These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
ý
|
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Delaware
(State of incorporation or organization)
|
|
81-5410470
(I.R.S. Employer Identification Number)
|
|
Title of Each Class
Common Stock, par value $0.001 per share
|
|
Name of Each Exchange on Which Registered
Nasdaq Global Select Market
|
|
Large accelerated filer
¨
|
|
Accelerated filer
¨
|
|
Non-accelerated filer
ý
|
|
Smaller reporting company
¨
|
|
Emerging Growth Company
ý
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
•
|
high oil content, which has grown to over
85%
of our production;
|
|
•
|
favorable Brent-influenced crude oil pricing dynamics;
|
|
•
|
long-lived, conventional reserves with low and predictable production decline rates;
|
|
•
|
stable development and production cost structures;
|
|
•
|
an extensive inventory of low-risk identified development drilling opportunities with attractive full-cycle economics; and
|
|
•
|
potential in-basin organic and strategic opportunities to expand our existing inventory with new locations of substantially similar geology and economics.
|
|
|
Proved Reserves as of December 31, 2018
(1)
|
||||||||||||||||||||||||
|
|
Oil (MMBbl)
|
|
Natural Gas (Bcf)
|
|
NGLs (MMBbl)
|
|
Total (MMBoe)
|
|
% of Proved
|
|
% Proved Developed
|
|
Capex
(2)
($MM)
|
|
PV-10
(3)
($MM)
|
||||||||||
|
PDP
|
62
|
|
|
76
|
|
|
1
|
|
|
76
|
|
|
53
|
%
|
|
87
|
%
|
|
$
|
35
|
|
|
$
|
1,263
|
|
|
PDNP
|
11
|
|
|
—
|
|
|
—
|
|
|
11
|
|
|
8
|
%
|
|
13
|
%
|
|
24
|
|
|
248
|
|
||
|
PUD
|
42
|
|
|
85
|
|
|
—
|
|
|
56
|
|
|
39
|
%
|
|
—
|
%
|
|
683
|
|
|
641
|
|
||
|
Total
|
115
|
|
|
161
|
|
|
1
|
|
|
143
|
|
|
100
|
%
|
|
100
|
%
|
|
$
|
742
|
|
|
$
|
2,152
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
California
|
106
|
|
|
—
|
|
|
—
|
|
|
106
|
|
|
N/A
|
|
|
N/A
|
|
|
$
|
603
|
|
|
$
|
2,027
|
|
|
(1)
|
Our estimated net reserves were determined using average first-day-of-the-month prices for the prior 12 months in accordance with SEC guidance. The unweighted arithmetic average first-day-of-the-month prices for the prior 12 months were
$71.54
per Bbl Intercontinental Exchange (“ICE”) Brent oil (“Brent”) for oil and natural gas liquids (“NGLs”) and
$3.10
per MMBtu New York Mercantile Exchange (“NYMEX”) Henry Hub (“Henry Hub”) for natural gas at
December 31, 2018
. The volume-weighted average prices over the lives of the properties were estimated at
$66.49
per Bbl of oil and condensate,
$32.87
per Bbl of NGLs and
$2.806
per Mcf of gas. The prices were held constant for the lives of the properties and we took into account pricing differentials reflective of the market environment. Prices were calculated using oil and natural gas price parameters established by current SEC guidelines and accounting rules, including adjustment by lease for quality, fuel deductions, geographical differentials, marketing bonuses or deductions and other factors affecting the price received at the wellhead. Please see “—Our Reserves and Production Information—
PV-10
”.
|
|
(2)
|
Represents undiscounted future capital expenditures estimated as of
December 31, 2018
.
|
|
(3)
|
PV-10 is a financial measure that is not calculated in accordance with GAAP. For a definition of PV-10 and a reconciliation to the standardized measure of discounted future net cash flows, please see “—Our Reserves and Production Information—
PV-10
”. PV-10 does not give effect to derivatives transactions.
|
|
|
Average Net Daily Production
(1)
for the Year Ended
|
||||
|
|
December 31, 2018
|
||||
|
|
(MBoe/d)
|
|
Oil (%)
|
||
|
California
|
19.7
|
|
|
100
|
%
|
|
Rockies
|
7.3
|
|
|
32
|
%
|
|
Total
|
27.0
|
|
|
82
|
%
|
|
|
Acreage
|
|
Net Acreage Held By Production(%)
|
|
Producing Wells, Gross
(1)(2)
|
|
Average Working Interest (%)
(2)(3)
|
|
Net Revenue Interest (%)
(2)(4)
|
|
Identified Drilling Locations
(5)
|
||||||||||||
|
|
Gross
|
|
Net
|
|
|
Gross
|
|
Net
|
|||||||||||||||
|
California
|
11,268
|
|
|
8,333
|
|
|
99
|
%
|
|
2,698
|
|
|
99
|
%
|
|
93
|
%
|
|
4,923
|
|
|
4,915
|
|
|
Rockies
|
134,470
|
|
|
100,126
|
|
|
73
|
%
|
|
1,105
|
|
|
94
|
%
|
|
75
|
%
|
|
2,107
|
|
|
1,747
|
|
|
Total
|
145,738
|
|
|
108,459
|
|
|
75
|
%
|
|
3,803
|
|
|
98
|
%
|
|
89
|
%
|
|
7,030
|
|
|
6,662
|
|
|
(1)
|
Includes
540
steamflood and waterflood injection wells in California.
|
|
(2)
|
Excludes
91
wells in the Piceance basin each with a
5%
working interest.
|
|
(3)
|
Represents our weighted-average working interest in our active wells.
|
|
(4)
|
Represents our weighted-average net revenue interest for the
year ended December 31, 2018
.
|
|
(5)
|
Our total identified drilling locations include approximately
1,071
gross (
1,058
net) locations associated with PUDs as of
December 31, 2018
, including
88
gross (
88
net) steamflood injection wells. Please see “—Our Reserves and Production Information—Determination of Identified Drilling Locations” for more information regarding the process and criteria through which we identified our drilling locations.
|
|
•
|
Stable, low-decline, predictable and oil-weighted conventional asset base
. The majority of our interests are in properties that have produced for decades. As a result, the geology and reservoir characteristics are well understood, and new development well results are generally predictable, repeatable and present lower risk than unconventional resource plays. The properties are characterized by long-lived reserves with low production decline rates, a stable cost structure and low-risk developmental drilling opportunities with
|
|
•
|
Substantial inventory of low-cost, low-risk and high-return development opportunities
. We expect our locations to generate highly attractive rates of return. For example, our PUD reserves in California are projected to average single-well rates of return of approximately
39%
based on the assumptions used in preparing our SEC reserves report as of
December 31, 2018
.
|
|
•
|
Brent-influenced pricing advantage
. California oil prices are Brent-influenced as California refiners import more than
50%
of the state’s demand from foreign sources. There is a closer correlation of prices in California to Brent pricing than to WTI. Without the higher costs associated with importing crude via rail or supertanker, we believe our in-state production and low-cost crude transportation options, coupled with Brent-influenced pricing, will allow us to continue to realize strong cash margins in California.
|
|
•
|
Substantial capital flexibility derived from a high degree of operational control and stable cost environment
. We operate over
95%
of our producing wells and expect to operate a similar percentage of our identified gross drilling locations. In addition, approximately
75%
of our acreage is held by production, including
99%
of our acreage in California. Our high degree of operational control over our properties, together with the large portion of our acreage that is held by production, gives us flexibility in executing our development program, including the timing, amount and allocation of our capital expenditures, technological enhancements and marketing of production. We expect our operations to continue to generate positive Levered Free Cash Flow at current commodity prices allowing us to return capital to stockholders and fund maintenance operations and growth among other things. Also, unlike our peers, who operate primarily in unconventional plays, our assets generally do not necessitate inventory-constrained and highly specialized equipment, which provides us relative insulation from cost inflation pressures. Our high degree of operational control and relatively stable cost environment provide us significant visibility and understanding of our expected cash flows.
|
|
•
|
Simple capital structure and conservative balance sheet leverage with ample liquidity and minimal contractual obligations
. In connection with our 2018 IPO, we converted all of our Series A Preferred Stock (the “Series A Preferred Stock”) into common stock (the “Series A Preferred Stock Conversion”). Earlier in 2018, we closed a private offering of $400 million in aggregate principal amount of 7.0% senior unsecured notes due February 2026 (the “2026 Notes”), which resulted in net proceeds to us of approximately $391 million after deducting expenses and the initial purchasers’ discount. As of
December 31, 2018
, we had
$462 million
of available liquidity, defined as cash on hand plus availability under the $1.5 billion reserves-based lending facility we entered into on July 31, 2017 (as amended, the “RBL Facility”). In addition, we have minimal long-term service or fixed-volume delivery commitments. This liquidity and flexibility permit us to capitalize on opportunities that may arise to grow and increase stockholder value.
|
|
•
|
Ability and intention to return capital to stockholders consistently through the commodity price cycle.
We generated positive Levered Free Cash Flow in 2018 when Brent oil prices ranged from a mid-year high of $86.29 to a low of $50.47 toward the end of the year. In California, we believe our operations break even when Brent crude prices are approximately $47 per barrel, meaning we expect to have positive Levered Free Cash Flow at that level. We have paid a dividend on our common stock since our first quarter as a public company and plan to continue paying a meaningful quarterly dividend.
|
|
•
|
Experienced, principled and disciplined management team
. Our management team has significant experience operating and managing oil and gas businesses across numerous domestic and international basins, as well as reservoir and recovery types. We use our deep technical, operational and strategic management experience to optimize the value of our assets and the Company. We are focused on the principles of growing Levered Free Cash Flows as well as the value of our production and reserves. In doing so, we take a disciplined approach to development and operating cost management, field development efficiencies and the application of proven technologies and processes new to our properties in order to generate a sustained cost advantage.
|
|
•
|
Grow production and reserves in a capital efficient manner while producing positive internally generated Levered Free Cash Flow
. We intend to allocate capital in a disciplined manner to projects that will produce predictable and attractive rates of return. We plan to direct capital to our oil-rich and low-risk development opportunities while focusing on driving cost efficiencies across our asset base with the primary objective of internally funding our capital budget and growth plan. We may also use our capital flexibility to pursue value-enhancing, bolt-on acquisitions to opportunistically improve our positions in existing basins.
|
|
•
|
Maximize ultimate hydrocarbon recovery from our assets by optimizing drilling, completion and production techniques and investigating deeper reservoirs and areas beyond our known productive areas
. While we continue to utilize proven techniques and technologies, we will also continuously seek efficiencies in our drilling, completion and production techniques in order to optimize ultimate resource recoveries, rates of return and cash flows. We will explore innovative EOR techniques to unlock additional value and have allocated capital towards next generation technologies. For example, in our South Belridge Hill non-thermal and Midway-Sunset thermal Diatomite properties, we employ both hydraulic stimulation and advanced thermal techniques, and in our Piceance properties, we use advanced proppantless slick water well stimulation techniques. In addition, we intend to take advantage of underdevelopment in basins where we operate by expanding our geologic investigation of reservoirs on our acreage and adjacent acreage below existing producing reservoirs. Through these studies, we will seek to expand our development beyond our known productive areas in order to add probable and possible reserves to our inventory at attractive all-in costs.
|
|
•
|
Proactively and collaboratively engage in matters related to regulation, safety, environmental and community relations
. We are committed to proactive engagement with regulatory agencies in order to realize the full potential of our resources in a timely fashion that safeguards people and the environment and complies with existing laws and regulations. We work closely with regulators and legislators throughout the rule making process to minimize adverse impacts that new legislation and regulations might have on our ability to maximize our resources and to facilitate our permitting process. We have found constructive dialogue with regulatory agencies can help avert compliance and permitting issues. By working with the legislators and regulators on the front end of the regulatory process, our goal is to minimize the impact of new regulations and legislation and to mitigate the risk of permitting delays.
|
|
•
|
Return excess free cash flow to stockholders
. Our objective is to implement a disciplined and returns-focused approach to capital allocation in order to generate excess free cash flow. We intend to return portions of that excess free cash flow to stockholders on a quarterly basis. If commodity prices increase for a sustained period of time, we would consider repaying debt obligations or returning additional capital to stockholders. For a discussion of our dividend policy, please see “Item 5. Market for the Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
—
Dividend Policy.”
|
|
•
|
Maintain balance sheet strength and flexibility through commodity price cycles
. We intend to fund our capital program while producing positive internally generated Levered Free Cash Flow. Over time, we expect to de-lever through organic growth and with excess Levered Free Cash Flow. Our objective is to achieve and maintain a long-term, through-cycle leverage ratio (as defined in our RBL Facility) between 1.5x and 2.0x.
|
|
•
|
Enhance future cash flow stability and visibility through an active and continuous hedging program
. Our hedging strategy is designed to insulate our capital program from price fluctuations by securing price realizations and cash flows for production. We also seek to protect our operating expenses through fixed-price gas purchase agreements and other hedging contracts. We have protected a portion of our anticipated crude oil production realizations into 2020. We will review our hedging program continuously as conditions change.
|
|
•
|
employ four drilling rigs in California throughout the year; and
|
|
•
|
drill approximately 370 to 420 gross development wells, all of which we expect will be in California for oil production.
|
|
|
|
|
|
|
|
|
|
|
|
Gross Drilling Locations
(1)
|
||||
|
State
|
|
Project Type
|
|
Well Type
|
|
Completion Type
|
|
Recovery Mechanism
|
|
Tier 1
|
|
Additional
|
|
Total
|
|
California
|
|
Hill Diatomite (non-thermal)
|
|
Vertical
|
|
Low intensity pin point
|
|
Pressure depletion augmented with water injection
|
|
272
|
|
585
|
|
857
|
|
California
|
|
Thermal Diatomite
|
|
Vertical
|
|
Short interval perforations
|
|
Cyclic steam injection
|
|
787
|
|
979
|
|
1,766
|
|
California
|
|
Thermal Sandstones
|
|
Vertical / Horizontal
|
|
Perforation/Slotted liner/gravel pack
|
|
Continuous and cyclic steam injection
|
|
1,811
|
|
489
|
|
2,300
|
|
Utah
|
|
Uinta
|
|
Vertical / Horizontal
|
|
Low intensity hydraulic stimulation
|
|
Pressure depletion
|
|
444
|
|
793
|
|
1,237
|
|
Colorado
|
|
Piceance
|
|
Vertical
|
|
Proppantless slick water stimulation
|
|
Pressure depletion
|
|
—
|
|
870
|
|
870
|
|
Total
|
|
|
|
|
|
|
|
|
|
3,314
|
|
3,716
|
|
7,030
|
|
(1)
|
We had
1,071
gross (
1,058
net) locations associated with PUDs as of
December 31, 2018
including
88
gross (
88
net) steamflood injection wells. Of those
1,071
gross PUD locations,
977
are associated with projects in California,
55
are associated with the Piceance basin, and
39
are associated with the Uinta basin. Please see “—Our Reserves and Production Information—Determination of Identified Drilling Locations” for more information regarding the process and criteria through which we identified our drilling locations. During the year ended
December 31, 2018
, we drilled 121 gross (121 net) wells that were associated with PUDs at December 31, 2017, including 27 gross (27 net) steamflood injection wells.
|
|
|
Proved Reserves as of December 31, 2018
(1)
|
||||||||||
|
|
California
(San Joaquin and Ventura basins) |
|
Rockies
(Uinta and Piceance basins) |
|
Total
|
||||||
|
Proved developed reserves:
|
|
|
|
|
|
||||||
|
Oil (MMBbl)
|
66
|
|
|
7
|
|
|
73
|
|
|||
|
Natural Gas (Bcf)
|
—
|
|
|
76
|
|
|
76
|
|
|||
|
NGLs (MMBbl)
|
—
|
|
|
1
|
|
|
1
|
|
|||
|
Total (MMBoe)
(2)(3)
|
66
|
|
|
21
|
|
|
87
|
|
|||
|
Proved undeveloped reserves:
|
|
|
|
|
|
||||||
|
Oil (MMBbl)
|
40
|
|
|
2
|
|
|
42
|
|
|||
|
Natural Gas (Bcf)
|
—
|
|
|
85
|
|
|
85
|
|
|||
|
NGLs (MMBbl)
|
—
|
|
|
—
|
|
|
—
|
|
|||
|
Total (MMBoe)
(3)
|
40
|
|
|
16
|
|
|
56
|
|
|||
|
Total proved reserves:
|
|
|
|
|
|
||||||
|
Oil (MMBbl)
|
106
|
|
|
9
|
|
|
115
|
|
|||
|
Natural Gas (Bcf)
|
—
|
|
|
161
|
|
|
161
|
|
|||
|
NGLs (MMBbl)
|
—
|
|
|
1
|
|
|
1
|
|
|||
|
Total (MMBoe)
(3)
|
106
|
|
|
37
|
|
|
143
|
|
|||
|
|
|
|
|
|
|
||||||
|
PV-10 ($MM)
(4)
|
$
|
2,027
|
|
|
$
|
125
|
|
|
$
|
2,152
|
|
|
(1)
|
Our estimated net reserves were determined using average first-day-of-the-month prices for the prior 12 months in accordance with SEC guidance. The unweighted arithmetic average first-day-of-the-month prices for the prior 12 months were
$71.54
per Bbl ICE (Brent) for oil and NGLs and
$3.10
per MMBtu NYMEX (Henry Hub) for natural gas at
December 31, 2018
. The volume-weighted average prices over the lives of the properties were
$66.49
per Bbl of oil and condensate,
$32.87
per Bbl of NGLs and
$2.806
per Mcf. The prices were held constant for the lives of the properties and we took into account pricing differentials reflective of the market environment. Prices were calculated using oil and natural gas price parameters established by current guidelines of the SEC and accounting rules including adjustments by lease for quality, fuel deductions, geographical differentials, marketing bonuses or deductions and other factors affecting the price received at the wellhead. For more information regarding commodity price risk, please see “Item 1A. Risk Factors—
Risks Related to Our Business and Industry
—
Oil, natural gas and NGL prices are volatile and directly affect our results.
”
|
|
(2)
|
Approximately
9%
of proved developed oil reserves,
1%
of proved developed NGL reserves,
0%
of proved developed natural gas reserves and
8%
of total proved developed reserves are non-producing.
|
|
(3)
|
Natural gas volumes have been converted to Boe based on energy content of six Mcf of gas to one Bbl of oil. Barrels of oil equivalence does not necessarily result in price equivalence. The price of natural gas on a barrel of oil equivalent basis is currently substantially lower than the corresponding price for oil and has been similarly lower for a number of years. For example, in the year ended
December 31, 2018
, the average prices of ICE (Brent) oil and NYMEX (Henry Hub) natural gas were
$71.53
per Bbl and
$3.09
per Mcf, respectively, resulting in an oil-to-gas ratio of over
4
to 1 on an energy equivalent basis.
|
|
(4)
|
For a definition of PV-10 and a reconciliation to the standardized measure of discounted future net cash flows, please see “—PV-10.” PV-10 does not give effect to derivatives transactions.
|
|
|
At December 31, 2018
|
||
|
|
(in millions)
|
||
|
California PV-10
|
$
|
2,027
|
|
|
Rockies PV-10
|
125
|
|
|
|
Total Company PV-10
|
2,152
|
|
|
|
Less: present value of future income taxes discounted at 10%
|
(390)
|
|
|
|
Standardized measure of discounted future net cash flows
|
$
|
1,762
|
|
|
|
California (San Joaquin and Ventura basins)
|
|
Rockies (Uinta and Piceance basins)
|
|
East Texas basin
(1)
|
|
Total
|
||||
|
|
(in MMBoe)
|
||||||||||
|
Beginning balance as of December 31, 2017
|
93
|
|
|
46
|
|
|
2
|
|
|
141
|
|
|
Extensions and discoveries
|
19
|
|
|
3
|
|
|
—
|
|
|
22
|
|
|
Revisions of previous estimates
|
—
|
|
|
(10
|
)
|
|
—
|
|
|
(10
|
)
|
|
Purchases of minerals in place
|
1
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
Sales of minerals in place
|
—
|
|
|
—
|
|
|
(2
|
)
|
|
(2
|
)
|
|
Current year production
|
(7
|
)
|
|
(3
|
)
|
|
—
|
|
|
(10
|
)
|
|
Ending balance as of December 31, 2018
|
106
|
|
|
37
|
|
|
—
|
|
|
143
|
|
|
(1)
|
On November 30, 2018, we sold our non-core gas-producing properties and related assets located in the East Texas basin.
|
|
|
California (San Joaquin and Ventura basins)
|
|
Rockies (Uinta and Piceance basins)
|
|
East Texas basin
|
|
Total
|
||||
|
|
(in MMBoe)
|
||||||||||
|
Beginning balance as of December 31, 2017
|
32
|
|
|
23
|
|
|
—
|
|
|
55
|
|
|
Extensions and discoveries
|
17
|
|
|
2
|
|
|
—
|
|
|
19
|
|
|
Revisions of previous estimates
|
(1
|
)
|
|
(10
|
)
|
|
—
|
|
|
(11
|
)
|
|
Reclassifications to proved developed
|
(9
|
)
|
|
—
|
|
|
—
|
|
|
(9
|
)
|
|
Purchases of minerals in place
|
1
|
|
|
—
|
|
|
—
|
|
|
1
|
|
|
Ending balance as of December 31, 2018
|
40
|
|
|
15
|
|
|
—
|
|
|
55
|
|
|
|
PUD Locations
(Gross) |
|
Total Identified Drilling Locations (Gross)
(1)
|
||||||||
|
|
Oil and Natural Gas Wells
|
|
Injection
Wells |
|
Oil and Natural Gas Wells
|
|
Injection
Wells |
||||
|
California
|
889
|
|
|
88
|
|
|
4,141
|
|
|
782
|
|
|
Rockies
|
94
|
|
|
—
|
|
|
2,107
|
|
|
—
|
|
|
Total Identified Drilling Locations
|
983
|
|
|
88
|
|
|
6,248
|
|
|
782
|
|
|
(1)
|
Includes
3,314
Tier 1 gross drilling locations company-wide that we anticipate drilling over the next 5 to 10 years and
3,716
additional gross drilling locations that are currently under review.
|
|
|
Berry Corp. (Successor)
|
|
|
Berry LLC (Predecessor)
|
||||||||||||
|
|
Year Ended December 31, 2018
|
|
Ten Months Ended December 31, 2017
|
|
|
Two Months Ended February 28, 2017
|
|
Year Ended December 31, 2016
|
||||||||
|
Production Data
(3)
:
|
|
|
|
|
|
|
|
|
||||||||
|
Oil (MBbl/d)
|
22.0
|
|
|
20.6
|
|
|
|
19.5
|
|
|
23.1
|
|
||||
|
Natural gas (MMcf/d)
|
26.3
|
|
|
49.4
|
|
|
|
71.7
|
|
|
78.1
|
|
||||
|
NGLs (MBbl/d)
|
0.6
|
|
|
2.0
|
|
|
|
5.2
|
|
|
3.6
|
|
||||
|
Average daily combined production (MBoe/d)
(1)
|
27.0
|
|
|
30.9
|
|
|
|
36.7
|
|
|
39.7
|
|
||||
|
Oil (MBbl)
|
8,045
|
|
|
6,318
|
|
|
|
1,153
|
|
|
8,463
|
|
||||
|
Natural gas (MMcf)
|
9,589
|
|
|
15,119
|
|
|
|
4,232
|
|
|
28,577
|
|
||||
|
NGLs (MBbl)
|
211
|
|
|
605
|
|
|
|
304
|
|
|
1,307
|
|
||||
|
Total combined production (MBoe)
(1)
|
9,855
|
|
|
9,443
|
|
|
|
2,162
|
|
|
14,533
|
|
||||
|
Weighted-average realized prices:
|
|
|
|
|
|
|
|
|
||||||||
|
Oil with hedges (per Bbl)
|
$
|
59.67
|
|
|
$
|
48.53
|
|
|
|
$
|
47.40
|
|
|
$
|
36.88
|
|
|
Oil without hedges (per Bbl)
|
$
|
64.76
|
|
|
$
|
48.05
|
|
|
|
$
|
46.94
|
|
|
$
|
35.83
|
|
|
Natural gas (per Mcf)
|
$
|
2.74
|
|
|
$
|
2.70
|
|
|
|
$
|
3.42
|
|
|
$
|
2.31
|
|
|
NGLs (per Bbl)
|
$
|
26.74
|
|
|
$
|
22.23
|
|
|
|
$
|
18.20
|
|
|
$
|
17.67
|
|
|
Average Benchmark prices:
|
|
|
|
|
|
|
|
|
||||||||
|
Oil (per Bbl) – Brent
|
$
|
71.53
|
|
|
$
|
54.65
|
|
|
|
$
|
55.72
|
|
|
$
|
45.00
|
|
|
Oil (per Bbl) – WTI
|
$
|
64.76
|
|
|
$
|
50.53
|
|
|
|
$
|
53.04
|
|
|
$
|
43.32
|
|
|
Natural gas (per MMBtu) – Henry Hub
|
$
|
3.09
|
|
|
$
|
3.00
|
|
|
|
$
|
3.66
|
|
|
$
|
2.46
|
|
|
Total operating expenses (per Boe)
(2)
|
$
|
18.33
|
|
|
$
|
17.09
|
|
|
|
$
|
15.72
|
|
|
$
|
15.13
|
|
|
Taxes, other than income taxes (per Boe)
|
$
|
3.36
|
|
|
$
|
3.62
|
|
|
|
$
|
2.41
|
|
|
$
|
1.73
|
|
|
(1)
|
Natural gas volumes have been converted to Boe based on energy content of six Mcf of gas to one Bbl of oil. Barrels of oil equivalence does not necessarily result in price equivalence. The price of natural gas on a barrel of oil equivalent basis is currently substantially lower than the corresponding price for oil and has been similarly lower for a number of years. For example, in the year ended
December 31, 2018
, the average prices of ICE (Brent) oil and NYMEX (Henry Hub) natural gas were
$71.53
per Bbl and
$3.09
per Mcf, respectively, resulting in an oil-to-gas ratio of over
4
to 1 on an energy equivalent basis.
|
|
(2)
|
We define operating expenses as lease operating expenses, electricity generation expenses, transportation expenses, and marketing expenses, offset by the third-party revenues generated by electricity, transportation and marketing activities, as well as the effect of
derivative settlements (received or paid) for gas purchases
. Taxes other than income taxes are excluded from operating expenses.
|
|
(3)
|
Production represents volumes sold during the period.
|
|
|
Berry Corp. (Successor)
|
|
|
Berry LLC (Predecessor)
|
||||||||
|
|
Year Ended December 31, 2018
|
|
Ten Months Ended December 31, 2017
|
|
|
Two Months Ended February 28, 2017
|
|
Year Ended December 31, 2016
|
||||
|
SJV South Midway Field
|
|
|
|
|
|
|
|
|
||||
|
Total production
(2)
:
|
|
|
|
|
|
|
|
|
||||
|
Oil (MBbls)
|
2,341
|
|
|
1,963
|
|
|
|
369
|
|
|
2,477
|
|
|
Natural gas (Bcf)
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
NGLs (MBbls)
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
|
Total (MBoe)
(3)
|
2,341
|
|
|
1,963
|
|
|
|
369
|
|
|
2,477
|
|
|
|
Berry Corp. (Successor)
|
|
|
Berry LLC (Predecessor)
|
||||||
|
|
Year Ended December 31, 2018
|
|
Ten Months Ended December 31, 2017
|
|
|
Two Months Ended February 28, 2017
|
|
Year Ended December 31, 2016
|
||
|
SJV Belridge Hill
(4)
|
|
|
|
|
|
|
|
|
||
|
Total production
(2)
:
|
|
|
|
|
|
|
|
|
||
|
Oil (MBbls)
|
*
|
|
609
|
|
|
|
35
|
|
|
*
|
|
Natural gas (Bcf)
|
*
|
|
—
|
|
|
|
—
|
|
|
*
|
|
NGLs (MBbls)
|
*
|
|
—
|
|
|
|
—
|
|
|
*
|
|
Total (MBoe)
(3)
|
*
|
|
609
|
|
|
|
35
|
|
|
*
|
|
|
Berry Corp. (Successor)
|
|
|
Berry LLC (Predecessor)
|
||||||
|
|
Year Ended December 31, 2018
|
|
Ten Months Ended December 31, 2017
|
|
|
Two Months Ended February 28, 2017
|
|
Year Ended December 31, 2016
|
||
|
Piceance
|
|
|
|
|
|
|
|
|
||
|
Total production
(2)
:
|
|
|
|
|
|
|
|
|
||
|
Oil (MBbls)
|
*
|
|
14
|
|
|
|
2
|
|
|
*
|
|
Natural gas (Bcf)
|
*
|
|
3.6
|
|
|
|
0.8
|
|
|
*
|
|
NGLs (MBbls)
|
*
|
|
—
|
|
|
|
—
|
|
|
*
|
|
Total (MBoe)
(3)
|
*
|
|
610
|
|
|
|
138
|
|
|
*
|
|
|
Berry Corp. (Successor)
|
|
|
Berry LLC (Predecessor)
|
|||||
|
|
Year Ended December 31, 2018
|
|
Ten Months Ended December 31, 2017
|
|
|
Two Months Ended February 28, 2017
|
|
Year Ended December 31, 2016
|
|
|
Hugoton basin Field
(1)
|
|
|
|
|
|
|
|
|
|
|
Total production
(2)
:
|
|
|
|
|
|
|
|
|
|
|
Oil (MBbls)
|
*
|
|
*
|
|
|
*
|
|
—
|
|
|
Natural gas (Bcf)
|
*
|
|
*
|
|
|
*
|
|
14.6
|
|
|
NGLs (MBbls)
|
*
|
|
*
|
|
|
*
|
|
1,020
|
|
|
Total (MBoe)
(3)
|
*
|
|
*
|
|
|
*
|
|
3,457
|
|
|
*
|
Represented less than 15% of our total proved reserves for the periods indicated.
|
|
(1)
|
On July 31, 2017, we sold our approximately 78% non-operated working interest in the Hugoton natural gas field. No production data is available for periods following the disposition.
|
|
(2)
|
Production represents volumes sold during the period.
|
|
(3)
|
Natural gas volumes have been converted to Boe based on energy content of six Mcf of gas to one Bbl of oil. Barrels of oil equivalence does not necessarily result in price equivalence. The price of natural gas on a barrel of oil equivalent basis is currently substantially lower than the corresponding price for oil and has been similarly lower for a number of years. For example, in the year ended
December 31, 2018
, the average prices of ICE (Brent) oil and NYMEX (Henry Hub) natural gas were
$71.53
per Bbl and
$3.09
per Mcf, respectively, resulting in an oil-to-gas ratio of over
4
to 1.
|
|
(4)
|
In July 2017, we acquired the remaining
84%
working interest in the South Belridge Hill property located in Kern County, California, in which we previously owned a
16%
working interest.
|
|
|
California
(San Joaquin and Ventura basins) |
|
Rockies
(Uinta and Piceance basins) |
|
Total
|
|
|
Oil
|
|
|
|
|
|
|
|
Gross
(1)
|
2,921
|
|
|
935
|
|
3,856
|
|
Net
(2)
|
2,775
|
|
|
844
|
|
3,619
|
|
Gas
|
|
|
|
|
|
|
|
Gross
(1)
|
—
|
|
|
173
|
|
173
|
|
Net
(2)
|
—
|
|
|
124
|
|
124
|
|
(1)
|
The total number of wells in which interests are owned. Includes
540
steamflood and waterflood injection wells in California.
|
|
(2)
|
The sum of fractional interests.
|
|
|
California
(San Joaquin and Ventura basins) |
|
Rockies
(Uinta and Piceance basins) |
|
Total
|
|
Developed
(1)
|
|
|
|
|
|
|
Gross
(2)
|
11,148
|
|
95,103
|
|
106,251
|
|
Net
(3)
|
8,212
|
|
72,944
|
|
81,156
|
|
Undeveloped
(4)
|
|
|
|
|
|
|
Gross
(2)
|
120
|
|
39,366
|
|
39,486
|
|
Net
(3)
|
120
|
|
27,182
|
|
27,302
|
|
(1)
|
Acres spaced or assigned to productive wells.
|
|
(2)
|
Total acres in which we hold an interest.
|
|
(3)
|
Sum of fractional interests owned based on working interests or interests under arrangements similar to production sharing contracts.
|
|
(4)
|
Acres on which wells have not been drilled or completed to a point that would permit the production of commercial quantities of oil and natural gas, regardless of whether the acreage contains proved reserves.
|
|
|
California
(San Joaquin and Ventura basins) |
|
Rockies
(Uinta and Piceance basins) |
|
Total
|
|||
|
Development wells
|
|
|
|
|
|
|||
|
Gross
|
3
|
|
|
—
|
|
|
3
|
|
|
Net
|
3
|
|
|
—
|
|
|
3
|
|
|
Exploratory wells
|
|
|
|
|
|
|
||
|
Gross
|
—
|
|
|
—
|
|
|
—
|
|
|
Net
|
—
|
|
|
—
|
|
|
—
|
|
|
|
California
(San Joaquin and Ventura basins) |
|
Rockies
(Uinta and Piceance basins) |
|
Total
|
|||
|
2018
|
|
|
|
|
|
|||
|
Oil
(2)
|
224
|
|
|
8
|
|
|
232
|
|
|
Natural Gas
|
—
|
|
|
—
|
|
|
—
|
|
|
Dry
|
—
|
|
|
—
|
|
|
—
|
|
|
2017
|
|
|
|
|
|
|||
|
Oil
(1)
|
124
|
|
|
—
|
|
|
124
|
|
|
Natural Gas
|
—
|
|
|
—
|
|
|
—
|
|
|
Dry
|
—
|
|
|
—
|
|
|
—
|
|
|
2016
|
|
|
|
|
|
|||
|
Oil
(1)
|
11
|
|
|
—
|
|
|
11
|
|
|
Natural Gas
|
—
|
|
|
—
|
|
|
—
|
|
|
Dry
|
—
|
|
|
—
|
|
|
—
|
|
|
(1)
|
Includes injector wells.
|
|
(2)
|
Includes 40 drilled uncompleted wells in California, 12 wells that had not yet been connected to gathering systems in California and six wells that had not yet been connected to gathering systems in the Rockies.
|
|
•
|
Establish air, soil and water quality standards for a given region, such as the San Joaquin Valley, and attainment plans to meet those regional standards, which may significantly restrict development, economic activity and transportation in the region;
|
|
•
|
require the acquisition of various permits before drilling, workover production, underground fluid injection, enhanced oil recovery methods, or waste disposal commences;
|
|
•
|
require notice to stakeholders of proposed and ongoing operations;
|
|
•
|
require the installation of expensive safety and pollution control equipment—such as leak detection, monitoring and control systems—to prevent or reduce the release or discharge of regulated materials into the air, land, surface water or groundwater;
|
|
•
|
restrict the types, quantities and concentration of various regulated materials, including oil, natural gas, produced water or wastes, that can be released into the environment in connection with drilling and production activities, and impose energy efficiency or renewable energy standards on us or users of our products;
|
|
•
|
limit or prohibit drilling activities on lands located within coastal, wilderness, wetlands, groundwater recharge or endangered species inhabited areas, and other protected areas, or otherwise restrict or prohibit activities
|
|
•
|
establish waste management standards or require remedial measures to limit pollution from former operations, such as pit closure, reclamation and plugging and abandonment of wells or decommissioning of facilities;
|
|
•
|
impose substantial liabilities for pollution resulting from operations or for preexisting environmental conditions on our current or former properties and operations and other locations where such materials generated by us or our predecessors were released or discharged;
|
|
•
|
require comprehensive environmental analyses, recordkeeping and reports with respect to operations affecting federal, state, and private lands or leases, including preparation of a Resource Management Plan, an Environmental Assessment, and/or an Environmental Impact Statement with respect to operations affecting federal lands or leases.
|
|
•
|
Clean Air Act (the “CAA”), which governs air emissions;
|
|
•
|
Clean Water Act (the “CWA”), which governs discharges to and excavations within the waters of the United States;
|
|
•
|
Comprehensive Environmental Response, Compensation and Liability Act (“CERCLA”), which imposes liability where hazardous substances have been released into the environment (commonly known as “Superfund”);
|
|
•
|
The Oil Pollution Act of 1990, which amends and augments the CWA and imposes certain duties and liabilities related to the prevention of oil spills and damages resulting from such spills;
|
|
•
|
Energy Independence and Security Act of 2007, which prescribes new fuel economy standards and other energy saving measures;
|
|
•
|
National Environmental Policy Act (“NEPA”), which requires careful evaluation of the environmental impacts of oil and natural gas production activities on federal lands;
|
|
•
|
Resource Conservation and Recovery Act (“RCRA”), which governs the management of solid waste;
|
|
•
|
SDWA, which governs the underground injection and disposal of wastewater; and
|
|
•
|
U.S. Department of Interior regulations, which regulate oil and gas production activities on federal lands and impose liability for pollution cleanup and damages.
|
|
•
|
worldwide and regional economic conditions impacting the global supply and demand for, and transportation costs of, oil and natural gas;
|
|
•
|
the price and quantity of foreign imports of oil;
|
|
•
|
prevailing prices on local price indexes in the areas in which we operate;
|
|
•
|
political and economic conditions in, or affecting, other producing regions or countries, including the Middle East, Africa, South America and Russia;
|
|
•
|
the level of global exploration, development and production, and resulting inventories;
|
|
•
|
actions of the Organization of the Petroleum Exporting Countries (“OPEC”), its members and other state-controlled oil companies relating to oil price and production controls;
|
|
•
|
actions of other significant producers;
|
|
•
|
the proximity, capacity, cost and availability of gathering and transportation facilities;
|
|
•
|
the cost of exploring for, developing, producing and transporting reserves;
|
|
•
|
weather conditions and natural disasters;
|
|
•
|
technological advances, conservation efforts and availability of alternative fuels affecting oil and gas consumption;
|
|
•
|
refining and processing disruptions or bottlenecks;
|
|
•
|
the impact of U.S. dollar exchange rates on oil;
|
|
•
|
expectations about future oil and gas prices; and
|
|
•
|
Foreign and U.S. federal, state a
nd local and non-U.S. governmental regulation and taxes, including the recent relaxation of U.S. export restrictions.
|
|
•
|
the volume of hydrocarbons we are able to produce from existing wells;
|
|
•
|
the prices at which our production is sold and our operating expenses;
|
|
•
|
the success of our hedging program;
|
|
•
|
our proved reserves, including our ability to acquire, locate and produce new reserves;
|
|
•
|
our ability to
borrow under the RBL Facility;
|
|
•
|
and our ability to access the capital markets.
|
|
•
|
the counterparties to our hedging or other price-risk management contracts fail to perform under those arrangements; and
|
|
•
|
an event mate
rially impacts oil and natural gas prices in the opposite direction of our derivative positions.
|
|
•
|
the similarity of reservoir performance in other areas to expected performance from our assets;
|
|
•
|
the quality, quantity and interpretation of available relevant data;
|
|
•
|
commodity prices (see “—
Oil, natural gas and NGL prices are volatile and directly affect our results.
”);
|
|
•
|
production and operating costs;
|
|
•
|
ad valorem, excise, and income taxes and costs related to GHG regulations;
|
|
•
|
development costs;
|
|
•
|
the effects o
f government regulations; and
|
|
•
|
future workover and asset retirement costs.
|
|
•
|
poor production response;
|
|
•
|
ineffective application of recovery techniques;
|
|
•
|
increased costs of drilling, completing, stimulating, equipping, operating, maintaining and abandoning wells; and
|
|
•
|
delays or
cost overruns caused by equipment failures, accidents, environmental hazards, adverse weather conditions, permitting or construction delays, title disputes, surface access disputes and other matters.
|
|
•
|
delays imposed by, or resulting from, compliance with regulatory requirements, including limitations on water disposal, emission of GHGs, steam injection and well stimulation;
|
|
•
|
pressure or irregularities in geological formations;
|
|
•
|
shortages of or delays in obtaining equipment and qualified personnel or in obtaining water for steam used in production or pressure maintenance;
|
|
•
|
lack of available gathering facilities or delays in construction of gathering facilities;
|
|
•
|
lack of available capacity on interconnecting transmission pipelines; and
|
|
•
|
other market limi
tations in our industry.
|
|
•
|
incur or guarantee additional indebtedness;
|
|
•
|
make investments (including certain loans to others);
|
|
•
|
merge or consolidate with another entity;
|
|
•
|
make dividends and certain other payments in respect of our equity;
|
|
•
|
hedge future production or interest rates;
|
|
•
|
create liens that secure indebtedness or certain other obligations;
|
|
•
|
transfer, sell or otherwise dispose of assets;
|
|
•
|
repay or prepay certain indebtedness prior to the due date;
|
|
•
|
enter into transactions with affiliates; and
|
|
•
|
engage in certain other transactions without the prior
consent of the lenders.
|
|
•
|
permits stockholders to make investments in competing businesses; and
|
|
•
|
provides that if one of our directors who is also an employee, officer or director of a stockholder (a “Dual Role Person”),
becomes aware of a potential business opportunity, transaction or other matter, they will have no duty to communicate or offer that opportunity to us.
|
|
Plan Category
|
|
Number of Securities to be Issued Upon Exercise of Outstanding Options and Rights (#)
(3)
|
|
Weighted-Average Exercise Price of Outstanding Options and Rights ($)
|
|
Number of Securities Remaining Available for Future Issuance Under Equity Compensation Plans
(#) (1) |
|
Equity compensation plans not approved by security holders
(2)
|
|
922,952
|
|
N/A
|
|
8,381,902
|
|
(1)
|
The number of securities remaining available for future issuances has been reduced by the number of securities to be issued upon RSUs subject to time vesting and PSUs upon the maximum achievement of certain market-based performance goals over a specified period of time.
|
|
(2)
|
In connection with the IPO, our Board amended and restated the Company’s First Amended and Restated 2017 Omnibus Incentive Plan, which had amended and restated the Company’s 2017 Omnibus Incentive Plan (the “Prior Plans” and, collectively with the Omnibus Plan, the “Equity Compensation Plans”), which allowed us to grant equity-based compensation awards with respect to up to 10,000,000 shares of common stock (which number includes the number of shares of common stock previously issued pursuant to an award (or made subject to an award that has not expired or been terminated) under the Prior Plans), to employees, consultants and directors of the Company and its affiliates who perform services for the Company. The Omnibus Plan provides for grants of stock options, stock appreciation rights, restricted stock, restricted stock units, stock awards, dividend equivalents and other types of awards.
|
|
(3)
|
Represents common stock to be issued based upon continuous employment and the maximum achievement of certain performance goals over a specified period of time as described in the applicable Equity Compensation Plan and associated award agreements. We did not have any options or rights with an exercise price.
|
|
Period
|
|
Total Number of Shares Purchased
|
|
Average Price Paid per Share
|
|
Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs
|
|
Approximate Dollar Value of Shares that May Yet Be Purchased Under the Plan
|
||||||
|
December 1 - 31, 2018
|
|
448,661
|
|
|
$
|
8.81
|
|
|
448,661
|
|
|
$
|
46,047,000
|
|
|
|
|
07/26/18
|
|
07/18
|
|
08/18
|
|
09/18
|
|
10/18
|
|
11/18
|
|
12/18
|
|
01/19
|
||||||||||||||||
|
Berry Petroleum Corporation
|
|
$
|
100.00
|
|
|
$
|
103.77
|
|
|
$
|
123.70
|
|
|
$
|
133.73
|
|
|
$
|
106.25
|
|
|
$
|
94.04
|
|
|
$
|
67.17
|
|
|
$
|
90.51
|
|
|
S&P Smallcap 600
|
|
$
|
100.00
|
|
|
$
|
103.16
|
|
|
$
|
108.15
|
|
|
$
|
104.71
|
|
|
$
|
93.74
|
|
|
$
|
95.15
|
|
|
$
|
83.66
|
|
|
$
|
92.56
|
|
|
Dow Jones U.S. Exploration & Production
|
|
$
|
100.00
|
|
|
$
|
103.39
|
|
|
$
|
100.56
|
|
|
$
|
102.81
|
|
|
$
|
88.00
|
|
|
$
|
82.46
|
|
|
$
|
71.18
|
|
|
$
|
80.76
|
|
|
Vanguard Energy ETF
|
|
$
|
100.00
|
|
|
$
|
100.06
|
|
|
$
|
97.10
|
|
|
$
|
99.64
|
|
|
$
|
87.58
|
|
|
$
|
85.09
|
|
|
$
|
73.67
|
|
|
$
|
82.30
|
|
|
(1)
|
The performance graph shall not be deemed “soliciting material” or to be “filed” with the SEC for purposes of Section 18 of the Exchange Act, or otherwise subject to the liabilities under that Section, and shall not be deemed to be incorporated by reference into any filing of the Company under the Securities Act or the Exchange Act except to the extent that we specifically request it be treated as soliciting material or specifically incorporate it by reference.
|
|
(2)
|
$100 invested on
July 26, 2018
in stock or
June 30, 2018
in index, including reinvestment of dividends.
|
|
|
Berry Corp. (Successor)
|
|
|
Berry LLC (Predecessor)
|
||||||||||||
|
|
Year Ended December 31, 2018
|
|
Ten Months Ended December 31, 2017
|
|
|
Two Months Ended February 28, 2017
|
|
Year Ended December 31, 2016
|
||||||||
|
|
(in thousands, except per share amounts)
|
|||||||||||||||
|
Statements of Operations Data:
|
|
|
|
|
|
|
|
|
||||||||
|
Revenues
|
$
|
586,557
|
|
|
$
|
319,669
|
|
|
|
$
|
92,718
|
|
|
$
|
410,991
|
|
|
Net income (loss)
|
$
|
147,102
|
|
|
$
|
(21,068
|
)
|
|
|
$
|
(502,964
|
)
|
|
$
|
(1,283,196
|
)
|
|
Net income (loss) attributable to common stockholders
|
$
|
49,160
|
|
|
$
|
(39,316
|
)
|
|
|
n/a
|
|
|
n/a
|
|
||
|
Net income (loss) per share of common stock
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
$
|
0.85
|
|
|
$
|
(1.02
|
)
|
|
|
n/a
|
|
|
n/a
|
|
||
|
Diluted
|
$
|
0.85
|
|
|
$
|
(1.02
|
)
|
|
|
n/a
|
|
|
n/a
|
|
||
|
Dividends per common share
|
$
|
0.21
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Weighted-average common stock outstanding
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
57,743
|
|
|
38,644
|
|
|
|
n/a
|
|
|
n/a
|
|
||||
|
Diluted
(1)
|
57,932
|
|
|
38,644
|
|
|
|
n/a
|
|
|
n/a
|
|
||||
|
Cash Flow Data:
|
|
|
|
|
|
|
|
|
||||||||
|
Operating activities
(2)
|
$
|
103,100
|
|
|
$
|
107,399
|
|
|
|
$
|
22,431
|
|
|
$
|
13,197
|
|
|
Capital expenditures
|
$
|
(127,281
|
)
|
|
$
|
(65,479
|
)
|
|
|
$
|
(3,158
|
)
|
|
$
|
(34,796
|
)
|
|
Balance Sheet Data (at period end):
|
|
|
|
|
|
|
|
|
||||||||
|
Total assets
|
$
|
1,692,263
|
|
|
$
|
1,546,402
|
|
|
|
$
|
1,561,038
|
|
|
$
|
2,652,050
|
|
|
Long-term debt, net
|
$
|
391,786
|
|
|
$
|
379,000
|
|
|
|
$
|
400,000
|
|
|
$
|
—
|
|
|
Other Financial Data:
|
|
|
|
|
|
|
|
|
||||||||
|
Adjusted EBITDA
(3)
|
$
|
257,924
|
|
|
$
|
149,613
|
|
|
|
$
|
28,845
|
|
|
$
|
89,646
|
|
|
Adjusted Net Income (Loss)
(4)
|
$
|
100,001
|
|
|
$
|
35,880
|
|
|
|
$
|
(7,779
|
)
|
|
$
|
(149,961
|
)
|
|
(1)
|
The Series A Preferred Stock was not a participating security; therefore, we calculated diluted earnings per share using the “if-converted” method, under which the preferred dividends are added back to the numerator and the Series A Preferred Stock is assumed to be converted at the beginning of the period. No incremental shares of Series A Preferred Stock were included in the diluted earnings per share calculation for the
year ended December 31, 2018
and the ten months ended December 31, 2017 as their effect was antidilutive under the “if-converted” method. In July 2018, all outstanding shares of our Series A Preferred Stock were converted to common shares in connection with the IPO. Please see Note
8
for further detail.
|
|
(2)
|
2018 includes a one-time payment of $127 million in the second quarter to early terminate unsettled derivative contracts. The elective cancellation was effected to realign our hedging pricing with current market rates and move from NYMEX WTI to ICE Brent underlying.
|
|
(3)
|
Adjusted EBITDA is a non-GAAP financial measure. For a definition of Adjusted EBITDA and a reconciliation to our most directly comparable financial measure calculated and presented in accordance with GAAP, please see “Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures.”
|
|
(4)
|
Adjusted Net Income is a non-GAAP financial measure. For a definition of Adjusted Net Income and a reconciliation to our most directly comparable financial measure calculated and presented in accordance with GAAP, please see “Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations—Non-GAAP Financial Measures.”
|
|
•
|
employ four drilling rigs in California throughout the year; and
|
|
•
|
drill approximately 370 to 420 gross development wells, all of which we expect will be in California for oil production.
|
|
|
2019 Budget
|
|
2018 Actual
|
|
2017 Actual
|
|||||
|
|
|
(in millions)
|
||||||||
|
California
|
$
|
185-212
|
|
$
|
126
|
|
|
$
|
71
|
|
|
Rockies
|
|
4-6
|
|
17
|
|
|
2
|
|
||
|
Corporate
|
|
6-7
|
|
5
|
|
|
—
|
|
||
|
Total
|
$
|
195-225
|
|
$
|
148
|
|
|
$
|
73
|
|
|
|
Q1 2019
|
|
Q2 2019
|
|
Q3 2019
|
|
Q4 2019
|
||||||||
|
Net Purchased/Sold Oil Put Options (ICE Brent):
|
|
|
|
|
|
|
|
||||||||
|
Hedged volume (MBbls)
|
484
|
|
|
1,365
|
|
|
368
|
|
|
368
|
|
||||
|
Weighted-average price ($/Bbl)
|
$
|
61.16
|
|
|
$
|
61.00
|
|
|
$
|
50.00
|
|
|
$
|
50.00
|
|
|
Fixed Price Oil Swaps (ICE Brent):
|
|
|
|
|
|
|
|
||||||||
|
Hedged volume (MBbls)
|
1,080
|
|
|
637
|
|
|
644
|
|
|
644
|
|
||||
|
Weighted-average price ($/Bbl)
|
$
|
75.76
|
|
|
$
|
76.27
|
|
|
$
|
76.27
|
|
|
$
|
76.27
|
|
|
Oil basis differential positions (ICE Brent-NYMEX WTI basis swaps):
|
|
|
|
|
|
|
|
||||||||
|
Hedged volume (MBbls)
|
45
|
|
|
46
|
|
|
46
|
|
|
46
|
|
||||
|
Weighted-average price ($/Bbl)
|
$
|
(1.29
|
)
|
|
$
|
(1.29
|
)
|
|
$
|
(1.29
|
)
|
|
$
|
(1.29
|
)
|
|
Fixed Price Gas Purchase Swaps (Kern, Delivered):
|
|
|
|
|
|
|
|
||||||||
|
Hedged volume (MMBtu)
|
1,815,000
|
|
|
2,730,000
|
|
|
1,380,000
|
|
|
465,000
|
|
||||
|
Weighted-average price ($/MMBtu)
|
$
|
2.68
|
|
|
$
|
2.70
|
|
|
$
|
2.65
|
|
|
$
|
2.65
|
|
|
|
Berry Corp. (Successor)
|
|
|
Berry LLC (Predecessor)
|
||||||||||||
|
|
Year Ended December 31, 2018
|
|
Ten Months Ended December 31, 2017
|
|
|
Two Months Ended February 28, 2017
|
|
Year Ended December 31, 2016
|
||||||||
|
Crude Oil (per Bbl):
|
|
|
|
|
|
|
|
|
||||||||
|
Realized price, before the effects of derivative settlements
|
$
|
64.76
|
|
|
$
|
48.05
|
|
|
|
$
|
46.94
|
|
|
$
|
35.83
|
|
|
Effects of derivative settlements
|
$
|
(5.09
|
)
|
|
$
|
0.48
|
|
|
|
$
|
0.46
|
|
|
$
|
1.05
|
|
|
|
Berry Corp. (Successor)
|
|
|
Berry LLC (Predecessor)
|
||||||||||||
|
|
Year Ended December 31, 2018
|
|
Ten Months Ended December 31, 2017
|
|
Two Months Ended
February 28, 2017 |
Year Ended December 31, 2016
|
||||||||||
|
ICE (Brent) oil ($/Bbl)
|
$
|
71.53
|
|
|
$
|
54.65
|
|
|
|
$
|
55.72
|
|
|
$
|
45.00
|
|
|
NYMEX (WTI) oil ($/Bbl)
|
$
|
64.76
|
|
|
$
|
50.53
|
|
|
|
$
|
53.04
|
|
|
$
|
43.32
|
|
|
NYMEX (Henry Hub) natural
gas ($/MMBtu) |
$
|
3.09
|
|
|
$
|
3.00
|
|
|
|
$
|
3.66
|
|
|
$
|
2.46
|
|
|
|
Berry Corp. (Successor)
|
|
|
Berry LLC (Predecessor)
|
||||||||||||
|
|
Year Ended December 31, 2018
|
|
Ten Months Ended December 31, 2017
|
|
|
Two Months Ended February 28, 2017
|
|
Year Ended December 31, 2016
|
||||||||
|
Average daily production
(1)
:
|
|
|
|
|
|
|
|
|
||||||||
|
Oil (MBbl/d)
|
22.0
|
|
|
20.6
|
|
|
|
19.5
|
|
|
23.1
|
|
||||
|
Natural Gas (MMcf/d)
|
26.3
|
|
|
49.4
|
|
|
|
71.7
|
|
|
78.1
|
|
||||
|
NGLs (MBbl/d)
|
0.6
|
|
|
2.0
|
|
|
|
5.2
|
|
|
3.6
|
|
||||
|
Total (MBoe/d)
(2)
|
27.0
|
|
|
30.9
|
|
|
|
36.7
|
|
|
39.7
|
|
||||
|
Total Production:
|
|
|
|
|
|
|
|
|
||||||||
|
Oil (MBbl)
|
8,045
|
|
|
6,318
|
|
|
|
1,153
|
|
|
8,463
|
|
||||
|
Natural gas (MMcf)
|
9,589
|
|
|
15,119
|
|
|
|
4,232
|
|
|
28,577
|
|
||||
|
NGLs (MBbl)
|
211
|
|
|
605
|
|
|
|
304
|
|
|
1,307
|
|
||||
|
Total (MBoe)
(2)
|
9,855
|
|
|
9,443
|
|
|
|
2,162
|
|
|
14,533
|
|
||||
|
Weighted-average realized prices:
|
|
|
|
|
|
|
|
|
||||||||
|
Oil with hedges (Bbl)
|
$
|
59.67
|
|
|
$
|
48.53
|
|
|
|
$
|
47.40
|
|
|
$
|
36.88
|
|
|
Oil without hedges (Bbl)
|
$
|
64.76
|
|
|
$
|
48.05
|
|
|
|
$
|
46.94
|
|
|
$
|
35.83
|
|
|
Natural gas (Mcf)
|
$
|
2.74
|
|
|
$
|
2.70
|
|
|
|
$
|
3.42
|
|
|
$
|
2.31
|
|
|
NGLs (Bbl)
|
$
|
26.74
|
|
|
$
|
22.23
|
|
|
|
$
|
18.20
|
|
|
$
|
17.67
|
|
|
Average Benchmark prices:
|
|
|
|
|
|
|
|
|
||||||||
|
Oil (Bbl) – Brent
|
$
|
71.53
|
|
|
$
|
54.65
|
|
|
|
$
|
55.72
|
|
|
$
|
45.00
|
|
|
Oil (Bbl) – WTI
|
$
|
64.76
|
|
|
$
|
50.53
|
|
|
|
$
|
53.04
|
|
|
$
|
43.32
|
|
|
Natural gas (MMBtu) – Henry Hub
|
$
|
3.09
|
|
|
$
|
3.00
|
|
|
|
$
|
3.66
|
|
|
$
|
2.46
|
|
|
Average costs per Boe
(3)
:
|
|
|
|
|
|
|
|
|
||||||||
|
Lease operating expenses
|
$
|
19.16
|
|
|
$
|
15.84
|
|
|
|
$
|
13.06
|
|
|
$
|
12.73
|
|
|
Electricity generation expenses
|
2.09
|
|
|
1.58
|
|
|
|
1.48
|
|
|
1.18
|
|
||||
|
Electricity sales
(3)
|
(3.57
|
)
|
|
(2.33
|
)
|
|
|
(1.69
|
)
|
|
(1.60
|
)
|
||||
|
Transportation expenses
|
1.00
|
|
|
2.04
|
|
|
|
2.86
|
|
|
2.86
|
|
||||
|
Transportation sales
(3)
|
(0.08
|
)
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
|
Marketing expenses
|
0.22
|
|
|
0.25
|
|
|
|
0.30
|
|
|
0.21
|
|
||||
|
Marketing revenues
(3)
|
(0.24
|
)
|
|
(0.29
|
)
|
|
|
(0.29
|
)
|
|
(0.25
|
)
|
||||
|
Derivative settlements (received) paid for gas purchases
(3)
|
(0.24
|
)
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
|
Total operating expenses
|
$
|
18.33
|
|
|
$
|
17.09
|
|
|
|
$
|
15.72
|
|
|
$
|
15.13
|
|
|
General and administrative expenses
(4)
|
$
|
5.48
|
|
|
$
|
5.93
|
|
|
|
$
|
3.68
|
|
|
$
|
5.45
|
|
|
Depreciation, depletion and amortization
|
$
|
8.75
|
|
|
$
|
7.25
|
|
|
|
$
|
13.02
|
|
|
$
|
12.26
|
|
|
Taxes, other than income taxes
|
$
|
3.36
|
|
|
$
|
3.62
|
|
|
|
$
|
2.41
|
|
|
$
|
1.73
|
|
|
(1)
|
Production represents volumes sold during the period. We also consume a portion of the natural gas we produce on lease to extract oil and gas.
|
|
(2)
|
Natural gas volumes have been converted to Boe based on energy content of six Mcf of gas to one Bbl of oil. Barrels of oil equivalence does not necessarily result in price equivalence. The price of natural gas on a barrel of oil equivalent basis is currently substantially lower than the corresponding price for oil and has been similarly lower for a number of years.
|
|
(3)
|
We report electricity, transportation and marketing sales separately in our financial statements as revenues in accordance with GAAP. However, these revenues are viewed and used internally in calculating operating expenses which is used to track and analyze the economics of development projects and the efficiency of our hydrocarbon recovery. We purchase third-party gas to generate electricity through our cogeneration facilities to be used in our field operations activities and view the added benefit of any excess electricity sold externally as a cost reduction/benefit to generating steam for our thermal recovery operations. Marketing expenses mainly relate to natural gas purchased from third parties that moves through our gathering and processing systems and then is sold to third parties. Transportation sales relate to water and other liquids that we transport on our systems on behalf of third parties and have not been significant to-date. Operating expenses also includes the effect of
derivative settlements (received or paid) for gas purchases
.
|
|
(4)
|
Includes non-recurring restructuring and other costs and non-cash stock compensation expense, in aggregate, of approximately
$1.36
per Boe and $3.40 per Boe for the
year ended December 31, 2018
and the ten months ended December 31, 2017, respectively, and none for each of the two months ended February 28, 2017 and the year ended December 31, 2016.
|
|
|
Berry Corp. (Successor)
|
|
|
Berry LLC (Predecessor)
|
||||||||
|
|
Year Ended December 31, 2018
|
|
Ten Months Ended December 31, 2017
|
|
|
Two Months Ended February 28, 2017
|
|
Year Ended December 31, 2016
|
||||
|
Average daily production (MBoe/d)
(1)
:
|
|
|
|
|
|
|
|
|
||||
|
California
(2)
|
19.7
|
|
|
18.0
|
|
|
|
17.0
|
|
|
20.2
|
|
|
Rockies
(4)
|
7.3
|
|
|
8.4
|
|
|
|
8.8
|
|
|
10.0
|
|
|
Hugoton basin
(3)
|
—
|
|
|
4.5
|
|
|
|
10.8
|
|
|
9.5
|
|
|
Total average daily production
|
27.0
|
|
|
30.9
|
|
|
|
36.7
|
|
|
39.7
|
|
|
(1)
|
Production represents volumes sold during the period.
|
|
(2)
|
On July 31, 2017, we purchased the remaining approximately 84% working interest of our South Belridge Hill property, located in Kern County, California.
|
|
(3)
|
On July 31, 2017, we sold our 78% working interest in the Hugoton natural gas field located in southwest Kansas and the Oklahoma Panhandle. Our Hugoton assets represented approximately 24% of our average net daily production for the year ended December 31, 2016.
|
|
(4)
|
On November 30, 2018, we sold our non-core gas-producing properties and related assets located in the East Texas basin.
|
|
|
California
(San Joaquin and Ventura basins) |
|
Rockies
(Uinta and Piceance basins) |
||||||||||||
|
|
Year Ended December 31, 2018
|
|
Year Ended December 31, 2017
|
|
Year Ended December 31, 2018
|
|
Year Ended December 31, 2017
|
||||||||
|
($ in thousands, except prices)
|
|
|
|
|
|
|
|
||||||||
|
Total revenues
|
$
|
471,983
|
|
|
$
|
311,247
|
|
|
$
|
76,855
|
|
|
$
|
76,365
|
|
|
Operating income
(1)
|
$
|
226,854
|
|
|
$
|
74,629
|
|
|
$
|
19,089
|
|
|
$
|
9,961
|
|
|
Depreciation, depletion, and amortization
|
$
|
72,260
|
|
|
$
|
71,092
|
|
|
$
|
11,066
|
|
|
$
|
17,792
|
|
|
Average daily production (MBoe/d)
|
19.7
|
|
|
17.8
|
|
|
6.7
|
|
|
7.4
|
|
||||
|
Production (oil% of total)
|
100
|
%
|
|
100
|
%
|
|
36
|
%
|
|
36
|
%
|
||||
|
Realized prices:
|
|
|
|
|
|
|
|
||||||||
|
Oil (per Bbl)
|
$
|
65.64
|
|
|
$
|
47.79
|
|
|
$
|
57.34
|
|
|
$
|
48.47
|
|
|
NGLs (per Bbl)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
26.95
|
|
|
$
|
21.36
|
|
|
Gas (per Mcf)
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
2.71
|
|
|
$
|
2.78
|
|
|
Capital expenditures
|
$
|
125,565
|
|
|
$
|
63,313
|
|
|
$
|
17,351
|
|
|
$
|
1,451
|
|
|
Total proved reserves (MMBoe)
|
106
|
|
|
93
|
|
|
37
|
|
|
46
|
|
||||
|
PV-10
(2)
|
$
|
2,026,880
|
|
|
$
|
998,391
|
|
|
$
|
124,652
|
|
|
$
|
108,375
|
|
|
(1)
|
Operating income includes oil, natural gas and NGL sales, offset by operating expenses, general and administrative expenses, DD&A, and taxes, other than income taxes.
|
|
(2)
|
PV-10 is a financial measure that is not calculated in accordance with GAAP. For a definition of PV-10 and a reconciliation to the standardized measure of discounted future net cash flows, please see
“Items 1 and 2. Business and Properties—Our Reserves and Production Information”.
|
|
|
Berry Corp.
(Successor) |
|
|
Berry LLC
(Predecessor) |
|
|
|
|
|||||||||||
|
|
(c) Year
Ended December 31, 2018
|
|
(a) Ten Months Ended
December 31, 2017
|
|
|
(b) Two Months Ended February 28, 2017
|
|
(c)-((a)+(b)) Change
|
|
%
Change |
|||||||||
|
|
|
|
(in thousands)
|
|
|
||||||||||||||
|
Revenues and other:
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Oil, natural gas and NGL sales
|
$
|
552,874
|
|
|
$
|
357,928
|
|
|
|
$
|
74,120
|
|
|
$
|
120,826
|
|
|
28
|
%
|
|
Electricity sales
|
35,208
|
|
|
21,972
|
|
|
|
3,655
|
|
|
9,581
|
|
|
37
|
%
|
||||
|
Gains (losses) on oil derivatives
|
(4,621
|
)
|
|
(66,900
|
)
|
|
|
12,886
|
|
|
49,393
|
|
|
(91
|
)%
|
||||
|
Marketing revenues
|
2,322
|
|
|
2,694
|
|
|
|
633
|
|
|
(1,005
|
)
|
|
(30
|
)%
|
||||
|
Other revenues
|
774
|
|
|
3,975
|
|
|
|
1,424
|
|
|
(4,625
|
)
|
|
(86
|
)%
|
||||
|
Total revenues and other
|
586,557
|
|
|
319,669
|
|
|
|
92,718
|
|
|
174,170
|
|
|
42
|
%
|
||||
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Lease operating expenses
|
188,776
|
|
|
149,599
|
|
|
|
28,238
|
|
|
10,939
|
|
|
6
|
%
|
||||
|
Electricity generation expenses
|
20,619
|
|
|
14,894
|
|
|
|
3,197
|
|
|
2,528
|
|
|
14
|
%
|
||||
|
Transportation expenses
|
9,860
|
|
|
19,238
|
|
|
|
6,194
|
|
|
(15,572
|
)
|
|
(61
|
)%
|
||||
|
Marketing expenses
|
2,140
|
|
|
2,320
|
|
|
|
653
|
|
|
(833
|
)
|
|
(28
|
)%
|
||||
|
General and administrative expenses
|
54,026
|
|
|
56,009
|
|
|
|
7,964
|
|
|
(9,947
|
)
|
|
(16
|
)%
|
||||
|
Depreciation, depletion and amortization
|
86,271
|
|
|
68,478
|
|
|
|
28,149
|
|
|
(10,356
|
)
|
|
(11
|
)%
|
||||
|
Taxes, other than income taxes
|
33,117
|
|
|
34,211
|
|
|
|
5,212
|
|
|
(6,306
|
)
|
|
(16
|
)%
|
||||
|
(Gains) losses on natural gas derivatives
|
(6,357
|
)
|
|
—
|
|
|
|
—
|
|
|
(6,357
|
)
|
|
(100
|
)%
|
||||
|
(Gains) losses on sale of assets and other, net
|
(2,747
|
)
|
|
(22,930
|
)
|
|
|
(183
|
)
|
|
20,366
|
|
|
(88
|
)%
|
||||
|
Total expenses and other
|
385,705
|
|
|
321,819
|
|
|
|
79,424
|
|
|
(15,538
|
)
|
|
(4
|
)%
|
||||
|
Other income (expenses):
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Interest expense
|
(35,648
|
)
|
|
(18,454
|
)
|
|
|
(8,245
|
)
|
|
(8,949
|
)
|
|
34
|
%
|
||||
|
Other, net
|
243
|
|
|
4,071
|
|
|
|
(63
|
)
|
|
(3,765
|
)
|
|
(94
|
)%
|
||||
|
Reorganization items, net
|
24,690
|
|
|
(1,732
|
)
|
|
|
(507,720
|
)
|
|
534,142
|
|
|
(105
|
)%
|
||||
|
Income (loss) before income taxes
|
190,137
|
|
|
(18,265
|
)
|
|
|
(502,734
|
)
|
|
711,136
|
|
|
(136
|
)%
|
||||
|
Income tax expense (benefit)
|
43,035
|
|
|
2,803
|
|
|
|
230
|
|
|
40,002
|
|
|
1,319
|
%
|
||||
|
Net income (loss)
|
147,102
|
|
|
(21,068
|
)
|
|
|
$
|
(502,964
|
)
|
|
$
|
671,134
|
|
|
(128
|
)%
|
||
|
Series A Preferred Stock dividends and conversion to common stock
|
(97,942
|
)
|
|
(18,248
|
)
|
|
|
n/a
|
|
|
n/a
|
|
|
n/a
|
|
||||
|
Net income (loss) attributable to common stockholders
|
$
|
49,160
|
|
|
$
|
(39,316
|
)
|
|
|
n/a
|
|
|
n/a
|
|
|
n/a
|
|
||
|
|
Berry Corp.
(Successor) |
|
|
Berry LLC
(Predecessor) |
|
|
|||||||||||||
|
|
(c) Year
Ended December 31, 2018
|
|
(a) Ten Months Ended
December 31, 2017
|
|
|
(b) Two Months Ended February 28, 2017
|
|
(c)-((a)+(b)) change
|
|
% change
|
|||||||||
|
|
(in thousands)
|
|
|
|
|||||||||||||||
|
Severance taxes
|
$
|
9,373
|
|
|
$
|
8,992
|
|
|
|
$
|
1,540
|
|
|
$
|
(1,159
|
)
|
|
(11
|
)%
|
|
Ad valorem taxes
|
13,556
|
|
|
11,599
|
|
|
|
2,108
|
|
|
(151
|
)
|
|
(1
|
)%
|
||||
|
Greenhouse gas allowances
|
10,188
|
|
|
13,620
|
|
|
|
1,564
|
|
|
(4,996
|
)
|
|
(33
|
)%
|
||||
|
Total taxes other than income taxes
|
$
|
33,117
|
|
|
$
|
34,211
|
|
|
|
$
|
5,212
|
|
|
$
|
(6,306
|
)
|
|
(16
|
)%
|
|
|
Berry Corp.
(Successor) |
|
|
Berry LLC
(Predecessor) |
|
|
|
|
|||||||||||
|
|
(c) Year
Ended December 31, 2018
|
|
(a) Ten Months Ended
December 31, 2017
|
|
|
(b) Two Months Ended February 28, 2017
|
|
(c)-((a)+(b)) change
|
|
% change
|
|||||||||
|
|
(in thousands)
|
|
|
|
|
||||||||||||||
|
Interest expense
|
$
|
(35,648
|
)
|
|
$
|
(18,454
|
)
|
|
|
$
|
(8,245
|
)
|
|
$
|
(8,949
|
)
|
|
34
|
%
|
|
Other, net
|
243
|
|
|
4,071
|
|
|
|
(63
|
)
|
|
(3,765
|
)
|
|
(94
|
)%
|
||||
|
Total other income (expenses)
|
$
|
(35,405
|
)
|
|
$
|
(14,383
|
)
|
|
|
$
|
(8,308
|
)
|
|
$
|
(12,714
|
)
|
|
56
|
%
|
|
|
Berry Corp.
(Successor) |
|
|
Berry LLC
(Predecessor) |
|
|
|
|
|||||||||||
|
|
(c) Year
Ended December 31, 2018
|
|
(a) Ten Months Ended
December 31, 2017
|
|
|
(b) Two Months Ended February 28, 2017
|
|
(c)-((a)+(b)) change
|
|
% change
|
|||||||||
|
|
(in thousands)
|
|
|
|
|||||||||||||||
|
Return of undistributed funds from cash distribution pool
|
$
|
22,855
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
22,855
|
|
|
100
|
%
|
|
|
Gains on resolution of pre-emergence liabilities and claims
|
3,713
|
|
|
—
|
|
|
|
—
|
|
|
3,713
|
|
|
100
|
%
|
||||
|
Legal and other professional advisory fees
|
(3,083
|
)
|
|
(1,027
|
)
|
|
|
(19,481
|
)
|
|
17,425
|
|
|
(85
|
)%
|
||||
|
Gains on settlement of liabilities subject to compromise
|
—
|
|
|
—
|
|
|
|
421,774
|
|
|
(421,774
|
)
|
|
(100
|
)%
|
||||
|
Fresh-start valuation adjustments
|
—
|
|
|
—
|
|
|
|
(920,699
|
)
|
|
920,699
|
|
|
(100
|
)%
|
||||
|
Other
|
1,205
|
|
|
(705
|
)
|
|
|
10,686
|
|
|
(8,776
|
)
|
|
(88
|
)%
|
||||
|
Total reorganization items, net
|
$
|
24,690
|
|
|
$
|
(1,732
|
)
|
|
|
$
|
(507,720
|
)
|
|
$
|
534,142
|
|
|
(105
|
)%
|
|
|
Berry Corp. (Successor)
|
|
|
Berry LLC
(Predecessor) |
|
|
|
|
|||||||||||
|
|
(a) Ten Months Ended
December 31, 2017
|
|
|
(b) Two Months Ended February 28, 2017
|
|
(c) Year Ended December 31, 2016
|
|
((a)+(b))-(c)
Change |
|
%
Change |
|||||||||
|
|
(in thousands)
|
|
|
||||||||||||||||
|
Revenues and other:
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Oil, natural gas and NGL sales
|
$
|
357,928
|
|
|
|
$
|
74,120
|
|
|
$
|
392,345
|
|
|
$
|
39,703
|
|
|
10
|
%
|
|
Electricity sales
|
21,972
|
|
|
|
3,655
|
|
|
23,204
|
|
|
2,423
|
|
|
10
|
%
|
||||
|
Gains (losses) on oil derivatives
|
(66,900
|
)
|
|
|
12,886
|
|
|
(15,781
|
)
|
|
(38,233
|
)
|
|
(242
|
)%
|
||||
|
Marketing revenues
|
2,694
|
|
|
|
633
|
|
|
3,653
|
|
|
(326
|
)
|
|
(9
|
)%
|
||||
|
Other revenues
|
3,975
|
|
|
|
1,424
|
|
|
7,570
|
|
|
(2,171
|
)
|
|
(29
|
)%
|
||||
|
Total revenues and other
|
319,669
|
|
|
|
92,718
|
|
|
410,991
|
|
|
1,396
|
|
|
—%
|
|
||||
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Lease operating expenses
|
149,599
|
|
|
|
28,238
|
|
|
185,056
|
|
|
(7,219
|
)
|
|
(4
|
)%
|
||||
|
Electricity generation expenses
|
14,894
|
|
|
|
3,197
|
|
|
17,133
|
|
|
958
|
|
|
6
|
%
|
||||
|
Transportation expenses
|
19,238
|
|
|
|
6,194
|
|
|
41,619
|
|
|
(16,187
|
)
|
|
(39
|
)%
|
||||
|
Marketing expenses
|
2,320
|
|
|
|
653
|
|
|
3,100
|
|
|
(127
|
)
|
|
(4
|
)%
|
||||
|
General and administrative expenses
|
56,009
|
|
|
|
7,964
|
|
|
79,236
|
|
|
(15,263
|
)
|
|
(19
|
)%
|
||||
|
Depreciation, depletion and amortization
|
68,478
|
|
|
|
28,149
|
|
|
178,223
|
|
|
(81,596
|
)
|
|
(46
|
)%
|
||||
|
Impairment of long-lived assets
|
—
|
|
|
|
—
|
|
|
1,030,588
|
|
|
(1,030,588
|
)
|
|
(100
|
)%
|
||||
|
Taxes, other than income taxes
|
34,211
|
|
|
|
5,212
|
|
|
25,113
|
|
|
14,310
|
|
|
57
|
%
|
||||
|
(Gains) losses on sale of assets and other, net
|
(22,930
|
)
|
|
|
(183
|
)
|
|
(109
|
)
|
|
(23,004
|
)
|
|
(21,105
|
)%
|
||||
|
Total expenses and other
|
321,819
|
|
|
|
79,424
|
|
|
1,559,959
|
|
|
(1,158,716
|
)
|
|
(74
|
)%
|
||||
|
Other income (expenses)
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
Interest expense
|
(18,454
|
)
|
|
|
(8,245
|
)
|
|
(61,268
|
)
|
|
34,569
|
|
|
56
|
%
|
||||
|
Other, net
|
4,071
|
|
|
|
(63
|
)
|
|
(182
|
)
|
|
4,190
|
|
|
2,302
|
%
|
||||
|
Reorganization items, net
|
(1,732
|
)
|
|
|
(507,720
|
)
|
|
(72,662
|
)
|
|
(436,790
|
)
|
|
(601
|
)%
|
||||
|
Income (loss) before income taxes
|
(18,265
|
)
|
|
|
(502,734
|
)
|
|
(1,283,080
|
)
|
|
762,081
|
|
|
59
|
%
|
||||
|
Income tax expense (benefit)
|
2,803
|
|
|
|
230
|
|
|
116
|
|
|
2,917
|
|
|
2,514
|
%
|
||||
|
Net income (loss)
|
(21,068
|
)
|
|
|
$
|
(502,964
|
)
|
|
$
|
(1,283,196
|
)
|
|
$
|
759,164
|
|
|
59
|
%
|
|
|
Series A Preferred Stock dividends and conversion to common stock
|
(18,248
|
)
|
|
|
n/a
|
|
|
n/a
|
|
|
n/a
|
|
|
n/a
|
|
||||
|
Net income (loss) attributable to common stockholders
|
$
|
(39,316
|
)
|
|
|
n/a
|
|
|
n/a
|
|
|
n/a
|
|
|
n/a
|
|
|||
|
|
Berry Corp.
(Successor) |
|
|
Berry LLC
(Predecessor) |
||||||||
|
|
Ten Months Ended December 31, 2017
|
|
|
Two Months
Ended February 28, 2017 |
|
Year
Ended December 31, 2016
|
||||||
|
|
(in thousands)
|
|||||||||||
|
California operating area
|
$
|
—
|
|
|
|
$
|
—
|
|
|
$
|
984,288
|
|
|
Uinta basin operating area
|
—
|
|
|
|
—
|
|
|
26,677
|
|
|||
|
East Texas operating area
(1)
|
—
|
|
|
|
—
|
|
|
6,387
|
|
|||
|
Proved oil and natural gas properties
|
—
|
|
|
|
—
|
|
|
1,017,352
|
|
|||
|
Unproved oil and natural gas properties
|
—
|
|
|
|
—
|
|
|
13,236
|
|
|||
|
Impairment of long-lived assets
|
$
|
—
|
|
|
|
$
|
—
|
|
|
$
|
1,030,588
|
|
|
(1)
|
On November 30, 2018, we sold our non-core gas-producing properties and related assets located in the East Texas basin.
|
|
|
Berry Corp.
(Successor) |
|
|
Berry LLC
(Predecessor) |
|
|
|||||||||||||
|
|
(a) Ten Months Ended December 31, 2017
|
|
|
(b) Two Months Ended February 28, 2017
|
|
(c) Year
Ended December 31, 2016
|
|
((a)+(b))-(c) change
|
|
% change
|
|||||||||
|
|
(in thousands)
|
|
|
|
|
||||||||||||||
|
Severance taxes
|
$
|
8,992
|
|
|
|
$
|
1,540
|
|
|
$
|
7,968
|
|
|
$
|
2,564
|
|
|
32
|
%
|
|
Ad valorem taxes
|
11,599
|
|
|
|
2,108
|
|
|
10,951
|
|
|
2,756
|
|
|
25
|
%
|
||||
|
Greenhouse gas allowances
|
13,620
|
|
|
|
1,564
|
|
|
6,063
|
|
|
9,121
|
|
|
150
|
%
|
||||
|
Other
|
—
|
|
|
|
—
|
|
|
131
|
|
|
(131
|
)
|
|
(100
|
)%
|
||||
|
Total taxes other than income taxes
|
$
|
34,211
|
|
|
|
$
|
5,212
|
|
|
$
|
25,113
|
|
|
$
|
14,310
|
|
|
57
|
%
|
|
|
Berry Corp.
(Successor) |
|
|
Berry LLC
(Predecessor) |
|
|
|
|
|||||||||||
|
|
(a) Ten Months Ended December 31, 2017
|
|
|
(b) Two Months Ended February 28, 2017
|
|
(c) Year
Ended December 31, 2016
|
|
((a)+(b))-(c) change
|
|
% change
|
|||||||||
|
|
(in thousands)
|
|
|
|
|
||||||||||||||
|
Interest expense
|
$
|
(18,454
|
)
|
|
|
$
|
(8,245
|
)
|
|
$
|
(61,268
|
)
|
|
$
|
34,569
|
|
|
56
|
%
|
|
Other, net
|
4,071
|
|
|
|
(63
|
)
|
|
(182
|
)
|
|
4,190
|
|
|
2,302
|
%
|
||||
|
Total other income (expenses)
|
$
|
(14,383
|
)
|
|
|
$
|
(8,308
|
)
|
|
$
|
(61,450
|
)
|
|
$
|
38,759
|
|
|
63
|
%
|
|
|
Berry Corp. (Successor)
|
|
|
Berry LLC
(Predecessor) |
|
|
|
|
|||||||||||
|
|
(a) Ten Months Ended December 31, 2017
|
|
|
(b) Two Months
Ended February 28, 2017
|
|
(c) Year Ended December 31, 2016
|
|
((a)+(b))-(c) change
|
|
% change
|
|||||||||
|
|
(in thousands)
|
|
|
|
|
||||||||||||||
|
Gains on settlement of liabilities subject to compromise
|
$
|
—
|
|
|
|
$
|
421,774
|
|
|
$
|
—
|
|
|
$
|
421,774
|
|
|
—
|
|
|
Legal and other professional advisory fees
|
(1,732
|
)
|
|
|
(19,481
|
)
|
|
(30,130
|
)
|
|
8,917
|
|
|
30
|
%
|
||||
|
Unamortized premiums
|
—
|
|
|
|
—
|
|
|
10,923
|
|
|
(10,923
|
)
|
|
(100
|
)%
|
||||
|
Terminated contracts
|
—
|
|
|
|
—
|
|
|
(55,148
|
)
|
|
55,148
|
|
|
100
|
%
|
||||
|
Fresh-start valuation adjustments
|
—
|
|
|
|
(920,699
|
)
|
|
—
|
|
|
(920,699
|
)
|
|
—
|
|
||||
|
Other
|
—
|
|
|
|
10,686
|
|
|
1,693
|
|
|
8,993
|
|
|
531
|
%
|
||||
|
Total reorganization items, net
|
$
|
(1,732
|
)
|
|
|
$
|
(507,720
|
)
|
|
$
|
(72,662
|
)
|
|
$
|
(436,790
|
)
|
|
(601
|
)%
|
|
|
Berry Corp. (Successor)
|
|
|
Berry LLC (Predecessor)
|
||||||||||||
|
|
Year Ended December 31, 2018
|
|
Ten Months Ended December 31, 2017
|
|
|
Two Months Ended
February 28, 2017 |
|
Year Ended December 31, 2016
|
||||||||
|
|
(in thousands)
|
|||||||||||||||
|
Net cash:
|
|
|
|
|
|
|
|
|
||||||||
|
Provided by (used in) operating activities
(1)
|
$
|
103,100
|
|
|
$
|
107,399
|
|
|
|
$
|
22,431
|
|
|
$
|
13,197
|
|
|
Used in investing activities
|
(119,069
|
)
|
|
(80,525
|
)
|
|
|
(3,133
|
)
|
|
(34,602
|
)
|
||||
|
Provided by (used in) financing activities
|
15,911
|
|
|
(43,170
|
)
|
|
|
(162,668
|
)
|
|
(1,701
|
)
|
||||
|
Net decrease in cash, cash equivalents and restricted cash
|
$
|
(58
|
)
|
|
$
|
(16,296
|
)
|
|
|
$
|
(143,370
|
)
|
|
$
|
(23,106
|
)
|
|
(1)
|
The amounts provided by operating activities in 2018 were negatively impacted by a one-time $127 million payment in May 2018 for early termination on derivatives.
|
|
|
Berry Corp. (Successor)
|
|
|
Berry LLC (Predecessor)
|
||||||||||||
|
|
Year Ended December 31, 2018
|
|
Ten Months Ended December 31, 2017
|
|
|
Two Months Ended February 28, 2017
|
|
Year Ended December 31, 2016
|
||||||||
|
|
(in thousands)
|
|||||||||||||||
|
Capital expenditures
(1)
|
|
|
|
|
|
|
|
|
||||||||
|
Development of oil and natural gas properties
|
$
|
(112,225
|
)
|
|
$
|
(52,712
|
)
|
|
|
$
|
(859
|
)
|
|
$
|
(21,988
|
)
|
|
Purchase of other property and equipment
|
(15,056
|
)
|
|
(12,767
|
)
|
|
|
(2,299
|
)
|
|
(12,808
|
)
|
||||
|
Proceeds from sale of properties and equipment and other
|
8,212
|
|
|
234,292
|
|
|
|
25
|
|
|
194
|
|
||||
|
Acquisition of properties
|
—
|
|
|
(249,338
|
)
|
|
|
—
|
|
|
—
|
|
||||
|
Cash used in investing activities:
|
$
|
(119,069
|
)
|
|
$
|
(80,525
|
)
|
|
|
$
|
(3,133
|
)
|
|
$
|
(34,602
|
)
|
|
(1)
|
Based on actual cash payments rather than accrual.
|
|
|
|
Payments Due
|
||||||||||||||||||
|
|
|
Total
|
|
2019
|
|
2020-2021
|
|
2022-2023
|
|
Thereafter
|
||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||
|
Debt obligations:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
2026 Notes
|
|
400,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
400,000
|
|
|||||
|
Interest
(1)
|
|
199,529
|
|
|
28,000
|
|
|
56,000
|
|
|
56,000
|
|
|
59,529
|
|
|||||
|
Other:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Commodity derivatives
|
|
1,385
|
|
|
1,385
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Off-Balance Sheet arrangements:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Processing and transportation contracts
(2)
|
|
12,769
|
|
|
3,195
|
|
|
5,923
|
|
|
3,651
|
|
|
—
|
|
|||||
|
Operating lease obligations
|
|
2,482
|
|
|
1,290
|
|
|
637
|
|
|
555
|
|
|
—
|
|
|||||
|
Other
(3)
|
|
6,000
|
|
|
6,000
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Total contractual obligations
|
|
$
|
622,165
|
|
|
$
|
39,870
|
|
|
$
|
62,560
|
|
|
$
|
60,206
|
|
|
$
|
459,529
|
|
|
(1)
|
Represents interest on the 2026 Notes computed at 7.0% through contractual maturity in 2026.
|
|
(2)
|
Amounts include payments which will become due under long-term agreements to purchase goods and services used in the normal course of business to secure transportation of our natural gas production to market as well as pipeline and processing capacity.
|
|
(3)
|
Included are obligations of approximately $6 million, which could be higher if we elect to construct, or begin construction of, the road in which case we are obligated to cover 100% of the first
$9 million
of construction costs plus
50%
of the all construction costs above
$9 million
. Alternatively, we can provide long-term access to an existing road.
|
|
|
Berry Corp. (Successor)
|
||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
|
|
(in thousands)
|
||||||
|
Cash and cash equivalents
|
$
|
68,680
|
|
|
$
|
33,905
|
|
|
Accounts receivable, net
|
$
|
57,379
|
|
|
$
|
54,720
|
|
|
Derivative instruments - current and long-term
|
$
|
91,885
|
|
|
$
|
—
|
|
|
Restricted cash
|
$
|
—
|
|
|
$
|
34,833
|
|
|
Other current assets
|
$
|
14,367
|
|
|
$
|
14,066
|
|
|
Property, plant & equipment, net
|
$
|
1,442,708
|
|
|
$
|
1,387,191
|
|
|
Other non-current assets
|
$
|
17,244
|
|
|
$
|
21,687
|
|
|
Accounts payable and accrued liabilities
|
$
|
144,118
|
|
|
$
|
97,877
|
|
|
Derivative instruments - current and long-term
|
$
|
—
|
|
|
$
|
75,281
|
|
|
Liabilities subject to compromise
|
$
|
—
|
|
|
$
|
34,833
|
|
|
Long-term debt
|
$
|
391,786
|
|
|
$
|
379,000
|
|
|
Asset retirement obligation
|
$
|
89,176
|
|
|
$
|
94,509
|
|
|
Other non-current liabilities
|
$
|
14,902
|
|
|
$
|
3,704
|
|
|
Equity
|
$
|
1,006,446
|
|
|
$
|
859,310
|
|
|
|
Berry Corp. (Successor)
|
|
|
Berry LLC (Predecessor)
|
||||||||||||
|
|
Year Ended December 31, 2018
|
|
Ten Months Ended December 31, 2017
|
|
|
Two Months Ended February 28, 2017
|
|
Year Ended December 31, 2016
|
||||||||
|
|
(in thousands)
|
|||||||||||||||
|
Adjusted EBITDA reconciliation to net income (loss):
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss)
|
$
|
147,102
|
|
|
$
|
(21,068
|
)
|
|
|
$
|
(502,964
|
)
|
|
$
|
(1,283,196
|
)
|
|
Add (Subtract):
|
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
35,648
|
|
|
18,454
|
|
|
|
8,245
|
|
|
61,268
|
|
||||
|
Income tax (benefit) expense
|
43,035
|
|
|
2,803
|
|
|
|
230
|
|
|
116
|
|
||||
|
Depreciation, depletion, and amortization
|
86,271
|
|
|
68,478
|
|
|
|
28,149
|
|
|
178,223
|
|
||||
|
Derivative (gains) losses
|
(1,735
|
)
|
|
66,900
|
|
|
|
(12,886
|
)
|
|
20,386
|
|
||||
|
Net cash received (paid) for scheduled derivative settlements
(1)
|
(38,482
|
)
|
|
3,068
|
|
|
|
534
|
|
|
9,708
|
|
||||
|
(Gains) losses on sale of assets and other
|
(2,747
|
)
|
|
(22,930
|
)
|
|
|
(183
|
)
|
|
(109
|
)
|
||||
|
Impairment of long-lived assets
|
—
|
|
|
—
|
|
|
|
—
|
|
|
1,030,588
|
|
||||
|
Stock compensation expense
|
6,750
|
|
|
1,851
|
|
|
|
—
|
|
|
—
|
|
||||
|
Non-recurring restructuring and other costs
|
6,773
|
|
|
30,325
|
|
|
|
—
|
|
|
—
|
|
||||
|
Reorganization items, net
|
(24,690
|
)
|
|
1,732
|
|
|
|
507,720
|
|
|
72,662
|
|
||||
|
Adjusted EBITDA
|
$
|
257,924
|
|
|
$
|
149,613
|
|
|
|
$
|
28,845
|
|
|
$
|
89,646
|
|
|
(1)
|
Net cash received (paid) for scheduled derivative settlements does not include the $127 million in cash paid for early terminated derivatives.
|
|
|
Berry Corp. (Successor)
|
|
|
Berry LLC (Predecessor)
|
||||||||||||
|
|
Year Ended December 31, 2018
|
|
Ten Months Ended December 31, 2017
|
|
|
Two Months Ended February 28, 2017
|
|
Year Ended December 31, 2016
|
||||||||
|
|
(in thousands)
|
|||||||||||||||
|
Adjusted EBITDA and Levered Free Cash Flow reconciliation to net cash provided (used) by operating activities:
|
|
|
|
|
|
|
|
|
||||||||
|
Net cash provided by (used in) operating activities
|
$
|
103,100
|
|
|
$
|
107,399
|
|
|
|
$
|
22,431
|
|
|
$
|
13,197
|
|
|
Add (Subtract):
|
|
|
|
|
|
|
|
|
||||||||
|
Cash interest payments
|
19,761
|
|
|
14,276
|
|
|
|
8,057
|
|
|
57,759
|
|
||||
|
Cash income tax payments
|
(1,901
|
)
|
|
1,994
|
|
|
|
—
|
|
|
347
|
|
||||
|
Cash reorganization item (receipts) payments
|
832
|
|
|
1,732
|
|
|
|
11,838
|
|
|
19,116
|
|
||||
|
Non-recurring restructuring and other costs
|
6,773
|
|
|
30,325
|
|
|
|
—
|
|
|
—
|
|
||||
|
Derivative early termination payment
|
126,949
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
|
Other changes in operating assets and liabilities
|
2,410
|
|
|
(6,113
|
)
|
|
|
(13,323
|
)
|
|
(876
|
)
|
||||
|
Other, net
|
—
|
|
|
—
|
|
|
|
(158
|
)
|
|
103
|
|
||||
|
Adjusted EBITDA
|
257,924
|
|
|
149,613
|
|
|
|
28,845
|
|
|
89,646
|
|
||||
|
Subtract:
|
|
|
|
|
|
|
|
|
||||||||
|
Capital expenditures - accrual basis
|
(147,831
|
)
|
|
(67,963
|
)
|
|
|
(5,406
|
)
|
|
(34,796
|
)
|
||||
|
Interest expense
|
(35,648
|
)
|
|
(18,454
|
)
|
|
|
(8,245
|
)
|
|
(61,268
|
)
|
||||
|
Cash dividends declared
(1)
|
(28,658
|
)
|
|
(18,248
|
)
|
|
|
—
|
|
|
—
|
|
||||
|
Levered Free Cash Flow
(2)
|
$
|
45,787
|
|
|
$
|
44,948
|
|
|
|
$
|
15,194
|
|
|
$
|
(6,418
|
)
|
|
(1)
|
Cash dividends declared in 2018 include
$11 million
of dividends for Series A Preferred Stock for the first two quarters of 2018 and
$17 million
of dividends for common stock. In connection with our IPO in July 2018, all of our outstanding Series A Preferred Stock was automatically converted into common stock. Common stock dividends were $0.09 per share for the third quarter of 2018, which was pro-rated from the date of our IPO through September 30, 2018, and $0.12 per share for the fourth quarter of 2018.
|
|
(2)
|
Levered Free Cash Flow includes cash paid for scheduled derivative settlements of
$38 million
for the year ended December 31, 2018 and cash received for scheduled derivative settlements of $3 million for the ten months ended December 31, 2017, $1 million for the two months ended February 28, 2017, and $10 million for the year ended December 31, 2016.
|
|
|
Berry Corp. (Successor)
|
|
|
Berry LLC (Predecessor)
|
||||||||||||
|
|
Year Ended December 31, 2018
|
|
Ten Months Ended December 31, 2017
|
|
|
Two Months Ended February 28, 2017
|
|
Year Ended December 31, 2016
|
||||||||
|
|
(in thousands)
|
|||||||||||||||
|
Adjusted Net Income (Loss) reconciliation to Net income (loss)
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss)
|
$
|
147,102
|
|
|
$
|
(21,068
|
)
|
|
|
$
|
(502,964
|
)
|
|
$
|
(1,283,196
|
)
|
|
Add (Subtract):
|
|
|
|
|
|
|
|
|
||||||||
|
(Gains) losses on oil and natural gas derivatives
|
(1,735
|
)
|
|
66,900
|
|
|
|
(12,886
|
)
|
|
20,386
|
|
||||
|
Net cash received (paid) for scheduled derivative settlements
|
(38,482
|
)
|
|
3,068
|
|
|
|
534
|
|
|
9,708
|
|
||||
|
(Gains) losses on sale of assets and other, net
|
(2,747
|
)
|
|
(22,930
|
)
|
|
|
(183
|
)
|
|
(109
|
)
|
||||
|
Impairments
|
—
|
|
|
—
|
|
|
|
—
|
|
|
1,030,588
|
|
||||
|
Non-recurring restructuring and other costs
|
6,773
|
|
|
30,325
|
|
|
|
—
|
|
|
—
|
|
||||
|
Reorganization items, net
|
(24,690
|
)
|
|
1,732
|
|
|
|
507,720
|
|
|
72,662
|
|
||||
|
Total additions (subtractions), net
|
(60,881
|
)
|
|
79,095
|
|
|
|
495,185
|
|
|
1,133,235
|
|
||||
|
Income tax benefit (expense) of adjustments at effective tax rate
(1)
|
13,780
|
|
|
(22,147
|
)
|
|
|
—
|
|
|
—
|
|
||||
|
Adjusted Net Income (Loss)
|
$
|
100,001
|
|
|
$
|
35,880
|
|
|
|
$
|
(7,779
|
)
|
|
$
|
(149,961
|
)
|
|
(1)
|
For the ten months ended December 31, 2017, our effective tax rate was (15%) due to a net loss and valuation allowances. For purposes of this calculation, we used the statutory rate for this period, which was 28%.
|
|
|
Berry Corp. (Successor)
|
|
|
Berry LLC (Predecessor)
|
||||||||||||
|
|
Year Ended December 31, 2018
|
|
Ten Months Ended December 31, 2017
|
|
|
Two Months Ended February 28, 2017
|
|
Year Ended December 31, 2016
|
||||||||
|
|
(in thousands)
|
|||||||||||||||
|
Adjusted General and Administrative Expense reconciliation to general and administrative expenses:
|
|
|
|
|
|
|
|
|
||||||||
|
General and administrative expenses
|
$
|
54,026
|
|
|
$
|
56,009
|
|
|
|
$
|
7,964
|
|
|
$
|
79,236
|
|
|
Subtract:
|
|
|
|
|
|
|
|
|
||||||||
|
Non-recurring restructuring and other costs
|
(6,773
|
)
|
|
(30,325)
|
|
|
|
—
|
|
|
—
|
|
||||
|
Non-cash stock compensation expense
|
(6,585
|
)
|
|
(1,819)
|
|
|
|
—
|
|
|
—
|
|
||||
|
Adjusted General and Administrative Expenses
|
$
|
40,668
|
|
|
$
|
23,865
|
|
|
|
$
|
7,964
|
|
|
$
|
79,236
|
|
|
|
(in thousands)
|
||
|
Liabilities subject to compromise
|
$
|
1,000,336
|
|
|
Pre-petition debt not classified as subject to compromise
|
891,259
|
|
|
|
Post-petition liabilities
|
245,702
|
|
|
|
Total post-petition liabilities and allowed claims
|
2,137,297
|
|
|
|
Reorganization value of assets immediately prior to implementation of the Plan
|
(1,722,585
|
)
|
|
|
Excess post-petition liabilities and allowed claims
|
$
|
414,712
|
|
|
|
(in thousands)
|
||
|
Enterprise value
|
$
|
1,278,527
|
|
|
Plus: Fair value of non-debt liabilities
|
282,511
|
|
|
|
Reorganization value of the successor’s assets
|
$
|
1,561,038
|
|
|
•
|
volatility of oil, natural gas and NGL prices;
|
|
•
|
inability to generate sufficient cash flow from operations or to obtain adequate financing to fund capital expenditures and meet working capital requirements;
|
|
•
|
price and availability of natural gas;
|
|
•
|
our ability to use derivative instruments to manage commodity price risk;
|
|
•
|
impact of environmental, health and safety, and other governmental regulations, and of current, pending, or future legislation;
|
|
•
|
uncertainties associated with estimating proved reserves and related future cash flows;
|
|
•
|
our inability to replace our reserves through exploration and development activities;
|
|
•
|
our ability to obtain permits and otherwise to meet our proposed drilling schedule and to successfully drill wells that produce oil and natural gas in commercially viable quantities;
|
|
•
|
changes in tax laws;
|
|
•
|
effects of competition;
|
|
•
|
our ability to make acquisitions and successfully integrate any acquired businesses;
|
|
•
|
market fluctuations in electricity prices and the cost of steam;
|
|
•
|
asset impairments from commodity price declines;
|
|
•
|
large or multiple customer defaults on contractual obligations, including defaults resulting from actual or potential insolvencies;
|
|
•
|
geographical concentration of our operations;
|
|
•
|
our ability to improve our financial results and profitability following our emergence from bankruptcy and other risks and uncertainties related to our emergence from bankruptcy;
|
|
•
|
impact of derivatives legislation affecting our ability to hedge;
|
|
•
|
ineffectiveness of internal controls;
|
|
•
|
concerns about climate change and other air quality issues;
|
|
•
|
catastrophic events;
|
|
•
|
litigation;
|
|
•
|
our ability to retain key members of our senior management and key technical employees; and
|
|
•
|
information technology failures or cyber attacks.
|
|
|
Page
|
|
|
Berry Corp. (Successor)
|
||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
|
|
(in thousands, except share amounts)
|
||||||
|
ASSETS
|
|
|
|
||||
|
Current assets:
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
68,680
|
|
|
$
|
33,905
|
|
|
Accounts receivable, net of allowance for doubtful accounts of $950 at December 31, 2018 and $970 at December 31, 2017
|
57,379
|
|
|
54,720
|
|
||
|
Derivative instruments
|
88,596
|
|
|
—
|
|
||
|
Restricted cash
|
—
|
|
|
34,833
|
|
||
|
Other current assets
|
14,367
|
|
|
14,066
|
|
||
|
Total current assets
|
229,022
|
|
|
137,524
|
|
||
|
Non-current assets:
|
|
|
|
||||
|
Oil and natural gas properties
|
1,461,993
|
|
|
1,342,453
|
|
||
|
Accumulated depletion and amortization
|
(123,217
|
)
|
|
(54,785
|
)
|
||
|
Total oil and natural gas properties, net
|
1,338,776
|
|
|
1,287,668
|
|
||
|
Other property and equipment
|
119,710
|
|
|
104,879
|
|
||
|
Accumulated depreciation
|
(15,778
|
)
|
|
(5,356
|
)
|
||
|
Total other property and equipment, net
|
103,932
|
|
|
99,523
|
|
||
|
Derivative instruments
|
3,289
|
|
|
—
|
|
||
|
Other non-current assets
|
17,244
|
|
|
21,687
|
|
||
|
Total assets
|
$
|
1,692,263
|
|
|
$
|
1,546,402
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
||||
|
Accounts payable and accrued expenses
|
$
|
144,118
|
|
|
$
|
97,877
|
|
|
Derivative instruments
|
—
|
|
|
49,949
|
|
||
|
Liabilities subject to compromise
|
—
|
|
|
34,833
|
|
||
|
Total current liabilities
|
144,118
|
|
|
182,659
|
|
||
|
Non-current liabilities:
|
|
|
|
||||
|
Long term debt
|
391,786
|
|
|
379,000
|
|
||
|
Derivative instruments
|
—
|
|
|
25,332
|
|
||
|
Deferred income taxes
|
45,835
|
|
|
1,888
|
|
||
|
Asset retirement obligation
|
89,176
|
|
|
94,509
|
|
||
|
Other non-current liabilities
|
14,902
|
|
|
3,704
|
|
||
|
Commitments and Contingencies - Note 7
|
|
|
|
||||
|
Equity:
|
|
|
|
||||
|
Series A Preferred Stock ($.001 par value; 250,000,000 shares authorized; none outstanding at December 31, 2018 and 35,845,001 shares outstanding at December 31, 2017)
|
—
|
|
|
335,000
|
|
||
|
Common stock ($.001 par value; 750,000,000 shares authorized; 81,651,098 and 32,920,000 shares issued; and 81,202,437 and 32,920,000 shares outstanding, at December 31, 2018 and December 31, 2017, respectively)
|
82
|
|
|
33
|
|
||
|
Additional paid-in capital
|
914,540
|
|
|
545,345
|
|
||
|
Treasury stock, at cost (448,661 shares at December 31, 2018 and none at December 31, 2017)
|
(24,218
|
)
|
|
—
|
|
||
|
Retained earnings (accumulated deficit)
|
116,042
|
|
|
(21,068
|
)
|
||
|
Total equity
|
1,006,446
|
|
|
859,310
|
|
||
|
Total liabilities and equity
|
$
|
1,692,263
|
|
|
$
|
1,546,402
|
|
|
|
Berry Corp. (Successor)
|
|
|
Berry LLC (Predecessor)
|
||||||||||||
|
|
Year Ended December 31, 2018
|
|
Ten Months Ended December 31, 2017
|
|
|
Two Months Ended February 28, 2017
|
|
Year Ended December 31, 2016
|
||||||||
|
|
(in thousands, except per share amounts)
|
|||||||||||||||
|
Revenues and other:
|
|
|
|
|
|
|
|
|
||||||||
|
Oil, natural gas and natural gas liquid sales
|
$
|
552,874
|
|
|
$
|
357,928
|
|
|
|
$
|
74,120
|
|
|
$
|
392,345
|
|
|
Electricity sales
|
35,208
|
|
|
21,972
|
|
|
|
3,655
|
|
|
23,204
|
|
||||
|
Gains (losses) on oil derivatives
|
(4,621
|
)
|
|
(66,900
|
)
|
|
|
12,886
|
|
|
(15,781
|
)
|
||||
|
Marketing revenues
|
2,322
|
|
|
2,694
|
|
|
|
633
|
|
|
3,653
|
|
||||
|
Other revenues
|
774
|
|
|
3,975
|
|
|
|
1,424
|
|
|
7,570
|
|
||||
|
Total revenues and other
|
586,557
|
|
|
319,669
|
|
|
|
92,718
|
|
|
410,991
|
|
||||
|
Expenses and other:
|
|
|
|
|
|
|
|
|
||||||||
|
Lease operating expenses
|
188,776
|
|
|
149,599
|
|
|
|
28,238
|
|
|
185,056
|
|
||||
|
Electricity generation expenses
|
20,619
|
|
|
14,894
|
|
|
|
3,197
|
|
|
17,133
|
|
||||
|
Transportation expenses
|
9,860
|
|
|
19,238
|
|
|
|
6,194
|
|
|
41,619
|
|
||||
|
Marketing expenses
|
2,140
|
|
|
2,320
|
|
|
|
653
|
|
|
3,100
|
|
||||
|
General and administrative expenses
|
54,026
|
|
|
56,009
|
|
|
|
7,964
|
|
|
79,236
|
|
||||
|
Depreciation, depletion and amortization
|
86,271
|
|
|
68,478
|
|
|
|
28,149
|
|
|
178,223
|
|
||||
|
Impairment of long-lived assets
|
—
|
|
|
—
|
|
|
|
—
|
|
|
1,030,588
|
|
||||
|
Taxes, other than income taxes
|
33,117
|
|
|
34,211
|
|
|
|
5,212
|
|
|
25,113
|
|
||||
|
(Gains) losses on natural gas derivatives
|
(6,357
|
)
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
|
(Gains) losses on sale of assets and other, net
|
(2,747
|
)
|
|
(22,930
|
)
|
|
|
(183
|
)
|
|
(109
|
)
|
||||
|
Total expenses and other
|
385,705
|
|
|
321,819
|
|
|
|
79,424
|
|
|
1,559,959
|
|
||||
|
Other income (expenses):
|
|
|
|
|
|
|
|
|
||||||||
|
Interest expense
|
(35,648
|
)
|
|
(18,454
|
)
|
|
|
(8,245
|
)
|
|
(61,268
|
)
|
||||
|
Other, net
|
243
|
|
|
4,071
|
|
|
|
(63
|
)
|
|
(182
|
)
|
||||
|
Total other income (expenses)
|
(35,405
|
)
|
|
(14,383
|
)
|
|
|
(8,308
|
)
|
|
(61,450
|
)
|
||||
|
Reorganization items, net
|
24,690
|
|
|
(1,732
|
)
|
|
|
(507,720
|
)
|
|
(72,662
|
)
|
||||
|
Income (loss) before income taxes
|
190,137
|
|
|
(18,265
|
)
|
|
|
(502,734
|
)
|
|
(1,283,080
|
)
|
||||
|
Income tax expense (benefit)
|
43,035
|
|
|
2,803
|
|
|
|
230
|
|
|
116
|
|
||||
|
Net income (loss)
|
147,102
|
|
|
(21,068
|
)
|
|
|
$
|
(502,964
|
)
|
|
$
|
(1,283,196
|
)
|
||
|
Series A Preferred Stock dividends and conversion to common stock
|
(97,942
|
)
|
|
(18,248
|
)
|
|
|
n/a
|
|
|
n/a
|
|
||||
|
Net income (loss) attributable to common stockholders
|
$
|
49,160
|
|
|
$
|
(39,316
|
)
|
|
|
n/a
|
|
|
n/a
|
|
||
|
Income (loss) per share attributable to common stockholders:
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
$
|
0.85
|
|
|
$
|
(1.02
|
)
|
|
|
n/a
|
|
|
n/a
|
|
||
|
Diluted
|
$
|
0.85
|
|
|
$
|
(1.02
|
)
|
|
|
n/a
|
|
|
n/a
|
|
||
|
|
Berry LLC (Predecessor)
|
||||||||||
|
|
Member’s Capital
|
|
Retained Earnings (Accumulated Deficit)
|
|
Total Member’s Equity
|
||||||
|
|
(in thousands)
|
||||||||||
|
December 31, 2015
|
$
|
2,798,713
|
|
|
$
|
(1,012,554
|
)
|
|
$
|
1,786,159
|
|
|
Net loss
|
—
|
|
|
(1,283,196
|
)
|
|
(1,283,196
|
)
|
|||
|
December 31, 2016
|
2,798,713
|
|
|
(2,295,750
|
)
|
|
502,963
|
|
|||
|
Net loss
|
—
|
|
|
(502,964
|
)
|
|
(502,964
|
)
|
|||
|
Other
|
1
|
|
|
—
|
|
|
1
|
|
|||
|
Balance before cancellation of Predecessor Equity
|
2,798,714
|
|
|
(2,798,714
|
)
|
|
—
|
|
|||
|
Cancellation of Predecessor Equity
|
(2,798,714
|
)
|
|
2,798,714
|
|
|
—
|
|
|||
|
Predecessor February 28, 2017
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
Berry Corp. (Successor)
|
||||||||||||||||||||||
|
|
Series A Preferred Stock
|
|
Common Stock
|
|
Additional Paid-in Capital
|
|
Treasury Stock
|
|
Retained Earnings (Accumulated Deficit)
|
|
Total Equity
|
||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||||
|
Issuance of Series A convertible preferred stock
|
$
|
335,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
335,000
|
|
|
Issuance of Common Stock
|
—
|
|
|
33
|
|
|
543,494
|
|
|
—
|
|
|
—
|
|
|
543,527
|
|
||||||
|
Successor February 28, 2017
|
335,000
|
|
|
33
|
|
|
543,494
|
|
|
—
|
|
|
—
|
|
|
878,527
|
|
||||||
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(21,068
|
)
|
|
(21,068
|
)
|
||||||
|
Stock based compensation
|
—
|
|
|
—
|
|
|
1,851
|
|
|
—
|
|
|
—
|
|
|
1,851
|
|
||||||
|
December 31, 2017
|
335,000
|
|
|
33
|
|
|
545,345
|
|
|
—
|
|
|
(21,068
|
)
|
|
859,310
|
|
||||||
|
Cash dividends declared on Series A Preferred Stock, $0.308/share
|
—
|
|
|
—
|
|
|
(11,301
|
)
|
|
—
|
|
|
—
|
|
|
(11,301
|
)
|
||||||
|
Conversion of Series A Preferred Stock into common stock
|
(335,000
|
)
|
|
40
|
|
|
334,960
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Cash payment to Series A Preferred Stockholders
|
—
|
|
|
—
|
|
|
(60,273
|
)
|
|
—
|
|
|
—
|
|
|
(60,273
|
)
|
||||||
|
Issuance of common stock in initial public offering
|
—
|
|
|
10
|
|
|
133,795
|
|
|
—
|
|
|
—
|
|
|
133,805
|
|
||||||
|
Repurchase of common stock
|
—
|
|
|
(2
|
)
|
|
(23,710
|
)
|
|
—
|
|
|
—
|
|
|
(23,712
|
)
|
||||||
|
Shares withheld for payment of taxes on equity awards
|
—
|
|
|
1
|
|
|
(3,700
|
)
|
|
—
|
|
|
—
|
|
|
(3,699
|
)
|
||||||
|
Stock based compensation
|
—
|
|
|
—
|
|
|
6,789
|
|
|
—
|
|
|
—
|
|
|
6,789
|
|
||||||
|
Purchase of rights to common stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(20,265
|
)
|
|
—
|
|
|
(20,265
|
)
|
||||||
|
Purchase of treasury stock
|
—
|
|
|
—
|
|
|
—
|
|
|
(3,953
|
)
|
|
—
|
|
|
(3,953
|
)
|
||||||
|
Dividends declared on common stock, $0.21/share
|
—
|
|
|
—
|
|
|
(7,365
|
)
|
|
—
|
|
|
(9,992
|
)
|
|
(17,357
|
)
|
||||||
|
Net income (loss)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
147,102
|
|
|
147,102
|
|
||||||
|
December 31, 2018
|
$
|
—
|
|
|
$
|
82
|
|
|
$
|
914,540
|
|
|
$
|
(24,218
|
)
|
|
$
|
116,042
|
|
|
$
|
1,006,446
|
|
|
|
Berry Corp. (Successor)
|
|
|
Berry LLC (Predecessor)
|
||||||||||||
|
|
Year Ended December 31, 2018
|
|
Ten Months Ended December 31, 2017
|
|
|
Two Months Ended February 28, 2017
|
|
Year Ended December 31, 2016
|
||||||||
|
|
(in thousands)
|
|||||||||||||||
|
Cash flow from operating activities:
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss)
|
$
|
147,102
|
|
|
$
|
(21,068
|
)
|
|
|
$
|
(502,964
|
)
|
|
$
|
(1,283,196
|
)
|
|
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
|
|
|
|
|
|
|
|
|
||||||||
|
Depreciation, depletion and amortization
|
86,271
|
|
|
68,478
|
|
|
|
28,149
|
|
|
178,223
|
|
||||
|
Amortization of debt issuance costs
|
5,430
|
|
|
1,988
|
|
|
|
416
|
|
|
1,849
|
|
||||
|
Impairment of long-lived asset
|
—
|
|
|
—
|
|
|
|
—
|
|
|
1,030,588
|
|
||||
|
Stock-based compensation expense
|
6,750
|
|
|
1,851
|
|
|
|
—
|
|
|
—
|
|
||||
|
Deferred income taxes
|
43,946
|
|
|
1,888
|
|
|
|
9
|
|
|
(11
|
)
|
||||
|
(Decrease) increase in allowance for doubtful accounts
|
(20
|
)
|
|
970
|
|
|
|
—
|
|
|
—
|
|
||||
|
(Gains) losses on sale of assets and other, net
|
(2,747
|
)
|
|
(22,930
|
)
|
|
|
(25
|
)
|
|
(212
|
)
|
||||
|
Reorganization expenses, net - non-cash
|
(25,523
|
)
|
|
—
|
|
|
|
501,872
|
|
|
43,289
|
|
||||
|
Derivatives activities:
|
|
|
|
|
|
|
|
|
||||||||
|
Total (gains) losses
|
(1,735
|
)
|
|
66,900
|
|
|
|
(12,886
|
)
|
|
20,386
|
|
||||
|
Cash settlements on normal derivatives
|
(38,482
|
)
|
|
3,068
|
|
|
|
534
|
|
|
8,007
|
|
||||
|
Cash payments on early-terminated derivatives
|
(126,949
|
)
|
|
—
|
|
|
|
—
|
|
|
1,701
|
|
||||
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
||||||||
|
(Increase) decrease in accounts receivable
|
(1,683
|
)
|
|
(7,022
|
)
|
|
|
(9,152
|
)
|
|
(6,556
|
)
|
||||
|
(Increase) decrease in other assets
|
(3,190
|
)
|
|
(13,175
|
)
|
|
|
(2,842
|
)
|
|
1,962
|
|
||||
|
Increase (decrease) in accounts payable and accrued expenses
|
19,526
|
|
|
6,619
|
|
|
|
18,330
|
|
|
22,101
|
|
||||
|
(Decrease) increase in other liabilities
|
(5,596
|
)
|
|
19,832
|
|
|
|
990
|
|
|
(4,934
|
)
|
||||
|
Net cash provided by (used in) operating activities
|
103,100
|
|
|
107,399
|
|
|
|
22,431
|
|
|
13,197
|
|
||||
|
Cash flow from investing activities:
|
|
|
|
|
|
|
|
|
||||||||
|
Capital expenditures:
|
|
|
|
|
|
|
|
|
||||||||
|
Development of oil and natural gas properties
|
(112,225
|
)
|
|
(52,712
|
)
|
|
|
(859
|
)
|
|
(21,988
|
)
|
||||
|
Purchases of other property and equipment
|
(15,056
|
)
|
|
(12,767
|
)
|
|
|
(2,299
|
)
|
|
(12,808
|
)
|
||||
|
Acquisition of properties
|
—
|
|
|
(249,338
|
)
|
|
|
—
|
|
|
—
|
|
||||
|
Proceeds from sale of properties and equipment and other
|
8,212
|
|
|
234,292
|
|
|
|
25
|
|
|
194
|
|
||||
|
Net cash provided by (used in) investing activities
|
(119,069
|
)
|
|
(80,525
|
)
|
|
|
(3,133
|
)
|
|
(34,602
|
)
|
||||
|
Cash flow from financing activities:
|
|
|
|
|
|
|
|
|
||||||||
|
Repayments on new credit facility
|
(582,510
|
)
|
|
(23,285
|
)
|
|
|
—
|
|
|
—
|
|
||||
|
Borrowings under new credit facility
|
203,510
|
|
|
402,285
|
|
|
|
—
|
|
|
—
|
|
||||
|
IPO proceeds net of issuance costs
|
133,805
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
|
Repurchase of common stock
|
(23,712
|
)
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
|
Payment to preferred stockholders in conversion
|
(60,273
|
)
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
|
Issuance of 2026 Senior Unsecured Notes
|
400,000
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
|
Dividends paid on Series A Preferred Stock
|
(11,301
|
)
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
|
Dividends paid on common stock
|
(7,365
|
)
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
|
Purchase of treasury stock
|
(23,351
|
)
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
|
Shares withheld for payment of taxes on equity awards
|
(3,699
|
)
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
|
Debt issuance costs
|
(9,193
|
)
|
|
(22,170
|
)
|
|
|
—
|
|
|
—
|
|
||||
|
Borrowings on emergence credit facility
|
—
|
|
|
51,000
|
|
|
|
—
|
|
|
—
|
|
||||
|
Repayments on emergence credit facility
|
—
|
|
|
(451,000
|
)
|
|
|
—
|
|
|
—
|
|
||||
|
Proceeds from sale of Series A Preferred Stock
|
—
|
|
|
—
|
|
|
|
335,000
|
|
|
—
|
|
||||
|
Repayments on pre-emergence credit facility
|
—
|
|
|
—
|
|
|
|
(497,668
|
)
|
|
(1,701
|
)
|
||||
|
Net cash provided by (used in) financing activities
|
15,911
|
|
|
(43,170
|
)
|
|
|
(162,668
|
)
|
|
(1,701
|
)
|
||||
|
Net (decrease) increase in cash and cash equivalents
|
(58
|
)
|
|
(16,296
|
)
|
|
|
(143,370
|
)
|
|
(23,106
|
)
|
||||
|
Cash, cash equivalents and restricted cash:
|
|
|
|
|
|
|
|
|
||||||||
|
Beginning
|
68,738
|
|
|
85,034
|
|
|
|
228,404
|
|
|
251,510
|
|
||||
|
Ending
|
$
|
68,680
|
|
|
$
|
68,738
|
|
|
|
$
|
85,034
|
|
|
$
|
228,404
|
|
|
|
Berry LLC (Predecessor)
|
||
|
|
Year Ended December 31, 2016
|
||
|
|
(in thousands)
|
||
|
California operating area
|
$
|
984,288
|
|
|
Uinta basin operating area
|
26,677
|
|
|
|
East Texas operating area
|
6,387
|
|
|
|
Total non-cash impairment charges
|
$
|
1,017,352
|
|
|
|
Berry Corp.
(Successor) |
|
|
Berry LLC
(Predecessor) |
||||||||
|
|
Year Ended December 31, 2018
|
|
Ten Months Ended December 31, 2017
|
|
|
Two Months Ended
February 28, 2017
|
||||||
|
|
(in thousands)
|
|||||||||||
|
Beginning balance
|
$
|
97,422
|
|
|
$
|
113,275
|
|
|
|
$
|
141,798
|
|
|
Liabilities incurred
|
4,901
|
|
|
—
|
|
|
|
152
|
|
|||
|
Settlements and payments
|
(3,555
|
)
|
|
(2,333)
|
|
|
|
(861)
|
|
|||
|
Accretion expense
|
6,258
|
|
|
5,562
|
|
|
|
1,112
|
|
|||
|
Reduction due to property sales
|
(4,145
|
)
|
|
(19,082)
|
|
|
|
—
|
|
|||
|
Revisions
|
(5,333
|
)
|
|
—
|
|
|
|
—
|
|
|||
|
Fresh-Start adjustment
|
—
|
|
|
—
|
|
|
|
(28,926)
|
|
|||
|
Ending balance
|
$
|
95,548
|
|
|
$
|
97,422
|
|
|
|
$
|
113,275
|
|
|
•
|
Linn Acquisition Company, LLC transferred
100%
of the outstanding membership interests in Berry LLC to Berry Corp. pursuant to an assignment agreement, dated February 28, 2017 between Linn Acquisition Company, LLC and Berry Corp. (the “Assignment Agreement”). Under the Assignment Agreement, Berry LLC became a wholly-owned operating subsidiary of Berry Corp.
|
|
•
|
The holders of claims under the Company’s Second Amended and Restated Credit Agreement, dated November 15, 2010, by and among Berry LLC, as borrower, Wells Fargo Bank, N.A., as administrative agent, and certain lenders, (as amended, the “Pre-Emergence Credit Facility”), received (i) their pro-rated share of a cash paydown and (ii) pro-rated participation in the new facility (the “Emergence Credit Facility”). As a result, all outstanding obligations under the Pre-Emergence Credit Facility were canceled and the agreements governing these obligations were terminated.
|
|
•
|
Berry LLC, as borrower, entered into the Emergence Credit Facility with the holders of claims under the Pre-Emergence Credit Facility, as lenders, and Wells Fargo Bank, N.A, as administrative agent, providing for a new reserves-based revolving loan with up to
$550 million
in borrowing commitments. For additional information about the Emergence Credit Facility, see Note
5
.
|
|
•
|
The holders of Berry LLC’s
6.75%
senior notes due 2020, issued by Berry LLC pursuant to a Second Supplemental Indenture, dated November 1, 2010, and
6.375%
senior notes due 2022, issued by Berry LLC pursuant to a Third Supplemental Indenture, dated March 9, 2012 (collectively, the “Unsecured Notes”), received a right to their pro-rated share of either (i)
32,920,000
shares of common stock in Berry Corp. or, for those non-accredited investors holding the Unsecured Notes that irrevocably elected to receive a cash recovery, cash distributions from a
$35 million
cash distribution pool (the “Cash Distribution Pool”) and (ii) specified rights to participate in a two-tranche offering of rights to purchase Series A Preferred Stock at an aggregate purchase price of
$335 million
(as further defined in the Plan, the “Berry Rights Offerings”). As a result, all outstanding obligations under the Unsecured Notes were canceled and the indentures and related agreements governing these obligations were terminated.
|
|
•
|
The holders of unsecured claims against Berry LLC, (other than the Unsecured Notes) (the “Unsecured Claims”) received a right to their pro-rated share of either (i)
7,080,000
shares of common stock in Berry Corp. or (ii) in the event that such holder irrevocably elected to receive a cash recovery, cash distributions from the Cash Distribution Pool.
After the Effective Date we have negotiated with claimants to settle their claims. As a result, in early 2019, we issued
2,770,000
shares to settle these claims for which we had originally reserved
7,080,000
shares.
|
|
•
|
Berry LLC settled all intercompany claims against Linn Energy and its affiliates pursuant to a settlement agreement approved as part of the Plan and
the Confirmation Order. The settlement agreement provided Berry LLC with a
$25 million
general unsecured claim against Linn Energy which Berry LLC has fully-reserved.
|
|
|
Berry Corp. (Successor)
|
|
|
Berry LLC (Predecessor)
|
||||||||||||
|
|
Year Ended December 31, 2018
|
|
Ten Months Ended December 31, 2017
|
|
|
Two Months Ended February 28, 2017
|
|
Year Ended December 31, 2016
|
||||||||
|
|
(in thousands)
|
|||||||||||||||
|
Return of undistributed funds from cash distribution pool
(1)
|
$
|
22,855
|
|
|
$
|
—
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Gains on resolution of pre-emergence liabilities and claims
|
3,713
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
|
Legal and other professional advisory fees
|
(3,083
|
)
|
|
(1,027
|
)
|
|
|
(19,481
|
)
|
|
(30,130
|
)
|
||||
|
Gains on settlement of liabilities subject to compromise
|
—
|
|
|
—
|
|
|
|
421,774
|
|
|
—
|
|
||||
|
Fresh-start valuation adjustments
|
—
|
|
|
—
|
|
|
|
(920,699
|
)
|
|
—
|
|
||||
|
Unamortized premiums
|
—
|
|
|
—
|
|
|
|
—
|
|
|
10,923
|
|
||||
|
Terminated contracts
|
—
|
|
|
—
|
|
|
|
—
|
|
|
(55,148
|
)
|
||||
|
Other
|
1,205
|
|
|
(705
|
)
|
|
|
10,686
|
|
|
1,693
|
|
||||
|
Reorganization items, net
|
$
|
24,690
|
|
|
$
|
(1,732
|
)
|
|
|
$
|
(507,720
|
)
|
|
$
|
(72,662
|
)
|
|
(1)
|
This amount was reclassed from restricted cash to general cash, thus does not represent a cash transaction.
|
|
|
(in thousands)
|
||
|
Liabilities subject to compromise
|
$
|
1,000,336
|
|
|
Pre-petition debt not classified as subject to compromise
|
891,259
|
|
|
|
Post-petition liabilities
|
245,702
|
|
|
|
Total post-petition liabilities and allowed claims
|
2,137,297
|
|
|
|
Reorganization value of assets immediately prior to implementation of the Plan
|
(1,722,585)
|
|
|
|
Excess post-petition liabilities and allowed claims
|
$
|
414,712
|
|
|
|
(in thousands)
|
||
|
Enterprise value
|
$
|
1,278,527
|
|
|
Plus: Fair value of non-debt liabilities
|
282,511
|
|
|
|
Reorganization value of the Successor’s assets
|
$
|
1,561,038
|
|
|
|
As of February 28, 2017
|
||||||||||||||||
|
|
Berry LLC (Predecessor)
|
|
|
Reorganization Adjustments
(1)
|
|
|
Fresh-Start Adjustments
|
|
|
Berry Corp. (Successor)
|
|||||||
|
|
(in thousands)
|
||||||||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
||||||||||
|
Current assets:
|
|
|
|
|
|
|
|
||||||||||
|
Cash and cash equivalents
|
$
|
27,407
|
|
|
$
|
4,642
|
|
(2)
|
$
|
—
|
|
|
$
|
32,049
|
|
||
|
Accounts receivable
|
76,027
|
|
|
(15,700
|
)
|
(3)
|
(816
|
)
|
(14
|
)
|
59,511
|
|
|||||
|
Derivative instruments
|
243
|
|
|
—
|
|
|
—
|
|
|
243
|
|
||||||
|
Restricted cash
|
128
|
|
|
52,732
|
|
(4)
|
—
|
|
|
52,860
|
|
||||||
|
Other current assets
|
18,437
|
|
|
(5,558
|
)
|
(5)
|
3,873
|
|
(15
|
)
|
16,752
|
|
|||||
|
Total current assets
|
122,242
|
|
|
36,116
|
|
|
3,057
|
|
|
161,415
|
|
||||||
|
Non-current assets:
|
|
|
|
|
|
|
|
||||||||||
|
Oil and natural gas properties
|
5,031,498
|
|
|
—
|
|
|
(3,787,898
|
)
|
(16
|
)
|
1,243,600
|
|
|||||
|
Less accumulated depletion and amortization
|
(2,814,999
|
)
|
|
—
|
|
|
2,814,999
|
|
(16
|
)
|
—
|
|
|||||
|
Total oil and natural gas properties, net
|
2,216,499
|
|
|
—
|
|
|
(972,899
|
)
|
|
1,243,600
|
|
||||||
|
Other property and equipment
|
124,379
|
|
|
—
|
|
|
(15,576
|
)
|
(17
|
)
|
108,803
|
|
|||||
|
Less accumulated depreciation
|
(22,107
|
)
|
|
—
|
|
|
22,107
|
|
(17
|
)
|
—
|
|
|||||
|
Total other property and equipment, net
|
102,273
|
|
|
—
|
|
|
6,530
|
|
|
108,803
|
|
||||||
|
Derivative instruments
|
57
|
|
|
—
|
|
|
—
|
|
|
57
|
|
||||||
|
Restricted cash
|
197,939
|
|
|
(197,814
|
)
|
(2)
|
—
|
|
|
125
|
|
||||||
|
Other non-current assets
|
16,076
|
|
|
151
|
|
(6)
|
30,811
|
|
(18
|
)
|
47,038
|
|
|||||
|
Total assets
|
$
|
2,655,086
|
|
|
$
|
(161,547
|
)
|
|
$
|
(932,501
|
)
|
|
$
|
1,561,038
|
|
||
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
||||||||||
|
Current liabilities:
|
|
|
|
|
|
|
|
||||||||||
|
Accounts payable and accrued expenses
|
$
|
60,323
|
|
|
$
|
52,371
|
|
(7)
|
$
|
3,818
|
|
(19
|
)
|
$
|
116,512
|
|
|
|
Derivative instruments
|
5,355
|
|
|
—
|
|
|
—
|
|
|
5,355
|
|
||||||
|
Current portion of long-term debt, net
|
891,259
|
|
|
(891,259
|
)
|
(8)
|
—
|
|
|
—
|
|
||||||
|
Other accrued liabilities
|
7,335
|
|
|
(3,760
|
)
|
(9)
|
1,295
|
|
(20
|
)
|
4,870
|
|
|||||
|
Total current liabilities
|
964,272
|
|
|
(842,648
|
)
|
|
5,113
|
|
|
126,737
|
|
||||||
|
Non-current liabilities:
|
|
|
|
|
|
|
|
||||||||||
|
Derivative instruments
|
1,710
|
|
|
—
|
|
|
—
|
|
|
1,710
|
|
||||||
|
Long-term debt
|
—
|
|
|
400,000
|
|
(10
|
)
|
—
|
|
|
400,000
|
|
|||||
|
Other non-current liabilities
|
170,979
|
|
|
—
|
|
|
(16,915
|
)
|
(21
|
)
|
154,064
|
|
|||||
|
Liabilities subject to compromise
|
1,000,336
|
|
|
(1,000,336
|
)
|
(11
|
)
|
—
|
|
|
—
|
|
|||||
|
Equity:
|
|
|
|
|
|
|
|
||||||||||
|
Predecessor additional paid-in capital
|
2,798,714
|
|
|
(2,798,714
|
)
|
(12
|
)
|
—
|
|
|
—
|
|
|||||
|
Predecessor accumulated deficit
|
(2,280,925
|
)
|
|
375,159
|
|
(13
|
)
|
1,905,766
|
|
(22
|
)
|
—
|
|
||||
|
Successor preferred stock
|
—
|
|
|
335,000
|
|
(12
|
)
|
—
|
|
|
335,000
|
|
|||||
|
Successor common stock
|
—
|
|
|
33
|
|
(12
|
)
|
—
|
|
|
33
|
|
|||||
|
Successor additional paid-in capital
|
—
|
|
|
3,369,959
|
|
(12
|
)
|
(2,826,465
|
)
|
(22
|
)
|
543,494
|
|
||||
|
Total equity
|
517,789
|
|
|
1,281,437
|
|
|
(920,699
|
)
|
|
878,527
|
|
||||||
|
Total liabilities and equity
|
$
|
2,655,086
|
|
|
$
|
(161,547
|
)
|
|
$
|
(932,501
|
)
|
|
$
|
1,561,038
|
|
||
|
(1)
|
Represent amounts recorded as of the Effective Date for the implementation of the Plan, including, among other items, settlement of the Predecessor’s liabilities subject to compromise, repayment of certain of the Predecessor’s debt, cancellation of the Predecessor’s equity,
|
|
(2)
|
Changes in cash and cash equivalents included the following:
|
|
|
(in thousands)
|
||
|
Borrowings under the Emergence Credit Facility
|
$
|
400,000
|
|
|
Proceeds from issuance of preferred stock pursuant the Berry Rights Offerings
|
335,000
|
|
|
|
Cash receipt from Linn Energy, LLC for ad valorem taxes
|
23,366
|
|
|
|
Removal of restriction on cash balance (includes $128 previously recorded as short term)
|
197,942
|
|
|
|
Payment to the holders of claims under the Pre-Emergence Credit Facility (including $29 in bank fees and $3,760 in interest)
|
(897,663)
|
|
|
|
Payment of professional fees
|
(992)
|
|
|
|
Payment of Emergence Credit Facility fee that was capitalized
|
(151)
|
|
|
|
Funding of the general unsecured claims Cash Distribution Pool
|
(35,000)
|
|
|
|
Funding of the professional fees escrow account
|
(17,860)
|
|
|
|
Changes in cash and cash equivalents
|
$
|
4,642
|
|
|
(3)
|
Collection of overpayment to Linn Energy, LLC for ad valorem taxes.
|
|
(4)
|
Primarily reflects the transfer to restricted cash to fund the Predecessor’s professional fees escrow account and general unsecured claims Cash Distribution Pool.
|
|
(5)
|
Primarily reflects the write-off of the Predecessor’s deferred financing fees.
|
|
(6)
|
Reflects the capitalization of deferred financing fees related to the Emergence Credit Facility.
|
|
(7)
|
Net increase in accounts payable and accrued expenses reflects:
|
|
|
(in thousands)
|
||
|
Recognition of payables for the general unsecured claims Cash Distribution Pool
|
$
|
35,000
|
|
|
Recognition of payables for the professional fees escrow account
|
17,860
|
|
|
|
Recognition of payable for ad valorem tax liability
|
7,666
|
|
|
|
Net change of other professional fees payable
|
(8,161)
|
|
|
|
Other
|
6
|
|
|
|
Net increase in accounts payable and accrued expenses
|
$
|
52,371
|
|
|
(8)
|
Reflects the repayment of the Pre-Emergence Credit Facility.
|
|
(9)
|
Reflects the payment of accrued interest on the Pre-Emergence Credit Facility.
|
|
(10)
|
Reflects borrowings under the Emergence Credit Facility.
|
|
(11)
|
Settlement of liabilities subject to compromise and the resulting net gains were determined as follows:
|
|
|
(in thousands)
|
||
|
Accounts payable and accrued expenses
|
$
|
151,298
|
|
|
Accrued interest payable
|
15,238
|
|
|
|
Debt
|
833,800
|
|
|
|
Total liabilities subject to compromise
|
1,000,336
|
|
|
|
Funding of the general unsecured claims Cash Distribution Pool
|
(35,000)
|
|
|
|
Common stock to holders of Unsecured Notes and general unsecured creditors
|
(543,562)
|
|
|
|
Gains on settlement of liabilities subject to compromise
|
$
|
421,774
|
|
|
(12)
|
Net increase in capital accounts reflects:
|
|
|
(in thousands)
|
||
|
Common stock to holders of Unsecured Notes and general unsecured creditors
|
$
|
543,562
|
|
|
Payment of issuance costs
|
(35)
|
|
|
|
Dividend related to beneficial conversion feature of preferred stock
|
27,751
|
|
|
|
Cancellation of the Predecessor’s additional paid-in capital
|
2,798,714
|
|
|
|
Par value of common stock
|
(33)
|
|
|
|
Change in additional paid-in capital
|
3,369,959
|
|
|
|
Proceeds from issuance of preferred stock
|
335,000
|
|
|
|
Par value of common stock
|
33
|
|
|
|
Predecessor’s additional paid-in capital
|
(2,798,714)
|
|
|
|
Net increase in capital accounts
|
$
|
906,278
|
|
|
(13)
|
Net decrease in accumulated deficit reflects:
|
|
|
(in thousands)
|
||
|
Recognition of gains on settlement of liabilities subject to compromise
|
$
|
421,774
|
|
|
Recognition of professional fees
|
(13,667)
|
|
|
|
Write-off of deferred financing fees
|
(5,197)
|
|
|
|
Total reorganization items, net
|
402,910
|
|
|
|
Dividend related to beneficial conversion feature of preferred stock
|
(27,751)
|
|
|
|
Net decrease in accumulated deficit
|
$
|
375,159
|
|
|
(14)
|
Reflects a change in accounting policy from the entitlements method to the sales method for natural gas production imbalances.
|
|
(15)
|
Primarily reflects an increase in the current portion of greenhouse gas allowances.
|
|
(16)
|
Reflects a decrease of oil and natural gas properties, based on the methodology discussed in Note
4
, and the elimination of accumulated depletion and amortization. The following table summarizes the components of oil and natural gas properties as of the Effective Date:
|
|
|
Berry Corp. (Successor)
|
|
|
Berry LLC (Predecessor)
|
||||
|
|
Fair Value
|
|
|
Historical Book Value
|
||||
|
|
(in thousands)
|
|||||||
|
Proved properties
|
$
|
712,400
|
|
|
|
$
|
4,266,843
|
|
|
Unproved properties
|
531,200
|
|
|
|
764,655
|
|
||
|
Total proved and unproved properties
|
1,243,600
|
|
|
|
5,031,498
|
|
||
|
Less accumulated depletion and amortization
|
—
|
|
|
|
(2,814,999)
|
|
||
|
Total proved and unproved properties, net
|
$
|
1,243,600
|
|
|
|
$
|
2,216,499
|
|
|
(17)
|
Reflects a decrease of other property and equipment and the elimination of accumulated depreciation. The following table summarizes the components of other property and equipment as of the Effective Date:
|
|
|
Berry Corp. (Successor)
|
|
|
Berry LLC (Predecessor)
|
||||
|
|
Fair Value
|
|
|
Historical Book Value
|
||||
|
|
(in thousands)
|
|||||||
|
Natural gas plants and pipelines
|
$
|
91,427
|
|
|
|
$
|
109,675
|
|
|
Land
|
8,262
|
|
|
|
201
|
|
||
|
Furniture and office equipment
|
5,040
|
|
|
|
3,879
|
|
||
|
Buildings and leasehold improvements
|
2,740
|
|
|
|
5,884
|
|
||
|
Vehicles
|
1,156
|
|
|
|
4,542
|
|
||
|
Drilling and other equipment
|
178
|
|
|
|
198
|
|
||
|
Total other property and equipment
|
108,803
|
|
|
|
124,379
|
|
||
|
Less accumulated depreciation
|
—
|
|
|
|
(22,107)
|
|
||
|
Total other property and equipment, net
|
$
|
108,803
|
|
|
|
$
|
102,273
|
|
|
(18)
|
Primarily reflects an increase in greenhouse gas allowances of approximately
$30 million
and a joint venture investment of approximately
$1 million
. Greenhouse gas allowances were valued using a market approach based on trading prices for carbon credits on February 28, 2017. Our joint venture investment was valued based on a market approach using a market EBITDA multiple.
|
|
(19)
|
Reflects increases for greenhouse gas emissions liabilities of approximately
$4 million
and a change in accounting policy from the entitlements method to the sales method for gas production imbalances of approximately
$200,000
, partially offset by a decrease for the current portion of intangibles liabilities of approximately
$500,000
.
|
|
(20)
|
Reflects an increase of the current portion of asset retirement obligations.
|
|
(21)
|
Primarily reflects a decrease for asset retirement obligations of approximately
$30 million
and for intangible liabilities of approximately
$6 million
, partially offset by an increase for greenhouse gas emissions liabilities of approximately
$19 million
. The fair value of asset retirement obligations was estimated using valuation techniques that convert future cash flows to a single discounted amount. Significant inputs to the valuation include estimates of: (i) plugging and abandonment costs per well based on existing regulatory requirements; (ii) remaining life per well; (iii) future inflation factors; and (iv) a credit-adjusted risk-free interest rate. The intangible liabilities identified on the Effective Date were valued based on a combination of market and incomes approaches and will be amortized over the remaining life of the respective contract. Greenhouse gas emissions liabilities were valued using a market approach based on trading prices for greenhouse gas allowances on February 28, 2017.
|
|
(22)
|
Reflects the cumulative impact of the fresh-start accounting adjustments discussed above and the elimination of the Predecessor’s accumulated deficit.
|
|
|
Berry Corp. (Successor)
|
||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
|
|
(in thousands)
|
||||||
|
Proved properties
|
$
|
1,073,959
|
|
|
$
|
825,416
|
|
|
Unproved properties
|
388,034
|
|
|
517,037
|
|
||
|
Total proved and unproved properties
|
1,461,993
|
|
|
1,342,453
|
|
||
|
Less accumulated depletion and amortization
|
(123,217
|
)
|
|
(54,785
|
)
|
||
|
Total proved and unproved properties, net
|
$
|
1,338,776
|
|
|
$
|
1,287,668
|
|
|
|
Berry Corp. (Successor)
|
||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
|
|
(in thousands)
|
||||||
|
Natural gas plants and pipelines
|
$
|
86,562
|
|
|
$
|
79,856
|
|
|
Buildings and leasehold improvements
|
3,359
|
|
|
2,986
|
|
||
|
Vehicles
|
6,753
|
|
|
3,228
|
|
||
|
Furniture and equipment
|
14,964
|
|
|
10,547
|
|
||
|
Land
|
8,073
|
|
|
8,262
|
|
||
|
Total other property and equipment
|
119,710
|
|
|
104,879
|
|
||
|
Less: accumulated depreciation
|
(15,778
|
)
|
|
(5,356
|
)
|
||
|
Total other property and equipment, net
|
$
|
103,932
|
|
|
$
|
99,523
|
|
|
|
December 31, 2018
|
|
December 31, 2017
|
Interest Rate
|
Maturity
|
Security
|
||||
|
|
(in thousands)
|
|
|
|
||||||
|
RBL Facility
|
$
|
—
|
|
|
$
|
379,000
|
|
variable rates of 4.5% (2018) and 4.8% (2017), respectively
|
June 29, 2022
|
Mortgage on 85% of Present Value of proven oil and gas reserves
|
|
2026 Notes
|
400,000
|
|
|
—
|
|
7.0%
|
February 15, 2026
|
Unsecured
|
||
|
Long-Term Debt - Principal Amount
|
400,000
|
|
|
379,000
|
|
|
|
|
||
|
Less: Debt Issuance Costs
|
(8,214
|
)
|
|
—
|
|
|
|
|
||
|
Long-Term Debt, net
|
$
|
391,786
|
|
|
$
|
379,000
|
|
|
|
|
|
•
|
incur or guarantee additional indebtedness or issue certain types of preferred stock;
|
|
•
|
pay dividends on capital stock or redeem, repurchase or retire our capital stock or subordinated indebtedness;
|
|
•
|
transfer, sell or dispose of assets;
|
|
•
|
make investments;
|
|
•
|
create certain liens securing indebtedness;
|
|
•
|
enter into agreements that restrict dividends or other payments from our restricted subsidiaries to us;
|
|
•
|
consolidate, merge or transfer all or substantially all of our assets; and
|
|
•
|
engage in transactions with affiliates.
|
|
|
Q1 2019
|
|
Q2 2019
|
|
Q3 2019
|
|
Q4 2019
|
|
FY 2020
|
||||||||||
|
Purchased Oil Put Options (ICE Brent):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Hedged volume (MBbls)
|
360
|
|
|
1,001
|
|
|
1,012
|
|
|
1,012
|
|
|
455
|
|
|||||
|
Weighted-average price ($/Bbl)
|
$
|
65.00
|
|
|
$
|
65.00
|
|
|
$
|
65.00
|
|
|
$
|
65.00
|
|
|
$
|
65.00
|
|
|
Fixed Price Oil Swaps (ICE Brent):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Hedged volume (MBbls)
|
1,080
|
|
|
637
|
|
|
644
|
|
|
644
|
|
|
—
|
|
|||||
|
Weighted-average price ($/Bbl)
|
$
|
75.76
|
|
|
$
|
76.27
|
|
|
$
|
76.27
|
|
|
$
|
76.27
|
|
|
$
|
—
|
|
|
Oil basis differential positions (ICE Brent-NYMEX WTI basis swaps):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Hedged volume (MBbls)
|
45
|
|
|
45.5
|
|
|
46
|
|
|
46
|
|
|
—
|
|
|||||
|
Weighted-average price ($/Bbl)
|
$
|
(1.29
|
)
|
|
$
|
(1.29
|
)
|
|
$
|
(1.29
|
)
|
|
$
|
(1.29
|
)
|
|
$
|
—
|
|
|
Fixed Price Gas Purchase Swaps (Kern, Delivered):
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Hedged volume (MMBtu)
|
1,350,000
|
|
|
1,365,000
|
|
|
1,380,000
|
|
|
465,000
|
|
|
—
|
|
|||||
|
Weighted-average price ($/MMBtu)
|
$
|
2.65
|
|
|
$
|
2.65
|
|
|
$
|
2.65
|
|
|
$
|
2.65
|
|
|
$
|
—
|
|
|
|
Berry Corp. (Successor)
|
||||||||||||
|
|
December 31, 2018
|
||||||||||||
|
|
Balance Sheet Classification
|
|
Gross Amounts Recognized at Fair Value
|
|
Gross Amounts Offset on Balance Sheet
|
|
Net Fair Value Presented on Balance Sheet
|
||||||
|
|
(in thousands)
|
||||||||||||
|
Assets:
|
|
|
|
|
|
|
|
||||||
|
Commodity Contracts
|
Current assets
|
|
$
|
89,981
|
|
|
$
|
(1,385
|
)
|
|
$
|
88,596
|
|
|
Commodity Contracts
|
Non-current assets
|
|
3,289
|
|
|
—
|
|
|
3,289
|
|
|||
|
Liabilities:
|
|
|
|
|
|
|
|
||||||
|
Commodity Contracts
|
Current liabilities
|
|
(1,385
|
)
|
|
1,385
|
|
|
—
|
|
|||
|
Total derivatives
|
|
|
$
|
91,885
|
|
|
$
|
—
|
|
|
$
|
91,885
|
|
|
|
Berry Corp. (Successor)
|
||||||||||||
|
|
December 31, 2017
|
||||||||||||
|
|
Balance Sheet Classification
|
|
Gross Amounts Recognized at Fair Value
|
|
Gross Amounts Offset in the Balance Sheet
|
|
Net Fair Value Presented in the Balance Sheet
|
||||||
|
|
(in thousands)
|
||||||||||||
|
Liabilities:
|
|
|
|
|
|
|
|
||||||
|
Commodity Contracts
|
Current liabilities
|
|
$
|
(49,949
|
)
|
|
$
|
—
|
|
|
$
|
(49,949
|
)
|
|
Commodity Contracts
|
Non-current liabilities
|
|
(25,332
|
)
|
|
—
|
|
|
(25,332
|
)
|
|||
|
Total derivatives
|
|
|
$
|
(75,281
|
)
|
|
$
|
—
|
|
|
$
|
(75,281
|
)
|
|
|
Berry Corp. (Successor)
|
|
|
Berry LLC (Predecessor)
|
||||||||||||
|
|
Year Ended December 31, 2018
|
|
Ten Months Ended December 31, 2017
|
|
|
Two Months Ended February 28, 2017
|
|
Year Ended December 31, 2016
|
||||||||
|
|
(in thousands)
|
|||||||||||||||
|
Gains (losses) on oil derivatives
|
$
|
(4,621
|
)
|
|
$
|
(66,900
|
)
|
|
|
$
|
12,886
|
|
|
$
|
(15,781
|
)
|
|
Gains (losses) on natural gas derivatives
|
6,357
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
|
Lease operating expenses
(1)
|
—
|
|
|
—
|
|
|
|
—
|
|
|
(4,605)
|
|
||||
|
Total gains (losses) on oil and natural gas derivatives
|
$
|
(1,735
|
)
|
|
$
|
(66,900
|
)
|
|
|
$
|
12,886
|
|
|
$
|
(20,386
|
)
|
|
(1)
|
Consists of gains and (losses) on derivatives that were entered into in March 2015 to hedge exposure to differentials in consuming areas.
|
|
|
2019
|
2020
|
2021
|
2022
|
2023
|
Thereafter
|
Total
|
||||||||||||||
|
|
(in thousands)
|
||||||||||||||||||||
|
Minimum purchase obligations
|
$
|
3,195
|
|
$
|
3,247
|
|
$
|
2,675
|
|
$
|
2,590
|
|
$
|
1,061
|
|
—
|
|
$
|
12,768
|
|
|
|
Minimum lease payments
|
$
|
1,290
|
|
$
|
316
|
|
$
|
321
|
|
$
|
326
|
|
$
|
229
|
|
$
|
—
|
|
$
|
2,482
|
|
|
|
Number of
shares
|
|
Weighted-average Grant Date Fair Value
|
|||
|
|
(shares in thousands)
|
|||||
|
December 31, 2017
|
683
|
|
|
$
|
10.12
|
|
|
Granted
|
218
|
|
|
$
|
11.97
|
|
|
Vested
|
(239
|
)
|
|
$
|
10.24
|
|
|
Forfeited
|
(21
|
)
|
|
$
|
10.92
|
|
|
December 31, 2018
|
641
|
|
|
$
|
10.82
|
|
|
|
Number of
shares
|
|
Weighted-average Grant Date Fair Value
|
|||
|
|
(shares in thousands)
|
|||||
|
December 31, 2017
|
622
|
|
|
$
|
7.09
|
|
|
Granted
|
132
|
|
|
$
|
7.98
|
|
|
Vested
|
(454
|
)
|
|
$
|
7.78
|
|
|
Forfeited
|
(18
|
)
|
|
$
|
7.49
|
|
|
December 31, 2018
|
282
|
|
|
$
|
6.73
|
|
|
|
Berry Corp. (Successor)
|
|
|
Berry LLC (Predecessor)
|
||||||||||||
|
|
Year Ended December 31, 2018
|
|
Ten Months Ended December 31, 2017
|
|
|
Two Months Ended February 28, 2017
|
|
Year Ended December 31, 2016
|
||||||||
|
|
(in thousands)
|
|||||||||||||||
|
Current taxes:
|
|
|
|
|
|
|
|
|
||||||||
|
Federal
|
$
|
(465
|
)
|
|
$
|
465
|
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
State
|
(446
|
)
|
|
450
|
|
|
|
221
|
|
|
127
|
|
||||
|
Total current taxes
|
(911
|
)
|
|
915
|
|
|
|
221
|
|
|
127
|
|
||||
|
Deferred taxes:
|
|
|
|
|
|
|
|
|
||||||||
|
Federal
|
33,227
|
|
|
1,888
|
|
|
|
—
|
|
|
—
|
|
||||
|
State
|
10,719
|
|
|
—
|
|
|
|
9
|
|
|
(11
|
)
|
||||
|
Total deferred taxes
|
43,946
|
|
|
1,888
|
|
|
|
9
|
|
|
(11
|
)
|
||||
|
Total current and deferred taxes
|
$
|
43,035
|
|
|
$
|
2,803
|
|
|
|
$
|
230
|
|
|
$
|
116
|
|
|
|
Berry Corp. (Successor)
|
|
|
Berry LLC (Predecessor)
|
||||||||
|
|
Year Ended December 31, 2018
|
|
Ten Months Ended December 31, 2017
|
|
|
Two Months Ended February 28, 2017
|
|
Year Ended December 31, 2016
|
||||
|
Federal statutory rate
|
21.0
|
%
|
|
35.0
|
%
|
|
|
35.0
|
%
|
|
35.0
|
%
|
|
State, net of federal tax benefit
|
6.3
|
%
|
|
7.2
|
%
|
|
|
—
|
%
|
|
—
|
%
|
|
Effect of permanent differences
|
(0.6
|
)%
|
|
(0.4
|
)%
|
|
|
—
|
%
|
|
—
|
%
|
|
Tax reform—rate change
(1)
|
—
|
%
|
|
(14.7
|
)%
|
|
|
—
|
%
|
|
—
|
%
|
|
Income excluded from nontaxable entities
|
—
|
%
|
|
—
|
%
|
|
|
(35.0
|
)%
|
|
(35.0
|
)%
|
|
Change in valuation allowance
|
(4.1
|
)%
|
|
(42.4
|
)%
|
|
|
—
|
%
|
|
—
|
%
|
|
Effective tax rate
|
22.6
|
%
|
|
(15.3
|
)%
|
|
|
—
|
%
|
|
—
|
%
|
|
(1)
|
For the ten months ended December 31, 2017, includes the tax rate reduction. The impact of the rate change is fully offset in the “Change in valuation allowance” item.
|
|
|
Berry Corp. (Successor)
|
||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
|
|
(in thousands)
|
||||||
|
Deferred tax assets:
|
|
|
|
||||
|
Net operating loss carryforwards
|
$
|
14,310
|
|
|
$
|
1,556
|
|
|
Accruals
|
2,993
|
|
|
2,144
|
|
||
|
Asset retirement obligations
|
26,383
|
|
|
27,064
|
|
||
|
Derivative instruments
|
—
|
|
|
18,982
|
|
||
|
Tax credits
|
—
|
|
|
528
|
|
||
|
Interest limitation carryforward
|
7,486
|
|
|
—
|
|
||
|
Other
|
2,033
|
|
|
867
|
|
||
|
Subtotal
|
53,205
|
|
|
51,141
|
|
||
|
Valuation allowance
|
—
|
|
|
(7,748
|
)
|
||
|
Total deferred tax assets
|
53,205
|
|
|
43,393
|
|
||
|
Deferred tax liabilities:
|
|
|
|
||||
|
Book tax differences in property basis
|
(95,348
|
)
|
|
(45,281
|
)
|
||
|
Derivative instruments
|
(3,692
|
)
|
|
—
|
|
||
|
Total deferred tax liabilities
|
(99,040
|
)
|
|
(45,281
|
)
|
||
|
Net deferred tax asset (liability)
|
$
|
(45,835
|
)
|
|
$
|
(1,888
|
)
|
|
|
Berry Corp. (Successor)
|
||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
|
|
(in thousands)
|
||||||
|
Prepaid expenses
|
$
|
4,656
|
|
|
$
|
6,901
|
|
|
Oil inventories, materials and supplies
|
9,473
|
|
|
5,938
|
|
||
|
Other
|
238
|
|
|
1,227
|
|
||
|
Other current assets
|
$
|
14,367
|
|
|
$
|
14,066
|
|
|
|
Berry Corp. (Successor)
|
||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
|
|
(in thousands)
|
||||||
|
Accounts payable-trade
|
$
|
13,564
|
|
|
$
|
11,916
|
|
|
Accrued expenses
|
66,417
|
|
|
37,912
|
|
||
|
Royalties payable
|
26,189
|
|
|
25,793
|
|
||
|
Greenhouse gas liability
|
—
|
|
|
10,446
|
|
||
|
Taxes other than income tax liability
|
10,766
|
|
|
8,437
|
|
||
|
Accrued interest
|
10,500
|
|
|
—
|
|
||
|
Dividends payable
|
9,992
|
|
|
—
|
|
||
|
Other
|
6,689
|
|
|
3,373
|
|
||
|
Total accounts payable and accrued expenses
|
$
|
144,118
|
|
|
$
|
97,877
|
|
|
|
Berry Corp. (Successor)
|
|
|
Berry LLC (Predecessor)
|
||||||||||||
|
|
Year Ended December 31, 2018
|
|
Ten Months Ended December 31, 2017
|
|
|
Two Months
Ended February 28, 2017 |
|
Year Ended December 31, 2016
|
||||||||
|
|
(in thousands)
|
|||||||||||||||
|
Supplemental Disclosures of Significant Non-Cash Investing Activities:
|
|
|
|
|
|
|
|
|
||||||||
|
Increase (decrease) in accrued liabilities related to purchases of property and equipment
|
$
|
19,257
|
|
|
$
|
2,483
|
|
|
|
$
|
2,249
|
|
|
$
|
2,266
|
|
|
Supplemental Disclosures of Cash Payments (Receipts):
|
|
|
|
|
|
|
|
|
||||||||
|
Interest, net of amounts capitalized
|
$
|
19,761
|
|
|
$
|
14,276
|
|
|
|
$
|
8,057
|
|
|
$
|
57,759
|
|
|
Income taxes
|
$
|
(1,901
|
)
|
|
$
|
1,994
|
|
|
|
$
|
—
|
|
|
$
|
347
|
|
|
Reorganization items, net
|
$
|
832
|
|
|
$
|
1,732
|
|
|
|
$
|
11,838
|
|
|
$
|
19,116
|
|
|
|
Berry Corp. (Successor)
|
|
|
Berry LLC (Predecessor)
|
||||||||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
February 28, 2017
|
|
December 31, 2016
|
||||||||
|
|
(in thousands)
|
|||||||||||||||
|
Beginning of Period
|
|
|
|
|
|
|
|
|
||||||||
|
Cash and cash equivalents
|
$
|
33,905
|
|
|
$
|
32,049
|
|
|
|
$
|
30,483
|
|
|
$
|
1,023
|
|
|
Restricted cash
|
34,833
|
|
|
52,860
|
|
|
|
197,793
|
|
|
250,359
|
|
||||
|
Restricted cash in other noncurrent assets
|
—
|
|
|
125
|
|
|
|
128
|
|
|
128
|
|
||||
|
Cash, cash equivalents and restricted cash
|
$
|
68,738
|
|
|
$
|
85,034
|
|
|
|
$
|
228,404
|
|
|
$
|
251,510
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Ending of Period
|
|
|
|
|
|
|
|
|
||||||||
|
Cash and cash equivalents
|
$
|
68,680
|
|
|
$
|
33,905
|
|
|
|
$
|
32,049
|
|
|
$
|
30,483
|
|
|
Restricted cash
|
—
|
|
|
34,833
|
|
|
|
52,860
|
|
|
197,793
|
|
||||
|
Restricted cash in other noncurrent assets
|
—
|
|
|
—
|
|
|
|
125
|
|
|
128
|
|
||||
|
Cash, cash equivalents and restricted cash
|
$
|
68,680
|
|
|
$
|
68,738
|
|
|
|
$
|
85,034
|
|
|
$
|
228,404
|
|
|
|
Berry Corp. (Successor)
|
|
|
Berry LLC (Predecessor)
|
||||||||
|
|
Year Ended December 31, 2018
|
|
Ten Months Ended December 31, 2017
|
|
|
Two Months
Ended February 28, 2017 |
|
Year Ended December 31, 2016
|
||||
|
|
(in thousands except per share amounts)
|
|||||||||||
|
Basic EPS calculation
|
|
|
|
|
|
|
|
|
||||
|
Net income (loss)
|
$
|
147,102
|
|
|
$
|
(21,068
|
)
|
|
|
n/a
|
|
n/a
|
|
less: Series A Preferred Stock dividends and conversion to common stock
|
(97,942
|
)
|
|
(18,248
|
)
|
|
|
n/a
|
|
n/a
|
||
|
Net income (loss) attributable to common stockholders
|
$
|
49,160
|
|
|
$
|
(39,316
|
)
|
|
|
n/a
|
|
n/a
|
|
Weighted-average shares of common stock outstanding
|
57,743
|
|
|
38,644
|
|
|
|
n/a
|
|
n/a
|
||
|
Basic Earnings (loss) per share
(2)
|
$
|
0.85
|
|
|
$
|
(1.02
|
)
|
|
|
n/a
|
|
n/a
|
|
Diluted EPS calculation
|
|
|
|
|
|
|
|
|
||||
|
Net income (loss)
|
$
|
147,102
|
|
|
$
|
(21,068
|
)
|
|
|
n/a
|
|
n/a
|
|
less: Series A Preferred Stock dividends and conversion to common stock
|
(97,942
|
)
|
|
(18,248
|
)
|
|
|
n/a
|
|
n/a
|
||
|
Net loss attributable to common stockholders
|
$
|
49,160
|
|
|
$
|
(39,316
|
)
|
|
|
n/a
|
|
n/a
|
|
Weighted-average shares of common stock outstanding
|
57,743
|
|
|
38,644
|
|
|
|
n/a
|
|
n/a
|
||
|
Dilutive effect of potentially dilutive securities
(1)
|
189
|
|
|
—
|
|
|
|
n/a
|
|
n/a
|
||
|
Weighted-average common shares outstanding-diluted
|
57,932
|
|
|
38,644
|
|
|
|
n/a
|
|
n/a
|
||
|
Diluted Earnings (loss) per share
(2)
|
$
|
0.85
|
|
|
$
|
(1.02
|
)
|
|
|
n/a
|
|
n/a
|
|
(1)
|
No
potentially dilutive securities were included in computing earnings (loss) per share for the ten months ended December 31, 2017 because the effect of inclusion would have been anti-dilutive.
|
|
(2)
|
Per share amounts are stated net of tax.
|
|
|
Berry Corp. (Successor)
|
||||||||||||||
|
|
Quarters Ended
|
||||||||||||||
|
March 31
|
|
June 30
|
|
September 30
|
|
December 31
|
|||||||||
|
|
(in thousands, except per share amounts)
|
||||||||||||||
|
2018:
|
|
|
|
|
|
|
|
||||||||
|
Total revenues and other
(1)
|
$
|
97,284
|
|
|
$
|
65,982
|
|
|
$
|
142,947
|
|
|
$
|
280,346
|
|
|
Total expenses
(2)
|
$
|
91,121
|
|
|
$
|
90,458
|
|
|
$
|
102,130
|
|
|
$
|
104,743
|
|
|
(Gains) losses on sale of assets and other, net
|
$
|
—
|
|
|
$
|
123
|
|
|
$
|
400
|
|
|
$
|
(3,269
|
)
|
|
Reorganization items, net, expense (income)
|
$
|
8,955
|
|
|
$
|
456
|
|
|
$
|
13,781
|
|
|
$
|
1,498
|
|
|
Net income (loss)
|
$
|
6,410
|
|
|
$
|
(28,061
|
)
|
|
$
|
36,985
|
|
|
$
|
131,768
|
|
|
Net income (loss) attributable to common stockholders
|
$
|
760
|
|
|
$
|
(33,711
|
)
|
|
$
|
(49,657
|
)
|
|
$
|
131,768
|
|
|
Earnings (loss) per share attributable to common stockholders:
|
|
|
|
|
|
|
|
||||||||
|
Basic
(4)
|
$
|
0.02
|
|
|
$
|
(0.94
|
)
|
|
$
|
(0.70
|
)
|
|
$
|
1.56
|
|
|
Diluted
(4)
|
$
|
0.02
|
|
|
$
|
(0.94
|
)
|
|
$
|
(0.70
|
)
|
|
$
|
1.56
|
|
|
|
Berry LLC
(Predecessor) |
|
|
Berry Corp.
(Successor) |
||||||||||||||||
|
|
Two Months Ended
February 28 |
|
|
One Month
Ended March 31 |
|
Quarters Ended
|
||||||||||||||
|
|
June 30
|
|
September 30
|
|
December 31
|
|||||||||||||||
|
|
(in thousands, except per share amounts)
|
|||||||||||||||||||
|
2017:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total revenues and other
(1)
|
$
|
92,718
|
|
|
|
$
|
59,655
|
|
|
$
|
134,721
|
|
|
$
|
69,910
|
|
|
$
|
55,382
|
|
|
Total expenses
(2)
|
$
|
79,607
|
|
|
|
$
|
37,783
|
|
|
$
|
113,380
|
|
|
$
|
101,397
|
|
|
$
|
92,189
|
|
|
(Gains) losses on sale of assets and other, net
|
$
|
(183
|
)
|
|
|
$
|
—
|
|
|
$
|
5
|
|
|
$
|
(20,692
|
)
|
|
$
|
(2,243
|
)
|
|
Reorganization items, net, expense (income)
|
$
|
507,720
|
|
|
|
$
|
1,306
|
|
|
$
|
(713
|
)
|
|
$
|
408
|
|
|
$
|
730
|
|
|
Net income (loss)
|
$
|
(502,964
|
)
|
|
|
$
|
11,377
|
|
|
$
|
12,119
|
|
|
$
|
(9,684
|
)
|
|
$
|
(34,880
|
)
|
|
Net income (loss) attributable to common stockholders
|
$
|
(502,964
|
)
|
|
|
$
|
9,585
|
|
|
$
|
6,715
|
|
|
$
|
(15,169
|
)
|
|
$
|
(40,447
|
)
|
|
Earnings (loss) per share attributable to common stockholders:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Basic
(3)(4)
|
n/a
|
|
|
|
$
|
0.25
|
|
|
$
|
0.17
|
|
|
$
|
(0.39
|
)
|
|
$
|
(1.05
|
)
|
|
|
Diluted
(3)(4)
|
n/a
|
|
|
|
$
|
0.15
|
|
|
$
|
0.16
|
|
|
$
|
(0.39
|
)
|
|
$
|
(1.05
|
)
|
|
|
|
Berry LLC (Predecessor)
(3)
|
||||||||||||||
|
|
Quarters Ended
|
||||||||||||||
|
|
March 31
|
|
June 30
|
|
September 30
|
|
December 31
|
||||||||
|
|
(in thousands)
|
||||||||||||||
|
2016:
|
|
|
|
|
|
|
|
||||||||
|
Total revenues and other
(1)
|
$
|
91,266
|
|
|
$
|
108,639
|
|
|
$
|
113,225
|
|
|
$
|
97,861
|
|
|
Total expenses
(2)
|
$
|
1,196,393
|
|
|
$
|
133,868
|
|
|
$
|
111,600
|
|
|
$
|
118,207
|
|
|
(Gains) losses on sale of assets and other, net
|
$
|
(192
|
)
|
|
$
|
425
|
|
|
$
|
(370
|
)
|
|
$
|
28
|
|
|
Reorganization items, net expense (income)
|
$
|
—
|
|
|
$
|
(49,086
|
)
|
|
$
|
87,915
|
|
|
$
|
33,833
|
|
|
Net income (loss)
|
$
|
(1,124,819
|
)
|
|
$
|
6,840
|
|
|
$
|
(98,438
|
)
|
|
$
|
(66,779
|
)
|
|
(1)
|
Includes net derivative gains (losses) for oil sales derivatives.
|
|
(2)
|
Includes the following expenses: lease operating, electricity generation, transportation, marketing, general and administrative, depreciation, depletion and amortization, impairment of long-lived assets, taxes, other than income taxes, and gains or losses on natural gas derivatives.
|
|
(3)
|
Our predecessor company was organized as a limited liability company and, as such, did not issue any stock. Accordingly, we have not presented earnings per share calculations for the predecessor company periods.
|
|
(4)
|
In March 2019, we finalized settlement of claims from unsecured creditors, issuing approximately
2,770,000
shares. We retrospectively adjusted the weighted average shares in our earnings per share calculations for the
2,770,000
shares issued instead of the
7,080,000
shares that had been reserved. See Note
14
of our consolidated financial statements for further information.
|
|
|
Berry Corp. (Successor)
|
|
|
Berry LLC (Predecessor)
|
||||||||||||
|
|
Year Ended December 31, 2018
|
|
Ten Months Ended December 31, 2017
|
|
|
Two Months Ended February 28, 2017
|
|
Year Ended December 31, 2016
|
||||||||
|
|
(in thousands)
|
|||||||||||||||
|
Property acquisition costs:
|
|
|
|
|
|
|
|
|
||||||||
|
Proved
|
$
|
—
|
|
|
$
|
249,338
|
|
|
|
$
|
—
|
|
|
$
|
1,545
|
|
|
Unproved
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
|
Exploration costs
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
|
Development costs
(1)
|
143,002
|
|
|
60,381
|
|
|
|
4,544
|
|
|
13,091
|
|
||||
|
Total costs incurred
|
$
|
143,002
|
|
|
$
|
309,719
|
|
|
|
$
|
4,544
|
|
|
$
|
14,636
|
|
|
(1)
|
Included in development costs for the year ended December 31, 2018 are non-cash additions related to the estimated future asset retirement obligations of the Company's oil and gas properties of $3.4 million.
|
|
|
Berry Corp. (Successor)
|
||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
||||
|
|
(in thousands)
|
||||||
|
Proved properties
|
$
|
1,168,245
|
|
|
$
|
911,478
|
|
|
Unproved properties
|
388,034
|
|
|
517,037
|
|
||
|
Total proved and unproved properties
|
1,556,279
|
|
|
1,428,515
|
|
||
|
Less accumulated depreciation, depletion and amortization
|
(132,587
|
)
|
|
(58,525
|
)
|
||
|
Net capitalized costs
|
$
|
1,423,692
|
|
|
$
|
1,369,990
|
|
|
|
Berry Corp. (Successor)
|
|
|
Berry LLC (Predecessor)
|
||||||||||||
|
|
Year Ended December 31, 2018
|
|
Ten Months Ended December 31, 2017
|
|
|
Two Months Ended February 28, 2017
|
|
Year Ended December 31, 2016
|
||||||||
|
|
(in thousands)
|
|||||||||||||||
|
Net revenues from production:
|
|
|
|
|
|
|
|
|
||||||||
|
Oil, natural gas and NGL sales
|
$
|
552,874
|
|
|
$
|
357,928
|
|
|
|
$
|
74,120
|
|
|
$
|
392,345
|
|
|
Electricity sales
|
35,208
|
|
|
21,972
|
|
|
|
3,655
|
|
|
23,204
|
|
||||
|
Other production-related revenue
|
2,908
|
|
|
6,569
|
|
|
|
2,003
|
|
|
10,899
|
|
||||
|
Total net revenues from production
|
590,990
|
|
|
386,469
|
|
|
|
79,778
|
|
|
426,448
|
|
||||
|
Operating costs for production:
|
|
|
|
|
|
|
|
|
||||||||
|
Lease operating expenses
|
188,776
|
|
|
149,599
|
|
|
|
28,238
|
|
|
185,056
|
|
||||
|
Electricity generation expenses
|
20,619
|
|
|
14,894
|
|
|
|
3,197
|
|
|
17,133
|
|
||||
|
Transportation expenses
|
9,860
|
|
|
19,238
|
|
|
|
6,194
|
|
|
41,619
|
|
||||
|
Production-related general and administrative expenses
|
1,876
|
|
|
5,786
|
|
|
|
—
|
|
|
—
|
|
||||
|
Taxes, other than income taxes
|
33,117
|
|
|
34,211
|
|
|
|
5,212
|
|
|
24,982
|
|
||||
|
Other production-related costs
|
2,140
|
|
|
2,320
|
|
|
|
653
|
|
|
3,100
|
|
||||
|
Total operating costs for production
|
256,388
|
|
|
226,048
|
|
|
|
43,494
|
|
|
271,890
|
|
||||
|
Other costs:
|
|
|
|
|
|
|
|
|
||||||||
|
Depreciation, depletion and amortization
|
81,927
|
|
|
67,051
|
|
|
|
26,743
|
|
|
169,605
|
|
||||
|
Impairment of long-lived assets
|
—
|
|
|
—
|
|
|
|
—
|
|
|
1,030,588
|
|
||||
|
(Gains) losses on sale of assets and other, net
|
(2,747
|
)
|
|
(22,930
|
)
|
|
|
—
|
|
|
(7
|
)
|
||||
|
Total other costs
|
79,180
|
|
|
44,121
|
|
|
|
26,743
|
|
|
1,200,186
|
|
||||
|
Pretax income (loss)
|
255,422
|
|
|
116,300
|
|
|
|
9,541
|
|
|
(1,045,628
|
)
|
||||
|
Income tax expense
|
69,807
|
|
|
45,887
|
|
|
|
230
|
|
|
116
|
|
||||
|
Results of operations
|
$
|
185,615
|
|
|
$
|
70,412
|
|
|
|
$
|
9,311
|
|
|
$
|
(1,045,743
|
)
|
|
|
Year Ended December 31, 2018
|
||||||||||
|
|
Oil
MBbls |
|
NGLs
MBbls |
|
Natural Gas MMcf
|
|
Total
MBoe |
||||
|
Total proved reserves:
|
|
|
|
|
|
|
|
||||
|
Beginning of year
|
100,596
|
|
|
1,271
|
|
|
237,104
|
|
|
141,385
|
|
|
Extensions and discoveries
|
21,276
|
|
|
126
|
|
|
5,762
|
|
|
22,362
|
|
|
Revisions of previous estimates
|
80
|
|
|
211
|
|
|
(62,141
|
)
|
|
(10,066
|
)
|
|
Purchases of minerals in place
|
865
|
|
|
—
|
|
|
—
|
|
|
865
|
|
|
Sales of minerals in place
|
(7
|
)
|
|
(250
|
)
|
|
(10,287
|
)
|
|
(1,972
|
)
|
|
Production
|
(8,045
|
)
|
|
(211
|
)
|
|
(9,589
|
)
|
|
(9,855
|
)
|
|
End of year
|
114,765
|
|
|
1,147
|
|
|
160,849
|
|
|
142,720
|
|
|
Proved developed reserves:
|
|
|
|
|
|
|
|
||||
|
Beginning of year
|
68,490
|
|
|
1,271
|
|
|
100,384
|
|
|
86,492
|
|
|
End of year
|
73,203
|
|
|
1,047
|
|
|
76,331
|
|
|
86,971
|
|
|
Proved undeveloped reserves:
|
|
|
|
|
|
|
|
||||
|
Beginning of year
|
32,106
|
|
|
—
|
|
|
136,720
|
|
|
54,893
|
|
|
End of year
|
41,562
|
|
|
100
|
|
|
84,518
|
|
|
55,749
|
|
|
|
Year Ended December 31, 2017
|
||||||||||
|
|
Oil
MBbls |
|
NGLs
MBbls |
|
Natural Gas MMcf
|
|
Total
MBoe |
||||
|
Total proved reserves:
|
|
|
|
|
|
|
|
||||
|
Beginning of year (Predecessor)
|
55,876
|
|
|
15,078
|
|
|
372,760
|
|
|
133,080
|
|
|
Revisions of previous estimates
|
9,089
|
|
|
431
|
|
|
32,144
|
|
|
14,878
|
|
|
Sales of proved reserves in place
|
(13
|
)
|
|
(13,329
|
)
|
|
(285,168
|
)
|
|
(60,870
|
)
|
|
Purchase of proved reserves in place
|
24,332
|
|
|
—
|
|
|
—
|
|
|
24,332
|
|
|
Extensions and discoveries
|
18,783
|
|
|
—
|
|
|
136,719
|
|
|
41,570
|
|
|
Production
|
(7,471
|
)
|
|
(909
|
)
|
|
(19,351
|
)
|
|
(11,605
|
)
|
|
End of year
|
100,596
|
|
|
1,271
|
|
|
237,104
|
|
|
141,385
|
|
|
Proved developed reserves:
|
|
|
|
|
|
|
|
||||
|
Beginning of year (Predecessor)
|
55,422
|
|
|
15,078
|
|
|
372,760
|
|
|
132,626
|
|
|
End of year
|
68,490
|
|
|
1,271
|
|
|
100,384
|
|
|
86,492
|
|
|
Proved undeveloped reserves:
|
|
|
|
|
|
|
|
||||
|
Beginning of year (Predecessor)
|
454
|
|
|
—
|
|
|
—
|
|
|
454
|
|
|
End of year
|
32,106
|
|
|
—
|
|
|
136,720
|
|
|
54,893
|
|
|
|
Year Ended December 31, 2016
|
||||||||||
|
|
Oil
MBbls |
|
NGLs
MBbls |
|
Natural Gas MMcf
|
|
Total
MBoe |
||||
|
Total proved reserves:
|
|
|
|
|
|
|
|
||||
|
Beginning of year (Predecessor)
|
93,892
|
|
|
16,953
|
|
|
387,848
|
|
|
175,487
|
|
|
Revisions of previous estimates
|
(31,350
|
)
|
|
(568
|
)
|
|
13,311
|
|
|
(29,701
|
)
|
|
Extensions and discoveries
|
1,797
|
|
|
—
|
|
|
178
|
|
|
1,827
|
|
|
Production
|
(8,463
|
)
|
|
(1,307
|
)
|
|
(28,577
|
)
|
|
(14,533
|
)
|
|
End of year (Predecessor)
|
55,876
|
|
|
15,078
|
|
|
372,760
|
|
|
133,080
|
|
|
Proved developed reserves:
|
|
|
|
|
|
|
|
||||
|
Beginning of year (Predecessor)
|
93,892
|
|
|
16,953
|
|
|
387,848
|
|
|
175,487
|
|
|
End of year (Predecessor)
|
55,422
|
|
|
15,078
|
|
|
372,760
|
|
|
132,626
|
|
|
Proved undeveloped reserves:
|
|
|
|
|
|
|
|
||||
|
Beginning of year (Predecessor)
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
End of year (Predecessor)
|
454
|
|
|
—
|
|
|
—
|
|
|
454
|
|
|
|
Berry Corp. (Successor)
|
|
|
Berry LLC (Predecessor)
|
||||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
December 31, 2016
|
||||||
|
|
(in thousands, except for prices)
|
|||||||||||
|
Future cash inflows
|
$
|
8,119,309
|
|
|
$
|
5,580,448
|
|
|
|
$
|
3,131,758
|
|
|
Future production costs
|
(3,357,149
|
)
|
|
(2,725,548
|
)
|
|
|
(1,893,608
|
)
|
|||
|
Future development costs
|
(884,055
|
)
|
|
(678,312
|
)
|
|
|
(220,374
|
)
|
|||
|
Future income taxes
(1)
|
(757,470
|
)
|
|
(365,330
|
)
|
|
|
—
|
|
|||
|
Future net cash flows
|
3,120,635
|
|
|
1,811,258
|
|
|
|
1,017,776
|
|
|||
|
10% annual discount for estimated timing of cash flows
|
(1,359,089
|
)
|
|
(833,910
|
)
|
|
|
(421,554
|
)
|
|||
|
Standardized measure of discounted future net cash flows
|
$
|
1,761,546
|
|
|
$
|
977,348
|
|
|
|
$
|
596,222
|
|
|
Representative prices:
(2)
|
|
|
|
|
|
|
||||||
|
ICE Brent Oil (Bbl)
|
$
|
71.54
|
|
|
$
|
54.42
|
|
|
|
|
||
|
NYMEX Henry Hub Natural gas (MMBtu)
|
$
|
3.10
|
|
|
$
|
2.98
|
|
|
|
$
|
2.48
|
|
|
NYMEX WTI Oil (Bbl)
|
|
|
|
|
|
$
|
42.64
|
|
||||
|
(1)
|
Future income taxes are based on current statutory rates, adjusted for the tax basis of oil and gas properties and applicable tax credits, deductions and allowances.
|
|
(2)
|
In accordance with SEC regulations, reserves were estimated using the average price during the 12-month period, determined as an unweighted average of the first-day-of-the-month price for each month, excluding escalations based upon future conditions. The average price used to estimate reserves is held constant over the life of the reserves.
|
|
|
Berry Corp. (Successor)
|
|
|
Berry LLC (Predecessor)
|
||||||||
|
|
December 31, 2018
|
|
December 31, 2017
|
|
|
December 31, 2016
|
||||||
|
|
(in thousands)
|
|
|
|
||||||||
|
Standardized measure—beginning of year
|
$
|
977,348
|
|
|
$
|
596,222
|
|
|
|
$
|
995,372
|
|
|
Sales and transfers of oil, natural gas and NGLs produced during the period
|
(321,148
|
)
|
|
(189,355
|
)
|
|
|
(140,688
|
)
|
|||
|
Changes in estimated future development costs
|
35,313
|
|
|
6,399
|
|
|
|
66,386
|
|
|||
|
Net change in sales and transfer prices and production costs related to future production
|
818,705
|
|
|
224,064
|
|
|
|
(242,982
|
)
|
|||
|
Extensions, discoveries and improved recovery
|
363,450
|
|
|
157,717
|
|
|
|
21,610
|
|
|||
|
Purchase of minerals in place
|
5,240
|
|
|
317,616
|
|
|
|
—
|
|
|||
|
Sales of minerals in place
|
(5,593
|
)
|
|
(141,998
|
)
|
|
|
—
|
|
|||
|
Previously estimated development costs incurred during the period
|
78,803
|
|
|
6,913
|
|
|
|
—
|
|
|||
|
Net change due to revisions in quantity estimates
|
(175,947
|
)
|
|
124,609
|
|
|
|
(158,474
|
)
|
|||
|
Accretion of discount
|
111,416
|
|
|
59,622
|
|
|
|
99,537
|
|
|||
|
Net change in income taxes
|
(253,176
|
)
|
|
(136,810
|
)
|
|
|
—
|
|
|||
|
Changes in production rates and other
|
127,135
|
|
|
(47,651
|
)
|
|
|
(44,539
|
)
|
|||
|
Net increase (decrease)
|
784,198
|
|
|
381,126
|
|
|
|
(399,150
|
)
|
|||
|
Standardized measure—end of year
|
$
|
1,761,546
|
|
|
$
|
977,348
|
|
|
|
$
|
596,222
|
|
|
Exhibit Number
|
|
Description
|
|
|
|
|
|
2.1
|
|
|
|
3.1
|
|
|
|
3.2
|
|
|
|
3.3
|
|
|
|
3.4
|
|
|
|
3.5
|
|
|
|
4.1
|
|
|
|
4.2
|
|
|
|
4.3
|
|
|
|
10.1
|
|
|
|
10.2*
|
|
|
|
10.3
|
|
|
|
10.4
|
|
|
|
10.5†
|
|
|
|
10.6†
|
|
|
|
10.7†
|
|
|
|
10.8†
|
|
|
|
10.9†
|
|
|
|
10.10†
|
|
|
|
Exhibit Number
|
|
Description
|
|
10.11†
|
|
|
|
10.12†
|
|
|
|
10.13†
|
|
|
|
10.14†
|
|
|
|
10.15†
|
|
|
|
10.16†
|
|
|
|
10.17†
|
|
|
|
10.18†
|
|
|
|
10.19
†
*
|
|
|
|
10.20
†
*
|
|
|
|
10.21
†
*
|
|
|
|
10.22
†
*
|
|
|
|
10.23
†
*
|
|
|
|
10.24
|
|
|
|
10.25
|
|
|
|
10.26
|
|
|
|
10.27
|
|
|
|
10.28
|
|
|
|
10.29
|
|
|
|
Exhibit Number
|
|
Description
|
|
10.30
|
|
|
|
21.1*
|
|
|
|
23.1*
|
|
|
|
23.2*
|
|
|
|
31.1*
|
|
|
|
31.2*
|
|
|
|
32.1*
|
|
|
|
99.1*
|
|
|
|
101.INS*
|
|
XBRL Instance Document
|
|
101.SCH*
|
|
XBRL Taxonomy Extension Schema Document
|
|
101.CAL*
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
101.DEF*
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
101.LAB*
|
|
XBRL Taxonomy Extension Label Linkbase Data Document
|
|
101.PRE*
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
(*)
|
Filed herewith.
|
|
|
|
BERRY PETROLEUM CORPORATION
|
|
|
|
|
|
Date:
|
March 7, 2019
|
/s/ A. T. Smith
|
|
|
|
A. T. “Trem” Smith
|
|
|
|
President and Chief Executive Officer
|
|
Date
|
Signature
|
Title
|
|
|
|
|
|
March 7, 2019
|
/s/ A. T. Smith
|
President and Chief Executive Officer, and Director
|
|
|
A. T. “Trem” Smith
|
(Principal Executive Officer)
|
|
|
|
|
|
March 7, 2019
|
/s/ Cary Baetz
|
Executive Vice President and Chief
|
|
|
Cary Baetz
|
Financial Officer, and Director
|
|
|
|
(Principal Financial Officer)
|
|
|
|
|
|
March 7, 2019
|
/s/ M. S. Helm
|
Chief Accounting Officer
|
|
|
Michael S. Helm
|
(Principal Accounting Officer)
|
|
|
|
|
|
March 7, 2019
|
/s/ E. J. Voiland
|
Director
|
|
|
Eugene J. Voiland
|
|
|
|
|
|
|
March 7, 2019
|
/s/ Brent S. Buckley
|
Director
|
|
|
Brent S. Buckley
|
|
|
|
|
|
|
March 7, 2019
|
/s/ C K Potter
|
Director
|
|
|
C. Kent Potter
|
|
|
|
|
|
|
March 7, 2019
|
/s/ Anne L. Mariucci
|
Director
|
|
|
Anne L. Mariucci
|
|
|
|
|
|
|
March 7, 2019
|
|
Director
|
|
|
Donald L. Paul
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|