FINANCIAL INSTRUMENTS |
NOTE 4 — FINANCIAL INSTRUMENTS The Company’s financial instruments consist of cash and cash equivalents, restricted cash, accounts receivable, accounts payable, accrued liabilities, derivative instruments and debt. Except for derivative instruments and debt, the carrying amount of the Company’s financial instruments approximates fair value due to the short-term, highly liquid nature of these instruments. Derivative Instruments The following table reflects the contracted volumes and weighted average prices under the terms of the Company’s open derivative contracts as of June 30, 2024: | | | | | | | | | | | | | | | | | | | | Average | | | | | | | | | | | | | Instrument | | Daily | | Total | | Weighted | | Weighted | | Weighted | Production Period | | Type | | Volumes | | Volumes | | Strike Price | | Put Price | | Call Price | Natural Gas - Henry Hub (NYMEX) | | | | (Mmbtu) (1) | | (Mmbtu) (1) | | | ($/Mmbtu) | | | ($/Mmbtu) | | | ($/Mmbtu) | August 2024 - Dec 2024 | | calls | | 65,000 | | 9,945,000 | | $ | — | | $ | — | | $ | 6.13 | Jan 2025 - Mar 2025 | | calls | | 62,000 | | 5,580,000 | | $ | — | | $ | — | | $ | 5.50 | August 2024 - Dec 2024 | | swaps | | 65,359 | | 10,000,000 | | $ | 2.45 | | $ | — | | $ | — | Jan 2025 - Mar 2025 | | swaps | | 63,333 | | 5,700,000 | | $ | 2.72 | | $ | — | | $ | — | Apr 2025 - Dec 2025 | | puts | | 62,182 | | 17,100,000 | | $ | — | | $ | 2.27 | | $ | — | Jan 2026 - Dec 2026 | | puts | | 55,890 | | 20,400,000 | | $ | — | | $ | 2.35 | | $ | — | Jan 2027 - Dec 2027 | | puts | | 52,603 | | 19,200,000 | | $ | — | | $ | 2.37 | | $ | — | Jan 2028 - Apr 2028 | | puts | | 49,587 | | 6,000,000 | | $ | — | | $ | 2.50 | | $ | — |
(1) | MMbtu – Million British Thermal Units |
The Company has elected not to designate its derivative instruments contracts for hedge accounting. Accordingly, commodity derivatives are recorded on the Condensed Consolidated Balance Sheets at fair value with settlements of such contracts, and changes in the unrealized fair value, recorded as Derivative loss (gain), net on the Condensed Consolidated Statements of Operations in each period presented. The fair value of the Company’s derivative financial instruments was recorded in the Condensed Consolidated Balance Sheets as follows (in thousands): | | | | | | | | | June 30, | | December 31, | | | 2024 | | 2023 | Prepaid expenses and other current assets | | $ | 1,961 | | $ | 1,180 | Other assets | | | 6,755 | | | 10,068 | Accrued liabilities | | | 8,945 | | | 6,267 | Other liabilities | | | — | | | 2,756 |
The Company measures the fair value of its derivative instruments by applying the income approach, using models with inputs that are classified within Level 2 of the valuation hierarchy. The income approach converts expected future cash flows to a present value amount based on market expectations. The inputs used for the fair value measurement of derivative financial instruments are the exercise price, the expiration date, the settlement date, notional quantities, the implied volatility, the discount curve with spreads and published commodity future prices. Although the Company has master netting arrangements with its counterparties, the amounts recorded on the Condensed Consolidated Balance Sheets are on a gross basis. The impact of commodity derivative contracts on the Condensed Consolidated Statements of Operations were as follows (in thousands): | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | | | 2024 | | 2023 | | 2024 | | 2023 | | Realized (gain) loss | | $ | (364) | | $ | 300 | | $ | (4,119) | | $ | 530 | | Unrealized loss (gain) | | | 2,738 | | | (1,129) | | | 1,616 | | | (40,599) | | Derivative loss (gain), net | | $ | 2,374 | | $ | (829) | | $ | (2,503) | | $ | (40,069) | |
Debt The following table presents the net values and estimated fair values of the Company’s debt (in thousands): | | | | | | | | | | | | | | | June 30, 2024 | | December 31, 2023 | | | Net Value | | Fair Value | | Net Value | | Fair Value | Term Loan | | $ | 111,660 | | $ | 108,371 | | $ | 111,107 | | $ | 108,467 | 11.75% Notes | | | 270,981 | | | 282,923 | | | 269,910 | | | 283,443 | TVPX Loan | | | 9,263 | | | 9,776 | | | 9,587 | | | 10,156 | Total | | $ | 391,904 | | $ | 401,070 | | $ | 390,604 | | $ | 402,066 |
The fair value of the TVPX Loan and the Term Loan were measured using a discounted cash flows model and current market rates. The fair value of the 11.75% Notes was measured using quoted prices, although the market is not a highly liquid market. The fair value of debt was classified as Level 2 within the valuation hierarchy.
|