| | |
Page
|
| |||
| | | | i | | | |
| | | | iv | | | |
| | | | 1 | | | |
| | | | 9 | | | |
| | | | 16 | | | |
| | | | 17 | | | |
| | | | 29 | | | |
| | | | 73 | | | |
| | | | 74 | | | |
| | | | 75 | | | |
| | | | 86 | | | |
| | | | 109 | | | |
| | | | 112 | | | |
| | | | 123 | | | |
| | | | 124 | | | |
| | | | 126 | | | |
| | | | 127 | | | |
| | | | 128 | | | |
| | | | 129 | | | |
| | | | 130 | | | |
| | | | 131 | | | |
| | | | F-1 | | | |
| | | | A-1 | | | |
| | | | B-1 | | | |
| | | | C-1 | | | |
| | | | D-1 | | |
| | |
Enterprise Value /
|
| |||||||||||||||
| | |
CY 2024E Adjusted
EBITDA |
| |
CY 2025E Adjusted
EBITDA |
| |
CY 2026E Adjusted
EBITDA |
| |||||||||
Low
|
| | | | 3.0x | | | | | | 2.8x | | | | | | 2.3x | | |
High
|
| | | | 8.7x | | | | | | 5.7x | | | | | | 5.4x | | |
Median
|
| | | | 4.3x | | | | | | 3.4x | | | | | | 3.4x | | |
Mean
|
| | | | 4.7x | | | | | | 3.9x | | | | | | 3.7x | | |
(in millions, except where otherwise noted)
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |||||||||||||||
Total Net Production (Mboe)
|
| | | | 7,846.2 | | | | | | 7,734.6 | | | | | | 7,386.4 | | | | | | 6,839.9 | | | | | | 6,262.7 | | |
Average Daily Net Production (Mboe/d)
|
| | | | 21.5 | | | | | | 21.2 | | | | | | 20.2 | | | | | | 18.7 | | | | | | 17.2 | | |
Yearly Average Underlying Strip Pricing(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Crude Oil – NYMEX West Texas Intermediate
|
| | | $ | 71.45 | | | | | $ | 67.60 | | | | | $ | 65.44 | | | | | $ | 64.20 | | | | | $ | 63.38 | | |
Natural Gas – NYMEX Henry Hub
|
| | | | 3.41 | | | | | | 3.85 | | | | | | 3.79 | | | | | | 3.69 | | | | | | 3.53 | | |
Total Hedged Revenue
|
| | | $ | 321.5 | | | | | $ | 312.0 | | | | | $ | 289.6 | | | | | $ | 265.8 | | | | | $ | 242.8 | | |
Lease Operating Expenses(2)
|
| | | | (149.3) | | | | | | (145.4) | | | | | | (140.5) | | | | | | (125.6) | | | | | | (121.6) | | |
Severance and Ad Valorem Taxes
|
| | | | (19.5) | | | | | | (18.2) | | | | | | (16.5) | | | | | | (14.7) | | | | | | (13.2) | | |
General and Administrative(3)
|
| | | | (32.3) | | | | | | (32.3) | | | | | | (32.3) | | | | | | (32.3) | | | | | | (32.3) | | |
Adjustments
|
| | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | | | | | 0.0 | | |
Adjusted EBITDA
|
| | | | 120.5 | | | | | | 116.2 | | | | | | 100.3 | | | | | | 93.2 | | | | | | 75.6 | | |
Additional Financial Information | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Capital Expenditures
|
| | | $ | 68.7 | | | | | $ | 38.4 | | | | | $ | 32.1 | | | | | $ | 31.1 | | | | | $ | 27.7 | | |
Sinking Fund Payments(4)
|
| | | | 9.0 | | | | | | 9.0 | | | | | | 9.0 | | | | | | 9.0 | | | | | | 9.0 | | |
Cash Taxes
|
| | | | 3.5 | | | | | | 11.1 | | | | | | 10.6 | | | | | | 12.5 | | | | | | 10.2 | | |
(in millions, except where otherwise noted)
|
| |
2025E
|
| |
2026E
|
| |
2027E
|
| |
2028E
|
| |
2029E
|
| |||||||||||||||
Total Net Production (Mboe)
|
| | | | 2,548.8 | | | | | | 2,279.7 | | | | | | 2,178.5 | | | | | | 2,075.2 | | | | | | 1,698.2 | | |
Average Daily Net Production (Mboe/d)
|
| | | | 7.0 | | | | | | 6.2 | | | | | | 6.0 | | | | | | 5.7 | | | | | | 4.7 | | |
Yearly Average Underlying Strip Pricing(1) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Crude Oil – NYMEX West Texas Intermediate
|
| | | $ | 71.45 | | | | | $ | 67.60 | | | | | $ | 65.44 | | | | | $ | 64.20 | | | | | $ | 63.38 | | |
Natural Gas – NYMEX Henry Hub
|
| | | | 3.41 | | | | | | 3.85 | | | | | | 3.79 | | | | | | 3.69 | | | | | | 3.53 | | |
Total Hedged Revenue
|
| | | $ | 146.0 | | | | | $ | 122.8 | | | | | $ | 113.6 | | | | | $ | 106.0 | | | | | $ | 84.4 | | |
Lease Operating Expenses(2)
|
| | | | (40.5) | | | | | | (37.1) | | | | | | (34.7) | | | | | | (31.4) | | | | | | (24.6) | | |
Severance and Ad Valorem Taxes
|
| | | | (18.9) | | | | | | (16.0) | | | | | | (14.7) | | | | | | (13.7) | | | | | | (10.9) | | |
General and Administrative
|
| | | | (7.0) | | | | | | (7.0) | | | | | | (7.0) | | | | | | (7.0) | | | | | | (7.0) | | |
Adjusted EBITDA
|
| | | | 79.5 | | | | | | 62.7 | | | | | | 57.1 | | | | | | 53.9 | | | | | | 41.8 | | |
Additional Financial Information | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total Capital Expenditures
|
| | | $ | 35.3 | | | | | $ | 31.6 | | | | | $ | 32.0 | | | | | $ | 29.4 | | | | | $ | 0.5 | | |
Cash Taxes
|
| | |
|
NA
|
| | | |
|
NA
|
| | | |
|
NA
|
| | | |
|
NA
|
| | | |
|
NA
|
| |
| | |
As of June 30, 2024
|
| |||||||||||||||
| | |
PRB
|
| |
DJ Basin
|
| |
Total
|
| |||||||||
Proved Developed Producing: | | | | | | | | | | | | | | | | | | | |
Oil (MMbbl)
|
| | | | 2.2 | | | | | | 14.3 | | | | | | 16.5 | | |
Natural gas (Bcf)
|
| | | | 3.4 | | | | | | 8.5 | | | | | | 11.8 | | |
Natural gas liquid (MMbbl)
|
| | | | 0.3 | | | | | | 1.8 | | | | | | 2.2 | | |
Net total oil equivalent (MBoe)(1)
|
| | | | 3.1 | | | | | | 17.5 | | | | | | 20.6 | | |
Proved Undeveloped: | | | | | | | | | | | | | | | | | | | |
Oil (MMbbl)
|
| | | | 20.7 | | | | | | 30.3 | | | | | | 51.0 | | |
Natural gas (Bcf)
|
| | | | 117.0 | | | | | | 17.8 | | | | | | 134.8 | | |
Natural gas liquid (MMbbl)
|
| | | | 12.0 | | | | | | 3.8 | | | | | | 15.8 | | |
Net total oil equivalent (MBoe)(1)
|
| | | | 52.2 | | | | | | 37.1 | | | | | | 89.3 | | |
Total Proved Reserves: | | | | | | | | | | | | | | | | | | | |
Oil (MMbbl)
|
| | | | 22.9 | | | | | | 44.6 | | | | | | 67.5 | | |
Natural gas (Bcf)
|
| | | | 120.4 | | | | | | 26.3 | | | | | | 146.7 | | |
Natural gas liquid (MMbbl)
|
| | | | 12.4 | | | | | | 5.6 | | | | | | 18.0 | | |
Net total oil equivalent (MBoe)(1)
|
| | | | 55.3 | | | | | | 54.6 | | | | | | 109.9 | | |
Net PV-10 (in millions)(2)
|
| | | $ | 251 | | | | | | 774.3 | | | | | | 1,025.3 | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Net Production Volumes: | | | | | | | | | | | | | |
Oil (MBbl)
|
| | | | 2,694 | | | | | | 2,404 | | |
Natural gas (MMcf)
|
| | | | 1,623 | | | | | | 2,185 | | |
NGLs (MBbl)
|
| | | | 247 | | | | | | 267 | | |
Total (MBoe)
|
| | | | 3,212 | | | | | | 3,035 | | |
Average daily production (Boe per day)
|
| | | | 8,775 | | | | | | 8,316 | | |
Average Wellhead Realized Prices (before giving effect to derivatives): | | | | | | | | | | | | | |
Oil ($/Bbl)
|
| | | $ | 72.25 | | | | | $ | 74.35 | | |
Natural Gas ($/Mcf)
|
| | | | 1.68 | | | | | | 2.85 | | |
NGLs ($/Bbl)
|
| | | | 27.04 | | | | | | 27.27 | | |
Average Wellhead Realized Prices (after giving effect to derivatives): | | | | | | | | | | | | | |
Oil ($/Bbl)
|
| | | $ | 74.13 | | | | | $ | 68.63 | | |
Natural Gas ($/Mcf)
|
| | | | 1.67 | | | | | | 2.19 | | |
NGLs ($/Bbl)
|
| | | | 27.04 | | | | | | 27.27 | | |
Operating costs and expenses (per Boe): | | | | | | | | | | | | | |
Lease operating and workover expense
|
| | | $ | 15.09 | | | | | $ | 11.23 | | |
Production and ad valorem taxes
|
| | | | 8.24 | | | | | | 8.16 | | |
Depletion, depreciation, amortization and accretion
|
| | | | 21.82 | | | | | | 15.24 | | |
Impairment of oil and natural gas properties
|
| | | | 6.56 | | | | | | 2.71 | | |
General and administrative expenses
|
| | | | 0.33 | | | | | | 0.31 | | |
Affiliate expense
|
| | | | 2.11 | | | | | | 1.96 | | |
| | |
As of June 30, 2024
|
| |||||||||
| | |
Gross
|
| |
Net
|
| ||||||
DJ Basin | | | | | | | | | | | | | |
Operated(1)
|
| | | | 67.0 | | | | | | 60.5 | | |
Non-operated
|
| | | | 8.0 | | | | | | 2.2 | | |
Total
|
| | | | 75.0 | | | | | | 62.7 | | |
PRB | | | | | | | | | | | | | |
Operated(1)
|
| | | | 48.0 | | | | | | 44.0 | | |
Non-operated(2)
|
| | | | 14.0 | | | | | | 0.3 | | |
Total
|
| | | | 62.0 | | | | | | 44.3 | | |
Total
|
| | | | 137.0 | | | | | | 107.0 | | |
Basin
|
| |
Developed Acreage(1)
|
| |||||||||
|
Gross(2)
|
| |
Net(3)
|
| ||||||||
DJ Basin
|
| | | | 61,100 | | | | | | 55,600 | | |
PRB
|
| | | | 63,400 | | | | | | 61,300 | | |
Total
|
| | | | 124,500 | | | | | | 116,900 | | |
| | |
Nine-Months Ended September 30,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Major Customers: | | | | | | | | | | | | | |
Kaiser Francis and Affiliates
|
| | | | 76% | | | | | | 65% | | |
Wyoming Refining Company
|
| | | | 11% | | | | | | 11% | | |
Plains Marketing
|
| | | | 7% | | | | | | 10% | | |
Roaring Fork Midstream
|
| | | | 2% | | | | | | 9% | | |
| | |
Nine Months Ended
September 30, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||
Crude Oil Sales
|
| | | | 95% | | | | | | 95% | | | | | | 95% | | | | | | 93% | | | | | | 89% | | |
Natural gas Sales
|
| | | | 1% | | | | | | 1% | | | | | | 2% | | | | | | 3% | | | | | | 5% | | |
NGL Sales
|
| | | | 4% | | | | | | 4% | | | | | | 3% | | | | | | 4% | | | | | | 6% | | |
| | |
Nine Months Ended September 30,
|
| |
2024 Compared to 2023
|
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
Change
|
| |
% Change
|
| ||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil sales
|
| | | $ | 116,679 | | | | | $ | 145,095 | | | | | $ | (28,416) | | | | | | (19.6)% | | |
Natural gas sales
|
| | | | 1,159 | | | | | | 2,034 | | | | | | (875) | | | | | | (43.0)% | | |
NGL sales
|
| | | | 5,439 | | | | | | 5,167 | | | | | | 272 | | | | | | 5.3% | | |
Loss on derivatives, net
|
| | | | (148) | | | | | | (19,148) | | | | | | 19,000 | | | | | | 99.2% | | |
Total revenues
|
| | | $ | 123,129 | | | | | $ | 133,148 | | | | | $ | (10,019) | | | | | | (7.5)% | | |
Average Sales Price: | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil, without realized derivatives ($/Bbl)
|
| | | $ | 71.41 | | | | | $ | 71.91 | | | | | $ | (0.50) | | | | | | (0.7)% | | |
Oil, with realized derivatives ($/Bbl)
|
| | | $ | 70.27 | | | | | $ | 74.33 | | | | | $ | (4.06) | | | | | | (5.5)% | | |
Natural gas, without realized derivatives ($/Mcf)
|
| | | $ | 1.03 | | | | | $ | 1.67 | | | | | $ | (0.65) | | | | | | (38.6)% | | |
Natural gas, with realized derivatives ($/Mcf)
|
| | | $ | 0.91 | | | | | $ | 1.67 | | | | | $ | (0.76) | | | | | | (45.5)% | | |
NGLs, without realized derivatives ($/Bbl)
|
| | | $ | 30.41 | | | | | $ | 27.61 | | | | | $ | 2.80 | | | | | | 10.2% | | |
NGLs, with realized derivatives ($/Bbl)
|
| | | $ | 30.41 | | | | | $ | 27.61 | | | | | $ | 2.80 | | | | | | 10.2% | | |
Total, without realized derivatives ($/Boe)
|
| | | $ | 61.61 | | | | | $ | 63.25 | | | | | $ | (1.64) | | | | | | (2.6)% | | |
Total, with realized derivatives ($/Boe)
|
| | | $ | 60.61 | | | | | $ | 65.28 | | | | | $ | (4.67) | | | | | | (7.2)% | | |
Net Production Volumes: | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil (Bbls)
|
| | | | 1,633,869 | | | | | | 2,017,780 | | | | | | (383,911) | | | | | | (19.0)% | | |
Natural gas (Mcf)
|
| | | | 1,130,209 | | | | | | 1,217,602 | | | | | | (87,393) | | | | | | (7.2)% | | |
NGLs (Bbls)
|
| | | | 178,843 | | | | | | 187,157 | | | | | | (8,314) | | | | | | (4.4)% | | |
Total (Boe)
|
| | | | 2,001,080 | | | | | | 2,407,870 | | | | | | (406,790) | | | | | | (16.9)% | | |
Average daily production (Boe/d)
|
| | | | 7,303 | | | | | | 8,820 | | | | | | (1,517) | | | | | | (17.2)% | | |
| | |
Nine Months Ended September 30, 2024 Compared to 2023
|
| |||||||||||||||
| | |
Change in Price
|
| |
Production Volumes
|
| |
Total Net Effect
|
| |||||||||
Effect of Change in Price: | | | | | | | | | | | | | | | | | | | |
Oil sales (Bbls)
|
| | | $ | (0.50) | | | | | | 1,633,869 | | | | | $ | (810) | | |
| | |
Nine Months Ended September 30, 2024 Compared to 2023
|
| |||||||||||||||
| | |
Change in Price
|
| |
Production Volumes
|
| |
Total Net Effect
|
| |||||||||
Natural gas sales (Mcf)
|
| | | $ | (0.65) | | | | | | 1,130,209 | | | | | | (729) | | |
NGL sales (Bbls)
|
| | | $ | 2.80 | | | | | | 178,843 | | | | | | 502 | | |
Change in total revenues
|
| | | | | | | | | | | | | | | $ | (1,037) | | |
|
| | |
Nine Months Ended September 30, 2024 Compared to 2023
|
| |||||||||||||||
| | |
Change in Production
|
| |
Prior Period Prices
|
| |
Total Net Effect
|
| |||||||||
Effect of Change in Production: | | | | | | | | | | | | | | | | | | | |
Oil sales (Bbls)
|
| | | | (383,911) | | | | | $ | 71.91 | | | | | $ | (27,606) | | |
Natural gas sales (Mcf)
|
| | | | (87,393) | | | | | $ | 1.67 | | | | | | (146) | | |
NGL sales (Bbls)
|
| | | | (8,314) | | | | | $ | 27.61 | | | | | | (230) | | |
Change in total revenues
|
| | | | | | | | | | | | | | | $ | (27,982) | | |
| | |
Nine Months Ended September 30,
|
| |
2024 Compared to 2023
|
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
Change
|
| |
% Change
|
| ||||||||||||
Cash received (paid) on derivatives
|
| | | $ | (1,992) | | | | | $ | 4,898 | | | | | $ | (6,890) | | | | | | (140.7)% | | |
Non-cash gain (loss) on derivatives
|
| | | | 1,844 | | | | | | (24,046) | | | | | | 25,890 | | | | | | 107.7% | | |
Loss on derivatives, net
|
| | | $ | (148) | | | | | $ | (19,148) | | | | | $ | 19,000 | | | | | | 99.2% | | |
| | |
Nine Months Ended September 30,
|
| |
2024 Compared to 2023
|
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
Change
|
| |
% Change
|
| ||||||||||||
Operating Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating and workover
|
| | | $ | 35,593 | | | | | $ | 33,971 | | | | | $ | 1,622 | | | | | | 4.8% | | |
Exploration
|
| | | | 137 | | | | | | 236 | | | | | | (99) | | | | | | (41.9)% | | |
Production and ad valorem taxes
|
| | | | 16,337 | | | | | | 19,588 | | | | | | (3,251) | | | | | | (16.6)% | | |
Depletion, depreciation and amortization
|
| | | | 50,559 | | | | | | 52,563 | | | | | | (2,004) | | | | | | (3.8)% | | |
Accretion
|
| | | | 195 | | | | | | 210 | | | | | | (15) | | | | | | (7.1)% | | |
Impairment of oil and natural gas properties
|
| | | | 233 | | | | | | 21,074 | | | | | | (20,841) | | | | | | (98.9)% | | |
Legal
|
| | | | 72 | | | | | | 281 | | | | | | (209) | | | | | | (74.4)% | | |
General and administrative
|
| | | | 1,051 | | | | | | 685 | | | | | | 366 | | | | | | 53.4% | | |
Affiliate
|
| | | | 5,419 | | | | | | 5,169 | | | | | | 250 | | | | | | 4.8% | | |
Total operating expenses
|
| | | $ | 109,596 | | | | | $ | 133,777 | | | | | $ | (24,181) | | | | | | (18.1)% | | |
Operating Expenses ($/Boe): | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating and workover
|
| | | $ | 17.79 | | | | | $ | 14.11 | | | | | $ | 3.68 | | | | | | 26.1% | | |
Exploration
|
| | | $ | 0.07 | | | | | $ | 0.10 | | | | | $ | (0.03) | | | | | | (30.1)% | | |
Production and ad valorem taxes
|
| | | $ | 8.16 | | | | | $ | 8.13 | | | | | $ | 0.03 | | | | | | 0.4% | | |
Depletion, depreciation and amortization
|
| | | $ | 25.27 | | | | | $ | 21.83 | | | | | $ | 3.44 | | | | | | 15.7% | | |
Accretion
|
| | | $ | 0.10 | | | | | $ | 0.09 | | | | | $ | 0.01 | | | | | | 11.7% | | |
Impairment of oil and natural gas properties
|
| | | $ | 0.12 | | | | | $ | 8.75 | | | | | $ | (8.64) | | | | | | (98.7)% | | |
Legal
|
| | | $ | 0.04 | | | | | $ | 0.12 | | | | | $ | (0.08) | | | | | | (69.2)% | | |
General and administrative
|
| | | $ | 0.53 | | | | | $ | 0.28 | | | | | $ | 0.25 | | | | | | 87.9% | | |
Affiliate
|
| | | $ | 2.71 | | | | | $ | 2.15 | | | | | $ | 0.56 | | | | | | 26.1% | | |
| | |
For the Nine Months Ended September 30,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Proved property impairments
|
| | | $ | — | | | | | $ | 16,378 | | |
Unproved property impairments
|
| | | | 233 | | | | | | 4,696 | | |
Impairment expense
|
| | | $ | 233 | | | | | $ | 21,074 | | |
| | |
Nine Months Ended September 30,
|
| |
2024 Compared to 2023
|
| ||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
Change
|
| |
% Change
|
| ||||||||||||
Other Income (Expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income, net
|
| | | $ | 3,314 | | | | | $ | 3,076 | | | | | $ | 238 | | | | | | 7.7% | | |
Gain on legal judgment
|
| | | | — | | | | | | 2,035 | | | | | | (2,035) | | | | | | (100.0)% | | |
Gain on sale of oil and natural gas properties
|
| | | | 1 | | | | | | 3,707 | | | | | | (3,706) | | | | | | (100.0)% | | |
Interest expense, net
|
| | | | (16,078) | | | | | | (17,084) | | | | | | 1,006 | | | | | | (5.9)% | | |
Total other expense, net
|
| | | $ | (12,763) | | | | | $ | (8,266) | | | | | $ | (4,497) | | | | | | (54.4)% | | |
| | |
Year Ended December 31,
|
| |
2023 Compared to 2022
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
Change
|
| |
% Change
|
| ||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil sales
|
| | | $ | 194,612 | | | | | $ | 178,747 | | | | | $ | 15,865 | | | | | | 8.9% | | |
Natural gas sales
|
| | | | 2,725 | | | | | | 6,233 | | | | | | (3,508) | | | | | | (56.3)% | | |
NGL sales
|
| | | | 6,693 | | | | | | 7,287 | | | | | | (594) | | | | | | (8.2)% | | |
Gain (loss) on derivatives, net
|
| | | | 5,642 | | | | | | (1,919) | | | | | | 7,561 | | | | | | 394.0% | | |
Total revenues
|
| | | $ | 209,672 | | | | | $ | 190,348 | | | | | $ | 19,324 | | | | | | 10.2% | | |
Average Sales Price: | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil, without realized derivatives ($/Bbl)
|
| | | $ | 72.25 | | | | | $ | 74.35 | | | | | $ | (2.11) | | | | | | (2.8)% | | |
Oil, with realized derivatives ($/Bbl)
|
| | | $ | 74.13 | | | | | $ | 68.63 | | | | | $ | 5.51 | | | | | | 8.0% | | |
Natural gas, without realized derivatives ($/Mcf)
|
| | | $ | 1.68 | | | | | $ | 2.85 | | | | | $ | (1.17) | | | | | | (41.1)% | | |
Natural gas, with realized derivatives ($/Mcf)
|
| | | $ | 1.67 | | | | | $ | 2.19 | | | | | $ | (0.52) | | | | | | (23.7)% | | |
NGLs, without realized derivatives ($/Bbl)
|
| | | $ | 27.04 | | | | | $ | 27.27 | | | | | $ | (0.23) | | | | | | (0.8)% | | |
NGLs, with realized derivatives ($/Bbl)
|
| | | $ | 27.04 | | | | | $ | 27.27 | | | | | $ | (0.23) | | | | | | (0.8)% | | |
Total, without realized derivatives ($/Boe)
|
| | | $ | 63.53 | | | | | $ | 63.34 | | | | | $ | 0.19 | | | | | | 0.3% | | |
Total, with realized derivatives ($/Boe)
|
| | | $ | 65.11 | | | | | $ | 58.33 | | | | | $ | 6.78 | | | | | | 11.6% | | |
Net Production Volumes: | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil (Bbls)
|
| | | | 2,693,772 | | | | | | 2,404,071 | | | | | | 289,701 | | | | | | 12.1% | | |
Natural gas (Mcf)
|
| | | | 1,622,572 | | | | | | 2,184,639 | | | | | | (562,067) | | | | | | (25.7)% | | |
NGLs (Bbls)
|
| | | | 247,482 | | | | | | 267,207 | | | | | | (19,725) | | | | | | (7.4)% | | |
Total (Boe)
|
| | | | 3,211,683 | | | | | | 3,035,385 | | | | | | 176,298 | | | | | | 5.8% | | |
Average daily production (Boe/d)
|
| | | | 8,799 | | | | | | 8,316 | | | | | | 483 | | | | | | 5.8% | | |
| | |
Year Ended December 31, 2023 Compared to 2022
|
| |||||||||||||||
| | |
Change in Price
|
| |
Production Volumes
|
| |
Total Net Effect
|
| |||||||||
Effect of Change in Price: | | | | | | | | | | | | | | | | | | | |
Oil sales (Bbls)
|
| | | $ | (2.11) | | | | | | 2,693,772 | | | | | $ | (5,675) | | |
Natural gas sales (Mcf)
|
| | | $ | (1.17) | | | | | | 1,622,572 | | | | | | (1,904) | | |
NGL sales (Bbls)
|
| | | $ | (0.23) | | | | | | 247,482 | | | | | | (56) | | |
Change in total revenues
|
| | | | | | | | | | | | | | | $ | (7,635) | | |
| | |
Year Ended December 31, 2023 Compared to 2022
|
| |||||||||||||||
| | |
Change in Production
|
| |
Prior Period Prices
|
| |
Total Net Effect
|
| |||||||||
Effect of Change in Production: | | | | | | | | | | | | | | | | | | | |
Oil sales (Bbls)
|
| | | | 289,701 | | | | | $ | 74.35 | | | | | $ | 21,540 | | |
Natural gas sales (Mcf)
|
| | | | (562,067) | | | | | $ | 2.85 | | | | | | (1,604) | | |
NGL sales (Bbls)
|
| | | | (19,725) | | | | | $ | 27.27 | | | | | | (538) | | |
Change in total revenues
|
| | | | | | | | | | | | | | | $ | 19,398 | | |
| | |
Year Ended December 31,
|
| |
2023 Compared to 2022
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
Change
|
| |
% Change
|
| ||||||||||||
Cash received (paid) on derivatives
|
| | | $ | 5,072 | | | | | $ | (15,216) | | | | | $ | 20,288 | | | | | | 133.3% | | |
Non-cash gain on derivatives
|
| | | | 570 | | | | | | 13,297 | | | | | | (12,727) | | | | | | (95.7)% | | |
Gain (loss) on derivatives, net
|
| | | $ | 5,642 | | | | | $ | (1,919) | | | | | $ | 7,561 | | | | | | 394.0% | | |
| | |
Year Ended December 31,
|
| |
2023 Compared to 2022
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
Change
|
| |
% Change
|
| ||||||||||||
Operating Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating and workover expenses
|
| | | $ | 48,462 | | | | | $ | 34,085 | | | | | $ | 14,377 | | | | | | 42.2% | | |
Exploration expense
|
| | | | 414 | | | | | | 360 | | | | | | 54 | | | | | | 15.0% | | |
Severance and ad valorem taxes
|
| | | | 26,461 | | | | | | 24,764 | | | | | | 1,697 | | | | | | 6.9% | | |
Depletion, depreciation and amortization expense
|
| | | | 70,085 | | | | | | 46,255 | | | | | | 23,830 | | | | | | 51.5% | | |
Accretion expense
|
| | | | 272 | | | | | | 224 | | | | | | 48 | | | | | | 21.4% | | |
Impairment of oil and natural gas properties
|
| | | | 21,074 | | | | | | 8,230 | | | | | | 12,844 | | | | | | 156.1% | | |
Legal and litigation expense
|
| | | | 376 | | | | | | 783 | | | | | | (407) | | | | | | (52.0)% | | |
General and administrative
|
| | | | 1,045 | | | | | | 956 | | | | | | 89 | | | | | | 9.3% | | |
Affiliate expense
|
| | | | 6,777 | | | | | | 5,941 | | | | | | 836 | | | | | | 14.1% | | |
Total operating expenses
|
| | | $ | 174,966 | | | | | $ | 121,598 | | | | | $ | 53,368 | | | | | | 43.9% | | |
Operating Expenses ($/Boe): | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating and workover expenses
|
| | | $ | 15.09 | | | | | $ | 11.23 | | | | | $ | 3.86 | | | | | | 34.4% | | |
Exploration expense
|
| | | $ | 0.13 | | | | | $ | 0.12 | | | | | $ | 0.01 | | | | | | 8.7% | | |
Severance and ad valorem taxes
|
| | | $ | 8.24 | | | | | $ | 8.16 | | | | | $ | 0.08 | | | | | | 1.0% | | |
Depletion, depreciation and amortization expense
|
| | | $ | 21.82 | | | | | $ | 15.24 | | | | | $ | 6.58 | | | | | | 43.2% | | |
Accretion expense
|
| | | $ | 0.08 | | | | | $ | 0.07 | | | | | $ | 0.01 | | | | | | 14.8% | | |
Impairment of oil and natural gas properties
|
| | | $ | 6.56 | | | | | $ | 2.71 | | | | | $ | 3.85 | | | | | | 142.0% | | |
Legal and litigation expense
|
| | | $ | 0.12 | | | | | $ | 0.26 | | | | | $ | (0.14) | | | | | | (54.6)% | | |
General and administrative
|
| | | $ | 0.33 | | | | | $ | 0.31 | | | | | $ | 0.02 | | | | | | 6.4% | | |
Affiliate expense
|
| | | $ | 2.11 | | | | | $ | 1.96 | | | | | $ | 0.15 | | | | | | 7.8% | | |
| | |
For the Year Ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Proved property impairments
|
| | | $ | 16,378 | | | | | $ | 3,442 | | |
Unproved property impairments
|
| | | | 4,696 | | | | | | 4,788 | | |
Impairment expense
|
| | | $ | 21,074 | | | | | $ | 8,230 | | |
| | |
Year Ended December 31,
|
| |
2023 Compared to 2022
|
| ||||||||||||||||||
| | |
2023
|
| |
2022
|
| |
Change
|
| |
% Change
|
| ||||||||||||
Other Income (Expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income
|
| | | $ | 3,832 | | | | | $ | 1,135 | | | | | $ | 2,697 | | | | | | 237.6% | | |
Gain on litigation
|
| | | | 2,035 | | | | | | 340 | | | | | | 1,695 | | | | | | 498.5% | | |
Gain on sale of oil and natural gas properties
|
| | | | 3,735 | | | | | | — | | | | | | 3,735 | | | | | | * | | |
Loss on member buyout
|
| | | | — | | | | | | (100) | | | | | | 100 | | | | | | (100.0)% | | |
Interest expense
|
| | | | (22,905) | | | | | | (9,350) | | | | | | (13,555) | | | | | | 145.0% | | |
Total other expense
|
| | | $ | (13,303) | | | | | $ | (7,975) | | | | | $ | (5,328) | | | | | | (66.8)% | | |
| | |
Year Ended December 31,
|
| |
2022 Compared to 2021
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
Change
|
| |
% Change
|
| ||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil sales
|
| | | $ | 178,747 | | | | | $ | 65,489 | | | | | $ | 113,258 | | | | | | 172.9% | | |
Natural gas sales
|
| | | | 6,233 | | | | | | 4,104 | | | | | | 2,129 | | | | | | 51.9% | | |
NGL sales
|
| | | | 7,287 | | | | | | 4,301 | | | | | | 2,986 | | | | | | 69.4% | | |
Loss on derivatives, net
|
| | | | (1,919) | | | | | | (16,172) | | | | | | 14,253 | | | | | | 88.1% | | |
Total revenues
|
| | | $ | 190,348 | | | | | $ | 57,722 | | | | | $ | 132,626 | | | | | | 229.8% | | |
Average Sales Price: | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil, without realized derivatives ($/Bbl)
|
| | | $ | 74.35 | | | | | $ | 63.37 | | | | | $ | 10.98 | | | | | | 17.3% | | |
Oil, with realized derivatives ($/Bbl)
|
| | | $ | 68.63 | | | | | $ | 54.12 | | | | | $ | 14.51 | | | | | | 26.8% | | |
Natural gas, without realized derivatives ($/Mcf)
|
| | | $ | 2.85 | | | | | $ | 4.47 | | | | | $ | (1.62) | | | | | | (36.2)% | | |
Natural gas, with realized derivatives ($/Mcf)
|
| | | $ | 2.19 | | | | | $ | 3.87 | | | | | $ | (1.68) | | | | | | (43.5)% | | |
NGLs, without realized derivatives ($/Bbl)
|
| | | $ | 27.27 | | | | | $ | 43.60 | | | | | $ | (16.33) | | | | | | (37.5)% | | |
NGLs, with realized derivatives ($/Bbl)
|
| | | $ | 27.27 | | | | | $ | 43.60 | | | | | $ | (16.33) | | | | | | (37.5)% | | |
Total, without realized derivatives ($/Boe)
|
| | | $ | 63.34 | | | | | $ | 57.50 | | | | | $ | 5.84 | | | | | | 10.2% | | |
Total, with realized derivatives ($/Boe)
|
| | | $ | 58.33 | | | | | $ | 49.64 | | | | | $ | 8.69 | | | | | | 17.5% | | |
Net Production Volumes: | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil (Bbls)
|
| | | | 2,404,071 | | | | | | 1,033,473 | | | | | | 1,370,598 | | | | | | 132.6% | | |
Natural gas (Mcf)
|
| | | | 2,184,639 | | | | | | 918,200 | | | | | | 1,266,439 | | | | | | 137.9% | | |
NGLs (Bbls)
|
| | | | 267,207 | | | | | | 98,636 | | | | | | 168,571 | | | | | | 170.9% | | |
Total (Boe)
|
| | | | 3,035,385 | | | | | | 1,285,142 | | | | | | 1,750,242 | | | | | | 136.2% | | |
Average daily production (Boe/d)
|
| | | | 8,316 | | | | | | 3,521 | | | | | | 4,795 | | | | | | 136.2% | | |
| | |
Year Ended December 31, 2022 Compared to 2021
|
| |||||||||||||||
| | |
Change in Price
|
| |
Production Volumes
|
| |
Total Net Effect
|
| |||||||||
Effect of Change in Price: | | | | | | | | | | | | | | | | | | | |
Oil sales (Bbls)
|
| | | $ | 10.98 | | | | | | 2,404,071 | | | | | $ | 26,406 | | |
Natural gas sales (Mcf)
|
| | | $ | (1.62) | | | | | | 2,184,639 | | | | | | (3,531) | | |
NGL sales (Bbls)
|
| | | $ | (16.33) | | | | | | 267,207 | | | | | | (4,364) | | |
Change in total revenues
|
| | | | | | | | | | | | | | | $ | 18,511 | | |
| | |
Year Ended December 31, 2022 Compared to 2021
|
| |||||||||||||||
| | |
Change in Production
|
| |
Prior Period Prices
|
| |
Total Net Effect
|
| |||||||||
Effect of Change in Production: | | | | | | | | | | | | | | | | | | | |
Oil sales (Bbls)
|
| | | | 1,370,598 | | | | | $ | 63.37 | | | | | $ | 86,852 | | |
Natural gas sales (Mcf)
|
| | | | 1,266,439 | | | | | $ | 4.47 | | | | | | 5,660 | | |
NGL sales (Bbls)
|
| | | | 168,571 | | | | | $ | 43.60 | | | | | | 7,350 | | |
Change in total revenues
|
| | | | | | | | | | | | | | | $ | 99,862 | | |
| | |
Year Ended December 31,
|
| |
2022 Compared to 2021
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
Change
|
| |
% Change
|
| ||||||||||||
Cash paid on derivatives
|
| | | $ | (15,216) | | | | | $ | (10,105) | | | | | $ | (5,111) | | | | | | (50.6)% | | |
Non-cash gain (loss) on derivatives
|
| | | | 13,297 | | | | | | (6,067) | | | | | | 19,364 | | | | | | 319.2% | | |
Loss on derivatives, net
|
| | | $ | (1,919) | | | | | $ | (16,172) | | | | | $ | 14,253 | | | | | | 88.1% | | |
| | |
Year Ended December 31,
|
| |
2022 Compared to 2021
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
Change
|
| |
% Change
|
| ||||||||||||
Operating Expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating and workover expenses
|
| | | $ | 34,085 | | | | | $ | 14,831 | | | | | $ | 19,254 | | | | | | 129.8% | | |
Exploration expense
|
| | | | 360 | | | | | | 136 | | | | | | 224 | | | | | | 164.7% | | |
Severance and ad valorem taxes
|
| | | | 24,764 | | | | | | 9,241 | | | | | | 15,523 | | | | | | 168.0% | | |
Depletion, depreciation and amortization expense
|
| | | | 46,255 | | | | | | 22,096 | | | | | | 24,159 | | | | | | 109.3% | | |
Accretion expense
|
| | | | 224 | | | | | | 477 | | | | | | (253) | | | | | | (53.0)% | | |
Impairment of oil and natural gas properties
|
| | | | 8,230 | | | | | | 20,996 | | | | | | (12,766) | | | | | | (60.8)% | | |
Legal and litigation expense
|
| | | | 783 | | | | | | — | | | | | | 783 | | | | | | * | | |
General and administrative
|
| | | | 956 | | | | | | 1,710 | | | | | | (754) | | | | | | (44.1)% | | |
Affiliate expense
|
| | | | 5,941 | | | | | | 7,288 | | | | | | (1,347) | | | | | | (18.5)% | | |
Total operating expenses
|
| | | $ | 121,598 | | | | | $ | 76,775 | | | | | $ | 44,823 | | | | | | 58.4% | | |
Operating Expenses ($/Boe): | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating and workover expenses
|
| | | $ | 11.23 | | | | | $ | 11.54 | | | | | $ | (0.31) | | | | | | (2.7)% | | |
Exploration expense
|
| | | $ | 0.12 | | | | | $ | 0.11 | | | | | $ | 0.01 | | | | | | 12.1% | | |
Severance and ad valorem taxes
|
| | | $ | 8.16 | | | | | $ | 7.19 | | | | | $ | 0.97 | | | | | | 13.5% | | |
Depletion, depreciation and amortization expense
|
| | | $ | 15.24 | | | | | $ | 17.19 | | | | | $ | (1.95) | | | | | | (11.4)% | | |
Accretion expense
|
| | | $ | 0.07 | | | | | $ | 0.37 | | | | | $ | (0.30) | | | | | | (80.1)% | | |
Impairment of oil and natural gas properties
|
| | | $ | 2.71 | | | | | $ | 16.34 | | | | | $ | (13.63) | | | | | | (83.4)% | | |
Legal and litigation expense
|
| | | $ | 0.26 | | | | | $ | — | | | | | $ | 0.26 | | | | | | * | | |
General and administrative
|
| | | $ | 0.31 | | | | | $ | 1.33 | | | | | $ | (1.02) | | | | | | (76.7)% | | |
Affiliate expense
|
| | | $ | 1.96 | | | | | $ | 5.67 | | | | | $ | (3.71) | | | | | | (65.5)% | | |
| | |
For the Year Ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Proved property impairments
|
| | | $ | 3,442 | | | | | $ | — | | |
Unproved property impairments
|
| | | | 4,788 | | | | | | 20,966 | | |
Impairment expense
|
| | | $ | 8,230 | | | | | $ | 20,966 | | |
| | |
Year Ended December 31,
|
| |
2022 Compared to 2021
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
Change
|
| |
% Change
|
| ||||||||||||
Other Income (Expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
Other income
|
| | | $ | 1,135 | | | | | $ | 718 | | | | | $ | 417 | | | | | | 58.1% | | |
Gain (loss) on litigation
|
| | | | 340 | | | | | | (2,374) | | | | | | 2,714 | | | | | | 114.3% | | |
Loss on sale of oil and natural gas properties
|
| | | | — | | | | | | (669) | | | | | | 669 | | | | | | 100.0% | | |
Loss on member buyout
|
| | | | (100) | | | | | | — | | | | | | (100) | | | | | | * | | |
Interest expense
|
| | | | (9,350) | | | | | | (1,333) | | | | | | (8,017) | | | | | | 601.4% | | |
Total other expense
|
| | | $ | (7,975) | | | | | $ | (3,658) | | | | | $ | (4,317) | | | | | | 118.0% | | |
| | |
Nine Months Ended
September 30, |
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||
Net cash provided by (used in): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Operating activities
|
| | | $ | 44,224 | | | | | $ | 64,050 | | | | | $ | 134,121 | | | | | $ | 99,725 | | | | | $ | 31,877 | | |
Investing activities
|
| | | | (30,195) | | | | | | (119,584) | | | | | | (174,140) | | | | | | (256,298) | | | | | | (56,178) | | |
Financing activities
|
| | | | (13,350) | | | | | | (2,047) | | | | | | (20,146) | | | | | | 188,486 | | | | | | 28,277 | | |
Net increase (decrease) in cash and cash equivalents
|
| | | $ | 679 | | | | | $ | (57,581) | | | | | $ | (60,165) | | | | | $ | 31,913 | | | | | $ | 3,976 | | |
| | |
Consolidated Net
Leverage Ratio |
| |
Current Ratio
|
| |
Asset
Coverage Ratio |
|
At September 30, 2024: | | | | | | | | | | |
EOC Loan
|
| |
2.50 to 1.00
|
| |
1.00 to 1.00
|
| |
1.50 to 1.00
|
|
| | |
Consolidated Net
Leverage Ratio |
| |
Current Ratio
|
| |
Asset
Coverage Ratio |
|
At September 30, 2024: | | | | | | | | | | |
Amegy Notes
|
| |
2.50 to 1.00
|
| |
1.00 to 1.00
|
| |
1.50 to 1.00
|
|
| | |
Total
Leverage Ratio |
| |
Senior
Leverage Ratio |
| |
Interest
Coverage Ratio |
| |
Asset
Coverage Ratio |
|
At September 30, 2024: | | | | | | | | | | | | ||
Prudential Senior Notes
|
| |
4.00 to 1.00
|
| |
2.50 to 1.00
|
| |
1.75 to 1.00
|
| |
1.50 to 1.00
|
|
Prudential Subordinated Notes
|
| |
4.50 to 1.00
|
| |
3.00 to 1.00
|
| |
1.25 to 1.00
|
| |
1.50 to 1.00
|
|
| | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
2023
|
| |
2022
|
| |
2021
|
| |||||||||||||||
Proved property impairments
|
| | | $ | — | | | | | $ | 16,378 | | | | | $ | 16,378 | | | | | $ | 3,442 | | | | | $ | — | | |
Unproved property impairments
|
| | | | 233 | | | | | | 4,696 | | | | | | 4,696 | | | | | | 4,788 | | | | | | 20,966 | | |
Impairment expense
|
| | | $ | 233 | | | | | $ | 21,074 | | | | | $ | 21,074 | | | | | $ | 8,230 | | | | | $ | 20,966 | | |
Name
|
| |
Age
|
| |
Position
|
|
Deborah G. Adams | | |
64
|
| | Director | |
James E. Craddock | | |
66
|
| | Director | |
Edward Geiser | | |
47
|
| | Director | |
Christopher W. Hamm | | |
57
|
| | Director (Chairman) | |
Vidisha Prasad | | |
44
|
| | Director | |
Josh Schmidt | | |
42
|
| | Director | |
Martyn Willsher | | |
46
|
| | President & CEO and Director | |
| | |
Historical
|
| |
Transaction Accounting Adjustments
|
| | | | | | | |
Pro Forma
Combined |
| |||||||||||||||||||||||||||
| | |
Amplify
|
| |
Acquired
Companies |
| |
Conforming and
Reclassifications |
| | | | | | | |
Transaction
Adjustments |
| | | | | | | ||||||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | — | | | | | $ | 1,871 | | | | | $ | — | | | | | | | | | | | $ | — | | | | | | | | | | | $ | 1,871 | | |
Accounts receivable, net
|
| | | | 32,295 | | | | | | 18,988 | | | | | | 647 | | | | | | (a) | | | | | | — | | | | | | | | | | | | 51,930 | | |
Affiliate receivable
|
| | | | — | | | | | | 647 | | | | | | (647) | | | | | | (a) | | | | | | — | | | | | | | | | | | | — | | |
Short-term derivative instruments
|
| | | | 15,556 | | | | | | — | | | | | | 8,115 | | | | | | (a) | | | | | | — | | | | | | | | | | | | 23,671 | | |
Commodity derivative assets
|
| | | | — | | | | | | 8,115 | | | | | | (8,115) | | | | | | (a) | | | | | | — | | | | | | | | | | | | — | | |
Inventory
|
| | | | — | | | | | | 2,187 | | | | | | (2,187) | | | | | | (a) | | | | | | — | | | | | | | | | | | | — | | |
Prepaid expenses and other current assets
|
| | | | 22,306 | | | | | | 4,155 | | | | | | 2,187 | | | | | | (a) | | | | | | — | | | | | | | | | | | | 28,648 | | |
Total current assets
|
| | | | 70,157 | | | | | | 35,963 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 106,120 | | |
Property and equipment, at cost: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil and natural gas properties, successful efforts method
|
| | | | 927,402 | | | | | | 571,896 | | | | | | (231,124) | | | | | | (a) | | | | | | (25,049) | | | | | | (b) | | | | | | 1,243,125 | | |
| | | | | | | | | | | | | | | | | 365,041 | | | | | | (a) | | | | | | (365,041) | | | | | | (c) | | | | | | | | |
Unproved properties
|
| | | | — | | | | | | — | | | | | | 231,124 | | | | | | (a) | | | | | | (231,124) | | | | | | (b) | | | | | | — | | |
Support equipment and facilities
|
| | | | 150,407 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 150,407 | | |
Other
|
| | | | 11,396 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 11,396 | | |
Less: Accumulated depreciation, depletion and amortization
|
| | | | (710,334) | | | | | | — | | | | | | (365,041) | | | | | | (a) | | | | | | 365,041 | | | | | | (c) | | | | | | (710,334) | | |
Total property and equipment, net
|
| | | | 378,871 | | | | | | 571,896 | | | | | | — | | | | | | | | | | | | (256,173) | | | | | | | | | | | | 694,594 | | |
Long-term derivative instruments
|
| | | | 4,419 | | | | | | — | | | | | | 1,495 | | | | | | (a) | | | | | | — | | | | | | | | | | | | 5,914 | | |
Commodity derivative assets
|
| | | | — | | | | | | 1,495 | | | | | | (1,495) | | | | | | (a) | | | | | | — | | | | | | | | | | | | — | | |
Restricted investments
|
| | | | 27,451 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 27,451 | | |
Operating lease – long term right-of-use asset
|
| | | | 4,613 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 4,613 | | |
Deferred tax asset
|
| | | | 250,713 | | | | | | — | | | | | | — | | | | | | | | | | | | 1,817 | | | | | | (i) | | | | | | 252,530 | | |
Other assets
|
| | | | — | | | | | | 535 | | | | | | (535) | | | | | | (a) | | | | | | — | | | | | | | | | | | | — | | |
Other long-term assets
|
| | | | 2,992 | | | | | | — | | | | | | 535 | | | | | | (a) | | | | | | — | | | | | | | | | | | | 3,527 | | |
Total assets
|
| | | $ | 739,216 | | | | | $ | 609,889 | | | | | $ | — | | | | | | | | | | | $ | (254,357) | | | | | | | | | | | $ | 1,094,749 | | |
LIABILITIES AND EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 18,107 | | | | | $ | — | | | | | $ | 27,123 | | | | | | (a) | | | | | $ | 8,650 | | | | | | (d) | | | | | $ | 53,880 | | |
Accounts payable and accrued liabilities
|
| | | | — | | | | | | 64,905 | | | | | | (64,905) | | | | | | (a) | | | | | | — | | | | | | | | | | | | — | | |
Revenues payable
|
| | | | 11,362 | | | | | | — | | | | | | 19,884 | | | | | | (a) | | | | | | — | | | | | | | | | | | | 31,246 | | |
Accrued liabilities
|
| | | | 36,699 | | | | | | — | | | | | | 17,898 | | | | | | (a) | | | | | | — | | | | | | | | | | | | 54,597 | | |
Asset retirement obligations
|
| | | | — | | | | | | 1,635 | | | | | | (1,635) | | | | | | (a) | | | | | | — | | | | | | | | | | | | — | | |
Long-term debt, current portion
|
| | | | — | | | | | | 43,150 | | | | | | — | | | | | | | | | | | | (43,150) | | | | | | (e) | | | | | | — | | |
Total current liabilities
|
| | | | 66,168 | | | | | | 109,690 | | | | | | (1,635) | | | | | | | | | | | | (34,500) | | | | | | | | | | | | 139,723 | | |
Long-term debt
|
| | | | 120,000 | | | | | | 98,269 | | | | | | — | | | | | | | | | | | | 43,150 | | | | | | (e) | | | | | | 261,419 | | |
Asset retirement obligations
|
| | | | 127,556 | | | | | | 3,434 | | | | | | 1,635 | | | | | | (a) | | | | | | (2,910) | | | | | | (f) | | | | | | 129,715 | | |
Operating lease liability
|
| | | | 3,806 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 3,806 | | |
Other long-term liabilities
|
| | | | 7,016 | | | | | | 2,498 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 9,514 | | |
Total liabilities
|
| | | | 324,546 | | | | | | 213,891 | | | | | | — | | | | | | | | | | | | 5,740 | | | | | | | | | | | | 544,177 | | |
Commitments and contingencies | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Stockholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | — | | |
Common stock
|
| | | | 400 | | | | | | — | | | | | | — | | | | | | | | | | | | 267 | | | | | | (g) | | | | | | 667 | | |
Additional paid-in capital
|
| | | | 438,309 | | | | | | — | | | | | | — | | | | | | | | | | | | 142,468 | | | | | | (g) | | | | | | 580,777 | | |
Accumulated deficit
|
| | | | (24,039) | | | | | | — | | | | | | — | | | | | | | | | | | | (8,650) | | | | | | (d) | | | | | | (30,872) | | |
| | | | | | | | | | | | | | | | | — | | | | | | | | | | | | 1,817 | | | | | | (i) | | | | | | | | |
Members’ equity
|
| | | | — | | | | | | 395,998 | | | | | | | | | | | | | | | | | | (395,998) | | | | | | (h) | | | | | | — | | |
Total stockholders’ equity
|
| | | | 414,670 | | | | | | 395,998 | | | | | | — | | | | | | | | | | | | (260,097) | | | | | | | | | | | | 550,572 | | |
Total liabilities and equity
|
| | | $ | 739,216 | | | | | $ | 609,889 | | | | | $ | — | | | | | | | | | | | $ | (254,357) | | | | | | | | | | | $ | 1,094,749 | | |
| | |
Historical
|
| |
Transaction Accounting Adjustments
|
| | | | | | | |
Pro Forma
Combined |
| | | | | | | |||||||||||||||||||||||||||
| | |
Amplify
|
| |
Acquired
Companies |
| |
Conforming and
Reclassifications |
| | | | | | | |
Transaction
Adjustments |
| | | | | | | | | | | | | ||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil and natural gas sales
|
| | | $ | 215,803 | | | | | $ | — | | | | | $ | 123,277 | | | | | | (a) | | | | | $ | — | | | | | | | | | | | $ | 339,080 | | | | | | | | |
Crude oil, natural gas and NGL sales, net
|
| | | | — | | | | | | 123,277 | | | | | | (123,277) | | | | | | (a) | | | | | | — | | | | | | | | | | | | — | | | | | | | | |
Other revenues
|
| | | | 9,857 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 9,857 | | | | | | | | |
Total revenue from contracts with customers
|
| | | | 225,660 | | | | | | 123,277 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 348,937 | | | | | | | | |
Loss on derivatives, net
|
| | | | — | | | | | | (148) | | | | | | 148 | | | | | | (a) | | | | | | — | | | | | | | | | | | | — | | | | | | | | |
Total revenues
|
| | | | 225,660 | | | | | | 123,129 | | | | | | 148 | | | | | | | | | | | | — | | | | | | | | | | | | 348,937 | | | | | | | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating expense
|
| | | | 107,850 | | | | | | — | | | | | | 35,593 | | | | | | (a) | | | | | | — | | | | | | | | | | | | 143,443 | | | | | | | | |
Lease operating and workover
|
| | | | — | | | | | | 35,593 | | | | | | (35,593) | | | | | | (a) | | | | | | — | | | | | | | | | | | | — | | | | | | | | |
Gathering, processing and transportation
|
| | | | 13,959 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 13,959 | | | | | | | | |
Exploration
|
| | | | — | | | | | | 137 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 137 | | | | | | | | |
Taxes other than income
|
| | | | 15,539 | | | | | | — | | | | | | 16,337 | | | | | | (a) | | | | | | — | | | | | | | | | | | | 31,876 | | | | | | | | |
Production and ad valorem taxes
|
| | | | — | | | | | | 16,337 | | | | | | (16,337) | | | | | | (a) | | | | | | — | | | | | | | | | | | | — | | | | | | | | |
Depreciation, depletion, and amortization
|
| | | | 24,168 | | | | | | 50,559 | | | | | | — | | | | | | | | | | | | (25,098) | | | | | | (b) | | | | | | 49,629 | | | | | | | | |
Impairment of oil and natural gas properties
|
| | | | — | | | | | | 233 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 233 | | | | | | | | |
General and administrative
|
| | | | 26,409 | | | | | | 1,051 | | | | | | 72 | | | | | | (a) | | | | | | — | | | | | | | | | | | | 32,951 | | | | | | | | |
| | | | | | | | | | | | | | | | | 5,419 | | | | | | (a) | | | | | | — | | | | | | | | | | | | | | | | | | | | |
Legal
|
| | | | — | | | | | | 72 | | | | | | (72) | | | | | | (a) | | | | | | — | | | | | | | | | | | | — | | | | | | | | |
Accretion of asset retirement obligations
|
| | | | 6,282 | | | | | | — | | | | | | 195 | | | | | | (a) | | | | | | (55) | | | | | | (b) | | | | | | 6,422 | | | | | | | | |
Accretion
|
| | | | — | | | | | | 195 | | | | | | (195) | | | | | | (a) | | | | | | — | | | | | | | | | | | | — | | | | | | | | |
Loss (gain) on commodity derivative instruments
|
| | | | (7,258) | | | | | | — | | | | | | 148 | | | | | | (a) | | | | | | — | | | | | | | | | | | | (7,110) | | | | | | | | |
Gain on sale of properties
|
| | | | — | | | | | | — | | | | | | (1) | | | | | | (a) | | | | | | — | | | | | | | | | | | | (1) | | | | | | | | |
Pipeline incident loss
|
| | | | 1,454 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,454 | | | | | | | | |
Affiliate
|
| | | | — | | | | | | 5,419 | | | | | | (5,419) | | | | | | (a) | | | | | | — | | | | | | | | | | | | — | | | | | | | | |
Other, net
|
| | | | 187 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 187 | | | | | | | | |
Total costs and expenses
|
| | | | 188,590 | | | | | | 109,596 | | | | | | 147 | | | | | | | | | | | | (25,153) | | | | | | | | | | | | 273,180 | | | | | | | | |
Operating income
|
| | | | 37,070 | | | | | | 13,533 | | | | | | 1 | | | | | | | | | | | | 25,153 | | | | | | | | | | | | 75,757 | | | | | | | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, net
|
| | | | (10,915) | | | | | | (16,078) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (26,993) | | | | | | | | |
Other income (expense)
|
| | | | (334) | | | | | | 3,314 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 2,980 | | | | | | | | |
Gain on sale of oil and natural gas properties
|
| | | | — | | | | | | 1 | | | | | | (1) | | | | | | (a) | | | | | | — | | | | | | | | | | | | — | | | | | | | | |
Total other expense
|
| | | | (11,249) | | | | | | (12,763) | | | | | | (1) | | | | | | | | | | | | — | | | | | | | | | | | | (24,013) | | | | | | | | |
Income before income taxes
|
| | | | 25,821 | | | | | | 770 | | | | | | — | | | | | | | | | | | | 25,153 | | | | | | | | | | | | 51,744 | | | | | | | | |
Income tax expense – current
|
| | | | (2,364) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (2,364) | | | | | | | | |
Income tax expense – deferred
|
| | | | (3,082) | | | | | | — | | | | | | — | | | | | | | | | | | | (5,444) | | | | | | (c) | | | | | | (8,526) | | | | | | | | |
Net income
|
| | | $ | 20,375 | | | | | $ | 770 | | | | | $ | — | | | | | | | | | | | $ | 19,709 | | | | | | | | | | | $ | 40,854 | | | | | | | | |
Allocation of net income to: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income available to common stockholders
|
| | | $ | 19,392 | | | | | $ | 770 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 39,654 | | | | | | (d) | | |
Net income available to participating securities
|
| | | | 983 | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,200 | | | | | | (d) | | |
Net income available to Amplify Energy Corp
|
| | | $ | 20,375 | | | | | $ | 770 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 40,854 | | | | | | | | |
Earnings per unit/share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.49 | | | | | $ | 1.32 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.60 | | | | | | (d) | | |
Diluted
|
| | | $ | 0.49 | | | | | $ | 1.32 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 0.60 | | | | | | (d) | | |
Weighted average common shares/units outstanding:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 39,608 | | | | | | 584 | | | | | | | | | | | | | | | | | | 26,729 | | | | | | (d) | | | | | | 66,337 | | | | | | (d) | | |
Diluted
|
| | | | 39,608 | | | | | | 584 | | | | | | | | | | | | | | | | | | 26,729 | | | | | | (d) | | | | | | 66,337 | | | | | | (d) | | |
| | |
Historical
|
| |
Transaction Accounting Adjustments
|
| | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||
| | |
Amplify
|
| |
Acquired
Companies |
| |
Conforming and
Reclassifications |
| | | | | | | |
Transaction
Adjustments |
| | | | | | | |
Pro Forma
Combined |
| | | | | | | |||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil and natural gas sales
|
| | | $ | 288,271 | | | | | $ | — | | | | | $ | 204,030 | | | | | | (a) | | | | | $ | — | | | | | | | | | | | $ | 492,301 | | | | | | | | |
Crude oil, natural gas, and NGL sales, net
|
| | | | | | | | | | 204,030 | | | | | | (204,030) | | | | | | (a) | | | | | | — | | | | | | | | | | | | — | | | | | | | | |
Other revenues
|
| | | | 19,325 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 19,325 | | | | | | | | |
Total revenue from contracts with customers
|
| | | | 307,596 | | | | | | 204,030 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 511,626 | | | | | | | | |
Gains on derivatives, net
|
| | | | — | | | | | | 5,642 | | | | | | (5,642) | | | | | | (a) | | | | | | — | | | | | | | | | | | | — | | | | | | | | |
Total revenues
|
| | | | 307,596 | | | | | | 209,672 | | | | | | (5,642) | | | | | | | | | | | | — | | | | | | | | | | | | 511,626 | | | | | | | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating expense
|
| | | | 139,587 | | | | | | — | | | | | | 48,462 | | | | | | (a) | | | | | | — | | | | | | | | | | | | 188,049 | | | | | | | | |
Lease operating and workover expenses
|
| | | | — | | | | | | 48,462 | | | | | | (48,462) | | | | | | (a) | | | | | | — | | | | | | | | | | | | — | | | | | | | | |
Gathering, processing, and transportation
|
| | | | 20,808 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 20,808 | | | | | | | | |
Exploration
|
| | | | — | | | | | | 414 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 414 | | | | | | | | |
Taxes other than income
|
| | | | 21,348 | | | | | | — | | | | | | 26,461 | | | | | | (a) | | | | | | — | | | | | | | | | | | | 47,809 | | | | | | | | |
Severance and ad valorem taxes
|
| | | | — | | | | | | 26,461 | | | | | | (26,461) | | | | | | (a) | | | | | | — | | | | | | | | | | | | — | | | | | | | | |
Depreciation, depletion, and amortization
|
| | | | 28,004 | | | | | | 70,085 | | | | | | — | | | | | | | | | | | | (29,215) | | | | | | (b) | | | | | | 68,874 | | | | | | | | |
Impairment of oil and natural gas properties
|
| | | | — | | | | | | 21,074 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 21,074 | | | | | | | | |
General and administrative
|
| | | | 32,984 | | | | | | 1,045 | | | | | | 376 | | | | | | (a) | | | | | | 8,650 | | | | | | (e) | | | | | | 49,832 | | | | | | | | |
| | | | | | | | | | | | | | | | | 6,777 | | | | | | (a) | | | | | | — | | | | | | | | | | | | | | | | | | | | |
Legal and litigation expense
|
| | | | — | | | | | | 376 | | | | | | (376) | | | | | | (a) | | | | | | — | | | | | | | | | | | | — | | | | | | | | |
Accretion of asset retirement obligations
|
| | | | 7,951 | | | | | | — | | | | | | 272 | | | | | | (a) | | | | | | (86) | | | | | | (b) | | | | | | 8,137 | | | | | | | | |
Accretion expense
|
| | | | — | | | | | | 272 | | | | | | (272) | | | | | | (a) | | | | | | — | | | | | | | | | | | | — | | | | | | | | |
Gain on commodity derivative instruments
|
| | | | (40,343) | | | | | | — | | | | | | (5,642) | | | | | | (a) | | | | | | — | | | | | | | | | | | | (45,985) | | | | | | | | |
Gain on sale of properties
|
| | | | — | | | | | | — | | | | | | (3,735) | | | | | | (a) | | | | | | — | | | | | | | | | | | | (3,735) | | | | | | | | |
Pipeline incident loss
|
| | | | 19,981 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 19,981 | | | | | | | | |
Affiliate expense
|
| | | | — | | | | | | 6,777 | | | | | | (6,777) | | | | | | (a) | | | | | | — | | | | | | | | | | | | — | | | | | | | | |
Other, net
|
| | | | 1,060 | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 1,060 | | | | | | | | |
Total costs and expenses
|
| | | | 231,380 | | | | | | 174,966 | | | | | | (9,377) | | | | | | | | | | | | (20,651) | | | | | | | | | | | | 376,318 | | | | | | | | |
Operating income
|
| | | | 76,216 | | | | | | 34,706 | | | | | | 3,735 | | | | | | | | | | | | 20,651 | | | | | | | | | | | | 135,308 | | | | | | | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense, net
|
| | | | (17,719) | | | | | | (22,905) | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (40,624) | | | | | | | | |
Litigation settlement
|
| | | | 84,875 | | | | | | — | | | | | | 2,035 | | | | | | (a) | | | | | | — | | | | | | | | | | | | 86,910 | | | | | | | | |
Gain on litigation
|
| | | | — | | | | | | 2,035 | | | | | | (2,035) | | | | | | (a) | | | | | | — | | | | | | | | | | | | — | | | | | | | | |
Other income
|
| | | | 399 | | | | | | 3,832 | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | 4,231 | | | | | | | | |
Gain on sale of oil and natural gas properties
|
| | | | — | | | | | | 3,735 | | | | | | (3,735) | | | | | | (a) | | | | | | — | | | | | | | | | | | | — | | | | | | | | |
Total other income (expense)
|
| | | | 67,555 | | | | | | (13,303) | | | | | | (3,735) | | | | | | | | | | | | — | | | | | | | | | | | | 50,517 | | | | | | | | |
Income before income taxes
|
| | | | 143,771 | | | | | | 21,403 | | | | | | — | | | | | | | | | | | | 20,651 | | | | | | | | | | | | 185,825 | | | | | | | | |
Income tax expense – current
|
| | | | (4,817) | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | | | | | | | (4,817) | | | | | | | | |
Income tax (expense) benefit – deferred
|
| | | | 253,796 | | | | | | — | | | | | | — | | | | | | | | | | | | (8,831) | | | | | | (c) | | | | | | 244,965 | | | | | | | | |
Net income
|
| | | $ | 392,750 | | | | | $ | 21,403 | | | | | $ | — | | | | | | | | | | | $ | 11,820 | | | | | | | | | | | $ | 425,973 | | | | | | | | |
Allocation of net income to: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income available to common stockholders
|
| | | $ | 375,151 | | | | | $ | 21,403 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 414,442 | | | | | | (d) | | |
Net income available to participating securities
|
| | | | 17,599 | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 11,531 | | | | | | (d) | | |
Net income available to Amplify Energy Corp
|
| | | $ | 392,750 | | | | | $ | 21,403 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 425,973 | | | | | | | | |
Earnings per unit/share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 9.63 | | | | | $ | 39.29 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 6.31 | | | | | | (d) | | |
Diluted
|
| | | $ | 9.63 | | | | | $ | 39.29 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 6.31 | | | | | | (d) | | |
Weighted average common shares/units outstanding:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 38,961 | | | | | | 545 | | | | | | | | | | | | | | | | | | 26,729 | | | | | | (d) | | | | | | 65,690 | | | | | | (d) | | |
Diluted
|
| | | | 38,961 | | | | | | 545 | | | | | | | | | | | | | | | | | | 26,729 | | | | | | (d) | | | | | | 65,690 | | | | | | (d) | | |
| Consideration: | | | | | | | |
|
Shares of Common Stock issued
|
| | | | 26,729,315 | | |
|
Common Stock price at January 31, 2025
|
| | | $ | 5.34 | | |
|
Total consideration
|
| | | $ | 142,735 | | |
| Fair value of assets acquired: | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 1,871 | | |
|
Accounts receivable
|
| | | | 19,635 | | |
|
Short-term derivative instruments
|
| | | | 8,115 | | |
|
Prepaid expenses and other current assets
|
| | | | 6,342 | | |
|
Oil and natural gas properties
|
| | | | 315,723 | | |
|
Long-term derivative instruments
|
| | | | 1,495 | | |
|
Other long-term assets
|
| | | | 535 | | |
|
Amounts attributable to assets acquired
|
| | | $ | 353,716 | | |
| Fair value of liabilities assumed: | | | | | | | |
|
Accounts payable
|
| | | $ | 27,123 | | |
|
Revenues payable
|
| | | | 19,884 | | |
|
Accrued liabilities
|
| | | | 17,898 | | |
|
Asset retirement obligations
|
| | | | 2,159 | | |
|
Long-term debt
|
| | | | 141,419 | | |
|
Other long-term liabilities
|
| | | | 2,498 | | |
|
Amounts attributable to liabilities assumed
|
| | | $ | 210,981 | | |
|
Total identifiable net assets
|
| | | $ | 142,735 | | |
Change in Price of Amplify Common Stock
|
| |
Amplify
Common Stock Price |
| |
Estimated
Consideration |
| ||||||
Increase of 10%
|
| | | $ | 5.87 | | | | | $ | 157,008 | | |
Increase of 20%
|
| | | $ | 6.41 | | | | | $ | 171,281 | | |
Decrease of 10%
|
| | | $ | 4.81 | | | | | $ | 128,461 | | |
Decrease of 20%
|
| | | $ | 4.27 | | | | | $ | 114,188 | | |
| | |
For the Nine Months Ended
September 30, 2024 |
| |
Year Ended
December 31, 2023 |
| ||||||||||||||||||
| | |
Historical
|
| |
Pro Forma
|
| |
Historical
|
| |
Pro Forma
|
| ||||||||||||
Net income
|
| | | $ | 20,375 | | | | | $ | 40,854 | | | | | $ | 392,750 | | | | | $ | 425,973 | | |
Less: Net income allocated to participating securities
|
| | | | 983 | | | | | | 1,200 | | | | | | 17,599 | | | | | | 11,531 | | |
Basis and diluted earnings available to common stockholders
|
| | | $ | 19,392 | | | | | $ | 39,654 | | | | | $ | 375,151 | | | | | $ | 414,442 | | |
Common shares: | | | | | | | | | | | | | | | | | | | | | | | | | |
Common shares outstanding – basic
|
| | | | 39,608 | | | | | | 66,337 | | | | | | 38,961 | | | | | | 65,690 | | |
Dilutive effect of potential common shares
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Common shares outstanding – diluted
|
| | | | 39,608 | | | | | | 66,337 | | | | | | 38,961 | | | | | | 65,690 | | |
Net earnings per share: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.49 | | | | | $ | 0.60 | | | | | $ | 9.63 | | | | | $ | 6.31 | | |
Diluted
|
| | | $ | 0.49 | | | | | $ | 0.60 | | | | | $ | 9.63 | | | | | $ | 6.31 | | |
| | |
As of December 31, 2023
|
| | | | | | | |||||||||
| | |
Amplify
|
| |
Acquired
Companies |
| |
Pro Forma
Combined |
| |||||||||
Proved developed and undeveloped reserves: | | | | | | | | | | | | | | | | | | | |
Oil (MBbl)
|
| | | | 41,078 | | | | | | 74,718 | | | | | | 115,796 | | |
Natural gas (MMcf)
|
| | | | 226,878 | | | | | | 149,325 | | | | | | 376,203 | | |
Natural gas liquids (MBbl)
|
| | | | 19,185 | | | | | | 18,110 | | | | | | 37,295 | | |
Total proved developed and undeveloped reserves (MBoe)(1)
|
| | | | 98,077 | | | | | | 117,715 | | | | | | 215,792 | | |
Proved developed reserves: | | | | | | | | | | | | | | | | | | | |
Oil (MBbl)
|
| | | | 39,306 | | | | | | 13,709 | | | | | | 53,015 | | |
Natural Gas (MMcf)
|
| | | | 226,427 | | | | | | 10,054 | | | | | | 236,481 | | |
Natural gas liquids (MBbl)
|
| | | | 19,108 | | | | | | 1,684 | | | | | | 20,792 | | |
Total proved developed reserves (MBoe)(1)
|
| | | | 96,151 | | | | | | 17,069 | | | | | | 113,220 | | |
Proved undeveloped reserves: | | | | | | | | | | | | | | | | | | | |
Oil (MBbl)
|
| | | | 1,772 | | | | | | 61,009 | | | | | | 62,781 | | |
Natural Gas (MMcf)
|
| | | | 451 | | | | | | 139,270 | | | | | | 139,721 | | |
Natural gas liquids (MBbl)
|
| | | | 77 | | | | | | 16,425 | | | | | | 16,502 | | |
Total proved undeveloped reserves (MBoe)(1)
|
| | | | 1,926 | | | | | | 100,646 | | | | | | 102,572 | | |
| | |
For the Year Ended
December 31, 2023 |
| |
Transaction
Adjustments(1) |
| |
Pro Forma
Combined |
| |||||||||||||||
|
Amplify
|
| |
Acquired
Companies |
| ||||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Future cash inflows
|
| | | $ | 4,277,014 | | | | | $ | 6,324,883 | | | | | $ | — | | | | | $ | 10,601,897 | | |
Future production costs
|
| | | | (2,751,065) | | | | | | (2,663,000) | | | | | | — | | | | | | (5,414,065) | | |
Future development costs
|
| | | | (313,290) | | | | | | (1,373,658) | | | | | | — | | | | | | (1,686,948) | | |
Future income tax expense
|
| | | | (203,770) | | | | | | — | | | | | | (435,210) | | | | | | (638,980) | | |
Future net cash flows for estimated timing of cash flows
|
| | | | 1,008,889 | | | | | | 2,288,225 | | | | | | (435,210) | | | | | | 2,861,904 | | |
10% annual discount for estimated timing of cash
flows |
| | | | (382,759) | | | | | | (1,257,168) | | | | | | 224,281 | | | | | | (1,415,646) | | |
Standardized measure of discounted future net cash flows
|
| | | $ | 626,130 | | | | | $ | 1,031,057 | | | | | $ | (210,929) | | | | | $ | 1,446,258 | | |
| | |
For the Year Ended
December 31, 2023 |
| |
Transaction
Adjustments(1) |
| |
Pro Forma
Combined |
| |||||||||||||||
|
Amplify
|
| |
Acquired
Companies |
| ||||||||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Beginning of year
|
| | | $ | 1,337,956 | | | | | $ | 2,562,842 | | | | | | — | | | | | $ | 3,900,798 | | |
Changes in prices and costs
|
| | | | (798,942) | | | | | | (1,030,771) | | | | | | — | | | | | | (1,829,713) | | |
Revisions of previous quantities
|
| | | | (196,093) | | | | | | (703,721) | | | | | | — | | | | | | (899,814) | | |
Sale of oil and natural gas produced, net of production costs
|
| | | | (106,469) | | | | | | (129,107) | | | | | | — | | | | | | (235,576) | | |
Net change in taxes
|
| | | | 180,530 | | | | | | — | | | | | | (210,929) | | | | | | (30,399) | | |
Extensions, discoveries and improved recoveries, less related costs
|
| | | | — | | | | | | 45,428 | | | | | | — | | | | | | 45,428 | | |
Accretion of discount
|
| | | | 164,937 | | | | | | 256,284 | | | | | | — | | | | | | 421,221 | | |
Change in production rates and other
|
| | | | 38,174 | | | | | | (75,062) | | | | | | — | | | | | | (36,888) | | |
Net changes in future development costs
|
| | | | (3,669) | | | | | | 28,366 | | | | | | — | | | | | | 24,697 | | |
Previously estimated development costs incurred
|
| | | | 9,706 | | | | | | 76,798 | | | | | | — | | | | | | 86,504 | | |
End of year
|
| | | $ | 626,130 | | | | | $ | 1,031,057 | | | | | $ | (210,929) | | | | | $ | 1,446,258 | | |
Name of Beneficial Owner(1)
|
| |
Amount and
Nature of Beneficial Ownership(2) |
| |
Percent
Beneficial Ownership (%)(3) |
| ||||||
5% Shareholders: | | | | | | | | | | | | | |
Affiliates of Stoney Lonesome HF LP(5)
|
| | | | 2,649,410 | | | | | | 6.6% | | |
BlackRock, Inc.(4)
|
| | | | 2,515,369 | | | | | | 6.2% | | |
Dimensional Fund Advisors LP(6)
|
| | | | 2,374,481 | | | | | | 5.9% | | |
The Vanguard Group(7)
|
| | | | 2,264,005 | | | | | | 5.6% | | |
Directors and Officers: | | | | | | | | | | | | | |
Deborah G. Adams
|
| | | | 51,961 | | | | | | * | | |
James E. Craddock
|
| | | | 24,892 | | | | | | * | | |
Patrice Douglas
|
| | | | 60,295 | | | | | | * | | |
Eric Dulany
|
| | | | 34,617 | | | | | | * | | |
Christopher W. Hamm
|
| | | | 167,371 | | | | | | * | | |
James Frew
|
| | | | 39,222 | | | | | | * | | |
Daniel Furbee
|
| | | | 39,238 | | | | | | * | | |
Anthony W. Lopez
|
| | | | 140,421 | | | | | | * | | |
Vidisha Prasad
|
| | | | 13,185 | | | | | | * | | |
Todd R. Snyder
|
| | | | 83,416 | | | | | | * | | |
Eric M. Willis
|
| | | | 222,753 | | | | | | * | | |
Martyn Willsher
|
| | | | 295,794 | | | | | | * | | |
All Executive Officers and Current Directors as a group (12 people)
|
| | | | 1,173,165 | | | | | | 2.9% | | |
| Audited Combined Financial Statements and Independent Auditor’s Report | | | | | | | |
| | | | | F-4 | | | |
|
Combined Financial Statements:
|
| | | | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | | |
| | | | | F-8 | | | |
| | | | | F-9 | | | |
| | | | | F-10 | | | |
| Audited Combined Financial Statements and Independent Auditor’s Report | | | | | | | |
| | | | | F-36 | | | |
|
Combined Financial Statements:
|
| | | | | | |
| | | | | F-38 | | | |
| | | | | F-39 | | | |
| | | | | F-40 | | | |
| | | | | F-41 | | | |
| | | | | F-42 | | | |
| Unaudited Condensed Combined Financial Statements | | | | | | | |
|
Condensed Combined Financial Statements:
|
| | | | | | |
| | | | | F-69 | | | |
| | | | | F-70 | | | |
| | | | | F-71 | | | |
| | | | | F-72 | | | |
| | | | | F-73 | | |
| | |
Page
|
| |||
| | | | F-4 | | | |
Combined Financial Statements: | | | | | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | | |
| | | | F-9 | | | |
| | | | F-10 | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 1,192 | | | | | $ | 53,498 | | |
Restricted cash
|
| | | | — | | | | | | 7,859 | | |
Accounts receivable, net
|
| | | | 24,819 | | | | | | 22,231 | | |
Affiliate receivable
|
| | | | 301 | | | | | | 318 | | |
Commodity derivative asset
|
| | | | 5,154 | | | | | | 6,809 | | |
Inventory
|
| | | | 2,137 | | | | | | 5 | | |
Prepaid expenses and other current assets
|
| | | | 2,725 | | | | | | 3,045 | | |
Total current assets
|
| | | | 36,328 | | | | | | 93,765 | | |
Oil and natural gas property and equipment, based on successful efforts method of accounting, net
|
| | | | 575,948 | | | | | | 500,303 | | |
Commodity derivative asset
|
| | | | 2,611 | | | | | | 3,408 | | |
Other assets
|
| | | | 833 | | | | | | 7,369 | | |
Total assets
|
| | | $ | 615,720 | | | | | $ | 604,845 | | |
LIABILITIES AND MEMBERS’ EQUITY | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| | | $ | 59,701 | | | | | $ | 47,206 | | |
Commodity derivative liability
|
| | | | — | | | | | | 2,693 | | |
Accrued legal judgement
|
| | | | — | | | | | | 2,035 | | |
Asset retirement obligation
|
| | | | 2,009 | | | | | | 1,685 | | |
Long-term debt, current portion
|
| | | | 43,650 | | | | | | 22,500 | | |
Total current liabilities
|
| | | | 105,360 | | | | | | 76,119 | | |
Long-term debt, net
|
| | | | 110,465 | | | | | | 150,613 | | |
Other noncurrent liabilities: | | | | | | | | | | | | | |
Asset retirement obligation
|
| | | | 2,865 | | | | | | 2,747 | | |
Commodity derivative liability
|
| | | | — | | | | | | 328 | | |
Other long-term liabilities
|
| | | | 2,507 | | | | | | 2,745 | | |
Total other noncurrent liabilities
|
| | | | 5,372 | | | | | | 5,820 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Members’ equity
|
| | | | 394,523 | | | | | | 372,293 | | |
Total liabilities and members’ equity
|
| | | $ | 615,720 | | | | | $ | 604,845 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
REVENUES: | | | | | | | | | | | | | |
Crude oil, natural gas, and NGL sales, net
|
| | | $ | 204,030 | | | | | $ | 192,267 | | |
Gain (loss) on derivatives, net
|
| | | | 5,642 | | | | | | (1,919) | | |
Total revenues
|
| | | | 209,672 | | | | | | 190,348 | | |
OPERATING EXPENSES: | | | | | | | | | | | | | |
Lease operating and workover expenses
|
| | | | 48,462 | | | | | | 34,085 | | |
Exploration expense
|
| | | | 414 | | | | | | 360 | | |
Severance and ad valorem taxes
|
| | | | 26,461 | | | | | | 24,764 | | |
Depletion, depreciation and amortization expense
|
| | | | 70,085 | | | | | | 46,255 | | |
Accretion expense
|
| | | | 272 | | | | | | 224 | | |
Impairment of oil and natural gas properties
|
| | | | 21,074 | | | | | | 8,230 | | |
Legal and litigation expense
|
| | | | 376 | | | | | | 783 | | |
General and administrative
|
| | | | 1,045 | | | | | | 956 | | |
Affiliate expense
|
| | | | 6,777 | | | | | | 5,941 | | |
Total operating expenses
|
| | | | 174,966 | | | | | | 121,598 | | |
Income from operations
|
| | | | 34,706 | | | | | | 68,750 | | |
OTHER INCOME (EXPENSE): | | | | | | | | | | | | | |
Other income
|
| | | | 3,832 | | | | | | 1,135 | | |
Gain on litigation
|
| | | | 2,035 | | | | | | 340 | | |
Gain on sale of oil and natural gas properties
|
| | | | 3,735 | | | | | | — | | |
Loss on member buyout
|
| | | | — | | | | | | (100) | | |
Interest expense
|
| | | | (22,905) | | | | | | (9,350) | | |
Total other expense
|
| | | | (13,303) | | | | | | (7,975) | | |
NET INCOME
|
| | | $ | 21,403 | | | | | $ | 60,775 | | |
BASIC NET INCOME PER SHARE
|
| | | $ | 39.29 | | | | | $ | 127.30 | | |
DILUTED NET INCOME PER SHARE
|
| | | $ | 39.29 | | | | | $ | 127.30 | | |
CLASS A WEIGHTED AVERAGE SHARES OUTSTANDING – BASIC AND DILUTED
|
| | | | 544,675 | | | | | | 477,446 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Beginning Balance
|
| | | $ | 372,293 | | | | | $ | 270,574 | | |
Contributions
|
| | | | 827 | | | | | | 42,982 | | |
Distributions
|
| | | | — | | | | | | — | | |
Repurchase of members’ equity
|
| | | | — | | | | | | (2,038) | | |
Net income
|
| | | | 21,403 | | | | | | 60,775 | | |
Ending Balance
|
| | | $ | 394,523 | | | | | $ | 372,293 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | |
Net income
|
| | | $ | 21,403 | | | | | $ | 60,775 | | |
Adjustments to reconcile net income to net cash provided by operating activities
|
| | | | | | | | | | | | |
Depletion, depreciation and amortization
|
| | | | 70,085 | | | | | | 46,255 | | |
Accretion expense
|
| | | | 272 | | | | | | 224 | | |
Impairment of oil and natural gas properties
|
| | | | 21,074 | | | | | | 8,230 | | |
Gain on sale of oil and natural gas properties
|
| | | | (3,735) | | | | | | — | | |
(Gain) loss on derivatives, net
|
| | | | (5,642) | | | | | | 1,919 | | |
Cash settlements on commodity derivatives
|
| | | | 5,072 | | | | | | (15,216) | | |
Amortization of debt issuance costs
|
| | | | 2,094 | | | | | | 1,053 | | |
Loss on member buyout
|
| | | | — | | | | | | 100 | | |
Payment-in-kind interest
|
| | | | 151 | | | | | | 151 | | |
Gain on litigation result
|
| | | | (2,035) | | | | | | (340) | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable and affiliate receivable
|
| | | | (2,127) | | | | | | (7,995) | | |
Prepaid expenses and other current assets
|
| | | | 336 | | | | | | (1,960) | | |
Inventory
|
| | | | (2,132) | | | | | | (5) | | |
Other assets
|
| | | | 6,266 | | | | | | (5,991) | | |
Accounts payable and accrued liabilities
|
| | | | 23,276 | | | | | | 11,257 | | |
Other long-term liabilities
|
| | | | (237) | | | | | | 1,268 | | |
Net cash provided by operating activities
|
| | | | 134,121 | | | | | | 99,725 | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | |
Additions to oil and natural gas properties
|
| | | | (178,129) | | | | | | (104,360) | | |
Acquisition of oil and natural gas properties
|
| | | | — | | | | | | (151,938) | | |
Proceeds from sale of oil and natural gas properties
|
| | | | 3,989 | | | | | | — | | |
Net cash used in investing activities
|
| | | | (174,140) | | | | | | (256,298) | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | |
Contributions
|
| | | | 827 | | | | | | 42,982 | | |
Distributions
|
| | | | — | | | | | | — | | |
Payment of debt issuance costs
|
| | | | (310) | | | | | | (6,233) | | |
Proceeds from long-term debt
|
| | | | 1,837 | | | | | | 159,500 | | |
Payments on long-term debt
|
| | | | (22,500) | | | | | | (5,625) | | |
Repurchase of members’ equity
|
| | | | — | | | | | | (2,138) | | |
Net cash provided by (used in) financing activities
|
| | | | (20,146) | | | | | | 188,486 | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | (60,165) | | | | | | 31,913 | | |
Cash, cash equivalents and restricted cash at beginning of year
|
| | | | 61,357 | | | | | | 29,444 | | |
Cash, cash equivalents and restricted cash at end of year
|
| | | $ | 1,192 | | | | | $ | 61,357 | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Crude oil, natural gas and NGL Sales
|
| | | $ | 21,377 | | | | | $ | 19,592 | | |
Joint interest billings
|
| | | | 2,592 | | | | | | 2,548 | | |
Other
|
| | | | 850 | | | | | | 91 | | |
Gross accounts receivable
|
| | | | 24,819 | | | | | | 22,231 | | |
Allowance for credit losses
|
| | | | — | | | | | | — | | |
Net accounts receivable
|
| | | $ | 24,819 | | | | | $ | 22,231 | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Accounts payable
|
| | | $ | 25,173 | | | | | $ | 28,986 | | |
Severance and ad valorem taxes
|
| | | | 17,502 | | | | | | 2,946 | | |
Suspense
|
| | | | 7,663 | | | | | | 5,160 | | |
Accrued oil and gas capital expenditures
|
| | | | 111 | | | | | | 1,594 | | |
Accrued lease operating and workover expenses
|
| | | | 441 | | | | | | — | | |
Owner advances and prepayments
|
| | | | 315 | | | | | | 3,113 | | |
Revenues payable
|
| | | | 7,947 | | | | | | 4,826 | | |
Accrued compensation costs
|
| | | | 170 | | | | | | — | | |
Other
|
| | | | 379 | | | | | | 581 | | |
Accounts payable and accrued liabilities
|
| | | $ | 59,701 | | | | | $ | 47,206 | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Oil and natural gas properties and equipment: | | | | | | | | | | | | | |
Proved properties
|
| | | $ | 581,972 | | | | | $ | 459,638 | | |
Unproved properties
|
| | | | 308,225 | | | | | | 263,699 | | |
Total oil and natural gas properties and equipment
|
| | | | 890,197 | | | | | | 723,337 | | |
Less: Accumulated depreciation, depletion and amortization
|
| | | | (314,249) | | | | | | (223,034) | | |
Oil and natural gas properties and equipment, net
|
| | | $ | 575,948 | | | | | $ | 500,303 | | |
| Fair value of net assets: | | | | | | | |
|
Proved oil and natural gas properties
|
| | | $ | 122,169 | | |
|
Unproved oil and natural gas properties
|
| | | | 29,184 | | |
|
Oilfield equipment
|
| | | | 779 | | |
|
Total assets acquired
|
| | | $ | 152,132 | | |
| Fair value of liabilities assumed: | | | | | | | |
|
ARO liability acquired
|
| | | $ | 194 | | |
|
Total liabilities assumed
|
| | | $ | 194 | | |
| Fair value of consideration paid for net assets: | | | | | | | |
|
Deposit to escrow
|
| | | $ | 19,530 | | |
|
Final payment
|
| | | | 132,408 | | |
|
Total fair value of consideration transferred
|
| | | $ | 151,938 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Beginning balance
|
| | | $ | 17,729 | | | | | $ | 16,769 | | |
Additions pending determination of proved reserves
|
| | | | 1,914 | | | | | | 20,615 | | |
Charges to exploration expense
|
| | | | — | | | | | | — | | |
Reclassifications to proved properties
|
| | | | (5,266) | | | | | | (19,655) | | |
Ending Balance
|
| | | $ | 14,377 | | | | | $ | 17,729 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Crude oil
|
| | | $ | 194,612 | | | | | $ | 178,747 | | |
Natural gas
|
| | | | 2,725 | | | | | | 6,233 | | |
NGLs
|
| | | | 6,693 | | | | | | 7,287 | | |
Total crude oil, natural gas and NGL sales, net
|
| | | $ | 204,030 | | | | | $ | 192,267 | | |
| | |
2024
|
| |
2025
|
| |
2026
|
| |||||||||
WTI NYMEX Sold Swaps | | | | | | | | | | | | | | | | | | | |
Notional Quantity (Bbls)
|
| | | | 1,299,500 | | | | | | 687,000 | | | | | | 387,000 | | |
Weighted Average Fixed Price ($/Bbl)
|
| | | $ | 75.07 | | | | | $ | 71.05 | | | | | $ | 66.12 | | |
WTI NYMEX Purchased Puts | | | | | | | | | | | | | | | | | | | |
Notional Quantity (Bbls)
|
| | | | 132,500 | | | | | | 151,000 | | | | | | 104,000 | | |
Weighted Average Strike Price ($/Bbl)
|
| | | $ | 69.53 | | | | | $ | 63.01 | | | | | $ | 61.39 | | |
WTI NYMEX Sold Calls | | | | | | | | | | | | | | | | | | | |
Notional Quantity (Bbls)
|
| | | | 72,500 | | | | | | 151,000 | | | | | | 104,000 | | |
Weighted Average Strike Price ($/Bbl)
|
| | | $ | 77.75 | | | | | $ | 74.17 | | | | | $ | 73.64 | | |
| | |
2024
|
| |
2025
|
| |
2026
|
| |||||||||
Henry Hub NYMEX Purchased Puts | | | | | | | | | | | | | | | | | | | |
Notional Quantity (MMBtu)
|
| | | | 159,000 | | | | | | — | | | | | | — | | |
Weighted Average Strike Price ($/MMBtu)
|
| | | $ | 2.85 | | | | | $ | — | | | | | $ | — | | |
Henry Hub NYMEX Sold Calls | | | | | | | | | | | | | | | | | | | |
Notional Quantity (MMBtu)
|
| | | | 159,000 | | | | | | — | | | | | | — | | |
Weighted Average Strike Price ($/MMBtu)
|
| | | $ | 3.75 | | | | | $ | — | | | | | $ | — | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Cash received (paid) on derivatives
|
| | | $ | 5,072 | | | | | $ | (15,216) | | |
Non-cash gain (loss) on derivatives
|
| | | | (570) | | | | | | 13,297 | | |
Gain (loss) on derivatives, net
|
| | | $ | 5,642 | | | | | $ | (1,919) | | |
| | |
December 31, 2023
|
| |||||||||||||||
| | |
Gross Fair
Value |
| |
Amounts
Netted |
| |
Net Fair
Value |
| |||||||||
Commodity derivative assets: | | | | | | | | | | | | | | | | | | | |
Commodity derivative asset, current
|
| | | $ | 5,410 | | | | | $ | (256) | | | | | $ | 5,154 | | |
Commodity derivative asset, noncurrent
|
| | | | 5,063 | | | | | | (2,452) | | | | | | 2,611 | | |
Total commodity derivative assets
|
| | | $ | 10,473 | | | | | $ | (2,708) | | | | | $ | 7,765 | | |
| | |
December 31, 2023
|
| |||||||||||||||
| | |
Gross Fair
Value |
| |
Amounts
Netted |
| |
Net Fair
Value |
| |||||||||
Commodity derivative liabilities: | | | | | | | | | | | | | | | | | | | |
Commodity derivative liability, current
|
| | | $ | (256) | | | | | $ | 256 | | | | | $ | — | | |
Commodity derivative liability, noncurrent
|
| | | | (2,452) | | | | | | 2,452 | | | | | | — | | |
Total commodity derivative liabilities
|
| | | $ | (2,708) | | | | | $ | 2,708 | | | | | $ | — | | |
|
| | |
December 31, 2022
|
| |||||||||||||||
| | |
Gross Fair
Value |
| |
Amounts
Netted |
| |
Net Fair
Value |
| |||||||||
Commodity derivative assets: | | | | | | | | | | | | | | | | | | | |
Commodity derivative asset, current
|
| | | $ | 10,306 | | | | | $ | (3,497) | | | | | $ | 6,809 | | |
Commodity derivative asset, noncurrent
|
| | | | 4,222 | | | | | | (814) | | | | | | 3,408 | | |
Total commodity derivative assets
|
| | | $ | 14,528 | | | | | $ | (4,311) | | | | | $ | 10,217 | | |
Commodity derivative liabilities: | | | | | | | | | | | | | | | | | | | |
Commodity derivative liability, current
|
| | | $ | (6,190) | | | | | $ | 3,497 | | | | | $ | (2,693) | | |
Commodity derivative liability, noncurrent
|
| | | | (1,142) | | | | | | 814 | | | | | | (328) | | |
Total commodity derivative liabilities
|
| | | $ | (7,332) | | | | | $ | 4,311 | | | | | $ | (3,021) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Asset retirement obligations at beginning of year
|
| | | $ | 4,432 | | | | | $ | 4,048 | | |
Wells acquired/developed
|
| | | | 123 | | | | | | 385 | | |
Liabilities settled
|
| | | | (47) | | | | | | (130) | | |
Revision of estimated obligation
|
| | | | 94 | | | | | | (95) | | |
Accretion expense on discounted obligation
|
| | | | 272 | | | | | | 224 | | |
Asset retirement obligations at end of year
|
| | | $ | 4,874 | | | | | $ | 4,432 | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Prudential Notes
|
| | | $ | 36,488 | | | | | $ | 34,686 | | |
EOC Loan
|
| | | | 121,875 | | | | | | 144,375 | | |
Amegy Notes
|
| | | | 187 | | | | | | — | | |
Total debt, including current portion
|
| | | | 158,550 | | | | | | 179,061 | | |
Less: Debt issuance costs
|
| | | | (4,435) | | | | | | (5,948) | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Total debt, including current portion, net
|
| | | | 154,115 | | | | | | 173,113 | | |
Less: Prudential Notes, current portion
|
| | | | (21,150) | | | | | | — | | |
Less: EOC Loan, current portion
|
| | | | (22,500) | | | | | | (22,500) | | |
Long-term debt, net
|
| | | $ | 110,465 | | | | | $ | 150,613 | | |
|
|
2024
|
| | | $ | 43,837 | | |
|
2025
|
| | | | 37,838 | | |
|
2026
|
| | | | 76,875 | | |
|
Total
|
| | | $ | 158,550 | | |
| | |
Consolidated Net
Leverage Ratio* |
| |
Current
Ratio** |
| |
Asset
Coverage Ratio |
|
At December 31, 2023: | | | | | | | | | | |
EOC Loan
|
| |
2.75 to 1.00
|
| |
1.00 to 1.00
|
| |
1.50 to 1.00
|
|
| | |
Consolidated Net
Leverage Ratio* |
| |
Current
Ratio** |
| |
Asset
Coverage Ratio |
|
At December 31, 2023: | | | | | | | | | | |
Amegy Notes
|
| |
2.75 to 1.00
|
| |
1.00 to 1.00
|
| |
1.50 to 1.00
|
|
| | |
Total
Leverage Ratio |
| |
Senior
Leverage Ratio |
| |
Interest
Coverage Ratio |
| |
Asset
Coverage Ratio |
|
At December 31, 2023: | | | | | | | | | | | | | |
Prudential Senior Notes
|
| |
2.50 to 1.00
|
| |
2.00 to 1.00
|
| |
2.50 to 1.00
|
| |
1.50 to 1.00
|
|
Prudential Subordinated Notes
|
| |
3.00 to 1.00
|
| |
2.50 to 1.00
|
| |
2.00 to 1.00
|
| |
1.50 to 1.00
|
|
|
2024
|
| | | $ | 1,948 | | |
|
2025
|
| | | | 1,573 | | |
|
2026
|
| | | | 944 | | |
|
Total
|
| | | $ | 4,465 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Lease costs included in combined statements of operations: | | | | | | | | | | | | | |
Short-term lease costs
|
| | | $ | 11,317 | | | | | $ | 6,168 | | |
Total lease costs
|
| | | $ | 11,317 | | | | | $ | 6,168 | | |
| | | | | | | | | | | | | | |
Fair Value Measurements Using:
|
| |||||||||||||||
| | |
Carrying
Amount |
| |
Total
Fair Value |
| |
Level 1
Inputs |
| |
Level 2
Inputs |
| |
Level 3
Inputs |
| |||||||||||||||
December 31, 2023 assets (liabilities): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commodity derivatives
|
| | | $ | 7,765 | | | | | $ | 7,765 | | | | | $ | — | | | | | $ | 7,765 | | | | | $ | — | | |
Asset retirement obligations
|
| | | $ | (4,874) | | | | | $ | (4,874) | | | | | $ | — | | | | | $ | — | | | | | $ | (4,874) | | |
Long-term debt
|
| | | $ | (114,900) | | | | | $ | (114,706) | | | | | $ | — | | | | | $ | (114,706) | | | | | $ | — | | |
December 31, 2022 assets (liabilities): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commodity derivatives
|
| | | $ | 7,196 | | | | | $ | 7,196 | | | | | $ | — | | | | | $ | 7,196 | | | | | $ | — | | |
Asset retirement obligations
|
| | | $ | (4,432) | | | | | $ | (4,432) | | | | | $ | — | | | | | $ | — | | | | | $ | (4,432) | | |
Long-term debt
|
| | | $ | (156,561) | | | | | $ | (156,561) | | | | | $ | — | | | | | $ | (156,561) | | | | | $ | — | | |
| | |
For the Year Ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Proved property impairments
|
| | | $ | 16,378 | | | | | $ | 3,442 | | |
Unproved property impairments
|
| | | | 4,696 | | | | | | 4,788 | | |
Impairment expense
|
| | | $ | 21,074 | | | | | $ | 8,230 | | |
| | |
Equity
Committed |
| |
Equity
Percentage |
| ||||||
Juniper*
|
| | | $ | 665,170 | | | | | | 99.8% | | |
Boomtown Oil, LLC
|
| | | | 1,033 | | | | | | 0.2% | | |
Century Natural Resources, LLC
|
| | | | 225 | | | | | | 0.0% | | |
Total
|
| | | $ | 666,428 | | | | | | 100.0% | | |
| | |
For the Year Ended
December 31, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Net income attributable to North Peak Oil and Gas: | | | | | | | | | | | | | |
Net income
|
| | | $ | 21,403 | | | | | $ | 60,775 | | |
Less: income allocated to participating securities
|
| | | | — | | | | | | — | | |
Net income attributable to North Peak Oil and Gas
|
| | | $ | 21,403 | | | | | $ | 60,775 | | |
| | |
For the Year Ended
December 31, |
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Class A weighted average shares outstanding: | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 544,675 | | | | | | 477,446 | | |
Net income per share: | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | 39.29 | | | | | $ | 127.30 | | |
|
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Cash and cash equivalents
|
| | | $ | 1,192 | | | | | $ | 53,498 | | |
Restricted cash
|
| | | | — | | | | | | 7,859 | | |
Total cash, cash equivalents and restricted cash
|
| | | $ | 1,192 | | | | | $ | 61,357 | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Supplemental Disclosure of Cash Flow Information: | | | | | | | | | | | | | |
Interest paid
|
| | | $ | 21,521 | | | | | $ | 5,493 | | |
Supplemental Disclosure of Non-Cash Information: | | | | | | | | | | | | | |
Additions to oil and natural gas properties included in accounts payable and accrued liabilities
|
| | | $ | 1,176 | | | | | $ | 10,065 | | |
Revisions and additions to asset retirement obligations, net
|
| | | $ | 185 | | | | | $ | 255 | | |
Settlements of asset retirement obligations accrued
|
| | | $ | — | | | | | $ | (93) | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Property acquisition costs | | | | | | | | | | | | | |
Proved properties
|
| | | $ | — | | | | | $ | — | | |
Unproved properties
|
| | | | 10,738 | | | | | | 36,472 | | |
Exploration costs
|
| | | | 1,914 | | | | | | 3,616 | | |
Development costs
|
| | | | 155,851 | | | | | | 216,000 | | |
Total costs incurred
|
| | | $ | 168,503 | | | | | $ | 256,088 | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Revenues: | | | | | | | | | | | | | |
Crude oil, natural gas, and NGL sales, net
|
| | | $ | 204,030 | | | | | $ | 192,267 | | |
Production costs: | | | | | | | | | | | | | |
Lease operating and workover expenses
|
| | | | 48,462 | | | | | | 34,085 | | |
Exploration expense
|
| | | | 414 | | | | | | 360 | | |
Severance taxes
|
| | | | 12,142 | | | | | | 11,299 | | |
Total production costs
|
| | | | 61,018 | | | | | | 45,744 | | |
Other costs: | | | | | | | | | | | | | |
Depletion, depreciation and amortization expense
|
| | | | 70,085 | | | | | | 46,255 | | |
Accretion of asset retirement obligation
|
| | | | — | | | | | | 224 | | |
Impairment expense
|
| | | | 21,074 | | | | | | 8,230 | | |
Income tax expense/(benefit)
|
| | | | — | | | | | | — | | |
Total other costs
|
| | | | 91,159 | | | | | | 54,709 | | |
Results of operations
|
| | | $ | 51,853 | | | | | $ | 91,814 | | |
| | |
Year ended December 31, 2023
|
| |||||||||||||||||||||
| | |
Crude Oil
(Bbl) |
| |
Natural Gas
(Mcf) |
| |
Liquids
(Bbl) |
| |
Total
Boe |
| ||||||||||||
Proved reserves as of December 31, 2022
|
| | | | 103,675,666 | | | | | | 176,888,985 | | | | | | 25,285,691 | | | | | | 158,442,854 | | |
Revisions of previous estimates
|
| | | | (29,497,910) | | | | | | (27,715,077) | | | | | | (7,213,317) | | | | | | (41,330,406) | | |
Extensions, discoveries and other additions
|
| | | | 3,235,035 | | | | | | 1,773,191 | | | | | | 284,815 | | | | | | 3,815,381 | | |
Production
|
| | | | (2,693,772) | | | | | | (1,622,572) | | | | | | (247,482) | | | | | | (3,211,683) | | |
Sales of minerals in place
|
| | | | (1,063) | | | | | | (185) | | | | | | (45) | | | | | | (1,138) | | |
Purchase of minerals in place
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Proved reserves as of December 31, 2023
|
| | | | 74,717,956 | | | | | | 149,324,342 | | | | | | 18,109,662 | | | | | | 117,715,008 | | |
Proved developed reserves | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning of year
|
| | | | 13,483,470 | | | | | | 9,763,294 | | | | | | 1,819,367 | | | | | | 16,930,052 | | |
End of year
|
| | | | 13,709,050 | | | | | | 10,054,206 | | | | | | 1,684,399 | | | | | | 17,069,149 | | |
Proved undeveloped reserves | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning of year
|
| | | | 90,192,196 | | | | | | 167,125,691 | | | | | | 23,466,324 | | | | | | 141,512,802 | | |
End of year
|
| | | | 61,008,906 | | | | | | 139,270,136 | | | | | | 16,425,263 | | | | | | 100,645,859 | | |
| | |
Year ended December 31, 2022
|
| |||||||||||||||||||||
| | |
Crude Oil
(Bbl) |
| |
Natural Gas
(Mcf) |
| |
Liquids
(Bbl) |
| |
Total
Boe |
| ||||||||||||
Proved reserves as of December 31, 2021
|
| | | | 29,310,869 | | | | | | 30,180,160 | | | | | | 2,811,067 | | | | | | 37,151,964 | | |
Revisions of previous estimates
|
| | | | (8,957,067) | | | | | | (14,245,705) | | | | | | (69,626) | | | | | | (11,400,978) | | |
Extensions, discoveries and other additions
|
| | | | 58,562,121 | | | | | | 145,912,365 | | | | | | 18,670,398 | | | | | | 101,551,246 | | |
Production
|
| | | | (2,404,071) | | | | | | (2,184,639) | | | | | | (267,207) | | | | | | (3,035,385) | | |
Sales of minerals in place
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Purchase of minerals in place
|
| | | | 27,163,814 | | | | | | 17,226,804 | | | | | | 4,141,059 | | | | | | 34,176,007 | | |
Proved reserves as of December 31, 2022
|
| | | | 103,675,666 | | | | | | 176,888,985 | | | | | | 25,285,691 | | | | | | 158,442,854 | | |
Proved developed reserves | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning of year
|
| | | | 9,692,816 | | | | | | 5,403,443 | | | | | | 495,257 | | | | | | 11,088,647 | | |
End of year
|
| | | | 13,483,470 | | | | | | 9,763,294 | | | | | | 1,819,367 | | | | | | 16,930,052 | | |
Proved undeveloped reserves | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning of year
|
| | | | 19,618,053 | | | | | | 24,776,717 | | | | | | 2,315,810 | | | | | | 26,063,317 | | |
End of year
|
| | | | 90,192,196 | | | | | | 167,125,691 | | | | | | 23,466,324 | | | | | | 141,512,802 | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Future cash inflows
|
| | | $ | 6,324,883 | | | | | $ | 11,063,183 | | |
Future production costs
|
| | | | (2,663,000) | | | | | | (3,482,737) | | |
Future development and abandonment costs
|
| | | | (1,373,658) | | | | | | (1,943,452) | | |
Future income taxes
|
| | | | — | | | | | | — | | |
Future net cash flows
|
| | | | 2,288,225 | | | | | | 5,636,994 | | |
10% annual discount for estimated timing of cash flows
|
| | | | (1,257,168) | | | | | | (3,074,152) | | |
Standardized measure of discounted future net cash flows
|
| | | $ | 1,031,057 | | | | | $ | 2,562,842 | | |
| | |
December 31,
|
| |||||||||
| | |
2023
|
| |
2022
|
| ||||||
Standardized measure of discounted future net cash flows at January 1
|
| | | $ | 2,562,842 | | | | | $ | 481,238 | | |
Net change in prices and production costs
|
| | | | (1,030,771) | | | | | | 260,298 | | |
Changes in estimated future development and abandonment costs
|
| | | | 28,366 | | | | | | 167,357 | | |
Sales of crude oil and natural gas produced, net of production costs
|
| | | | (129,107) | | | | | | (133,418) | | |
Extensions, discoveries and improved recoveries, less related costs
|
| | | | 45,428 | | | | | | 1,194,536 | | |
Purchases (sales) of minerals in place, net
|
| | | | — | | | | | | 772,600 | | |
Revisions of previous quantity estimates
|
| | | | (703,721) | | | | | | (205,682) | | |
Development costs incurred during the period
|
| | | | 76,798 | | | | | | 7,541 | | |
Change in income taxes
|
| | | | — | | | | | | — | | |
Accretion of discount
|
| | | | 256,284 | | | | | | 48,124 | | |
Change in timing of estimated future production and other
|
| | | | (75,062) | | | | | | (29,752) | | |
Net change
|
| | | | (1,531,785) | | | | | | 2,081,604 | | |
Standardized measure of discounted future net cash flows at December 31
|
| | | $ | 1,031,057 | | | | | $ | 2,562,842 | | |
| | |
Page
|
| |||
| | | | F-36 | | | |
Combined Financial Statements: | | | | | | | |
| | | | F-38 | | | |
| | | | F-39 | | | |
| | | | F-40 | | | |
| | | | F-41 | | | |
| | | | F-42 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
ASSETS | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 53,498 | | | | | $ | 25,368 | | |
Restricted cash
|
| | | | 7,859 | | | | | | 4,076 | | |
Accounts receivable, net
|
| | | | 22,231 | | | | | | 12,720 | | |
Affiliate receivable
|
| | | | 318 | | | | | | 226 | | |
Commodity derivative asset
|
| | | | 6,809 | | | | | | — | | |
Prepaid expenses and other current assets
|
| | | | 3,050 | | | | | | 1,063 | | |
Total current assets
|
| | | | 93,765 | | | | | | 43,453 | | |
Oil and natural gas property and equipment, based on successful efforts method of accounting, net
|
| | | | 500,303 | | | | | | 299,764 | | |
Commodity derivative asset
|
| | | | 3,408 | | | | | | — | | |
Other assets
|
| | | | 7,369 | | | | | | 736 | | |
Total assets
|
| | | $ | 604,845 | | | | | $ | 343,953 | | |
LIABILITIES AND MEMBERS’ EQUITY | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| | | $ | 47,206 | | | | | $ | 34,051 | | |
Commodity derivative liability
|
| | | | 2,693 | | | | | | 4,624 | | |
Accrued legal judgement
|
| | | | 2,035 | | | | | | 4,076 | | |
Asset retirement obligation
|
| | | | 1,685 | | | | | | 1,432 | | |
Term loan, current portion
|
| | | | 22,500 | | | | | | — | | |
Total current liabilities
|
| | | | 76,119 | | | | | | 44,183 | | |
Long-term debt, net
|
| | | | 150,613 | | | | | | 23,624 | | |
Other noncurrent liabilities: | | | | | | | | | | | | | |
Asset retirement obligation
|
| | | | 2,747 | | | | | | 2,616 | | |
Commodity derivative liability
|
| | | | 328 | | | | | | 1,477 | | |
Other long-term liabilities
|
| | | | 2,745 | | | | | | 1,479 | | |
Total other noncurrent liabilities
|
| | | | 5,820 | | | | | | 5,572 | | |
Commitments and contingencies | | | | | | | | | | | | | |
Members’ equity
|
| | | | 372,293 | | | | | | 270,574 | | |
Total liabilities and members’ equity
|
| | | $ | 604,845 | | | | | $ | 343,953 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
REVENUES: | | | | | | | | | | | | | |
Crude oil, natural gas, and NGL sales, net
|
| | | $ | 192,267 | | | | | $ | 73,894 | | |
Loss on derivatives, net
|
| | | | (1,919) | | | | | | (16,172) | | |
Total revenues
|
| | | | 190,348 | | | | | | 57,722 | | |
OPERATING EXPENSES: | | | | | | | | | | | | | |
Lease operating and workover expenses
|
| | | | 34,085 | | | | | | 14,831 | | |
Exploration expense
|
| | | | 360 | | | | | | 136 | | |
Severance and ad valorem taxes
|
| | | | 24,764 | | | | | | 9,241 | | |
Depletion, depreciation and amortization expense
|
| | | | 46,255 | | | | | | 22,096 | | |
Accretion expense
|
| | | | 224 | | | | | | 477 | | |
Impairment of oil and natural gas properties
|
| | | | 8,230 | | | | | | 20,996 | | |
Legal and litigation expense
|
| | | | 783 | | | | | | — | | |
General and administrative
|
| | | | 956 | | | | | | 1,710 | | |
Affiliate expense
|
| | | | 5,941 | | | | | | 7,288 | | |
Total operating expenses
|
| | | | 121,598 | | | | | | 76,775 | | |
Income (loss) from operations
|
| | | | 68,750 | | | | | | (19,053) | | |
OTHER INCOME (EXPENSE): | | | | | | | | | | | | | |
Other income
|
| | | | 1,135 | | | | | | 718 | | |
Gain (loss) on litigation result
|
| | | | 340 | | | | | | (2,374) | | |
Loss on sale of oil and natural gas properties
|
| | | | — | | | | | | (669) | | |
Loss on member buyout
|
| | | | (100) | | | | | | — | | |
Interest expense
|
| | | | (9,350) | | | | | | (1,333) | | |
Total other expense
|
| | | | (7,975) | | | | | | (3,658) | | |
NET INCOME (LOSS)
|
| | | $ | 60,775 | | | | | $ | (22,711) | | |
BASIC NET INCOME (LOSS) PER SHARE
|
| | | $ | 127.30 | | | | | $ | (58.74) | | |
DILUTED NET INCOME (LOSS) PER SHARE
|
| | | $ | 127.30 | | | | | $ | (58.74) | | |
CLASS A WEIGHTED AVERAGE SHARES OUTSTANDING – BASIC AND DILUTED
|
| | | | 477,446 | | | | | | 386,616 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Beginning Balance
|
| | | $ | 270,574 | | | | | $ | 268,360 | | |
Contributions
|
| | | | 42,982 | | | | | | 24,994 | | |
Distributions
|
| | | | — | | | | | | (69) | | |
Repurchase of members’ equity
|
| | | | (2,038) | | | | | | — | | |
Net income (loss)
|
| | | | 60,775 | | | | | | (22,711) | | |
Ending Balance
|
| | | $ | 372,293 | | | | | $ | 270,574 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 60,775 | | | | | $ | (22,711) | | |
Adjustments to reconcile net income (loss) to net cash provided by operating activities
|
| | | | | | | | | | | | |
Depletion, depreciation and amortization
|
| | | | 46,255 | | | | | | 22,096 | | |
Accretion expense
|
| | | | 224 | | | | | | 477 | | |
Impairment of oil and natural gas properties
|
| | | | 8,230 | | | | | | 20,996 | | |
Loss on sale of oil and natural gas properties
|
| | | | — | | | | | | 669 | | |
Loss on derivatives, net
|
| | | | 1,919 | | | | | | 16,172 | | |
Cash settlements on commodity derivatives
|
| | | | (15,216) | | | | | | (10,105) | | |
Loss on settlement of asset retirement obligations
|
| | | | — | | | | | | 20 | | |
Amortization of debt issuance costs
|
| | | | 1,053 | | | | | | 237 | | |
Loss on member buyout
|
| | | | 100 | | | | | | — | | |
Payment-in-kind interest
|
| | | | 151 | | | | | | 35 | | |
(Gain) loss on litigation result
|
| | | | (340) | | | | | | 2,374 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable and affiliate receivable
|
| | | | (7,995) | | | | | | (4,386) | | |
Prepaid expenses and other current assets
|
| | | | (1,965) | | | | | | 840 | | |
Deposits
|
| | | | (5,958) | | | | | | — | | |
Other assets
|
| | | | (33) | | | | | | 243 | | |
Accounts payable and accrued liabilities
|
| | | | 11,257 | | | | | | 2,238 | | |
Other long-term liabilities
|
| | | | 1,268 | | | | | | 981 | | |
Accrued legal judgment
|
| | | | — | | | | | | 1,701 | | |
Net cash provided by operating activities
|
| | | | 99,725 | | | | | | 31,877 | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | |
Additions to oil and natural gas properties
|
| | | | (104,360) | | | | | | (57,178) | | |
Acquisition of oil and natural gas properties
|
| | | | (151,938) | | | | | | — | | |
Proceeds from sale of oil and natural gas properties
|
| | | | — | | | | | | 1,000 | | |
Net cash used in investing activities
|
| | | | (256,298) | | | | | | (56,178) | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | |
Contributions
|
| | | | 42,982 | | | | | | 24,994 | | |
Distributions
|
| | | | — | | | | | | (69) | | |
Payment of debt issuance costs
|
| | | | (6,233) | | | | | | (1,648) | | |
Proceeds from long-term debt
|
| | | | 159,500 | | | | | | 25,000 | | |
Payments on long-term debt
|
| | | | (5,625) | | | | | | (20,000) | | |
Repurchase of members’ equity
|
| | | | (2,138) | | | | | | — | | |
Net cash provided by financing activities
|
| | | | 188,486 | | | | | | 28,277 | | |
Net increase in cash and cash equivalents
|
| | | | 31,913 | | | | | | 3,976 | | |
Cash, cash equivalents and restricted cash at beginning of year
|
| | | | 29,444 | | | | | | 25,468 | | |
Cash, cash equivalents and restricted cash at end of year
|
| | | $ | 61,357 | | | | | $ | 29,444 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Crude oil, natural gas and NGL Sales
|
| | | $ | 19,592 | | | | | $ | 11,034 | | |
Joint interest billings
|
| | | | 2,548 | | | | | | 966 | | |
Other
|
| | | | 91 | | | | | | 720 | | |
Gross accounts receivable
|
| | | | 22,231 | | | | | | 12,720 | | |
Allowance for doubtful accounts
|
| | | | — | | | | | | — | | |
Net accounts receivable
|
| | | $ | 22,231 | | | | | $ | 12,720 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Oil and natural gas properties: | | | | | | | | | | | | | |
Proved properties
|
| | | $ | 459,638 | | | | | $ | 270,414 | | |
Unproved properties
|
| | | | 263,699 | | | | | | 198,018 | | |
Total oil and natural gas properties
|
| | | | 723,337 | | | | | | 468,432 | | |
Less: Accumulated depreciation, depletion and amortization
|
| | | | (223,034) | | | | | | (168,668) | | |
Oil and natural gas properties, net
|
| | | $ | 500,303 | | | | | $ | 299,764 | | |
| Fair value of net assets: | | | | | | | |
|
Proved oil and natural gas properties
|
| | | $ | 122,169 | | |
|
Unproved oil and natural gas properties
|
| | | | 29,184 | | |
|
Oilfield equipment
|
| | | | 779 | | |
|
Total assets acquired
|
| | | $ | 152,132 | | |
| Fair value of liabilities assumed: | | | | | | | |
|
ARO liability acquired
|
| | | $ | 194 | | |
|
Total liabilities assumed
|
| | | $ | 194 | | |
| Fair value of consideration paid for net assets: | | | | | | | |
|
Deposit to escrow
|
| | | $ | 19,530 | | |
|
Final payment
|
| | | | 132,408 | | |
|
Total fair value of consideration transferred
|
| | | $ | 151,938 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Beginning balance
|
| | | $ | 16,769 | | | | | $ | 9,085 | | |
Additions pending determination of proved reserves
|
| | | | 20,615 | | | | | | 46,077 | | |
Charges to exploration expense
|
| | | | — | | | | | | — | | |
Reclassifications to proved properties
|
| | | | (19,655) | | | | | | (38,393) | | |
Ending Balance
|
| | | $ | 17,729 | | | | | $ | 16,769 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Crude oil
|
| | | $ | 178,747 | | | | | $ | 65,489 | | |
Natural gas
|
| | | | 6,233 | | | | | | 4,104 | | |
NGLs
|
| | | | 7,287 | | | | | | 4,301 | | |
Total crude oil, natural gas and NGL sales, net
|
| | | $ | 192,267 | | | | | $ | 73,894 | | |
| | |
Price Swaps
|
| |
Price Collars
|
| ||||||||||||||||||||||||
Period
|
| |
Volume
(Bbls) |
| |
Weighted
Average Price ($/Bbl) |
| |
Volume
(Bbls) |
| |
Weighted
Average Floor Price ($/Bbl) |
| |
Weighted
Average Ceiling Price ($/Bbl) |
| |||||||||||||||
January 2023 – July 2025
|
| | | | 2,079,500 | | | | | $ | 79.28 | | | | | | — | | | | | $ | — | | | | | $ | — | | |
January 2023 – October 2024
|
| | | | — | | | | | $ | — | | | | | | 606,000 | | | | | $ | 73.33 | | | | | $ | 85.62 | | |
| | |
Price Swaps
|
| |
Price Collars
|
| ||||||||||||||||||||||||
Period
|
| |
Volume
(MMBtu) |
| |
Weighted
Average Price ($/MMBtu) |
| |
Volume
(MMBtu) |
| |
Weighted
Average Floor Price ($/MMBtu) |
| |
Weighted
Average Ceiling Price ($/MMBtu) |
| |||||||||||||||
January 2023 – October 2023
|
| | | | 141,000 | | | | | $ | 3.27 | | | | | | — | | | | | $ | — | | | | | $ | — | | |
February 2023 – October 2024
|
| | | | — | | | | | $ | — | | | | | | 262,000 | | | | | $ | 2.97 | | | | | $ | 4.10 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Cash paid on derivatives
|
| | | $ | (15,216) | | | | | $ | (10,105) | | |
Non-cash gain (loss) on derivatives
|
| | | | 13,297 | | | | | | (6,067) | | |
Loss on derivatives, net
|
| | | $ | (1,919) | | | | | $ | (16,172) | | |
| | |
December 31, 2022
|
| |||||||||||||||
| | |
Gross Fair
Value |
| |
Amounts
Netted |
| |
Net Fair
Value |
| |||||||||
Commodity derivative assets: | | | | | | | | | | | | | | | | | | | |
Commodity derivative asset, current
|
| | | $ | 10,306 | | | | | $ | (3,497) | | | | | $ | 6,809 | | |
Commodity derivative asset, noncurrent
|
| | | | 4,222 | | | | | | (814) | | | | | | 3,408 | | |
Total commodity derivative assets
|
| | | $ | 14,528 | | | | | $ | (4,311) | | | | | $ | 10,217 | | |
Commodity derivative liabilities: | | | | | | | | | | | | | | | | | | | |
Commodity derivative liability, current
|
| | | $ | (6,190) | | | | | $ | 3,497 | | | | | $ | (2,693) | | |
Commodity derivative liability, noncurrent
|
| | | | (1,142) | | | | | | 814 | | | | | | (328) | | |
Total commodity derivative liabilities
|
| | | $ | (7,332) | | | | | $ | 4,311 | | | | | $ | (3,021) | | |
| | |
December 31, 2021
|
| |||||||||||||||
| | |
Gross Fair
Value |
| |
Amounts
Netted |
| |
Net Fair
Value |
| |||||||||
Commodity derivative assets: | | | | | | | | | | | | | | | | | | | |
Commodity derivative asset, current
|
| | | $ | 5,959 | | | | | $ | (5,959) | | | | | $ | — | | |
Commodity derivative asset, noncurrent
|
| | | | 106 | | | | | | (106) | | | | | | — | | |
Total commodity derivative assets
|
| | | $ | 6,065 | | | | | $ | (6,065) | | | | | $ | — | | |
Commodity derivative liabilities: | | | | | | | | | | | | | | | | | | | |
Commodity derivative liability, current
|
| | | $ | (10,583) | | | | | $ | 5,959 | | | | | $ | (4,624) | | |
Commodity derivative liability, noncurrent
|
| | | | (1,583) | | | | | | 106 | | | | | | (1,477) | | |
Total commodity derivative liabilities
|
| | | $ | (12,166) | | | | | $ | 6,065 | | | | | $ | (6,101) | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Asset retirement obligations at beginning of year
|
| | | $ | 4,048 | | | | | $ | 6,758 | | |
Wells acquired/developed
|
| | | | 385 | | | | | | 131 | | |
Liabilities incurred
|
| | | | (130) | | | | | | (50) | | |
Revision of estimated obligation
|
| | | | (95) | | | | | | (3,268) | | |
Accretion expense on discounted obligation
|
| | | | 224 | | | | | | 477 | | |
Asset retirement obligations at end of year
|
| | | $ | 4,432 | | | | | $ | 4,048 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Prudential Notes
|
| | | $ | 34,686 | | | | | $ | 25,035 | | |
EOC Loan
|
| | | | 144,375 | | | | | | — | | |
Amegy Notes
|
| | | | — | | | | | | — | | |
Total debt, including current portion
|
| | | | 179,061 | | | | | | 25,035 | | |
Debt issuance costs
|
| | | | (5,948) | | | | | | (1,411) | | |
Total debt, including current portion, net
|
| | | | 173,113 | | | | | | 23,624 | | |
Term loan, current portion
|
| | | | 22,500 | | | | | | — | | |
Long-term debt, net
|
| | | $ | 150,613 | | | | | $ | 23,624 | | |
|
2023
|
| | | $ | 22,500 | | |
|
2024
|
| | | | 42,000 | | |
|
2025
|
| | | | 37,686 | | |
|
2026
|
| | | | 76,875 | | |
|
Total
|
| | | $ | 179,061 | | |
| | |
Consolidated Net
Leverage Ratio* |
| |
Current
Ratio |
| |
Asset
Coverage Ratio |
|
At December 31, 2022: | | | | | | | | | | |
EOC Loan
|
| |
2.75 to 1.00
|
| |
1.00 to 1.00
|
| |
1.50 to 1.00
|
|
| | |
Consolidated Net
Leverage Ratio* |
| |
Current
Ratio |
| |
Asset
Coverage Ratio |
|
At December 31, 2022: | | | | | | | | | | |
Amegy Notes
|
| |
2.75 to 1.00
|
| |
1.00 to 1.00
|
| |
1.50 to 1.00
|
|
| | |
Total
Leverage Ratio |
| |
Senior
Leverage Ratio |
| |
Interest
Coverage Ratio |
| |
Asset
Coverage Ratio |
|
At December 31, 2022: | | | | | | | | | | | | ||
Prudential Senior Notes
|
| |
2.50 to 1.00
|
| |
2.00 to 1.00
|
| |
2.50 to 1.00
|
| |
1.50 to 1.00
|
|
Prudential Subordinated Notes
|
| |
3.00 to 1.00
|
| |
2.50 to 1.00
|
| |
2.00 to 1.00
|
| |
1.50 to 1.00
|
|
|
2023
|
| | | | 2,003 | | |
|
2024
|
| | | | 1,907 | | |
|
2025
|
| | | | 1,564 | | |
|
2026
|
| | | | 971 | | |
|
Total
|
| | | $ | 6,445 | | |
| | |
Year Ended
December 31, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Lease costs included in combined statements of operations: | | | | | | | | | | | | | |
Short-term lease costs
|
| | | $ | 6,168 | | | | | $ | 1,743 | | |
Total lease costs
|
| | | $ | 6,168 | | | | | $ | 1,743 | | |
| | | | | | | | | | | | | | |
Fair Value Measurements Using:
|
| |||||||||||||||
| | |
Carrying
Amount |
| |
Total
Fair Value |
| |
Level 1
Inputs |
| |
Level 2
Inputs |
| |
Level 3
Inputs |
| |||||||||||||||
December 31, 2022 assets (liabilities): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commodity derivatives
|
| | | $ | 7,196 | | | | | $ | 7,196 | | | | | $ | — | | | | | $ | 7,196 | | | | | $ | — | | |
Asset retirement obligations
|
| | | $ | (4,432) | | | | | $ | (4,432) | | | | | $ | — | | | | | $ | — | | | | | $ | (4,432) | | |
Long-term debt
|
| | | $ | (156,561) | | | | | $ | (156,561) | | | | | $ | — | | | | | $ | (156,561) | | | | | $ | — | | |
December 31, 2021 assets (liabilities): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commodity derivatives
|
| | | $ | (6,101) | | | | | $ | (6,101) | | | | | $ | — | | | | | $ | (6,101) | | | | | $ | — | | |
Asset retirement obligations
|
| | | $ | (4,048) | | | | | $ | (4,048) | | | | | $ | — | | | | | $ | — | | | | | $ | (4,048) | | |
Long-term debt
|
| | | $ | (25,035) | | | | | $ | (25,035) | | | | | $ | — | | | | | $ | (25,035) | | | | | $ | — | | |
| | |
For the Year Ended
December 31, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Proved property impairments
|
| | | $ | 3,442 | | | | | $ | — | | |
Unproved property impairments
|
| | | | 4,788 | | | | | | 20,966 | | |
Impairment expense
|
| | | $ | 8,230 | | | | | $ | 20,966 | | |
| | |
Equity
Committed |
| |
Equity
Percentage |
| ||||||
Juniper*
|
| | | $ | 665,170 | | | | | | 99.8% | | |
Boomtown Oil, LLC
|
| | | | 1,033 | | | | | | 0.2% | | |
Century Natural Resources, LLC
|
| | | | 225 | | | | | | 0.0% | | |
Total
|
| | | $ | 666,428 | | | | | | 100.0% | | |
| | |
For the Year Ended
December 31, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Net income (loss) attributable to North Peak Oil and Gas: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 60,775 | | | | | $ | (22,711) | | |
Less: (income) loss allocated to participating securities
|
| | | | — | | | | | | — | | |
Net income (loss) attributable to North Peak Oil and Gas
|
| | | $ | 60,775 | | | | | $ | (22,711) | | |
Class A weighted average shares outstanding: | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 477,446 | | | | | | 386,616 | | |
Net income (loss) per share: | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | 127.30 | | | | | $ | (58.74) | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Cash and cash equivalents
|
| | | $ | 53,498 | | | | | $ | 25,368 | | |
Restricted cash
|
| | | | 7,859 | | | | | | 4,076 | | |
Total cash, cash equivalents and restricted cash
|
| | | $ | 61,357 | | | | | $ | 29,444 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Accounts payable
|
| | | $ | 28,986 | | | | | $ | 18,551 | | |
Severance and ad valorem taxes
|
| | | | 2,946 | | | | | | 6,339 | | |
Suspense
|
| | | | 5,160 | | | | | | 3,023 | | |
Accrued oil and gas capital expenditures
|
| | | | 1,594 | | | | | | 2,680 | | |
Accrued lease operating and workover expenses
|
| | | | — | | | | | | 1,582 | | |
Owner advances and prepayments
|
| | | | 3,113 | | | | | | — | | |
Revenues payable
|
| | | | 4,826 | | | | | | 1,773 | | |
Accrued compensation costs
|
| | | | — | | | | | | 103 | | |
Other
|
| | | | 581 | | | | | | — | | |
Accounts payable and accrued liabilities
|
| | | $ | 47,206 | | | | | $ | 34,051 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Supplemental Disclosure of Cash Flow Information: | | | | | | | | | | | | | |
Interest paid
|
| | | $ | 5,493 | | | | | $ | 1,157 | | |
Supplemental Disclosure of Non-Cash Information: | | | | | | | | | | | | | |
Additions to oil and natural gas properties included in accounts payable and accrued liabilities
|
| | | $ | 10,065 | | | | | $ | 13,092 | | |
Revisions and additions to asset retirement obligations, net
|
| | | $ | 255 | | | | | $ | 3,491 | | |
Settlements of asset retirement obligations accrued
|
| | | $ | (93) | | | | | $ | — | | |
| | |
Years Ended
December 31, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Property acquisition costs | | | | | | | | | | | | | |
Proved properties
|
| | | $ | — | | | | | $ | 2,429 | | |
Unproved properties
|
| | | | 36,472 | | | | | | 2,003 | | |
Exploration costs
|
| | | | 3,616 | | | | | | 7,859 | | |
Development costs
|
| | | | 216,000 | | | | | | 44,920 | | |
Total costs incurred
|
| | | $ | 256,088 | | | | | $ | 57,211 | | |
| | |
Years Ended
December 31, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Revenues: | | | | | | | | | | | | | |
Crude oil, natural gas, and NGL sales, net
|
| | | $ | 192,267 | | | | | $ | 73,894 | | |
Production costs: | | | | | | | | | | | | | |
Lease operating and workover expenses
|
| | | | 34,085 | | | | | | 14,831 | | |
Exploration expense
|
| | | | 360 | | | | | | 136 | | |
Severance taxes
|
| | | | 11,299 | | | | | | 3,951 | | |
Total production costs
|
| | | | 45,744 | | | | | | 18,918 | | |
Other costs: | | | | | | | | | | | | | |
Depletion, depreciation and amortization expense
|
| | | | 46,255 | | | | | | 22,096 | | |
Accretion of asset retirement obligation
|
| | | | 224 | | | | | | 477 | | |
Impairment expense
|
| | | | 8,230 | | | | | | 20,966 | | |
Income tax expense/(benefit)
|
| | | | — | | | | | | — | | |
Total other costs
|
| | | | 54,709 | | | | | | 43,539 | | |
Results of operations
|
| | | $ | 91,814 | | | | | $ | 11,437 | | |
| | |
2022 Reserves Engineer
|
| |
2021 Reserves Engineer
|
|
Cassidy | | |
DeGolyer and MacNaughton
|
| |
Patrick M. Moffitt
|
|
Century | | |
DeGolyer and MacNaughton
|
| |
Patrick M. Moffitt
|
|
Longs Peak | | |
DeGolyer and MacNaughton
|
| |
Internally Prepared
|
|
Navigation | | |
DeGolyer and MacNaughton
|
| |
VSO Petroleum Consultants, Inc.
|
|
North Silo | | |
DeGolyer and MacNaughton
|
| |
Ralph E. Davis Associates, LLC
|
|
Pine Haven | | |
DeGolyer and MacNaughton
|
| |
Patrick M. Moffitt
|
|
| | |
Year ended December 31, 2022
|
| |||||||||||||||||||||
| | |
Crude Oil
(Bbl) |
| |
Natural Gas
(Mcf) |
| |
Liquids
(Bbl) |
| |
Total
Boe |
| ||||||||||||
Proved reserves as of December 31, 2021
|
| | | | 29,310,869 | | | | | | 30,180,160 | | | | | | 2,811,067 | | | | | | 37,151,964 | | |
Revisions of previous estimates
|
| | | | (8,957,067) | | | | | | (14,245,705) | | | | | | (69,626) | | | | | | (11,400,978) | | |
Extensions, discoveries and other additions
|
| | | | 58,562,121 | | | | | | 145,912,365 | | | | | | 18,670,398 | | | | | | 101,551,246 | | |
Production
|
| | | | (2,404,071) | | | | | | (2,184,639) | | | | | | (267,207) | | | | | | (3,035,385) | | |
Sales of minerals in place
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Purchase of minerals in place
|
| | | | 27,163,814 | | | | | | 17,226,804 | | | | | | 4,141,059 | | | | | | 34,176,007 | | |
Proved reserves as of December 31, 2022
|
| | | | 103,675,666 | | | | | | 176,888,985 | | | | | | 25,285,691 | | | | | | 158,442,854 | | |
| | |
Year ended December 31, 2022
|
| |||||||||||||||||||||
| | |
Crude Oil
(Bbl) |
| |
Natural Gas
(Mcf) |
| |
Liquids
(Bbl) |
| |
Total
Boe |
| ||||||||||||
Proved developed reserves | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning of year
|
| | | | 9,692,816 | | | | | | 5,403,443 | | | | | | 495,257 | | | | | | 11,088,647 | | |
End of year
|
| | | | 13,483,470 | | | | | | 9,763,294 | | | | | | 1,819,367 | | | | | | 16,930,052 | | |
Proved undeveloped reserves | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning of year
|
| | | | 19,618,053 | | | | | | 24,776,717 | | | | | | 2,315,810 | | | | | | 26,063,317 | | |
End of year
|
| | | | 90,192,196 | | | | | | 167,125,691 | | | | | | 23,466,324 | | | | | | 141,512,802 | | |
| | |
Year ended December 31, 2021
|
| |||||||||||||||||||||
| | |
Crude Oil
(Bbl) |
| |
Natural Gas
(Mcf) |
| |
Liquids
(Bbl) |
| |
Total
Boe |
| ||||||||||||
Proved reserves as of December 31, 2020
|
| | | | 18,641,549 | | | | | | 17,601,720 | | | | | | 1,923,812 | | | | | | 23,498,982 | | |
Revisions of previous estimates
|
| | | | (1,462,838) | | | | | | 6,537,105 | | | | | | 483,058 | | | | | | 109,738 | | |
Extensions, discoveries and other additions
|
| | | | 12,494,369 | | | | | | 6,383,073 | | | | | | 443,264 | | | | | | 14,001,478 | | |
Production
|
| | | | (1,033,473) | | | | | | (918,200) | | | | | | (98,636) | | | | | | (1,285,142) | | |
Sales of minerals in place
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Purchase of minerals in place
|
| | | | 671,262 | | | | | | 576,462 | | | | | | 59,569 | | | | | | 826,908 | | |
Proved reserves as of December 31, 2021
|
| | | | 29,310,869 | | | | | | 30,180,160 | | | | | | 2,811,067 | | | | | | 37,151,964 | | |
Proved developed reserves | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning of year
|
| | | | 6,046,891 | | | | | | 4,245,423 | | | | | | 470,309 | | | | | | 7,224,771 | | |
End of year
|
| | | | 9,692,816 | | | | | | 5,403,443 | | | | | | 495,257 | | | | | | 11,088,647 | | |
Proved undeveloped reserves | | | | | | | | | | | | | | | | | | | | | | | | | |
Beginning of year
|
| | | | 12,594,658 | | | | | | 13,356,297 | | | | | | 1,453,503 | | | | | | 16,274,211 | | |
End of year
|
| | | | 19,618,053 | | | | | | 24,776,717 | | | | | | 2,315,810 | | | | | | 26,063,317 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Future cash inflows
|
| | | $ | 11,063,183 | | | | | $ | 2,004,560 | | |
Future production costs
|
| | | | (3,482,737) | | | | | | (733,864) | | |
Future development and abandonment costs
|
| | | | (1,943,452) | | | | | | (358,336) | | |
Future income taxes
|
| | | | — | | | | | | — | | |
Future net cash flows
|
| | | | 5,636,994 | | | | | | 912,360 | | |
10% annual discount for estimated timing of cash flows
|
| | | | (3,074,152) | | | | | | (431,122) | | |
Standardized measure of discounted future net cash flows
|
| | | $ | 2,562,842 | | | | | $ | 481,238 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Standardized measure of discounted future net cash flows at
January 1 |
| | | $ | 481,238 | | | | | $ | 91,744 | | |
Net change in prices and production costs
|
| | | | 260,298 | | | | | | (10,579) | | |
Changes in estimated future development and abandonment costs
|
| | | | 167,357 | | | | | | 96,987 | | |
Sales of crude oil and natural gas produced, net of production costs
|
| | | | (133,418) | | | | | | (52,467) | | |
Extensions, discoveries and improved recoveries, less related costs
|
| | | | 1,194,536 | | | | | | 192,428 | | |
Purchases (sales) of minerals in place, net
|
| | | | 772,600 | | | | | | 18,535 | | |
Revisions of previous quantity estimates
|
| | | | (205,682) | | | | | | 121,544 | | |
Development costs incurred during the period
|
| | | | 7,541 | | | | | | 930 | | |
Change in income taxes
|
| | | | — | | | | | | — | | |
Accretion of discount
|
| | | | 48,124 | | | | | | 9,175 | | |
| | |
December 31,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Change in timing of estimated future production and other
|
| | | | (29,752) | | | | | | 12,941 | | |
Net change
|
| | | | 2,081,604 | | | | | | 389,494 | | |
Standardized measure of discounted future net cash flows at
December 31 |
| | | $ | 2,562,842 | | | | | $ | 481,238 | | |
|
| | |
Page
|
| |||
| | | | F-69 | | | |
| | | | F-70 | | | |
| | | | F-71 | | | |
| | | | F-72 | | | |
| | | | F-73 | | |
| | |
As of
September 30, 2024 (Unaudited) |
| |
As of
December 31, 2023 (Audited) |
| ||||||
| | |
(in thousands)
|
| |||||||||
ASSETS | | | | | | | | | | | | | |
Current assets:
|
| | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 1,871 | | | | | $ | 1,192 | | |
Accounts receivable, net
|
| | | | 18,988 | | | | | | 24,819 | | |
Affiliate receivable
|
| | | | 647 | | | | | | 301 | | |
Inventory
|
| | | | 2,187 | | | | | | 2,137 | | |
Prepaids and other current assets
|
| | | | 4,155 | | | | | | 2,725 | | |
Commodity derivative assets
|
| | | | 8,115 | | | | | | 5,154 | | |
Total current assets
|
| | | | 35,963 | | | | | | 36,328 | | |
Oil and natural gas property and equipment, based on successful efforts method of accounting, net
|
| | | | 571,896 | | | | | | 575,948 | | |
Commodity derivative assets
|
| | | | 1,495 | | | | | | 2,611 | | |
Other assets
|
| | | | 535 | | | | | | 833 | | |
TOTAL ASSETS
|
| | | $ | 609,889 | | | | | $ | 615,720 | | |
LIABILITIES AND MEMBERS’ EQUITY | | | | | | | | | | | | | |
Current liabilities:
|
| | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| | | $ | 64,905 | | | | | $ | 59,701 | | |
Asset retirement obligations
|
| | | | 1,635 | | | | | | 2,009 | | |
Long-term debt, current portion
|
| | | | 43,150 | | | | | | 43,650 | | |
Total current liabilities
|
| | | | 109,690 | | | | | | 105,360 | | |
Long-term debt, net
|
| | | | 98,269 | | | | | | 110,465 | | |
Other noncurrent liabilities:
|
| | | | | | | | | | | | |
Asset retirement obligations
|
| | | | 3,434 | | | | | | 2,865 | | |
Other long-term liabilities
|
| | | | 2,498 | | | | | | 2,507 | | |
Total other noncurrent liabilities
|
| | | | 5,932 | | | | | | 5,372 | | |
Commitment and contingencies (Note 12)
|
| | | | | | | | | | | | |
Member’s equity
|
| | | | 395,998 | | | | | | 394,523 | | |
TOTAL LIABILITIES AND MEMBERS’ EQUITY
|
| | | $ | 609,889 | | | | | $ | 615,720 | | |
| | |
For the Nine Months Ended
|
| |||||||||
| | |
September 30,
2024 |
| |
September 30,
2023 |
| ||||||
| | |
(in thousands – except for per
share and share information) |
| |||||||||
REVENUES: | | | | | | | | | | | | | |
Crude oil, natural gas, and NGL sales, net
|
| | | $ | 123,277 | | | | | $ | 152,296 | | |
Loss on derivatives, net
|
| | | | (148) | | | | | | (19,148) | | |
Total revenues
|
| | | | 123,129 | | | | | | 133,148 | | |
OPERATING EXPENSES: | | | | | | | | | | | | | |
Lease operating and workover
|
| | | | 35,593 | | | | | | 33,971 | | |
Exploration
|
| | | | 137 | | | | | | 236 | | |
Production and ad valorem taxes
|
| | | | 16,337 | | | | | | 19,588 | | |
Depletion, depreciation, and amortization
|
| | | | 50,559 | | | | | | 52,563 | | |
Accretion
|
| | | | 195 | | | | | | 210 | | |
Impairment of oil and natural gas properties
|
| | | | 233 | | | | | | 21,074 | | |
Legal
|
| | | | 72 | | | | | | 281 | | |
Affiliate
|
| | | | 5,419 | | | | | | 5,169 | | |
General and administrative
|
| | | | 1,051 | | | | | | 685 | | |
Total operating expenses
|
| | | | 109,596 | | | | | | 133,777 | | |
Income from operations
|
| | | | 13,533 | | | | | | (629) | | |
OTHER INCOME (EXPENSES): | | | | | | | | | | | | | |
Other income, net
|
| | | | 3,314 | | | | | | 3,076 | | |
Gain on legal judgment
|
| | | | — | | | | | | 2,035 | | |
Gain on sale of oil and natural gas properties
|
| | | | 1 | | | | | | 3,707 | | |
Interest expense, net
|
| | | | (16,078) | | | | | | (17,084) | | |
Total other expense, net
|
| | | | (12,763) | | | | | | (8,266) | | |
NET INCOME (LOSS)
|
| | | $ | 770 | | | | | $ | (8,895) | | |
BASIC NET INCOME (LOSS) PER SHARE
|
| | | $ | 1.32 | | | | | $ | (16.73) | | |
DILUTED NET INCOME (LOSS) PER SHARE
|
| | | $ | 1.32 | | | | | $ | (16.73) | | |
CLASS A WEIGHTED AVERAGE SHARES OUTSTANDING – BASIC AND DILUTED
|
| | | | 584,469 | | | | | | 531,701 | | |
| | |
Members’
Equity |
| |||
| | |
(in thousands)
|
| |||
Balance – January 1, 2023
|
| | | $ | 372,293 | | |
Contributions
|
| | | | 548 | | |
Net loss
|
| | | | (8,895) | | |
Balance – September 30, 2023
|
| | | $ | 363,946 | | |
| | |
Members’
Equity |
| |||
| | |
(in thousands)
|
| |||
Balance – January 1, 2024
|
| | | $ | 394,523 | | |
Contributions
|
| | | | 705 | | |
Net income
|
| | | | 770 | | |
Balance – September 30, 2024
|
| | | $ | 395,998 | | |
| | |
For the Nine Months Ended
|
| |||||||||
| | |
September 30,
2024 |
| |
September 30,
2023 |
| ||||||
| | |
(in thousands)
|
| |||||||||
CASH FLOWS FROM OPERATING ACTIVITIES: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 770 | | | | | $ | (8,895) | | |
Adjustments to reconcile net income to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Depletion, depreciation, and amortization
|
| | | | 50,559 | | | | | | 52,563 | | |
Accretion
|
| | | | 195 | | | | | | 210 | | |
Impairment of oil and natural gas properties
|
| | | | 233 | | | | | | 21,074 | | |
Gain on sale of oil and natural gas properties
|
| | | | 1 | | | | | | (3,707) | | |
Loss on derivatives, net
|
| | | | 148 | | | | | | 19,148 | | |
Cash settlements on commodity derivatives
|
| | | | (1,992) | | | | | | 4,898 | | |
Amortization of debt issuance costs
|
| | | | 1,520 | | | | | | 1,531 | | |
Payment-in-kind interest
|
| | | | 115 | | | | | | 114 | | |
Gain on legal settlement
|
| | | | — | | | | | | (2,035) | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable and affiliate receivable
|
| | | | 5,485 | | | | | | (7,282) | | |
Inventory
|
| | | | (50) | | | | | | (2,132) | | |
Prepaid expenses and other current assets
|
| | | | (1,430) | | | | | | (5,338) | | |
Other assets
|
| | | | 20 | | | | | | 6,266 | | |
Accounts payable and accrued liabilities
|
| | | | (11,341) | | | | | | (12,356) | | |
Other long-term liabilities
|
| | | | (9) | | | | | | (9) | | |
Net cash provided by operating activities
|
| | | | 44,224 | | | | | | 64,050 | | |
CASH FLOWS FROM INVESTING ACTIVITIES: | | | | | | | | | | | | | |
Additions to oil and natural gas properties
|
| | | | (30,976) | | | | | | (123,266) | | |
Proceeds from sale of oil and gas properties
|
| | | | 781 | | | | | | 3,682 | | |
Net cash used in investing activities
|
| | | | (30,195) | | | | | | (119,584) | | |
CASH FLOWS FROM FINANCING ACTIVITIES: | | | | | | | | | | | | | |
Contributions
|
| | | | 705 | | | | | | 548 | | |
Payment of debt issuance costs
|
| | | | (3) | | | | | | (220) | | |
Proceeds from long-term debt
|
| | | | 3,208 | | | | | | 14,500 | | |
Payments on term loan
|
| | | | (17,260) | | | | | | (16,875) | | |
Net cash used by financing activities
|
| | | | (13,350) | | | | | | (2,047) | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | 679 | | | | | | (57,581) | | |
Cash and cash equivalents – Beginning of period
|
| | | | 1,192 | | | | | | 61,357 | | |
Cash and cash equivalents – End of period
|
| | | $ | 1,871 | | | | | $ | 3,776 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2024
(Unaudited) |
| |
2023
(Unaudited) |
| ||||||
| | |
(in thousands)
|
| |||||||||
Crude oil
|
| | | $ | 116,679 | | | | | $ | 145,095 | | |
Natural gas
|
| | | | 1,159 | | | | | | 2,034 | | |
NGLs
|
| | | | 5,439 | | | | | | 5,167 | | |
Total crude oil, natural gas and NGL sales, net
|
| | | $ | 123,277 | | | | | $ | 152,296 | | |
| | |
2024
|
| |
2025
|
| |
2026
|
| |
2027
|
| ||||||||||||
WTI NYMEX Sold Swaps | | | | | | | | | | | | | | | | | | | | | | | | | |
Notional Quantity (Bbls)
|
| | | | 328,000 | | | | | | 825,000 | | | | | | 462,000 | | | | | | — | | |
Weighted Average Fixed Price ($/Bbl)
|
| | | $ | 75.46 | | | | | $ | 71.83 | | | | | $ | 66.79 | | | | | $ | — | | |
WTI NYMEX Purchased Puts | | | | | | | | | | | | | | | | | | | | | | | | | |
Notional Quantity (Bbls)
|
| | | | 117,000 | | | | | | 375,500 | | | | | | 199,500 | | | | | | 20,500 | | |
Weighted Average Strike Price ($/Bbl)
|
| | | $ | 74.44 | | | | | $ | 65.57 | | | | | $ | 63.12 | | | | | $ | 65.00 | | |
WTI NYMEX Sold Calls | | | | | | | | | | | | | | | | | | | | | | | | | |
Notional Quantity (Bbls)
|
| | | | 117,000 | | | | | | 375,500 | | | | | | 199,500 | | | | | | 20,500 | | |
Weighted Average Strike Price ($/Bbl)
|
| | | $ | 83.29 | | | | | $ | 75.26 | | | | | $ | 74.84 | | | | | $ | 76.15 | | |
| | |
September 30, 2024
|
| |||||||||||||||
| | |
Gross Fair
Value |
| |
Amounts
Netted |
| |
Net Fair
Value |
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Commodity derivative assets: | | | | | | | | | | | | | | | | | | | |
Commodity derivative asset, current
|
| | | $ | 8,904 | | | | | $ | (789) | | | | | $ | 8,115 | | |
Commodity derivative asset, noncurrent
|
| | | | 3,644 | | | | | | (2,149) | | | | | | 1,495 | | |
Total commodity derivative assets
|
| | | $ | 12,548 | | | | | $ | (2,938) | | | | | $ | 9,610 | | |
Commodity derivative liabilities: | | | | | | | | | | | | | | | | | | | |
Commodity derivative liability, current
|
| | | $ | (789) | | | | | $ | 789 | | | | | $ | — | | |
Commodity derivative liability, noncurrent
|
| | | | (2,149) | | | | | | 2,149 | | | | | | — | | |
Total commodity derivative liabilities
|
| | | $ | (2,938) | | | | | $ | 2,938 | | | | | $ | — | | |
| | |
December 31, 2023
|
| |||||||||||||||
| | |
Gross Fair
Value |
| |
Amounts
Netted |
| |
Net Fair
Value |
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Commodity derivative assets: | | | | | | | | | | | | | | | | | | | |
Commodity derivative asset, current
|
| | | $ | 5,410 | | | | | $ | (256) | | | | | $ | 5,154 | | |
Commodity derivative asset, noncurrent
|
| | | | 5,063 | | | | | | (2,452) | | | | | | 2,611 | | |
Total commodity derivative assets
|
| | | $ | 10,473 | | | | | $ | (2,708) | | | | | $ | 7,765 | | |
Commodity derivative liabilities: | | | | | | | | | | | | | | | | | | | |
Commodity derivative liability, current
|
| | | $ | (256) | | | | | $ | 256 | | | | | $ | — | | |
Commodity derivative liability, noncurrent
|
| | | | (2,452) | | | | | | 2,452 | | | | | | — | | |
Total commodity derivative liabilities
|
| | | $ | (2,708) | | | | | $ | 2,708 | | | | | $ | — | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
(in thousands, except per
share information |
| |||||||||
Net income attributable to North Peak Oil and Gas: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 770 | | | | | $ | (8,895) | | |
Less: income allocated to participating securities
|
| | | | — | | | | | | — | | |
Net income (loss) attributable to North Peak Oil and Gas
|
| | | $ | 770 | | | | | $ | (8,895) | | |
Class A weighted average shares outstanding: | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 584,469 | | | | | | 531,701 | | |
Net income per share: | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | 1.32 | | | | | $ | (16.73) | | |
| | |
September 30,
2024 |
| |
December 31,
2023 |
| ||||||
| | |
(in thousands)
|
| |||||||||
Accounts payable
|
| | | $ | 27,123 | | | | | $ | 25,173 | | |
Severance and ad valorem taxes
|
| | | | 12,431 | | | | | | 17,502 | | |
Suspense
|
| | | | 12,902 | | | | | | 7,663 | | |
Accrued oil and natural gas capital expenditures
|
| | | | — | | | | | | 111 | | |
Accrued lease operating and workover expenses
|
| | | | 21 | | | | | | 441 | | |
Owner advances and prepayments
|
| | | | 1,857 | | | | | | 315 | | |
Revenues payable
|
| | | | 6,982 | | | | | | 7,947 | | |
Accrued compensation costs
|
| | | | — | | | | | | 170 | | |
Other
|
| | | | 3,589 | | | | | | 379 | | |
Accounts payable and accrued liabilities
|
| | | $ | 64,905 | | | | | $ | 59,701 | | |
| | |
September 30,
2024 |
| |
December 31,
2023 |
| ||||||
Crude oil, natural gas and NGL Sales
|
| | | $ | 17,084 | | | | | $ | 21,377 | | |
Joint interest billings
|
| | | | 1,042 | | | | | | 2,592 | | |
Other
|
| | | | 862 | | | | | | 850 | | |
Gross accounts receivable
|
| | | | 18,988 | | | | | | 24,819 | | |
Allowance for credit losses
|
| | | | — | | | | | | — | | |
Net accounts receivable
|
| | | $ | 18,988 | | | | | $ | 24,819 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Supplemental disclosure of cash flow information: | | | | | | | | | | | | | |
Interest paid
|
| | | $ | 14,469 | | | | | $ | 15,943 | | |
Supplemental Disclosure of Non-Cash Information: | | | | | | | | | | | | | |
Additions to oil and natural gas properties included in accounts payable and accrued liabilities
|
| | | $ | 16,545 | | | | | $ | 11,501 | | |
| | |
September 30,
2024 |
| |
December 31,
2023 |
| ||||||
| | |
(in thousands)
|
| |||||||||
Oil and natural gas properties and equipment: | | | | | | | | | | | | | |
Proved properties
|
| | | $ | 705,813 | | | | | $ | 581,972 | | |
Unproved properties
|
| | | | 231,124 | | | | | | 308,225 | | |
Total oil and natural gas properties
|
| | | | 936,937 | | | | | | 890,197 | | |
Less: Accumulated depreciation, depletion and amortization
|
| | | | (365,041) | | | | | | (314,249) | | |
Oil and natural gas properties and equipment, net
|
| | | $ | 571,896 | | | | | $ | 575,948 | | |
| | |
September 30,
2024 |
| |
December 31,
2023 |
| ||||||
| | |
(in thousands)
|
| |||||||||
Prudential Notes
|
| | | $ | 36,104 | | | | | $ | 36,488 | | |
EOC Loan
|
| | | | 105,000 | | | | | | 121,875 | | |
Amegy Notes
|
| | | | 3,510 | | | | | | 187 | | |
Total debt, including current portion
|
| | | | 144,614 | | | | | | 158,550 | | |
Less: Debt issuance costs
|
| | | | (3,195) | | | | | | (4,435) | | |
Total debt, including current portion, net
|
| | | | 141,419 | | | | | | 154,115 | | |
Less: Prudential Notes, current portion
|
| | | | (20,650) | | | | | | (21,150) | | |
Less: EOC Loan, current portion
|
| | | | (22,500) | | | | | | (22,500) | | |
Long-term debt, net
|
| | | $ | 98,269 | | | | | $ | 110,465 | | |
| | |
Consolidated Net
Leverage Ratio |
| |
Current
Ratio |
| |
Asset
Coverage Ratio |
|
At September 30, 2024: | | | | | | | | | | |
EOC Loan
|
| |
2.50 to 1.00
|
| |
1.00 to 1.00
|
| |
1.50 to 1.00
|
|
| | |
Consolidated Net
Leverage Ratio |
| |
Current
Ratio |
| |
Asset
Coverage Ratio |
|
At September 30, 2024: | | | | | | | | | | |
Amegy Notes
|
| |
2.50 to 1.00
|
| |
1.00 to 1.00
|
| |
1.50 to 1.00
|
|
| | |
Total
Leverage Ratio |
| |
Senior
Leverage Ratio |
| |
Interest
Coverage Ratio |
| |
Asset
Coverage Ratio |
|
At September 30, 2024: | | | | | | | | | | | | | |
Prudential Senior Notes
|
| |
4.00 to 1.00
|
| |
2.50 to 1.00
|
| |
1.75 to 1.00
|
| |
1.50 to 1.00
|
|
Prudential Subordinated Notes
|
| |
4.50 to 1.00
|
| |
3.00 to 1.00
|
| |
1.25 to 1.00
|
| |
1.50 to 1.00
|
|
| | |
September 30,
2024 |
| |
December 31,
2023 |
| ||||||
| | |
(in thousands)
|
| |||||||||
Lease costs included in unaudited condensed combined statements of operations:
|
| | | | | | | | | | | | |
Short-term lease costs
|
| | | $ | 9,041 | | | | | $ | 11,317 | | |
Total lease costs
|
| | | $ | 9,041 | | | | | $ | 11,317 | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Asset retirement obligations at beginning of period
|
| | | $ | 4,874 | | | | | $ | 4,432 | | |
Wells acquired/developed
|
| | | | — | | | | | | 110 | | |
Liabilities settled
|
| | | | — | | | | | | (15) | | |
Revision of estimated obligation
|
| | | | — | | | | | | 95 | | |
Accretion expense on discounted obligation
|
| | | | 195 | | | | | | 210 | | |
Asset retirement obligations at end of period
|
| | | $ | 5,069 | | | | | $ | 4,832 | | |
| | | | | | | | | | | | | | |
Fair Value Measurements Using:
|
| |||||||||||||||
| | |
Carrying Amount
|
| |
Total Fair Value
|
| |
Level 1 Inputs
|
| |
Level 2 Inputs
|
| |
Level 3 Inputs
|
| |||||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||||||||
September 30, 2024 assets (liabilities):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commodity derivatives
|
| | | $ | 9,610 | | | | | $ | 9,610 | | | | | $ | ― | | | | | $ | 9,610 | | | | | $ | ― | | |
Asset retirement obligations
|
| | | $ | (5,069) | | | | | $ | (5,069) | | | | | $ | ― | | | | | $ | ― | | | | | $ | (5,069) | | |
Long-term debt
|
| | | $ | (101,464) | | | | | $ | (101,613) | | | | | $ | ― | | | | | $ | (101,613) | | | | | $ | ― | | |
December 31, 2023 assets (liabilities):
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Commodity derivatives
|
| | | $ | 7,765 | | | | | $ | 7,765 | | | | | $ | ― | | | | | $ | 7,765 | | | | | $ | ― | | |
Asset retirement obligations
|
| | | $ | (4,874) | | | | | $ | (4,874) | | | | | $ | ― | | | | | $ | ― | | | | | $ | (4,874) | | |
Long-term debt
|
| | | $ | (114,900) | | | | | $ | (114,706) | | | | | $ | ― | | | | | $ | (114,706) | | | | | $ | ― | | |
| | |
Page
|
| |||
| | | | A-2 | | | |
| | | | A-2 | | | |
| | | | A-17 | | | |
| | | | A-18 | | | |
| | | | A-18 | | | |
| | | | A-18 | | | |
| | | | A-19 | | | |
| | | | A-19 | | | |
| | | | A-19 | | | |
| | | | A-20 | | | |
| | | | A-20 | | | |
| | | | A-20 | | | |
| | | | A-22 | | | |
| | | | A-22 | | | |
| | | | A-22 | | | |
| | | | A-22 | | | |
| | | | A-23 | | | |
| | | | A-23 | | | |
| | | | A-24 | | | |
| | | | A-24 | | | |
| | | | A-25 | | | |
| | | | A-26 | | | |
| | | | A-26 | | | |
| | | | A-26 | | | |
| | | | A-28 | | | |
| | | | A-29 | | | |
| | | | A-30 | | | |
| | | | A-32 | | | |
| | | | A-33 | | | |
| | | | A-33 | | | |
| | | | A-34 | | | |
| | | | A-34 | | | |
| | | | A-36 | | | |
| | | | A-36 | | | |
| | | | A-37 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-38 | | | |
| | | | A-39 | | |
| | |
Page
|
| |||
| | | | A-39 | | | |
| | | | A-39 | | | |
| | | | A-39 | | | |
| | | | A-40 | | | |
| | | | A-40 | | | |
| | | | A-41 | | | |
| | | | A-41 | | | |
| | | | A-41 | | | |
| | | | A-42 | | | |
| | | | A-43 | | | |
| | | | A-43 | | | |
| | | | A-44 | | | |
| | | | A-44 | | | |
| | | | A-45 | | | |
| | | | A-46 | | | |
| | | | A-47 | | | |
| | | | A-49 | | | |
| | | | A-49 | | | |
| | | | A-50 | | | |
| | | | A-50 | | | |
| | | | A-50 | | | |
| | | | A-51 | | | |
| | | | A-51 | | | |
| | | | A-52 | | | |
| | | | A-52 | | | |
| | | | A-53 | | | |
| | | | A-53 | | | |
| | | | A-53 | | | |
| | | | A-53 | | | |
| | | | A-54 | | | |
| | | | A-54 | | | |
| | | | A-54 | | | |
| | | | A-54 | | | |
| | | | A-54 | | | |
| | | | A-54 | | | |
| | | | A-54 | | | |
| | | | A-55 | | | |
| | | | A-57 | | | |
| | | | A-60 | | | |
| | | | A-61 | | | |
| | | | A-62 | | | |
| | | | A-65 | | |
| | |
Page
|
| |||
| | | | A-66 | | | |
| | | | A-67 | | | |
| | | | A-67 | | | |
| | | | A-67 | | | |
| | | | A-68 | | | |
| | | | A-69 | | | |
| | | | A-71 | | | |
| | | | A-71 | | | |
| | | | A-72 | | | |
| | | | A-73 | | | |
| | | | A-75 | | | |
| | | | A-75 | | | |
| | | | A-75 | | | |
| | | | A-75 | | | |
| | | | A-75 | | | |
| | | | A-75 | | | |
| | | | A-76 | | | |
| | | | A-76 | | | |
| | | | A-76 | | | |
| | | | A-77 | | | |
| | | | A-77 | | | |
| | | | A-78 | | | |
| | | | A-78 | | | |
| | | | A-78 | | | |
| | | | A-79 | | | |
| | | | A-79 | | | |
| | | | A-81 | | | |
| | | | A-81 | | | |
| | | | A-81 | | | |
| | | | A-81 | | | |
| | | | A-81 | | | |
| | | | A-82 | | | |
| | | | A-82 | | | |
| | | | A-82 | | | |
| | | | A-82 | | | |
| | | | A-83 | | | |
| | | | A-83 | | | |
| | | | A-84 | | | |
| | | | A-84 | | | |
| | | | A-85 | | | |
| | | | A-85 | | |
| | | | AMPLIFY ENERGY CORP. | |
| | | |
By:
Name:
Title: |
|
| | | | COMPANY: | |
| | | | AMPLIFY ENERGY CORP. | |
| | | |
By:
Name: Martyn Willsher
Title: President and Chief Executive Officer |
|
| | | | STOCKHOLDER: | |
| | | | CENTURY OIL AND GAS HOLDINGS, LLC | |
| | | |
By:
Name:
Title: |
|
| | | | NORTH PEAK OIL & GAS HOLDINGS, LLC | |
| | | |
By:
Name:
Title: |
|