Attached files

file filename
EX-99.2 - EX-99.2 - Lonestar Resources US Inc.lone-ex992_10.htm
EX-99.1 - EX-99.1 - Lonestar Resources US Inc.lone-ex991_12.htm
EX-23.2 - EX-23.2 - Lonestar Resources US Inc.lone-ex232_363.htm
EX-23.1 - EX-23.1 - Lonestar Resources US Inc.lone-ex231_9.htm
8-K - 8-K - Lonestar Resources US Inc.lone-8k_20171213.htm

 

Exhibit 99.3

UNAUDITED PRO FORMA CONSOLIDATED STATEMENTS OF OPERATIONS

 

On June 15, 2017, Lonestar Resources US Inc. (“Lonestar”, the “Company”, “we”, and “our”) acquired certain oil and gas assets in Fayette, Gonzales and Lavaca Counties, Texas (the “Marquis Acquisition”). The unadjusted purchase price for the Marquis Acquisition was approximately $50 million consisting of (i) approximately $44 million in cash and (ii) 1,500,000 million shares of the Company’s Series B Preferred Stock valued at approximately $6 million.  

 

Also on June 15, 2017, the Company acquired certain oil and gas properties in DeWitt, Gonzales and Karnes Counties, Texas (the “Battlecat Acquisition” and, together with the Marquis Acquisition, the “Acquisitions”).  The unadjusted purchase price for the Battlecat Acquisition was approximately $60 million consisting of (i) $55 million in cash and (ii) 1,184,632, shares of the Company’s Series B Preferred Stock valued at approximately $4.8 million.  

 

Upon closing of the Acquisitions, Lonestar acquired 115 gross / 80.3 net producing oil and gas wells, with Lonestar owning an average 70% working interest in the producing wells.  The leasehold acquired total 30,219 gross / 21,238 net acres, with Lonestar owning an average 70% working interest in the leasehold.  Lonestar initially identified during the acquisition process 85 gross / 73 net proved undeveloped drilling locations in the Lower Eagle Ford Shale.  The Company has identified an additional 34 gross / 24 net drilling locations in the Lower Eagle Ford Shale to which proved reserves have not been assigned.

 

The cash consideration for the Acquisitions was provided by (a) the sale of 5,400 shares of Lonestar’s Series A-1 Preferred Stock, par value $0.001 per share (the “Series A-1 Preferred Stock”) and 74,600 shares of Lonestar’s Series A-2 Preferred Stock, par value $0.001 per share (the “Series A-2 Preferred Stock” and, together with the Series A-1 Preferred Stock and the Series A-2 Preferred Stock, the “Series Preferred Stock”) to Chambers Energy Capital III, LP (“Chambers”), in each case at a price of $975 per share for an aggregate amount of approximately $77.7 million (less transaction costs), and (b) borrowings of approximately $23.7 million under Lonestar’s Senior Secured Credit Facility.  The non-cash consideration for the Acquisitions consisted of the issuance of the Company’s Series B Preferred Stock.

 

The accompanying pro forma consolidated financial statements present the Marquis and Battlecat Acquisitions along with (a) the related issuances of Series Preferred Stock and Series B Preferred Stock and (b) borrowings from the Senior Secured Credit Facility.  These unaudited statements have been developed by applying pro forma adjustments to our historical financial statements and the Marquis Acquisition Properties statement of revenue and direct operating expenses and the Battlecat Oil and Gas Holdings, LLC consolidated financial statements for the periods presented. The unaudited pro forma statement of income data for the periods presented gives effect to the Marquis and Battlecat Acquisitions and related transactions as if they had been completed on January 1, 2016.  A pro forma balance sheet is not included in this report as the assets and liabilities were included in the historical balances at September 30, 2017.

 

 

The unaudited pro forma consolidated financial statements should be read together with the historical financial statements of Lonestar and the related notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2016, the Company’s Quarterly Report on Form 10-Q for the quarter and nine months ended September 30, 2017, the historical statement of revenue and direct operating expenses for the Marquis Acquisition properties filed as Exhibit 99.1 in this Current Report on Form 8-K and the historical Battlecat Oil and Gas Holdings LLC consolidated financial statements filed as Exhibit 99.2 in this Current Report on Form 8-K.

 

The unaudited pro forma consolidated financial statements are included for informational purposes only and do not purport to reflect the results of operations or financial position that would have occurred had the Marquis and Battlecat Acquisitions and related financing occurred on the assumed acquisition date. Accordingly, they should not be relied upon as indicative of our results of operations or financial position had the Marquis and Battlecat Acquisitions and related financing occurred on the date assumed because they necessarily exclude various operating expenses. Additionally, the unaudited pro forma consolidated financial statements are not a projection of our results of operations or financial position for any future period or date.

1

 


 

Lonestar Resources US, Inc.

 

Pro Forma Consolidated Statement of Operations (UNAUDITED)

 

(In thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Nine Months Ended September 30, 2017

 

 

Lonestar

 

 

Marquis (a)

 

 

Battlecat (a)

 

 

Pro Forma Adjustments

 

 

Pro Forma Lonestar

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil sales

$

52,742

 

 

$

10,893

 

 

$

1,802

 

 

$

 

 

$

65,437

 

Natural gas sales

 

5,072

 

 

 

283

 

 

 

 

 

 

 

 

 

5,355

 

Natural gas liquid sales

 

4,820

 

 

 

807

 

 

 

 

 

 

 

 

 

5,627

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

 

62,634

 

 

 

11,983

 

 

 

1,802

 

 

 

 

 

 

76,419

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating and gas gathering

 

10,992

 

 

 

3,707

 

 

 

1,116

 

 

 

 

 

 

15,815

 

Production, ad valorem, and severance taxes

 

3,656

 

 

 

588

 

 

 

83

 

 

 

 

 

 

4,327

 

Rig standby expense

 

61

 

 

 

 

 

 

 

 

 

 

 

 

61

 

Depletion, depreciation, and amortization

 

40,527

 

 

 

 

 

 

 

 

 

2,694

 

(b)

 

43,221

 

Accretion of asset retirement obligations

 

96

 

 

 

 

 

 

 

 

 

 

 

 

96

 

Loss on sale of oil and gas properties

 

466

 

 

 

 

 

 

 

 

 

 

 

 

466

 

Impairment of oil and gas properties

 

27,081

 

 

 

 

 

 

 

 

 

 

 

 

27,081

 

Stock-based compensation

 

985

 

 

 

 

 

 

 

 

 

 

 

 

985

 

General and administrative

 

7,940

 

 

 

 

 

 

 

 

 

 

 

 

7,940

 

Acquisition costs

 

3,063

 

 

 

 

 

 

 

 

 

 

 

 

3,063

 

Other (income) expense

 

(62

)

 

 

 

 

 

 

 

 

 

 

 

(62

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total costs and expenses

 

94,805

 

 

 

4,295

 

 

 

1,199

 

 

 

2,694

 

 

 

102,993

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income from operations

 

(32,171

)

 

 

7,688

 

 

 

603

 

 

 

(2,694

)

 

 

(26,574

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

(15,448

)

 

 

 

 

 

 

 

 

(713

)

(c)

 

(16,161

)

Amortization of finance costs

 

(4,368

)

 

 

 

 

 

 

 

 

 

 

 

(4,368

)

Unrealized gain on warrants

 

3,286

 

 

 

 

 

 

 

 

 

 

 

 

3,286

 

Gain on derivative financial instruments

 

6,505

 

 

 

 

 

 

 

 

 

 

 

 

6,505

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other expense, net

 

(10,025

)

 

 

 

 

 

 

 

 

(713

)

 

 

(10,738

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

(42,196

)

 

 

7,688

 

 

 

603

 

 

 

(3,407

)

 

 

(37,312

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax (expense) benefit

 

15,339

 

 

 

 

 

 

 

 

 

(1,709

)

(e)

 

13,630

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before dividends

 

(26,857

)

 

 

7,688

 

 

 

603

 

 

 

(5,116

)

 

 

(23,682

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock dividends

 

(2,120

)

 

 

 

 

 

 

 

 

(3,600

)

(d)

 

(5,720

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to common stockholders

$

(28,977

)

 

$

7,688

 

 

$

603

 

 

$

(8,716

)

 

$

(29,402

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and diluted

$

(1.33

)

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(1.35

)

Weighted average shares outstanding - basic and diluted

 

21,822,015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

21,822,015

 

 

See Notes to Unaudited Pro Forma Consolidated Statements of Operations

 


2

 


 

Lonestar Resources US, Inc.

 

Pro Forma Consolidated Statement of Operations (UNAUDITED)

 

(In thousands, except per share data)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2016

 

 

Lonestar

 

 

Marquis (f)

 

 

Battlecat (f)

 

 

Pro Forma Adjustments

 

 

Pro Forma Lonestar

 

Revenues

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil sales

$

46,954

 

 

$

27,356

 

 

$

4,083

 

 

$

 

 

$

78,393

 

Natural gas sales

 

7,165

 

 

 

267

 

 

 

10

 

 

 

 

 

 

7,442

 

Natural gas liquid sales

 

3,853

 

 

 

1,839

 

 

 

10

 

 

 

 

 

 

5,702

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

 

57,972

 

 

 

29,462

 

 

 

4,103

 

 

 

 

 

 

91,537

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating and gas gathering

 

16,232

 

 

 

11,371

 

 

 

1,767

 

 

 

 

 

 

29,370

 

Production, ad valorem, and severance taxes

 

3,287

 

 

 

1,462

 

 

 

188

 

 

 

 

 

 

4,937

 

Rig standby expense

 

2,261

 

 

 

 

 

 

 

 

 

 

 

 

2,261

 

Depletion, depreciation, and amortization

 

46,888

 

 

 

 

 

 

 

 

 

10,268

 

(b)

 

57,156

 

Accretion of asset retirement obligations

 

180

 

 

 

 

 

 

 

 

 

 

 

 

180

 

Gain on sale of oil and gas properties

 

(74

)

 

 

 

 

 

 

 

 

 

 

 

(74

)

Impairment of oil and gas properties

 

33,893

 

 

 

 

 

 

 

 

 

 

 

 

33,893

 

Stock-based compensation

 

448

 

 

 

 

 

 

 

 

 

 

 

 

448

 

General and administrative

 

11,319

 

 

 

 

 

 

 

 

 

 

 

 

11,319

 

Other expense

 

1,261

 

 

 

 

 

 

 

 

 

 

 

 

1,261

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total costs and expenses

 

115,695

 

 

 

12,833

 

 

 

1,955

 

 

 

10,268

 

 

 

140,751

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(Loss) income from operations

 

(57,723

)

 

 

16,629

 

 

 

2,148

 

 

 

(10,268

)

 

 

(49,214

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

(29,583

)

 

 

 

 

 

 

 

 

(1,435

)

(c)

 

(31,018

)

Gain on disposal of bonds

 

28,480

 

 

 

 

 

 

 

 

 

 

 

 

28,480

 

Unrealized gain on warrants

 

568

 

 

 

 

 

 

 

 

 

 

 

 

568

 

Loss on derivative financial instruments

 

(8,672

)

 

 

 

 

 

 

 

 

 

 

 

(8,672

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total other income (expense), net

 

(9,207

)

 

 

 

 

 

 

 

 

(1,435

)

 

 

(10,642

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

(66,930

)

 

 

16,629

 

 

 

2,148

 

 

 

(11,703

)

 

 

(59,856

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income tax (expense) benefit

 

(27,405

)

 

 

 

 

 

 

 

 

(2,476

)

(e)

 

(29,881

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before dividends

 

(94,335

)

 

 

16,629

 

 

 

2,148

 

 

 

(14,179

)

 

 

(89,737

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred stock dividends

 

 

 

 

 

 

 

 

 

 

(7,200

)

(d)

 

(7,200

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to common stockholders

$

(94,335

)

 

$

16,629

 

 

$

2,148

 

 

$

(21,379

)

 

$

(96,937

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per common share attributable to common stockholders-basic and diluted

$

(11.64

)

 

 

 

 

 

 

 

 

 

 

 

 

 

$

(11.96

)

Weighted average common shares outstanding–basic and diluted

 

8,106,931

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,106,931

 

 

See Notes to Unaudited Pro Forma Consolidated Statements of Operations


3

 


 

Note 1 – ADJUSTMENTS TO UNAUDITED PRO FORMA CONSOLIDATED STATEMENTS OF OPERATIONS

 

 

a.

Represents the historical revenue and direct operating expenses of the Marquis and Battlecat Properties for the period from January 1, 2017 to June 15, 2017 (date of acquisitions).

 

b.

Represents the increase in depletion, depreciation, amortization and accretion expense computed on a unit of production basis following the fair value allocation of the purchase price to prove oil and gas properties, as if the Marquis and Battlecat Acquisitions were consummated on January 1, 2016.

 

c.

Represents the net increase in interest expense resulting from the incremental borrowings from the Senior Secured Credit Facility, assuming an average annual rate of interest of 6.0%, which was the approximate average annual rate of interest for the borrowing associated with the Marquis and Battlecat Acquisitions.

 

d.

Represents dividends on the Series A Preferred Stock issued in connection with the acquisitions.

 

e.

Pro forma adjusted income tax benefit is approximately $13.6 million for the nine months ended September 30, 2017 and approximately $29.8 million in income tax expense for the year ended December 31, 2016 based on the utilization of the Company’s corporate income tax rate of 35% applied to the pro forma net income after pro forma adjustments of the Marquis and Battlecat Acquisition Properties.

 

f.

Represents the historical revenue and direct operating expenses of the Marquis and Battlecat Properties for the year ended December 31, 2016.

 


4

 


 

Note 2 – SUPPLEMENTAL OIL AND GAS RESERVE INFORMATION (UNAUDITED)

 

Estimated Net Quantities of Oil and Gas Reserves

The pro forma estimates of proved oil and gas reserves and discounted future net cash flows for the properties as of  December 31, 2016 were prepared internally by Lonestar’s petroleum engineers. Users of this information should be aware that the process of estimating quantities of proved oil and gas reserves is very complex, requiring significant subjective decisions to be made in the evaluation of available geologic, engineering, and economic data for each reservoir. The data for any given reservoir may also change substantially over time as a result of numerous factors, including, but not limited to, additional development activity, evolving production history and continual reassessment of the viability of production under varying economic conditions. As a result, revisions to existing reserve estimates may occur from time to time. Although every reasonable effort is made to ensure reserve estimates reported represent the most accurate assessments possible, the subjective decisions and variance in available data for various reservoirs make estimates generally less precise than other estimates included in the statement of revenue and direct operating expenses disclosures.

 

The pro forma estimated proved net recoverable reserves presented below include only those quantities of oil and gas geologic and engineering data that demonstrate with reasonable certainty to be recoverable in future periods from known reservoirs under existing economic, operating and regulatory practices. Proved developed reserves represent only those reserves estimated to be recovered through existing wells. Proved undeveloped reserves include those reserves that may be recovered from new wells on undrilled acreage or from existing wells on which a relatively major expenditure for recompletion or secondary recovery operation is required. All of the pro forma properties' proved reserves set forth herein are located in the Continental United States. The estimate of reserves and the standardized measure of discounted future net cash flows shown below reflect Lonestar’s development plan for these properties.

 

The following tables set forth certain unaudited pro forma information concerning Lonestar’s proved oil, gas and NGL reserves for the year ended December 31, 2016, giving effect to the Marquis and Battlecat Acquisitions as if they had occurred on January 1, 2016. The following tables provide a summary of the changes in estimated reserves for the periods presented.

 

 

Lonestar

 

 

Marquis

 

 

Battlecat

 

 

Pro Forma Lonestar

 

 

 

(Mboe)

 

 

(Mboe)

 

 

(Mboe)

 

 

(Mboe)

 

Proved reserves as of January 1, 2016

 

 

40,202

 

 

 

20,540

 

 

 

836

 

 

 

61,578

 

Revisions of previous estimates  (1)

 

 

(2,456

)

 

 

(13,310

)

 

 

(426

)

 

 

(16,192

)

Extensions, discoveries and other additions

 

 

6,660

 

 

 

 

 

 

 

 

 

6,660

 

Purchases of reserves in place

 

 

339

 

 

 

 

 

 

114

 

 

 

453

 

Sales of reserves in place

 

 

(2,048

)

 

 

 

 

 

 

 

 

(2,048

)

Production

 

 

(2,157

)

 

 

(954

)

 

 

(102

)

 

 

(3,213

)

Proved reserves as of December 31, 2016

 

 

40,540

 

 

 

6,276

 

 

 

422

 

 

 

47,238

 

Proved developed reserves:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2016

 

 

10,998

 

 

 

4,745

 

 

 

422

 

 

 

16,166

 

Proved undeveloped reserves:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As of December 31, 2016

 

 

29,542

 

 

 

1,531

 

 

 

 

 

 

31,073

 

 

 

(1)

Included in revisions during 2016, were negative price revisions of approximately 13.0 MMBoe primarily as a result of the average oil price of $42.75 in the January 1, 2017 reserves as compared to $50.28 in the January 1, 2016 reserves.  Included in negative price revisions were 40 gross (39 net) PUD locations that were removed as a result of the lower price.  

 

Standardized Measure of Discounted Future Net Cash Flows

 

The pro forma standardized measure related to proved oil, gas and NGL reserves, which give effect to the Marquis and Battlecat Acquisition Properties, is summarized below. This summary is based on a valuation of proved reserves using discounted cash flows based on SEC pricing applicable for each year, costs and economic conditions and a 10% discount rate. The additions to proved reserves from new discoveries and extensions and the impact of changes in prices and costs associated with proved reserves could vary significantly from year to year. Accordingly, the information presented below is not an estimate of fair value and should not be considered indicative of any trends.

 

5

 


 

The pro forma standardized measure of discounted future cash flows does not purport, nor should it be interpreted to present, estimates of the fair value of the properties. An estimate of fair value would also take into account, among other things, the recovery of reserves not presently classified as proved, anticipated future changes in prices and costs and a discount factor more representative of the time value of money and risks inherent in reserve estimates. The following summary sets forth future net cash flows relating to proved oil and gas reserves based on the standardized measure prescribed by FASB ASC Topic 932.

 

Standardized Measure of Oil and Gas

 

 

 

December 31, 2016

 

 

 

Lonestar

 

 

Marquis

 

 

Battlecat

 

 

Pro Forma Lonestar

 

 

 

(in thousands)

 

Future cash inflows

 

$

1,206,106

 

 

$

206,104

 

 

$

16,681

 

 

$

1,428,891

 

Future Cost

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production

 

 

(452,784

)

 

 

(139,210

)

 

 

(8,308

)

 

 

(600,302

)

Development

 

 

(358,543

)

 

 

(23,734

)

 

 

 

 

 

(382,277

)

Future inflows before income tax

 

 

394,779

 

 

 

43,160

 

 

 

8,373

 

 

 

446,312

 

Future income tax expense

 

 

(55,097

)

 

 

(15,106

)

 

 

(63

)

 

 

(70,266

)

Future net cash flows

 

 

339,682

 

 

 

28,054

 

 

 

8,310

 

 

 

376,046

 

Discount of 10% per annum

 

 

(193,849

)

 

 

(2,228

)

 

 

(2,581

)

 

 

(198,658

)

Standardized measure of discounted future net cash flows

 

$

145,833

 

 

$

25,826

 

 

$

5,729

 

 

$

177,388

 

 

In accordance with SEC and Financial Accounting Standards Board (“FASB”) requirements, our estimated net proved reserves and standardized measure at December 31, 2016 utilized prices (subsequently adjusted for quality and basis differentials) based on the twelve month unweighted average of the first of the month prices of West Texas Intermediate (“WTI”) oil price which equates to $42.75 per Bbl, approximately $12.40 per Bbl of NGL calculated as 29% of the WTI oil price per Bbl, and an average Henry Hub spot gas price which equates to $2.48 per MMBtu of gas.

 


6

 


 

The following table sets forth the pro forma changes in standardized measure of discounted future net cash flows relating to proved oil and gas reserves for the periods indicated.

 

Changes in Standardized Measure

 

  

 

December 31, 2016

 

 

 

Lonestar

 

 

Marquis

 

 

Battlecat

 

 

Pro Forma Lonestar

 

 

 

(in thousands)

 

Standardized measure, beginning of year

 

$

268,426

 

 

$

95,553

 

 

$

10,257

 

 

$

374,236

 

Accretion of discount

 

 

29,430

 

 

 

9,555

 

 

 

1,033

 

 

 

40,018

 

Net change in sales price net of production costs

 

 

(66,406

)

 

 

(36,512

)

 

 

(5,339

)

 

 

(108,257

)

Changes in estimated future development costs

 

 

(5,036

)

 

 

29,562

 

 

 

5,702

 

 

 

30,228

 

Extensions, discoveries and improved recovery

 

 

17,674

 

 

 

 

 

 

 

 

 

17,674

 

Purchase of minerals in place

 

 

3,280

 

 

 

 

 

 

1,215

 

 

 

4,495

 

Changes of production rates (timing) and other

 

 

(26,987

)

 

 

(40

)

 

 

4,154

 

 

 

(22,873

)

Revision of quantity estimates

 

 

(23,573

)

 

 

(41,757

)

 

 

(9,179

)

 

 

(74,509

)

Net change in income taxes

 

 

5,229

 

 

 

(13,906

)

 

 

34

 

 

 

(8,643

)

Sales of oil and gas produced, net of production costs

 

 

(39,151

)

 

 

(16,629

)

 

 

(2,148

)

 

 

(57,928

)

Sales of minerals in place

 

 

(17,053

)

 

 

 

 

 

 

 

 

(17,053

)

Standardized measure, end of year

 

$

145,833

 

 

$

25,826

 

 

$

5,729

 

 

$

177,388

 

 

 

 

 

7