Note 1: Nature of operations and summary of significant accounting policies
Nature of operations
Chaparral Energy, Inc. and its subsidiaries (collectively, “we”, “our”, “us”, or the “Company”) are involved in the acquisition, exploration, development, production and operation of oil and natural gas properties. Our properties are located primarily in Oklahoma and our commodity products include crude oil, natural gas and natural gas liquids.
Interim financial statements
The accompanying unaudited consolidated interim financial statements of the Company have been prepared in accordance with the rules and regulations of the SEC and do not include all of the financial information and disclosures required by accounting principles generally accepted in the United States of America (“GAAP”) for complete financial statements. These financial statements and the notes thereto should be read in conjunction with our Annual Report on Form 10-K for the year ended
December 31, 2018
, as amended.
The financial information as of
June 30, 2019
, and for the
three and six
months ended
June 30, 2019
and
2018
, is unaudited. The financial information as of
December 31, 2018
has been derived from the audited financial statements contained in our Annual Report on Form 10-K for the year ended
December 31, 2018
. In management’s opinion, such information contains all adjustments considered necessary for a fair presentation of the results of the interim periods. The results of operations for the
three and six
months ended
June 30, 2019
are not necessarily indicative of the results of operations that will be realized for the year ended
December 31, 2019
.
Certain reclassifications have been made to prior period financial statements to conform to current period presentation. The reclassifications had no effect on our previously reported results of operations.
Cash and cash equivalents
We maintain cash and cash equivalents in bank deposit accounts and money market funds which may not be federally insured. As of
June 30, 2019
, cash with a recorded balance totaling approximately
$29,695
was held at JP Morgan Chase Bank, N.A. We have not experienced any losses in such accounts and believe we are not exposed to any significant credit risk on such accounts.
Accounts receivable
We have receivables from joint interest owners and oil and natural gas purchasers which are generally uncollateralized. Accounts receivable consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
2019
|
|
December 31,
2018
|
Joint interests
|
|
$
|
25,713
|
|
|
$
|
31,573
|
|
Accrued commodity sales
|
|
25,318
|
|
|
30,287
|
|
Derivative settlements
|
|
1,120
|
|
|
2,092
|
|
Other
|
|
1,538
|
|
|
3,375
|
|
Allowance for doubtful accounts
|
|
(1,003
|
)
|
|
(1,240
|
)
|
|
|
$
|
52,686
|
|
|
$
|
66,087
|
|
Inventories
Inventories consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
2019
|
|
December 31,
2018
|
Equipment inventory
|
|
$
|
3,752
|
|
|
$
|
3,663
|
|
Commodities
|
|
569
|
|
|
574
|
|
Inventory valuation allowance
|
|
(179
|
)
|
|
(178
|
)
|
|
|
$
|
4,142
|
|
|
$
|
4,059
|
|
Chaparral Energy, Inc. and subsidiaries
Condensed notes to consolidated financial statements (unaudited)
(dollars in thousands, except per share amounts)
Property and equipment, net
Major classes of property and equipment are shown in the following table:
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
2019
|
|
December 31,
2018
|
Furniture and fixtures
|
|
$
|
520
|
|
|
$
|
520
|
|
Automobiles and trucks
|
|
4,712
|
|
|
3,548
|
|
Machinery and equipment
|
|
21,832
|
|
|
21,482
|
|
Office and computer equipment
|
|
6,685
|
|
|
6,183
|
|
Building and improvements
|
|
18,738
|
|
|
18,693
|
|
|
|
52,487
|
|
|
50,426
|
|
Less accumulated depreciation, amortization and impairment
|
|
21,341
|
|
|
12,449
|
|
|
|
31,146
|
|
|
37,977
|
|
Land
|
|
5,119
|
|
|
5,119
|
|
|
|
$
|
36,265
|
|
|
$
|
43,096
|
|
Impairment of other assets.
During the second quarter of 2019, we commenced efforts to locate a buyer for our headquarters building. In conjunction with these efforts, we obtained a third party valuation on the fair value of the property. The valuation appraised the property at an amount lower than its net book value at the time. Based on this market appraisal and our expectations that, more likely than not, the headquarters building will be sold before the end of its useful life, we determined that the net book value of the property would not be recoverable. As a result, we recorded an impairment of
$6,407
to write-down the net book value of the property to its fair value based on its market appraisal.
Oil and natural gas properties
Capitalized Costs.
We use the full cost method of accounting for oil and natural gas properties and activities. Accordingly, we capitalize all costs incurred in connection with the exploration for and development of oil and natural gas reserves. Proceeds from the disposition of oil and natural gas properties are accounted for as a reduction in capitalized costs, with no gain or loss generally recognized unless such dispositions involve a significant alteration in the depletion rate. We capitalize internal costs that can be directly identified with exploration and development activities, but do not include any costs related to production, general corporate overhead or similar activities. Capitalized costs include geological and geophysical work, 3D seismic, delay rentals, drilling and completing and equipping oil and natural gas wells, including salaries, benefits, and other internal costs directly attributable to these activities.
Costs associated with unevaluated oil and natural gas properties are excluded from the amortizable base until a determination has been made as to the existence of proved reserves. Unevaluated leasehold costs are transferred to the amortization base with the costs of drilling the related well upon proving up reserves of a successful well or upon determination of a dry or uneconomic well under a process that is conducted each quarter. Furthermore, unevaluated oil and natural gas properties are reviewed for impairment if events and circumstances exist that indicate a possible decline in the recoverability of the carrying amount of such property. The impairment assessment is conducted at least once annually and whenever there are indicators that impairment has occurred. In assessing whether impairment has occurred, we consider factors such as intent to drill; remaining lease term; geological and geophysical evaluations; drilling results and activity; assignment of proved reserves; and economic viability of development if proved reserves are assigned. Upon determination of impairment, all or a portion of the associated leasehold costs are transferred to the full cost pool and become subject to amortization. The processes above are applied to unevaluated oil and natural gas properties on an individual basis or as a group if properties are individually insignificant. Our future depreciation, depletion and amortization rate would increase if costs are transferred to the amortization base without any associated reserves.
In the past, the costs associated with unevaluated properties typically related to acquisition costs of unproved acreage. As a result of the application of fresh start accounting on the Effective Date, a substantial portion of the carrying value of our unevaluated properties are the result of a fair value increase to reflect the value of our acreage in our STACK play.
Chaparral Energy, Inc. and subsidiaries
Condensed notes to consolidated financial statements (unaudited)
(dollars in thousands, except per share amounts)
The costs of unevaluated oil and natural gas properties consisted of the following :
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
2019
|
|
December 31,
2018
|
Leasehold acreage
|
|
$
|
395,002
|
|
|
$
|
427,206
|
|
Capitalized interest
|
|
15,696
|
|
|
11,377
|
|
Wells and facilities in progress of completion
|
|
16,040
|
|
|
28,033
|
|
Total unevaluated oil and natural gas properties excluded from amortization
|
|
$
|
426,738
|
|
|
$
|
466,616
|
|
Ceiling Test.
In accordance with the full cost method of accounting, the net capitalized costs of oil and natural gas properties are not to exceed their related PV-10 value, net of tax considerations, plus the cost of unproved properties not being amortized.
Our estimates of oil and natural gas reserves as of
June 30, 2019
, and the related PV-10 value, were prepared using an average price for oil and natural gas on the first day of each month for the prior twelve months as required by the SEC. We recorded ceiling test write-downs to our oil and natural gas properties of
$63,593
and
$113,315
for the three and six months ended
June 30, 2019
, respectively. These losses are reflected in “Impairment of oil and gas assets” in our consolidated statements of operations.
Producer imbalances.
We account for natural gas production imbalances using the sales method, whereby we recognize revenue on all natural gas sold to our customers regardless of our proportionate working interest in a well. Liabilities are recorded for imbalances greater
than our proportionate share of remaining estimated natural gas reserves. Our aggregate imbalance positions at
June 30, 2019
, and
December 31, 2018
, were immaterial.
Revenue recognition
In May 2014, the Financial Accounting Standards Board ("FASB") issued authoritative guidance that supersedes previous revenue recognition requirements which has been codified as Accounting Standards Codification 606: Revenue from Contracts with Customers (“ASC 606”) and adopted by us in 2018. ASC 606 requires entities to recognize revenue in a way that depicts the transfer of promised goods or services to customers in an amount that reflects the consideration to which the entity expects to be entitled in exchange for those goods or services.
The following table displays the revenue disaggregated and reconciles the disaggregated revenue to the revenue reported:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30,
|
|
Six months ended June 30,
|
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
Revenues:
|
|
|
|
|
|
|
|
|
|
Oil
|
|
$
|
50,990
|
|
|
$
|
42,752
|
|
|
$
|
83,792
|
|
|
$
|
85,802
|
|
Natural gas
|
|
10,476
|
|
|
8,390
|
|
|
21,682
|
|
|
17,126
|
|
Natural gas liquids
|
|
11,025
|
|
|
11,120
|
|
|
20,242
|
|
|
20,711
|
|
Gross commodity sales
|
|
72,491
|
|
|
62,262
|
|
|
125,716
|
|
|
123,639
|
|
Transportation and processing
|
|
(5,784
|
)
|
|
(3,835
|
)
|
|
(10,390
|
)
|
|
(7,323
|
)
|
Net commodity sales
|
|
$
|
66,707
|
|
|
$
|
58,427
|
|
|
$
|
115,326
|
|
|
$
|
116,316
|
|
Please see “Note 16: Revenue recognition” in "Item 8. Financial Statements and Supplementary Data" of our Annual Report on Form 10-K for the year ended
December 31, 2018
, for a discussion of our revenue recognition policy including a description of products and revenue disaggregation criteria, performance obligations, pricing , measurement and contract assets and liabilities.
Income taxes
The provision for income taxes is based on a current estimate of the annual effective income tax rate adjusted to reflect the impact of permanent differences and discrete items. Management judgment is required in estimating operating income in order to determine our effective income tax rate. Our effective income tax rate was
0%
and
0%
for the three and six months ended June 30, 2019 and 2018, respectively. The consistent effective tax rate for the six months ended June 30, 2019, is a result of maintaining a valuation allowance against substantially all of our net deferred tax asset.
Chaparral Energy, Inc. and subsidiaries
Condensed notes to consolidated financial statements (unaudited)
(dollars in thousands, except per share amounts)
Despite the Company’s net loss for the three and six month period ended June 30, 2019, we did
no
t record any net deferred tax benefit, as any deferred tax asset arising from the benefit is reduced by a valuation allowance as utilization of the loss carryforwards and realization of other deferred tax assets cannot be reasonably assured.
A valuation allowance for deferred tax assets, including net operating losses ("NOLs"), is recognized when it is more likely than not that some or all of the benefit from the deferred tax asset will not be realized. To assess that likelihood, we use estimates and judgment regarding our future taxable income, as well as the jurisdiction in which such taxable income is generated, to determine whether a valuation allowance is required. Such evidence can include our current financial position, our results of operations, both actual and forecasted, the reversal of deferred tax liabilities, and tax planning strategies as well as the current and forecasted business economics of our industry.
We will continue to evaluate whether the valuation allowance is needed in future reporting periods. The valuation allowance will remain until we can determine that the net deferred tax assets are more likely than not to be realized. Future events or new evidence which may lead us to conclude that it is more likely than not that our net deferred tax assets will be realized include, but are not limited to, cumulative historical pre-tax earnings, improvements in oil prices, and taxable events that could result from one or more transactions. The valuation allowance does not prevent future utilization of the tax attributes if we recognize taxable income. As long as we conclude that the valuation allowance against our net deferred tax asset is necessary, we likely will not have any additional deferred income tax expense or benefit.
The benefit of an uncertain tax position taken or expected to be taken on an income tax return is recognized in the consolidated financial statements at the largest amount that is more likely than not to be sustained upon examination by the relevant taxing authority. Interest and penalties, if any, related to uncertain tax positions would be recorded in interest expense and other expense, respectively. There were
no
uncertain tax positions at June 30, 2019, or December 31, 2018.
As a result of the Chapter 11 reorganization and related transactions, the Company experienced an ownership change within the meaning of Internal Revenue Code ("IRC") Section 382 on March 21, 2017. This ownership change subjected certain of the Company’s tax attributes, including
$760,067
of federal net operating loss carryforwards, to an IRC Section 382 limitation. This limitation has not resulted in a current tax liability for the six month period ended
June 30, 2019
, or any intervening period since March 21, 2017. If we were to experience an additional “ownership change,” as determined under IRC Section 382, our ability to offset taxable income arising after the ownership change with NOLs generated prior to the ownership change would be limited, possibly substantially. In general, an ownership change will occur if there is a cumulative increase in our ownership of more than 50 percentage points by one or more “5% shareholders” at any time during a rolling three-year period. In the event of an ownership change, IRC Section 382 imposes an annual limitation on the amount of the Company’s taxable income that can be offset by these carryforwards after an ownership change. The limitation is generally equal to the product of (a) the fair market value of the equity of the Company multiplied by (b) a percentage approximately equivalent to the yield on long-term tax exempt bonds during the month in which an ownership change occurs. In addition, the limitation is increased if there are net unrealized built-in gains in the Company’s assets at the time of the ownership change, and those net unrealized built-in gains are recognized during the 60 month recognition period following the ownership change. Future ownership changes or future regulatory changes could limit our ability to utilize our NOLs. To the extent we are not able to offset our future income with our NOLs, this could adversely affect our operating results and cash flows once we attain profitability.
Cost reduction initiatives
These include expenses related to our efforts to reduce our capital, operating and administrative costs in response to industry conditions. The expense consists of costs for one-time severance and termination benefits in connection with our reductions in force.
Other expense
Other expense consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30,
|
|
Six months ended June 30,
|
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
Restructuring
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
425
|
|
Subleases
|
|
403
|
|
|
403
|
|
|
806
|
|
|
806
|
|
Total other expense
|
|
$
|
403
|
|
|
$
|
403
|
|
|
$
|
806
|
|
|
$
|
1,231
|
|
Chaparral Energy, Inc. and subsidiaries
Condensed notes to consolidated financial statements (unaudited)
(dollars in thousands, except per share amounts)
Restructuring
. We previously incurred exit costs in conjunction with our EOR asset divestiture, which are predominantly comprised of one-time severance and termination benefits for the affected employees. The expense recorded in 2018 is a result of termination benefits for the final slate of employees terminated as a result of the divestiture.
Subleases
. Our subleases are comprised of CO
2
compressors that were previously utilized in our EOR operations and leased as both financing and operating leases from U.S. Bank but are now subleased to the purchaser of our EOR assets (the “Sublessee”). Minimum payments under the subleases are equal to the original leases and as such we did not record any losses upon initiation of the subleases. Prior to the asset sale, the financing leases were included in our full cost amortization base and hence subject to amortization on a units-of-production basis, while also incurring interest expense. The payments under our operating leases were previously recorded as “Lease operating” expense on our statement of operations. Based on the facts and circumstances relating to our original leases and the current subleases, we determined that all the subleases were to be classified as operating leases from a lessor’s standpoint. Subsequent to the execution of the subleases in November 2017, all payments received from the Sublessee are reflected as “Sublease revenue” on our statement of operations. Minimum payments we make to U.S. Bank on the original operating leases are reflected as “Other” expense on our statement of operations. With respect to the financing leases, upon executing the subleases, we reclassified the amount associated with these leases from the full cost amortization base to “Property and equipment, net” on our balance sheet and have amortized the asset on a straight line basis prospectively. We will continue incurring interest expense on the financing leases. Please see “Note 5: Leases” for our disclosure on leases.
Joint development agreement
On September 25, 2017, we entered into a joint development agreement (“JDA”) with BCE Roadrunner LLC, a wholly-owned subsidiary of Bayou City Energy Management, LLC (“BCE”), pursuant to which BCE funded
100
percent of our drilling, completion and equipping costs associated with
30
joint venture STACK wells, subject to average well cost caps that vary by well-type across location and targeted formations, approximately between
$3,400
and
$4,000
per gross well. The JDA wells, which are drilled and operated by us, include
17
wells in Canadian County and
13
wells in Garfield County. The JDA provided us with a means to accelerate the delineation of our position within our Garfield and Canadian County acreage, realizing further efficiencies and holding additional acreage by production, and adding reserves. In exchange for funding, BCE received wellbore-only interest in each well totaling an
85%
carve-out working interest from our original working interest (and we retained
15%
) until the program reaches a
14%
internal rate of return. Once achieved, a portion of BCE's ownership interest in all JDA wells will revert to us such that we will own a
75%
working interest and BCE will retain a
25%
working interest. We retained all acreage and reserves outside of the wellbore, with both parties entitled to revenues and paying lease operating expenses based on their working interest.
Our drilling and completion costs to date have been exceeding well cost caps specified under the JDA primarily due to inflation in the cost of oilfield services subsequent to our negotiations in mid-2017 that culminated in our entering into the JDA. In our negotiation with BCE to cover the inflationary cost increases, BCE had indicated willingness to increase the per well cost caps on remaining wells in exchange for adding more wells to the current program. Since we have achieved our goals to utilize the JDA as a means to delineate our acreage Garfield and Canadian counties, Oklahoma, we do not currently plan for any expansion of the JDA. For the
six
months ended
June 30, 2019
, we have therefore recorded additions to oil and natural gas properties of
$3,571
in drilling and completion costs on JDA wells that have exceeded the well cost caps specified under the JDA. We have substantially completed all wells under the JDA.
Reorganization items
Reorganization items reflect, where applicable, expenses, gains and losses incurred that are incremental and a direct result of the reorganization of the business. As a result of our emergence from bankruptcy in March 2017, we have also recorded gains on the settlement of liabilities subject to compromise and gains from restating our balance sheet to fair values under fresh start accounting. “Professional fees” in the table below for periods subsequent to the emergence from bankruptcy are comprised of legal fees for continuing work to resolve outstanding bankruptcy claims and fees to the U.S. Bankruptcy Trustee, which we will continue to incur until our bankruptcy case is closed. Reorganization items are as follows:
Chaparral Energy, Inc. and subsidiaries
Condensed notes to consolidated financial statements (unaudited)
(dollars in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30,
|
|
Six months ended June 30,
|
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
Loss on the settlement of liabilities subject to compromise
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
48
|
|
Professional fees
|
|
313
|
|
|
480
|
|
|
776
|
|
|
1,469
|
|
Total reorganization items
|
|
$
|
313
|
|
|
$
|
480
|
|
|
$
|
776
|
|
|
$
|
1,517
|
|
Recently adopted accounting pronouncements
In February 2016, the FASB issued authoritative guidance that supersedes previous lease recognition requirements and requires entities to recognize leases on-balance sheet and disclose key information about leasing arrangements. Please see “Note 5: Leases” for our disclosure regarding adoption of this update.
Recently issued accounting pronouncements
In June 2016, the FASB issued authoritative guidance which modifies the measurement of expected credit losses of certain financial instruments. The guidance is effective for fiscal years beginning after December 15, 2020, however early adoption is permitted for fiscal years beginning after December 15, 2018. The updated guidance impacts our financial statements primarily due to its effect on our accounts receivables. Our history of accounts receivable credit losses almost entirely relates to receivables from joint interest owners in our operated oil and natural gas wells. Based on this history and on mitigating actions, we are permitted to take to offset potential losses such as netting past due amounts against revenue and assuming title to the working interest. We do not expect this guidance to materially impact our financial statements or results of operations.
Chaparral Energy, Inc. and subsidiaries
Condensed notes to consolidated financial statements (unaudited)
(dollars in thousands, except per share amounts)
Note 2: Earnings per share
Although we previously had both Class A and Class B common stock outstanding, where both classes of common stock shared equally in voting power, dividends and undistributed earnings, on December 19, 2018, all outstanding shares of our Class B common stock converted into the same number of shares of Class A common stock.
A reconciliation of the components of basic and diluted EPS is presented below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30,
|
|
Six months ended June 30,
|
(in thousands, except share and per share data)
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
Numerator for basic and diluted earnings per share
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(45,229
|
)
|
|
$
|
(21,993
|
)
|
|
$
|
(148,769
|
)
|
|
$
|
(33,435
|
)
|
Denominator for basic earnings per share
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares - Basic for Class A and Class B (1)
|
|
45,641,797
|
|
|
45,338,650
|
|
|
45,549,518
|
|
|
45,241,513
|
|
Denominator for diluted earnings per share
|
|
|
|
|
|
|
|
|
|
|
Weighted average common shares - Diluted for Class A and Class B (1)
|
|
45,641,797
|
|
|
45,338,650
|
|
|
45,549,518
|
|
|
45,241,513
|
|
Earnings per share
|
|
|
|
|
|
|
|
|
|
|
Basic for Class A and Class B (1)
|
|
$
|
(0.99
|
)
|
|
$
|
(0.49
|
)
|
|
$
|
(3.27
|
)
|
|
$
|
(0.74
|
)
|
Diluted for Class A and Class B (1)
|
|
$
|
(0.99
|
)
|
|
$
|
(0.49
|
)
|
|
$
|
(3.27
|
)
|
|
$
|
(0.74
|
)
|
Participating securities excluded from earnings per share calculations
|
|
|
|
|
|
|
|
|
|
|
Warrants (2)
|
|
—
|
|
|
140,023
|
|
|
—
|
|
|
140,023
|
|
Unvested restricted stock units - stock settled
|
|
81,119
|
|
|
—
|
|
|
81,119
|
|
|
—
|
|
Unvested restricted stock awards
|
|
706,821
|
|
|
1,126,669
|
|
|
706,821
|
|
|
1,126,669
|
|
________________________________
|
|
(1)
|
Effective December 19, 2018, all our outstanding Class B shares were converted to Class A shares and subsequently, all our outstanding common stock was comprised only of Class A common stock. Earnings per share for the three and six months ended June 30, 2018 reflects earnings per share for Class A and Class B common stock in aggregate whereas earnings per share for the three and six months ended June 30, 2019 reflects earnings per share for Class A common stock.
|
|
|
(2)
|
The warrants to purchase shares of our Class A common stock are antidilutive for three and six months ended June 30, 2018, due to the exercise price exceeding the average price of our Class A shares and due to the net loss we incurred. These warrants expired on June 30, 2018.
|
Note 3: Supplemental disclosures to the consolidated statements of cash flows
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended June 30,
|
|
|
2019
|
|
2018
|
Net cash provided by operating activities included:
|
|
|
|
|
|
Cash payments for interest
|
|
$
|
16,328
|
|
|
$
|
5,755
|
|
Interest capitalized
|
|
(6,613
|
)
|
|
(3,515
|
)
|
Cash payments for reorganization items
|
|
857
|
|
|
1,551
|
|
Non-cash investing activities included:
|
|
|
|
|
|
Asset retirement obligation additions and revisions
|
|
386
|
|
|
1,112
|
|
Leasing right of use asset additions (see Note 5: Leases)
|
|
1,387
|
|
|
—
|
|
Change in accrued oil and gas capital expenditures
|
|
7,024
|
|
|
15,560
|
|
Chaparral Energy, Inc. and subsidiaries
Condensed notes to consolidated financial statements (unaudited)
(dollars in thousands, except per share amounts)
Note 4: Debt
As of the dates indicated, long-term debt and financing leases consisted of the following:
|
|
|
|
|
|
|
|
|
|
|
|
June 30,
2019
|
|
December 31,
2018
|
8.75% Senior Notes due 2023
|
|
$
|
300,000
|
|
|
$
|
300,000
|
|
Credit Facility
|
|
85,000
|
|
|
—
|
|
Real estate mortgage note
|
|
8,280
|
|
|
8,588
|
|
Installment note payable
|
|
492
|
|
|
354
|
|
Financing lease obligations
|
|
11,620
|
|
|
11,677
|
|
Unamortized debt issuance costs
|
|
(11,595
|
)
|
|
(13,148
|
)
|
Total debt, net
|
|
393,797
|
|
|
307,471
|
|
Less current portion
|
|
11,502
|
|
|
12,371
|
|
Total long-term debt, net
|
|
$
|
382,295
|
|
|
$
|
295,100
|
|
Credit Facility
The Credit Facility is a
$750,000
facility collateralized by our oil and natural gas properties and is scheduled to mature on
December 21, 2022
. Availability under our Credit Facility is subject to the financial covenants discussed below and a borrowing base based on the value of our oil and natural gas properties and set by the banks semi-annually on or around May 1 and November 1 of each year. Our borrowing base under the Credit Facility as of
June 30, 2019
, was
$325,000
.
As of
June 30, 2019
, our outstanding borrowings were accruing interest at the Adjusted LIBO Rate (as defined in the Credit Facility), plus the Applicable Margin (as defined in the Credit Facility), which resulted in a weighted average interest rate of
4.66%
.
The Credit Facility contains financial covenants that require, for each fiscal quarter, we maintain: (1) a Current Ratio (as defined in the Credit Facility) of no less than
1.00
to 1.00, and (2) a Ratio of Total Debt to EBITDAX (as defined in the Credit Facility) of no greater than
4.0
to 1.0 calculated on a trailing
four
-quarter basis. We were in compliance with these financial covenants as of
June 30, 2019
.
The Credit Facility contains covenants and events of default customary for oil and natural gas reserve-based lending facilities. Please see “Note 8: Debt” in "Item 8. Financial Statements and Supplementary Data" of our Annual Report on Form 10-K for the year ended
December 31, 2018
, for a discussion of the material provisions of our Credit Facility.
On May 2, 2019, we entered into the Third Amendment to the Tenth Restated Credit Agreement, among the Company and its subsidiaries, as borrowers, certain financial institutions party thereto, as lenders, and Royal Bank of Canada, as administrative agent (the “Third Amendment”). The Third Amendment, which was effective March 31, 2019, reaffirmed our borrowing base at the same level as it was at the beginning of 2019, at
$325,000
.
Senior Notes
On June 29, 2018, we completed the issuance and sale at par of
$300,000
in aggregate principal amount of our Senior Notes in a private placement under Rule 144A and Regulation S of the Securities Act of 1933, as amended. The Senior Notes bear interest at a rate of
8.75%
per year beginning June 29, 2018 (payable
semi-annually
in arrears on
January 15
and
July 15
of each year, beginning on
January 15, 2019
) and will mature on
July 15, 2023
.
The Senior Notes are the Company’s senior unsecured obligations and rank equal in right of payment with all of the Company’s existing and future senior indebtedness, senior to all of the Company’s existing and future subordinated indebtedness and effectively subordinated to all of the Company’s existing and future secured indebtedness, to the extent of the value of the collateral securing such indebtedness.
The Senior Notes contain customary covenants, certain callable provisions and events of default. Please see “Note 8: Debt” in "Item 8. Financial Statements and Supplementary Data" of our Annual Report on Form 10-K for the year ended
December 31, 2018
, for a discussion of the material provisions of our Senior Notes.
Chaparral Energy, Inc. and subsidiaries
Condensed notes to consolidated financial statements (unaudited)
(dollars in thousands, except per share amounts)
Note 5: Leases
In February 2016, the FASB established Accounting Standards Codification ("ASC") Topic 842, Leases (“ASC 842”) which requires lessees to recognize leases on-balance sheet and disclose key information about leasing arrangements. ASC 842 was subsequently amended by Accounting Standards Update (“ASU”) No. 2018-01, Land Easement Practical Expedient for Transition to Topic 842; ASU No. 2018-10, Codification Improvements to Topic 842, Leases, ASU No. 2018-11, Targeted Improvements and ASU No 2019-01, Codification Improvements. The new standard establishes a right-of-use ("ROU") model that requires a lessee to recognize a ROU asset and lease liability on the balance sheet for all leases except those with a term of 12 months or less. Leases will be classified as finance or operating, with classification affecting the pattern and classification of expense recognition in the income statement. We adopted the new standard on its effective date of January 1, 2019, which is also our date of initial application. Consequently, we have not updated financial information nor provided disclosures required under the new standard for dates and periods before January 1, 2019. Our disclosures for dates and periods before January 1, 2019, are provided in accordance with the requirements of ASC Topic 840, Leases (“ASC 840”).
We have elected the package of transition practical expedients, which permits us not to reassess under the new standard our prior conclusions about lease identification, lease classification and initial direct costs. Additionally, we have elected not to apply the recognition requirements of ASC Topic 842 to leases with durations of 12 months or less. Upon adoption of ASC 842, we carried over our existing capital lease obligations (now “financing leases” under ASC 842) and capital lease asset (now “right of use asset” under ASC 842) at their previous carrying value.
Financing leases
In 2013, we entered into lease financing agreements with U.S. Bank for
$24,500
through the sale and subsequent leaseback of existing CO
2
compressors owned by us. The lease financing obligations are for terms of
84 months
and include the option to purchase the equipment for a specified price at
72
months as well as an option to purchase the equipment at the end of the lease term for its then-current fair market value. There are no residual value guarantees and nonlease components under these leases. At the inception of the lease, our measurement of the lease liability assumed that the mid-term purchase option would be exercised. Since the lease contract has not been modified and there have been no triggering events subsequent to our adoption of ASC 842, we have not performed any reassessment of the lease. Lease payments related to the equipment are recognized as principal and interest expense based on a weighted average implicit interest rate of
3.8%
. Minimum lease payments are approximately
$3,181
annually. In conjunction with the sale of our EOR assets, these compressors were subleased to the buyer of those assets although we remain the primary obligor in relation to U.S. Bank.
During 2019, we entered into lease financing agreements for our fleet trucks for
$1,387
. We intend to add additional vehicles throughout 2019 under the same fleet leasing arrangement. The lease financing obligations are for
48
-month terms with the option for us to purchase the vehicle at any time during the lease term by paying the lessor's remaining unamortized cost in the vehicle. At the end of the lease term, the lessor's remaining unamortized cost in the vehicle will be a de minimis amount and hence ownership of the vehicle can be transferred to us at minimal cost. There are no residual value guarantees and nonlease components under these leases.
Operating leases
We also have operating leases for CO
2
compressors previously deployed in our EOR operations. The operating lease obligations, which we entered into in 2014 and 2016, are for terms of
84
months without any specified purchase options. There are no residual value guarantees and nonlease components under these leases. In conjunction with the sale of our EOR assets in November 2017, these compressors were subleased to the buyer of those assets although we remain the primary obligor in relation to U.S. Bank.
During the fourth quarter of 2018, we entered into
15
-month leasing arrangements for
two
drilling rigs. These agreements specify a minimum daily rate on the rigs for which we utilize to measure the lease liability upon adoption of ASC 842. The actual daily rate may vary from the minimum rate depending on whether the rig is being mobilized, demobilized, engaged in drilling or on standby. The daily rate includes a non-lease labor component for which we have elected not to separate from the lease component for this asset class.
Short term leases
Our short term leases are those with lease terms of 12 months or less and are generally comprised of wellhead compressors, generators and drilling rigs with terms ranging from
one month
to
six months
. As discussed above, we have elected not to recognize right of use assets or lease liabilities for leases with durations of 12 months or less.
Chaparral Energy, Inc. and subsidiaries
Condensed notes to consolidated financial statements (unaudited)
(dollars in thousands, except per share amounts)
Subleases
As discussed above, our subleases are comprised of CO
2
compressors that were previously utilized in our EOR operations and leased as both financing and operating leases from U.S. Bank but are now subleased to the purchaser of our EOR assets (the “Sublessee”). Minimum payments under the subleases are equal to the original leases and as such we did not record any losses upon initiation of the subleases. Prior to the asset sale, the financing leases were included in our full cost amortization base and as such subject to amortization on a units-of-production basis, while also incurring interest expense. The payments under our operating leases were previously recorded as “Lease operating” expense on our statement of operations. Based on the facts and circumstances relating to our original leases and the current subleases, we determined that all the subleases were to be classified as operating leases from a lessor’s standpoint. Subsequent to the execution of the subleases in November 2017, all payments received from the Sublessee are reflected as “Sublease revenue” on our statement of operations. Minimum payments we make to U.S. Bank on the original operating leases are reflected as “Other” expense on our statement of operations. With respect to the financing leases, upon executing the subleases, we reclassified the amount associated with these leases from the full cost amortization base to “Property and equipment, net” on our balance sheet and have amortized the asset on a straight line basis prospectively. We will continue incurring interest expense on the financing leases.
Lease assets and liabilities
Our operating lease and financing lease assets and liabilities are recorded on our balance sheet as of
June 30, 2019
as follows:
|
|
|
|
|
|
|
|
|
|
|
|
As of June 30, 2019
|
|
|
Operating leases
|
|
Financing leases
|
Right of use asset:
|
|
|
|
|
|
|
Right of use assets from operating leases
|
|
$
|
9,005
|
|
|
$
|
—
|
|
Plant, property and equipment, net (1)
|
|
—
|
|
|
11,456
|
|
Total lease assets
|
|
$
|
9,005
|
|
|
$
|
11,456
|
|
Lease liability:
|
|
|
|
|
Account payable and accrued liabilities
|
|
$
|
6,930
|
|
|
$
|
—
|
|
Long-term debt and financing leases, classified as current
|
|
—
|
|
|
10,617
|
|
Long-term debt and financing leases, less current maturities
|
|
—
|
|
|
1,003
|
|
Noncurrent operating lease obligations
|
|
2,075
|
|
|
—
|
|
Total lease liabilities
|
|
$
|
9,005
|
|
|
$
|
11,620
|
|
________________________________
|
|
(1)
|
CO
2
compressors included in Machinery and equipment and fleet vehicles included in automobiles and trucks. See “Note 1: Nature of operations and summary of significant accounting policies.”
|
Chaparral Energy, Inc. and subsidiaries
Condensed notes to consolidated financial statements (unaudited)
(dollars in thousands, except per share amounts)
Our income, expenses and cash flows related to our leases is as follows for the three and six months ended
June 30, 2019
:
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended
|
|
Six months ended
|
|
|
June 30, 2019
|
|
June 30, 2019
|
Lease cost
|
|
|
|
|
Finance lease cost:
|
|
|
|
|
Amortization of right-of-use assets
|
|
$
|
749
|
|
|
$
|
1,442
|
|
Interest on lease liabilities
|
|
117
|
|
|
230
|
|
Operating lease cost
|
|
308
|
|
|
616
|
|
Short-term lease cost
|
|
154
|
|
|
283
|
|
Variable lease cost
|
|
95
|
|
|
190
|
|
Sublease income
|
|
(1,198
|
)
|
|
(2,396
|
)
|
Total lease cost
|
|
$
|
225
|
|
|
$
|
365
|
|
|
|
|
|
|
Capitalized operating lease cost (1)
|
|
$
|
3,371
|
|
|
$
|
6,706
|
|
|
|
|
|
|
Other information
|
|
|
|
|
Cash paid for amounts included in the measurement of lease liabilities
|
|
|
|
|
Operating cash flows for finance leases
|
|
$
|
(117
|
)
|
|
$
|
(230
|
)
|
Operating cash flows for operating leases
|
|
(308
|
)
|
|
(616
|
)
|
Investing cash flows for operating leases
|
|
(2,965
|
)
|
|
(3,988
|
)
|
Financing cash flows for finance leases
|
|
(746
|
)
|
|
(1,445
|
)
|
Right-of-use assets obtained in exchange for new finance lease liabilities
|
|
717
|
|
|
1,387
|
|
________________________________
|
|
(1)
|
The operating lease cost are related to drilling rigs and are capitalized as part of oil and natural gas properties on our balance sheets.
|
|
|
|
|
|
|
|
As of
|
|
|
June 30, 2019
|
Weighted-average remaining lease term - finance leases
|
|
0.7 years
|
|
Weighted-average remaining lease term - operating leases
|
|
1.2 years
|
|
Weighted-average discount rate - finance leases
|
|
4.08
|
%
|
Weighted-average discount rate - operating leases
|
|
13.33
|
%
|
Our rent expense for the three months and six months ended
June 30, 2018
, was
$1,098
and
$2,066
, respectively.
Discount rate
Whenever possible, we utilize the implied rate in our lease agreements to measure our lease liabilities. In the absence of a readily available implied rate, we utilize our incremental borrowing rate. The incremental borrowing rate is the rate of interest that a lessee would have to pay to borrow on a collateralized basis over a similar term an amount equal to the lease payments in a similar economic environment. The lease liabilities we recorded on our balance sheet on the effective date of ASC 842 were measured utilizing an incremental borrowing rate derived from the yield on our unsecured Senior Notes and adjusted to a collateralized basis utilizing a recovery rate model that uses observed recovery rates on defaulted debt instruments.
Chaparral Energy, Inc. and subsidiaries
Condensed notes to consolidated financial statements (unaudited)
(dollars in thousands, except per share amounts)
Lease maturities
Our lease payments for each of the next five years and thereafter are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of June 30, 2019
|
|
As of December 31, 2018 (1)
|
|
|
Operating leases
|
Financing leases
|
|
Operating leases
|
Financing leases
|
2019
|
|
$
|
6,877
|
|
$
|
10,633
|
|
|
$
|
13,890
|
|
$
|
12,332
|
|
2020
|
|
1,233
|
|
392
|
|
|
1,330
|
|
—
|
|
2021
|
|
1,292
|
|
392
|
|
|
1,297
|
|
—
|
|
2022
|
|
274
|
|
392
|
|
|
278
|
|
—
|
|
2023
|
|
205
|
|
116
|
|
|
205
|
|
—
|
|
Thereafter
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
Total minimum lease payments
|
|
9,881
|
|
11,925
|
|
|
17,000
|
|
12,332
|
|
Less: imputed interest
|
|
876
|
|
305
|
|
|
*
|
*
|
Total lease liability
|
|
9,005
|
|
11,620
|
|
|
*
|
*
|
Less: current maturities of lease obligations
|
|
6,930
|
|
10,617
|
|
|
*
|
*
|
Noncurrent lease obligations
|
|
$
|
2,075
|
|
$
|
1,003
|
|
|
*
|
*
|
________________________________
|
|
(1)
|
Represents undiscounted firm commitments as of
December 31, 2018
|
* Disclosure not required under ASC 840.
Method of adoption
We adopted ASC 842 effective January 1, 2019, using the modified retrospective approach. Based on an assessment of our leasing contracts, we did not record a cumulative effect adjustment to the opening balance of accumulated deficit.
Reconciliation of Balance Sheet Statement
In accordance with ASC 842, the disclosure of the impact of adoption on our balance statement is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of January 1, 2019
|
|
|
Balances upon adoption
|
|
Balances without adoption of ASC 842
|
|
Effect of change
|
Assets
|
|
|
|
|
|
|
Right of use asset from operating leases, net
|
|
$
|
14,999
|
|
|
$
|
—
|
|
|
$
|
14,999
|
|
Liabilities
|
|
|
|
|
|
|
Accounts payable and accrued liabilities
|
|
12,467
|
|
|
—
|
|
|
12,467
|
|
Noncurrent operating lease obligation
|
|
2,532
|
|
|
—
|
|
|
2,532
|
|
Note 6: Derivative instruments
Overview
Our results of operations, financial condition and capital resources are highly dependent upon the prevailing market prices of, and demand for, oil, natural gas and natural gas liquids. These commodity prices are subject to wide fluctuations and market uncertainties. To mitigate a portion of this exposure, we enter into various types of derivative instruments, including commodity price swaps, collars, and basis protection swaps.
Chaparral Energy, Inc. and subsidiaries
Condensed notes to consolidated financial statements (unaudited)
(dollars in thousands, except per share amounts)
The following table summarizes our crude oil derivatives outstanding as of
June 30, 2019
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average fixed price per Bbl
|
Period and type of contract
|
|
Volume
MBbls
|
|
Swaps
|
|
Purchased Puts
|
|
Sold Calls
|
2019
|
|
|
|
|
|
|
|
|
|
|
Oil swaps
|
|
1,311
|
|
|
$
|
55.92
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Oil roll swaps
|
|
240
|
|
|
$
|
0.46
|
|
|
$
|
—
|
|
|
$
|
—
|
|
2020
|
|
|
|
|
|
|
|
|
Oil swaps
|
|
2,007
|
|
|
$
|
50.56
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Oil roll swaps
|
|
410
|
|
|
$
|
0.38
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Oil collars
|
|
195
|
|
|
$
|
—
|
|
|
$
|
55.00
|
|
|
$
|
66.42
|
|
2021
|
|
|
|
|
|
|
|
|
Oil swaps
|
|
689
|
|
|
$
|
46.24
|
|
|
$
|
—
|
|
|
$
|
—
|
|
Oil roll swaps
|
|
150
|
|
|
$
|
0.30
|
|
|
$
|
—
|
|
|
$
|
—
|
|
The following table summarizes our natural gas derivatives outstanding as of
June 30, 2019
:
|
|
|
|
|
|
|
|
|
Period and type of contract
|
|
Volume
BBtu
|
|
Weighted average fixed price per MMBtu
|
2019
|
|
|
|
|
|
|
Natural gas swaps
|
|
7,824
|
|
|
$
|
2.85
|
|
Natural gas basis swaps
|
|
4,994
|
|
|
$
|
(0.59
|
)
|
2020
|
|
|
|
|
Natural gas swaps
|
|
6,000
|
|
|
$
|
2.75
|
|
Natural gas basis swaps
|
|
3,600
|
|
|
$
|
(0.46
|
)
|
The following table summarizes our natural gas liquid derivatives outstanding as of
June 30, 2019
:
|
|
|
|
|
|
|
|
|
Period and type of contract
|
|
Volume
Thousands of Gallons
|
|
Weighted average fixed price per gallon
|
2019
|
|
|
|
|
|
|
Natural gasoline swaps
|
|
7,896
|
|
|
$
|
1.13
|
|
Propane swaps
|
|
17,472
|
|
|
$
|
0.61
|
|
Butane
|
|
4,536
|
|
|
$
|
0.71
|
|
2020
|
|
|
|
|
Natural gasoline swaps
|
|
4,788
|
|
|
$
|
1.17
|
|
Propane swaps
|
|
10,668
|
|
|
$
|
0.63
|
|
Butane
|
|
2,352
|
|
|
$
|
0.71
|
|
Chaparral Energy, Inc. and subsidiaries
Condensed notes to consolidated financial statements (unaudited)
(dollars in thousands, except per share amounts)
Effect of derivative instruments on the consolidated balance sheets
All derivative financial instruments are recorded on the balance sheet at fair value. See “Note 7: Fair value measurements” for additional information regarding fair value measurements. The estimated fair values of derivative instruments are provided below. The carrying amounts of these instruments are equal to the estimated fair values.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of June 30, 2019
|
|
As of December 31, 2018
|
|
|
Assets
|
|
Liabilities
|
|
Net value
|
|
Assets
|
|
Liabilities
|
|
Net value
|
Natural gas derivative contracts
|
|
$
|
5,240
|
|
|
$
|
(145
|
)
|
|
$
|
5,095
|
|
|
$
|
833
|
|
|
$
|
(488
|
)
|
|
$
|
345
|
|
Crude oil derivative contracts
|
|
2,463
|
|
|
(19,909
|
)
|
|
(17,446
|
)
|
|
24,208
|
|
|
(4,452
|
)
|
|
19,756
|
|
NGL derivative contracts
|
|
4,138
|
|
|
(1,040
|
)
|
|
3,098
|
|
|
4,581
|
|
|
—
|
|
|
4,581
|
|
Total derivative instruments
|
|
11,841
|
|
|
(21,094
|
)
|
|
(9,253
|
)
|
|
29,622
|
|
|
(4,940
|
)
|
|
24,682
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|
|
|
Netting adjustments (1)
|
|
(7,096
|
)
|
|
7,096
|
|
|
—
|
|
|
(3,398
|
)
|
|
3,398
|
|
|
—
|
|
Derivative instruments - current
|
|
4,524
|
|
|
(4,802
|
)
|
|
(278
|
)
|
|
24,025
|
|
|
—
|
|
|
24,025
|
|
Derivative instruments - long-term
|
|
$
|
221
|
|
|
$
|
(9,196
|
)
|
|
$
|
(8,975
|
)
|
|
$
|
2,199
|
|
|
$
|
(1,542
|
)
|
|
$
|
657
|
|
________________________________
|
|
(1)
|
Amounts represent the impact of master netting agreements that allow us to net settle positive and negative positions with the same counterparty. Positive and negative positions with counterparties are netted only to the extent that they relate to the same current versus noncurrent classification on the balance sheet.
|
Effect of derivative instruments on the consolidated statements of operations
We do not apply hedge accounting to any of our derivative instruments. As a result, all gains and losses associated with our derivative contracts are recognized immediately as “Derivative gains (losses)” in the consolidated statements of operations.
“Derivative gains (losses)” in the consolidated statements of operations are comprised of the following:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30,
|
|
Six months ended June 30,
|
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
Change in fair value of commodity price derivatives
|
|
$
|
17,596
|
|
|
$
|
(26,761
|
)
|
|
$
|
(33,935
|
)
|
|
$
|
(39,018
|
)
|
Settlements received (paid) on commodity price derivatives
|
|
138
|
|
|
(5,525
|
)
|
|
653
|
|
|
(9,769
|
)
|
Total derivative gains (losses)
|
|
$
|
17,734
|
|
|
$
|
(32,286
|
)
|
|
$
|
(33,282
|
)
|
|
$
|
(48,787
|
)
|
Note 7: Fair value measurements
Fair value is defined by the FASB as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. Where available, fair value is based on observable market prices or parameters or derived from such prices or parameters. Where observable prices or inputs are not available, valuation models are applied. These valuation techniques involve some level of management estimation and judgment, the degree of which is dependent on the price transparency for the instruments or market and the instruments’ complexity.
Fair value measurements are categorized according to the fair value hierarchy defined by the FASB. The hierarchical levels are based upon the level of judgment associated with the inputs used to measure the fair value of the assets and liabilities as follows:
•
Level 1 inputs are unadjusted quoted prices in active markets for identical assets or liabilities at the measurement date.
•
Level 2 inputs include quoted prices for identical or similar instruments in markets that are not active and inputs other than
quoted prices that are observable for the asset or liability.
•
Level 3 inputs are unobservable inputs for the asset or liability, and include situations where there is little, if any, market
activity for the asset or liability.
In certain cases, the inputs used to measure fair value may fall into different levels of the fair value hierarchy. In such cases, the asset or liability is categorized based on the lowest level input that is significant to the fair value measurement in its entirety. Our assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment, and may affect the placement of assets and liabilities within the levels of the fair value hierarchy.
Chaparral Energy, Inc. and subsidiaries
Condensed notes to consolidated financial statements (unaudited)
(dollars in thousands, except per share amounts)
Recurring fair value measurements
As of
June 30, 2019
, and
December 31, 2018
, our financial instruments recorded at fair value on a recurring basis consisted of commodity derivative contracts (see “Note 6: Derivative instruments”). We had no Level 1 assets or liabilities. Our derivative contracts classified as Level 2 consisted of commodity price swaps and oil roll swaps which are valued using an income approach. Future cash flows from the commodity price swaps are estimated based on the difference between the fixed contract price and the underlying published forward market price. Our derivative contracts classified as Level 3 consisted of collars and natural gas basis swaps. The fair value of these contracts is developed by a third-party pricing service using a proprietary valuation model, which we believe incorporates the assumptions that market participants would have made at the end of each period. Observable inputs include contractual terms, published forward pricing curves, and yield curves. Significant unobservable inputs are implied volatilities and proprietary pricing curves. Significant increases (decreases) in implied volatilities in isolation would result in a significantly higher (lower) fair value measurement. We review these valuations and the changes in the fair value measurements for reasonableness. All derivative instruments are recorded at fair value and include a measure of our own nonperformance risk for derivative liabilities or our counterparty credit risk for derivative assets.
The fair value hierarchy for our financial assets and liabilities is shown by the following table:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of June 30, 2019
|
|
As of December 31, 2018
|
|
|
Derivative
assets
|
|
Derivative
liabilities
|
|
Net assets
(liabilities)
|
|
Derivative
assets
|
|
Derivative
liabilities
|
|
Net assets
(liabilities)
|
Significant other observable inputs (Level 2)
|
|
$
|
11,109
|
|
|
$
|
(20,949
|
)
|
|
$
|
(9,840
|
)
|
|
$
|
29,370
|
|
|
$
|
(4,718
|
)
|
|
$
|
24,652
|
|
Significant unobservable inputs (Level 3)
|
|
732
|
|
|
(145
|
)
|
|
587
|
|
|
252
|
|
|
(222
|
)
|
|
30
|
|
Netting adjustments (1)
|
|
(7,096
|
)
|
|
7,096
|
|
|
—
|
|
|
(3,398
|
)
|
|
3,398
|
|
|
—
|
|
|
|
$
|
4,745
|
|
|
$
|
(13,998
|
)
|
|
(9,253
|
)
|
|
$
|
26,224
|
|
|
$
|
(1,542
|
)
|
|
$
|
24,682
|
|
________________________________
|
|
(1)
|
Amounts represent the impact of master netting agreements that allow us to net settle positive and negative positions with the same counterparty. Positive and negative positions with counterparties are netted on the balance sheet only to the extent that they relate to the same current versus noncurrent classification.
|
Changes in the fair value of our derivative instruments, classified as Level 3 in the fair value hierarchy, were as follows for the periods presented:
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended June 30,
|
Net derivative assets (liabilities)
|
|
2019
|
|
2018
|
Beginning balance
|
|
$
|
30
|
|
|
$
|
(295
|
)
|
Realized and unrealized gains (losses) included in derivative losses
|
|
441
|
|
|
(990
|
)
|
Settlements paid
|
|
116
|
|
|
459
|
|
Ending balance
|
|
$
|
587
|
|
|
$
|
(826
|
)
|
Gains (losses) relating to instruments still held at the reporting date included in derivative gains (losses) for the period
|
|
$
|
742
|
|
|
$
|
(678
|
)
|
Nonrecurring fair value measurements
Asset retirement obligations.
Additions to the asset and liability associated with our asset retirement obligations are measured at fair value on a nonrecurring basis. Our asset retirement obligations consist of the estimated present value of future costs to plug and abandon or otherwise dispose of our oil and natural gas properties and related facilities. Significant inputs used in determining such obligations include estimates of plugging and abandonment costs, inflation rates, discount rates, and well life, all of which are Level 3 inputs according to the fair value hierarchy. The table below discloses the inflation and discount rate assumptions for the periods presented:
Chaparral Energy, Inc. and subsidiaries
Condensed notes to consolidated financial statements (unaudited)
(dollars in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six months ended June 30, 2019
|
|
Six months ended June 30, 2018
|
|
|
Low
|
|
High
|
|
Low
|
|
High
|
Inflation rate (1)
|
|
2.25
|
%
|
|
2.25
|
%
|
|
2.26
|
%
|
|
2.26
|
%
|
Credit-adjusted risk-free discount rate
|
|
12.35
|
%
|
|
14.60
|
%
|
|
6.92
|
%
|
|
8.68
|
%
|
________________________________
|
|
(1)
|
The inflation rate is measured as a single rate on an annual basis.
|
These estimates may change based upon future inflation rates and changes in statutory remediation rules. See “Note 8: Asset retirement obligations” for additional information regarding our asset retirement obligations.
Fair value of other financial instruments
Our significant financial instruments, other than derivatives, consist primarily of cash and cash equivalents, accounts receivable, accounts payable, and debt. We believe the carrying values of cash and cash equivalents, accounts receivable, and accounts payable approximate fair values due to the short-term maturities of these instruments.
The carrying value and estimated fair value of our debt were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
June 30, 2019
|
|
December 31, 2018
|
Level 2
|
|
Carrying
value (1)
|
|
Estimated
fair value
|
|
Carrying
value (1)
|
|
Estimated
fair value
|
8.75% Senior Notes due 2023
|
|
$
|
300,000
|
|
|
$
|
182,598
|
|
|
$
|
300,000
|
|
|
$
|
213,618
|
|
Credit Facility
|
|
85,000
|
|
|
85,000
|
|
|
—
|
|
|
—
|
|
Other secured debt (2)
|
|
8,772
|
|
|
8,772
|
|
|
8,942
|
|
|
8,942
|
|
________________________________
|
|
(1)
|
The carrying value excludes deductions for debt issuance costs.
|
|
|
(2)
|
Comprised of our real estate and equipment installment notes.
|
The carrying value of our Credit Facility and other secured long-term debt approximates fair value because the rates are comparable to those at which we could currently borrow under similar terms, are variable and incorporate a measure of our credit risk. The fair value of our Senior Notes was estimated based on quoted market prices.
Counterparty credit risk
Our derivative contracts are executed with institutions, or affiliates of institutions, that are parties to our credit facilities at the time of execution, and we believe the credit risks associated with all of these institutions are acceptable. We do not require collateral or other security from counterparties to support derivative instruments. Master agreements are in place with each of our derivative counterparties which provide for net settlement in the event of default or termination of the contracts under each respective agreement. As a result of the netting provisions, our maximum amount of loss under derivative transactions due to credit risk is limited to the net amounts due from the counterparties under the derivatives. Our loss is further limited as any amounts due from a defaulting counterparty that is a Lender, or an affiliate of a Lender, under our credit facilities can be offset against amounts owed to such counterparty Lender. As of
June 30, 2019
, the counterparties to our open derivative contracts consisted of
eight
financial institutions, of which all were lenders under our Credit Facility.
The following table summarizes our derivative assets and liabilities which are offset in the consolidated balance sheets under our master netting agreements. It also reflects the amounts outstanding under our credit facilities that are available to offset our net derivative assets due from counterparties that are lenders under our credit facilities.
Chaparral Energy, Inc. and subsidiaries
Condensed notes to consolidated financial statements (unaudited)
(dollars in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Offset in the consolidated balance sheets
|
|
Gross amounts not offset in the consolidated balance sheets
|
|
|
Gross assets
(liabilities)
|
|
Offsetting assets
(liabilities)
|
|
Net assets
(liabilities)
|
|
Derivatives (1)
|
|
Amounts
outstanding
under credit
facilities (2)
|
|
Net amount
|
June 30, 2019
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative assets
|
|
$
|
11,841
|
|
|
$
|
(7,096
|
)
|
|
$
|
4,745
|
|
|
$
|
(887
|
)
|
|
$
|
(3,858
|
)
|
|
$
|
—
|
|
Derivative liabilities
|
|
(21,094
|
)
|
|
7,096
|
|
|
(13,998
|
)
|
|
887
|
|
|
—
|
|
|
(13,111
|
)
|
|
|
$
|
(9,253
|
)
|
|
$
|
—
|
|
|
$
|
(9,253
|
)
|
|
$
|
—
|
|
|
$
|
(3,858
|
)
|
|
$
|
(13,111
|
)
|
December 31, 2018
|
|
|
|
|
|
|
|
|
|
|
|
|
Derivative assets
|
|
$
|
29,622
|
|
|
$
|
(3,398
|
)
|
|
$
|
26,224
|
|
|
$
|
(1,542
|
)
|
|
$
|
—
|
|
|
$
|
24,682
|
|
Derivative liabilities
|
|
(4,940
|
)
|
|
3,398
|
|
|
(1,542
|
)
|
|
1,542
|
|
|
—
|
|
|
—
|
|
|
|
$
|
24,682
|
|
|
$
|
—
|
|
|
$
|
24,682
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
24,682
|
|
________________________________
|
|
(1)
|
Since positive and negative positions with a counterparty are netted on the balance sheet only to the extent that they relate to the same current versus noncurrent classification, these represent remaining amounts that could have been offset under our master netting agreements.
|
|
|
(2)
|
The amount outstanding under our Credit Facility that is available to offset our net derivative assets due from counterparties that are lenders under our Credit Facility.
|
We did not post additional collateral under any of these contracts as all of our counterparties are secured by the collateral under our credit facilities. Payment on our derivative contracts could be accelerated in the event of a default on our Credit Facility. The aggregate fair value of our derivative liabilities subject to acceleration in the event of default was
$21,094
before offsets at
June 30, 2019
.
Note 8: Asset retirement obligations
The following table provides a summary of our asset retirement obligation activity:
|
|
|
|
|
Balance at January 1, 2019
|
$
|
23,147
|
|
Liabilities incurred in current period
|
316
|
|
Liabilities settled or disposed in current period
|
(478
|
)
|
Revisions in estimated cash flows
|
70
|
|
Accretion expense
|
713
|
|
Balance at June 30, 2019
|
$
|
23,768
|
|
Less current portion included in accounts payable and accrued liabilities
|
1,468
|
|
Asset retirement obligations, long-term
|
$
|
22,300
|
|
See “Note 7: Fair value measurements” for additional information regarding fair value assumptions associated with our asset retirement obligations.
Note 9: Deferred compensation
Cash Incentive Plan
We adopted the Long-Term Cash Incentive Plan (the “Cash LTIP”) on August 7, 2015. The Cash LTIP provides additional cash compensation to certain employees of the Company in the form of awards that generally vest in equal annual increments over a
four
-year period. Since the awards do not vary according to the value of the Company’s equity, the awards are not considered “stock-based compensation” under accounting guidance. We accrue for the cost of each annual increment over the period service is required to vest. A summary of compensation expense for the Cash LTIP is presented below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended June 30,
|
|
Six months ended June 30,
|
|
|
2019
|
|
2018
|
|
2019
|
|
2018
|
Cash LTIP expense (net of amounts capitalized)
|
|
$
|
67
|
|
|
$
|
193
|
|
|
$
|
158
|
|
|
$
|
288
|
|
Cash LTIP awarded
|
|
—
|
|
|
47
|
|
|
—
|
|
|
47
|
|
Cash LTIP payments
|
|
—
|
|
|
—
|
|
|
—
|
|
|
17
|
|
Chaparral Energy, Inc. and subsidiaries
Condensed notes to consolidated financial statements (unaudited)
(dollars in thousands, except per share amounts)
As of
June 30, 2019
, the outstanding liability accrued for our Cash LTIP, based on requisite service provided, was
$1,622
. Beginning in October 2018, we ceased issuing cash grants under the Cash LTIP plan and instead are issuing restricted stock units ("RSUs") to our employees.