Quarterly report pursuant to Section 13 or 15(d)

DERIVATIVE INSTRUMENTS AND PRICE RISK MANAGEMENT (Tables)

v3.8.0.1
DERIVATIVE INSTRUMENTS AND PRICE RISK MANAGEMENT (Tables)
3 Months Ended
Mar. 31, 2018
Derivative Instruments and Hedging Activities Disclosure [Abstract]  
Schedule of non-cash gains or losses on derivative contracts
The following table presents cash settlements on matured or liquidated derivative instruments and non-cash gains and losses on open derivative instruments for the periods presented.  Cash receipts and payments below reflect proceeds received upon early liquidation of derivative positions and gains or losses on derivative contracts which matured during the period, calculated as the difference between the contract price and the market settlement price of matured contracts.  Non-cash gains and losses below represent the change in fair value of derivative instruments which continue to be held at period-end and the reversal of previously recognized non-cash gains or losses on derivative contracts that matured or were liquidated during the period.
 
Three Months Ended
March 31,
 
2018
 
2017
Cash Received (Paid) on Settled Derivatives
$
(8,130,137
)
 
$
(95,659
)
Non-Cash Mark-to-Market Gain (Loss) on Derivatives
(12,141,314
)
 
17,056,542

Gain (Loss) on Derivative Instruments, Net
$
(20,271,451
)
 
$
16,960,883


Open commodity swap contracts
The following table reflects open commodity swap contracts as of March 31, 2018, the associated volumes and the corresponding fixed price.
Settlement Period
 
Oil (Barrels)
 
Fixed Price ($)
Swaps-Crude Oil
 
 
 
 
04/01/18 – 08/31/18
 
100,000

 
49.99

04/01/18 – 08/31/18
 
100,000

 
50.04

04/01/18 – 08/31/18
 
100,000

 
49.99

04/01/18 – 08/31/18
 
100,000

 
50.17

04/01/18 – 09/30/18
 
180,000

 
53.99

04/01/18 – 09/30/18
 
180,000

 
53.99

04/01/18 – 09/30/18
 
183,000

 
55.19

04/01/18 – 12/31/18
 
135,000

 
53.30

04/01/18 – 12/31/18
 
275,000

 
54.80

04/01/18 – 12/31/18
 
275,000

 
54.09

04/01/18 – 12/31/18
 
275,000

 
54.42

10/01/18 – 12/31/18
 
92,000

 
52.50

10/01/18 – 12/31/18
 
92,000

 
52.55

10/01/18 – 12/31/18
 
46,000

 
54.50

10/01/18 – 12/31/18
 
92,000

 
52.50

01/01/19 – 03/31/19
 
45,000

 
54.22

01/01/19 – 03/31/19
 
63,000

 
53.65

01/01/19 – 12/31/19
 
365,000

 
51.05

01/01/19 – 12/31/19
 
365,000

 
51.05

01/01/19 – 12/31/19
 
182,500

 
52.70

01/01/19 – 12/31/19
 
365,000

 
51.05

01/01/19 – 12/31/19
 
182,500

 
52.15

01/01/19 – 12/31/19
 
182,500

 
52.75

01/01/19 – 12/31/19
 
219,000

 
57.30

01/01/19 – 06/30/19
 
108,600

 
57.90

04/01/19 – 06/30/19
 
45,500

 
53.59

04/01/19 – 06/30/19
 
36,400

 
53.10

07/01/19 – 09/30/19
 
46,000

 
53.07

07/01/19 – 09/30/19
 
9,200

 
52.65

01/01/20 – 03/31/20
 
27,300

 
51.81

01/01/20 – 03/31/20
 
45,500

 
54.05

01/01/20 – 03/31/20
 
45,500

 
54.25

01/01/20 – 03/31/20
 
27,300

 
54.65

01/01/20 – 12/31/20
 
366,000

 
49.77

01/01/20 – 12/31/20
 
183,000

 
51.30

01/01/20 – 12/31/20
 
109,800

 
51.70

01/01/20 – 12/31/20
 
366,000

 
49.75

01/01/20 – 12/31/20
 
183,000

 
51.10

04/01/20 – 06/30/20
 
9,100

 
51.50

04/01/20 – 06/30/20
 
9,100

 
54.70

01/01/21 – 03/31/21
 
90,000

 
52.50

01/01/21 – 03/31/21
 
90,000

 
53.00

01/01/21 – 03/31/21
 
90,000

 
52.55

01/01/21 – 03/31/21
 
18,000

 
53.20

Schedule of weighted average price of open commodity derivative contracts
The following table reflects the weighted average price of open commodity swap derivative contracts as of March 31, 2018, by year with associated volumes.

Year
 
Volumes (Bbl)
 
Weighted
Average Price ($)
2018
 
2,225,000

 
53.33

2019
 
2,215,200

 
52.64

2020
 
1,371,600

 
50.77

2021 and beyond
 
288,000

 
52.72

Derivatives instruments balance sheet location
The following table sets forth the amounts, on a gross basis, and classification of the Company’s outstanding derivative financial instruments at March 31, 2018 and December 31, 2017, respectively.  Certain amounts may be presented on a net basis on the condensed financial statements when such amounts are with the same counterparty and subject to a master netting arrangement.

Type of Crude Oil Contract
 
Balance Sheet Location
 
March 31, 2018 Estimated Fair Value
 
December 31, 2017 Estimated Fair Value
Derivative Liabilities:
 
 
 
 

 
 

Swap Contracts
 
Current Liabilities
 
$
(26,796,245
)
 
$
(18,681,891
)
Swap Contracts
 
Noncurrent Liabilities
 
(15,523,889
)
 
(11,496,929
)
Total Derivative Liabilities
 
 
 
$
(42,320,134
)
 
$
(30,178,820
)
Reconciliation between gross assets and liabilities and the amounts reflected on balance sheet
The tables presented below provide reconciliation between the gross assets and liabilities and the amounts reflected on the balance sheet.  The amounts presented exclude derivative settlement receivables and payables as of the balance sheet dates.

 
Estimated Fair Value at March 31, 2018
 
Gross Amounts of
Recognized Assets (Liabilities)
 
Gross Amounts Offset
in the Balance Sheet
 
Net Amounts of Assets (Liabilities) Presented in the Balance Sheet
Offsetting of Derivative Assets:
 
 
Current Assets
$

 
$

 
$

Noncurrent Assets

 

 

Total Derivative Assets
$

 
$

 
$

 
 
 
 
 
 
Offsetting of Derivative Liabilities:
 
 

Current Liabilities
$
(26,796,245
)
 
$

 
$
(26,796,245
)
Noncurrent Liabilities
(15,530,627
)
 
6,738

 
(15,523,889
)
Total Derivative Liabilities
$
(42,326,872
)
 
$
6,738

 
$
(42,320,134
)
 
Estimated Fair Value at December 31, 2017
 
Gross Amounts of
Recognized Assets (Liabilities)
 
Gross Amounts Offset
in the Balance Sheet
 
Net Amounts of Assets (Liabilities) Presented in the Balance Sheet
Offsetting of Derivative Assets:
 
 
Current Assets
$

 
$

 
$

Non-Current Assets

 

 

Total Derivative Assets
$

 
$

 
$

 
 
 
 
 
 
Offsetting of Derivative Liabilities:
 
 

Current Liabilities
$
(18,681,891
)
 
$

 
$
(18,681,891
)
Non-Current Liabilities
(11,496,929
)
 

 
(11,496,929
)
Total Derivative Liabilities
$
(30,178,820
)
 
$

 
$
(30,178,820
)