NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
Note 1—Business Organization
PostRock Energy Corporation
(“PostRock”)
is an independent oil and gas company engaged in the acquisition, exploration, development, production and gathering of crude oil and natural gas. It manages its business in one segment,
oil and gas and
production. Its primary production activity is focused in the Cherokee Basin, a 15-county region in southeastern Kansas and northeastern Oklahoma
, and Central Oklahoma
. It also has minor oil and gas producing properties in the Appalachian Basin.
Unless the context requires otherwise, any reference to “the Company”, “we”, “us”, and “our” is to PostRock and subsidiaries.
Note 2
—
Summary of Significant Accounting Policies
Principles of Consolidation
—
These consolidated financial statements include PostRock
’
s and its subsidiaries
’
acco
unts. Subsidiaries in which
PostRock directly or indirectly owns more than
50%
of the outstanding voting securities or those in which PostRock has effective control over are generally accounted for under the consolidation method of accounting. Under this method, a subsidiaries
’
balance sheet and results of operations are reflected within the Company
’
s consolidated financial statements. All significant intercompany accounts and transactions have been eliminated.
Use of Estimates in the Preparation of Financial Statements
—
The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America (
“
GAAP
”
) requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. The Company
’
s most significant recurring estimates are based on remaining proved oil and gas reserves. Estimates of proved reserves are key components of the Company
’
s depletion rate for oil and gas properties and its full cost ceiling test limitation. In addition, estimates are used in computing fair value of impaired assets, taxes, asset retirement obligations, fair value of derivative contracts and other items. Actual results could differ from these estimates.
Cash and Cash Equivalents
—
The Company considers all highly liquid investments purchased with an original maturity of three months or less to be cash equivalents. Cash ba
lances are maintained at a few
financial institutions that are insured by the Federal Deposit Insurance Corporation
although such balances at times
are in excess of the insured amount; however, no losses have been recognized as a result of this circumstance. During 2011, the Company began utilizing a controlled disbursement cash account which is funded when outstanding checks and electronic payments are presented for payment and an overdraft is the normal book balance. The Company
’
s policy has been to fund these outstanding checks and electronic payments as they clear through the banking system with customer receipts and borrowings under its Borrowing Base Credit Facility (as defined below). The Compa
ny accounts for such book overdrafts
by reporting them in accounts and revenue payable in its consolidated balance sheets and including the change in such amounts in cash flows from operating activities in its consolidated statements of cash flows. Outstanding checks and electronic payments included in accounts and reve
nue payable at December 31, 2012 and 2013
, amounted to
$6.6
million and
$4.5
million, respectively.
Accounts Receivable
—
The Company conducts the majority of its operations in Kansas and Oklahoma and operates exclusively in the oil and gas industry. Receivables are generally unsecured; however, the Company has not experienced any significant losses to date. Receivables are recorded at the estimate of amounts due based upon the terms of the related agreements. Management periodically assesses the accounts receivable and establishes an allowance for estimated uncollectible amounts. Accounts estimated to be uncollectible are charged to operations in the period the reserve is established. The allowance for doubtful
accounts was approximately
$193,000
and
$194,000
at December 31, 2012 and 2013
, respectively.
Inventory
—
Inventory includes tubular goods and other lease and well equipment which the Company plans to utilize in its ongoing exploration and development activities and is carried at the lower of cost or market using the specific identification method.
Oil and Natural Gas Properties
—
The Company uses the full cost method of accounting for oil and gas properties. Under the full cost method, all direct costs and certain indirect costs associated with the acquisition, exploration, and development of its oil and gas properties are capitalized.
Oil and gas properties are depleted using the units-of-production method. The depletion expense is significantly affected by the unamortized historical and future development costs and the estimated proved oil and gas reserves. Estimation of proved oil and gas reserves relies on professional judgment and use of factors that cannot be precisely determined. Subsequent proved reserve estimates that are materially different from those reported would change the depletion expense recognized during the future reporting period. No
Table of Contents
POSTROCK ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
—
(Continued)
gains or losses are recognized upon the sale or disposition
of oil and gas properties such
will result in an amortization rate materially different from the amortization rate calculated upon recognition of gains or losses.
Under the full cost accounting rules, total capitalized costs are limited to a ceiling equal to the present value of future net revenues, discounted at 10% per annum less income tax effects (the
“
ceiling limitation
”
). The Company performs a quarterly ceiling test to evaluate whether the net book value of its full cost pool exceeds the ceiling limitation. If capitalized costs (net of accumulated depreciation, depletion, and amortization) less related deferred taxes are greater than the discounted future net revenues or ceiling limitation, a write-down or impairment of the full cost pool is required. A write-down of the carrying value of the full cost pool is a non-cash charge that reduces earnings and impacts stockholders
’
(deficit) equity in the period of occurrence and typically results in lower depreciation, depletion, and amortization expense in future periods. Once incurred, a write-down is not reversible at a later date. The risk that the Company will be required to write down the carrying value of its oil and gas properties increases when oil and gas prices are depressed, even if low prices are temporary. This is partially mitigated by the use of an unweighted arithmetic first day of the month price for trailing average twelve-month market prices to determine the ceiling. In addition, a write-down may occur if estimates of proved reserves are substantially reduced or estimates of future development costs increase significantly.
Unevaluated Properties
—
The costs directly associated with unevaluated oil and gas properties and properties under development are not initially included in the amortization base and relate to unproved leasehold acreage, seismic data, wells and production facilities in progress and wells pending determination. Unevaluated leasehold costs are transferred to the amortization base once determination has been made or upon expiration of a lease. Geological and geophysical costs and cumulative drilling costs to date associated with a specific unevaluated property are transferred to the amortization base with the associated leasehold costs on a specific project basis. Costs associated with wells in progress and wells pending determination are transferred to the amortization base once a determination is made whether or not proved reserves can be assigned to the property. All items included in the Company
’
s unevaluated property balance are assessed on a quarterly basis for possible impairment or reduction in value. The assessment includes consideration of numerous factors, including 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. Any impairments of unevaluated properties are transferred to the amortization base.
Capitalized General and Administrative Expenses
—
Under the full cost method of accounting, a portion of general and administrative expenses that are directly attributable to acquisition, exploration, and development activities are capitalized to the full cost pool. The capitalized costs include salaries, related fringe benefits, cost of consulting services and other costs directly associated with those activities.
In addition to costs related to
acquisition, exploration, and development activities
, the Company has also capitalized certain software costs.
The Company
’s c
apitalized general and administra
tive costs including software costs were
$1.1
million,
$904,000
and
$1.3
million
for the ye
ars ended December 31, 2011, 2012 and 2013,
respectively.
Capitalized Interest Costs
—
The Company capitalizes interest based on the cost of major development projects. Capit
alized interest was
$51,000
,
$11,000
and
nil
for the ye
ars ended December 31, 2011,
2012
and 2013, respectively.
Other Property and Equipment
—
The cost of other property and equipment is depreciated over the estimated useful lives of the related assets. The cost of leasehold improvements is depreciated over the lesser of the length of the related leases or the estimated useful lives of the assets.
Upon disposition or retirement of property and equipment, other than oil and gas properties, the cost and related accumulated depreciation are removed from the accounts and the gain or loss thereon, if any, is recognized in the statement of operations in the period of sale or disposition. Maintenance and repair costs are charged to operating expense as incurred.
Impairment
—
Long-lived assets such as property and equipment are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of such assets may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of such assets to estimated undiscounted future cash flows expected to be generated by the assets. If the carrying amount of such assets exceeds their undiscounted estimated future cash flows, an impairment charge is recognized in the amount by which the carrying amount of such assets exceeds the fair value of the assets.
Equity Investment
—
The Company elected to measure its investment in Constellation Energy Partners LLC (
“
CEP
”
) at fair value with changes in fair value included in the consolidated statement
s
of operations. If the Company had not elected the fair value method, the investment would have
previously
qualified for
the equity method of accounting, under which the Company’s proportionate share of the investee’s income would have been reported in the consolidated statements of operations.
Table of Contents
POSTROCK ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
—
(Continued)
Asset Retirement Obligations
—
Financial Accounting Standards Board (
“
FASB
”
) Accounting Standards Codification (
“
ASC
”
) 410,
Asset Retirement and
Environmental Obligations
(ASC 410) requires that the fair value of an asset retirement cost and the corresponding liability should be recorded as part of the cost of the related long-lived asset and subsequently allocated to expense using a systematic and rational method. The Company records asset retirement obligations to reflect the Company
’
s legal obligations related to future plugging and abandonment of its natural gas and oil wells. Asset retirement obligations associated with the retirement of a tangible long-lived asset are recognized as a liability in the period incurred or when it becomes determinable that there is a legal or contractual obligation to dismantle or dispose of the asset and reclaim or remediate any related property at the end of its useful life, with an associated increase in the carrying amount of the related long-lived asset. The cost of the tangible asset, including the asset retirement cost, is depreciated over the useful life of the asset. The asset retirement obligation is recorded at its estimated fair value, measured by reference to the expected future cash outflows required to satisfy the retirement obligation discounted at the Company
’
s credit-adjusted risk-free interest rate. Accretion expense is recognized over time as the discounted liability is accreted to its expected settlement value. If the estimated future cost of the asset retirement obligation changes, an adjustment is recorded to both the asset retirement obligation and the long-lived asset. Revisions to estimated asset retirement obligations can result from changes in retirement cost estimates, revisions to estimated inflation rates and changes in the estimated timing of abandonment.
The Company has not recorded an asset retirement obligation relating to its gathering system because it does not have any legal or constructive obligations relative to asset retirements of the gathering system.
Derivative Instruments
—
The Company utilizes derivative instruments in conjunction with marketing and trading activities to manage price risk attributable to its forecasted sales of oil and gas production.
T
he Company
does not designate its oil and natural gas derivative contracts as hedges under ASC 815
Derivatives and Hedging
although it
believes that such contracts are effective hedges of its commodity price exposure. These contracts are accounted for using the mark-to-market accounting method. Using this method, the contracts are carried at their fair value on the Company
’
s consolidated balance sheets under the caption
“
Derivative financial instruments.
”
Changes in the fair value of these derivative financial instruments are recorded in earnings
.
The Company recognizes all unrealized and realized gains and losses related to these contracts on its consolidated statements of operations under the captions
“
Realized gain (loss) from derivative financial instruments
”
and
“
Unrealized gain (loss) from derivative financial instruments
” both which are components of “O
ther income (expense)
”
.
The Company has exposure to credit risk to the extent a counterparty to a derivative instrument is unable to meet its settlement commitment. It actively monitors the creditworthiness of each counterparty and assesses the impact, if any
, on its derivative positions.
Legal
—
The Company is subject to
certain
legal proceedings, claims and liabilities which arise in the ordinary course of its business. It accrues for losses associated with legal claims when such losses are probable and can be reasonably estimated. These estimates are adjusted as additional information becomes available or circumstances change.
Revenue Recognition
—
Revenue from the Company
’
s oil and gas operations is derived from the sale of produced oil and natural gas. The Company uses the sales method of accounting for the recognition of oil and gas revenue. Because there is a ready market for oil and gas, the Company sells its oil and gas shortly after production at various pipeline receipt points at which time title and risk of loss transfers to the buyer. Revenue is recorded when title and risk of loss is transferred based on the Company
’
s net revenue interests. Gathering revenue is recognized at the time the gas is gathered or transported through the system and delivered to a third party as evidenced by a contract.
Environmental Costs
—
Environmental expenditures are expensed or capitalized, as appropriate, depending on future economic benefit. Expenditures that relate to an existing condition caused by past operations and that have no future economic benefit are expensed. Liabilities related to future costs are recorded on an undiscounted basis when environmental assessments and/or remediation activities are probable and costs can be reasonably estimated. The Company has no environmental costs accrued for the periods presented.
Stock-Based Compensation
—
The Company grants various types of stock-based awards
including
stock options
,
restricted stock
and restricted stock units to its employees and non-employee directors.
The Company accounts for stock-based compensation in accordance with FASB ASC 718
Compensation
– Stock
Compensation
where the awards
are measured at fair value on the date of grant and
are generally recognized as a component of general and administrative expenses in the
consolidated
statement of
operations
over the applicable requisite service periods.
The fair value of stock option awards is determined using a Black-Scholes pricing model
where volatility is derived from a peer group of companies.
Deferred compensation plan
—
T
he Company
’s
deferred compensation plan permits selected employees and members of its board
of directors
to defer part or all of their eligible compensation.
The Company accounts for this deferred compensation in accordance
Table of Contents
POSTROCK ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
—
(Continued)
with FASB ASC 710
Compensation – General.
The Company issues common stock
into a rabbi trust created to hold the assets associated with the plan. A participant’s deferred compensation is credited with earnings, gains and losses based on the Company’s common stock, the only investment option currently available under the plan. The Company may also make discretionary employer credits in an amount it determines each plan year. Distributions to participants will be made in shares of the Company’s common stock. Company shares held in the rabbi trust are recorded as treasury stock in the consolidated balance sheets.
Since the
def
erred compensation arrangement currently does not permit
diversification
and only allows for
settle
ment
by delivery of
Company common
stock, the obligation
is
recorded as a component of paid-in-capital
and changes in the fair value of the obligation
are not recognized.
Income Taxes
—
The Company records its income taxes using an asset and liability approach in accordance with the provisions of the FASB ASC 740
Income
Taxes
. This results in the recognition of deferred tax assets and liabilities for the expected future tax consequences of temporary differences (primarily
property and equipment
and the net operating loss carry forward) between the book carrying amounts and the tax bases of assets and liabilities using enacted tax rates at the end of the period. Under FASB ASC 740, the effect of a change in tax rates of deferred tax assets and liabilities is recognized in the year of the enacted change. Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not b
e realized. At December 31, 2012 and 2013
,
a full valuation allowance
was recorded against the Company
’
s net deferred tax assets.
The Company regularly analyzes tax positions taken or expected to be taken in a tax return based on the threshold condition prescribed under FASB ASC 740. Tax positions that do not meet or exceed this threshold condition are considered uncertain tax positions. The Company accrues interest and penalties related to uncertain tax positions as income tax expense.
Net Income (Loss) per Common Share
—
Basic earnings (loss) per share is calculated by dividing net income (loss) available to common stockholders by the weighted average number of shares of common stock outstanding during the period.
The Company also includes contingently issuable shares in basic earnings (loss) per share when there is no circumstance under which those shares would not be issued. These include vested shares under the Company’s deferred compensation plan and vested deferred restricted stock units as all necessary conditions have been satisfied for the issuance of those shares other than the passage of time.
Diluted earnings (loss) per share assumes the conversion of all potentially dilutive securities (warrants, stock options and restricted stock awards) and is calculated by dividing net income (loss) by the sum of the weighted average number of shares of common stock outstanding plus potentially dilutive securities under the treasury stock method.
Concentrations of Market Risk
—
The Company
’
s future results will be affected by the market price of oil and gas. The availability of a ready market for oil and gas will depend on numerous factors beyond the Company
’
s control, including weather, production of oil and gas, imports, marketing, competitive fuels, proximity of oil and gas pipelines and other transportation facilities, any oversupply or undersupply of oil and gas, the regulatory environment, and other regional and political events, none of which can be predicted with certainty.
Concentrations of Credit Risk
—
Financial instruments, which subject the Company to concentrations of credit risk, consist primarily of cash and accounts receivable. Risk with respect to
receivables at December 31, 2012 and 2013
, arise substantially from the sales of oil and gas. The following table discloses the percentage of consolidated revenue
s
from our major customers:
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
2012
|
|
2013
|
British Petroleum Energy Company
|
22
|
%
|
|
56
|
%
|
ONEOK Energy and Marketing and Trading Company
|
34
|
%
|
|
11
|
%
|
Sunoco
|
9
|
%
|
|
11
|
%
|
Fair Value
—
The Company applies the provisions of FASB ASC 820
Fair Value
Measurements and Disclosures
. Fair value is the exit price that we would receive to sell an asset or pay to transfer a liability in an orderly transaction between market participants at the measurement date.
FASB ASC 820 also establishes a hierarchy that prioritizes the inputs used to measure fair value. The three levels of the fair value hierarchy are as follows:
•
Level 1
—
Quoted prices available in active markets for identical assets or liabilities at the reporting date.
•
Level 2
—
Pricing inputs other than quoted prices in active markets included in Level 1 which are either directly or indirectly observable at the reporting date. Level 2 consists primarily of non-exchange traded commodity derivatives.
Table of Contents
POSTROCK ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
—
(Continued)
•
Level 3
—
Pricing inputs include significant inputs that are generally less observable from objective sources.
The Company classifies assets and liabilities within the fair value hierarchy based on the lowest level of input that is significant to the fair value measurement of each individual asset and liability taken as a whole. Transfers of assets and liabilities between Level 1 and Level 2 are recognized at the end of a reporting period. The Company prioritizes the use of the highest level inputs available in determining fair value.
Recent Accounting Pronouncements
In December 2011, the FASB
issued Accounting Standards Update (“ASU”) 2011-11 Balance Sheet (Topic 210): Disclosures about Offsetting Assets and Liabilities requiring entities to disclose information about offsetting and related arrangements to enable users of financial statements to understand the effect of those arrangements on the financial position of an entity. The disclosure affects all entities with financial instruments and derivatives that are either offset on the balance sheet or subject to a master netting arrangement, irrespective of whether they are offset on the balance sheet. This information will enable users of an entity’s financial statements to evaluate the effect or potential effect of netting arrangements on an entity’s financial position, including the effect or potential effect of rights of setoff associated with certain financial instruments and derivative instruments. The guidance is effective for annual periods beginning on or after January 1, 2013 and interim periods within those annual periods. Other than the additional disclosure requirements,
which are presented in
Note 6—
Derivative Financial Instruments
,
the Company’s adoption of this guidance did not have an impact on its financial statements
.
Note 3
—
Acquisitions and Divestitures
Acquisitions
During May 2013, we acquired leasehold interests in
4,300
acres located in Lincoln and Pa
yne C
ounties in Oklahoma. The total pur
chase price of the acquired interests was
$1.9
million which w
as paid in cash of
$1.7
million and
126,
602
shares of the Company’s common stock.
During November 2013, we acquired a
50%
working interest in
110
operated acres and
three
producing wells in Seminole County, Oklahoma, for
$750,000
in cash.
During November 2013, the Company closed on an acquisition of oil and natural gas assets located in Pottawatomie, Cle
veland and McClain Counties in C
entral Oklahoma. The acquisition included approximately
22,000
net acres of leasehold mineral interests, including certain producing oil and gas properties and related wells
.
The total purchase price of the acquired assets was
approximately
$10.0
million
and was paid in cash
and
4,516,129
shares of
the Company
’s
common stock.
The
Company estimated the fair value of the
assets and liabilities acquired
as of the acquisition date. The following table discloses the fair value of consideration
transferred
to the sellers as wells as the purchase price allocation of the assets and liabilities assumed:
|
|
|
|
|
|
Consideration given (in thousands)
|
|
|
Cash
|
$
|
3,440
|
Common stock
|
|
6,548
|
Total consideration given
|
$
|
9,988
|
|
|
|
Amounts recognized for fair value of assets acquired and liabilities assumed
|
|
|
Proved oil and natural gas properties
|
$
|
7,081
|
Unproved oil and natural gas properties
|
|
3,253
|
Crude oil inventory
|
|
177
|
Accounts receivable
|
|
167
|
Asset retirement obligations
|
|
(538)
|
Accounts payable
|
|
(152)
|
Total fair value of oil and gas properties acquired
|
$
|
9,988
|
To estimate the fair values of the properties as of the acquisition date, the Company utilized a discounted cash flow model that took into account the following inputs to arrive at estimates of future net cash flows: (i) estimated ultimate recovery of crude oil and natural gas as prepared by
a third party reservoir engineering consultant
; (ii) estimated future commodity prices based on NYMEX crude oil
Table of Contents
POSTROCK ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
—
(Continued)
and gas futures prices as of the acquisition date and adjusted for estimated location and quality differentials; (iii) estimated future production rates; and (iv) estimated timing and amounts of future operating and development costs. To estimate the fair value of proved properties, the Company discounted the future net cash flows using a market-based rate that the Company determined appropriate at the acquisition date for the various proved reserve categories.
The valuation of the assets and liabilities received is a Level 3 valuation under the fair value
hierarchy
.
The Company has not presented pro forma information for the acquired businesses because the
revenues and expenses from the acquired properties
were not material to the results of operations of the Company.
Subsequent Event
During January 2014, the Company acquired additional well interests for the assets mentioned above in Pottawatomie, Clev
eland, and McClain Counties in C
entral Oklahoma. The total purchase price of the acquired
well interests was
$1.8
million which w
as paid in cash of approximately
$900,000
and
725,806
shares of the Company’s common stock.
Divestitures
KPC Sale
—
In September 2012, the Company sold KPC to MV Pipelines, LLC (
“
MV
”
) for
$53.4
million in cash after a working capital adjustment. Details of the transaction are discussed further in Note 16
—
Discontinued Operations.
Appalachia Basin Sale
—
On December 24, 2010, the Company entered into an agreement with Magnum Hunter Resources Corporation (
“
MHR
”
) to sell certain oil and gas properties and related assets in West Virginia. The sale closed in three phases for a total of
$44.6
million. The first phase closed in December 2010 for
$28
million while the following two phases closed in January and June 2011 for a combined
$16.6
million. The amount received for the first and second phases was paid half in cash and half in MHR common stock, while the amount received for the third phase was paid entirely in cash.
Gains of
$13.7
million and
$12.5
million, net of
$728,000
and
$2.6
million in selling costs and adjustments, were recorded in 2010 and 2011 related to the three phases of the sale. The corresponding reduction in the Company
’
s oil and gas full cost pool for the three phases of the sale was
$13.6
million and
$1.5
million in 2010 and 2011, respectively.
Of the total proceeds received from all three phases of the sale,
$6.4
million was set aside in escrow to cover potential claims for indemnity and title defects. During 2012,
$5.7
million of escrowed funds relating to the first and second closing was released after net claims of
$219,000
were paid. Of the $5.7 million released to the Company,
$1.3
million was retained by the Company while
$4.4
million was paid to Royal Bank of Canada (
“
RBC
”
) under the asset sale agreement discussed in Note 10. The $219,000 of net claims paid out of escrow effectively reduced the net proceeds received from the sale, and along with certain post-closing adjustments, resulted in a
$266,000
reduction in the gain on sale recognized in 2012.
At December 31, 2012, the remaining balance in escrow, which was related to the third closing, was
$564,000
. The escrow agreement expired by its terms on December 31, 2012, and the escrowed funds were released to MHR in January 2013.
Table of Contents
POSTROCK ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
—
(Continued)
Note 4
—
Other Balance Sheet Items
The following describes the components of the following consolidated balance
sheet items at December 31, 2012 and 2013
:
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
2012
|
|
2013
|
|
|
|
|
|
|
|
(in thousands)
|
Other current assets
|
|
|
|
|
|
Prepaid fees and deposits
|
$
|
1,036
|
|
$
|
820
|
Escrowed funds from Appalachian Basin sale (1)
|
|
564
|
|
|
—
|
Escrowed funds from KPC sale (2)
|
|
500
|
|
|
—
|
Total
|
$
|
2,100
|
|
$
|
820
|
Other noncurrent assets, net
|
|
|
|
|
|
Deferred financing costs
|
$
|
1,668
|
|
$
|
1,547
|
Noncurrent deposits and other
|
|
512
|
|
|
491
|
Total
|
$
|
2,180
|
|
$
|
2,038
|
Accrued expenses and other
|
|
|
|
|
|
Interest
|
$
|
56
|
|
$
|
39
|
Employee-related costs and benefits
|
|
1,790
|
|
|
1,062
|
Non-income related taxes
|
|
88
|
|
|
72
|
Escrowed funds due to third parties (3)
|
|
400
|
|
|
—
|
KPC site cleanup costs (4)
|
|
313
|
|
|
—
|
Fees for services
|
|
1,327
|
|
|
1,127
|
Asset retirement obligations
|
|
—
|
|
|
129
|
Current income taxes
|
|
—
|
|
|
80
|
Other
|
|
954
|
|
|
1,546
|
Total
|
$
|
4,928
|
|
$
|
4,055
|
Other noncurrent liabilities
|
|
|
|
|
|
Lease termination costs
|
$
|
255
|
|
$
|
75
|
Other
|
|
61
|
|
|
—
|
Total
|
$
|
316
|
|
$
|
75
|
____________
(1)
Escrowed funds relate to the proceeds from the Appalachian Basin sale. The escrowed funds are restricted to cover indemnities and title defects related to the sale. In 2012,
$5.7
million in escrowed funds were released after
$219,000
in net claims were paid. The remaining
$564,000
was released to MHR in January 2013.
(2)
Escrowed funds relate to the proceeds from the KPC sale and were released to the Company in January 2013 upon acceptable cleanup of a site previously owned by KPC.
(3)
The balance at December 31, 2012, represented escrowed funds from the Appalachian Basin sale that were released to MHR in January 2013.
(4)
Represent accrued costs for cleanup of a site previously owned by KPC as discussed above.
Deferred Financing Costs
—
The Company
’
s expense related to amortizing or writing off deferred financing costs was
$1.7 million,
$2.8 million
and $461,000
for the ye
ars ended December 31, 2011,
2012
and 2013
, respectively. These costs are included in interest expense. Include
d in the amounts above was a
$1.2
million write-off of unamortized debt issuance costs for the year ended December 31, 2012
,
made in connection with
the
refinancing of the Company
’
s credit facilit
y that year
.
Table of Contents
POSTROCK ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
—
(Continued)
Note 5—Property
Oil and gas properties, and other property and equipment were comprised of the following at December 31, 2012 and 2013:
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
2012
|
|
2013
|
|
|
|
|
|
|
|
(in thousands)
|
Oil and gas properties under the full cost method of accounting
|
|
|
|
|
|
Properties being amortized
|
$
|
353,093
|
|
$
|
405,895
|
Properties not being amortized
|
|
31
|
|
|
4,862
|
Total oil and gas properties, at cost
|
|
353,124
|
|
|
410,757
|
Less accumulated depletion, depreciation and amortization
|
|
(245,593)
|
|
|
(268,846)
|
Oil and gas properties, net
|
|
107,531
|
|
|
141,911
|
Other property and equipment at cost
|
$
|
30,247
|
|
$
|
30,019
|
Less accumulated depreciation
|
|
(16,003)
|
|
|
(15,839)
|
Other property and equipment, net
|
$
|
14,244
|
|
$
|
14,180
|
Depreciation on other property and equipment is computed on the straight-line basis over the following estimated useful lives:
|
|
|
|
Buildings
|
25 years
|
Machinery and equipment
|
10 years
|
Software and computer equipment
|
3 years
|
Furniture and fixtures
|
10 years
|
Vehicles
|
5 years
|
For the years ended December 31, 2011, 2012 and 2013, depletion, depreciation and amortization expense on oil and gas properties amounted to
$19.6
million,
$23.3
million and
$23.3
million, respectively. For the years ended December 31, 2011, 2012 and 2013, depreciation expense on other property and equipment amounted to
$3.9
million,
$3.6
million and
$3.2
million, respectively. Depreciation and amortization expense on the Company’s interstate pipeline that was sold in September 2012 is disclosed in Note 16. During 2011, the Company elected to shorten the depreciable lives of selected vehicle and equipment property in its pipeline segment as well as technologically limited assets, including computer hardware and communication devices, in service throughout the Company. The overall impact of this change was to increase depletion, depreciation and amortization by
$0.7
million in 2011 and align the remaining depreciable lives for these assets along the lines of the demonstrated useful lives of these assets.
Note 6—Derivative Financial Instruments
The Company is exposed to commodity price risk and management believes it prudent to periodically reduce exposure to cash-flow variability resulting from this volatility. Accordingly, the Company enters into certain derivative financial instruments in order to manage exposure to commodity price risk inherent in its oil and gas production. Derivative financial instruments are also used to manage commodity price risk inherent in customer pricing requirements and to fix margins on the future sale of
oil and
natural gas. Specifically, the Company may utilize futures, swaps and options.
Derivative instruments expose the Company to counterparty credit risk. The Company’s commodity derivative
instruments are currently with
two counterparties. The Company generally executes commodity derivative instruments under master agreements which allow it, in the event of default, to elect early termination of all contracts with the defaulting counterparty. If the Company chooses to elect early termination, all asset and liability positions with the defaulting counterparty would be net cash settled at the time of election.
The Company monitors the creditworthiness of its counterparties; however, it is not able to predict sudden changes in counterparties’ creditworthiness. In addition, even if such changes are not sudden, it may be limited in its ability to mitigate an increase in counterparty credit risk. Possible actions would be to transfer its position to another counterparty or request a voluntary termination of the derivative contracts resulting in a cash settlement. Should one of these counterparties not perform, the Company may not realize the benefit of some of its derivative instruments under lower commodity prices as well as incur a loss. The Company includes a measure of counterparty credit risk in its estimates of the fair values of derivative instruments in an asset position. At
Table of Contents
POSTROCK ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
—
(Continued)
December 31, 2013, the Company was a net obligor with respect to outstanding derivative contracts with both of its counterparties and therefore utilized its own credit risk in estimating the fa
ir value of those derivatives.
The Company entered into an International Swap Dealers Association Master Agreement (
“
ISDA
”
) with each of its two counterparties for which it holds derivative contracts. The ISDA is a standard contract that governs all derivative contracts entered into between the Company and the respective counterparty. The ISDA allows for offsetting of amounts payable or receivable between the Company and the counterparty, at the election of both parties, for transactions that occur on the same date and in the same currency. The Company has multiple oil swap contracts that could be offset under these provisions but has elected not to offset the fair values of its derivative assets against the fair value of its derivative liabilities on its consolidated balance sheets. The ISDA also includes a master netting arrangement in the event of early termination or default.
The Company does not designate its derivative financial instruments as hedging instruments for financial accounting purposes and, as a result, it recognizes the change in the respective instruments’ fair value currently in earnings. The tables below outline the classification of derivative financial instruments on the consolidated balance sheet:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2012
|
|
2013
|
|
|
|
|
|
|
|
|
Derivative Financial Instruments
|
|
Balance Sheet Location
|
(in thousands)
|
Commodity contracts
|
|
Current derivative financial instrument asset
|
$
|
1,771
|
|
$
|
54
|
Commodity contracts
|
|
Long-term derivative financial instrument asset
|
|
615
|
|
|
652
|
Commodity contracts
|
|
Current derivative financial instrument liability
|
|
(4,449)
|
|
|
(1,937)
|
Commodity contracts
|
|
Long-term derivative financial instrument liability
|
|
(2,638)
|
|
|
(1,796)
|
|
|
|
$
|
(4,701)
|
|
$
|
(3,027)
|
Gains and losses associated with derivative financial instruments related to oil and gas production were as follows for the periods indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
2011
|
|
2012
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
(in thousands)
|
Realized gains (losses)(1)
|
$
|
33,692
|
|
$
|
73,162
|
|
$
|
(2,271)
|
Unrealized gains (losses)
|
|
1,737
|
|
|
(66,708)
|
|
|
1,672
|
Total gain (loss) from derivative financial instruments
|
$
|
35,429
|
|
$
|
6,454
|
|
$
|
(599)
|
___________
(1)
2012 includes
$30.2
million received from exiting above market natural gas swap contracts originally scheduled for delivery in 2013.
The following table summarizes the estimated volumes, fixed prices and fair values attributable to all of the Company’s oil and gas derivative contracts at December 31, 2013.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ending December 31,
|
|
|
|
|
|
2014
|
|
2015
|
|
2016
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($ in thousands, except per unit data)
|
Natural Gas Swaps
|
|
|
|
|
|
|
|
|
|
|
|
|
Contract volumes (MMBtu)
|
|
|
10,327,572
|
|
|
8,983,560
|
|
|
7,814,028
|
|
|
27,125,160
|
Weighted-average fixed price per MMBtu
|
|
$
|
4.01
|
|
$
|
4.01
|
|
$
|
4.01
|
|
$
|
4.01
|
Fair value, net
|
|
$
|
(1,800)
|
|
$
|
(1,076)
|
|
$
|
(719)
|
|
$
|
(3,595)
|
Crude Oil Swaps
|
|
|
|
|
|
|
|
|
|
|
|
|
Contract volumes (Bbl)
|
|
|
116,076
|
|
|
71,568
|
|
|
65,568
|
|
|
253,212
|
Weighted-average fixed price per Bbl
|
|
$
|
95.19
|
|
$
|
92.73
|
|
$
|
90.33
|
|
$
|
93.23
|
Fair value, net
|
|
$
|
(53)
|
|
$
|
281
|
|
$
|
340
|
|
$
|
568
|
Total fair value, net
|
|
$
|
(1,853)
|
|
$
|
(795)
|
|
$
|
(379)
|
|
$
|
(3,027)
|
The following table summarizes the estimated volumes, fixed prices and fair values attributable to all of the Company’s oil and gas derivative contracts at December 31, 2012:
Table of Contents
POSTROCK ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
—
(Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ending December 31,
|
|
|
|
|
2013
|
|
2014
|
|
2015
|
|
2016
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
($ in thousands, except per unit data)
|
Natural Gas Swaps
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contract volumes (MMBtu)
|
|
3,747,285
|
|
|
4,324,032
|
|
|
3,755,184
|
|
|
3,765,840
|
|
|
15,592,341
|
Weighted-average fixed price per MMBtu
|
$
|
3.95
|
|
$
|
3.95
|
|
$
|
3.95
|
|
$
|
3.96
|
|
$
|
3.95
|
Fair value, net
|
$
|
1,270
|
|
$
|
(320)
|
|
$
|
(908)
|
|
$
|
(1,410)
|
|
$
|
(1,368)
|
Natural Gas Basis Swaps
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contract volumes (MMBtu)
|
|
9,000,003
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
9,000,003
|
Weighted-average fixed price per MMBtu
|
$
|
(0.71)
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
(0.71)
|
Fair value, net
|
$
|
(4,448)
|
|
$
|
—
|
|
$
|
—
|
|
$
|
—
|
|
$
|
(4,448)
|
Crude Oil Swaps
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contract volumes (Bbl)
|
|
65,892
|
|
|
61,680
|
|
|
58,164
|
|
|
53,892
|
|
|
239,628
|
Weighted-average fixed price per Bbl
|
$
|
101.70
|
|
$
|
97.00
|
|
$
|
93.40
|
|
$
|
91.10
|
|
$
|
96.09
|
Fair value, net
|
$
|
546
|
|
$
|
276
|
|
$
|
168
|
|
$
|
125
|
|
$
|
1,115
|
Total fair value, net
|
$
|
(2,632)
|
|
$
|
(44)
|
|
$
|
(740)
|
|
$
|
(1,285)
|
|
$
|
(4,701)
|
The following table discloses and reconciles the gross amounts as presented in the consolidated balance sheets to the net amounts allowed under a master netting arrangement. Amounts not offset on the condensed consolidated balance sheets represent positions that do not meet all the conditions for "a right of offset" or positions for which the Company has elected not to offset.
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
2012
|
|
2013
|
|
|
|
|
|
|
|
(in thousands)
|
Derivative Assets
|
|
|
|
|
|
Gross amounts of recognized assets
|
$
|
2,386
|
|
$
|
706
|
Gross amounts offset in the balance sheet
|
|
—
|
|
|
—
|
Net amounts of assets presented in the balance sheet
|
|
2,386
|
|
|
706
|
Gross amounts not offset in the balance sheet
|
|
(2,386)
|
|
|
(706)
|
Net amount
|
$
|
—
|
|
$
|
—
|
|
|
|
|
|
|
Derivative Liabilities
|
|
|
|
|
|
Gross amounts of recognized liabilities
|
$
|
7,087
|
|
$
|
3,733
|
Gross amounts offset in the balance sheet
|
|
—
|
|
|
—
|
Net amounts of liabilities presented in the balance sheet
|
|
7,087
|
|
|
3,733
|
Gross amounts not offset in the balance sheet
|
|
(2,386)
|
|
|
(706)
|
Net amount
|
$
|
4,701
|
|
$
|
3,027
|
Note 7
—
Financial Instruments
The Company
’
s financial instruments include commodity derivatives, debt, cash, receivables, payables, redeemable preferred stock and equity securities. The carrying amount of cash, receivables and payables approximates fair value because of the short-term nature of those instruments.
The Company classifies assets and liabilities within the fair value hierarchy based on the lowest level of input that is significant to the fair value measurement of each individual asset and liability taken as a whole.
The Company did not own any Level 3 assets or liabilities during 2012
and 2013 and there were no
movements between Levels 1 and 2 for t
he respective time period.
Table of Contents
POSTROCK ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
—
(Continued)
Assets and Liabilities Measured at Fair Value on a Recurring Basis
—
The following table sets forth, by level within the fair value hierarchy, our assets and liabilities that were measured at fair value on a recu
rring basis at December 31, 2012 and 2013
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Net Fair
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands)
|
At December 31, 2012
|
|
|
|
|
|
|
|
|
|
|
|
Equity investment
|
$
|
6,984
|
|
$
|
836
|
|
$
|
—
|
|
$
|
7,820
|
Derivative financial instruments—assets
|
|
—
|
|
|
2,386
|
|
|
—
|
|
|
2,386
|
Derivative financial instruments—liabilities
|
|
—
|
|
|
(7,087)
|
|
|
—
|
|
|
(7,087)
|
Total
|
$
|
6,984
|
|
$
|
(3,865)
|
|
$
|
—
|
|
$
|
3,119
|
At December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
Equity investment
|
$
|
14,205
|
|
$
|
383
|
|
$
|
—
|
|
$
|
14,588
|
Derivative financial instruments—assets
|
|
—
|
|
|
706
|
|
|
—
|
|
|
706
|
Derivative financial instruments—liabilities
|
|
—
|
|
|
(3,733)
|
|
|
—
|
|
|
(3,733)
|
Total
|
$
|
14,205
|
|
$
|
(2,644)
|
|
$
|
—
|
|
$
|
11,561
|
Commodity Derivative Instruments
—
The Company
’
s oil and gas derivative instruments may consist of variable to fixed price swaps, collars and basis swaps. When possible, the Company estimates the fair values of these instruments based on published forward commodity price curves as of the date of the estimate. The discount rate used in the discounted cash flow projections is based on published LIBOR rates adjusted for counterparty credit risk. Counterparty credit risk is incorporated into derivative assets while the Company
’
s own credit risk is incorporated into derivative liabilities. Both are based on the current published credit default swap rates.
Equity Investment
—
The Company owns an equity investm
ent in CEP that was purchased in 2011. At December 31, 2013
, the investment included
484,505
Class A Member Interests and
5,918,894
Class B Member Interests. Fair value for the Class B Member Interests, which are publicly traded, is based on market price and classified as a Level 1 measurement under the fair value hierarchy. Fair value for the Class A Member Interests, classified as a Level 2 measurement, is based on the market price of the publicly traded interests and a
liquidity discount as the units are not publicly traded. At December 31, 2013
, the fair values used for the Class A units and the Class B units were
$0.79
and
$2.40
per unit, respectively.
Additional Fair Value Disclosures
—
The Company has
7,250
outstanding shares of Series A Cumulative Redeemable Preferred Stock (see Note 12
—
Redeemable Preferred Stock).
At December 31, 2013, the obligation to redeem the preferred shares is reflected as debt (“Mandatorily redeemable preferred stock”) and temporary equity (“
Series A Cumulative Redeemable Preferred Stock
”) in the condensed balance sheet (see Note 12—Redeemable Preferred Stock). At December 31, 2012, the entire obligation was reflected in temporary equity in the balance sheet.
The fair value and the carrying value of these
securities at December 31, 2012, were
$91.3
million
and $73.2
million, respectively. The fair value and the carrying value of these
securities at December 31, 2013
, were
$30.9
million and $
23.8
million, respectively
for the portion reflected as
temporary equity and $71.9 million and $64.5 million, respectively, for the portion reflected in debt
. The fair value was determined by discounting the cash flows over the remaining life of the securities utilizing a LIBOR interest rate and a ri
sk premium of approximately
7.1%
and
12.9%
at December 31, 2012 and 2013
, respectively, which was based on companies with similar leverage ratios to PostRock. The Company has classified the valuation of these securities under Level 2 of the fair value hierarchy.
The Company
’
s long term debt consists entirely of floating-rate facilities. The carrying amount of floating-rate debt approximates fair value because the interest rates paid on such debt are generally set for periods of six months or shorter.
Note 8—Equity Investment
T
he Company elected the fair value option to account for its interest in CEP. The fair value option was chosen as the Company determined that the market price of CEP
’
s publicly traded interests provided a more accurate fair value measure of the Company
’
s investment in CEP. The Company has not elected the fair value option for any of its other assets and liabilities.
Table of Contents
POSTROCK ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
—
(Continued)
The following table presents the mark-to-market
gains
(
losses
)
on our equity investment, which are recorded as a component of other income (expense) in the consolidated statement of operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31,
|
|
2011
|
|
2012
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
(in thousands)
|
Mark to market gains (losses) on equity investment
|
$
|
(4,607)
|
|
$
|
(5,174)
|
|
$
|
6,768
|
The following table presents summarized condensed financial information of CEP.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year ended December 31,
|
|
2011
|
|
2012
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
(in thousands)
|
Gross revenues
|
$
|
105,217
|
|
$
|
59,335
|
|
$
|
46,381
|
Gross profit (loss)(1)
|
|
29,453
|
|
|
(80,964)
|
|
|
(25,589)
|
Net income (loss) from continuing operations (2)
|
|
—
|
|
|
(9,462)
|
|
|
(25,857)
|
Net income (loss)
|
|
19,586
|
|
|
(86,543)
|
|
|
(28,543)
|
____________
|
(1)
|
|
Equals revenues less operating expenses
|
|
(2)
|
|
Net income from continuing operations is not available for 2011
|
On August 9, 2013, CEP announced that it had closed the transactions contemplated by a Contribution Agreement (the “Contribution Agreement”) with Sanchez Energy Partners I, LP
(“Sanchez”)
pursuant to which Sanchez agreed to sell to CEP all of the equity of an entity that owns oil and natural gas properties located in Texas and Louisiana in exchange for consideration consisting of
4,724,407
CEP Class B units,
1,130,512
CEP Class A Units,
one
CEP Class Z Unit and
$20,090,876
in cash, for an aggregate purchase price of approximately
$30.4
million. CEP also announced that Sanchez, as the holder of a majority of the Company’s Class A Units, removed John R. Collins and Gary M. Pittman as the Company’s Class A managers and elected Antonio R. Sanchez, III and Gary Willinger to the CEP’s Board of Managers to serve as the Class A managers.
On A
ugust 30, 2013, CEPM
, a wholly owned subsidiary of the Company, together with Gary M. Pittman and John R. Collins, as Plaintiffs, filed suit in the Delaware Court of Chancery against CEP, CEP’s Chief Executive Officer, Stephen R. Brunner, Richard S. Langdon, Richard H. Bachmann and John N. Seitz, each a member of the five-person CEP Board of Managers, Sanchez Oil & Gas Corporation and Sanchez Energy Partners I, LP (collectively, the “Sanchez Defendants”), Antonio R. Sanchez, III and Gerald F. Willinger, as Defendants (Case No. 8856-VCL).
The lawsuit arises from actions taken by the Defendants prior to and during the August 9, 2013, meeting of the CEP Board of Managers. Specifically, the lawsuit alleges that the Defendants conspired to dilute CEPM’s ownership interest in CEP and thereby remove CEPM’s right, as the sole owner of Class A units, to select two Managers to the CEP Board of Managers. At the time of the August 9th meeting, Pittman and Collins were serving as CEPM’s duly selected members on the CEP Board of Managers.
The suit asserts that by purporting to issue to the Sanchez Defendants 4,724,407 Class B units and 1,130,512 Class A units in connection with CEP’s purchase of the oil and gas properties, the Defendants acted in bad faith, violated CEP’s Operating Agreement, wrongfully interfered with CEPM’s contractual relations, and breached contractual and fiduciary obligations owed to CEPM. As such, the complaint further alleges that the Sanchez Defendants were without authority to remove Pittman and Collins as the Class A unit representatives on the Board of Managers and purportedly replace them with Defendants Sanchez and Willinger. Among other relief, Plaintiffs seek a declaration that the purported issuance of units to the Sanchez Defendants violates the CEP operating agreement and is therefore invalid and void. Plaintiffs also seek to have Pittman and Collins reinstated to the CEP Board of Managers. Trial
was initially
scheduled
for mid-December
2013
,
but has been postponed indefinitely based on anticipated settlement in early 2014.
Table of Contents
POSTROCK ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
—
(Continued)
Note 9
—
Asset Retirement Obligations
The following table reflects the changes to asset retirement obligations for the
periods indicated
:
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
2012
|
|
2013
|
|
|
|
|
|
|
|
(in thousands)
|
Asset retirement obligations at beginning of period (1)
|
$
|
10,087
|
|
$
|
10,868
|
Liabilities incurred
|
|
160
|
|
|
533
|
Liabilities settled
|
|
(111)
|
|
|
(88)
|
Acquisitions
|
|
—
|
|
|
538
|
Accretion
|
|
743
|
|
|
811
|
Revision of estimates
|
|
(11)
|
|
|
566
|
Asset retirement obligations at end of period
|
$
|
10,868
|
|
$
|
13,228
|
Current portion of asset retirement obligations
|
$
|
—
|
|
$
|
129
|
Noncurrent portion of asset retirement obligations at end of period
|
$
|
10,868
|
|
$
|
13,099
|
____________
(1)
Amounts in the table do not include the asset retirement obligations
of
KPC which was divested by the Company during 2012.
During 2013, revisions to the Company's asset retirement obligations totaled $566,000. The increase is due to higher estimated cost to plug an oil/gas well, salt water disposal (SWD) well, as well as a tank battery remediation costs.
Note 10
—
Long-Term Debt
The following is a summary of long-term debt at the dates indicated:
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
2012
|
|
2013
|
|
|
|
|
|
|
|
(in thousands)
|
Borrowing Base Facility
|
$
|
57,500
|
|
$
|
92,000
|
Less current maturities
|
|
—
|
|
|
—
|
Total long-term debt
|
$
|
57,500
|
|
$
|
92,000
|
Borrowing Base Facility
T
he
Company’s sole credit facility is
the Third Amended and Restated Credit Agreement, dated as of December 20, 2012 (the
“
Borrowing Base Facility
”
), among PostRock Energy Services Corporation (
“
PESC
”
) and PostRock MidContinent Production, LLC (
“
MidContinent
”
), as borrowers, Citibank, N.A., as successor administrative and collateral agent, Royal Bank of Canada, as resigning administrative and collateral agent, and the lenders and other loan parties party thereto. The Borrowing Base Facility is a
$200
million senior secured revolving facility guaranteed by the Company and its subsidiaries other than the borrowers and Constellation Energy Partners Management, LLC (the
“
Excluded Subsidiary
”
). At December 31, 201
3
, the borrowing base under the Borrowing Base Facility was
$115.0
million,
an increase from the borrowing base of
$90.0
million at December 31, 2012. W
ith outstanding borrowings of
$92.0
million
and letters of credit of
$1.3
million,
$21.7
million
was available for additional borrowings at December 31, 2013,
Material terms of the Borrowing Base Facility include the following:
Covenants
. The Borrowing Base Facility contains affirmative and negative covenants that are customary for transactions of this type, including financial covenants that prohibit
the Company and any of its
subsidiaries (other than the Excluded Subsidiary) from:
•
permitting the ratio of consolidated current assets of the Company and its subsidiaries (excluding the Excluded Subsidiary) to consolidated current liabilities
, after certain adjustment,
at any fiscal quarter-end to be less than or equal to
1.0
to 1.0;
•
permitting the Company
’
s interest coverage ratio (ratio of consolidated EBITDAX (as defined in the Borrowing Base Facility) to consolidated interest charges) at any fiscal quarter-end to be less than or equal to
3.0
to 1.0 measured on a trailing four quarter basis; and
Table of Contents
POSTROCK ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
—
(Continued)
•
permitting the Company
’
s leverage ratio (ratio of consolidated funded debt to consolidated EBITDAX for the four fiscal quarters ending on the applicable fiscal quarter-end) to be greater than to
3.5
to 1.0.
Interest Rate
. LIBOR plus
2.50%
to
3.25%
or, at the borrowers
’
option, Base Rate (as defined) plus
1.5%
to
2.25%
, in each case depending on utilization. The interest rate on outstanding borrowings on December 31, 201
3
was
3.17%
.
Maturity Date
. December 20, 2016.
Borrowing Base Redetermination
. Borrowing base redeterminations by the lenders will be effective every May 1st and November 1st until maturity taking into account the value of MidContinent
’
s proved reserves. In addition, during each period between scheduled redeterminations of the borrowing base, the borrowers and the administrative agent, respectively, have the right to initiate a redetermination of the borrowing base between each scheduled redetermination, provided that no more than two such redeterminations may occur in a 12-month period. In addition, upon a material disposition of assets and a material acquisition of oil and gas properties, and in certain other limited circumstances, the borrowing base will or may be redetermined. If the borrowing base is reduced in connection with a redetermination, the borrowers can elect to either repay the entire deficiency within
30
days, repay the deficiency in
six
equal monthly installments, or contribute additional properties to increase the value of the collateral to support the prior borrowing base.
Payments
. The aggregate principal amount of all outstanding revolving loans is required to be repaid on the maturity date. The borrowers are required to make a mandatory prepayment upon the occurrence of any of the following events: (a) a material disposition of oil and gas properties; (b) a change of control; (c) the existence of a borrowing base deficiency; (d) a sale of assets whose proceeds exceed
5%
of the borrowing base then in effect; (e) the issuance or incurrence of indebtedness by any loan party not otherwise permitted under the Borrowing Base Facility; and (f) certain equity issuances. Interest payments are due (i) at the end of each LIBOR interest period, but in no event less frequently than quarterly in the case of LIBOR loans or (ii) quarterly in the case of Base Rate loans.
Security Interest
. The Borrowing Base Facility is secured by a first lien on substantially all of the assets of the Company and its subsidiaries other than the Excluded Subsidiary and its assets.
Events of Default
. Events of default are customary for transactions of this type and include, without limitation, non-payment of principal when due, non-payment of interest, fees and other amounts within three business days after the due date, failure to perform or observe covenants and agreements (subject to a 30-day cure period in certain cases), representations and warranties not being correct in any material respect when made, certain acts of bankruptcy or insolvency, cross defaults to other material indebtedness, non-appealable judgment in a material amount is entered against a borrower or its affiliate, ERISA violations, invalidity of loan documents, dissolution, collateral impairment, existence of any borrowing base deficiency beyond any permitted grace periods, and change of control.
The Company’s leverage ratio at December 31, 2013 was slightly greater than the allowed 3.5 to 1.0. The Company has obtained a waiver of noncompliance as of December 31, 2013 from the required lenders under the Borrowing Base Facility. The Company was in compliance with all other financial covenant ratios as of December 31, 2013.
QER Loan
The QER Loan was a former credit facility collat
eralized by a first priority lie
n on all the assets of PostRock Eastern Production, LLC, formerly named Quest Eastern Resource LLC (
“
QER
”
). In connection with the restructuring of the Company
’
s credit facilities in 2010, the Company entered into an asset sale agreement with RBC that allowed the Company to sell QER, or its assets and, in the event the proceeds were not adequate to repay the QER Loan in full, the Company agreed to pay a portion of such shortfall in cash, stock or a combination thereof.
As discussed in Note 3, the Company sold certain Appalachian Basin oil and gas properties to MHR in three phases that closed in December 2010, January 2011 and June 2011. Included in the
$44.6
million total was approximately
$41.6
million representing the purchase price of assets owned by QER pledged as collateral under the QER Loan. From the sale proceeds, QER made payments to the lender, RBC, in the amount of
$21.2
million in December 2010,
$9.3
million in January 2011 and
$4.3
million in June 2011. Concurrent with the June 2011 payment and pursuant to the terms of the asset sale agreement with RBC, the Company fully settled the outstanding balance of the QER Loan of approximately
$843,000
by issuing
141,186
shares of its common stock with a fair value of
$744,000
to RBC. The settlement also included the future remittance of a portion of the sale proceeds scheduled to be released from the escrow in June 2012. In June 2012,
$5.7
million of the escrowed proceeds was released to the Company, of which
$1.3
million
Table of Contents
POSTROCK ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
—
(Continued)
was retained by the Company while
$4.4
million was paid to RBC, representing the final payment in connection with the QER Loan. Included in the amount released to the Company was a recovery by the Company of the $843,000 payment to RBC made in June 2011.
The settlement of the QER Loan was facilitated by the restructuring of a prior loan that met the criteria under accounting guidance to be classified as a troubled debt restructuring. The Company had previously recorded gains on debt restructuring related to the QER Loan of $2.9 million in 2010 and $1.6 million in 2011. The gain in 2011 included
$799,000
of accrued interest that was forgiven at the time the balance of the loan was settled. As a result of the Company
’
s final evaluation of all payments made to RBC in connection with the QER Loan, an additional gain on debt restructuring of
$255,000
was recorded in 2012. These gains are reflected as a
“
gain on forgiveness of debt
”
in the consolidated statement of operations.
Deferred Financing Costs
In connection with the
closing
of the Borrowing Base Facility on December 20, 2012, the Company incurred
$1.7
million in financing costs that were capitalized and will be amortized over the
four
-year life of the
f
acility.
In conjunction with the closing of the
Borrowing Base Facility
, the Company’s prior credit facility was settled and
$1.2
million in remaining unamortized deferred financing costs associated with the prior
facility
was written off.
Note 11—Income Taxes
The Company has
not
recorded any provision or benefit for income taxes for t
he years ended December 31, 2011, and 2012
.
For 2013, the Company has recorded a tax expense of
$180,000
. During 2013 the Company settled an IRS exam relating to the 2011 tax year which resulted in current tax expense of
$30,000
. The Company also recorded $70,000 of tax expense related to the current tax year. All of the tax expense recorded in 2013 is alternative minimum tax, which creates an alternative minimum tax credit carryforward. The Company has recorded a valuation against the alternative minimum tax credit carryforward.
A reconciliation of federal income taxes at the statutory federal rates to our actual provision for income taxes is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
2011
|
|
2012
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
(in thousands)
|
Income tax expense (benefit) at statutory rate
|
$
|
7,011
|
|
$
|
(16,650)
|
|
$
|
(3,100)
|
State income tax expense (benefit), net of federal
|
|
647
|
|
|
958
|
|
|
19
|
Effect of the Recombination
|
|
—
|
|
|
—
|
|
|
—
|
2011 IRS Settlement
|
|
—
|
|
|
—
|
|
|
30
|
Other
|
|
2,942
|
|
|
1,650
|
|
|
496
|
IRC Section 382 limitation
|
|
(2,135)
|
|
|
30,491
|
|
|
2,575
|
Change in valuation allowance
|
|
(8,465)
|
|
|
(16,449)
|
|
|
160
|
Total tax expense (benefit)
|
$
|
—
|
|
$
|
—
|
|
$
|
180
|
Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax reporting. Deferred tax assets are reduced by a valuation allowance if it is deemed more likely than not that some or all of the deferred assets will not be realized based on the weight of all available evidence. Based on the negative evidence that existed at each reporting period, the Company recorded a full valuation allowance against its net deferre
d tax asset at December 31, 2011, 2012
, and
2013
.
Table of Contents
POSTROCK ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
—
(Continued)
Deferred tax assets and liabilities
at December 31, 2012 and 2013
were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
2012
|
|
2013
|
|
|
|
|
|
|
|
(in thousands)
|
Current deferred income tax assets
|
|
|
|
|
|
Unrealized loss for commodity derivative recorded for book, not for tax
|
$
|
1,658
|
|
$
|
722
|
Accrued liabilities
|
|
1,047
|
|
|
1,038
|
Allowance for bad debts
|
|
72
|
|
|
72
|
Other
|
|
630
|
|
|
277
|
Total current deferred income tax assets
|
|
3,407
|
|
|
2,109
|
Noncurrent deferred income tax assets
|
|
|
|
|
|
Unrealized loss for commodity derivative recorded for book, not for tax
|
|
983
|
|
|
669
|
Partnership basis differences
|
|
6,037
|
|
|
6,287
|
Property and equipment
|
|
45,733
|
|
|
37,849
|
Asset retirement obligations
|
|
1,871
|
|
|
2,173
|
Net operating loss carryforwards
|
|
18,459
|
|
|
14,943
|
Other carryforwards
|
|
1,516
|
|
|
2,264
|
Total noncurrent deferred income tax assets
|
|
74,599
|
|
|
64,185
|
Total deferred income tax assets
|
|
78,006
|
|
|
66,294
|
Current deferred income tax liabilities
|
|
|
|
|
|
Unrealized gain for commodity derivative recorded for book, not for tax
|
|
(11,905)
|
|
|
(20)
|
Other
|
|
—
|
|
|
—
|
Total current deferred income tax liabilities
|
|
(11,905)
|
|
|
(20)
|
Noncurrent deferred income tax liabilities
|
|
|
|
|
|
Unrealized gain for commodity derivative recorded for book, not for tax
|
|
(407)
|
|
|
(420)
|
Total noncurrent deferred income tax liabilities
|
|
(407)
|
|
|
(420)
|
Total deferred income tax liabilities
|
|
(12,312)
|
|
|
(440)
|
Net deferred income tax assets
|
|
65,694
|
|
|
65,854
|
Valuation allowance
|
|
(65,694)
|
|
|
(65,854)
|
Total deferred tax asset (liability)
|
$
|
—
|
|
$
|
—
|
The Company has net operating loss (
“
NOL
”
) carryforwards that are available to reduce future U.S. taxable income. If not utilized, such carryforwards wi
ll expire from 2025 through 2033
.
The Company
’
s ability to utilize NOL carryforwards to reduce future federal taxable income and federal income tax of the Company is subject to
various limitations under Internal Revenue Code (
“
IRC
”
) Section 382. The utilization of such carryforwards may be limited upon the occurrence of certain ownership changes, including the issuance or exercise of rights to acquire stock, the purchase or sale of stock by 5% stockholders, as defined in the Treasury regulations, and the offering of stock of PostRock during any three-year period resulting in an aggregate change of more than 50% in the beneficial ownership of PostRock. The Company experienced ownership changes within the meaning of IRC Section 382 on November 14, 2005, March 5, 2010, and September 21, 2010. The Company has NOL carryforwards of approximately
$237
million at December 31, 2013
that are available to reduce future U.S. taxable income in certain circumstances. At December 31, 201
3
,
$228
million of federal NOL carryforwards are subject to the IRC Section 382 limitation and it is anticipated that
$210
million of these federal NOL carryforwards will expire unused due to the IRC Section 382 limitation. As a result, only
$27
million of federal NOL carryforwards have been recorded as a deferred tax asset. The limitation does not result in a current federal tax liability for the
period ended December 31, 2013
.
In addition to the restrictions imposed on the Company
’
s NOL carryforwards under IRC Section 382, the Company also had a net unrealized built-in loss in its assets at the date of the ownership changes. IRC Section 382 generally restricts the Company
’
s ability to utilize any recognized built-in losses (
“
RBILs
”
) which are recognized during the
5
-year period following an ownership change. The Company has recognized tax depreciation and depletion and tax losses on the disposition of its
built-in loss assets during 2010, 2011, 2012 and 2013
of approximately
$96.1
million. Of this amount, only
$3.5
million was allowed to be deducted in the year incurred. The remaining RBILs of
$92.6
million are allowed to be carried forward in a manner similar to NOLs, subject to limitation under IRC
Table of Contents
POSTROCK ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
—
(Continued)
Section 382. It is anticipated that approximately
$89.4
million of these RBIL carryforwards will expire unused due to the IRC Section 382 limitation. As a result, only
$3.2
million of RBILs have been recorded as a deferred tax asset.
FASB ASC 740-10 provides guidance for recognizing and measuring uncertain tax positions. Based upon the provision of FASB ASC 740-10, the Company did not record any amounts for uncertain tax benefits upon adoption of the standard and has no amounts recorded for uncertain tax benefits at December 31, 201
3
. Accordingly, there has been no change in unrecognized tax benefits during
the year. The Company files income tax returns in the U.S. federal jurisdiction and various state and local jurisdictions. Tax years ended December 31, 2010, 2011 and 2012 remain open for examination by the relevant taxing authorities. In addition, the Company’s tax returns for the tax years ended May 31, 2000, through December 31, 2009, can be examined and adjustments made to the amount of net operating losses flowing from those years into an open tax year. However, no assessment
of income tax may generally be made for those years on which the statute has closed. The Company
’
s policy is to recognize interest and penalties, if any, related to unrecognized tax benefits as income tax expense.
Note 12
—
Redeemable Preferred Stock and Warrants
On September 21, 2010, the Company issued to White Deer Energy L.P. and its affiliates (
“
White Deer
”
)
6,000
shares of the Company
’
s Series A Cumulative Redeemable Preferred Stock (the
“
Series A Preferred Stock
”
),
190,476.19
shares of its Series B Voting Preferred Stock (the
“
Series B Preferred Stock
”
) and warrants to purchase
19,047,619
shares of the Company
’
s common stock. The preferred stock and warrants were issued in exchange for
$60
million. During 2012, the Company issued additional shares of Series A Preferred Stock and warrants to White Deer in two separate transactions. The first transaction, which closed in August 2012, included
600
shares of Series A Preferred Stock with
$6.0
million initial liquidation preference along with warrants to purchase
3,076,923
shares of common stock at an exercise price of
$1.95
a share. These securities were issued for proceeds of
$6.0
million. The second transaction, which closed in December 2012, included
650
shares of Series A Preferred Stock with
$6.5
million initial liquidation preference along with warrants to purchase
4,577,464
shares of common stock at an exercise price of
$1.42
a share. These securities were issued for proceeds of
$6.5
million. The terms of the Series A Preferred Stock and warrants issued in 2012 are substantially the same as those in White Deer
’
s original September 2010 investment except as discussed below.
The investments discussed above were recognized on the Company
’
s consolidated balance sheet based on the relative fair values of the Series A Preferred Stock and the warrants allocated to the proceeds. The allocation results in an increase to the Company
’
s temporary equity related to the Series A Preferred Stock and an increase to additional paid in capital related to the warrants issued.
The Series A Preferred Stock is entitled to a cumulative dividend of
12%
per year on its liquidation preference, compounded quarterly. The liquidation preference will increase by the amount of dividends paid in kind. Changes in the liquidation value are disclosed in the table below. The Company is not required to pay cash dividends until December 31, 2014. Any dividends prior to that time not paid in cash will accrue as additional liquidation preference. Subsequent to December 31, 2014, dividends are required to be paid in cash, subject to the legal availability of funds for the declaration and payment thereof, and any payment default after that date will increase the accrual of the additional liquidation preference during the default period to
14%
. The Company is required to redeem the Series A Preferred Stock on
March 21, 2018
, at
100%
of the liquidation preference. From and after one year from the issuance date until such mandatory redemption date, the Company will have the option to redeem all or a specified minimum portion of the Series A Preferred Stock at
110%
of the liquidation preference. The holders of the Series A Preferred Stock have the right to require the Company to purchase their shares on the occurrence of specified change in control events at 110% of the liquidation preference. In the case of specified defaults by the Company, including the failure to pay dividends for any quarterly period after December 31, 2014, and until the defaults are cured, the holders of the Series A Preferred Stock have the right to appoint two additional directors to the Board of Directors. The Series A Preferred Stock does not vote generally with the common stock, but has specified approval rights with respect to, among other things, changes to the Company
’
s certificate of incorporation that affect the Series A Preferred Stock, cash dividends on the common stock or other junior stock, redemptions or repurchases of common stock or other capital stock, increases in the size of the Board of Directors, changes to specified debt agreements and changes to the Company
’
s business.
With respect to the Series A Preferred Stock issued on September 21, 2010, prior to December 31, 2014, if dividends are not paid in cash on a dividend payment date, the Company will issue additional warrants exercisable for a number of shares of common stock equal to the amount of dividends that are not paid on that dividend payment date divided by the closing price of the common stock on the trading date immediately preceding the dividend payment date. The exercise price of the warrants will be such closing price. The warrants, including any additional warrants, are exercisable for
90
months following the applicable issuance date. Each warrant is coupled, and may only be transferred as a unit, with a number of one one-hundredths of a share, or a
“
fractional share,
”
of Series B Preferred Stock equal to the number of shares of common stock purchasable upon exercise of the warrant. The warrants and the Series B Preferred Stock may not be transferred separately. If and when the warrant is exercised, the holder of the warrant will be required to deliver to the Company, as part of the payment of the exercise price, a number of fractional shares of Series B Preferred Stock equal to
Table of Contents
POSTROCK ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
—
(Continued)
the number of shares of common stock purchased upon such exercise. The holders of the warrants have the right to pay the exercise price in cash, by electing a cashless exercise (whereby the holder will receive the excess of the market price of the common stock over the exercise price in shares of common stock valued at the market price) or by tendering shares of Series A Preferred Stock with a liquidation preference equal to the exercise price. If the market price of the common stock exceeds
300%
of the exercise price for a specified period of time and other conditions are satisfied, the Company may require the holders of the warrants to exercise warrants to purchase up to
50%
of shares covered thereby, but in the aggregate not less than
750,000
shares or more than 50% of the trading volume of the common stock over the preceding
20
trading days.
With respect to the warrants issued in conjunction with the Series A Preferred Stock in August 2012 and December 2012, including those that may be issued on future pay-in-kind dividends on this preferred stock, the terms are otherwise similar to those issued in September 2010 except they are not coupled with a fractional share of Series B Preferred Stock (and therefore have no voting right attached) and all of those warrants will have an exercise price of
$1.95
a share and
$1.42
a share, respectively, rather than the market price at the time of issuance.
The holders of Series B Preferred Stock are entitled to vote in the election of directors and on all other matters submitted to a vote of the holders of common stock of the Company, with the holders of Series B Preferred Stock and the holders of common stock voting together as a single class. Each fractional share of Series B Preferred Stock has one vote. The voting rights of each share of Series B Preferred Stock may not be exercised by any person other than the holder of the warrant that is part of the unit with such share or fractional share and will expire on the expiration date of such warrant. The Series B Preferred Stock has no dividend rights and a nominal liquidation preference. With respect to the votes applicable to the Series B Preferred Stock, the holders of the Series B Preferred Stock and their affiliates are limited to
45%
of the votes applicable to all outstanding voting stock; such holders and their affiliates may vote any shares of common stock held by them without regard to that limit.
When the Company accrues dividends on its Series A Preferred Stock on a quarterly dividend payment date, it records the increase in liquidation preference and the issuance of additional warrants by allocating their relative fair values to the amount of accrued dividends. The allocation results in an increase to the Company
’
s temporary equity related to the Series A Preferred Stock and an increase to additional paid in capital related to the additional warrants issued.
The Series A Preferred Stock has been recorded outside of permanent equity and liabilities, in the Company
’
s consolidated balance sheet because the settlement provisions of the warrants allow White Deer to
“
net exercise
”
the warrants by requiring the Company to repay the Series A Preferred Stock at the liquidation preference to offset the strike price of the warrants that would otherwise be due from White Deer in cash. Absent this provision, the Series A Preferred Stock would have met the definition of mandatorily redeemable preferred stock under FASB ASC 480
Distinguishing Liabilities from Equity
which would have required recognition as a liability. This provision allows the Series A Preferred Stock to effectively be convertible to common stock at the election of White Deer. In the event that White Deer exercises the warrants without net-exercising the Series A Preferred Stock back to the Company as payment for the strike price of the warrants, the Company will be required to reclassify a proportionate amount of Series A Preferred Stock from temporary equity to liabilities as that portion of the Series A Preferred Stock is no longer convertible to common stock
and thus has become mandatorily redeemable
.
In December 2013, the Company closed on a Warrant Exchange Agreement with White Deer pursuant to which the Company issued to White Deer
1,123,981
shares of its common stock with a fair value of
$1.5
million in exchange for the following securities of the Company held by the White Deer: warrants exerci
sable for
22,241,333
shares of common s
tock (the “Warrants”) together with a like number of
one
one-hundredths of a share of Series B Voting Preferred Stock that were issued as a unit with the Warrants (collectively, the “Warrant Exchange”). The Warrants had exercise prices ranging from
$2.80
to
$6.39
per share, with a weighted average exercise price of
$3.23
per share.
The number of shares issued was calculated based on the Black-Scholes model.
With the exchange and retirement of the War
rants, the likelihood that the
portion of the liquidation preference on the Series A Preferred Stock will be utilized for a cashless exercise of
the Warrants ceases to exist. Accordingly,
that portion of the Series A Preferred Stock liquidation preference
is no longer convertible to common stock
and
now becomes mandatorily redeemable. Pursuant to applicable accounting guidance, the Company reclassified $64.5 million out of temporary and permanent equity into liabilities representing the fair value of the Series A Preferred Stock liquidation preference that became mandatorily redeemable. No gain or loss was recognized as a result of the reclassification. The fair value of the reclassified mandatorily redeemable portion was determined by discounting the cash flows over the remaining life of the securities utilizing a LIBOR interest rate corresponding to the applicable maturity and a risk premium of
13.7%
, which was based on companies with similar leverage ratios to PostRock. The Company has classified this valuation under Level 2 of the fair value hierarchy. Subsequent to the reclassification, dividends and
accretion
related to the reclassified Series A Preferred Stock will be recorded as interest expense for which
$497,000
was recognized for the year ended December 31, 2013.
However, when dividends on the mandatorily redeemable portion are paid in kind in the future through an increase in liquidation preference and additional issuance of warrants, the increase in liquidation preference is recorded to temporary
Table of Contents
POSTROCK ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
—
(Continued)
equity rather than liabilities as it still retains the potential of being used for a cashless exercise of the warrants and hence deemed to be conditionally redeemable.
The following table summarizes changes in the Series A Preferred Stock and associated warrants:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Carrying Value
|
|
Carrying Value
|
|
Number of
|
|
|
|
|
|
|
|
|
|
of Series A
|
|
of Series A
|
|
Outstanding
|
|
Liquidation Value
|
|
Number of
|
|
Weighted Average
|
|
Preferred Stock in
|
|
Preferred Stock
|
|
Series A
|
|
of Series A
|
|
Outstanding
|
|
Exercise Price of
|
|
Temporary Equity
|
|
in Liabilities
|
|
Preferred Shares
|
|
Preferred Stock
|
|
Warrants
|
|
Warrants
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands except share, warrant and per unit data)
|
December 31, 2010
|
$
|
50,622
|
|
$
|
—
|
|
6,000
|
|
$
|
61,980
|
|
19,584,205
|
|
$
|
3.16
|
Accrued dividends
|
|
4,534
|
|
|
—
|
|
—
|
|
|
7,779
|
|
1,982,040
|
|
|
3.92
|
Accretion
|
|
1,580
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
December 31, 2011
|
|
56,736
|
|
|
—
|
|
6,000
|
|
|
69,759
|
|
21,566,245
|
|
|
3.23
|
Issuance
|
|
8,428
|
|
|
—
|
|
1,250
|
|
|
12,500
|
|
7,654,387
|
|
|
1.63
|
Accrued dividends
|
|
5,750
|
|
|
—
|
|
—
|
|
|
9,083
|
|
5,115,782
|
|
|
1.78
|
Accretion
|
|
2,238
|
|
|
—
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
December 31, 2012
|
|
73,152
|
|
|
—
|
|
7,250
|
|
|
91,342
|
|
34,336,414
|
|
|
2.66
|
Accrued dividends
|
|
7,479
|
|
|
—
|
|
—
|
|
|
11,047
|
|
8,066,270
|
|
|
1.42
|
Accrued dividends recorded as interest
|
|
—
|
|
|
—
|
|
—
|
|
|
417
|
|
—
|
|
|
—
|
Warrant Exchange
|
|
(60,086)
|
|
|
64,443
|
|
—
|
|
|
—
|
|
(22,241,333)
|
|
|
3.23
|
Accretion
|
|
3,283
|
|
|
80
|
|
—
|
|
|
—
|
|
—
|
|
|
—
|
December 31, 2013
|
$
|
23,828
|
|
$
|
64,523
|
|
7,250
|
|
$
|
102,806
|
|
20,161,351
|
|
$
|
1.54
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table summarizes changes to additional paid in capital (
“
APIC
”
) as a result of warrants issued to White Deer:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
2011
|
|
2012
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
(in thousands)
|
Warrants issued in conjunction with issuance of Series A Preferred Stock
|
$
|
—
|
|
$
|
4,071
|
|
$
|
—
|
Warrants issued in conjunction with paid-in-kind dividends
|
|
3,245
|
|
|
3,334
|
|
|
3,984
|
Total change in APIC due to warrants issued
|
$
|
3,245
|
|
$
|
7,405
|
|
$
|
3,984
|
Note 13
—
Equity and Earnings per Share
Restricted share and stock option
grants
to employees
and non-employee directors
is governed by PostRock
’
s 2010 Long-Term Incentive Plan (the
“
LTIP
”
) of which
10,850,000
shares have been authorized for awards.
T
he Company
’
s employee share based grants, including restricted shares and options, have generally vested
33%
a year for
three
years or have vested in
one
year when awarded in conjunction with the Company
’
s annual bonus program. Share based grants to non-employee directors have generally vested immediately or in
one
year.
Table of Contents
POSTROCK ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
—
(Continued)
A summary of changes in the non-vested restricted shares or share units for PostRock and its Predecessors for the periods presented is below:
|
|
|
|
|
|
|
|
|
|
|
Number of Non-Vested
|
|
Weighted Average Grant
|
|
Restricted Shares
|
|
Date Fair Value
|
|
|
|
|
|
Non-vested restricted shares at December 31, 2010
|
375,358
|
|
$
|
4.83
|
Granted
|
487,500
|
|
|
2.90
|
Vested
|
(80,554)
|
|
|
5.91
|
Forfeited
|
(203,094)
|
|
|
5.08
|
Non-vested restricted shares at December 31, 2011
|
579,210
|
|
|
3.33
|
Granted
|
1,295,112
|
|
|
2.01
|
Vested
|
(275,900)
|
|
|
3.23
|
Forfeited
|
(118,856)
|
|
|
3.76
|
Non-vested restricted shares at December 31, 2012
|
1,479,566
|
|
|
2.16
|
Granted
|
641,902
|
|
|
1.75
|
Vested
|
(452,529)
|
|
|
2.79
|
Cancelled/Forfeited (1)
|
(1,053,673)
|
|
|
1.79
|
Non-vested restricted shares at December 31, 2013
|
615,266
|
|
$
|
1.89
|
____________
(1
)
787,414
shares were cancelled with an associated accelerated stock compensation expense of approximately
$
500
,000
.
At December 31, 201
3
, total unrecognized stock-based compensation expense related to non-vested restricted shares was
$444,000
, which is expected to be recognized over a weighted average period of approximately
1.23
years while
7,208,111
shares were available under the LTIP for future stock awards and options.
Stock Options
—
The LTIP also provides for the granting of options to purchase shares of PostRock
’
s common stock. The Company has in the past granted stock options to employees and non-employees. Option grants under the LTIP expire
5
-
6
years following the date of grant.
A summary of changes in stock options outstanding for PostRock and its Predecessors is presented below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted Average
|
|
Weighted Average
|
|
Stock options
|
|
Exercise Price per
|
|
Grant Date Fair
|
|
|
|
Option
|
|
Value per Option
|
Options outstanding at December 31, 2010
|
567,050
|
|
$
|
4.17
|
|
|
|
Granted
|
799,400
|
|
|
3.63
|
|
$
|
2.15
|
Exercised (1)
|
(20,000)
|
|
|
3.29
|
|
|
|
Forfeited or expired
|
(289,600)
|
|
|
4.07
|
|
|
|
Options outstanding at December 31, 2011
|
1,056,850
|
|
|
3.59
|
|
|
|
Granted
|
1,303,653
|
|
|
1.80
|
|
|
1.07
|
Forfeited or expired
|
(190,220)
|
|
|
4.30
|
|
|
|
Options outstanding at December 31, 2012
|
2,170,283
|
|
|
2.45
|
|
|
|
Granted
|
584,949
|
|
|
1.77
|
|
|
0.89
|
Forfeited or expired
|
(448,813)
|
|
|
1.92
|
|
|
|
Options outstanding at December 31, 2013
|
2,306,419
|
|
|
2.38
|
|
|
|
Exercisable
|
|
|
|
|
|
|
|
Options exercisable at December 31, 2011
|
310,922
|
|
$
|
5.57
|
|
|
|
Options exercisable at December 31, 2012
|
467,189
|
|
|
4.10
|
|
|
|
Options exercisable at December 31, 2013
|
989,037
|
|
|
3.03
|
|
|
|
____________
(1
)
The Company received
$66,000
upon exercise of these options which had a total intrinsic value of
$34,000
at the exercise dates.
The weighted average remaining term of options outstanding and options exercisable at
December 31, 2013
, was
3.52
and
3.08
years, respectively. Both options outstanding and options exercisable at December 31, 201
3
, had aggregate intrinsic values of nil.
Table of Contents
POSTROCK ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
—
(Continued)
The Company determines the fair value of stock option awards using the Black-Scholes option pricing model.
As the Company does not have sufficient
historical exercise or post-vesting termination experience
, the Company currently uses an expected option term of
four
years, which is
the average of the vesting term and the original contractual term
.
The expected forfeiture rate was estimated based upon historical forfeiture experience. The volatility assumption was estimated based upon expectations of volatility over the life of the option as measured by historical and implied volatility
of peer companies
. The risk-free interest rate was based on the U.S. Treasury rate for a term commensurate with the expected life of the option. The dividend yield was based upon a 12-month average dividend yield.
The Company used the following assumptions to estimate the fair value of stock options granted during the years ending December 31, 201
1
, 201
2
and 201
3.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2011
|
|
2012
|
|
2013
|
Expected option life-years
|
|
5-6
|
|
|
|
5
|
|
|
|
4
|
|
Volatility
|
|
74.4 - 77.0
|
%
|
|
|
74.3 - 76.1
|
%
|
|
|
64.0 - 82.7
|
%
|
Risk-free interest rate
|
|
0.9 - 2.0
|
%
|
|
|
0.9 - 1.3
|
%
|
|
|
0.6 - 1.4
|
%
|
Dividend yield
|
|
—
|
|
|
|
—
|
|
|
|
—
|
|
Fair value per share
|
$
|
1.43 - 4.53
|
|
|
$
|
0.87 - 1.88
|
|
|
$
|
0.82 - 1.03
|
|
At December 31, 201
3
, there was
$665,000
of total unrecognized compensation cost related to stock options which is expected to be recognized over a weighted average period of
1.27
years.
Total share-based compensation covering stock awards and options is included in general and administrative expense on the consolidated statement of operations and is disclosed below for the periods presented:
|
|
|
|
|
|
|
Total Share
|
|
Based
|
|
Compensation
|
|
Expense
|
|
|
|
|
(in thousands)
|
Year Ended December 31, 2011
|
$
|
1,258
|
Year Ended December 31, 2012
|
|
2,224
|
Year Ended December 31, 2013
|
|
3,177
|
Income/(Loss) per Share
—
A reconciliation of the denominator (number of shares) used in the basic and diluted per share calculations for the periods indicated is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
2011
|
|
2012
|
|
2013
|
Denominator for basic earnings per share (1)
|
8,785,551
|
|
13,595,843
|
|
25,068,574
|
Effect of potentially dilutive securities
|
|
|
|
|
|
Unvested share-based awards
|
127,600
|
|
—
|
|
—
|
Warrants
|
6,089,339
|
|
—
|
|
—
|
Stock options
|
47,230
|
|
—
|
|
—
|
Denominator for diluted earnings per share
|
15,049,720
|
|
13,595,843
|
|
25,068,574
|
Securities excluded from earnings per share calculation
|
|
|
|
|
|
Unvested share-based awards
|
14,998
|
|
149,988
|
|
—
|
Antidilutive stock options
|
1,056,850
|
|
2,170,283
|
|
2,306,419
|
Warrants
|
1,830,464
|
|
33,086,615
|
|
17,929,512
|
____________
(1
)
Includes vested common shares in the Company’s deferred compensation plan and vested
deferred
restricted stock units, both of which will deliver shares to participants at a later date. Although shares have not been delivered on these awards, all conditions for issuance and delivery have been met. Pursuant to FASB ASC 260-10-45-13, such shares are to be included in the denominator in calculating basic earnings per share.
Table of Contents
POSTROCK ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
—
(Continued)
Common Stock Issuance
—
During 2012
and 2013,
the Company issued common stock to
generate capital, fund its 401K and deferred compensation plans (Note 18), fund property acquisitions (Note 3) and to retire outstanding warrants (Note 12). Equity issuances intended to raise capital are discussed below. P
roceeds
from these transactions
were used for debt repayment and for other general corporate purposes.
During 2012, the Company issued common stock to
White Deer in three separate transactions
as disclosed in the table below.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
February 2012
|
|
August 2012
|
|
December 2012
|
Gross proceeds (in thousands)
|
$
|
7,500
|
|
$
|
6,000
|
|
$
|
6,500
|
Common shares sold
|
|
2,180,233
|
|
|
3,076,923
|
|
|
4,577,464
|
The Company has an effective
$100
million universal shelf registration statement under which it has been selling common shares pursuant to an at-the-market issuance sales agreement
as disclosed in the table below.
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
2012
|
|
2013
|
Gross proceeds (in thousands)
|
$
|
724
|
|
$
|
4,076
|
Common shares sold
|
|
446,098
|
|
|
2,592,313
|
Note 14
—
Commitments and Contingencies
Litigation
—
The Company is subject, from time to time, to certain legal proceedings and claims in the ordinary course of conducting its business. It records a liability related to its legal proceedings and claims when it has been determined that it is probable that it will be obligated to pay and the related amount can be reasonably estimated.
The Company currently believes that there are no pending legal proceedings in which it is currently involved which have a reasonable possibility of materially affecting its financial position, results of operations or cash flows in an adverse manner.
The Company had been sued in royalty owner lawsuits filed in Oklahoma and Kansas. In Oklahoma, suits by a group of individual royalty owners and by a putative class representing all remaining royalty owners were filed in the District Court of Nowata County, Oklahoma. Generally, the lawsuits alleged that the Company wrongfully deducted post-production costs from the plaintiffs
’
royalties and engaged in self-dealing agreements resulting in a less than market price for the gas production. The Company denied the allegations. Settlements were reached in each of the cases, and upon final approval from the Court, the Company paid
$5.6
million in settlement of the Oklahoma suits in July 2011.
The Kansas lawsuit was a putative class action filed in the United States District Court for the District of Kansas, brought on behalf of all the Company
’
s royalty owners in that state. Plaintiffs generally alleged that the Company failed to properly make royalty payments by, among other things, charging post-production costs to royalty owners in violation of the underlying lease contracts, paying royalties based on sale point volumes rather than wellhead volumes, allocating expenses in excess of the actual and reasonable post-production costs incurred, allocating production costs and marketing costs to royalty owners, and making royalty payments after the statutorily prescribed time for doing so without paying interest thereon. We denied plaintiffs
’
claims. The parties reached a settlement and on December 30, 2011, the Court entered an order certifying a class for settlement purposes consisting of all current and former PostRock royalty and overriding royalty owners, approving the parties
’
settlement and dismissing the action. The settlement included a payment of
$3.0
million that was made in January 2012, and a payment of
$4.5
million which was made in December 2012, for a total of
$7.5
million.
In connection with their criminal convictions, in November 2010, Jerry Cash and David Grose were ordered to pay the Company restitution in the sums of $5 million and $1 million, respectively. The Company intends to continue to pursue recovery of the restitution obligations.
Additionally, see
Note 8 –
Equity Investment
for discussion on litigation with CEP.
Litigation reserve expense was
$11.6
million
for the year ended December 31, 2011
, while
no
litigation reserve expense was recorded for the years ended December 31,
2012
and 2013
, respectively.
Environmental Matters
—
At December 31, 201
2
and 201
3
, there were no known environmental or regulatory matters related to our operations which are reasonably expected to result in a material liability to us. Like other oil and gas producers and marketers, our operations are subject to extensive and rapidly changing federal and state environmental regulations governing air emissions,
Table of Contents
POSTROCK ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
—
(Continued)
wastewater discharges, and solid and hazardous waste management activ
ities. Therefore it is
difficult to reasonably quantify future environmental related expenditures.
Operating Lease Commitments
—
The Company has lease agreements to obtain natural gas compressors as and when required. Terms of the leases on the gas compressors call for a minimum obligation of one year and are month to month thereafter. In addition, the Company also has operating leases
for office space, warehouse facilities
, and office equipment expiring
in various years through 201
8
.
Future minimum rental payments under all non-cancelable operating leases at December 31, 201
3
, were as follows:
|
|
|
|
|
|
Year ending December 31,
|
(in thousands)
|
2014
|
$
|
3,558
|
2015
|
|
2,468
|
2016
|
|
847
|
2017
|
|
373
|
2018
|
|
10
|
Thereafter
|
|
—
|
Total minimum lease obligations
|
$
|
7,256
|
Total rental expense under cancelable and non-cancelable operating leases was
$13.6
million
,
$12.4
million
and
$10.8
million
for the years ended December 31, 2011
,
2012
and 2013
, respectively.
Note 15
—
Impairment of Oil and Gas Properties
At the end of each quarterly period, the unamortized cost of oil and natural gas properties, net of related deferred income taxes, is limited to the full cost ceiling, computed as the sum of the estimated future net revenues from proved reserves using twelve-month average prices discounted at 10%, and adjusted for related income tax effects (ceiling test). Under full cost accounting rules, any ceiling test write-down of oil and natural gas properties may not be reversed in subsequent periods. Since the Company does not designate its derivative financial instruments as hedges, it is not allowed to use the impacts of the derivative financial instruments in its ceiling test computation. As a result, decreases in commodity prices which contribute to ceiling test write-downs may be offset by mark-to-market gains which are not reflected in the Company
’
s ceiling test results.
The base for the Company
’
s spot prices for natural gas is Henry Hub and for oil is Cushing, Oklahoma. At the end of the third and fourth quarters of 2012, the ceiling test computation resulted in the carrying costs of the Company
’
s unamortized proved oil and natural gas properties, net of deferred taxes, exceeding the present value of future net revenues. As a result of this difference, the Company recorded ceiling test impairments of its oil and gas properties of
$5.9
mil
lion for the year ended December 31, 2012. There were
no
ceiling test impairments for the years ended December 31, 2011 and 2013. Th
e Company may face further ceiling test write-downs in future periods, depending on the level of commodity prices, drilling results and well performance.
The calculation of the ceiling test is based upon estimates of proved reserves. There are numerous uncertainties inherent in estimating quantities of proved reserves, in projecting the future rates of production and in the timing of development activities. The accuracy of any reserve estimate is a function of the quality of available data and of engineering and geological interpretation and judgment. Results of drilling, testing, production and changes in economics related to the properties subsequent to the date of the estimate may justify revision of such estimate. Accordingly, reserve estimates are often different from the quantities of oil and natural gas that are ultimately recovered.
Note 16
—
Discontinued Operations
The Company previously owned an interstate natural gas pipeline in its PostRock KPC Pipeline, LLC (
“
KPC
”
) subsidiary.
On
September 28, 2012
, the Company, PostRock Energy Services Corporation, a wholly owned subsidiary of the Company (
“
Seller
”
), and KPC entered into and simultaneously closed a Purchase Agreement (the
“
Purchase Agreement
”
) with MV pursuant to which the Seller sold all the equity of KPC to MV for a gross purchase price of
$53.5
million. After an adjustment for working capital as set forth in the Purchase Agreement, the Company received
$53.4
million in proceeds at closing
.
MV also agreed to make additional payments of
$1.0
million for each of the next four years if qualified EBITDA (as defined in the Purchase Agreement) of KPC for that year exceeds a target amount.
Determination of qualified EBITDA for the first year is due from MV no later than May 30, 2014.
KPC owns a
1,120
mile interstate natural gas pipeline that transports natural gas from northern Oklahoma and western Kansas to Wichita and Kansas City, which formerly comprised the Company
’
s pipeline segment.
Table of Contents
POSTROCK ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
—
(Continued)
The carrying value of KPC
’
s net assets sold was
$57.0
million which resulted in a loss on sale of
$5.4
million. The loss on sale included
$1.9
million in closing-related costs comprised of
$1.0
million in legal, professional, and investment banking fees,
$505,000
of severance and
$350,000
in site cleanup costs. The operating results of KPC are classified as discontinued operations and are presented in a separate line in the consolidated statement of operations for all periods presented. Prior to the classification as a discontinued operation, the Company had reported this business as a separate segment under the heading
“
Pipeline.
”
The following table discloses the results of discontinued operatio
ns related to KPC
:
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
2011
|
|
2012
|
|
|
|
|
|
|
|
(in thousands)
|
Interstate pipeline revenue
|
$
|
11,183
|
|
$
|
8,934
|
Pipeline expense
|
|
(5,219)
|
|
|
(2,825)
|
Depreciation and amortization
|
|
(3,574)
|
|
|
(2,537)
|
Gain (loss) on disposal of assets (1)
|
|
3
|
|
|
(5,437)
|
General and administrative expenses
|
|
(1,194)
|
|
|
(945)
|
Interest expense
|
|
(556)
|
|
|
(45)
|
Income from discontinued operations before income taxes
|
|
643
|
|
|
(2,855)
|
Income taxes
|
|
—
|
|
|
—
|
Total income (loss) from discontinued operations
|
$
|
643
|
|
$
|
(2,855)
|
____________
(1
)
Includes a loss of $5.4 million from the disposal of KPC.
Note 17
—
Supplemental Cash Flow Information
The following discloses certain cash and noncash transactions for the
periods indicated
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
2011
|
|
2012
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
(in thousands)
|
Cash paid for interest
|
$
|
8,623
|
|
$
|
7,292
|
|
$
|
2,780
|
Cash paid for income taxes
|
|
—
|
|
|
—
|
|
|
100
|
Non-cash investing activity
|
|
|
|
|
|
|
|
|
Common stock issued for purchase of equity investment
|
|
4,100
|
|
|
—
|
|
|
—
|
Common stock issued for purchase of oil and gas properties
|
|
—
|
|
|
—
|
|
|
6,728
|
Common stock issued to fund 401K and deferred compensation plans
|
|
—
|
|
|
—
|
|
|
931
|
Common stock issued to repurchase and retire outstanding warrants
|
|
—
|
|
|
—
|
|
|
1,528
|
Warrants issued for purchase of equity investment
|
|
518
|
|
|
—
|
|
|
—
|
Equity securities received on the sale of oil and gas properties
|
|
5,875
|
|
|
—
|
|
|
—
|
Property additions financed through accounts payable and accrued liabilities
|
|
830
|
|
|
239
|
|
|
1,010
|
Additions to property and equipment by recognizing asset retirement obligations
|
|
4,067
|
|
|
159
|
|
|
1,099
|
Non-cash financing activity
|
|
|
|
|
|
|
|
|
Reduction of debt through conveyance of financial securities received from sale of oil and gas properties
|
|
5,729
|
|
|
—
|
|
|
—
|
Reduction of debt through issuance of common stock
|
|
843
|
|
|
—
|
|
|
—
|
Issuance of preferred stock and warrants in lieu of cash dividends
|
|
7,779
|
|
|
9,083
|
|
|
11,464
|
Accretion of discount on redeemable preferred stock reflected in interest expense
|
|
—
|
|
|
—
|
|
|
80
|
Accretion of discount on redeemable preferred stock
|
|
1,580
|
|
|
2,238
|
|
|
3,283
|
Table of Contents
POSTROCK ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
—
(Continued)
Note 1
8—
Profit Sharing
and Deferred Compensation
Plan
401K plan
— Substantially all of the Company’s employees are eligible to participate in a profit sharing plan under Section 401(k) of the Internal Revenue Code (the “401K plan”).
In 201
3
, the Company contributed
three
percent of employees
’
annual compensation regardless whether contributions were
made by the employee. The Company would also match
100%
of employee contributions in excess of t
hree
percent up to a total of
six
percent of annual compensation. Employees vest
33%
in Company contributions in their
first
year
of service,
67%
in their second year of service and
100%
in their third year of service.
Prior to 2013, employer matching contributions to the 401K plan were made in cash. Beginning in 2013, employer matching contributions to the 401K plan may be made in Company common stock. In general, the Company issues common stock to fund its matching contributions although, from time to time, purchases of common stock on the open market by the 401K plan trust may occur if funds are available as a result of forfeitures. During the year ended December 31, 2013,
404,805
shares of common stock were contributed to the 401K plan, of which
325,005
shares were issued by the Company, and
79,800
shares were purchased by the 401K plan trust on the open market.
The following table presents the expense incurred by the Company related to the 401K plan which is reflected in the consolidated statements of operations as a component of general and administrative expense:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
2011
|
|
2012
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
(in thousands)
|
401(k) profit sharing plan cost
|
$
|
492
|
|
$
|
235
|
|
$
|
662
|
Deferred compensation plan
— Effective January 1, 2013, the Company established a deferred compensation plan that permits selected employees and members of its board to defer part or all of their eligible compensation.
The following table presents the number of shares and the related fair values of common stock contributed by the Company to the deferred compensation plan in 2013. The fair value of common stock is based on the market price of the stock on the preceding day that the stock is transferred and thus deemed to be a Level 1 measurement
u
nder the fair value hierarchy. Contributions were not made in the prior year as the plan was not in effect during that time.
|
|
|
|
|
|
|
|
|
|
Year Ended
|
|
|
December 31, 2013
|
|
|
($ in thousands)
|
Shares of common stock contributed
|
|
|
324,522
|
Fair value of common stock contributed
|
|
$
|
473
|
Table of Contents
POSTROCK ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
—
(Continued)
Note
19—
Supplemental Financial Information
—
Quarterly Financial Data (Unaudited)
Summarized unaudited quarterly financial data for 2012 and 2013 are as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters Ended
|
|
March 31,
|
|
June 30,
|
|
September 30,
|
|
December 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands, except per share data)
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
$
|
14,321
|
|
$
|
11,124
|
|
$
|
13,697
|
|
$
|
15,853
|
Operating income (loss) (1)
|
|
(7,501)
|
|
|
(10,352)
|
|
|
(11,409)
|
|
|
(6,649)
|
Net income (loss)
|
|
7,347
|
|
|
(18,508)
|
|
|
(25,174)
|
|
|
(11,237)
|
Net income (loss) per common share
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
0.43
|
|
$
|
(1.71)
|
|
$
|
(1.94)
|
|
$
|
(0.89)
|
Diluted
|
$
|
0.37
|
|
$
|
(1.71)
|
|
$
|
(1.94)
|
|
$
|
(0.89)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarters Ended
|
|
March 31,
|
|
June 30,
|
|
September 30,
|
|
December 31,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands, except per share data)
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
$
|
16,053
|
|
$
|
19,594
|
|
$
|
18,614
|
|
$
|
18,039
|
Operating income (loss) (1)
|
|
(3,727)
|
|
|
(2,019)
|
|
|
(1,679)
|
|
|
(3,873)
|
Net income (loss)
|
|
(7,894)
|
|
|
6,880
|
|
|
(645)
|
|
|
(7,377)
|
Net income (loss) per common share
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
(0.50)
|
|
$
|
0.13
|
|
$
|
(0.18)
|
|
$
|
(0.38)
|
Diluted
|
$
|
(0.50)
|
|
$
|
0.13
|
|
$
|
(0.18)
|
|
$
|
(0.38)
|
____________
(1)
Total revenue less total costs and expenses.
Note 20—Supplemental Information on Oil and Gas Producing Activities
(Unaudited)
The supplementary oil and gas data that follows is presented in accordance with FASB ASC 932
Extractive Activities—Oil and Gas
(“FASB ASC 932”)
,
and includes (1) capitalized costs, costs incurred and results of operations related to oil and gas producing activities, (2) net proved oil and gas reserves, and (3) a standardized measure of discounted future net cash flows relating to proved oil and gas reserves.
Equity investment
—
At December 31, 2013, the Company owns 21.3% voting interest in CEP, a publicly traded oil and gas exploration and production company. The Company’s equity interest in CEP was 26.4% and 26.5% at December 31, 2011 and 2012, respectively. CEP utilizes the successful efforts method of accounting for its oil and gas activities. Where applicable, the disclosures required under FASB ASC 932 are made below based on the Company’s proportionate share of CEP’s oil and gas activities according to the percentages described above. Information utilized to prepare disclosures on the Company’s proportionate share of CEP is based on publicly available data.
The Company has updated previously filed amounts for December 31, 2012 related to CEP as discontinued operations have now been presented in their current public filing. Since December 31, 2011 amounts were not publicly available these amounts do not reflect the changes from discontinued operations.
Table of Contents
POSTROCK ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
—
(Continued)
Net Capitalized Costs
Aggregate capitalized costs related to oil and gas producing activities of the Company at December 31, 2012 and 2013, are summarized as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
2013
|
|
|
|
|
|
|
|
(in thousands)
|
Oil and gas properties and related leasehold costs
|
|
|
|
|
|
Proved
|
$
|
353,093
|
|
$
|
405,895
|
Unproved
|
|
31
|
|
|
4,862
|
|
|
353,124
|
|
|
410,757
|
Accumulated depreciation, depletion and amortization
|
|
(245,593)
|
|
|
(268,846)
|
Net capitalized costs
|
$
|
107,531
|
|
$
|
141,911
|
Unproved properties not subject to amortization consisted mainly of leaseholds acquired through acquisitions. The Company will continue to evaluate its unproved properties; however, the timing of the ultimate evaluation and disposition of the properties has not been determined.
Aggregate capitalized costs related to oil and gas producing activities of the Company’s proportionate investment in CEP at December 31, 2012 and 2013, are summarized as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
2012
|
|
2013
|
|
|
|
|
|
|
|
(in thousands)
|
Oil and gas properties and related equipment (successful efforts method)
|
|
|
|
|
|
Proved
|
$
|
156,851
|
|
$
|
135,642
|
Unproved
|
|
366
|
|
|
338
|
Materials, supplies and land
|
|
402
|
|
|
385
|
|
|
157,619
|
|
|
136,365
|
Accumulated depreciation, depletion and amortization
|
|
(125,787)
|
|
|
(105,481)
|
Net capitalized costs
|
$
|
31,832
|
|
$
|
30,884
|
Costs Incurred
Costs incurred for oil and gas property acquisition, exploration and development activities that have been capitalized for the years ended December 31, 2011, 2012, and 2013 are summarized as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Entities
|
|
CEP (1)
|
|
2011
|
|
2012
|
|
2013
|
|
2011
|
|
2012
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands)
|
Proved property acquisition costs (2)
|
$
|
223
|
|
$
|
151
|
|
$
|
8,023
|
|
$
|
(74)
|
|
$
|
20
|
|
$
|
4,262
|
Unproved property acquisition costs
|
|
630
|
|
|
52
|
|
|
8,567
|
|
|
167
|
|
|
47
|
|
|
45
|
Exploration costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
Development Costs
|
|
23,825
|
|
|
12,506
|
|
|
40,004
|
|
|
2,895
|
|
|
4,064
|
|
|
3,343
|
|
$
|
24,678
|
|
$
|
12,709
|
|
$
|
56,594
|
|
$
|
2,988
|
|
$
|
4,131
|
|
$
|
7,650
|
____________
(1)
Based on the Company’s pro-rata interest in CEP (disclosed above) assuming that the Company’s investment was made at the beginning of the period.
(2)
The amount is negative for CEP in 2011 as it represents a post-closing receipt from an acquisition made by CEP in December 2010.
Table of Contents
POSTROCK ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
—
(Continued)
Results of Operations
The revenues and expenses associated directly with the Company’s oil and natural gas producing activities are reflected in the consolidated statement of operations. All of our ongoing operations are oil and natural gas producing activities located in the United States.
The table below presents the pro-rata results of oil and gas producing activities of the Company’s investment in CEP for the years ended December 31, 2011, 2012, and 2013 assuming that the Company’s investment was made at the beginning of the period presented.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2011
|
|
2012
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
(in thousands)
|
Revenues
|
$
|
27,778
|
|
$
|
12,330
|
|
$
|
9,388
|
Lease operating expense
|
|
7,379
|
|
|
5,144
|
|
|
4,017
|
Cost of sales and production taxes
|
|
1,343
|
|
|
780
|
|
|
864
|
Exploration costs
|
|
35
|
|
|
—
|
|
|
—
|
Impairment of oil and gas properties
|
|
775
|
|
|
29
|
|
|
502
|
Depreciation, depletion and amortization
|
|
5,845
|
|
|
3,109
|
|
|
4,041
|
Oil and Gas Reserve Quantities
The following reserve schedule was developed by the Company’s reserve engineers and sets forth the changes in estimated quantities for its proved reserves, all of which are located in the United States. Cawley, Gillespie & Associates, Inc., independent reserve engineering firm, was retained to perform the annual year-end independent evaluation of the Company’s proved reserves.
Users of this information should be aware that the process of estimating quantities of “proved,” “proved developed” and “proved undeveloped” oil and gas reserves is very complex, requiring significant subjective decisions in the evaluation of all available geological, engineering and economic data for each reservoir. The data for a 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. Consequently, material revisions (upwards or downward) to existing reserve estimates may occur from time to time. Although every reasonable effort is made to ensure that reserve estimates reported represent the most accurate assessments possible, the significance of the subjective decisions required and variances in available data for various reservoirs make these estimates generally less precise than other estimates presented in connection with financial statement disclosures.
Table of Contents
POSTROCK ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
—
(Continued)
The table below presents changes in proved developed and undeveloped reserves of our consolidated entities.
|
|
|
|
|
|
|
|
|
Gas - Mcf
|
|
Oil - Bbls
|
Proved reserves
|
|
|
|
Balance, December 31, 2010
|
130,462,031
|
|
744,266
|
Purchase of reserves in place
|
—
|
|
—
|
Extensions, discoveries, and other additions
|
1,752,746
|
|
54,761
|
Sale of reserves
|
(754,479)
|
|
—
|
Revisions of previous estimates
|
5,068,946
|
|
352,981
|
Production
|
(18,309,056)
|
|
(78,087)
|
Balance, December 31, 2011
|
118,220,188
|
|
1,073,921
|
Purchase of reserves in place
|
—
|
|
—
|
Extensions, discoveries, and other additions
|
1,867,365
|
|
617,854
|
Sale of reserves
|
—
|
|
—
|
Revisions of previous estimates
|
(34,037,402)
|
|
1,095,656
|
Production
|
(16,388,878)
|
|
(95,863)
|
Balance, December 31, 2012
|
69,661,273
|
|
2,691,568
|
Purchase of reserves in place
|
98,822
|
|
554,892
|
Extensions, discoveries, and other additions
|
1,122,511
|
|
1,911,959
|
Sale of reserves
|
—
|
|
—
|
Revisions of previous estimates
|
30,246,006
|
|
(585,342)
|
Production
|
(14,521,385)
|
|
(192,474)
|
Balance, December 31, 2013
|
86,607,227
|
|
4,380,603
|
Proved developed reserves
|
|
|
|
Balance, December 31, 2011
|
117,406,577
|
|
1,040,309
|
Balance, December 31, 2012
|
69,661,273
|
|
1,804,057
|
Balance, December 31, 2013
|
85,006,592
|
|
2,705,664
|
Table of Contents
POSTROCK ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
—
(Continued)
The table below presents the Company’s pro-rata share of changes in reserves and the amounts of proved developed reserves of CEP assuming that the Company’s investment was made as of January 1, 2011.
|
|
|
|
|
Mcfe
|
Proved reserves
|
|
Balance, January 1, 2011
|
44,618,000
|
Purchase of reserves in place
|
—
|
Extensions, discoveries, and other additions
|
455,000
|
Sale of reserves
|
—
|
Revisions of previous estimates
|
11,216,000
|
Production
|
(3,138,000)
|
Balance, December 31, 2011
|
53,151,000
|
Purchase of reserves in place
|
—
|
Extensions, discoveries, and other additions
|
543,000
|
Sale of reserves
|
(68,000)
|
Revisions of previous estimates
|
(25,551,000)
|
Production
|
(3,435,000)
|
Balance, December 31, 2012
|
24,640,000
|
Decrease in pro rata ownership
|
(4,835,000)
|
Purchase of reserves in place
|
1,523,000
|
Extensions, discoveries, and other additions
|
1,028,000
|
Sale of reserves
|
(10,519,000)
|
Revisions of previous estimates
|
9,527,000
|
Production
|
(1,927,000)
|
Balance, December 31, 2013
|
19,437,000
|
Proved developed reserves
|
|
Balance, December 31, 2011
|
40,295,000
|
Balance, December 31, 2012
|
23,850,000
|
Balance, December 31, 2013
|
16,748,000
|
Table of Contents
POSTROCK ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
—
(Continued)
Standardized Measure of Discounted Future Net Cash Flows
The following information is based on the Company’s best estimate of the required data for the Standardized Measure of Discounted Future Net Cash Flows at December 31, 2011, 2012 and 2013 in accordance with FASB ASC 932 which requires the use of a 10% discount rate. Future income taxes are based on year-end statutory rates. This information is not the fair market value, nor does it represent the expected present value of future cash flows of Company’s proved oil and gas reserves.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Entities
|
|
CEP (1)
|
|
2011
|
|
2012
|
|
2013
|
|
2011
|
|
2012
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands)
|
Future cash inflows
|
$
|
592,796
|
|
$
|
438,356
|
|
$
|
720,924
|
|
$
|
241,173
|
|
$
|
95,619
|
|
$
|
107,103
|
Future production costs
|
|
312,410
|
|
|
218,707
|
|
|
315,079
|
|
|
132,081
|
|
|
51,462
|
|
|
48,418
|
Future development costs
|
|
10,524
|
|
|
31,051
|
|
|
49,590
|
|
|
25,705
|
|
|
2,948
|
|
|
8,668
|
Future income tax expense
|
|
—
|
|
|
—
|
|
|
30,149
|
|
|
—
|
|
|
—
|
|
|
—
|
Future net cash flows
|
|
269,862
|
|
|
188,598
|
|
|
326,106
|
|
|
83,387
|
|
|
41,209
|
|
|
50,017
|
10% annual discount for estimated timing of cash flows
|
|
94,342
|
|
|
86,516
|
|
|
156,977
|
|
|
40,964
|
|
|
17,446
|
|
|
19,406
|
Standardized measure of discounted future net cash flows related to proved reserves
|
$
|
175,520
|
|
$
|
102,082
|
|
$
|
169,129
|
|
$
|
42,423
|
|
$
|
23,763
|
|
$
|
30,611
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standardized measure from continuing operations
|
$
|
175,520
|
|
$
|
102,082
|
|
$
|
169,129
|
|
$
|
42,423
|
|
$
|
16,021
|
|
$
|
30,611
|
Standardized measure from discontinued operations
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,742
|
|
|
—
|
Standardized measure of discounted future net cash flows related to proved gas reserves
|
$
|
175,520
|
|
$
|
102,082
|
|
$
|
169,129
|
|
$
|
42,423
|
|
$
|
23,763
|
|
$
|
30,611
|
____________
(1)
Represents the Company’s pro-rata share of its investment in CEP.
Future cash inflows are computed by applying a
first-day-of-month,
twelve-month average price, adjusted for location and quality differentials on a property-by-property basis, to year-end quantities of proved reserves, except in those instances where fixed and determinable price changes are provided by contractual arrangements at year-end. The discounted future cash flow estimates do not include the effects of our derivative instruments. See the following table for average oil and gas prices as of the periods indicated.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2011
|
|
2012
|
|
2013
|
Crude oil price per Bbl
|
$
|
96.19
|
|
$
|
95.05
|
|
$
|
96.94
|
Natural gas price per MMBtu
|
$
|
4.12
|
|
$
|
2.76
|
|
$
|
3.67
|
Table of Contents
POSTROCK ENERGY CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
—
(Continued)
The principal changes in the standardized measure of discounted future net cash flows relating to proven oil and gas properties were as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated Entities
|
|
CEP (1)
|
|
2011
|
|
2012
|
|
2013
|
|
2011
|
|
2012
|
|
2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(in thousands)
|
Present value, beginning of period
|
$
|
159,261
|
|
$
|
175,520
|
|
$
|
102,082
|
|
$
|
34,765
|
|
$
|
42,423
|
|
$
|
23,763
|
Net changes in prices and production costs
|
|
11,876
|
|
|
18,071
|
|
|
37,826
|
|
|
38
|
|
|
(5,095)
|
|
|
10,741
|
Decrease in pro rata ownership
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,664)
|
Net changes in future development costs
|
|
(1,154)
|
|
|
(18,008)
|
|
|
(30,462)
|
|
|
—
|
|
|
—
|
|
|
—
|
Previously estimated development costs incurred
|
|
18,192
|
|
|
12,743
|
|
|
40,196
|
|
|
1,892
|
|
|
4,987
|
|
|
1,196
|
Sales of oil and gas produced, net
|
|
(32,751)
|
|
|
(10,338)
|
|
|
(29,604)
|
|
|
(7,810)
|
|
|
(10,520)
|
|
|
(4,525)
|
Extensions and discoveries
|
|
3,045
|
|
|
7,724
|
|
|
23,514
|
|
|
2,157
|
|
|
3,336
|
|
|
6,069
|
Purchases of reserves in-place
|
|
—
|
|
|
—
|
|
|
6,401
|
|
|
—
|
|
|
—
|
|
|
—
|
Sales of reserves in-place
|
|
(1,104)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(391)
|
|
|
(489)
|
Revisions of previous quantity estimates
|
|
10,513
|
|
|
(38,064)
|
|
|
49,926
|
|
|
11,243
|
|
|
(22,034)
|
|
|
4,570
|
Net change in income taxes
|
|
12,037
|
|
|
—
|
|
|
(7,769)
|
|
|
—
|
|
|
—
|
|
|
—
|
Accretion of discount
|
|
16,448
|
|
|
16,730
|
|
|
8,975
|
|
|
3,477
|
|
|
4,258
|
|
|
1,910
|
Timing differences and other (2)
|
|
(20,843)
|
|
|
(62,296)
|
|
|
(31,956)
|
|
|
(3,339)
|
|
|
6,799
|
|
|
(7,960)
|
Present value, end of period
|
$
|
175,520
|
|
$
|
102,082
|
|
$
|
169,129
|
|
$
|
42,423
|
|
$
|
23,763
|
|
$
|
30,611
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standardized measure from continuing operations
|
$
|
175,520
|
|
$
|
102,082
|
|
$
|
169,129
|
|
$
|
42,423
|
|
$
|
16,021
|
|
$
|
30,611
|
Standardized measure from discontinued operations
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
7,742
|
|
|
—
|
Standardized measure of discounted future net cash flows related to proved gas reserves
|
$
|
175,520
|
|
$
|
102,082
|
|
$
|
169,129
|
|
$
|
42,423
|
|
$
|
23,763
|
|
$
|
30,611
|
____________
(1)
Represents the Company’s pro-rata share of its investment in CEP assuming that the Company’s investment was made at the beginning of each period presented.
(2)
The change in timing differences and other are related to revisions in the Company’s estimated time of production and development and the impact of changes in the relative proportion of oil versus natural gas in the Company’s total reserves.
During 2013, the Company focused its development activities on oil related projects. As a result, the proportion of oil reserves to total reserves increased from
5%
at December 31, 2011, to
19%
at December 31, 2012 and
23%
as of December 31, 2013. Since the Company calculates the price variance on an energy equivalent basis, the change in the Company’s reserve mix coupled with the
26:1
ratio of oil price to natural gas price used in the calculation, resulted in a positive net price variance. The positive price variance is reflected under “net changes in prices and production costs” in the table above.
As
a positive net price variance is disclosed, existing natural gas reserves, which comprised
77%
of total reserves at December 31, 2013, decreased in value due to a decrease in the average natural gas price. This decline in value of natural gas reserves is included in “timing differences and other” in the table above.