|
Delaware
(State or other jurisdiction of incorporation or organization) |
| |
1311
(Primary Standard Industrial Classification Code Number) |
| |
85-0886382
(I.R.S. Employer Identification Number) |
|
|
Samantha H. Crispin
M. Preston Bernhisel Adorys Velazquez Baker Botts L.L.P. 2001 Ross Avenue, Suite 900 Dallas, Texas 75201 (214) 953-6500 |
| |
Michael Chambers
Monica E. White Latham & Watkins LLP 811 Main Street, Suite 3700 Houston, Texas 77002 (713) 546-5400 |
|
|
Large accelerated filer
☐
|
| |
Accelerated filer
☐
|
|
|
Non-accelerated filer
☒
|
| |
Smaller reporting company
☐
|
|
| | | |
Emerging growth company
☒
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 37 | | | |
| | | | 89 | | | |
| | | | 91 | | | |
| | | | 92 | | | |
| | | | 93 | | | |
| | | | 95 | | | |
| | | | 97 | | | |
| | | | 110 | | | |
| | | | 151 | | | |
| | | | 153 | | | |
| | | | 211 | | | |
| | | | 219 | | | |
| | | | 233 | | | |
| | | | 235 | | | |
| | | | 241 | | | |
| | | | 249 | | | |
| | | | 252 | | | |
| | | | 254 | | | |
| | | | 258 | | | |
| | | | 265 | | | |
| | | | 265 | | | |
| | | | 266 | | | |
| | | | F-1 | | |
| | |
Nine Months
Ended September 30, |
| |
Year Ended December 31,
|
| |
Pro Forma
Nine Months Ended September 30, 2022 |
| |
Pro Forma
Year Ended December 31, 2021 |
| ||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||||||||
| | |
(in thousands, except per share amounts)
|
| |||||||||||||||||||||||||||||||||
Revenues and other operating income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Natural gas sales
|
| | | $ | 969,525 | | | | | $ | 359,716 | | | | | $ | 597,050 | | | | | $ | 101,758 | | | | | | * | | | | | | * | | |
NGL sales
|
| | | | 247,404 | | | | | | 151,165 | | | | | | 225,135 | | | | | | 11,952 | | | | | | * | | | | | | * | | |
Oil sales
|
| | | | 7,544 | | | | | | 5,491 | | | | | | 7,560 | | | | | | 1,333 | | | | | | * | | | | | | * | | |
Natural gas, NGL and oil sales
|
| | | | 1,224,473 | | | | | | 516,372 | | | | | | 829,745 | | | | | | 115,043 | | | | | | 1,443,705 | | | | | | 1,137,725 | | |
Midstream revenues
|
| | | | 6,080 | | | | | | 5,529 | | | | | | 6,917 | | | | | | 7,458 | | | | | | 9,701 | | | | | | 13,161 | | |
Derivative gains (losses), net
|
| | | | (720,312) | | | | | | (500,604) | | | | | | (383,847) | | | | | | 20,755 | | | | | | (720,312) | | | | | | (383,847) | | |
Marketing revenues
|
| | | | 7,197 | | | | | | 51,246 | | | | | | 52,616 | | | | | | — | | | | | | 7,197 | | | | | | 52,616 | | |
Other
|
| | | | 2,008 | | | | | | — | | | | | | 251 | | | | | | 33 | | | | | | 2,256 | | | | | | 518 | | |
Total revenues and other operating income
|
| | | | 519,446 | | | | | | 72,543 | | | | | | 505,682 | | | | | | 143,289 | | | | | | 742,547 | | | | | | 820,173 | | |
| | |
Nine Months
Ended September 30, |
| |
Year Ended
December 31, |
| |
Pro Forma
Nine Months Ended September 30, 2022 |
| |
Pro Forma
Year Ended December 31, 2021 |
| ||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||||||||
| | |
(in thousands, except per share amounts)
|
| |||||||||||||||||||||||||||||||||
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating and workover
|
| | | | 86,870 | | | | | | 64,244 | | | | | | 88,105 | | | | | | 31,260 | | | | | | 145,046 | | | | | | 185,853 | | |
Taxes other than income
|
| | | | 86,164 | | | | | | 28,453 | | | | | | 45,650 | | | | | | 5,151 | | | | | | 96,860 | | | | | | 67,317 | | |
Gathering and transportation
|
| | | | 153,281 | | | | | | 124,287 | | | | | | 173,587 | | | | | | — | | | | | | 178,602 | | | | | | 223,382 | | |
Accretion of asset retirement obligations
|
| | | | 8,874 | | | | | | 7,439 | | | | | | 10,030 | | | | | | 3,211 | | | | | | 10,647 | | | | | | 13,616 | | |
Depreciation, depletion, and amortization
|
| | | | 68,606 | | | | | | 61,219 | | | | | | 81,986 | | | | | | 83,388 | | | | | | 93,248 | | | | | | 141,718 | | |
Exploration and impairment
|
| | | | — | | | | | | 34 | | | | | | 34 | | | | | | 560 | | | | | | — | | | | | | 34 | | |
General and administrative
|
| | | | 107,341 | | | | | | 62,653 | | | | | | 85,740 | | | | | | 29,442 | | | | | | 102,241 | | | | | | 91,860 | | |
Accretion of right of use liabilities(1)
|
| | | | 190 | | | | | | 167 | | | | | | 227 | | | | | | 184 | | | | | | 190 | | | | | | 227 | | |
Total operating expenses
|
| | | | 511,326 | | | | | | 348,496 | | | | | | 485,359 | | | | | | 153,196 | | | | | | 626,834 | | | | | | 724,007 | | |
Income (loss) from operations
|
| | | | 8,120 | | | | | | (275,953) | | | | | | 20,323 | | | | | | (9,907) | | | | | | 115,713 | | | | | | 96,166 | | |
Other income and expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss on contingent consideration liabilities(2)
|
| | | | (31,089) | | | | | | (193,350) | | | | | | (194,968) | | | | | | 7,135 | | | | | | (31,089) | | | | | | (194,968) | | |
Interest expense
|
| | | | (22,334) | | | | | | (314) | | | | | | (2,134) | | | | | | (1,713) | | | | | | (44,225) | | | | | | (51,018) | | |
Other income
|
| | | | 1,051 | | | | | | 628 | | | | | | 872 | | | | | | — | | | | | | 1,051 | | | | | | 872 | | |
Bargain purchase gain
|
| | | | 163,653 | | | | | | — | | | | | | — | | | | | | — | | | | | | 163,653 | | | | | | — | | |
Gain on settlement of litigation
|
| | | | 16,866 | | | | | | — | | | | | | — | | | | | | — | | | | | | 16,866 | | | | | | — | | |
Income (loss) from equity affiliates
|
| | | | 14,486 | | | | | | — | | | | | | 910 | | | | | | — | | | | | | 14,486 | | | | | | 910 | | |
Interest income
|
| | | | 382 | | | | | | 2 | | | | | | 8 | | | | | | 121 | | | | | | 382 | | | | | | 8 | | |
Income (loss) before income taxes
|
| | | | 151,135 | | | | | | (468,987) | | | | | | (174,989) | | | | | | (4,364) | | | | | | 236,837 | | | | | | (148,030) | | |
Income tax benefit (expense)
|
| | | | 2,989 | | | | | | 107,918 | | | | | | 40,526 | | | | | | (38,982) | | | | | | (16,722) | | | | | | 34,325 | | |
Net income (loss) and comprehensive income (loss) attributable to BKV Corporation
|
| | | | 154,124 | | | | | | (361,069) | | | | | | (134,463) | | | | | | (43,346) | | | | | | 220,115 | | | | | | (113,705) | | |
Less accretion of preferred stock to redemption value
|
| | | | — | | | | | | (3,545) | | | | | | (3,745) | | | | | | — | | | | | | — | | | | | | (3,745) | | |
Less preferred stock dividends
|
| | | | — | | | | | | (9,900) | | | | | | (9,900) | | | | | | (460) | | | | | | — | | | | | | (9,900) | | |
Less deemed dividend on redemption of preferred stock
|
| | | | — | | | | | | (1,353) | | | | | | (22,606) | | | | | | — | | | | | | — | | | | | | (22,606) | | |
Net income (loss) and comprehensive income (loss) attributable to common
stockholders |
| | | | 154,124 | | | | | | (375,867) | | | | | | (170,714) | | | | | | (43,806) | | | | | | 220,115 | | | | | | (149,956) | | |
Net income (loss) and comprehensive income (loss)
per common share |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 1.31 | | | | | $ | (3.21) | | | | | $ | (1.46) | | | | | $ | (0.42) | | | | | $ | 1.88 | | | | | $ | (1.28) | | |
Diluted
|
| | | $ | 1.24 | | | | | $ | (3.21) | | | | | $ | (1.46) | | | | | $ | (0.42) | | | | | $ | 1.77 | | | | | $ | (1.28) | | |
Weighted average number of common shares outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 117,316 | | | | | | 117,027 | | | | | | 116,904 | | | | | | 105,275 | | | | | | 117,316 | | | | | | 116,904 | | |
Diluted
|
| | | | 124,597 | | | | | | 117,027 | | | | | | 116,904 | | | | | | 105,275 | | | | | | 124,597 | | | | | | 116,904 | | |
Balance Sheet Information (at period end): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Restricted Cash(3)
|
| | | $ | 17,473 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | | ** | | | | | | ** | | |
Cash & cash equivalents
|
| | | $ | 167,143 | | | | | $ | 86,245 | | | | | $ | 134,667 | | | | | $ | 17,445 | | | | | | ** | | | | | | ** | | |
Total natural gas properties, net
|
| | | $ | 2,203,766 | | | | | $ | 1,149,303 | | | | | $ | 1,176,117 | | | | | $ | 1,169,297 | | | | | | ** | | | | | | ** | | |
Total assets
|
| | | $ | 2,748,365 | | | | | $ | 1,585,858 | | | | | $ | 1,620,828 | | | | | $ | 1,342,492 | | | | | | ** | | | | | | ** | | |
Total liabilities
|
| | | $ | 1,811,085 | | | | | $ | 973,679 | | | | | $ | 865,889 | | | | | $ | 262,424 | | | | | | ** | | | | | | ** | | |
Total mezzanine equity
|
| | | $ | 159,230 | | | | | $ | 137,992 | | | | | $ | 83,847 | | | | | $ | 137,212 | | | | | | ** | | | | | | ** | | |
Total stockholders’ equity
|
| | | $ | 778,050 | | | | | $ | 474,187 | | | | | $ | 671,092 | | | | | $ | 942,856 | | | | | | ** | | | | | | ** | | |
| | |
Nine Months
Ended September 30, |
| |
Year Ended
December 31, |
| |
Pro Forma
Nine Months Ended September 30, 2022 |
| |
Pro Forma
Year Ended December 31, 2021 |
| ||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||||||||
| | |
(in thousands, except per share amounts)
|
| |||||||||||||||||||||||||||||||||
Statement of Cash Flows Information | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net cash provided by (used in) operating activities
|
| | | $ | 231,075 | | | | | $ | 274,488 | | | | | $ | 358,133 | | | | | $ | (7,405) | | | | | | ** | | | | | | ** | | |
Net cash used in investing activities
|
| | | $ | (756,333) | | | | | $ | (74,868) | | | | | $ | (161,858) | | | | | $ | (513,992) | | | | | | ** | | | | | | ** | | |
Net cash (used in) provided by financing activities
|
| | | $ | 575,206 | | | | | $ | (130,820) | | | | | $ | (79,053) | | | | | $ | 442,723 | | | | | | ** | | | | | | ** | | |
Other Financial Data (unaudited)(4) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Adjusted EBITDAX
|
| | | $ | 332,514 | | | | | $ | 237,417 | | | | | $ | 281,024 | | | | | $ | 65,148 | | | | | $ | 425,007 | | | | | $ | 413,698 | | |
Upstream Reinvestment Rate
|
| | | | 38% | | | | | | 10% | | | | | | 24% | | | | | | 16% | | | | | | ** | | | | | | ** | | |
Adjusted Free Cash Flow
|
| | | $ | 142,970 | | | | | $ | 89,108 | | | | | $ | 165,090 | | | | | $ | 56,604 | | | | | | ** | | | | | | ** | | |
Adjusted Free Cash Flow Margin
|
| | | | 12% | | | | | | 16% | | | | | | 19% | | | | | | 34% | | | | | | ** | | | | | | ** | | |
Total Net Leverage Ratio(5)
|
| | | | 1.3x | | | | | | 0x | | | | | | 0.11x | | | | | | 0.10x | | | | | | ** | | | | | | ** | | |
| | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| |
Pro Forma
Nine Months Ended September 30, 2022 (in thousands) |
| |
Pro Forma
Year Ended December 31, 2021 (in thousands) |
| ||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||||||||
| | |
(in thousands)
|
| |
(in thousands)
|
| | | | | | | | | | | | | ||||||||||||||||||
Net income (loss)
|
| | | $ | 154,124 | | | | | $ | (361,069) | | | | | $ | (134,463) | | | | | $ | (43,346) | | | | | $ | 220,115 | | | | | $ | (113,705) | | |
Unrealized derivative loss
(gain) |
| | | | 158,734 | | | | | | 377,035 | | | | | | 115,161 | | | | | | (10,329) | | | | | | 158,734 | | | | | | 115,161 | | |
Forward month gas
derivative settlement(1) |
| | | | 32,010 | | | | | | 39,636 | | | | | | 15,406 | | | | | | (5,489) | | | | | | 32,010 | | | | | | 15,406 | | |
Accretion of asset retirement obligation
|
| | | | 8,874 | | | | | | 7,439 | | | | | | 10,030 | | | | | | 3,211 | | | | | | 10,647 | | | | | | 13,616 | | |
Accretion of right of use
liabilities |
| | | | 480 | | | | | | 249 | | | | | | 330 | | | | | | 336 | | | | | | 480 | | | | | | 330 | | |
Depreciation, depletion, and amortization
|
| | | | 76,677 | | | | | | 65,509 | | | | | | 88,473 | | | | | | 86,644 | | | | | | 93,248 | | | | | | 141,718 | | |
Exploration and impairment expense
|
| | | | — | | | | | | 34 | | | | | | 34 | | | | | | 560 | | | | | | — | | | | | | 34 | | |
Change in contingent
consideration liabilities |
| | | | 31,089 | | | | | | 193,350 | | | | | | 194,968 | | | | | | (7,135) | | | | | | 31,089 | | | | | | 194,968 | | |
Interest expense
|
| | | | 22,334 | | | | | | 314 | | | | | | 2,134 | | | | | | 1,713 | | | | | | 44,225 | | | | | | 51,018 | | |
Income tax (benefit) expense
|
| | | | (2,989) | | | | | | (107,918) | | | | | | (40,526) | | | | | | 38,982 | | | | | | (16,722) | | | | | | (34,325) | | |
| | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| |
Pro Forma
Nine Months Ended September 30, 2022 (in thousands) |
| |
Pro Forma
Year Ended December 31, 2021 (in thousands) |
| ||||||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||||||||
| | |
(in thousands)
|
| |
(in thousands)
|
| | | | | | | | | | | | | ||||||||||||||||||
Equity-based
compensation expense |
| | | | 29,320 | | | | | | 22,838 | | | | | | 30,387 | | | | | | — | | | | | | 29,320 | | | | | | 30,387 | | |
Bargain purchase gain
|
| | | | (163,653) | | | | | | — | | | | | | — | | | | | | — | | | | | | (163,653) | | | | | | — | | |
Loss (income) from equity affiliates
|
| | | | (14,486) | | | | | | — | | | | | | (910) | | | | | | — | | | | | | (14,486) | | | | | | (910) | | |
Adjusted EBITDAX
|
| | | $ | 332,514 | | | | | $ | 237,417 | | | | | $ | 281,024 | | | | | $ | 65,148 | | | | | $ | 425,007 | | | | | $ | 413,698 | | |
|
| | |
Nine Months Ended
September 30, |
| |
Year Ended
December 31, |
| | ||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| | ||||||||||||||
| | |
(in thousands)
|
| ||||||||||||||||||||||||
Net cash provided by (used in) operating activities
|
| | | $ | 231,076 | | | | | $ | 274,488 | | | | | $ | 358,133 | | | | | $ | (7,405) | | | | ||
Changes in operating assets and liabilities
|
| | | | (8,381) | | | | | | (162,671) | | | | | | (126,862) | | | | | | 74,536 | | | | ||
Cash paid for capital expenditures and settlement of contingent considerations (excluding leasehold costs and acquisitions)
|
| | | | (79,726) | | | | | | (22,709) | | | | | | (66,181) | | | | | | (10,527) | | | | ||
Adjusted Free Cash Flow
|
| | | $ | 142,970 | | | | | $ | 89,108 | | | | | $ | 165,090 | | | | | $ | 56,604 | | | |
| | |
September 30,
2022 |
| |
December 31,
|
| ||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||
Estimated proved developed reserves: | | | | | | | | | | | | | | | | | | | |
Natural gas (MMcf)
|
| | | | 3,857,807 | | | | | | 2,494,926 | | | | | | 1,893,161 | | |
Producing
|
| | | | 3,466,758 | | | | | | 2,346,712 | | | | | | 1,893,161 | | |
Non-producing
|
| | | | 391,049 | | | | | | 148,214 | | | | | | 0 | | |
Natural gas liquids (MBbls)
|
| | | | 177,692 | | | | | | 151,433 | | | | | | 107,234 | | |
Producing
|
| | | | 163,830 | | | | | | 142,961 | | | | | | 107,234 | | |
Non-producing
|
| | | | 13,862 | | | | | | 8,472 | | | | | | 0 | | |
Oil (MBbls)
|
| | | | 1,123 | | | | | | 867 | | | | | | 723 | | |
Producing
|
| | | | 1,019 | | | | | | 876 | | | | | | 723 | | |
Non-producing
|
| | | | 104 | | | | | | 0 | | | | | | 0 | | |
Total estimated proved developed reserves (MMcfe)
|
| | | | 4,930,696 | | | | | | 3,408,723 | | | | | | 2,540,901 | | |
Producing
|
| | | | 4,455,853 | | | | | | 3,209,679 | | | | | | 2,540,901 | | |
Non-producing
|
| | | | 474,843 | | | | | | 199,044 | | | | | | 0 | | |
Standardized Measure (millions)
|
| | | $ | 6,150 | | | | | $ | 2,119 | | | | | $ | 504 | | |
PV-10 (millions)(2)(3)
|
| | | $ | 7,844 | | | | | $ | 2,672 | | | | | $ | 552 | | |
Estimated proved undeveloped reserves: | | | | | | | | | | | | | | | | | | | |
Natural gas (MMcf)
|
| | | | 1,140,466 | | | | | | 950,359 | | | | | | 92,373 | | |
| | |
September 30,
2022 |
| |
December 31,
|
| ||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||
Natural gas liquids (MBbls)
|
| | | | 42,896 | | | | | | 13,722 | | | | | | ― | | |
Oil (MBbls)
|
| | | | 620 | | | | | | 58 | | | | | | ― | | |
Total estimated proved undeveloped reserves (MMcfe)(4)(5)
|
| | | | 1,401,561 | | | | | | 1,033,040 | | | | | | 92,373 | | |
Standardized Measure (millions)
|
| | | $ | 1,498 | | | | | $ | 294 | | | | | $ | 6 | | |
PV-10 (millions)(2)(6)
|
| | | $ | 1,974 | | | | | $ | 403 | | | | | $ | 9 | | |
Estimated proved reserves: | | | | | | | | | | | | | | | | | | | |
Natural gas (MMcf)
|
| | | | 4,998,273 | | | | | | 3,445,285 | | | | | | 1,985,534 | | |
Natural gas liquids (MBbls)
|
| | | | 220,587 | | | | | | 165,155 | | | | | | 107,234 | | |
Oil (MBbls)
|
| | | | 1,743 | | | | | | 925 | | | | | | 723 | | |
Total estimated proved reserves (MMcfe)
|
| | | | 6,332,257 | | | | | | 4,441,763 | | | | | | 2,633,274 | | |
Standardized Measure (millions)
|
| | | $ | 7,648 | | | | | $ | 2,413 | | | | | $ | 510 | | |
PV-10 (millions)(2)(7)
|
| | | $ | 9,818 | | | | | $ | 3,074 | | | | | $ | 561 | | |
Estimated probable reserves: | | | | | | | | | | | | | | | | | | | |
Natural gas (MMcf)
|
| | | | 940,531 | | | | | | 522,442 | | | | | | 61,884 | | |
Natural gas liquids (MBbls)
|
| | | | 67,117 | | | | | | 31,227 | | | | | | — | | |
Oil (MBbls)
|
| | | | 1,625 | | | | | | 486 | | | | | | — | | |
Total estimated probable reserves (MMcfe)(5)(8)
|
| | | | 1,352,989 | | | | | | 712,725 | | | | | | 61,884 | | |
Standardized Measure (millions)
|
| | | $ | 851 | | | | | $ | 146 | | | | | $ | — | | |
PV-10 (millions)(2)(9)
|
| | | $ | 1,126 | | | | | $ | 202 | | | | | $ | — | | |
Estimated possible reserves: | | | | | | | | | | | | | | | | | | | |
Natural gas (MMcf)
|
| | | | 552,597 | | | | | | 381,941 | | | | | | — | | |
Natural gas liquids (MBbls)
|
| | | | 35,121 | | | | | | 32,047 | | | | | | — | | |
Oil (MBbls)
|
| | | | 1,364 | | | | | | 1,841 | | | | | | — | | |
Total estimated possible reserves (MMcfe)(5)(8)
|
| | | | 771,478 | | | | | | 585,269 | | | | | | — | | |
Standardized Measure (millions)
|
| | | $ | 324 | | | | | $ | 51 | | | | | $ | — | | |
PV-10 (millions)(2)(10)
|
| | | $ | 432 | | | | | $ | 75 | | | | | $ | — | | |
| | |
September 30,
2022 |
| |
December 31,
|
| ||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||
PV-10 (millions)
|
| | | $ | 7,844 | | | | | $ | 2,672 | | | | | $ | 552 | | |
Present value of future income taxes discounted at 10%
|
| | | | (1,694) | | | | | | (553) | | | | | | (48) | | |
Standardized Measure
|
| | | $ | 6,150 | | | | | $ | 2,119 | | | | | $ | 504 | | |
| | |
September 30,
2022 |
| |
December 31,
|
| ||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||
PV-10 (millions)
|
| | | $ | 1,974 | | | | | $ | 403 | | | | | $ | 9 | | |
Present value of future income taxes discounted at 10%
|
| | | | (476) | | | | | | (108) | | | | | | (3) | | |
Standardized Measure
|
| | | $ | 1,498 | | | | | $ | 294 | | | | | $ | 6 | | |
| | |
September 30,
2022 |
| |
December 31,
|
| ||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||
PV-10 (millions)
|
| | | $ | 9,818 | | | | | $ | 3,074 | | | | | $ | 561 | | |
Present value of future income taxes discounted at 10%
|
| | | | 2,170 | | | | | | (661) | | | | | | (51) | | |
Standardized Measure
|
| | | $ | 7,648 | | | | | $ | 2,413 | | | | | $ | 510 | | |
| | |
September 30,
2022 |
| |
December 31,
|
| ||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||
PV-10 (millions)
|
| | | $ | 1,126 | | | | | $ | 202 | | | | | $ | — | | |
Present value of future income taxes discounted at 10%
|
| | | | (275) | | | | | | (56) | | | | | | — | | |
Standardized Measure
|
| | | $ | 851 | | | | | $ | 146 | | | | | $ | — | | |
| | |
September 30,
2022 |
| |
December 31,
|
| ||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||
PV-10 (millions)
|
| | | $ | 432 | | | | | $ | 75 | | | | | $ | — | | |
Present value of future income taxes discounted at 10%
|
| | | | (108) | | | | | | (24) | | | | | | — | | |
Standardized Measure
|
| | | $ | 324 | | | | | $ | 51 | | | | | $ | — | | |
| | |
September 30,
2022 |
| |||
Estimated proved developed reserves at NYMEX Strip Pricing: | | | | | | | |
Natural gas (MMcf)
|
| | | | 3,664,049 | | |
Producing
|
| | | | 3,275,209 | | |
Non-producing
|
| | | | 388,839 | | |
Natural gas liquids (MBbls)
|
| | | | 167,260 | | |
Producing
|
| | | | 153,398 | | |
Non-producing
|
| | | | 13,862 | | |
Oil (MBbls)
|
| | | | 1,059 | | |
Producing
|
| | | | 955 | | |
Non-producing
|
| | | | 104 | | |
Total estimated proved developed reserves (MMcfe)
|
| | | | 4,673,960 | | |
Producing
|
| | | | 4,201,327 | | |
Non-producing
|
| | | | 472,633 | | |
Standardized Measure (millions)
|
| | | | 3,846 | | |
PV-10 (millions)(1)
|
| | | | 4,847 | | |
Estimated proved undeveloped reserves at NYMEX Strip Pricing: | | | | | | | |
Natural gas (MMcf)
|
| | | | 1,139,781 | | |
Natural gas liquids (MBbls)
|
| | | | 42,895 | | |
Oil (MBbls)
|
| | | | 620 | | |
| | |
September 30,
2022 |
| |||
Total estimated proved undeveloped reserves (MMcfe)(2)(3)
|
| | | | 1,400,871 | | |
Standardized Measure (millions)
|
| | | | 717 | | |
PV-10 (millions)(4)
|
| | | | 960 | | |
Estimated proved reserves at NYMEX Strip Pricing: | | | | | | | |
Natural gas (MMcf)
|
| | | | 4,803,830 | | |
Natural gas liquids (MBbls)
|
| | | | 210,155 | | |
Oil (MBbls)
|
| | | | 1,679 | | |
Total estimated proved reserves (MMcfe)
|
| | | | 1,790,770 | | |
Standardized Measure (millions)
|
| | | $ | 4,563 | | |
PV-10 (millions)(5)
|
| | | $ | 5,807 | | |
Estimated probable reserves at NYMEX Strip Pricing: | | | | | | | |
Natural gas (MMcf)
|
| | | | 923,286 | | |
Natural gas liquids (MBbls)
|
| | | | 210,155 | | |
Oil (MBbls)
|
| | | | 1,605 | | |
Total estimated probable reserves (MMcfe)(3)(6)
|
| | | | 1,332,901 | | |
Standardized Measure (millions)
|
| | | $ | 373 | | |
PV-10 (millions)(7)
|
| | | $ | 423 | | |
Estimated possible reserves at NYMEX Strip Pricing: | | | | | | | |
Natural gas (MMcf)
|
| | | | 521,542 | | |
Natural gas liquids (MBbls)
|
| | | | 30,699 | | |
Oil (MBbls)
|
| | | | 1,128 | | |
Total estimated possible reserves (MMcfe)(3)(6)
|
| | | | 712,508 | | |
Standardized Measure (millions)
|
| | | $ | 99 | | |
PV-10 (millions)(8)
|
| | | $ | 139 | | |
| | |
September 30,
2022 |
| |||
PV-10 (millions)
|
| | | $ | 4,847 | | |
Present value of future income taxes discounted at 10%
|
| | | | (1,001) | | |
Standardized Measure
|
| | | $ | 3,846 | | |
| | |
September 30,
2022 |
| |||
PV-10 (millions)
|
| | | $ | 960 | | |
Present value of future income taxes discounted at 10%
|
| | | | (243) | | |
Standardized Measure
|
| | | $ | 717 | | |
| | |
September 30,
2022 |
| |||
PV-10 (millions)
|
| | | $ | 5,807 | | |
Present value of future income taxes discounted at 10%
|
| | | | (1,244) | | |
Standardized Measure
|
| | | $ | 4,563 | | |
| | |
September 30,
2022 |
| |||
PV-10 (millions)
|
| | | $ | 423 | | |
Present value of future income taxes discounted at 10%
|
| | | | (50) | | |
Standardized Measure
|
| | | $ | 373 | | |
| | |
September 30,
2022 |
| |||
PV-10 (millions)
|
| | | $ | 139 | | |
Present value of future income taxes discounted at 10%
|
| | | | (40) | | |
Standardized Measure
|
| | | $ | 99 | | |
| | |
As of September 30, 2022
|
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Cash and cash equivalents, including restricted cash(1)
|
| | | $ | 184,616 | | | | | $ | | | |
Debt: | | | | | | | | | | | | | |
Notes payable to related party(2)
|
| | | $ | 75,000 | | | | | $ | | | |
Term Loan Credit Agreement
|
| | | | 563,703 | | | | | | | | |
Credit facilities
|
| | | | 130,000 | | | | | | | | |
Total debt(3)
|
| | | $ | 768,703 | | | | | $ | | | |
Mezzanine equity(4): | | | | | | | | | | | | | |
Common stock-minority ownership puttable shares
|
| | | $ | 68,102 | | | | | $ | | | |
Equity-based compensation
|
| | | | 91,128 | | | | | | | | |
Total mezzanine equity
|
| | | $ | 159,230 | | | | | $ | | | |
Stockholders’ equity: | | | | | | | | | | | | | |
Common stock, par value $.01 per share; 300,000,000 authorized shares;
117,325,797 shares issued and outstanding, actual; and shares issued and outstanding, as adjusted(5) |
| | | $ | 1,132 | | | | | $ | | | |
Treasury stock, shares at cost; 386,000 shares
|
| | | | (3,974) | | | | | | | | |
Additional paid-in capital
|
| | | | 886,460 | | | | | | | | |
Accumulated deficit
|
| | | | (105,568) | | | | | | | | |
Total stockholders’ equity
|
| | | $ | 778,050 | | | | | $ | | | |
Total capitalization
|
| | | $ | 1,890,599 | | | | | $ | | | |
|
Assumed initial public offering price per share
|
| | | | | | | | | $ | | | |
|
Net tangible book value per share as of September 30, 2022
|
| | | $ | | | | | | | | | |
|
Increase in net tangible book value per share attributable to new investors in this offering
|
| | | | | | | | | | | | |
|
Less: As adjusted net tangible book value per share of common stock after giving effect to this offering
|
| | | | | | | | | | | | |
|
Dilution in as adjusted net tangible book value per share to new investors from this offering
|
| | | | | | | | | $ | | | |
| | |
SHARES
|
| |
TOTAL CONSIDERATION
|
| |
AVERAGE
PRICE PER SHARE |
| |||||||||||||||||||||
| | |
NUMBER
|
| |
PERCENT
|
| |
AMOUNT
|
| |
PERCENT
|
| ||||||||||||||||||
Existing stockholders
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Existing common stock stockholders
|
| | | | | | | | | | % | | | | | | | | | | | | % | | | | | $ | | | |
Existing mezzanine equity stockholders(1)
|
| | | | | | | | | % | | | | | | | | | | | % | | | | | $ | | | |||
Total existing stockholders
|
| | | | | | | | | | % | | | | | | | | | | | | % | | | | | $ | | | |
New investors
|
| | | | | | | | | | % | | | | | | | | | | | | % | | | | | | | | |
Total
|
| | | | | | | | | | 100% | | | | | $ | | | | | | 100% | | | | | $ | | | |
| | |
For the
Nine Months Ended September 30, 2022 |
| |
For the
Six Months Ended June 30, 2022 |
| | | | | | | |||||||||||||||||||||||||||
| | |
BKV
Corporation Historical |
| |
2022 Barnett
Assets Historical |
| |
Transaction
Accounting Adjustments(1) |
| | | | |
Financing
Adjustments |
| | | | |
Pro Forma
Combined |
| | |||||||||||||||||
Revenues and other operating income / Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Natural gas, NGL and oil sales
|
| | | $ | 1,224,473 | | | | | $ | — | | | | | $ | 219,232 | | | |
(aa)
|
| | | $ | — | | | | | | | | $ | 1,443,705 | | | | | |
Midstream revenues
|
| | | | 6,080 | | | | | | — | | | | | | 3,621 | | | |
(aa)
|
| | | | — | | | | | | | | | 9,701 | | | | | |
Derivative losses, net
|
| | | | (720,312) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | (720,312) | | | | | |
Marketing revenues
|
| | | | 7,197 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 7,197 | | | | | |
Other
|
| | | | 2,008 | | | | | | — | | | | | | 248 | | | |
(aa)
|
| | | | — | | | | | | | | | 2,256 | | | | | |
Oil and condensate, gas and NGL sales
|
| | | | — | | | | | | 219,232 | | | | | | (219,232) | | | |
(aa)
|
| | | | — | | | | | | | | | — | | | | | |
Midstream operating revenues
|
| | | | — | | | | | | 3,621 | | | | | | (3,621) | | | |
(aa)
|
| | | | — | | | | | | | | | — | | | | | |
Other revenues
|
| | | | — | | | | | | 248 | | | | | | (248) | | | |
(aa)
|
| | | | — | | | | | | | | | — | | | | | |
Total revenues and other operating income / Total revenues
|
| | |
|
519,446
|
| | | |
|
223,101
|
| | | |
|
—
|
| | | | | | |
|
—
|
| | | | | | |
|
742,547
|
| | | | |
Operating expenses / Direct operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating and workover
|
| | | | 86,870 | | | | | | — | | | | | | 58,176 | | | |
(aa)
|
| | | | — | | | | | | | | | 145,046 | | | | | |
Taxes other than income
|
| | | | 86,164 | | | | | | — | | | | | | 10,696 | | | |
(aa)
|
| | | | — | | | | | | | | | 96,860 | | | | | |
Gathering and transportation
|
| | | | 153,281 | | | | | | — | | | | | | 25,321 | | | |
(aa)
|
| | | | — | | | | | | | | | 178,602 | | | | | |
Accretion of asset retirement obligation
|
| | | | 8,874 | | | | | | — | | | | | | 1,773 | | | |
(dd)
|
| | | | — | | | | | | | | | 10,647 | | | | | |
Depreciation, depletion and amortization
|
| | | | 68,606 | | | | | | — | | | | | | 24,642 | | | |
(cc)
|
| | | | — | | | | | | | | | 93,248 | | | | | |
General and administrative
|
| | | | 107,341 | | | | | | — | | | | | | (5,100) | | | |
(bb)
|
| | | | — | | | | | | | | | 102,241 | | | | | |
Accretion of right of use liabilities
|
| | | | 190 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 190 | | | | | |
Lease operating expense
|
| | | | — | | | | | | 47,456 | | | | | | (47,456) | | | |
(aa)
|
| | | | — | | | | | | | | | — | | | | | |
Overhead costs
|
| | | | — | | | | | | 10,720 | | | | | | (10,720) | | | |
(aa)
|
| | | | — | | | | | | | | | — | | | | | |
Cost of goods sold
|
| | | | — | | | | | | 25,321 | | | | | | (25,321) | | | |
(aa)
|
| | | | — | | | | | | | | | — | | | | | |
Production and property taxes
|
| | | | — | | | | | | 10,696 | | | | | | (10,696) | | | |
(aa)
|
| | | | — | | | | | | | | | — | | | | | |
Total operating expenses / Total direct operating expenses
|
| | |
|
511,326
|
| | | |
|
94,193
|
| | | |
|
21,315
|
| | | | | | |
|
—
|
| | | | | | |
|
626,834
|
| | | | |
Income (loss) from operations / Revenues in excess of direct operating expenses
|
| | |
|
8,120
|
| | | |
|
128,908
|
| | | |
|
(21,315)
|
| | | | | | |
|
—
|
| | | | | | |
|
115,713
|
| | | | |
Other income and expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Loss on contingent consideration liabilities
|
| | | | (31,089) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | (31,089) | | | | | |
Interest expense
|
| | | | (22,334) | | | | | | — | | | | | | — | | | | | | | | | (21,891) | | | |
(ee)
|
| | | | (44,225) | | | | | |
Other income
|
| | | | 1,051 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 1,051 | | | | | |
Bargain purchase gain
|
| | | | 163,653 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 163,653 | | | | | |
Gain on settlement of litigation
|
| | | | 16,866 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 16,866 | | | | | |
Earnings from equity affiliate
|
| | | | 14,486 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 14,486 | | | | | |
Interest income
|
| | | | 382 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 382 | | | | | |
Income (loss) from continuing operations before income taxes
|
| | |
|
151,135
|
| | | |
|
128,908
|
| | | |
|
(21,315)
|
| | | | | | |
|
(21,891)
|
| | | | | | |
|
236,837
|
| | | | |
Income tax benefit (expense)
|
| | | | 2,989 | | | | | | — | | | | | | (24,746) | | | |
(ff)
|
| | | | 5,035 | | | |
(gg)
|
| | | | (16,722) | | | | | |
Net income (loss) and comprehensive income (loss) attributable to BKV Corporation
|
| | |
|
154,124
|
| | | |
|
128,908
|
| | | |
|
(46,061)
|
| | | | | | |
|
(16,856)
|
| | | | | | |
|
220,115
|
| | | | |
Less accretion of preferred stock redemption value
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | |
Less preferred stock dividends
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | |
Less deemed dividend on redemption of preferred stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | — | | | | | |
Net income (loss) and comprehensive income (loss) attributable to common stockholders
|
| | | $ | 154,124 | | | | | $ | 128,908 | | | | | $ | (46,061) | | | | | | | | $ | (16,856) | | | | | | | | $ | 220,115 | | | | | |
Net income (loss) and comprehensive income (loss) per common share:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 1.31 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 1.88 | | | |
(hh)
|
|
Diluted
|
| | | $ | 1.24 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 1.77 | | | |
(hh)
|
|
Weighted average number of common shares outstanding: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 117,316 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 117,316 | | | | | |
Diluted
|
| | | | 124,597 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 124,597 | | | | | |
| | |
BKV
Corporation Historical |
| |
2022 Barnett
Assets Historical |
| |
Transaction
Accounting Adjustments(1) |
| | | | |
Financing
Adjustments |
| | | | |
Pro Forma
Combined |
| | | | |||||||||||||||
Revenues and other operating income / Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Natural gas, NGL and oil sales
|
| | | $ | 829,745 | | | | | $ | — | | | | | $ | 307,980 | | | |
(aa)
|
| | | $ | — | | | | | | | | $ | 1,137,725 | | | | | |
Non-operated midstream revenues
|
| | | | 6,917 | | | | | | — | | | | | | 6,244 | | | |
(aa)
|
| | | | — | | | | | | | | | 13,161 | | | | | |
Derivative (losses) gains, net
|
| | | | (383,847) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | (383,847) | | | | | |
Marketing revenues
|
| | | | 52,616 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 52,616 | | | | | |
Other
|
| | | | 251 | | | | | | — | | | | | | 267 | | | |
(aa)
|
| | | | — | | | | | | | | | 518 | | | | | |
Oil and condensate, gas and NGL sales
|
| | | | — | | | | | | 307,980 | | | | | | (307,980) | | | |
(aa)
|
| | | | — | | | | | | | | | — | | | | | |
Midstream operating revenues
|
| | | | — | | | | | | 6,244 | | | | | | (6,244) | | | |
(aa)
|
| | | | — | | | | | | | | | — | | | | | |
Other revenues
|
| | | | — | | | | | | 267 | | | | | | (267) | | | |
(aa)
|
| | | | — | | | | | | | | | — | | | | | |
Total revenues and other operating income / Total revenues
|
| | | | 505,682 | | | | | | 314,491 | | | | | | — | | | | | | | | | — | | | | | | | | | 820,173 | | | | | |
Operating expenses / Direct operating expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating and workover
|
| | | | 88,105 | | | | | | — | | | | | | 97,748 | | | |
(aa)
|
| | | | — | | | | | | | | | 185,853 | | | | | |
Taxes other than income
|
| | | | 45,650 | | | | | | — | | | | | | 21,667 | | | |
(aa)
|
| | | | — | | | | | | | | | 67,317 | | | | | |
Gathering and transportation
|
| | | | 173,587 | | | | | | — | | | | | | 49,795 | | | |
(aa)
|
| | | | — | | | | | | | | | 223,382 | | | | | |
Accretion of asset retirement obligation
|
| | | | 10,030 | | | | | | — | | | | | | 3,586 | | | |
(dd)
|
| | | | — | | | | | | | | | 13,616 | | | | | |
Depreciation, depletion and amortization
|
| | | | 81,986 | | | | | | — | | | | | | 59,732 | | | |
(cc)
|
| | | | — | | | | | | | | | 141,718 | | | | | |
Exploration and impairment
|
| | | | 34 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 34 | | | | | |
General and administrative
|
| | | | 85,740 | | | | | | — | | | | | | 6,120 | | | |
(bb)
|
| | | | — | | | | | | | | | 91,860 | | | | | |
Accretion of right of use liabilities
|
| | | | 227 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 227 | | | | | |
Lease operating expense
|
| | | | — | | | | | | 76,922 | | | | | | (76,922) | | | |
(aa)
|
| | | | — | | | | | | | | | — | | | | | |
Overhead costs
|
| | | | — | | | | | | 20,826 | | | | | | (20,826) | | | |
(aa)
|
| | | | — | | | | | | | | | — | | | | | |
Cost of goods sold
|
| | | | — | | | | | | 49,795 | | | | | | (49,795) | | | |
(aa)
|
| | | | — | | | | | | | | | — | | | | | |
Production and property taxes
|
| | | | — | | | | | | 21,667 | | | | | | (21,667) | | | |
(aa)
|
| | | | — | | | | | | | | | — | | | | | |
Total operating expenses / Total direct operating expenses
|
| | |
|
485,359
|
| | | |
|
169,210
|
| | | |
|
69,438
|
| | | | | | |
|
—
|
| | | | | | |
|
724,007
|
| | | | |
Income (loss) from operations / Revenues in excess of direct operating expenses
|
| | |
|
20,323
|
| | | |
|
145,281
|
| | | |
|
(69,438)
|
| | | | | | |
|
—
|
| | | | | | |
|
96,166
|
| | | | |
Other income and expense | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
(Loss) gain on contingent consideration liabilities
|
| | | | (194,968) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | (194,968) | | | | | |
Interest expense
|
| | | | (2,134) | | | | | | — | | | | | | — | | | | | | | | | (48,884) | | | |
(ee)
|
| | | | (51,018) | | | | | |
Other income
|
| | | | 872 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 872 | | | | | |
Income from equity affiliates
|
| | | | 910 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 910 | | | | | |
Interest income
|
| | | | 8 | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | 8 | | | | | |
Income (loss) from continuing operations before income taxes
|
| | |
|
(174,989)
|
| | | |
|
145,281
|
| | | |
|
(69,438)
|
| | | | | | |
|
(48,884)
|
| | | | | | |
|
(148,030)
|
| | | | |
Income tax benefit (expense)
|
| | | | 40,526 | | | | | | — | | | | | | (17,444) | | | |
(ff)
|
| | | | 11,243 | | | |
(gg)
|
| | | | 34,325 | | | | | |
Net income (loss) and comprehensive income (loss) attributable to BKV Corporation
|
| | |
|
(134,463)
|
| | | |
|
145,281
|
| | | |
|
(86,882)
|
| | | | | | |
|
(37,641)
|
| | | | | | |
|
(113,705)
|
| | | | |
Less accretion of preferred stock redemption value
|
| | | | (3,745) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | (3,745) | | | | | |
Less preferred stock dividends
|
| | | | (9,900) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | (9,900) | | | | | |
Less deemed dividend on redemption of preferred stock
|
| | | | (22,606) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | | | (22,606) | | | | | |
Net income (loss) and comprehensive income (loss) attributable to common stockholders
|
| | | $ | (170,714) | | | | | $ | 145,281 | | | | | $ | (86,882) | | | | | | | | $ | (37,641) | | | | | | | | $ | (149,956) | | | | | |
Net income (loss) and comprehensive income (loss) per common share: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | (1.46) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (1.28) | | | |
(hh)
|
|
Diluted
|
| | | $ | (1.46) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (1.28) | | | |
(hh)
|
|
Weighted average number of common shares outstanding: | | | | | | | | | | |||||||||||||||||||||||||||||||
Basic
|
| | | | 116,904 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116,904 | | | | | |
Diluted
|
| | | | 116,904 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 116,904 | | | | | |
|
Cash
|
| | | $ | 627,527 | | |
|
Contingent consideration
|
| | | | 17,150 | | |
|
Total consideration
|
| | | $ | 644,677 | | |
| Assets acquired and liabilities assumed: | | | | | | | |
|
Inventory
|
| | | | 150 | | |
|
Natural gas properties-developed
|
| | | | 664,665 | | |
|
Midstream assets
|
| | | | 254,813 | | |
|
Other property and equipment
|
| | | | 8,907 | | |
|
Property taxes
|
| | | | (9,039) | | |
|
Deferred tax liability
|
| | | | (49,789) | | |
|
Revenues payable
|
| | | | (16,612) | | |
|
Asset retirement obligations
|
| | | | (44,765) | | |
|
Total identifiable net assets
|
| | | $ | 808,330 | | |
|
Bargain purchase gain
|
| | | $ | (163,653) | | |
| | |
Useful Life
|
|
Pipelines
|
| |
40 years
|
|
Compressors
|
| |
25 years
|
|
Buildings
|
| |
39 years
|
|
Furniture, fixtures, equipment, vehicles and other
|
| |
5 years
|
|
Computer hardware and software
|
| |
3 – 5 years
|
|
(in thousands)
|
| |
Nine Months
Ended September 30, 2022 |
| |
Year Ended
December 31, 2021 |
| ||||||
Term Loan Credit Agreement | | | | | | | | | | | | | |
Interest expense calculated for the period
|
| | | $ | 32,119 | | | | | $ | 42,943 | | |
Less: Actual interest expense included in historical financial statements
|
| | | | (11,648) | | | | | | — | | |
Adjustment related to incremental interest expense(1)
|
| | | $ | 20,471 | | | | | $ | 42,943 | | |
$75 Million Loan Agreement | | | | | | | | | | | | | |
Interest expense calculated for the period
|
| | | $ | 3,014 | | | | | $ | 4,030 | | |
Less: Actual interest expense included in historical financial statements
|
| | | | (2,197) | | | | | | — | | |
Adjustment related to incremental interest expense
|
| | | $ | 817 | | | | | $ | 4,030 | | |
| | |
Nine Months
Ended September 30, 2022 |
| |
Year Ended
December 31, 2021 |
| ||||||
Pro forma basic EPS | | | | ||||||||||
Numerator | | | | | | | | | | | | | |
Basic combined pro forma net income (loss) attributable to Company common stockholders
|
| | | $ | 220,115 | | | | | $ | (149,956) | | |
Denominator | | | | | | | | | | | | | |
Historical basic weighted average Company shares outstanding
|
| | | | 117,316 | | | | | | 116,904 | | |
Pro forma basic weighted average Company shares outstanding
|
| | | | 117,316 | | | | | | 116,904 | | |
Pro forma basic net income (loss) per share attributable to Company common stockholders
|
| | | $ | 1.88 | | | | | $ | (1.28) | | |
Pro forma diluted EPS | | | | | | | | | | | | | |
Numerator | | | | | | | | | | | | | |
Diluted combined pro forma net income (loss) attributable to Company common stockholders
|
| | | $ | 220,115 | | | | | $ | (149,956) | | |
Denominator | | | | | | | | | | | | | |
Historical diluted weighted average Company shares outstanding
|
| | | | 124,597 | | | | | | 116,904 | | |
Pro forma diluted weighted average Company shares outstanding
|
| | | | 124,597 | | | | | | 116,904 | | |
Pro forma diluted net income (loss) per share attributable to common Company stockholders
|
| | | $ | 1.77 | | | | | $ | (1.28) | | |
| | |
Natural Gas
|
| |||||||||||||||||||||
| | |
BKV Corporation
Historical (MMcf) |
| |
2022 Barnett Assets
Historical (MMcf) |
| |
Pro Forma
Combined (MMcf) |
| |
Pro Forma
Combined (MMcfe) |
| ||||||||||||
Balance December 31, 2020
|
| | | | 1,985,532 | | | | | | 661,897 | | | | | | 2,647,429 | | | | | | 2,647,429 | | |
Revision for previous estimates
|
| | | | 828,360 | | | | | | 359,153 | | | | | | 1,187,513 | | | | | | 1,187,513 | | |
Extensions and discoveries
|
| | | | 645,338 | | | | | | — | | | | | | 645,338 | | | | | | 645,338 | | |
Purchase of minerals in place
|
| | | | 19,511 | | | | | | — | | | | | | 19,511 | | | | | | 19,511 | | |
Improved recoveries
|
| | | | 152,597 | | | | | | — | | | | | | 152,597 | | | | | | 152,597 | | |
Production
|
| | | | (186,055) | | | | | | (74,076) | | | | | | (260,131) | | | | | | (260,131) | | |
Balance December 31, 2021
|
| | | | 3,445,283 | | | | | | 946,974 | | | | | | 4,392,257 | | | | | | 4,392,257 | | |
Proved developed reserves as of: | | | | | | | | | | | | | | | | | | | | | |||||
December 31, 2020
|
| | | | 1,893,158 | | | | | | 661,897 | | | | | | 2,555,055 | | | | | | 2,555,055 | | |
December 31, 2021
|
| | | | 2,494,925 | | | | | | 946,974 | | | | | | 3,441,899 | | | | | | 3,441,899 | | |
Proved undeveloped reserves as of: | | | | | | | | | | | | | | | | | | | | | |||||
December 31, 2020
|
| | | | 92,374 | | | | | | — | | | | | | 92,374 | | | | | | 92,374 | | |
December 31, 2021
|
| | | | 950,358 | | | | | | — | | | | | | 950,358 | | | | | | 950,358 | | |
| | |
NGL
|
| |||||||||||||||||||||
| | |
BKV Corporation
Historical (MBbls) |
| |
2022 Barnett Assets
Historical (MBbls) |
| |
Pro Forma
Combined (MBbls) |
| |
Pro Forma
Combined (MMcfe) |
| ||||||||||||
Balance December 31, 2020
|
| | | | 107,234 | | | | | | 12,827 | | | | | | 120,061 | | | | | | 720,366 | | |
Revision for previous estimates
|
| | | | 45,234 | | | | | | 6,807 | | | | | | 52,041 | | | | | | 312,246 | | |
Extensions and discoveries
|
| | | | 13,722 | | | | | | — | | | | | | 13,722 | | | | | | 82,332 | | |
Purchase of minerals in place
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Improved recoveries
|
| | | | 8,794 | | | | | | — | | | | | | 8,794 | | | | | | 52,764 | | |
Production
|
| | | | (9,829) | | | | | | (1,283) | | | | | | (11,112) | | | | | | (66,672) | | |
Balance December 31, 2021
|
| | | | 165,155 | | | | | | 18,351 | | | | | | 183,506 | | | | | | 1,101,036 | | |
Proved developed reserves as of: | | | | | | | | | | | | | | | | | | | | | |||||
December 31, 2020
|
| | | | 107,234 | | | | | | 12,827 | | | | | | 120,061 | | | | | | 720,366 | | |
December 31, 2021
|
| | | | 151,433 | | | | | | 18,351 | | | | | | 169,784 | | | | | | 1,018,704 | | |
Proved undeveloped reserves as of: | | | | | | | | | | | | | | | | | | | | | |||||
December 31, 2020
|
| | | | — | | | | | | — | | | | | | — | | | | |||||
December 31, 2021
|
| | | | 13,722 | | | | | | — | | | | | | 13,722 | | | | | | 82,332 | | |
| | |
Oil
|
| |||||||||||||||||||||
| | |
BKV Corporation
Historical (MBbls) |
| |
2022 Barnett Assets
Historical (MBbls) |
| |
Pro Forma
Combined (MBbls) |
| |
Pro Forma
Combined (MMcfe) |
| ||||||||||||
Balance December 31, 2020
|
| | | | 723 | | | | | | 125 | | | | | | 848 | | | | | | 5,088 | | |
Revision for previous estimates
|
| | | | 258 | | | | | | 77 | | | | | | 335 | | | | | | 2,010 | | |
Extensions and discoveries
|
| | | | 58 | | | | | | — | | | | | | 58 | | | | | | 348 | | |
Purchase of minerals in place
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Improved recoveries
|
| | | | 9 | | | | | | — | | | | | | 9 | | | | | | 54 | | |
Production
|
| | | | (123) | | | | | | (18) | | | | | | (141) | | | | | | (846) | | |
Balance December 31, 2021
|
| | | | 925 | | | | | | 184 | | | | | | 1,109 | | | | | | 6,654 | | |
Proved developed reserves as of: | | | | | | | | | | | | | | | | | | | | | |||||
December 31, 2020
|
| | | | 723 | | | | | | 125 | | | | | | 848 | | | | | | 5,088 | | |
December 31, 2021
|
| | | | 867 | | | | | | 184 | | | | | | 1,051 | | | | | | 6,306 | | |
Proved undeveloped reserves as of: | | | | | | | | | | | | | | | | | | | | | |||||
December 31, 2020
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
December 31, 2021
|
| | | | 58 | | | | | | — | | | | | | 58 | | | | | | 348 | | |
| | |
Pro Forma Combined (MMcfe)
|
| |||||||||||||||||||||
| | |
Natural Gas
|
| |
NGL
|
| |
Oil
|
| |
Total
|
| ||||||||||||
Balance December 31, 2020
|
| | | | 2,647,429 | | | | | | 720,366 | | | | | | 5,088 | | | | | | 3,372,883 | | |
Revision for previous estimates
|
| | | | 1,187,513 | | | | | | 312,246 | | | | | | 2,010 | | | | | | 1,501,769 | | |
Extensions and discoveries
|
| | | | 645,338 | | | | | | 82,332 | | | | | | 348 | | | | | | 728,018 | | |
Purchase of minerals in place
|
| | | | 19,511 | | | | | | — | | | | | | — | | | | | | 19,511 | | |
Improved recoveries
|
| | | | 152,597 | | | | | | 52,764 | | | | | | 54 | | | | | | 205,415 | | |
Production
|
| | | | (260,131) | | | | | | (66,672) | | | | | | (846) | | | | | | (327,649) | | |
Balance December 31, 2021
|
| | | | 4,392,257 | | | | | | 1,101,036 | | | | | | 6,654 | | | | | | 5,499,947 | | |
Proved developed reserves as of: | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2020
|
| | | | 2,555,055 | | | | | | 720,366 | | | | | | 5,088 | | | | | | 3,280,509 | | |
December 31, 2021
|
| | | | 3,441,899 | | | | | | 1,018,704 | | | | | | 6,306 | | | | | | 4,466,909 | | |
Proved undeveloped reserves as of: | | | | | | | | | | | | | | | | | | | | | | | | | |
December 31, 2020
|
| | | | 92,374 | | | | | | — | | | | | | — | | | | | | 92,374 | | |
December 31, 2021
|
| | | | 950,358 | | | | | | 82,332 | | | | | | 348 | | | | | | 1,033,038 | | |
| | |
For the Year Ended December 31, 2021
|
| |||||||||||||||
(in thousands)
|
| |
BKV Corporation
Historical |
| |
2022 Barnett Assets
Historical |
| |
Pro Forma
Combined |
| |||||||||
Future cash inflows
|
| | | $ | 15,029,839 | | | | | $ | 2,724,244 | | | | | $ | 17,754,083 | | |
Future production costs
|
| | | | (6,840,969) | | | | | | (1,190,931) | | | | | | (8,031,900) | | |
Future development costs(1)
|
| | | | (1,051,911) | | | | | | (121,966) | | | | | | (1,173,877) | | |
Income tax expense
|
| | | | (1,501,984) | | | | | | (14,302) | | | | | | (1,516,286) | | |
Future net cash flows
|
| | | | 5,634,975 | | | | | | 1,397,045 | | | | | | 7,032,020 | | |
10% annual discount for estimated timing of cash flows
|
| | | | (3,222,086) | | | | | | (688,067) | | | | | | (3,910,153) | | |
Standardized measure of discounted future net cash flows related to proved reserves
|
| | | $ | 2,412,889 | | | | | $ | 708,978 | | | | | $ | 3,121,867 | | |
| | |
For the Year Ended December 31, 2021
|
| |||||||||||||||
(in thousands)
|
| |
BKV Corporation
Historical |
| |
2022 Barnett Assets
Historical |
| |
Pro Forma
Combined |
| |||||||||
Beginning of period
|
| | | $ | 510,410 | | | | | $ | 26,375 | | | | | $ | 536,785 | | |
Net change in sales and transfer prices and in
production (lifting) costs related to future production |
| | | | 1,768,893 | | | | | | 574,114 | | | | | | 2,343,007 | | |
Changes in estimated future development costs
|
| | | | (393,235) | | | | | | 148 | | | | | | (393,087) | | |
Sales and transfers of natural gas, NGLs and oil produced during the period
|
| | | | (522,403) | | | | | | (188,565) | | | | | | (710,968) | | |
Net change due to extensions, discoveries and improved
recovery |
| | | | 183,332 | | | | | | — | | | | | | 183,332 | | |
Purchase of minerals in place
|
| | | | 19,050 | | | | | | — | | | | | | 19,050 | | |
Net change due to revisions in quantity estimates
|
| | | | 1,266,086 | | | | | | 278,939 | | | | | | 1,545,025 | | |
Previously estimated development costs incurred during
the period |
| | | | 60,406 | | | | | | — | | | | | | 60,406 | | |
Net change in future income taxes
|
| | | | (611,031) | | | | | | (4,558) | | | | | | (615,589) | | |
Accretion of discount
|
| | | | 56,096 | | | | | | 2,815 | | | | | | 58,911 | | |
Changes in timing and other
|
| | | | 75,285 | | | | | | 19,710 | | | | | | 94,995 | | |
End of period
|
| | | $ | 2,412,889 | | | | | $ | 708,978 | | | | | $ | 3,121,867 | | |
| | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
Natural gas sales
|
| | | | 79% | | | | | | 70% | | | | | | 72% | | | | | | 89% | | |
NGL sales
|
| | | | 20% | | | | | | 29% | | | | | | 27% | | | | | | 10% | | |
Oil sales
|
| | | | 1% | | | | | | 1% | | | | | | 1% | | | | | | 1% | | |
| | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
Production data | | | | | | | | | | | | | | | | ||||||||||
Natural gas (MMcf)
|
| | | | 151,721 | | | | | | 138,326 | | | | | | 186,055 | | | | | | 96,159 | | |
NGLs (MBbls)
|
| | | | 7,529 | | | | | | 6,545 | | | | | | 9,829 | | | | | | 2,565 | | |
Oil (MBbls)
|
| | | | 82 | | | | | | 93 | | | | | | 123 | | | | | | 29 | | |
Total volumes (MMcfe)
|
| | | | 197,386 | | | | | | 178,154 | | | | | | 245,767 | | | | | | 111,722 | | |
Average daily total volumes (MMcfe/d)
|
| | | | 723.0 | | | | | | 652.6 | | | | | | 673.3 | | | | | | 306.1 | | |
| | |
For the Nine Months Ended
September 30, |
| |
For the Year Ended
December 31, |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
Average prices: | | | | | | | | | | | | | | | | | | | | | | | | | |
Natural gas (Mcf):
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Average NYMEX Henry Hub Price
|
| | | $ | 6.74 | | | | | $ | 3.61 | | | | | $ | 3.84 | | | | | $ | 2.08 | | |
Average Natural Gas Realized Price (excluding derivatives)
|
| | | $ | 6.39 | | | | | $ | 2.60 | | | | | $ | 3.21 | | | | | $ | 1.06 | | |
Average Natural Gas Realized Price (including derivatives)
|
| | | $ | 3.56 | | | | | $ | 2.01 | | | | | $ | 2.29 | | | | | $ | 1.17 | | |
Differential to NYMEX Henry Hub
|
| | | $ | (0.35) | | | | | $ | (1.01) | | | | | $ | (0.63) | | | | | $ | (1.02) | | |
NGLs (Bbl):
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Average NYMEX WTI Price
|
| | | $ | 98.96 | | | | | $ | 65.05 | | | | | $ | 67.92 | | | | | $ | 39.40 | | |
Average NGL Realized Price (excluding derivatives)
|
| | | $ | 32.86 | | | | | $ | 23.10 | | | | | $ | 22.90 | | | | | $ | 4.66 | | |
Average NGL Realized Price (including derivatives)
|
| | | $ | 28.71 | | | | | $ | 16.65 | | | | | $ | 16.03 | | | | | $ | 4.66 | | |
Differential to NYMEX WTI
|
| | | $ | (66.10) | | | | | $ | (41.95) | | | | | $ | (45.02) | | | | | $ | (34.74) | | |
Oil (Bbl):
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Average NYMEX WTI Price
|
| | | $ | 98.96 | | | | | $ | 65.05 | | | | | $ | 67.92 | | | | | $ | 39.40 | | |
Average Oil Realized Price (excluding derivatives)
|
| | | $ | 92.24 | | | | | $ | 58.82 | | | | | $ | 61.46 | | | | | $ | 46.67 | | |
Average Oil Realized Price (including derivatives)
|
| | | $ | 92.24 | | | | | $ | 58.82 | | | | | $ | 61.46 | | | | | $ | 46.67 | | |
Differential to NYMEX WTI
|
| | | $ | (6.72) | | | | | $ | (6.23) | | | | | $ | (6.46) | | | | | $ | 7.27 | | |
High and low NYMEX prices: | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil (Bbl):
|
| | | | | | | | | | | | | | | | | | | | | | | | |
High
|
| | | $ | 123.64 | | | | | $ | 75.54 | | | | | $ | 84.65 | | | | | $ | 63.27 | | |
Low
|
| | | $ | 75.99 | | | | | $ | 47.47 | | | | | $ | 47.62 | | | | | $ | (37.63) | | |
Natural gas (Mcf):
|
| | | | | | | | | | | | | | | | | | | | | | | | |
High
|
| | | $ | 9.85 | | | | | $ | 23.86 | | | | | $ | 23.86 | | | | | $ | 3.35 | | |
Low
|
| | | $ | 3.73 | | | | | $ | 2.43 | | | | | $ | 2.43 | | | | | $ | 1.48 | | |
Instrument
|
| |
MMBTU
|
| |
Weighted
Average Price (USD) |
| |
Weighted
Average Price Sub Floor |
| |
Weighted
Average Price Floor |
| |
Weighted
Average Price Ceiling |
| |
Weighted
Average Price Sub Ceiling |
| |
Fair Value as of
September 30, 2022 (in thousands) |
| |||||||||||||||||||||
2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Swap
|
| | | | 11,209,000 | | | | | $ | 4.41 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (27,462) | | |
Enhanced three-way
collars |
| | | | 8,235,000 | | | | | | | | | | | $ | 2.51 | | | | | $ | 2.54 | | | | | $ | 2.91 | | | | | $ | 3.18 | | | | | $ | (64,581) | | |
Collars
|
| | | | 305,000 | | | | | | | | | | | | | | | | | $ | 2.75 | | | | | $ | 3.30 | | | | | | | | | | | $ | (1,077) | | |
2023 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Swap
|
| | | | 52,674,600 | | | | | $ | 3.90 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (67,647) | | |
Enhanced three-way
collars |
| | | | 9,125,000 | | | | | | | | | | | | | | | | | $ | 2.45 | | | | | $ | 3.15 | | | | | $ | 3.15 | | | | | $ | (41,317) | | |
Collars
|
| | | | 41,250,000 | | | | | | | | | | | | | | | | | $ | 2.85 | | | | | $ | 3.75 | | | | | | | | | | | $ | (55,843) | | |
Instrument
|
| |
Commodity Reference Price
|
| |
Volumes
|
| |
Weighted Average
Price (USD) |
| |
Fair Value at
September 30, 2022 (In thousands) |
| |||||||||
2022 | | | | | | | | | | | | | | | | | | | | | | |
Swap
|
| | OPIS Purity Ethane Mont Belvieu | | | | | 34,385,400 | | | | | $ | 0.34 | | | | | $ | (1,925) | | |
Swap
|
| | OPIS IsoButane Mont Belvieu Non-TET | | | | | 966,000 | | | | | $ | 0.99 | | | | | $ | (96) | | |
Swap
|
| |
OPIS Normal Butane Mont Belvieu Non-TET
|
| | | | 1,932,000 | | | | | $ | 0.98 | | | | | $ | (11) | | |
Swap
|
| | OPIS Pentane Mont Belvieu Non-TET | | | | | 1,932,000 | | | | | $ | 1.46 | | | | | $ | (183) | | |
Swap
|
| | OPIS Propane Mont Belvieu Non-TET | | | | | 5,796,000 | | | | | $ | 0.86 | | | | | $ | (93) | | |
2023 | | | | | | | | | | | | | | | | | | | | | | |
Swap
|
| | OPIS Purity Ethane Mont Belvieu | | | | | 38,325,000 | | | | | $ | 0.23 | | | | | $ | (4,289) | | |
Swap
|
| | OPIS IsoButane Mont Belvieu Non-TET | | | | | 3,832,500 | | | | | $ | 0.80 | | | | | $ | (571) | | |
Swap
|
| |
OPIS Normal Butane Mont Belvieu Non-TET
|
| | | | 3,832,500 | | | | | $ | 0.80 | | | | | $ | (384) | | |
Swap
|
| | OPIS Pentane Mont Belvieu Non-TET | | | | | 7,665,000 | | | | | $ | 1.28 | | | | | $ | (1,522) | | |
Swap
|
| | OPIS Propane Mont Belvieu Non-TET | | | | | 22,995,000 | | | | | $ | 0.72 | | | | | $ | (2,004) | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
(In thousands)
|
| |
2022
|
| |
2021
|
| ||||||
Revenues and other operating income | | | | | | | | | | | | | |
Natural gas sales
|
| | | $ | 969,525 | | | | | $ | 359,716 | | |
NGL sales
|
| | | | 247,404 | | | | | | 151,165 | | |
Oil sales
|
| | | | 7,544 | | | | | | 5,491 | | |
Midstream revenues
|
| | | | 6,080 | | | | | | 5,529 | | |
Derivative losses, net
|
| | | | (720,312) | | | | | | (500,604) | | |
Marketing revenues
|
| | | | 7,197 | | | | | | 51,246 | | |
Other
|
| | | | 2,008 | | | | | | — | | |
Total revenues and other operating income
|
| | | | 519,446 | | | | | | 72,543 | | |
Operating expenses | | | | | | | | | | | | | |
Lease operating and workover
|
| | | | 86,870 | | | | | | 64,244 | | |
Taxes other than income
|
| | | | 86,164 | | | | | | 28,453 | | |
Gathering and transportation
|
| | | | 153,281 | | | | | | 124,287 | | |
Accretion of asset retirement obligations
|
| | | | 8,874 | | | | | | 7,439 | | |
Depreciation, depletion and amortization
|
| | | | 68,606 | | | | | | 61,219 | | |
Exploration and impairment
|
| | | | — | | | | | | 34 | | |
General and administrative
|
| | | | 107,341 | | | | | | 62,653 | | |
Accretion of right of use liabilities
|
| | | | 190 | | | | | | 167 | | |
Total operating expenses
|
| | | | 511,326 | | | | | | 348,496 | | |
Income (loss) from operations
|
| | | | 8,120 | | | | | | (275,953) | | |
Other income and expense | | | | | | | | | | | | | |
Loss on contingent consideration liabilities
|
| | | | (31,089) | | | | | | (193,350) | | |
Interest expense
|
| | | | (22,334) | | | | | | (314) | | |
Other income
|
| | | | 1,051 | | | | | | 628 | | |
Bargain purchase gain
|
| | | | 163,653 | | | | | | — | | |
Gain on settlement of litigation
|
| | | | 16,866 | | | | | | — | | |
Earnings from equity affiliates
|
| | | | 14,486 | | | | | | — | | |
Interest income
|
| | | | 382 | | | | | | 2 | | |
Income (loss) before income taxes
|
| | | | 151,135 | | | | | | (468,987) | | |
Income tax benefit
|
| | | | 2,989 | | | | | | 107,918 | | |
Net income (loss) and comprehensive income (loss) attributable to BKV Corp
|
| | | $ | 154,124 | | | | | $ | (361,069) | | |
Less accretion of preferred stock to redemption value
|
| | | | — | | | | | | (3,545) | | |
Less preferred stock dividends
|
| | | | — | | | | | | (9,900) | | |
Less deemed dividend on redemption of preferred stock
|
| | | | — | | | | | | (1,353) | | |
Net income (loss) and comprehensive income (loss) attributable to common stockholders
|
| | | $ | 154,124 | | | | | $ | (375,867) | | |
| | |
Year Ended December 31,
|
| |||||||||
(In thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Revenues and other operating income | | | | | | | | | | | | | |
Natural gas sales
|
| | | $ | 597,050 | | | | | $ | 101,758 | | |
NGL sales
|
| | | | 225,135 | | | | | | 11,952 | | |
Oil sales
|
| | | | 7,560 | | | | | | 1,333 | | |
Non-operated midstream revenues, net
|
| | | | 6,917 | | | | | | 7,458 | | |
Derivative (losses) gains, net
|
| | | | (383,847) | | | | | | 20,755 | | |
Marketing revenues
|
| | | | 52,616 | | | | | | — | | |
Other
|
| | | | 251 | | | | | | 33 | | |
Total revenues and other operating income
|
| | | | 505,682 | | | | | | 143,289 | | |
Operating expenses | | | | | | | | | | | | | |
Lease operating and workover
|
| | | | 88,105 | | | | | | 31,260 | | |
Taxes other than income
|
| | | | 45,650 | | | | | | 5,151 | | |
Gathering and transportation
|
| | | | 173,587 | | | | | | — | | |
Accretion of asset retirement obligations
|
| | | | 10,030 | | | | | | 3,211 | | |
Depreciation, depletion, and amortization
|
| | | | 81,986 | | | | | | 83,388 | | |
Exploration and impairment
|
| | | | 34 | | | | | | 560 | | |
General and administrative
|
| | | | 85,740 | | | | | | 29,442 | | |
Accretion of right of use liabilities
|
| | | | 227 | | | | | | 184 | | |
Total operating expenses
|
| | | | 485,359 | | | | | | 153,196 | | |
Income (loss) from operations
|
| | | | 20,323 | | | | | | (9,907) | | |
Other income and expense | | | | | | | | | | | | | |
(Loss) gain on contingent consideration liabilities
|
| | | | (194,968) | | | | | | 7,135 | | |
Interest expense
|
| | | | (2,134) | | | | | | (1,713) | | |
Other income
|
| | | | 872 | | | | | | — | | |
Income (loss) from equity affiliates
|
| | | | 910 | | | | | | — | | |
Interest income
|
| | | | 8 | | | | | | 121 | | |
Loss before income taxes
|
| | | | (174,989) | | | | | | (4,364) | | |
Income tax benefit (expense)
|
| | | | 40,526 | | | | | | (38,982) | | |
Net loss and comprehensive loss attributable to BKV Corporation
|
| | | $ | (134,463) | | | | | $ | (43,346) | | |
Less accretion of preferred stock to redemption value
|
| | | | (3,745) | | | | | | — | | |
Less preferred stock dividends
|
| | | | (9,900) | | | | | | (460) | | |
Less deemed dividend on redemption of preferred stock
|
| | | | (22,606) | | | | | | — | | |
Net loss and comprehensive loss attributable to common stockholders
|
| | | $ | (170,714) | | | | | $ | (43,806) | | |
| | |
Nine Months Ended September 30,
|
| | | | | | | | | | | | | |||||||||
(In thousands, other than percentages)
|
| |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
Natural gas revenues
|
| | | $ | 969,525 | | | | | $ | 359,716 | | | | | $ | 609,809 | | | | | | 170% | | |
NGL revenues
|
| | | | 247,404 | | | | | | 151,165 | | | | | $ | 96,239 | | | | | | 64% | | |
Oil revenues
|
| | | | 7,544 | | | | | | 5,491 | | | | | $ | 2,053 | | | | | | 37% | | |
Midstream revenues
|
| | | | 6,080 | | | | | | 5,529 | | | | | $ | 551 | | | | | | 10% | | |
Derivative (losses) gains, net
|
| | | | (720,312) | | | | | | (500,604) | | | | | $ | (219,708) | | | | | | 44% | | |
Marketing revenues
|
| | | | 7,197 | | | | | | 51,246 | | | | | $ | (44,049) | | | | | | (86)% | | |
Other
|
| | | | 2,008 | | | | | | — | | | | | $ | 2,008 | | | | | | * | | |
Total revenues and other operating income
|
| | | $ | 519,446 | | | | | $ | 72,543 | | | | | | | | | | | | | | |
| | |
Nine Months Ended September 30,
|
| | | | | | | | | | | | | |||||||||
(In thousands, other than percentages and average costs)
|
| |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Operating Expense | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating and workover
|
| | | $ | 86,870 | | | | | $ | 64,244 | | | | | $ | 22,626 | | | | | | 35% | | |
Taxes other than income
|
| | | | 86,164 | | | | | | 28,453 | | | | | $ | 57,711 | | | | | | * | | |
Gathering and transportation costs
|
| | | | 153,281 | | | | | | 124,287 | | | | | $ | 28,994 | | | | | | 23% | | |
Accretion of asset retirement obligations
|
| | | | 8,874 | | | | | | 7,439 | | | | | $ | 1,435 | | | | | | 19% | | |
Depreciation, depletion, and amortization
|
| | | | 68,606 | | | | | | 61,219 | | | | | $ | 7,387 | | | | | | 12% | | |
Exploration and impairment
|
| | | | — | | | | | | 34 | | | | | $ | (34) | | | | | | * | | |
General and administrative
|
| | | | 107,341 | | | | | | 62,653 | | | | | $ | 44,688 | | | | | | 71% | | |
Accretion of right of use liabilities
|
| | | | 190 | | | | | | 167 | | | | | $ | 23 | | | | | | 14% | | |
Total operating expense
|
| | | $ | 511,326 | | | | | $ | 348,496 | | | | | | | | | | | | | | |
| | |
Nine Months Ended September 30,
|
| | | | | | | | | | | | | |||||||||
(In thousands, other than percentages and average costs)
|
| |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Average Costs per Mcfe | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating and workover
|
| | | $ | 0.44 | | | | | $ | 0.36 | | | | | $ | 0.08 | | | | | | 22% | | |
Taxes other than income
|
| | | | 0.44 | | | | | | 0.16 | | | | | $ | 0.28 | | | | | | * | | |
Gathering and transportation costs
|
| | | | 0.78 | | | | | | 0.70 | | | | | $ | 0.08 | | | | | | 11% | | |
Accretion of asset retirement obligations
|
| | | | 0.04 | | | | | | 0.04 | | | | | $ | — | | | | | | * | | |
Depreciation, depletion, and amortization
|
| | | | 0.35 | | | | | | 0.34 | | | | | $ | 0.01 | | | | | | 3% | | |
Exploration and impairment
|
| | | | — | | | | | | — | | | | | $ | — | | | | | | * | | |
General and administrative
|
| | | | 0.54 | | | | | | 0.35 | | | | | $ | 0.19 | | | | | | 54% | | |
Total
|
| | | $ | 2.59 | | | | | $ | 1.95 | | | | | | | | | | | | | | |
|
| | |
Nine Months Ended September 30,
|
| | | | | | | | | | | | | |||||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||||||||||||||
(In thousands, other than percentages and average costs)
|
| |
Amount
|
| |
Per Mcfe
|
| |
Amount
|
| |
Per Mcfe
|
| | | | | | | | | | | | | ||||||||||||
Lease operating expenses
|
| | | $ | 81,994 | | | | | $ | 0.42 | | | | | $ | 60,887 | | | | | $ | 0.34 | | | | | $ | 21,107 | | | | | | 35% | | |
Workover expenses
|
| | | | 4,876 | | | | | $ | 0.02 | | | | | | 3,357 | | | | | $ | 0.02 | | | | | $ | 1,519 | | | | | | 45% | | |
Total lease operating and workover expense
|
| | | $ | 86,870 | | | | | $ | 0.44 | | | | | $ | 64,244 | | | | | $ | 0.36 | | | | | $ | 22,626 | | | | | | 35% | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
(In thousands)
|
| |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | |
Natural gas revenues
|
| | | $ | 597,050 | | | | | $ | 101,758 | | | | | $ | 495,292 | | | | | | * | | |
NGL revenues
|
| | | | 225,135 | | | | | | 11,952 | | | | | $ | 213,183 | | | | | | * | | |
Oil revenues
|
| | | | 7,560 | | | | | | 1,333 | | | | | $ | 6,227 | | | | | | * | | |
Non-operated midstream revenues, net
|
| | | | 6,917 | | | | | | 7,458 | | | | | $ | (541) | | | | | | (7)% | | |
Derivative (losses) gains, net
|
| | | | (383,847) | | | | | | 20,755 | | | | | $ | (404,602) | | | | | | * | | |
Marketing revenues
|
| | | | 52,616 | | | | | | — | | | | | $ | 52,616 | | | | | | * | | |
Other
|
| | | | 251 | | | | | | 33 | | | | | $ | 218 | | | | | | * | | |
Total revenues and other operating income
|
| | | $ | 505,682 | | | | | $ | 143,289 | | | | | | | | | | | | | | |
| | |
Year Ended December 31,
|
| |||||||||||||||||||||
(In thousands, other than percentages and average costs)
|
| |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||
Operating Expense | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating and workover
|
| | | $ | 88,105 | | | | | $ | 31,260 | | | | | $ | 56,845 | | | | | | 182% | | |
Taxes other than income
|
| | | | 45,650 | | | | | | 5,151 | | | | | $ | 40,499 | | | | | | * | | |
Gathering and transportation costs
|
| | | | 173,587 | | | | | | — | | | | | $ | 173,587 | | | | | | * | | |
Accretion of asset retirement obligations
|
| | | | 10,030 | | | | | | 3,211 | | | | | $ | 6,819 | | | | | | 212% | | |
Depreciation, depletion, and amortization
|
| | | | 81,986 | | | | | | 83,388 | | | | | $ | (1,402) | | | | | | (2)% | | |
Exploration and impairment
|
| | | | 34 | | | | | | 560 | | | | | $ | (526) | | | | | | (94)% | | |
General and administrative
|
| | | | 85,740 | | | | | | 29,442 | | | | | $ | 56,298 | | | | | | 191% | | |
Accretion of right of use liabilities
|
| | | | 227 | | | | | | 184 | | | | | $ | 43 | | | | | | 23% | | |
Total operating expense
|
| | | $ | 485,359 | | | | | $ | 153,196 | | | | | | | | | | | | | | |
Average Costs per Mcfe | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating and workover
|
| | | $ | 0.36 | | | | | $ | 0.28 | | | | | $ | 0.08 | | | | | | 28% | | |
Taxes other than income
|
| | | | 0.19 | | | | | | 0.05 | | | | | $ | 0.14 | | | | | | * | | |
Gathering and transportation costs
|
| | | | 0.71 | | | | | | — | | | | | $ | 0.71 | | | | | | * | | |
Accretion of asset retirement obligations
|
| | | | 0.04 | | | | | | 0.03 | | | | | $ | 0.01 | | | | | | 42% | | |
Depreciation, depletion, and amortization
|
| | | | 0.33 | | | | | | 0.75 | | | | | $ | 0.41 | | | | | | (55)% | | |
Exploration and impairment
|
| | | | — | | | | | | 0.01 | | | | | $ | — | | | | | | (97)% | | |
General and administrative
|
| | | | 0.35 | | | | | | 0.26 | | | | | $ | 0.09 | | | | | | 32% | | |
Accretion of right of use liabilities
|
| | | | — | | | | | | — | | | | | $ | — | | | | | | (44)% | | |
Total
|
| | | $ | 1.98 | | | | | $ | 1.38 | | | | | | | | | | | | | | |
| | |
Years Ended December 31,
|
| |||||||||||||||||||||||||||||||||
| | |
2021
|
| |
2020
|
| |
$ Change
|
| |
% Change
|
| ||||||||||||||||||||||||
| | |
Amount
|
| |
Per Mcfe
|
| |
Amount
|
| |
Per Mcfe
|
| ||||||||||||||||||||||||
| | |
(In thousands)
|
| | | | | | | |
(In thousands)
|
| | | | | | | |
(In thousands)
|
| | | | | | | |||||||||
Lease operating expenses
|
| | | $ | 84,303 | | | | | $ | 0.34 | | | | | $ | 30,130 | | | | | $ | 0.27 | | | | | $ | 54,173 | | | | | | 179% | | |
Workover expenses
|
| | | | 3,802 | | | | | | 0.02 | | | | | | 1,130 | | | | | | 0.01 | | | | | | 2,672 | | | | | | 236% | | |
Total lease operating and workover expense
|
| | | $ | 88,105 | | | | | $ | 0.36 | | | | | $ | 31,260 | | | | | $ | 0.28 | | | | | | 56,845 | | | | | | 182% | | |
|
2022
|
| | | $ | 11,241 | | |
|
2023
|
| | | | 947 | | |
|
2024
|
| | | | 959 | | |
|
2025
|
| | | | 972 | | |
|
2026
|
| | | | 848 | | |
|
Thereafter
|
| | | | 1,664 | | |
|
Total undiscounted future lease payments
|
| | | $ | 16,631 | | |
|
Present value adjustment
|
| | | | (1,226) | | |
|
Net operating lease liabilities
|
| | | $ | 15,405 | | |
| | |
Nine Months Ended September 30,
|
| |
Year Ended December 31,
|
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||
Net cash provided by (used in) operating activities
|
| | | $ | 231,075 | | | | | | 274,488 | | | | | $ | 358,133 | | | | | $ | (7,405) | | |
Net cash (used in) investing activities
|
| | | | (756,333) | | | | | | (74,868) | | | | | | (161,858) | | | | | | (513,992) | | |
Net cash provided by (used in) financing activities
|
| | | | 575,206 | | | | | | (130,820) | | | | | | (79,053) | | | | | | 442,723 | | |
Net increase (decrease) in cash and cash equivalents
|
| | | $ | 49,948 | | | | | $ | 68,800 | | | | | $ | 117,222 | | | | | $ | (78,674) | | |
| | |
September 30, 2022
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | |
Estimated Total Proved Reserves
|
| | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||
Operating Region
|
| |
Natural Gas
(MMcf) |
| |
Natural
Gas Liquids (MMBbls) |
| |
Oil
(MMBbls) |
| |
Total
(MMcfe) |
| |
Average
Net Daily Production (MMcfe/d)(1) |
| |
Average
Reserve Life (years) |
| |
Producing
Wells |
| |
Net Acres
|
| ||||||||||||||||||||||||
Barnett
|
| | | | 4,073,171 | | | | | | 220,587 | | | | | | 1,743 | | | | | | 5,407,155 | | | | | | 730.6 | | | | | | 20.3 | | | | | | 6,975 | | | | | | 467,925 | | |
NEPA
|
| | | | 925,102 | | | | | | — | | | | | | — | | | | | | 925,102 | | | | | | 133.3 | | | | | | 19.0 | | | | | | 408 | | | | | | 36,978 | | |
Total
|
| | | | 4,998,273 | | | | | | 220,587 | | | | | | 1,743 | | | | | | 6,332,257 | | | | | | 863.9 | | | | | | 20.1 | | | | | | 7,383 | | | | | | 504,904 | | |
| | |
September 30, 2022
|
| |||||||||||||||||||||||||||||||||
Operating Region
|
| |
Estimated
Total Proved Reserves (MMcfe) |
| |
% Natural
Gas |
| |
% Natural
Gas Liquids |
| |
% Oil
|
| |
Weighted
Average Annual PDP Decline(1) |
| |||||||||||||||||||||
|
Five
Year |
| |
Ten
Year |
| ||||||||||||||||||||||||||||||||
Barnett
|
| | | | 5,407,155 | | | | | | 75.3% | | | | | | 24.5% | | | | | | 0.2% | | | | | | 7.3% | | | | | | 6.5% | | |
NEPA
|
| | | | 925,102 | | | | | | 100% | | | | | | 0% | | | | | | 0% | | | | | | 12.8% | | | | | | 9.9% | | |
Total
|
| | | | 6,332,257 | | | | | | 78.9% | | | | | | 20.9% | | | | | | 0.2% | | | | | | 8.1% | | | | | | 7.0% | | |
| | |
December 31, 2021
|
| |||||||||||||||||||||||||||||||||
Operating Region
|
| |
Estimated
Total Proved Reserves (MMcfe) |
| |
% Natural
Gas |
| |
% Natural
Gas Liquids |
| |
% Oil
|
| |
Weighted Average
Annual PDP Decline(1) |
| |||||||||||||||||||||
|
Five
Year |
| |
Ten
Year |
| ||||||||||||||||||||||||||||||||
Barnett
|
| | | | 3,496,235 | | | | | | 71.5% | | | | | | 28.3% | | | | | | 0.2% | | | | | | 7.0% | | | | | | 6.3% | | |
NEPA
|
| | | | 945,528 | | | | | | 100% | | | | | | 0% | | | | | | 0% | | | | | | 12.4% | | | | | | 9.9% | | |
Total
|
| | | | 4,441,763 | | | | | | 77.6% | | | | | | 22.3% | | | | | | 0.1% | | | | | | 8.3% | | | | | | 7.2% | | |
| | |
Developed
|
| |
Undeveloped
|
| |
Total
|
| |||||||||||||||||||||||||||
Operating Region
|
| |
Gross
|
| |
Net
|
| |
Gross
|
| |
Net
|
| |
Gross
|
| |
Net
|
| ||||||||||||||||||
Barnett(1) | | | | | 643,008 | | | | | | 428,269 | | | | | | 41,803 | | | | | | 39,656 | | | | | | 684,811 | | | | | | 467,925 | | |
NEPA
|
| | | | 61,971 | | | | | | 28,162 | | | | | | 20,890 | | | | | | 8,816 | | | | | | 82,862 | | | | | | 36,978 | | |
Total
|
| | | | 704,980 | | | | | | 456,432 | | | | | | 62,693 | | | | | | 48,472 | | | | | | 767,673 | | | | | | 504,904 | | |
| | |
Developed
|
| |
Undeveloped
|
| |
Total
|
| |||||||||||||||||||||||||||
Operating Region
|
| |
Gross
|
| |
Net
|
| |
Gross
|
| |
Net
|
| |
Gross
|
| |
Net
|
| ||||||||||||||||||
Barnett(1) | | | | | 453,584 | | | | | | 261,810 | | | | | | 32,120 | | | | | | 30,771 | | | | | | 485,704 | | | | | | 292,582 | | |
NEPA
|
| | | | 61,971 | | | | | | 28,162 | | | | | | 20,890 | | | | | | 8,816 | | | | | | 82,862 | | | | | | 36,978 | | |
Total
|
| | | | 515,555 | | | | | | 289,973 | | | | | | 53,010 | | | | | | 39,587 | | | | | | 568,566 | | | | | | 329,560 | | |
| | |
Producing Natural
Gas Wells |
| |
Producing Oil Wells
|
| |
Total
|
| |
Average
Working Interest |
| ||||||||||||||||||||||||||||||
| | |
Gross
|
| |
Net
|
| |
Gross
|
| |
Net
|
| |
Gross
|
| |
Net
|
| ||||||||||||||||||||||||
Barnett
|
| | | | 5,822 | | | | | | 5,597 | | | | | | 9 | | | | | | 9 | | | | | | 5,831 | | | | | | 5,606 | | | | | | 96.1% | | |
NEPA
|
| | | | 142 | | | | | | 126 | | | | | | 0 | | | | | | 0 | | | | | | 142 | | | | | | 1262 | | | | | | 88.9% | | |
Total . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 5,964 | | | | | | 5,724 | | | | | | 9 | | | | | | 9 | | | | | | 5,973 | | | | | | 5,733 | | | | | | 96.0% | | |
Non-operated Wells: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Barnett
|
| | | | 1,122 | | | | | | 95 | | | | | | 22 | | | | | | 0.1 | | | | | | 1,144 | | | | | | 96 | | | | | | 9.9% | | |
NEPA
|
| | | | 266 | | | | | | 36 | | | | | | 0 | | | | | | 0 | | | | | | 266 | | | | | | 36 | | | | | | 14.3% | | |
Total . . . . . . . . . . . . . . . . . . . . . .
|
| | | | 1,388 | | | | | | 132 | | | | | | 22 | | | | | | .1 | | | | | | 1,410 | | | | | | 132 | | | | | | 10.8% | | |
Total Wells: | | | | | | | | | |||||||||||||||||||||||||||||||||||
Barnett
|
| | | | 6,944 | | | | | | 5,693 | | | | | | 31 | | | | | | 9 | | | | | | 6,975 | | | | | | 5,702 | | | | | | 83.9% | | |
NEPA
|
| | | | 408 | | | | | | 163 | | | | | | 0 | | | | | | 0 | | | | | | 408 | | | | | | 163 | | | | | | 41.0% | | |
Total
|
| | | | 7,352 | | | | | | 5,855 | | | | | | 31 | | | | | | 9 | | | | | | 7,383 | | | | | | 5,864 | | | | | | 81.5% | | |
| | |
Producing Natural
Gas Wells |
| |
Producing Oil Wells
|
| |
Total
|
| |
Average
Working Interest |
| ||||||||||||||||||||||||||||||
| | |
Gross
|
| |
Net
|
| |
Gross
|
| |
Net
|
| |
Gross
|
| |
Net
|
| ||||||||||||||||||||||||
Operated Wells: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Barnett
|
| | | | 3,950 | | | | | | 3,170 | | | | | | 8 | | | | | | 6 | | | | | | 3,958 | | | | | | 3,177 | | | | | | 97.8% | | |
NEPA
|
| | | | 138 | | | | | | 101 | | | | | | 0 | | | | | | 0 | | | | | | 138 | | | | | | 101 | | | | | | 88.9% | | |
Total
|
| | | | 4,088 | | | | | | 3,272 | | | | | | 8 | | | | | | 6 | | | | | | 4,096 | | | | | | 3,279 | | | | | | | | |
Non-operated Wells: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Barnett
|
| | | | 838 | | | | | | 672 | | | | | | 8 | | | | | | 6 | | | | | | 846 | | | | | | 679 | | | | | | 3.5% | | |
NEPA
|
| | | | 256 | | | | | | 189 | | | | | | 0 | | | | | | 0 | | | | | | 256 | | | | | | 189 | | | | | | 13.9% | | |
Total
|
| | | | 1094 | | | | | | 861 | | | | | | 8 | | | | | | 6 | | | | | | 1102 | | | | | | 868 | | | | | | | | |
Total Wells: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Barnett
|
| | | | 4,788 | | | | | | 3,843 | | | | | | 16 | | | | | | 12 | | | | | | 4,804 | | | | | | 3,856 | | | | | | 81.2% | | |
NEPA
|
| | | | 394 | | | | | | 291 | | | | | | 0 | | | | | | 0 | | | | | | 394 | | | | | | 291 | | | | | | 39.9% | | |
Total
|
| | | | 5,182 | | | | | | 4,134 | | | | | | 16 | | | | | | 12 | | | | | | 5,198 | | | | | | 4,147 | | | | | | | | |
| | |
Nine Months Ended September 30,
|
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Sales Volumes | | | | | | | | | | | | | |
Barnett: | | | | | | | | | | | | | |
Natural gas (MMcf)
|
| | | | 115,339.7 | | | | | | 96,787.4 | | |
Natural gas liquids (MBbl)
|
| | | | 7,529.0 | | | | | | 6,544.5 | | |
Oil (MBbl)
|
| | | | 81.8 | | | | | | 93.4 | | |
Total Barnett (Bcfe)
|
| | | | 161.0 | | | | | | 136.6 | | |
NEPA: | | | | | | | | | | | | | |
Natural gas (MMcf)
|
| | | | 36,381.6 | | | | | | 41,538.9 | | |
Natural gas liquids (MBbl)
|
| | | | — | | | | | | — | | |
Oil (MBbl)
|
| | | | — | | | | | | — | | |
Total NEPA (Bcfe)
|
| | | | 36.4 | | | | | | 41.5 | | |
Total Company (Bcfe)
|
| | | | 197.4 | | | | | | 178.2 | | |
Average Sales Prices (excluding impact of derivative settlements) | | | | | | | | | | | | | |
Barnett: | | | | | | | | | | | | | |
Natural gas
|
| | | $ | 6.79 | | | | | $ | 2.95 | | |
Natural gas liquids (MBbl)
|
| | | $ | 32.86 | | | | | $ | 23.10 | | |
Oil (MBbl)
|
| | | $ | 92.22 | | | | | $ | 58.79 | | |
NEPA: | | | | | | | | | | | | | |
Natural gas (MMcf)
|
| | | $ | 5.12 | | | | | $ | 1.80 | | |
Natural gas liquids (MBbl)
|
| | | $ | — | | | | | $ | — | | |
Oil (MBbl)
|
| | | $ | — | | | | | $ | — | | |
Total Company (per Mcf)
|
| | | $ | 6.20 | | | | | $ | 2.90 | | |
Average Sales Prices (Including the impact of derivative prices(1)) | | | | | | | | | | | | | |
Barnett: | | | | | | | | | | | | | |
Natural gas
|
| | | $ | 3.07 | | | | | $ | 2.34 | | |
Natural gas liquids (MBbl)
|
| | | $ | 28.71 | | | | | $ | 16.65 | | |
Oil (MBbl)
|
| | | $ | 92.22 | | | | | $ | 58.79 | | |
NEPA: | | | | | | | | | | | | | |
Natural gas (MMcf)
|
| | | $ | 5.12 | | | | | $ | 0.54 | | |
Natural gas liquids (MBbl)
|
| | | $ | — | | | | | $ | — | | |
Oil (MBbl)
|
| | | $ | — | | | | | $ | — | | |
Total Company (per Mcf)
|
| | | $ | 3.87 | | | | | $ | 2.20 | | |
Average Production Cost (per Mcfe)(2) | | | | | | | | | | | | | |
Barnett
|
| | | $ | 1.42 | | | | | $ | 1.30 | | |
NEPA
|
| | | $ | 0.24 | | | | | $ | 0.23 | | |
Total Company
|
| | | $ | 1.67 | | | | | $ | 1.53 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Sales Volumes | | | | | | | | | | | | | |
Barnett: | | | | | | | | | | | | | |
Natural gas (MMcf)
|
| | | | 129,960.0 | | | | | | 34,879.1 | | |
Natural gas liquids (MBbl)
|
| | | | 9,829.3 | | | | | | 2,565.2 | | |
Oil (MBbl)
|
| | | | 123.0 | | | | | | 28.6 | | |
Total Barnett (Bcfe)
|
| | | | 190.1 | | | | | | 50.4 | | |
NEPA: | | | | | | | | | | | | | |
Natural gas (MMcf)
|
| | | | 56,095.1 | | | | | | 61,279.9 | | |
Natural gas liquids (MBbl)
|
| | | | 0.0 | | | | | | 0.0 | | |
Oil (MBbl)
|
| | | | 0.0 | | | | | | 0.0 | | |
Total NEPA (Bcfe)
|
| | | | 56.1 | | | | | | 61.3 | | |
Total Company (Bcfe)
|
| | | | 245.8 | | | | | | 111.7 | | |
Average Sales Prices (excluding impact of derivative settlements) | | | | | | | | | | | | | |
Barnett: | | | | | | | | | | | | | |
Natural gas (per Mcf)
|
| | | $ | 3.58 | | | | | $ | 1.62 | | |
Natural gas liquids (per Bbl)
|
| | | $ | 22.90 | | | | | $ | 4.66 | | |
Oil (per Bbl)
|
| | | $ | 61.46 | | | | | $ | 46.67 | | |
NEPA: | | | | | | | | | | | | | |
Natural gas (per Mcf)
|
| | | $ | 2.34 | | | | | $ | 0.74 | | |
Natural gas liquids (per Bbl)
|
| | | $ | 0.00 | | | | | $ | 0.00 | | |
Oil (per Bbl)
|
| | | $ | 0.00 | | | | | $ | 0.00 | | |
Total Company (per Mcfe)
|
| | | $ | 3.38 | | | | | $ | 1.03 | | |
Average Sales Prices (including impact of derivative settlements) | | | | | | | | | | | | | |
Natural gas (per Mcf)
|
| | | $ | 2.40 | | | | | $ | 1.87 | | |
Natural gas liquids (per Bbl)
|
| | | $ | 16.76 | | | | | $ | 12.57 | | |
Oil (per Bbl)
|
| | | $ | 61.46 | | | | | $ | 31.07 | | |
Total Company (per Mcfe)
|
| | | $ | 2.52 | | | | | $ | 1.90 | | |
Average Production Cost (per Mcfe)(1) | | | | | | | | | | | | | |
Barnett
|
| | | $ | 1.31 | | | | | $ | 0.36 | | |
NEPA
|
| | | $ | 0.23 | | | | | $ | 0.22 | | |
Total Company
|
| | | $ | 1.06 | | | | | $ | 0.28 | | |
| | | | | | | | |
December 31,
|
| |||||||||
| | |
September 30,
2022 |
| |
2021
|
| |
2020
|
| |||||||||
Estimated proved developed reserves: | | | | | | | | | | | | | | | | | | | |
Natural gas (MMcf)
|
| | | | 3,857,807 | | | | | | 2,494,926 | | | | | | 1,893,161 | | |
Producing
|
| | | | 3,466,758 | | | | | | 2,346,712 | | | | | | 1,893,161 | | |
Non-producing
|
| | | | 391,049 | | | | | | 148,214 | | | | | | 0 | | |
Natural gas liquids (MBbls)
|
| | | | 177,692 | | | | | | 151,433 | | | | | | 107,234 | | |
Producing
|
| | | | 163,830 | | | | | | 142,961 | | | | | | 107,234 | | |
Non-producing
|
| | | | 13,862 | | | | | | 8,472 | | | | | | 0 | | |
Oil (MBbls)
|
| | | | 1,123 | | | | | | 867 | | | | | | 723 | | |
Producing
|
| | | | 1,019 | | | | | | 876 | | | | | | 723 | | |
Non-producing
|
| | | | 104 | | | | | | 0 | | | | | | 0 | | |
Total estimated proved developed reserves (MMcfe)
|
| | | | 4,930,696 | | | | | | 3,408,723 | | | | | | 2,540,901 | | |
Producing
|
| | | | 4,455,853 | | | | | | 3,209,679 | | | | | | 2,540,901 | | |
Non-producing
|
| | | | 474,843 | | | | | | 199,044 | | | | | | 0 | | |
Standardized Measure (millions)
|
| | | $ | 6,150 | | | | | $ | 2,119 | | | | | $ | 504 | | |
PV-10 (millions)(2)(3)
|
| | | $ | 7,844 | | | | | $ | 2,672 | | | | | $ | 552 | | |
Estimated proved undeveloped reserves: | | | | | | | | | | | | | | | | | | | |
Natural gas (MMcf)
|
| | | | 1,140,466 | | | | | | 950,359 | | | | | | 92,373 | | |
Natural gas liquids (MBbls)
|
| | | | 42,896 | | | | | | 13,722 | | | | | | — | | |
Oil (MBbls)
|
| | | | 620 | | | | | | 58 | | | | | | — | | |
Total estimated proved undeveloped reserves (MMcfe)(4)(5)
|
| | | | 1,401,561 | | | | | | 1,033,040 | | | | | | 92,373 | | |
Standardized Measure (millions)
|
| | | $ | 1,498 | | | | | $ | 294 | | | | | $ | 6 | | |
PV-10 (millions)(2)(6)
|
| | | $ | 1,974 | | | | | $ | 403 | | | | | $ | 9 | | |
Estimated proved reserves: | | | | | | | | | | | | | | | | | | | |
Natural gas (MMcf)
|
| | | | 4,998,273 | | | | | | 3,445,285 | | | | | | 1,985,534 | | |
Natural gas liquids (MBbls)
|
| | | | 220,587 | | | | | | 165,155 | | | | | | 107,234 | | |
Oil (MBbls)
|
| | | | 1,743 | | | | | | 925 | | | | | | 723 | | |
Total estimated proved reserves (MMcfe)
|
| | | | 6,332,257 | | | | | | 4,441,763 | | | | | | 2,633,274 | | |
Standardized Measure (millions)
|
| | | $ | 7,648 | | | | | $ | 2,413 | | | | | $ | 510 | | |
PV-10 (millions)(2)(7)
|
| | | $ | 9,818 | | | | | $ | 3,074 | | | | | $ | 561 | | |
| | | | | | | | |
December 31,
|
| |||||||||
| | |
September 30,
2022 |
| |
2021
|
| |
2020
|
| |||||||||
Estimated probable reserves: | | | | | | | | | | | | | | | | | | | |
Natural gas (MMcf)
|
| | | | 940,531 | | | | | | 522,442 | | | | | | 61,884 | | |
Natural gas liquids (MBbls)
|
| | | | 67,117 | | | | | | 31,227 | | | | | | ― | | |
Oil (MBbls)
|
| | | | 1,625 | | | | | | 486 | | | | | | ― | | |
Total estimated probable reserves (MMcfe)(5)(8)
|
| | | | 1,352,989 | | | | | | 712,725 | | | | | | 61,884 | | |
Standardized Measure (millions)
|
| | | $ | 851 | | | | | $ | 146 | | | | | $ | ― | | |
PV-10 (millions)(2)(9)
|
| | | $ | 1,126 | | | | | $ | 202 | | | | | $ | ― | | |
Estimated possible reserves: | | | | | | | | | | | | | | | | | | | |
Natural gas (MMcf)
|
| | | | 552,597 | | | | | | 381,941 | | | | | | ― | | |
Natural gas liquids (MBbls)
|
| | | | 35,121 | | | | | | 32,047 | | | | | | ― | | |
Oil (MBbls)
|
| | | | 1,364 | | | | | | 1,841 | | | | | | ― | | |
Total estimated possible reserves (MMcfe)(5)(8)
|
| | | | 771,478 | | | | | | 585,269 | | | | | | ― | | |
Standardized Measure (millions)
|
| | | $ | 324 | | | | | $ | 51 | | | | | $ | ― | | |
PV-10 (millions)(2)(10)
|
| | | $ | 432 | | | | | $ | 75 | | | | | $ | ― | | |
| | |
September 30,
2022 |
| |
December 31,
|
| ||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||
PV-10 (millions)
|
| | | $ | 7,844 | | | | | $ | 2,672 | | | | | $ | 552 | | |
Present value of future income taxes discounted at 10%
|
| | | | (1,694) | | | | | | (553) | | | | | | (48) | | |
Standardized Measure
|
| | | $ | 6,150 | | | | | $ | 2,119 | | | | | $ | 504 | | |
| | |
September 30,
2022 |
| |
December 31,
|
| ||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||
PV-10 (millions)
|
| | | $ | 1,974 | | | | | $ | 403 | | | | | $ | 9 | | |
Present value of future income taxes discounted at 10%
|
| | | | (476) | | | | | | (108) | | | | | | (3) | | |
Standardized Measure
|
| | | $ | 1,498 | | | | | $ | 294 | | | | | $ | 6 | | |
| | |
September 30,
2022 |
| |
December 31,
|
| ||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||
PV-10 (millions)
|
| | | $ | 9,818 | | | | | $ | 3,074 | | | | | $ | 561 | | |
Present value of future income taxes discounted at 10%
|
| | | | 2,170 | | | | | | (661) | | | | | | (51) | | |
Standardized Measure
|
| | | $ | 7,648 | | | | | $ | 2,413 | | | | | $ | 510 | | |
| | |
September 30,
2022 |
| |
December 31,
|
| ||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||
PV-10 (millions)
|
| | | $ | 1,126 | | | | | $ | 202 | | | | | $ | — | | |
Present value of future income taxes discounted at 10%
|
| | | | (275) | | | | | | (56) | | | | | | — | | |
Standardized Measure
|
| | | $ | 851 | | | | | $ | 146 | | | | | $ | — | | |
| | |
September 30,
2022 |
| |
December 31,
|
| ||||||||||||
| | |
2021
|
| |
2020
|
| ||||||||||||
PV-10 (millions)
|
| | | $ | 432 | | | | | $ | 75 | | | | | $ | — | | |
Present value of future income taxes discounted at 10%
|
| | | | (108) | | | | | | (24) | | | | | | — | | |
Standardized Measure
|
| | | $ | 324 | | | | | $ | 51 | | | | | $ | — | | |
| | |
September 30,
2022 |
| |||
Estimated proved developed reserves at NYMEX Strip Pricing: | | | | | | | |
Natural gas (MMcf)
|
| | | | 3,664,049 | | |
Producing
|
| | | | 3,275,209 | | |
Non-producing
|
| | | | 388,839 | | |
Natural gas liquids (MBbls)
|
| | | | 167,260 | | |
Producing
|
| | | | 153,398 | | |
Non-producing
|
| | | | 13,862 | | |
Oil (MBbls)
|
| | | | 1,059 | | |
Producing
|
| | | | 955 | | |
Non-producing
|
| | | | 104 | | |
Total estimated proved developed reserves (MMcfe)
|
| | | | 4,673,960 | | |
Producing
|
| | | | 4,201,327 | | |
Non-producing
|
| | | | 472,633 | | |
Standardized Measure (millions)
|
| | | | 3,846 | | |
PV-10 (millions)(1)
|
| | | | 4,847 | | |
Estimated proved undeveloped reserves at NYMEX Strip Pricing: | | | | | | | |
Natural gas (MMcf)
|
| | | | 1,139,781 | | |
Natural gas liquids (MBbls)
|
| | | | 42,895 | | |
Oil (MBbls)
|
| | | | 620 | | |
Total estimated proved undeveloped reserves (MMcfe)(2)(3)
|
| | | | 1,400,871 | | |
Standardized Measure (millions)
|
| | | | 717 | | |
PV-10 (millions)(3)(4)
|
| | | | 960 | | |
Estimated proved reserves at NYMEX Strip Pricing: | | | | | | | |
Natural gas (MMcf)
|
| | | | 4,803,830 | | |
Natural gas liquids (MBbls)
|
| | | | 210,155 | | |
Oil (MBbls)
|
| | | | 1,679 | | |
Total estimated proved reserves (MMcfe)
|
| | | | 1,790,770 | | |
Standardized Measure (millions)
|
| | | $ | 4,563 | | |
PV-10 (millions)(5)
|
| | | $ | 5,807 | | |
Estimated probable reserves at NYMEX Strip Pricing: | | | | | | | |
Natural gas (MMcf)
|
| | | | 923,286 | | |
Natural gas liquids (MBbls)
|
| | | | 210,155 | | |
Oil (MBbls)
|
| | | | 1,605 | | |
Total estimated probable reserves (MMcfe)(3)(6)
|
| | | | 1,332,901 | | |
Standardized Measure (millions)
|
| | | $ | 373 | | |
PV-10 (millions)(3)(7)
|
| | | $ | 423 | | |
Estimated possible reserves at NYMEX Strip Pricing: | | | | | | | |
Natural gas (MMcf)
|
| | | | 521,542 | | |
Natural gas liquids (MBbls)
|
| | | | 30,699 | | |
Oil (MBbls)
|
| | | | 1,128 | | |
Total estimated possible reserves (MMcfe)(3)(6)
|
| | | | 712,508 | | |
| | |
September 30,
2022 |
| |||
Standardized Measure (millions)
|
| | | $ | 99 | | |
PV-10 (millions)(3)(8)
|
| | | $ | 139 | | |
| | |
September 30,
2022 |
| |||
PV-10 (millions)
|
| | | $ | 4,847 | | |
Present value of future income taxes discounted at 10%
|
| | | | (1,001) | | |
Standardized Measure
|
| | | $ | 3,846 | | |
| | |
September 30,
2022 |
| |||
PV-10 (millions)
|
| | | $ | 960 | | |
Present value of future income taxes discounted at 10%
|
| | | | (243) | | |
Standardized Measure
|
| | | $ | 717 | | |
| | |
September 30,
2022 |
| |||
PV-10 (millions)
|
| | | $ | 5,807 | | |
Present value of future income taxes discounted at 10%
|
| | | | (1,244) | | |
Standardized Measure
|
| | | $ | 4,563 | | |
| | |
September 30,
2022 |
| |||
PV-10 (millions)
|
| | | $ | 423 | | |
Present value of future income taxes discounted at 10%
|
| | | | (50) | | |
Standardized Measure
|
| | | $ | 373 | | |
| | |
September 30,
2022 |
| |||
PV-10 (millions)
|
| | | $ | 139 | | |
Present value of future income taxes discounted at 10%
|
| | | | (40) | | |
Standardized Measure
|
| | | $ | 99 | | |
Name
|
| |
Age
|
| |
Current Position(s) with the Company
|
|
Christopher P. Kalnin | | |
45
|
| |
Chief Executive Officer and Director
|
|
John T. Jimenez | | |
53
|
| | Chief Financial Officer | |
Eric S. Jacobsen | | |
52
|
| | Chief Operating Officer | |
Brid C. Kealey | | |
59
|
| | Chief Human Resources Officer | |
Lindsay B. Larrick | | |
40
|
| | Chief Legal Officer | |
Ethan Ngo | | |
41
|
| | Chief Technical Services Officer | |
Chanin Vongkusolkit | | |
70
|
| | Chairman of the Board | |
Somruedee Chaimongkol | | |
61
|
| | Director | |
Joseph R. Davis | | |
72
|
| | Director | |
Akaraphong Dayananda | | |
63
|
| | Director | |
Carla S. Mashinski | | |
59
|
| | Director | |
Thiti Mekavichai | | |
61
|
| | Director | |
Charles C. Miller III | | |
70
|
| | Director | |
Sunit S. Patel | | |
60
|
| | Director | |
Anon Sirisaengtaksin | | |
69
|
| | Director | |
Sinon Vongkusolkit | | |
32
|
| | Director | |
Name and Position
(as of December 31, 2021) |
| |
Year
|
| |
Salary
($) |
| |
Bonus
($)(1) |
| |
Stock awards
($)(2) |
| |
Nonequity
incentive plan compensation ($)(3) |
| |
All other
compensation ($)(4) |
| |
Total ($)
|
|
Christopher Kalnin
Chief Executive Officer(5) |
| |
2021
|
| |
501,923
|
| |
—
|
| |
16,896,074
|
| |
795,000
|
| |
11,928
|
| |
18,204,925
|
|
John Jimenez
Chief Financial Officer(6) |
| |
2021
|
| |
250,385
|
| |
250,000
|
| |
8,009,952
|
| |
120,204
|
| |
31,339
|
| |
8,661,880
|
|
Eric Jacobsen
Chief Operating Officer |
| |
2021
|
| |
401,539
|
| |
—
|
| |
9,591,205
|
| |
224,190
|
| |
22,340
|
| |
10,239,274
|
|
| | |
Company 401(k)
Contribution ($)(a) |
| |
Life Insurance
Premiums ($)(b) |
| |
Relocation
($)(c) |
| |||||||||
Christopher Kalnin
|
| | | | 11,808 | | | | | | 120 | | | | | | — | | |
John Jimenez
|
| | | | 16,956 | | | | | | 120 | | | | | | 14,263 | | |
Eric Jacobsen
|
| | | | 22,220 | | | | | | 120 | | | | | | — | | |
| | |
Stock Awards
|
| |||||||||||||||||||||
Name
|
| |
Number of
shares or units of stock that have not vested (#) |
| |
Market value of
shares or units of stock that have not vested ($) |
| |
Equity incentive
plan awards: Number of unearned shares, units or other rights that have not vested (#) |
| |
Equity incentive
plan awards: Market or payout value of unearned shares, units or other rights that have not vested ($) |
| ||||||||||||
Christopher Kalnin
|
| | | | — | | | | | | — | | | | | | 912,520(1) | | | | | | 10,722,110 | | |
Christopher Kalnin
|
| | | | 73,328(2) | | | | | | 861,604 | | | | | | — | | | | | | — | | |
John Jimenez
|
| | | | — | | | | | | — | | | | | | 432,600(1) | | | | | | 5,083,050 | | |
John Jimenez
|
| | | | 34,763(3) | | | | | | 408,465 | | | | | | — | | | | | | — | | |
Eric Jacobsen
|
| | | | — | | | | | | — | | | | | | 518,000(1) | | | | | | 6,086,500 | | |
Eric Jacobsen
|
| | | | 41,625(2) | | | | | | 489,094 | | | | | | — | | | | | | — | | |
Name(1)
|
| |
2021 Fees earned
or paid in cash ($)(2) |
| |
Total($)
|
| ||||||
Chanin Vongkusolkit
|
| | | | — | | | | | | — | | |
Somruedee Chaimongkol
|
| | | | — | | | | | | — | | |
Joseph R. Davis
|
| | | | 57,500 | | | | | | 57,500 | | |
Akaraphong Dayananda
|
| | | | — | | | | | | — | | |
Thiti Mekavichai
|
| | | | — | | | | | | — | | |
Charles C. Miller III
|
| | | | 57,500 | | | | | | 57,500 | | |
Anon Sirisaengtaksin
|
| | | | — | | | | | | — | | |
| | |
Beneficial Ownership
Before the Offering |
| |
Beneficial Ownership
After the Offering |
| |||||||||||||||||||||
| | |
Common
Stock |
| |
Total
Voting Power Before the Offering |
| |
Common
Stock |
| |
Total
Voting Power After the Offering |
| |||||||||||||||
Name of Beneficial Owner
|
| |
Shares
|
| |
%
|
| |
%
|
| |
Shares
|
| |
%
|
| |
%
|
| |||||||||
Named Executive Officers and Directors: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Christopher P. Kalnin
|
| | | | 3,599,306(1) | | | | | | 3.1% | | | | | | 3.1% | | | | | | | | | | | |
John T. Jimenez
|
| | | | 24,202(2) | | | | | | * | | | | | | * | | | | | | | | | | | |
Eric S Jacobsen
|
| | | | 54,283(3) | | | | | | * | | | | | | * | | | | | | | | | | | |
Somruedee Chaimongkol
|
| | | | — | | | | | | —% | | | | | | —% | | | | | | | | | | | |
Joseph R. Davis
|
| | | | 46,000 | | | | | | * | | | | | | * | | | | | | | | | | | |
Akaraphong Dayananda
|
| | | | — | | | | | | —% | | | | | | —% | | | | | | | | | | | |
Carla S. Mashinski
|
| | | | — | | | | | | —% | | | | | | —% | | | | | | | | | | | |
Thiti Mekavichai
|
| | | | 37,000 | | | | | | * | | | | | | * | | | | | | | | | | | |
Charles C. Miller III
|
| | | | 175,000 | | | | | | * | | | | | | * | | | | | | | | | | | |
Sunit S. Patel
|
| | | | — | | | | | | —% | | | | | | —% | | | | | | | | | | | |
Anon Sirisaengtaksin
|
| | | | — | | | | | | —% | | | | | | —% | | | | | | | | | | | |
Chanin Vongkusolkit
|
| | | | — | | | | | | —% | | | | | | —% | | | | | | | | | | | |
Sinon Vongkusolkit
|
| | | | — | | | | | | —% | | | | | | —% | | | | | | | | | | | |
All executive officers and directors as a group (16 persons)
|
| | | | 4,292,460 | | | | | | 3.7% | | | | | | 3.7% | | | | | | | | | | | |
5% Stockholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Banpu North America Corporation(4)
|
| | | | 112,755,229 | | | | | | 96.1% | | | | | | 96.1% | | | | | | | | | | | |
Underwriter
|
| |
Number
of Shares |
| |||
Credit Suisse Securities (USA) LLC
|
| | | | | | |
BofA Securities, Inc.
|
| | | | | | |
Barclays Capital Inc.
|
| | | | | | |
Citigroup Global Markets Inc.
|
| | | | | | |
Evercore Group L.L.C.
|
| | | | | | |
Jefferies LLC
|
| | | | | | |
Tudor, Pickering, Holt & Co. Securities, LLC
|
| | | | | | |
Susquehanna Financial Group, LLLP
|
| | | | | | |
SMBC Nikko Securities America, Inc.
|
| | | | | | |
Total
|
| | | | | |
| | |
Per Share
|
| |
Total
|
| ||||||||||||||||||
| | |
Without
Over-allotment |
| |
With
Over-allotment |
| |
Without
Over-allotment |
| |
With
Over-allotment |
| ||||||||||||
Underwriting discounts and commissions payable by us
|
| | | $ | | | | | $ | | | | | $ | | | | | $ | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-8 | | | |
| | | | | F-9 | | | |
| Unaudited Condensed Consolidated Financial Statements | | | | | | | |
| | | | | F-53 | | | |
| | | | | F-55 | | | |
| | | | | F-57 | | | |
| | | | | F-59 | | | |
| | | | | F-61 | | | |
| EXXONMOBIL BARNETT ASSETS | | | | | | | |
| | | | | F-83 | | | |
| | | | | F-85 | | | |
| | | | | F-86 | | | |
| | | | | F-88 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets
|
| | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 134,667 | | | | | $ | 17,445 | | |
Accounts receivable, net
|
| | | | 104,143 | | | | | | 79,454 | | |
Accounts receivable, related parties
|
| | | | 3,498 | | | | | | — | | |
Prepaid expenses
|
| | | | 4,109 | | | | | | 3,770 | | |
Inventory
|
| | | | 4,975 | | | | | | 2,878 | | |
Commodity derivative assets
|
| | | | 9,986 | | | | | | 15,484 | | |
Total current assets
|
| | | | 261,378 | | | | | | 119,031 | | |
Natural gas properties and equipment
|
| | | | | | | | | | | | |
Developed properties
|
| | | | 1,378,629 | | | | | | 1,297,112 | | |
Undeveloped properties
|
| | | | 16,835 | | | | | | 13,265 | | |
Midstream assets
|
| | | | 55,363 | | | | | | 55,313 | | |
Accumulated depreciation, depletion, and amortization
|
| | | | (274,710) | | | | | | (196,393) | | |
Total natural gas properties, net
|
| | | | 1,176,117 | | | | | | 1,169,297 | | |
Other property and equipment, net
|
| | | | 22,124 | | | | | | 23,168 | | |
Commodity derivative assets
|
| | | | — | | | | | | 15 | | |
Right of use assets
|
| | | | 14,233 | | | | | | 9,860 | | |
Goodwill
|
| | | | 18,417 | | | | | | 18,417 | | |
Investment in joint venture
|
| | | | 89,320 | | | | | | — | | |
Deferred tax asset
|
| | | | 35,504 | | | | | | — | | |
Other noncurrent assets
|
| | | | 3,735 | | | | | | 2,704 | | |
Total assets
|
| | | $ | 1,620,828 | | | | | $ | 1,342,492 | | |
Liabilities, mezzanine equity and stockholders’ equity | | | | | | | | | | | | | |
Current liabilities
|
| | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| | | $ | 166,836 | | | | | $ | 16,930 | | |
Right of use liabilities
|
| | | | 10,713 | | | | | | 6,534 | | |
Contingent consideration payable
|
| | | | 65,000 | | | | | | — | | |
Commodity derivative liabilities
|
| | | | 91,156 | | | | | | — | | |
Income taxes payable to related party
|
| | | | 30,660 | | | | | | 1,217 | | |
Notes payable to related party
|
| | | | 166,000 | | | | | | 24,000 | | |
Total current liabilities
|
| | | | 530,365 | | | | | | 48,681 | | |
Asset retirement obligations
|
| | | | 158,968 | | | | | | 148,826 | | |
Contingent consideration
|
| | | | 142,533 | | | | | | 12,565 | | |
Other contingent liabilities
|
| | | | 5,669 | | | | | | 5,329 | | |
Commodity derivative liabilities
|
| | | | 23,662 | | | | | | 5,170 | | |
Right of use liabilities
|
| | | | 4,692 | | | | | | 4,604 | | |
Deferred tax liability
|
| | | | — | | | | | | 37,249 | | |
Total liabilities
|
| | | | 865,889 | | | | | | 262,424 | | |
| | |
December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Commitments and contingencies (Note 15)
|
| | | | | | | | | | | | |
Mezzanine equity
|
| | | | | | | | | | | | |
Preferred stock, $10 par value; 80,000 authorized shares; 0 and 9,900 shares
issued and outstanding at December 31, 2021 and 2020, respectively |
| | | | — | | | | | | 94,924 | | |
Common stock – Minority ownership puttable shares, 4,357 authorized shares; 4,357 and 4,229 shares issued and outstanding at December 31, 2021 and 2020, respectively
|
| | | | 49,841 | | | | | | 42,288 | | |
Equity-based compensation
|
| | | | 34,006 | | | | | | — | | |
Total mezzanine equity
|
| | | | 83,847 | | | | | | 137,212 | | |
Stockholders’ equity
|
| | | | | | | | | | | | |
Common stock, $.01 par value; 300,000 authorized shares; 112,745 and 112,855 shares issued and outstanding at December 31, 2021 and 2020, respectively
|
| | | | 1,132 | | | | | | 1,129 | | |
Treasury stock, shares at cost; 385 and 0 shares at December 31, 2021 and 2020, respectively
|
| | | | (3,970) | | | | | | — | | |
Additional paid-in capital
|
| | | | 933,622 | | | | | | 968,500 | | |
Accumulated deficit
|
| | | | (259,692) | | | | | | (26,773) | | |
Total stockholders’ equity
|
| | | | 671,092 | | | | | | 942,856 | | |
Total liabilities, mezzanine equity and stockholders’ equity
|
| | | $ | 1,620,828 | | | | | $ | 1,342,492 | | |
|
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Revenues and other operating income | | | | | | | | | | | | | |
Natural gas, NGL and oil sales
|
| | | $ | 829,745 | | | | | $ | 115,043 | | |
Non-operated midstream revenues
|
| | | | 6,917 | | | | | | 7,458 | | |
Derivative (losses) gains, net
|
| | | | (383,847) | | | | | | 20,755 | | |
Marketing revenues
|
| | | | 52,616 | | | | | | — | | |
Other
|
| | | | 251 | | | | | | 33 | | |
Total revenues and other operating income
|
| | | | 505,682 | | | | | | 143,289 | | |
Operating expenses | | | | | | | | | | | | | |
Lease operating and workover
|
| | | | 88,105 | | | | | | 31,260 | | |
Taxes other than income
|
| | | | 45,650 | | | | | | 5,151 | | |
Gathering and transportation
|
| | | | 173,587 | | | | | | — | | |
Accretion of asset retirement obligations
|
| | | | 10,030 | | | | | | 3,211 | | |
Depreciation, depletion and amortization
|
| | | | 81,986 | | | | | | 83,388 | | |
Exploration and impairment
|
| | | | 34 | | | | | | 560 | | |
General and administrative
|
| | | | 85,740 | | | | | | 29,442 | | |
Accretion of right of use liabilities
|
| | | | 227 | | | | | | 184 | | |
Total operating expenses
|
| | | | 485,359 | | | | | | 153,196 | | |
Income (loss) from operations
|
| | | | 20,323 | | | | | | (9,907) | | |
Other income and expense | | | | | | | | | | | | | |
(Loss) gain on contingent consideration liabilities
|
| | | | (194,968) | | | | | | 7,135 | | |
Interest expense
|
| | | | (2,134) | | | | | | (1,713) | | |
Other income
|
| | | | 872 | | | | | | — | | |
Income from equity affiliates
|
| | | | 910 | | | | | | — | | |
Interest income
|
| | | | 8 | | | | | | 121 | | |
Loss before income taxes
|
| | | | (174,989) | | | | | | (4,364) | | |
Income tax benefit (expense)
|
| | | | 40,526 | | | | | | (38,982) | | |
Net loss and comprehensive loss attributable to BKV Corporation
|
| | | | (134,463) | | | | | | (43,346) | | |
Less accretion of preferred stock to redemption value
|
| | | | (3,745) | | | | | | — | | |
Less preferred stock dividends
|
| | | | (9,900) | | | | | | (460) | | |
Less deemed dividend on redemption of preferred stock
|
| | | | (22,606) | | | | | | — | | |
Net loss and comprehensive loss attributable to common stockholders
|
| | | $ | (170,714) | | | | | $ | (43,806) | | |
Net loss and comprehensive loss per common share: | | | | | | | | | | | | | |
Basic and diluted
|
| | | $ | (1.46) | | | | | $ | (0.42) | | |
Weighted average number of common shares outstanding: | | | | | | | | | | | | | |
Basic and diluted
|
| | | | 116,904 | | | | | | 105,275 | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net loss
|
| | | $ | (134,463) | | | | | $ | (43,346) | | |
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
|
| | | | | | | | | | | | |
Depreciation, depletion and amortization
|
| | | | 88,473 | | | | | | 86,644 | | |
Equity-based compensation expense
|
| | | | 30,387 | | | | | | — | | |
Accretion of asset retirement obligations
|
| | | | 10,030 | | | | | | 3,211 | | |
Accretion of right of use liabilities
|
| | | | 330 | | | | | | 336 | | |
Deferred income tax (benefit) expense
|
| | | | (72,753) | | | | | | 37,750 | | |
Unrealized derivative losses (gains), net
|
| | | | 115,161 | | | | | | (10,329) | | |
Loss (gain) on contingent consideration liabilities
|
| | | | 194,968 | | | | | | (7,135) | | |
Income from equity affiliates
|
| | | | (910) | | | | | | — | | |
Loss on the sale of assets
|
| | | | 48 | | | | | | — | | |
Changes in operating assets and liabilities, net of effect of business acquired:
|
| | | | | | | | | | | | |
Accounts receivable, net
|
| | | | (19,568) | | | | | | (38,991) | | |
Accounts receivable, related parties
|
| | | | (3,498) | | | | | | — | | |
Prepaid expenses
|
| | | | (339) | | | | | | (1,628) | | |
Inventory
|
| | | | (2,097) | | | | | | (95) | | |
Other noncurrent assets
|
| | | | (1,030) | | | | | | 92 | | |
Accounts payable and accrued liabilities
|
| | | | 94,299 | | | | | | (25,221) | | |
Commodity derivative settlements payable/receivable
|
| | | | 38,130 | | | | | | (5,489) | | |
Right of use liabilities
|
| | | | (7,313) | | | | | | (3,910) | | |
Income taxes payable to related party
|
| | | | 29,443 | | | | | | 1,217 | | |
Payable to related party
|
| | | | — | | | | | | (511) | | |
Asset retirement expenditures
|
| | | | (1,165) | | | | | | — | | |
Net cash provided by (used in) operating activities
|
| | | | 358,133 | | | | | | (7,405) | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Investment in joint venture
|
| | | | (88,410) | | | | | | — | | |
Acquisition of natural gas properties
|
| | | | (2,528) | | | | | | (501,712) | | |
Business combination, net of cash acquired
|
| | | | — | | | | | | 311 | | |
Acquisition of undeveloped natural gas properties
|
| | | | (5,024) | | | | | | (2,064) | | |
Investment in other property and equipment
|
| | | | (2,249) | | | | | | (1,187) | | |
Development of natural gas properties
|
| | | | (63,932) | | | | | | (9,340) | | |
Proceeds from the sale of other property and equipment
|
| | | | 285 | | | | | | — | | |
Net cash used in investing activities
|
| | | | (161,858) | | | | | | (513,992) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2021
|
| |
2020
|
| ||||||
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from notes payable from related party
|
| | | | 166,000 | | | | | | 129,000 | | |
Payments on notes payable to related party
|
| | | | (24,000) | | | | | | (105,000) | | |
Proceeds from the issuance of common stock and other equity contributions
|
| | | | — | | | | | | 323,799 | | |
Proceeds from the issuance of preferred stock
|
| | | | — | | | | | | 94,924 | | |
Redemption of minority ownership puttable shares
|
| | | | (2,754) | | | | | | — | | |
Issuance of minority ownership puttable shares
|
| | | | 3,177 | | | | | | — | | |
Dividends paid to preferred stock shareholders
|
| | | | (10,330) | | | | | | — | | |
Redemption of preferred stock
|
| | | | (121,275) | | | | | | — | | |
Dividends paid to common stock shareholders
|
| | | | (88,126) | | | | | | — | | |
Redemption of common stock
|
| | | | (1,106) | | | | | | — | | |
Purchase of common stock issued through equity-based compensation plan
|
| | | | (110) | | | | | | — | | |
Net share settlements, equity-based compensation
|
| | | | (529) | | | | | | — | | |
Net cash (used in) provided by financing activities
|
| | | | (79,053) | | | | | | 442,723 | | |
Net increase (decrease) in cash, cash equivalents and restricted cash
|
| | | | 117,222 | | | | | | (78,674) | | |
Cash and cash equivalents, beginning of period
|
| | | | 17,445 | | | | | | 96,119 | | |
Cash and cash equivalents, end of period
|
| | | $ | 134,667 | | | | | $ | 17,445 | | |
Supplemental cash flow information: | | | | | | | | | | | | | |
Cash payments for:
|
| | | | | | | | | | | | |
Interest
|
| | | $ | 393 | | | | | $ | 1,523 | | |
Non-cash investing and financing activities:
|
| | | | | | | | | | | | |
Increase (decrease) in accrued capital expenditures
|
| | | $ | 12,297 | | | | | $ | (1,377) | | |
Additions to asset retirement obligations
|
| | | $ | 923 | | | | | $ | 772 | | |
Additions to operating assets and liabilities for business combination, net of cash acquired
|
| | | $ | — | | | | | $ | 19,689 | | |
Additions to right of use assets and liabilities
|
| | | $ | 11,249 | | | | | $ | 7,093 | | |
Adjustment of minority ownership puttable shares to redemption value
|
| | | $ | 7,042 | | | | | $ | — | | |
Adjustment of equity-based compensation to redemption value
|
| | | $ | 4,236 | | | | | $ | — | | |
Impact of redemption of minority interest puttable shares on additional paid-in capital, common stock and treasury stock
|
| | | $ | 2,754 | | | | | $ | — | | |
Accretion of preferred stock to redemption value
|
| | | $ | 3,745 | | | | | $ | — | | |
| | |
Stockholders’ Equity and Partners’ Capital
|
| |
Mezzanine Equity
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Common Stock
|
| |
Treasury
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stock-holders’ Equity |
| |
Total
Partners’ Capital |
| |
Preferred
Stock |
| |
Common Stock
|
| |
Equity-based
compensation |
| |
Total
Mezzanine Equity |
| ||||||||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balances, January 1, 2020
|
| | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 684,190 | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | |
Contributed capital
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 100,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (26,773) | | | | | | (26,773) | | | | | | (16,573) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Corporatization
|
| | | | 90,471 | | | | | | 905 | | | | | | — | | | | | | 744,424 | | | | | | — | | | | | | 745,329 | | | | | | (767,617) | | | | | | — | | | | | | 2,229 | | | | | | 22,288 | | | | | | — | | | | | | 22,288 | | |
Shares issued in business combination
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,000 | | | | | | 20,000 | | | | | | — | | | | | | 20,000 | | |
Issuance of common stock
|
| | | | 22,384 | | | | | | 224 | | | | | | — | | | | | | 223,575 | | | | | | — | | | | | | 223,799 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of preferred stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 94,924 | | | | | | — | | | | | | — | | | | | | — | | | | | | 94,924 | | |
Other, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | 501 | | | | | | — | | | | | | 501 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Balances, December 31, 2020
|
| | | | 112,855 | | | | | $ | 1,129 | | | | | $ | — | | | | | $ | 968,500 | | | | | $ | (26,773) | | | | | $ | 942,856 | | | | | $ | — | | | | | $ | 94,924 | | | | | | 4,229 | | | | | $ | 42,288 | | | | | $ | — | | | | | $ | 137,212 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (134,463) | | | | | | (134,463) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Dividend declared, preferred stock shareholders ($0.25 per share)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,330) | | | | | | (10,330) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Accretion of preferred stock to redemption value
|
| | | | — | | | | | | — | | | | | | — | | | | | | (3,745) | | | | | | — | | | | | | (3,745) | | | | | | — | | | | | | 3,745 | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,745 | | |
Deemed dividend, preferred stock
shareholders |
| | | | — | | | | | | — | | | | | | — | | | | | | (22,606) | | | | | | — | | | | | | (22,606) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Redemption of preferred stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (98,669) | | | | | | — | | | | | | — | | | | | | — | | | | | | (98,669) | | |
Redemption of common stock
|
| | | | (100) | | | | | | — | | | | | | (1,106) | | | | | | — | | | | | | — | | | | | | (1,106) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Purchase of vested equity-based compensation award shares of common stock
|
| | | | (10) | | | | | | — | | | | | | (110) | | | | | | — | | | | | | — | | | | | | (110) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Redemption of minority ownership puttable common stock shares
|
| | | | — | | | | | | 3 | | | | | | (2,754) | | | | | | 2,751 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (275) | | | | | | (2,754) | | | | | | — | | | | | | (2,754) | | |
Dividend declared ($0.75 per share)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (88,126) | | | | | | (88,126) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of common stock from employee stock purchase
plan |
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 287 | | | | | | 3,265 | | | | | | — | | | | | | 3,265 | | |
Adjustment of minority ownership puttable shares to redemption value
|
| | | | — | | | | | | — | | | | | | — | | | | | | (7,042) | | | | | | — | | | | | | (7,042) | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,042 | | | | | | — | | | | | | 7,042 | | |
Issuance of common stock upon vesting of equity-based compensation awards
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 116 | | | | | | — | | | | | | — | | | | | | — | | |
Impact of modification of equity-based compensation plan
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 25,342 | | | | | | 25,342 | | |
Capital contribution from modification of equity-based compensation plan
|
| | | | — | | | | | | — | | | | | | — | | | | | | 780 | | | | | | — | | | | | | 780 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Equity-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,648 | | | | | | 3,648 | | |
Adjustment of equity-based compensation to redemption value
|
| | | | — | | | | | | — | | | | | | — | | | | | | (5,016) | | | | | | — | | | | | | (5,016) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5,016 | | | | | | 5,016 | | |
Balances, December 31, 2021
|
| | | | 112,745 | | | | | $ | 1,132 | | | | | $ | (3,970) | | | | | $ | 933,622 | | | | | $ | (259,692) | | | | | $ | 671,092 | | | | | $ | — | | | | | $ | — | | | | | | 4,357 | | | | | $ | 49,841 | | | | | $ | 34,006 | | | | | $ | 83,847 | | |
| | |
Useful Life
|
|
Buildings
|
| |
39 years
|
|
Furniture, fixtures, equipment, vehicles and other
|
| |
5 years
|
|
Computer hardware and software
|
| |
3 – 5 years
|
|
Leasehold improvements
|
| |
7 – 10 years
|
|
| | |
As of December 31, 2020
|
| |||||||||||||||
(in thousands)
|
| |
As Reported
|
| |
Adjustment
|
| |
As Adjusted
|
| |||||||||
Preferred Stock – mezzanine equity
|
| | | $ | 396 | | | | | $ | 94,528 | | | | | $ | 94,924 | | |
Additional paid in capital – permanent equity
|
| | | $ | 1,063,028 | | | | | $ | (94,528) | | | | | $ | 968,500 | | |
| | |
As of December 31,
|
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Compressor station
|
| | | $ | 6,831 | | | | | $ | 6,831 | | |
Meter station
|
| | | | 654 | | | | | | 654 | | |
Pipelines
|
| | | | 47,878 | | | | | | 47,828 | | |
Total
|
| | | | 55,363 | | | | | | 55,313 | | |
Accumulated depreciation
|
| | | | (7,417) | | | | | | (6,069) | | |
Midstream assets, net
|
| | | $ | 47,946 | | | | | $ | 49,244 | | |
| | |
As of December 31,
|
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Buildings
|
| | | $ | 12,675 | | | | | $ | 12,675 | | |
Furniture, fixtures, equipment and vehicles
|
| | | | 6,555 | | | | | | 4,046 | | |
Computer software
|
| | | | 4,715 | | | | | | 4,901 | | |
Leasehold improvements
|
| | | | 1,571 | | | | | | 1,119 | | |
Land
|
| | | | 3,090 | | | | | | 3,090 | | |
Total
|
| | | | 28,606 | | | | | | 25,831 | | |
Accumulated depreciation
|
| | | | (6,482) | | | | | | (2,663) | | |
Other property and equipment, net
|
| | | $ | 22,124 | | | | | $ | 23,168 | | |
(in thousands)
|
| | | | | | |
Assets acquired | | | | | | | |
Developed properties
|
| | | $ | 624,914 | | |
Other property and equipment
|
| | | | 14,264 | | |
Inventory
|
| | | | 2,784 | | |
Liabilities assumed | | | | | | | |
Contingencies and contingent payments
|
| | | | (19,700) | | |
Asset Retirement Obligations
|
| | | | (120,550) | | |
Total
|
| | | $ | 501,712 | | |
| | |
As of December 31, 2021
|
| |||||||||||||||||||||
| | |
Fair Value Measurements Using:
|
| | | | | | | |||||||||||||||
(in thousands)
|
| |
Quoted Prices
in Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total
|
| ||||||||||||
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative instruments
|
| | | | — | | | | | | 9,986 | | | | | | — | | | | | | 9,986 | | |
Financial liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Derivative instruments
|
| | | | — | | | | | | 114,818 | | | | | | — | | | | | | 114,818 | | |
Contingent Consideration
|
| | | | — | | | | | | — | | | | | | 142,533 | | | | | | 142,533 | | |
Mezzanine equity | | | | | | | | | | | | | | | | | | | | | | | | | |
Minority ownership puttable shares
|
| | | | — | | | | | | — | | | | | | 49,841 | | | | | | 49,841 | | |
Equity-based compensation
|
| | | | — | | | | | | — | | | | | | 34,006 | | | | | | 34,006 | | |
| | |
As of December 31, 2020
|
| |||||||||||||||||||||
| | |
Fair Value Measurements Using:
|
| | | | | | | |||||||||||||||
(in thousands)
|
| |
Quoted Prices
in Active Markets (Level 1) |
| |
Significant
Other Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total
|
| ||||||||||||
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative instruments
|
| | | | — | | | | | | 15,499 | | | | | | — | | | | | | 15,499 | | |
Financial liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Derivative instruments
|
| | | | — | | | | | | 5,170 | | | | | | — | | | | | | 5,170 | | |
Contingent Consideration
|
| | | | — | | | | | | — | | | | | | 12,565 | | | | | | 12,565 | | |
Mezzanine equity | | | | | | | | | | | | | | | | | | | | | | | | | |
Minority ownership puttable shares
|
| | | | — | | | | | | — | | | | | | 42,288 | | | | | | 42,288 | | |
(in thousands, except per share amounts)
|
| |
Fair Value
|
| |
Valuation
Technique |
| |
Unobservable
Input |
| |
Range or Actual
|
| |||
Common stock – per share – as of May 1, 2020(1)
|
| | | $ | 10.00 | | | |
Enterprise value
|
| |
Discount rate
|
| |
8.9 – 10%
|
|
Common stock – per share – as of December 31, 2020(1)
|
| | | $ | 10.00 | | | |
Enterprise value
|
| |
Discount rate
|
| |
8.9 – 10%
|
|
Contingent Consideration – as of December 31, 2020
|
| | | $ | 12,565 | | | |
Monte Carlo
Simulation |
| |
Risk free Rate
|
| |
0.3%
|
|
| | | | | | | | | | | |
Credit Spread
|
| |
6.7%
|
|
| | | | | | | | | | | |
Discount Rate
|
| |
7.0%
|
|
Contingent consideration – as of December 31, 2021
|
| | | $ | 142,533 | | | |
Monte Carlo
Simulation |
| |
Risk Free Rate
|
| |
1.0%
|
|
| | | | | | | | | | | |
Credit Spread
|
| |
4.0%
|
|
| | | | | | | | | | | |
Discount Rate
|
| |
5.0%
|
|
Market condition equity-based compensation per share – as of October 31, 2021
|
| | | $ | 10.72 | | | |
Monte Carlo
Simulation |
| |
Performance
period dividends |
| |
3% equity
capital, annually |
|
Market condition equity-based compensation per share – as of December 31, 2021
|
| | | $ | 13.77 | | | |
Monte Carlo
Simulation |
| |
Performance
period dividends |
| |
3% equity
capital, annually |
|
Common stock – per share value – as
of October 31, 2021(1) |
| | | $ | 11.06 | | | |
Enterprise value
|
| |
Discount rate
|
| |
10.0%
|
|
Common stock – per share value – as
of December 31, 2021(1) |
| | | $ | 11.75 | | | |
Enterprise value
|
| |
Discount rate
|
| |
7.7 – 9.5%
|
|
| | |
Year ended December 31,
|
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Fair value, beginning of period
|
| | | $ | 54,853 | | | | | $ | — | | |
Contingent consideration-additions through asset acquisition (Note 3)
|
| | | | — | | | | | | 19,700 | | |
Contingent consideration – settlement (Note 15)
|
| | | | (65,000) | | | | | | — | | |
Minority ownership puttable share activity (Note 12)
|
| | | | 511 | | | | | | 42,288 | | |
Grant date fair value of equity-based compensation (Note 11)
|
| | | | 28,990 | | | | | | — | | |
Change in fair market value (all instruments)
|
| | | | 207,026 | | | | | | (7,135) | | |
Fair value, end of period
|
| | | $ | 226,380 | | | | | $ | 54,853 | | |
| | |
As of December 31, 2021
|
| |||||||||||||||
(in thousands)
|
| |
Gross Amounts
of Assets and Liabilities |
| |
Offset
Adjustments |
| |
Net amounts of
assets/liabilities |
| |||||||||
Current derivative assets
|
| | | $ | 9,986 | | | | | | — | | | | | $ | 9,986 | | |
Noncurrent derivative assets
|
| | | $ | — | | | | | | — | | | | | $ | — | | |
Current derivative liabilities
|
| | | $ | 91,156 | | | | | | — | | | | | $ | 91,156 | | |
Noncurrent derivative liabilities
|
| | | $ | 23,662 | | | | | | — | | | | | $ | 23,662 | | |
| | |
As of December 31, 2020
|
| |||||||||||||||
(in thousands)
|
| |
Gross Amounts
of Assets and Liabilities |
| |
Offset
Adjustments |
| |
Net amounts of
assets/liabilities |
| |||||||||
Current derivative assets
|
| | | $ | 27,680 | | | | | | (12,196) | | | | | $ | 15,484 | | |
Noncurrent derivative assets
|
| | | $ | 15 | | | | | | — | | | | | $ | 15 | | |
Current derivative liabilities
|
| | | $ | 12,196 | | | | | | (12,196) | | | | | $ | — | | |
Noncurrent derivative liabilities
|
| | | $ | 5,170 | | | | | | — | | | | | $ | 5,170 | | |
(in thousands)
|
| |
Year Ended December 31,
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Total gain (loss) on settled derivative instruments
|
| | | $ | (268,686) | | | | | $ | 10,427 | | |
Total gain (loss) on unsettled derivative instruments
|
| | | | (115,161) | | | | | | 10,329 | | |
Total gain (loss) on derivative instruments
|
| | | $ | (383,847) | | | | | $ | 20,756 | | |
Instrument
|
| |
MMBTU
|
| |
Weighted
Average Price (USD) |
| |
Weighted
Average Price Sub Floor |
| |
Weighted
Average Price Floor |
| |
Weighted
Average Price Ceiling |
| |
Weighted
Average Price Sub Ceiling |
| |
Fair Value as of
December 31, 2021 (In thousands) |
| |||||||||||||||||||||
2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Swap
|
| | | | 28,700,000 | | | | | $ | 3.74 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | 2,302 | | |
Enhanced three-way collars
|
| | | | 52,185,000 | | | | | | | | | | | $ | 2.51 | | | | | $ | 2.57 | | | | | $ | 3.14 | | | | | $ | 3.17 | | | | | $ | (75,589) | | |
Collars
|
| | | | 6,320,000 | | | | | | | | | | | | | | | | | $ | 2.82 | | | | | $ | 3.63 | | | | | | | | | | | $ | (4,018) | | |
2023 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Swap
|
| | | | 3,340,000 | | | | | $ | 2.81 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (1,512) | | |
Three-way collars
|
| | | | 8,350,000 | | | | | | | | | | | | | | | | | $ | 2.45 | | | | | $ | 3.15 | | | | | $ | 3.15 | | | | | $ | (7,587) | | |
Collars
|
| | | | 50,100,000 | | | | | | | | | | | | | | | | | $ | 2.85 | | | | | $ | 3.75 | | | | | | | | | | | $ | (3,097) | | |
Instrument
|
| |
Commodity Reference Price
|
| |
GAL
|
| |
Weighted
Average Price (USD) |
| |
Fair Value at
December 31, 2021 (In thousands) |
| |||||||||
2022 | | | | | | | | | | | | | | | | | | | | | | |
Swap
|
| | OPIS Purity Ethane Mont Belvieu | | | | | 38,325,000 | | | | | $ | 0.27 | | | | | $ | (1,244) | | |
Swap
|
| | OPIS IsoButane Mont Belvieu Non-TET | | | | | 3,832,500 | | | | | $ | 0.99 | | | | | $ | (736) | | |
Swap
|
| |
OPIS Normal Butane Mont Belvieu Non-TET
|
| | | | 7,665,000 | | | | | $ | 0.98 | | | | | $ | (1,554) | | |
Swap
|
| | OPIS Pentane Mont Belvieu Non-TET | | | | | 7,665,000 | | | | | $ | 1.46 | | | | | $ | (1,698) | | |
Swap
|
| | OPIS Propane Mont Belvieu Non-TET | | | | | 22,995,000 | | | | | $ | 0.86 | | | | | $ | (3,830) | | |
2023 | | | | | | | | | | | | | | | | | | | | | | |
Swap
|
| | OPIS Purity Ethane Mont Belvieu | | | | | 38,325,000 | | | | | $ | 0.23 | | | | | $ | (984) | | |
Swap
|
| | OPIS IsoButane Mont Belvieu Non-TET | | | | | 3,832,500 | | | | | $ | 0.80 | | | | | $ | (501) | | |
Swap
|
| |
OPIS Normal Butane Mont Belvieu Non-TET
|
| | | | 3,832,500 | | | | | $ | 0.80 | | | | | $ | (504) | | |
Swap
|
| | OPIS Pentane Mont Belvieu Non-TET | | | | | 7,665,000 | | | | | $ | 1.28 | | | | | $ | (1,568) | | |
Swap
|
| | OPIS Propane Mont Belvieu Non-TET | | | | | 22,995,000 | | | | | $ | 0.72 | | | | | $ | (2,714) | | |
Instrument
|
| |
MMBTU
|
| |
Weighted Average
Price (USD) |
| ||||||
2022 Swaps
|
| | | | 14,919,000 | | | | | $ | 4.98 | | |
2023 Swaps
|
| | | | 56,587,000 | | | | | $ | 3.99 | | |
Instrument
|
| |
Commodity Reference Price
|
| |
GAL
|
| |
Weighted
Average Price (USD) |
| |
Weighted
Average Price Floor |
| |
Weighted
Average Price Ceiling |
| ||||||||||||
2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Swap
|
| | OPIS Purity Ethane Mont Belvieu Non-TET | | | | | 56,019,600 | | | | | $ | 0.37 | | | | | | | | | | | | | | |
Collar
|
| | OPIS IsoButane Mont Belvieu Non-TET | | | | | 2,318,400 | | | | | | | | | | | $ | 1.25 | | | | | $ | 1.42 | | |
Collar
|
| |
OPIS Normal Butane Mont Belvieu Non-TET
|
| | | | 3,733,800 | | | | | | | | | | | $ | 1.25 | | | | | $ | 1.55 | | |
Collar
|
| | OPIS Pentane Mont Belvieu Non-TET | | | | | 5,665,800 | | | | | | | | | | | $ | 1.80 | | | | | $ | 2.18 | | |
Collar
|
| | OPIS Propane Mont Belvieu Non-TET | | | | | 15,582,000 | | | | | | | | | | | $ | 1.14 | | | | | $ | 1.30 | | |
| | |
Year ended December 31,
|
| |||||||||
(In thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Asset retirement obligations, beginning of period
|
| | | $ | 148,826 | | | | | $ | 24,293 | | |
Additions through asset acquisition (Note 3)
|
| | | | — | | | | | | 120,550 | | |
Liabilities incurred
|
| | | | 923 | | | | | | 772 | | |
Liabilities settled
|
| | | | (811) | | | | | | — | | |
Accretion of discount
|
| | | | 10,030 | | | | | | 3,211 | | |
Asset retirement obligations, end of period
|
| | | | 158,968 | | | | | | 148,826 | | |
Less current portion
|
| | | | — | | | | | | — | | |
Asset retirement obligation, long-term
|
| | | $ | 158,968 | | | | | $ | 148,826 | | |
| | |
Year ended December 31, 2021
|
| |||||||||||||||
(in thousands)
|
| |
Pennsylvania
|
| |
Texas
|
| |
Total
|
| |||||||||
Natural gas
|
| | | $ | 131,207 | | | | | $ | 465,843 | | | | | $ | 597,050 | | |
Natural gas liquids
|
| | | | — | | | | | | 225,135 | | | | | | 225,135 | | |
Oil
|
| | | | — | | | | | | 7,560 | | | | | | 7,560 | | |
Total production revenues
|
| | | $ | 131,207 | | | | | $ | 698,538 | | | | | $ | 829,745 | | |
Marketing revenues
|
| | | | — | | | | | | 52,616 | | | | | | 52,616 | | |
Non-operated midstream revenues
|
| | | | 6,917 | | | | | | — | | | | | | 6,917 | | |
Total
|
| | | $ | 138,124 | | | | | $ | 751,154 | | | | | $ | 889,278 | | |
| | |
Year ended December 31, 2020
|
| |||||||||||||||
(in thousands)
|
| |
Pennsylvania
|
| |
Texas
|
| |
Total
|
| |||||||||
Natural gas
|
| | | $ | 45,102 | | | | | $ | 56,656 | | | | | $ | 101,758 | | |
Natural gas liquids
|
| | | | — | | | | | | 11,952 | | | | | | 11,952 | | |
Oil
|
| | | | — | | | | | | 1,333 | | | | | | 1,333 | | |
Total production revenues
|
| | | $ | 45,102 | | | | | $ | 69,941 | | | | | $ | 115,043 | | |
Non-operated midstream revenues
|
| | | | 7,458 | | | | | | — | | | | | | 7,458 | | |
Total
|
| | | $ | 52,560 | | | | | $ | 69,941 | | | | | $ | 122,501 | | |
| | |
As of December 31,
|
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Accounts payable
|
| | | $ | 32,237 | | | | | $ | 8,706 | | |
Commodity derivative settlements payable
|
| | | | 43,252 | | | | | | — | | |
Commodity derivative monetizations payable
|
| | | | 23,175 | | | | | | | | |
Revenues payable
|
| | | | 29,871 | | | | | | 4,333 | | |
Other accrued liabilities
|
| | | | 38,301 | | | | | | 3,891 | | |
Total
|
| | | $ | 166,836 | | | | | $ | 16,930 | | |
(in thousands, except per share amounts)
|
| |
Shares
|
| |
Weighted-Average
Grant Date Fair Value |
| ||||||
Unvested PRSU’s at January 1, 2021
|
| | | | — | | | | | $ | — | | |
Granted(1) | | | | | 12,257 | | | | | $ | 10.90 | | |
Forfeited(1) | | | | | (668) | | | | | $ | (10.90) | | |
Unvested PRSU’s as of December 31, 2021
|
| | | | 11,589 | | | | | $ | 10.90 | | |
| | | | | | | | |
Performance Conditions
|
| ||||||
| | |
Weight
|
| |
Minimum
Threshold (0%) |
| |
Target
Threshold (50%) |
| |
Maximum
Threshold (100%) |
| |||
TSR
|
| | | | 60% | | | |
5%
|
| |
12.5%
|
| |
20%
|
|
ROCE
|
| | | | 20% | | | |
—%
|
| |
7%
|
| |
14%
|
|
IPO readiness (capability dates)
|
| | | | 20% | | | |
12/31/2024
|
| |
12/31/2023
|
| |
12/31/2022
|
|
(in thousands, except per share amounts)
|
| |
Shares
|
| |
Weighted-Average
Grant Date Fair Value |
| ||||||
Unvested TRSU’s at January 1, 2021
|
| | | | — | | | | | $ | — | | |
Granted(1) | | | | | 2,626 | | | | | $ | 11.06 | | |
Vested
|
| | | | (164) | | | | | $ | — | | |
Forfeited
|
| | | | (134) | | | | | $ | (11.06) | | |
Unvested TRSU’s as of December 31, 2021
|
| | | | 2,328 | | | | | $ | 11.06 | | |
Balance Sheet
(in thousands) |
| |
December 31,
2021 |
| |||
Current assets
|
| | | $ | 35,957 | | |
Noncurrent assets
|
| | | | 454,333 | | |
Total assets
|
| | | $ | 490,290 | | |
Current liabilities
|
| | | $ | 24,067 | | |
Noncurrent liabilities
|
| | | | 290,440 | | |
Total liabilities
|
| | | | 314,507 | | |
Members’ equity
|
| | | | 175,783 | | |
Total liabilities and members’ equity
|
| | | $ | 490,290 | | |
Income Statement
(in thousands) |
| |
Period
beginning November 1, 2021 through December 31, 2021 |
| |||
Revenues
|
| | | $ | 20,186 | | |
Variable operating expenses
|
| | | | 13,388 | | |
Gross Profit
|
| | | | 6,798 | | |
Operating expenses
|
| | | | 9,659 | | |
Loss from operations
|
| | | | (2,861) | | |
Net income
|
| | | $ | 1,819 | | |
(in thousands)
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
Thereafter
|
| |
Total
|
| |||||||||||||||||||||
Notes payable to related party
|
| | | $ | 166,000 | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | — | | | | | $ | 166,000 | | |
Interest on notes
|
| | | | 1,787 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,787 | | |
Capital commitment
|
| | | | 3,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,500 | | |
Volume commitments
|
| | | | 56,786 | | | | | | 52,663 | | | | | | 36,339 | | | | | | 19,382 | | | | | | 14,782 | | | | | | 76,211 | | | | | | 256,163 | | |
Total
|
| | | $ | 228,073 | | | | | $ | 52,663 | | | | | $ | 36,339 | | | | | $ | 19,382 | | | | | $ | 14,782 | | | | | $ | 76,211 | | | | | $ | 427,450 | | |
| | |
Year ended December 31,
|
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Depreciation, depletion and amortization
|
| | | $ | 389 | | | | | $ | 360 | | |
Lease operating and workover expense
|
| | | | 6,876 | | | | | | 3,145 | | |
Total
|
| | | $ | 7,265 | | | | | $ | 3,505 | | |
|
2022
|
| | | $ | 11,241 | | |
|
2023
|
| | | | 947 | | |
|
2024
|
| | | | 959 | | |
|
2025
|
| | | | 972 | | |
|
2026
|
| | | | 848 | | |
|
Thereafter
|
| | | | 1,664 | | |
|
Total undiscounted future lease payments
|
| | | $ | 16,631 | | |
|
Present value adjustment
|
| | | | (1,226) | | |
|
Net operating lease liabilities
|
| | | $ | 15,405 | | |
| | |
Year ended December 31,
|
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Current tax expense | | | | | | | | | | | | | |
United States federal income tax
|
| | | $ | 29,051 | | | | | $ | 1,232 | | |
Various state income taxes
|
| | | | 3,176 | | | | | | — | | |
Total current income tax expense
|
| | | | 32,227 | | | | | | 1,232 | | |
Deferred tax (benefit) expense | | | | | | | | | | | | | |
United States federal income tax
|
| | | | (66,362) | | | | | | 37,750 | | |
Various state taxes
|
| | | | (6,391) | | | | | | — | | |
Total deferred income tax expense
|
| | | | (72,753) | | | | | | 37,750 | | |
Provision for income taxes
|
| | | $ | (40,526) | | | | | $ | 38,982 | | |
| | |
Year ended December 31,
|
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Loss before income taxes
|
| | | $ | 174,989 | | | | | $ | 4,364 | | |
Statutory rate
|
| | | | 21.0% | | | | | | 21.0% | | |
Income tax recovery based on statutory rate
|
| | | $ | (36,748) | | | | | $ | (916) | | |
(Increase) decrease in income taxes resulting from: | | | | | | | | | | | | | |
State tax benefit, net of federal benefit
|
| | | | (4,114) | | | | | | (148) | | |
Change in state tax rate, net of federal effect
|
| | | | 227 | | | | | | (8,793) | | |
Deferred tax activity
|
| | | | (520) | | | | | | 45,627 | | |
Other, including tax credits
|
| | | | 629 | | | | | | 3,212 | | |
Income tax (benefit) expense
|
| | | $ | (40,526) | | | | | $ | 38,982 | | |
| | |
As of December 31,
|
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Deferred tax assets | | | | | | | | | | | | | |
Fair value of derivative financial instruments
|
| | | $ | 31,318 | | | | | $ | — | | |
Asset retirement obligations
|
| | | | 36,680 | | | | | | 1,346 | | |
Stock compensation
|
| | | | 6,592 | | | | | | — | | |
Contingent consideration
|
| | | | 49,193 | | | | | | — | | |
Other
|
| | | | 3,482 | | | | | | 862 | | |
Total deferred tax asset
|
| | | $ | 127,265 | | | | | $ | 2,208 | | |
Deferred tax liabilities | | | | | | | | | | | | | |
Property and equipment
|
| | | $ | (87,554) | | | | | $ | (37,040) | | |
Investment in joint venture
|
| | | | (668) | | | | | | — | | |
Fair value of derivative financial instruments
|
| | | | — | | | | | | (2,371) | | |
Other
|
| | | | (3,539) | | | | | | (46) | | |
Total deferred tax liability
|
| | | $ | (91,761) | | | | | $ | (39,457) | | |
Net deferred tax asset (liability)
|
| | | $ | 35,504 | | | | | $ | (37,249) | | |
|
Total consideration
|
| | | $ | 20,000 | | |
| Assets acquired and liabilities assumed: | | | | | | | |
|
Cash
|
| | | $ | 311 | | |
|
Accounts receivable
|
| | | | 526 | | |
|
Other assets
|
| | | | 753 | | |
|
Prepaid expenses
|
| | | | 383 | | |
|
Other fixed assets
|
| | | | 2,445 | | |
|
Right-of-use assets
|
| | | | 3,980 | | |
|
Accounts payable and accrued expenses
|
| | | | (1,488) | | |
|
Right-of-use liabilities
|
| | | | (5,327) | | |
|
Total identifiable net assets
|
| | | $ | 1,583 | | |
|
Goodwill
|
| | | $ | 18,417 | | |
| | |
As of December 31,
|
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Equity-based compensation – TRSU
|
| | | | 2,328 | | | | | | — | | |
Equity-based compensation – PRSU non-market condition(1)
|
| | | | 4,635 | | | | | | — | | |
Equity-based compensation – PRSU market condition(1)
|
| | | | 6,953 | | | | | | — | | |
Preferred shares
|
| | | | — | | | | | | 34,849 | | |
| | |
As of December 31,
|
| |||||||||
(In thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Developed properties
|
| | | $ | 1,378,629 | | | | | | 1,297,144 | | |
Undeveloped properties
|
| | | | 16,835 | | | | | | 13,265 | | |
Total capitalized costs
|
| | | | 1,395,464 | | | | | | 1,310,409 | | |
Less: Accumulated depreciation, depletion, and amortization
|
| | | | (267,293) | | | | | | (190,356) | | |
Net capitalized costs
|
| | | $ | 1,128,171 | | | | | $ | 1,120,053 | | |
| | |
As of December 31,
|
| |||||||||
(In thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Undeveloped property acquisition costs
|
| | | $ | 3,569 | | | | | | 2,064 | | |
Acquisitions
|
| | | | 2,928 | | | | | | 624,914 | | |
Development costs
|
| | | | 77,634 | | | | | | 10,711 | | |
Total cost incurred
|
| | | | 84,131 | | | | | | 637,689 | | |
Asset retirement obligations
|
| | | | 923 | | | | | | 772 | | |
Total costs incurred including asset retirement obligations
|
| | | $ | 85,054 | | | | | $ | 638,461 | | |
| | |
Natural Gas
(MMcf) |
| |
NGL
(MBbls) |
| |
Oil
(MBbls) |
| |
Total
(MMcfe) |
| ||||||||||||
January 1, 2020
|
| | | | 948,801 | | | | | | — | | | | | | — | | | | | | 948,801 | | |
Revision of previous estimates
|
| | | | (382,366) | | | | | | (21) | | | | | | (3) | | | | | | (382,510) | | |
Extensions and discoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Purchase of minerals in place
|
| | | | 1,515,255 | | | | | | 109,820 | | | | | | 755 | | | | | | 2,178,705 | | |
Improved recoveries
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Production
|
| | | | (96,158) | | | | | | (2,565) | | | | | | (29) | | | | | | (111,722) | | |
December 31, 2020
|
| | | | 1,985,532 | | | | | | 107,234 | | | | | | 723 | | | | | | 2,633,274 | | |
Revision of previous estimates
|
| | | | 828,360 | | | | | | 45,234 | | | | | | 258 | | | | | | 1,101,312 | | |
Extensions and discoveries
|
| | | | 645,338 | | | | | | 13,722 | | | | | | 58 | | | | | | 728,018 | | |
Purchase of minerals in place
|
| | | | 19,511 | | | | | | — | | | | | | — | | | | | | 19,511 | | |
Improved recoveries
|
| | | | 152,597 | | | | | | 8,794 | | | | | | 9 | | | | | | 205,415 | | |
Production
|
| | | | (186,055) | | | | | | (9,829) | | | | | | (123) | | | | | | (245,767) | | |
December 31, 2021
|
| | | | 3,445,283 | | | | | | 165,155 | | | | | | 925 | | | | | | 4,441,763 | | |
| | |
Natural Gas
(MMcf) |
| |
NGL
(MBbls) |
| |
Oil
(MBbls) |
| |
Total
(MMcfe) |
| ||||||||||||
Proved developed reserves as of: | | | | | | | | | | | | | | | | | | | | | | | | | |
January 1, 2020
|
| | | | 523,240 | | | | | | — | | | | | | — | | | | | | 523,240 | | |
December 31, 2020
|
| | | | 1,893,158 | | | | | | 107,234 | | | | | | 723 | | | | | | 2,540,900 | | |
December 31, 2021
|
| | | | 2,494,925 | | | | | | 151,433 | | | | | | 867 | | | | | | 3,408,725 | | |
Proved undeveloped reserves as of: | | | | | | | | | | | | | | | | | | | | | | | | | |
January 1, 2020
|
| | | | 425,561 | | | | | | — | | | | | | — | | | | | | 425,561 | | |
December 31, 2020
|
| | | | 92,374 | | | | | | | | | | | | | | | | | | 92,374 | | |
December 31, 2021
|
| | | | 950,358 | | | | | | 13,722 | | | | | | 58 | | | | | | 1,033,038 | | |
| | |
As of December 31,
|
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Future cash inflows
|
| | | $ | 15,029,839 | | | | | $ | 4,414,787 | | |
Future production costs
|
| | | | (6,840,969) | | | | | | (2,954,242) | | |
Future development costs(1)
|
| | | | (1,051,911) | | | | | | (333,804) | | |
Income tax expense
|
| | | | (1,501,984) | | | | | | (98,882) | | |
Future net cash flows
|
| | | | 5,634,975 | | | | | | 1,027,859 | | |
10% annual discount for estimated timing of cash flows
|
| | | | (3,222,086) | | | | | | (517,449) | | |
Standardized measure of discounted future net cash flows related to
proved reserves |
| | | $ | 2,412,889 | | | | | $ | 510,410 | | |
| | |
For the Years Ended December 31,
|
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Balance, beginning of period
|
| | | $ | 510,410 | | | | | $ | 406,824 | | |
Net change in sales and transfer prices and in production (lifting) costs related to future production
|
| | | | 1,768,893 | | | | | | (284,282) | | |
Changes in estimated future development costs
|
| | | | (393,235) | | | | | | 114,330 | | |
Sales and transfers of natural gas, NGLs and oil produced during the
period |
| | | | (522,403) | | | | | | (83,783) | | |
Net change due to extensions, discoveries and improved recovery
|
| | | | 183,332 | | | | | | — | | |
Purchase of minerals in place
|
| | | | 19,050 | | | | | | 513,183 | | |
Net change due to revisions in quantity estimates
|
| | | | 1,266,086 | | | | | | (161,762) | | |
Previously estimated development costs incurred during the period
|
| | | | 60,406 | | | | | | 13,540 | | |
Net change in future income taxes
|
| | | | (611,031) | | | | | | (50,548) | | |
Accretion of discount
|
| | | | 56,096 | | | | | | 40,682 | | |
Changes in timing and other
|
| | | | 75,285 | | | | | | 2,226 | | |
Total discounted cash flow as end of period
|
| | | $ | 2,412,889 | | | | | $ | 510,410 | | |
| | |
September 30, 2022
|
| |
December 31, 2021
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets
|
| | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 167,143 | | | | | $ | 134,667 | | |
Restricted cash
|
| | | | 17,473 | | | | | | — | | |
Accounts receivable, net
|
| | | | 174,039 | | | | | | 104,143 | | |
Accounts receivable, related parties
|
| | | | 380 | | | | | | 3,498 | | |
Inventory
|
| | | | 7,684 | | | | | | 4,975 | | |
Commodity derivative assets
|
| | | | 1,466 | | | | | | 9,986 | | |
Other current assets
|
| | | | 4,552 | | | | | | 4,109 | | |
Total current assets
|
| | | | 372,737 | | | | | | 261,378 | | |
Natural gas properties and equipment
|
| | | | | | | | | | | | |
Developed properties
|
| | | | 2,216,617 | | | | | | 1,378,629 | | |
Undeveloped properties
|
| | | | 17,125 | | | | | | 16,835 | | |
Midstream assets
|
| | | | 310,259 | | | | | | 55,363 | | |
Accumulated depreciation, depletion, and amortization
|
| | | | (340,235) | | | | | | (274,710) | | |
Total natural gas properties, net
|
| | | | 2,203,766 | | | | | | 1,176,117 | | |
Other property and equipment, net
|
| | | | 31,615 | | | | | | 22,124 | | |
Right of use assets
|
| | | | 7,069 | | | | | | 14,233 | | |
Goodwill
|
| | | | 18,417 | | | | | | 18,417 | | |
Investment in joint venture
|
| | | | 103,878 | | | | | | 89,320 | | |
Deferred tax asset
|
| | | | — | | | | | | 35,504 | | |
Other noncurrent assets
|
| | | | 10,883 | | | | | | 3,735 | | |
Total assets
|
| | | $ | 2,748,365 | | | | | $ | 1,620,828 | | |
Liabilities, mezzanine equity and stockholders’ equity | | | | | | | | | | | | | |
Current liabilities
|
| | | | | | | | | | | | |
Accounts payable and accrued liabilities
|
| | | $ | 318,518 | | | | | $ | 166,836 | | |
Right of use liabilities
|
| | | | 3,916 | | | | | | 10,713 | | |
Commodity derivative liabilities
|
| | | | 214,658 | | | | | | 91,156 | | |
Notes payable to related party
|
| | | | — | | | | | | 166,000 | | |
Credit facilities
|
| | | | 130,000 | | | | | | — | | |
Current portion of long-term debt, net
|
| | | | 111,950 | | | | | | — | | |
Other current liabilities
|
| | | | 104,710 | | | | | | 95,660 | | |
Total current liabilities
|
| | | | 883,752 | | | | | | 530,365 | | |
Asset retirement obligations
|
| | | | 212,172 | | | | | | 158,968 | | |
Commodity derivative liabilities
|
| | | | 50,374 | | | | | | 23,662 | | |
Note payable to related party
|
| | | | 75,000 | | | | | | — | | |
Long-term debt, net
|
| | | | 451,754 | | | | | | — | | |
Other noncurrent liabilities
|
| | | | 138,033 | | | | | | 152,894 | | |
Total liabilities
|
| | | | 1,811,085 | | | | | | 865,889 | | |
| | |
September 30, 2022
|
| |
December 31, 2021
|
| ||||||
Commitments and contingencies (Note 14)
|
| | | | | | | | | | | | |
Mezzanine equity
|
| | | | | | | | | | | | |
Common stock – Minority ownership puttable shares; 4,581 authorized shares; 4,581 and 4,357 shares issued and outstanding at September 30, 2022 and December 31, 2021, respectively
|
| | | | 68,102 | | | | | | 49,841 | | |
Equity-based compensation
|
| | | | 91,128 | | | | | | 34,006 | | |
Total mezzanine equity
|
| | | | 159,230 | | | | | | 83,847 | | |
Stockholders’ equity
|
| | | | | | | | | | | | |
Common stock, $.01 par value; 300,000 authorized shares; 117,326 and 112,745 shares issued and outstanding at September 30, 2022 and December 31, 2021, respectively
|
| | | | 1,132 | | | | | | 1,132 | | |
Treasury stock, shares at cost; 386 shares and 385 shares at September 30, 2022 and December 31, 2021, respectively
|
| | | | (3,974) | | | | | | (3,970) | | |
Additional paid-in capital
|
| | | | 886,460 | | | | | | 933,622 | | |
Accumulated deficit
|
| | | | (105,568) | | | | | | (259,692) | | |
Total stockholders’ equity
|
| | | | 778,050 | | | | | | 671,092 | | |
Total liabilities, mezzanine equity and stockholders’ equity
|
| | | $ | 2,748,365 | | | | | $ | 1,620,828 | | |
|
| | |
Three Months
Ended September 30, |
| |
Nine Months
Ended September 30, |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Revenues and other operating income | | | | | | | | | | | | | | | | | | | | | | | | | |
Natural gas, NGL and oil sales
|
| | | $ | 568,037 | | | | | $ | 227,029 | | | | | $ | 1,224,473 | | | | | $ | 516,372 | | |
Midstream revenues
|
| | | | 2,737 | | | | | | 1,557 | | | | | | 6,080 | | | | | | 5,529 | | |
Derivative losses, net
|
| | | | (269,529) | | | | | | (322,329) | | | | | | (720,312) | | | | | | (500,604) | | |
Marketing revenues
|
| | | | 1,869 | | | | | | 950 | | | | | | 7,197 | | | | | | 51,246 | | |
Other
|
| | | | 680 | | | | | | — | | | | | | 2,008 | | | | | | — | | |
Total revenues and other operating income (loss)
|
| | | | 303,794 | | | | | | (92,793) | | | | | | 519,446 | | | | | | 72,543 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating and workover
|
| | | | 41,537 | | | | | | 23,730 | | | | | | 86,870 | | | | | | 64,244 | | |
Taxes other than income
|
| | | | 45,165 | | | | | | 11,756 | | | | | | 86,164 | | | | | | 28,453 | | |
Gathering and transportation
|
| | | | 54,524 | | | | | | 47,531 | | | | | | 153,281 | | | | | | 124,287 | | |
Accretion of asset retirement obligations
|
| | | | 3,554 | | | | | | 2,535 | | | | | | 8,874 | | | | | | 7,439 | | |
Depreciation, depletion and amortization
|
| | | | 31,808 | | | | | | 20,377 | | | | | | 68,606 | | | | | | 61,219 | | |
Exploration and impairment
|
| | | | — | | | | | | — | | | | | | — | | | | | | 34 | | |
General and administrative
|
| | | | 55,833 | | | | | | 24,664 | | | | | | 107,341 | | | | | | 62,653 | | |
Accretion of right of use liabilities
|
| | | | 55 | | | | | | 61 | | | | | | 190 | | | | | | 167 | | |
Total operating expenses
|
| | | | 232,476 | | | | | | 130,654 | | | | | | 511,326 | | | | | | 348,496 | | |
Income (loss) from operations
|
| | | | 71,318 | | | | | | (223,447) | | | | | | 8,120 | | | | | | (275,953) | | |
Other income and expense | | | | | | | | | | | | | | | | | | | | | | | | | |
Gain (loss) on contingent consideration liabilities
|
| | | | 826 | | | | | | (78,005) | | | | | | (31,089) | | | | | | (193,350) | | |
Interest expense
|
| | | | (15,636) | | | | | | — | | | | | | (22,334) | | | | | | (314) | | |
Other income
|
| | | | 535 | | | | | | 567 | | | | | | 1,051 | | | | | | 628 | | |
Bargain purchase gain
|
| | | | — | | | | | | — | | | | | | 163,653 | | | | | | — | | |
Gain on settlement of litigation
|
| | | | — | | | | | | — | | | | | | 16,866 | | | | | | — | | |
Earnings from equity affiliate
|
| | | | 38,444 | | | | | | — | | | | | | 14,486 | | | | | | — | | |
Interest income
|
| | | | 253 | | | | | | — | | | | | | 382 | | | | | | 2 | | |
Income (loss) before income taxes
|
| | | | 95,740 | | | | | | (300,885) | | | | | | 151,135 | | | | | | (468,987) | | |
Income tax benefit (expense)
|
| | | | (21,915) | | | | | | 69,270 | | | | | | 2,989 | | | | | | 107,918 | | |
Net income (loss) and comprehensive income (loss) attributable to BKV Corp
|
| | | | 73,825 | | | | | | (231,615) | | | | | | 154,124 | | | | | | (361,069) | | |
Less accretion of preferred stock to redemption
value |
| | | | — | | | | | | (1,209) | | | | | | — | | | | | | (3,545) | | |
Less preferred stock dividends
|
| | | | — | | | | | | — | | | | | | — | | | | | | (9,900) | | |
Less deemed dividend on redemption of preferred stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,353) | | |
Net income (loss) and comprehensive income (loss) attributable to common stockholders
|
| | | $ | 73,825 | | | | | $ | (232,824) | | | | | $ | 154,124 | | | | | $ | (375,867) | | |
| | |
Three Months
Ended September 30, |
| |
Nine Months
Ended September 30, |
| ||||||||||||||||||
| | |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Net income (loss) and comprehensive income (loss) per common share:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | $ | 0.63 | | | | | $ | (1.99) | | | | | $ | 1.31 | | | | | $ | $(3.21) | | |
Diluted
|
| | | $ | 0.58 | | | | | $ | (1.99) | | | | | $ | 1.24 | | | | | $ | (3.21) | | |
Weighted average number of common shares outstanding:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Basic
|
| | | | 117,326 | | | | | | 116,978 | | | | | | 117,316 | | | | | | 117,027 | | |
Diluted
|
| | | | 127,344 | | | | | | 116,978 | | | | | | 124,597 | | | | | | 117,027 | | |
| | |
Nine Months
Ended September 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Cash flows from operating activities: | | | | | | | | | | | | | |
Net income (loss)
|
| | | $ | 154,124 | | | | | $ | (361,069) | | |
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
| | | | | | | | | | | | |
Depreciation, depletion and amortization
|
| | | | 76,677 | | | | | | 65,509 | | |
Equity-based compensation expense
|
| | | | 29,320 | | | | | | 22,838 | | |
Accretion of asset retirement obligations
|
| | | | 8,874 | | | | | | 7,439 | | |
Accretion of right of use liabilities
|
| | | | 480 | | | | | | 249 | | |
Amortization of debt issuance costs
|
| | | | 356 | | | | | | — | | |
Deferred income tax benefit
|
| | | | (13,520) | | | | | | (193,579) | | |
Unrealized loss on derivatives
|
| | | | 158,735 | | | | | | 377,035 | | |
Loss on contingent purchase liabilities
|
| | | | 31,089 | | | | | | 193,350 | | |
Settlement of contingent consideration
|
| | | | (45,300) | | | | | | — | | |
Gain on bargain purchase
|
| | | | (163,653) | | | | | | — | | |
Gain from equity affiliates
|
| | | | (14,486) | | | | | | — | | |
Loss on the sale of assets
|
| | | | — | | | | | | 46 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (68,927) | | | | | | (16,757) | | |
Accounts receivable, related parties
|
| | | | 3,118 | | | | | | — | | |
Accounts payable and accrued liabilities
|
| | | | 30,577 | | | | | | 41,523 | | |
Income taxes payable to related party
|
| | | | 10,037 | | | | | | 85,609 | | |
Commodity derivative settlements payable/receivable
|
| | | | 45,499 | | | | | | 58,288 | | |
Other changes in assets and liabilities
|
| | | | (11,924) | | | | | | (5,992) | | |
Net cash provided by operating activities
|
| | | | 231,076 | | | | | | 274,489 | | |
Cash flows from investing activities: | | | | | | | | | | | | | |
Business combination
|
| | | | (627,527) | | | | | | — | | |
Investment in joint venture
|
| | | | (72) | | | | | | (43,327) | | |
Development of natural gas properties
|
| | | | (125,026) | | | | | | (22,709) | | |
Other investing activities
|
| | | | (3,708) | | | | | | (8,833) | | |
Net cash used in investing activities
|
| | | | (756,333) | | | | | | (74,869) | | |
Cash flows from financing activities: | | | | | | | | | | | | | |
Proceeds from notes payable from related party
|
| | | | 75,000 | | | | | | — | | |
Payments on notes payable to related party
|
| | | | (166,000) | | | | | | (24,000) | | |
Proceeds under term loan agreement
|
| | | | 570,000 | | | | | | — | | |
Payment of debt issuance costs
|
| | | | (7,738) | | | | | | — | | |
Draws on credit facilities
|
| | | | 190,000 | | | | | | — | | |
Payments on credit facility
|
| | | | (60,000) | | | | | | — | | |
| | |
Nine Months
Ended September 30, |
| |||||||||
| | |
2022
|
| |
2021
|
| ||||||
Settlement of contingent consideration
|
| | | | (19,700) | | | | | | — | | |
Payments of deferred offering costs
|
| | | | (5,253) | | | | | | — | | |
Redemption of minority ownership puttable shares
|
| | | | — | | | | | | (2,226) | | |
Issuance of minority ownership puttable shares
|
| | | | 78 | | | | | | — | | |
Dividends paid to preferred stock shareholders
|
| | | | — | | | | | | (10,330) | | |
Redemption of preferred stock
|
| | | | — | | | | | | (6,138) | | |
Dividends paid to common stock shareholders
|
| | | | — | | | | | | (88,126) | | |
Redemption of common stock issued through equity-based compensation
plan |
| | | | (4) | | | | | | — | | |
Net share settlements, equity-based compensation
|
| | | | (1,177) | | | | | | — | | |
Net cash provided by (used in) financing activities
|
| | | | 575,206 | | | | | | (130,820) | | |
Net increase in cash, cash equivalents and restricted cash
|
| | | | 49,949 | | | | | | 68,800 | | |
Cash, cash equivalents and restricted cash, beginning of period
|
| | | | 134,667 | | | | | | 17,445 | | |
Cash, cash equivalents and restricted cash, end of period
|
| | | $ | 184,616 | | | | | $ | 86,245 | | |
Supplemental cash flow information: | | | | | | | | | | | | | |
Cash payments for:
|
| | | | | | | | | | | | |
Interest
|
| | | $ | 8,958 | | | | | $ | 360 | | |
Income tax
|
| | | $ | 400 | | | | | $ | — | | |
Non-cash investing and financing activities:
|
| | | | | | | | | | | | |
Increase in accrued capital expenditures
|
| | | $ | 47,999 | | | | | $ | 9,011 | | |
Additions to asset retirement obligations
|
| | | $ | 298 | | | | | $ | 923 | | |
Additions to right of use assets and liabilities
|
| | | $ | 1,218 | | | | | $ | 1,692 | | |
Deferred offering costs included in accounts payable and accrued liabilities
|
| | | $ | 986 | | | | | $ | — | | |
Fair value of contingent consideration from business combination
|
| | | $ | 17,150 | | | | | $ | — | | |
Adjustment of minority ownership puttable shares to redemption value
|
| | | $ | 18,183 | | | | | $ | 4,246 | | |
Adjustment of equity-based compensation to redemption value
|
| | | $ | 28,983 | | | | | $ | — | | |
Impact of redemption of minority interest puttable shares on additional paid-in capital, common stock and treasury stock
|
| | | $ | 4 | | | | | $ | 2,218 | | |
Accretion of preferred stock to redemption value
|
| | | $ | — | | | | | $ | 3,544 | | |
| | |
Stockholders’ Equity
|
| |
Mezzanine Equity
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Common Stock
|
| |
Treasury
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity |
| |
Common Stock
|
| |
Equity-based
Compensation |
| |
Total
Mezzanine Equity |
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
Balances, December 31, 2021
|
| | | | 112,745 | | | | | $ | 1,132 | | | | | $ | (3,970) | | | | | $ | 933,622 | | | | | $ | (259,692) | | | | | $ | 671,092 | | | | | | 4,357 | | | | | $ | 49,841 | | | | | $ | 34,006 | | | | | $ | 83,847 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (192,349) | | | | | | (192,349) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of common stock upon vesting of equity-based compensation awards, net of shares withheld for income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 200 | | | | | | — | | | | | | (1,054) | | | | | | (1,054) | | |
Adjustment of minority ownership puttable shares to redemption value
|
| | | | — | | | | | | — | | | | | | — | | | | | | (14,956) | | | | | | — | | | | | | (14,956) | | | | | | — | | | | | | 14,956 | | | | | | — | | | | | | 14,956 | | |
Adjustment of equity-based compensation to redemption value
|
| | | | — | | | | | | — | | | | | | — | | | | | | (25,218) | | | | | | — | | | | | | (25,218) | | | | | | — | | | | | | — | | | | | | 25,218 | | | | | | 25,218 | | |
Equity-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,425 | | | | | | 11,425 | | |
Balances, March 31, 2022
|
| | | | 112,745 | | | | | $ | 1,132 | | | | | $ | (3,970) | | | | | $ | 893,448 | | | | | $ | (452,041) | | | | | $ | 438,569 | | | | | | 4,557 | | | | | $ | 64,797 | | | | | $ | 69,595 | | | | | $ | 134,392 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 272,648 | | | | | | 272,648 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Issuance of common stock from employee stock purchase plan
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5 | | | | | | 78 | | | | | | — | | | | | | 78 | | |
Issuance of common stock upon vesting of equity-based compensation awards, net of shares withheld for income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 18 | | | | | | — | | | | | | (118) | | | | | | (118) | | |
Adjustment of minority ownership puttable shares to redemption value
|
| | | | — | | | | | | — | | | | | | — | | | | | | (6,411) | | | | | | — | | | | | | (6,411) | | | | | | — | | | | | | 6,411 | | | | | | — | | | | | | 6,411 | | |
Adjustment of equity-based compensation to redemption value
|
| | | | — | | | | | | — | | | | | | — | | | | | | (3,271) | | | | | | — | | | | | | (3,271) | | | | | | — | | | | | | — | | | | | | 3,271 | | | | | | 3,271 | | |
Equity-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 8,829 | | | | | | 8,829 | | |
Balances, June 30, 2022
|
| | | | 112,745 | | | | | $ | 1,132 | | | | | $ | (3,970) | | | | | $ | 883,766 | | | | | $ | (179,393) | | | | | $ | 701,535 | | | | | | 4,580 | | | | | $ | 71,286 | | | | | $ | 81,577 | | | | | $ | 152,863 | | |
Net income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 73,825 | | | | | | 73,825 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Redemption of common stock issued upon vesting of equity-based compensation
|
| | | | — | | | | | | — | | | | | | (4) | | | | | | 4 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4) | | | | | | (4) | | |
Issuance of common stock upon vesting of equity-based compensation awards, net of shares withheld for income taxes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | — | | | | | | (5) | | | | | | (5) | | |
Adjustment of minority ownership puttable shares to redemption value
|
| | | | — | | | | | | — | | | | | | — | | | | | | 3,184 | | | | | | — | | | | | | 3,184 | | | | | | — | | | | | | (3,184) | | | | | | — | | | | | | (3,184) | | |
Adjustment of equity-based compensation to redemption value
|
| | | | — | | | | | | — | | | | | | — | | | | | | (494) | | | | | | — | | | | | | (494) | | | | | | — | | | | | | — | | | | | | 494 | | | | | | 494 | | |
Equity-based compensation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 9,066 | | | | | | 9,066 | | |
Balances, September 30, 2022
|
| | | | 112,745 | | | | | $ | 1,132 | | | | | $ | (3,974) | | | | | $ | 886,460 | | | | | $ | (105,568) | | | | | $ | 778,050 | | | | | | 4,581 | | | | | $ | 68,102 | | | | | $ | 91,128 | | | | | $ | 159,230 | | |
| | |
Stockholders’ Equity
|
| |
Mezzanine Equity
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Common Stock
|
| |
Treasury
|
| |
Additional
Paid-In Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Equity |
| |
Preferred
Stock |
| |
Common Stock
|
| |
Total
Mezzanine Equity |
| ||||||||||||||||||||||||||||||||||||
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
Balances, December 31, 2020
|
| | | | 112,855 | | | | | $ | 1,129 | | | | | | — | | | | | $ | 968,500 | | | | | $ | (26,773) | | | | | $ | 942,856 | | | | | $ | 94,924 | | | | | | 4,229 | | | | | $ | 42,288 | | | | | $ | 137,212 | | |
Net Income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,886 | | | | | | 11,886 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Redemption of minority ownership puttable shares
|
| | | | — | | | | | | 2 | | | | | | (1,560) | | | | | | 1,558 | | | | | | — | | | | | | — | | | | | | — | | | | | | (156) | | | | | | (1,560) | | | | | | (1,560) | | |
Accretion of preferred stock to redemption value
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,154) | | | | | | — | | | | | | (1,154) | | | | | | 1,154 | | | | | | — | | | | | | — | | | | | | 1,154 | | |
Balances, March 31, 2021
|
| | | | 112,855 | | | | | | 1,131 | | | | | | (1,560) | | | | | | 968,904 | | | | | | (14,887) | | | | | | 953,588 | | | | | | 96,078 | | | | | | 4,073 | | | | | | 40,728 | | | | | | 136,806 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (141,340) | | | | | | (141,340) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Dividend declared, preferred stock shareholders ($0.25 per share)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (10,330) | | | | | | (10,330) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Dividend declared ($0.75 per share)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (88,126) | | | | | | (88,126) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Redemption of minority ownership puttable shares
|
| | | | — | | | | | | 6 | | | | | | (666) | | | | | | 660 | | | | | | — | | | | | | — | | | | | | — | | | | | | (67) | | | | | | (666) | | | | | | (666) | | |
Redemption of preferred stock
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,785) | | | | | | — | | | | | | — | | | | | | (4,785) | | |
Deemed dividend, preferred stock shareholders
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,353) | | | | | | — | | | | | | (1,353) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Accretion of preferred stock to redemption
value |
| | | | — | | | | | | — | | | | | | — | | | | | | (1,181) | | | | | | — | | | | | | (1,181) | | | | | | 1,181 | | | | | | — | | | | | | — | | | | | | 1,181 | | |
Balances, June 30, 2021
|
| | | | 112,855 | | | | | $ | 1,137 | | | | | $ | (2,226) | | | | | $ | 967,030 | | | | | $ | (254,683) | | | | | $ | 711,258 | | | | | $ | 92,474 | | | | | | 4,006 | | | | | $ | 40,062 | | | | | $ | 132,536 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (231,615) | | | | | | (231,615) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Adjustment of minority ownership puttable shares to redemption value
|
| | | | — | | | | | | — | | | | | | — | | | | | | (4,247) | | | | | | — | | | | | | (4,247) | | | | | | — | | | | | | — | | | | | | 4,247 | | | | | | 4,247 | | |
Accretion of preferred stock to redemption value
|
| | | | — | | | | | | — | | | | | | — | | | | | | (1,209) | | | | | | — | | | | | | (1,209) | | | | | | 1,209 | | | | | | — | | | | | | — | | | | | | 1,209 | | |
Balances, September 30, 2021
|
| | | | 112,855 | | | | | $ | 1,137 | | | | | $ | (2,226) | | | | | $ | 961,574 | | | | | $ | (486,298) | | | | | $ | 474,187 | | | | | $ | 93,683 | | | | | | 4,006 | | | | | $ | 44,309 | | | | | $ | 137,992 | | |
| | |
As of September 30,
|
| |||||||||
(in thousands)
|
| |
2022
|
| |
2021
|
| ||||||
Cash and cash equivalents
|
| | | | 167,143 | | | | | | 86,245 | | |
Restricted cash
|
| | | | 17,473 | | | | | | — | | |
Total cash, cash equivalents and restricted cash
|
| | | $ | 184,616 | | | | | $ | 86,245 | | |
|
Cash
|
| | | $ | 627,527 | | |
|
Contingent consideration
|
| | | | 17,150 | | |
|
Total consideration
|
| | | $ | 644,677 | | |
| Assets acquired and liabilities assumed: | | | | | | | |
|
Inventory
|
| | | $ | 150 | | |
|
Natural gas properties – developed
|
| | | | 664,665 | | |
|
Midstream assets
|
| | | | 254,813 | | |
|
Other property and equipment
|
| | | | 8,907 | | |
|
Property taxes
|
| | | | (9,039) | | |
|
Deferred tax liability
|
| | | | (49,789) | | |
|
Revenues payable
|
| | | | (16,612) | | |
|
Asset retirement obligations
|
| | | | (44,765) | | |
|
Total identifiable net assets
|
| | | $ | 808,330 | | |
|
Bargain purchase gain
|
| | | $ | (163,653) | | |
| | |
Three Months Ended September 30,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||
(in thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Revenues and other operating income (loss)
|
| | | $ | 303,794 | | | | | $ | (6,188) | | | | | $ | 742,547 | | | | | $ | 279,344 | | |
Net income (loss) and comprehensive income (loss) attributable to BKV Corp.
|
| | | $ | 77,752 | | | | | $ | (220,284) | | | | | $ | 220,115 | | | | | $ | (364,707) | | |
(in thousands)
|
| |
September 30, 2022
|
| |
December 31, 2021
|
| ||||||
Compressor station
|
| | | $ | 37,851 | | | | | $ | 6,831 | | |
Meter station
|
| | | | 654 | | | | | | 654 | | |
Pipelines
|
| | | | 271,754 | | | | | | 47,878 | | |
Total
|
| | | | 310,259 | | | | | | 55,363 | | |
Accumulated depreciation
|
| | | | (9,965) | | | | | | (7,417) | | |
Midstream assets, net
|
| | | $ | 300,294 | | | | | $ | 47,946 | | |
(in thousands)
|
| |
September 30, 2022
|
| |
December 31, 2021
|
| ||||||
Buildings
|
| | | $ | 16,789 | | | | | $ | 12,675 | | |
Furniture, fixtures, equipment and vehicles
|
| | | | 14,483 | | | | | | 6,555 | | |
Computer software
|
| | | | 4,844 | | | | | | 4,715 | | |
Leasehold improvements
|
| | | | 1,627 | | | | | | 1,571 | | |
Land
|
| | | | 3,090 | | | | | | 3,090 | | |
Total
|
| | | | 40,833 | | | | | | 28,606 | | |
Accumulated depreciation
|
| | | | (9,218) | | | | | | (6,482) | | |
Other property and equipment, net
|
| | | $ | 31,615 | | | | | $ | 22,124 | | |
| | |
As of September 30, 2022
|
| |||||||||||||||||||||
| | |
Fair Value Measurements Using:
|
| | | | | | | |||||||||||||||
(in thousands)
|
| |
Quoted Prices
in Active Markets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total
|
| ||||||||||||
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative instruments
|
| | | $ | — | | | | | $ | 1,466 | | | | | $ | — | | | | | $ | 1,466 | | |
Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative instruments
|
| | | $ | — | | | | | $ | 265,032 | | | | | $ | — | | | | | $ | 265,032 | | |
Contingent consideration
|
| | | $ | — | | | | | $ | — | | | | | $ | 190,773 | | | | | $ | 190,773 | | |
Mezzanine equity | | | | | | | | | | | | | | | | | | | | | | | | | |
Minority ownership puttable shares
|
| | | $ | — | | | | | $ | — | | | | | $ | 68,102 | | | | | $ | 68,102 | | |
Equity-based compensation
|
| | | $ | — | | | | | $ | — | | | | | $ | 91,128 | | | | | $ | 91,128 | | |
| | |
As of December 31, 2021
|
| |||||||||||||||||||||
| | |
Fair Value Measurements Using:
|
| | | | | | | |||||||||||||||
(in thousands)
|
| |
Quoted Prices
in Active Markets (Level 1) |
| |
Significant Other
Observable Inputs (Level 2) |
| |
Significant
Unobservable Inputs (Level 3) |
| |
Total
|
| ||||||||||||
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative instruments
|
| | | $ | — | | | | | $ | 9,986 | | | | | $ | — | | | | | $ | 9,986 | | |
Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Derivative instruments
|
| | | $ | — | | | | | $ | 114,818 | | | | | $ | — | | | | | $ | 114,818 | | |
Contingent consideration
|
| | | $ | — | | | | | $ | — | | | | | $ | 142,533 | | | | | $ | 142,533 | | |
Mezzanine equity | | | | | | | | | | | | | | | | | | | | | | | | | |
Minority ownership puttable shares
|
| | | $ | — | | | | | $ | — | | | | | $ | 49,841 | | | | | $ | 49,841 | | |
Equity-based compensation
|
| | | $ | — | | | | | $ | — | | | | | $ | 34,006 | | | | | $ | 34,006 | | |
(in thousands, except per share amounts)
|
| |
Fair Value
|
| |
Valuation
Technique |
| |
Unobservable
Input |
| |
Range or Actual
|
| |||
Common stock per share value – as of September 30, 2021(1)
|
| | | $ | 11.06 | | | |
Enterprise
value |
| |
Discount rate
|
| |
10%
|
|
Market condition equity-based
compensation per share value – as of September 30, 2021 |
| | | $ | 11.01 | | | |
Monte Carlo
Simulation |
| |
Performance
period dividends |
| |
50.0% of projected
annual net income |
|
Contingent consideration – as of December 31, 2021
|
| | | $ | 142,533 | | | |
Monte Carlo
Simulation |
| |
Risk Free Rate
|
| |
1.0%
|
|
| | | | | | | | | | | |
Credit Spread
|
| |
4.0%
|
|
| | | | | | | | | | | |
Discount Rate
|
| |
5.0%
|
|
Market condition equity-based
compensation per share value – as of December 31, 2021 |
| | | $ | 13.77 | | | |
Monte Carlo
Simulation |
| |
Performance
period dividends |
| |
3.0% equity capital,
annually |
|
Common stock per share value – as of December 31, 2021(1)
|
| | | $ | 11.75 | | | |
Enterprise value
|
| |
Performance
period dividends |
| |
7.7-9.5%
|
|
Market condition equity-based
compensation per share value – as of March 31, 2022 |
| | | $ | 24.25 | | | |
Monte Carlo
Simulation |
| |
Performance
period dividends |
| |
3.0% equity capital,
annually |
|
Common stock per share value – as of March 31, 2022(1)
|
| | | $ | 15.28 | | | |
Enterprise value
|
| |
Discount rate
|
| |
8.0-12.0%
|
|
Market condition equity-based
compensation per share value – as of June 30, 2022 |
| | | $ | 20.04 | | | |
Monte Carlo
Simulation |
| |
Performance
period dividends |
| |
3.0% equity capital,
annually |
|
Common stock per share value – as of June 30, 2022(1)
|
| | | $ | 16.79 | | | |
Enterprise value
|
| |
Discount rate
|
| |
8.0-12.0%
|
|
Market condition equity-based
compensation per share value – as of September 30, 2022 |
| | | $ | 18.78 | | | |
Monte Carlo
Simulation |
| |
Performance
period dividends |
| |
3.0% equity capital,
annually |
|
Common stock per share value – as of September 30, 2022(1)
|
| | | $ | 16.04 | | | |
Enterprise value
|
| |
Discount rate
|
| |
8.0-12.0%
|
|
Contingent consideration – as of September 30, 2022
|
| | | $ | 190,773 | | | |
Monte Carlo
Simulation |
| |
Risk Free Rate
|
| |
4.0%
|
|
| | | | | | | | | | | |
Credit Spread
|
| |
4.5%
|
|
| | | | | | | | | | | |
Discount Rate
|
| |
8.5%
|
|
(in thousands)
|
| |
September 30, 2022
|
| |
December 31, 2021
|
| ||||||
Balance beginning of period
|
| | | $ | 226,380 | | | | | $ | 54,853 | | |
Contingent consideration-additions from business combination
|
| | | | 17,150 | | | | | | — | | |
Contingent consideration – settlement
|
| | | | — | | | | | | (65,000) | | |
Minority ownership puttable share activity
|
| | | | 78 | | | | | | 511 | | |
Grant date fair value of equity-based compensation
|
| | | | 28,139 | | | | | | 28,990 | | |
Change in fair market value (all instruments)
|
| | | | 78,255 | | | | | | 207,026 | | |
Balance end of period
|
| | | $ | 350,002 | | | | | $ | 226,380 | | |
| | |
As of September 30, 2022
|
| |||||||||||||||
(in thousands)
|
| |
Gross Amounts
of Assets and Liabilities |
| |
Offset
Adjustments |
| |
Net Amounts of
Assets and Liabilities |
| |||||||||
Current derivative assets
|
| | | $ | 5,429 | | | | | | (3,963) | | | | | $ | 1,466 | | |
Noncurrent derivative assets
|
| | | $ | 112 | | | | | | (112) | | | | | $ | — | | |
Current derivative liabilities
|
| | | $ | 218,622 | | | | | | (3,963) | | | | | $ | 214,658 | | |
Noncurrent derivative liabilities
|
| | | $ | 50,486 | | | | | | (112) | | | | | $ | 50,374 | | |
| | |
As of December 31, 2021
|
| |||||||||||||||
(in thousands)
|
| |
Gross Amounts
of Assets and Liabilities |
| |
Offset
Adjustments |
| |
Net Amounts of
Assets and Liabilities |
| |||||||||
Current derivative assets
|
| | | $ | 9,986 | | | | | | — | | | | | $ | 9,986 | | |
Noncurrent derivative assets
|
| | | $ | — | | | | | | — | | | | | $ | — | | |
Current derivative liabilities
|
| | | $ | 91,156 | | | | | | — | | | | | $ | 91,156 | | |
Noncurrent derivative liabilities
|
| | | $ | 23,662 | | | | | | — | | | | | $ | 23,662 | | |
| | |
Three Months Ended
September 30, |
| |||||||||
(in thousands)
|
| |
2022
|
| |
2021
|
| ||||||
Total loss on settled derivative instruments
|
| | | $ | (310,930) | | | | | $ | (101,512) | | |
Total gain (loss) on unsettled derivative instruments
|
| | | | 41,401 | | | | | | (220,817) | | |
Total loss on derivative instruments
|
| | | $ | (269,529) | | | | | $ | (322,329) | | |
| | |
Nine Months Ended
September 30, |
| |||||||||
(in thousands)
|
| |
2022
|
| |
2021
|
| ||||||
Total loss on settled derivative instruments
|
| | | $ | (561,578) | | | | | $ | (123,570) | | |
Total loss on unsettled derivative instruments
|
| | | | (158,734) | | | | | | (377,034) | | |
Total loss on derivative instruments
|
| | | $ | (720,312) | | | | | $ | (500,604) | | |
Instrument
|
| |
MMBTU
|
| |
Weighted
Average Price (USD) |
| |
Weighted
Average Price Sub Floor |
| |
Weighted
Average Price Floor |
| |
Weighted
Average Price Ceiling |
| |
Weighted
Average Price Sub Ceiling |
| |
Fair Value as of
September 30, 2022 (in thousands) |
| |||||||||||||||||||||
2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Swap
|
| | | | 11,209,000 | | | | | $ | 4.41 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (27,462) | | |
Enhanced three-way collars
|
| | | | 8,235,000 | | | | | | | | | | | $ | 2.51 | | | | | $ | 2.54 | | | | | $ | 2.91 | | | | | $ | 3.18 | | | | | $ | (64,581) | | |
Collars
|
| | | | 305,000 | | | | | | | | | | | | | | | | | $ | 2.75 | | | | | $ | 3.30 | | | | | | | | | | | $ | (1,077) | | |
2023 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Swap
|
| | | | 52,674,600 | | | | | $ | 3.90 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | $ | (67,647) | | |
Enhanced three-way collars
|
| | | | 9,125,000 | | | | | | | | | | | | | | | | | $ | 2.45 | | | | | $ | 3.15 | | | | | $ | 3.15 | | | | | $ | (41,317) | | |
Collars
|
| | | | 41,250,000 | | | | | | | | | | | | | | | | | $ | 2.85 | | | | | $ | 3.75 | | | | | | | | | | | $ | (55,843) | | |
Instrument
|
| |
Basis
Reference Price |
| |
MMBTU
|
| |
Weighted
Average Basis Differential |
| |
Fair Value at
September 30, 2022 (in thousands) |
| |||||||||
2022 | | | | | | | | | | | | | | | | | | | | | | |
Swap
|
| |
Transco 85
|
| | | | 9,200,000 | | | | | $ | 0.46 | | | | | $ | 1,862 | | |
2023 | | | | | | | | | | | | | | | | | | | | | | |
Swap
|
| |
Transco 85
|
| | | | 9,000,000 | | | | | $ | 0.46 | | | | | $ | (1,798) | | |
Swap
|
| |
TETCO M3
|
| | | | 590,000 | | | | | $ | 10.68 | | | | | $ | 1,466 | | |
Instrument
|
| |
Commodity Reference Price
|
| |
Gallons
|
| |
Weighted
Average Price (USD) |
| |
Fair Value at
September 30, 2022 (in thousands) |
| |||||||||
2022 | | | | | | | | | | | | | | | | | | | | | | |
Swap
|
| | OPIS Purity Ethane Mont Belvieu | | | | | 34,385,400 | | | | | $ | 0.34 | | | | | $ | (1,925) | | |
Swap
|
| | OPIS IsoButane Mont Belvieu Non-TET | | | | | 966,000 | | | | | $ | 0.99 | | | | | $ | (96) | | |
Swap
|
| |
OPIS Normal Butane Mont Belvieu Non-TET
|
| | | | 1,932,000 | | | | | $ | 0.98 | | | | | $ | (11) | | |
Swap
|
| | OPIS Pentane Mont Belvieu Non-TET | | | | | 1,932,000 | | | | | $ | 1.46 | | | | | $ | (183) | | |
Swap
|
| | OPIS Propane Mont Belvieu Non-TET | | | | | 5,796,000 | | | | | $ | 0.86 | | | | | $ | (93) | | |
2023 | | | | | | | | | | | | | | | | | | | | | | |
Swap
|
| | OPIS Purity Ethane Mont Belvieu | | | | | 38,325,000 | | | | | $ | 0.23 | | | | | $ | (4,289) | | |
Swap
|
| | OPIS IsoButane Mont Belvieu Non-TET | | | | | 3,832,500 | | | | | $ | 0.80 | | | | | $ | (571) | | |
Swap
|
| |
OPIS Normal Butane Mont Belvieu Non-TET
|
| | | | 3,832,500 | | | | | $ | 0.80 | | | | | $ | (384) | | |
Swap
|
| | OPIS Pentane Mont Belvieu Non-TET | | | | | 7,665,000 | | | | | $ | 1.28 | | | | | $ | (1,522) | | |
Swap
|
| | OPIS Propane Mont Belvieu Non-TET | | | | | 22,995,000 | | | | | $ | 0.72 | | | | | $ | (2,004) | | |
Instrument
|
| |
Commodity Reference Price
|
| |
Gallons
|
| |
Weighted
Average Price Floor |
| |
Weighted
Average Price Ceiling |
| |
Fair Value
as of September 30, 2022 (in thousands) |
| ||||||||||||
2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Collars
|
| | OPIS IsoButane Mont Belvieu Non-TET | | | | | 2,318,400 | | | | | $ | 1.25 | | | | | $ | 1.42 | | | | | $ | 316 | | |
Collars
|
| |
OPIS Normal Butane Mont Belvieu Non-TET
|
| | | | 1,545,600 | | | | | $ | 1.25 | | | | | $ | 1.42 | | | | | $ | 211 | | |
Collars
|
| | OPIS Pentane Mont Belvieu Non-TET | | | | | 5,922,000 | | | | | $ | 1.80 | | | | | $ | 2.19 | | | | | $ | 839 | | |
Collars
|
| | OPIS Propane Mont Belvieu Non-TET | | | | | 15,968,400 | | | | | $ | 1.14 | | | | | $ | 1.31 | | | | | $ | 2,150 | | |
2023 | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Collars
|
| | OPIS IsoButane Mont Belvieu Non-TET | | | | | 9,198,000 | | | | | $ | 0.95 | | | | | $ | 1.09 | | | | | $ | 393 | | |
(in thousands)
|
| |
September 30, 2022
|
| |
December 31, 2021
|
| ||||||
Asset retirement obligations, beginning of period
|
| | | $ | 158,968 | | | | | $ | 148,826 | | |
Additions through business combination
|
| | | | 44,765 | | | | | | — | | |
Liabilities incurred
|
| | | | 298 | | | | | | 923 | | |
Liabilities settled
|
| | | | (115) | | | | | | (811) | | |
Accretion of discount
|
| | | | 8,874 | | | | | | 10,030 | | |
Asset retirement obligations, end of period
|
| | | | 212,790 | | | | | | 158,968 | | |
Less current portion
|
| | | | (618) | | | | | | — | | |
Asset retirement obligations, long-term
|
| | | $ | 212,172 | | | | | $ | 158,968 | | |
(in thousands)
|
| |
September 30, 2022
|
| |||
Credit facilities | | | | | | | |
Facility I
|
| | | $ | 45,000 | | |
Facility II
|
| | | | 10,000 | | |
Facility III
|
| | | | 75,000 | | |
Term loan
|
| | | | | | |
Current portion of Term Loan Credit Agreement
|
| | | | 114,000 | | |
Current portion of unamortized debt issuance costs
|
| | | | (2,050) | | |
Total current debt, net
|
| | | | 241,950 | | |
Long-term portion of Term Loan Credit Agreement
|
| | | | 456,000 | | |
Long-term portion of unamortized debt issuance costs
|
| | | | (4,246) | | |
Total long-term debt, net
|
| | | | 451,754 | | |
Total debt, net
|
| | | $ | 693,704 | | |
| | |
Three Months Ended September 30, 2022
|
| |||||||||||||||
(in thousands)
|
| |
Pennsylvania
|
| |
Texas
|
| |
Total
|
| |||||||||
Natural gas
|
| | | $ | 74,614 | | | | | $ | 406,693 | | | | | $ | 481,307 | | |
Natural gas liquids
|
| | | | — | | | | | | 84,306 | | | | | | 84,306 | | |
Oil
|
| | | | — | | | | | | 2,424 | | | | | | 2,424 | | |
Total production revenues
|
| | | $ | 74,614 | | | | | $ | 493,423 | | | | | $ | 568,037 | | |
Marketing revenues
|
| | | | — | | | | | | 1,869 | | | | | | 1,869 | | |
Midstream revenues
|
| | | | 1,345 | | | | | | 1,392 | | | | | | 2,737 | | |
Total
|
| | | $ | 75,959 | | | | | $ | 496,684 | | | | | $ | 572,643 | | |
| | |
Three Months Ended September 30, 2021
|
| |||||||||||||||
(in thousands)
|
| |
Pennsylvania
|
| |
Texas
|
| |
Total
|
| |||||||||
Natural gas
|
| | | $ | 33,282 | | | | | $ | 125,942 | | | | | $ | 159,224 | | |
Natural gas liquids
|
| | | | — | | | | | | 66,371 | | | | | | 66,371 | | |
Oil
|
| | | | — | | | | | | 1,434 | | | | | | 1,434 | | |
Total production revenues
|
| | | $ | 33,282 | | | | | $ | 193,747 | | | | | $ | 227,029 | | |
Marketing revenues
|
| | | | — | | | | | | 950 | | | | | | 950 | | |
Midstream revenues
|
| | | | 1,557 | | | | | | — | | | | | | 1,557 | | |
Total
|
| | | $ | 34,839 | | | | | $ | 194,697 | | | | | $ | 229,536 | | |
| | |
Nine Months Ended September 30, 2022
|
| |||||||||||||||
(in thousands)
|
| |
Pennsylvania
|
| |
Texas
|
| |
Total
|
| |||||||||
Natural gas
|
| | | $ | 186,244 | | | | | $ | 783,281 | | | | | $ | 969,525 | | |
Natural gas liquids
|
| | | | — | | | | | | 247,404 | | | | | | 247,404 | | |
Oil
|
| | | | — | | | | | | 7,544 | | | | | | 7,544 | | |
Total production revenues
|
| | | $ | 186,244 | | | | | $ | 1,038,229 | | | | | $ | 1,224,473 | | |
Marketing revenues
|
| | | | — | | | | | | 7,197 | | | | | | 7,197 | | |
Midstream revenues
|
| | | | 4,688 | | | | | | 1,392 | | | | | | 6,080 | | |
Total
|
| | | $ | 190,932 | | | | | $ | 1,046,818 | | | | | $ | 1,237,750 | | |
| | |
Nine Months Ended September 30, 2021
|
| |||||||||||||||
(in thousands)
|
| |
Pennsylvania
|
| |
Texas
|
| |
Total
|
| |||||||||
Natural gas
|
| | | $ | 74,608 | | | | | $ | 285,108 | | | | | $ | 359,716 | | |
Natural gas liquids
|
| | | | — | | | | | | 151,165 | | | | | | 151,165 | | |
Oil
|
| | | | — | | | | | | 5,491 | | | | | | 5,491 | | |
Total production revenues
|
| | | $ | 74,608 | | | | | $ | 441,764 | | | | | $ | 516,372 | | |
Marketing revenues
|
| | | | — | | | | | | 51,246 | | | | | | 51,246 | | |
Midstream revenues
|
| | | | 5,529 | | | | | | — | | | | | | 5,529 | | |
Total
|
| | | $ | 80,137 | | | | | $ | 493,010 | | | | | $ | 573,147 | | |
(in thousands)
|
| |
September 30, 2022
|
| |
December 31, 2021
|
| ||||||
Accounts payable
|
| | | $ | 71,846 | | | | | $ | 32,237 | | |
Commodity derivative settlements payable
|
| | | | 89,719 | | | | | | 43,252 | | |
Commodity derivative monetizations payable
|
| | | | 70,200 | | | | | | 23,175 | | |
Revenues payable
|
| | | | 22,899 | | | | | | 29,871 | | |
Other accrued liabilities
|
| | | | 63,854 | | | | | | 38,301 | | |
Total
|
| | | $ | 318,518 | | | | | $ | 166,836 | | |
(in thousands, except per share amounts)
|
| |
Shares
|
| |
Weighted
Average Grant Date Fair Value |
| ||||||
Unvested PRSUs at January 1, 2022
|
| | | | 11,589 | | | | | $ | 10.90 | | |
Granted(1) | | | | | 466 | | | | | $ | 14.67 | | |
Forfeited(1) | | | | | (204) | | | | | $ | 10.98 | | |
Unvested PRSUs as of September 30, 2022
|
| | | | 11,851 | | | | | $ | 11.09 | | |
| | |
Performance Conditions
|
| |||||||||||||||||||||
| | |
Weight
|
| |
Minimum
Threshold (0%) |
| |
Target
Threshold (50%) |
| |
Maximum
Threshold (100%) |
| ||||||||||||
TSR
|
| | | | 60% | | | | | | 5% | | | | | | 12.5% | | | | | | 20% | | |
ROCE
|
| | | | 20% | | | | | | —% | | | | | | 7% | | | | | | 14% | | |
IPO readiness (capability dates)
|
| | | | 20% | | | |
12/31/2024
|
| |
12/31/2023
|
| |
12/31/2022
|
|
(in thousands, except per share amounts)
|
| |
Shares
|
| |
Weighted-
Average Grant Date Fair Value |
| ||||||
Unvested TRSUs at January 1, 2022
|
| | | | 2,328 | | | | | $ | 11.06 | | |
Granted(1) | | | | | 100 | | | | | $ | 13.08 | | |
Vested
|
| | | | (317) | | | | | $ | 11.11 | | |
Forfeited
|
| | | | (37) | | | | | $ | 11.33 | | |
Unvested TRSUs as of September 30, 2022
|
| | | | 2,074 | | | | | $ | 11.16 | | |
Income Statement
(in thousands) |
| |
Nine Months Ended
September 30, 2022 |
| |||
| | |
(unaudited)
|
| |||
Revenues
|
| | | $ | 249,605 | | |
Variable operating expenses
|
| | | | 154,474 | | |
Gross profit
|
| | | | 95,131 | | |
Operating expenses
|
| | | | 39,404 | | |
Income from operations
|
| | | | 55,727 | | |
Net income
|
| | | $ | 28,972 | | |
(in thousands)
|
| |
2022
|
| |
2023
|
| |
2024
|
| |
2025
|
| |
2026
|
| |
Thereafter
|
| |
Total
|
| |||||||||||||||||||||
Term loan payments
|
| | | $ | — | | | | | $ | 114,000 | | | | | $ | 114,000 | | | | | $ | 114,000 | | | | | $ | 114,000 | | | | | $ | 114,000 | | | | | $ | 570,000 | | |
Credit facilities
|
| | | | 130,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 130,000 | | |
Interest payable
|
| | | | 12,057 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 12,057 | | |
Notes payable to related party
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 75,000 | | | | | | 75,000 | | |
Interest on related party notes
|
| | | | 2,795 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,795 | | |
BKVerde management fees
|
| | | | 2,000 | | | | | | 8,000 | | | | | | 1,333 | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,333 | | |
Lease payments
|
| | | | 2,952 | | | | | | 1,517 | | | | | | 1,029 | | | | | | 972 | | | | | | 848 | | | | | | 1,664 | | | | | | 8,982 | | |
Capital commitment
|
| | | | 3,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 3,500 | | |
Volume commitments
|
| | | | 16,531 | | | | | | 58,002 | | | | | | 42,112 | | | | | | 22,323 | | | | | | 20,538 | | | | | | 82,544 | | | | | | 242,050 | | |
Total
|
| | | $ | 169,835 | | | | | $ | 181,519 | | | | | $ | 158,474 | | | | | $ | 137,295 | | | | | $ | 135,386 | | | | | $ | 273,208 | | | | | $ | 1,055,717 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
(in thousands)
|
| |
2022
|
| |
2021
|
| |
2022
|
| |
2021
|
| ||||||||||||
Basic weighted average common shares outstanding
|
| | | | 117,326 | | | | | | 116,978 | | | | | | 117,316 | | | | | | 117,027 | | |
Add: dilutive effect of TRSUs
|
| | | | 806 | | | | | | — | | | | | | 654 | | | | | | — | | |
Add: dilutive effect of PRSUs
|
| | | | 9,212 | | | | | | — | | | | | | 6,627 | | | | | | — | | |
Diluted weighted average of common shares outstanding
|
| | | | 127,344 | | | | | | 116,978 | | | | | | 124,597 | | | | | | 117,027 | | |
Weighted average number of outstanding securities excluded
from the calculation of diluted loss and comprehensive loss per share |
| | | | | | | | | | | | | | | | | | | | | | | | |
TRSUs
|
| | | | — | | | | | | 83 | | | | | | — | | | | | | 395 | | |
PRSUs
|
| | | | — | | | | | | 2,519 | | | | | | — | | | | | | 1,389 | | |
Preferred stock
|
| | | | — | | | | | | 33,109 | | | | | | — | | | | | | 33,927 | | |
| | |
Year Ended
December 31, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
(in U.S. Dollars)
|
| |
2021
|
| |
2020
|
| |
2022
|
| |
2021
|
| ||||||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |||||||||
REVENUES | | | | | | | | | | | | | | | | | | | | | | | | | |
Oil and condensate, gas and NGL sales
|
| | | | 307,980,127 | | | | | | 183,587,740 | | | | | | 219,232,387 | | | | | | 117,279,977 | | |
Midstream operating revenues
|
| | | | 6,243,524 | | | | | | 6,400,076 | | | | | | 3,620,836 | | | | | | 2,788,135 | | |
Other revenues
|
| | | | 267,540 | | | | | | 395,570 | | | | | | 247,704 | | | | | | 127,602 | | |
Total Revenues
|
| | | | 314,491,191 | | | | | | 190,383,386 | | | | | | 223,100,927 | | | | | | 120,195,714 | | |
DIRECT OPERATING EXPENSES | | | | | | | | | | | | | | | | | | | | | | | | | |
Lease operating expense
|
| | | | 76,921,954 | | | | | | 83,055,070 | | | | | | 47,456,160 | | | | | | 36,713,078 | | |
Overhead costs
|
| | | | 20,826,466 | | | | | | 20,523,594 | | | | | | 10,720,051 | | | | | | 10,442,276 | | |
Cost of goods sold
|
| | | | 49,794,678 | | | | | | 50,306,855 | | | | | | 25,320,736 | | | | | | 22,616,152 | | |
Production and property taxes
|
| | | | 21,667,036 | | | | | | 17,056,948 | | | | | | 10,696,307 | | | | | | 4,262,571 | | |
Total Direct Operating Expenses
|
| | | | 169,210,134 | | | | | | 170,942,467 | | | | | | 94,193,254 | | | | | | 74,034,077 | | |
REVENUES IN EXCESS OF DIRECT OPERATING EXPENSES
|
| | | | 145,281,057 | | | | | | 19,440,919 | | | | | | 128,907,673 | | | | | | 46,161,637 | | |
| | |
Natural Gas
(MMcf) |
| |
NGL
(MBbls) |
| |
Oil
(MBbls) |
| |
Total
(MMcfe) |
| ||||||||||||
January 1, 2020
|
| | | | 965,033 | | | | | | 18,703 | | | | | | 189 | | | | | | 1,078,385 | | |
Revision of previous estimates(1)
|
| | | | (217,748) | | | | | | (4,441) | | | | | | (45) | | | | | | (244,664) | | |
Production
|
| | | | (85,388) | | | | | | (1,435) | | | | | | (19) | | | | | | (94,112) | | |
December 31, 2020
|
| | | | 661,897 | | | | | | 12,827 | | | | | | 125 | | | | | | 739,609 | | |
Revision of previous estimates(2)
|
| | | | 359,153 | | | | | | 6,807 | | | | | | 77 | | | | | | 400,457 | | |
Production
|
| | | | (74,076) | | | | | | (1,283) | | | | | | (18) | | | | | | (81,882) | | |
December 31, 2021
|
| | | | 946,974 | | | | | | 18,351 | | | | | | 184 | | | | | | 1,058,184 | | |
Future cash flows
(in thousands) |
| |
As of December 31,
|
| |||||||||
|
2021
|
| |
2020
|
| ||||||||
Future estimated revenues(1)
|
| | | $ | 2,724,244 | | | | | $ | 686,798 | | |
Future estimated production costs(2)
|
| | | | (1,190,931) | | | | | | (508,748) | | |
Future estimated development costs(2)
|
| | | | (121,966) | | | | | | (122,467) | | |
Future income tax expense(3)
|
| | | | (14,302) | | | | | | (3,606) | | |
Future net cash flows
|
| | | | 1,397,045 | | | | | | 51,977 | | |
10% annual discount for estimated timing of cash flows
|
| | | | (688,067) | | | | | | (25,602) | | |
Standardized measure of discounted future net cash flows related to proved reserves
|
| | | $ | 708,978 | | | | | $ | 26,375 | | |
| | |
For the Years Ended
December 31, |
| |||||||||
(in thousands)
|
| |
2021
|
| |
2020
|
| ||||||
Balance, beginning of period
|
| | | $ | 26,375 | | | | | $ | 341,528 | | |
Net change in sales and transfer prices and in production (lifting) costs related to future production
|
| | | | 574,114 | | | | | | (179,269) | | |
Changes in estimated future development costs
|
| | | | 148 | | | | | | (782) | | |
Sales and transfers of natural gas, NGLs and oil produced during the period
|
| | | | (188,565) | | | | | | (62,952) | | |
Net change due to revisions in quantity estimates
|
| | | | 278,939 | | | | | | (104,659) | | |
Net change in future income taxes
|
| | | | (4,558) | | | | | | 2,402 | | |
Accretion of discount
|
| | | | 2,815 | | | | | | 34,571 | | |
Changes in timing and other
|
| | | | 19,710 | | | | | | (4,464) | | |
Total discounted cash flow as end of period
|
| | | $ | 708,978 | | | | | $ | 26,375 | | |
|
SEC registration fee
|
| | | $ | 11,020 | | |
|
FINRA filing fee
|
| | | | 15,500 | | |
|
NYSE listing fees
|
| | | | * | | |
|
Transfer agent and registrar fees and expenses
|
| | | | * | | |
|
Printing fees and expenses
|
| | | | * | | |
|
Legal fees and expenses
|
| | | | * | | |
|
Accounting fees and expenses
|
| | | | * | | |
|
Miscellaneous
|
| | | | * | | |
|
Total
|
| | | $ | * | | |
|
Exhibit
Number |
| |
Description
|
|
| 1.1* | | | Form of Underwriting Agreement | |
| 2.1+‡ | | | | |
| 2.2+ | | | | |
| 2.3+ | | | | |
| 3.1 | | | | |
| 3.2 | | | | |
| 3.3 | | | | |
| 3.4 | | | | |
| 4.1 | | | | |
| 5.1* | | | Opinion of Baker Botts L.L.P. as to the legality of the securities being registered | |
| 10.1+ | | | | |
| 10.2 | | | | |
| 10.3 | | | | |
| 10.4+ | | | | |
| 10.5 | | | | |
| 10.6 | | | | |
| 10.7†‡ | | | | |
| 10.8† | | | | |
| 10.9†‡ | | | | |
| 10.10† | | | | |
| 10.11† | | | | |
| 10.12† | | | | |
| 10.13† | | | | |
| 10.14† | | | | |
| 10.15*† | | | Form of Time Restricted Stock Unit Award and Performance-Based Restricted Stock Unit Award Notice and Award Agreement under the 2022 Plan (CEO) | |
|
Exhibit
Number |
| |
Description
|
|
|
10.16*†
|
| | Form of Time Restricted Stock Unit Award and Performance-Based Restricted Stock Unit Award Notice and Award Agreement under the 2022 Plan (Non-CEO Employee) | |
| 10.17† | | | | |
| 10.18† | | | | |
| 10.19† | | | | |
| 10.20† | | | | |
| 10.21† | | | | |
| 10.22† | | | | |
| 10.23† | | | | |
| 10.24† | | | | |
| 10.25+ | | | | |
| 10.26† | | | | |
| 10.27+ | | | | |
| 10.28+ | | | | |
| 10.29 | | | First Amendment, dated November 11, 2022, to Credit Agreement, dated June 16, 2022, among BKV Corporation, the lenders party thereto and Bangkok Bank Public Company Limited, New York Branch | |
| 10.30 | | | First Amendment, dated November 11, 2022, to Revolving Credit Agreement, dated August 24, 2022, among BKV Corporation, the lenders party thereto and Bangkok Bank Public Company Limited, New York Branch | |
| 21.1 | | | | |
| 23.1 | | | | |
| 23.2 | | | | |
| 23.3 | | | | |
| 23.4* | | | Consent of Baker Botts L.L.P. (included as part of Exhibit 5.1 hereto) | |
| 24.1 | | | | |
| 99.1 | | | | |
| 99.2 | | | | |
| 99.3 | | | | |
| 99.4 | | | |
|
Exhibit
Number |
| |
Description
|
|
| 99.5 | | | | |
| 99.6 | | | | |
| 99.7 | | | | |
| 99.8 | | | | |
| 99.9 | | | | |
| 99.10 | | | | |
| 99.11 | | | | |
| 99.12 | | | | |
| 99.13 | | | | |
| 99.14 | | | Ryder Scott Company, L.P., Summary of Reserves at September 30, 2022 (NYMEX Strip Pricing) (BKV Barnett, LLC) | |
| 99.15 | | | Ryder Scott Company, L.P., Summary of Reserves at September 30, 2022 (NYMEX Strip Pricing) (BKV Chaffee Corners, LLC) | |
| 99.16 | | | Ryder Scott Company, L.P., Summary of Reserves at September 30, 2022 (NYMEX Strip Pricing) (BKV Chelsea, LLC) | |
| 99.17 | | | Ryder Scott Company, L.P., Summary of Reserves at September 30, 2022 (NYMEX Strip Pricing) (BKV Operating, LLC) | |
| 99.18 | | | | |
| 107 | | | |
|
Name
|
| |
Title
|
| |
Date
|
|
|
/s/ Christopher P. Kalnin
Christopher P. Kalnin
|
| |
Chief Executive Officer and Director
(Principal Executive Officer) |
| |
November 18, 2022
|
|
|
/s/ John T. Jimenez
John T. Jimenez
|
| |
Chief Financial Officer
(Principal Financial Officer and Principal Accounting Officer) |
| |
November 18, 2022
|
|
|
/s/ Chanin Vongkusolkit
Chanin Vongkusolkit
|
| |
Chairman of the Board
|
| |
November 18, 2022
|
|
|
/s/ Somruedee Chaimongkol
Somruedee Chaimongkol
|
| |
Director
|
| |
November 18, 2022
|
|
|
/s/ Joseph R. Davis
Joseph R. Davis
|
| |
Director
|
| |
November 18, 2022
|
|
|
/s/ Akaraphong Dayananda
Akaraphong Dayananda
|
| |
Director
|
| |
November 18, 2022
|
|
|
Name
|
| |
Title
|
| |
Date
|
|
|
/s/ Carla S. Mashinski
Carla S. Mashinski
|
| |
Director
|
| |
November 18, 2022
|
|
|
/s/ Thiti Mekavichai
Thiti Mekavichai
|
| |
Director
|
| |
November 18, 2022
|
|
|
/s/ Charles C. Miller III
Charles C. Miller III
|
| |
Director
|
| |
November 18, 2022
|
|
|
/s/ Sunit S. Patel
Sunit S. Patel
|
| |
Director
|
| |
November 18, 2022
|
|
|
/s/ Anon Sirisaengtaksin
Anon Sirisaengtaksin
|
| |
Director
|
| |
November 18, 2022
|
|
|
/s/ Sinon Vongkusolkit
Sinon Vongkusolkit
|
| |
Director
|
| |
November 18, 2022
|
|