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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
|
o
TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF THE EXCHANGE ACT
|
|
Minnesota
|
95-3848122
|
|
(State or Other Jurisdiction of
Incorporation or Organization)
|
(I.R.S. Employer Identification No.)
|
|
Page
|
|
|
PART I – FINANCIAL INFORMATION
|
|
|
Item 1. Financial Statements
|
2
|
|
Balance Sheets
|
2
|
|
Statements of Comprehensive Income
|
3
|
|
Statements of Cash Flows
|
4
|
|
Notes to Unaudited Condensed Financial Statements
|
5
|
|
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
21
|
|
Item 3. Quantitative and Qualitative Disclosures about Market Risk
|
35
|
|
Item 4. Controls and Procedures
|
37
|
|
PART II – OTHER INFORMATION
|
|
|
Item 1. Legal Proceedings
|
39
|
|
Item 1A. Risk Factors
|
39
|
|
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
|
39
|
|
Item 6. Exhibits
|
39
|
|
September 30, 2014
(unaudited)
|
December 31, 2013
|
|||||||
|
CURRENT ASSETS
|
||||||||
|
Cash and Cash Equivalents
|
$ | 8,049,167 | $ | 5,687,166 | ||||
|
Trade Receivables
|
88,575,478 | 86,816,981 | ||||||
|
Advances to Operators
|
869,485 | 618,786 | ||||||
|
Prepaid and Other Expenses
|
1,792,569 | 770,740 | ||||||
|
Derivative Instruments
|
3,849,629 | 62,890 | ||||||
|
Deferred Tax Asset
|
3,312,000 | 10,431,000 | ||||||
|
Total Current Assets
|
106,448,328 | 104,387,563 | ||||||
|
PROPERTY AND EQUIPMENT
|
||||||||
|
Oil and Natural Gas Properties, Full Cost Method of Accounting
|
||||||||
|
Proved
|
2,005,625,094 | 1,611,073,747 | ||||||
|
Unproved
|
71,275,756 | 70,148,348 | ||||||
|
Other Property and Equipment
|
1,781,645 | 1,701,366 | ||||||
|
Total Property and Equipment
|
2,078,682,495 | 1,682,923,461 | ||||||
|
Less – Accumulated Depreciation and Depletion
|
(409,239,931 | ) | (285,616,752 | ) | ||||
|
Total Property and Equipment, Net
|
1,669,442,564 | 1,397,306,709 | ||||||
|
DERIVATIVE INSTRUMENTS
|
6,142,424 | 1,745,405 | ||||||
|
DEBT ISSUANCE COSTS
|
14,541,339 | 16,160,283 | ||||||
|
TOTAL ASSETS
|
$ | 1,796,574,655 | $ | 1,519,599,960 | ||||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
||||||||
|
CURRENT LIABILITIES
|
||||||||
|
Accounts Payable
|
$ | 220,127,572 | $ | 168,936,785 | ||||
|
Accrued Expenses
|
4,933,500 | 2,645,178 | ||||||
|
Accrued Interest
|
13,491,862 | 3,386,409 | ||||||
|
Derivative Instruments
|
531,246 | 19,119,646 | ||||||
|
Total Current Liabilities
|
239,084,180 | 194,088,018 | ||||||
|
LONG-TERM LIABILITIES
|
||||||||
|
Revolving Credit Facility
|
228,000,000 | 75,000,000 | ||||||
|
8% Senior Notes
|
508,424,779 | 509,539,823 | ||||||
|
Derivative Instruments
|
1,975,681 | 637,208 | ||||||
|
Other Noncurrent Liabilities
|
4,824,408 | 3,832,550 | ||||||
|
Deferred Tax Liability
|
145,955,000 | 116,674,000 | ||||||
|
Total Long-Term Liabilities
|
889,179,868 | 705,683,581 | ||||||
|
TOTAL LIABILITIES
|
1,128,264,048 | 899,771,599 | ||||||
|
COMMITMENTS AND CONTINGENCIES (NOTE 8)
|
||||||||
|
STOCKHOLDERS’ EQUITY
|
||||||||
|
Preferred Stock, Par Value $.001; 5,000,000 Authorized, No Shares Outstanding
|
- | - | ||||||
|
Common Stock, Par Value $.001; 95,000,000 Authorized, 9/30/2014 – 61,026,673
Shares Outstanding and 12/31/2013 – 61,858,199 Shares Outstanding
|
61,027 | 61,858 | ||||||
|
Additional Paid-In Capital
|
434,364,613 | 446,044,159 | ||||||
|
Retained Earnings
|
233,884,967 | 173,722,344 | ||||||
|
Total Stockholders’ Equity
|
668,310,607 | 619,828,361 | ||||||
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$ | 1,796,574,655 | $ | 1,519,599,960 | ||||
|
Three Months Ended
|
Nine Months Ended
|
|||||||||||||||
|
September 30,
|
September 30,
|
|||||||||||||||
|
2014
|
2013
|
2014
|
2013
|
|||||||||||||
|
REVENUES
|
||||||||||||||||
|
Oil and Gas Sales
|
$ | 119,191,594 | $ | 107,232,064 | $ | 337,149,610 | $ | 270,026,894 | ||||||||
|
Loss on Settled Derivatives
|
(7,017,599 | ) | (8,096,075 | ) | (25,084,349 | ) | (8,966,175 | ) | ||||||||
|
Gain (Loss) on the Mark-to-Market of Derivative Instruments
|
68,600,900 | (29,353,161 | ) | 25,433,684 | (27,254,147 | ) | ||||||||||
|
Other Revenue
|
2,594 | 1,372 | 5,863 | 37,514 | ||||||||||||
|
Total Revenues
|
180,777,489 | 69,784,200 | 337,504,808 | 233,844,086 | ||||||||||||
|
OPERATING EXPENSES
|
||||||||||||||||
|
Production Expenses
|
14,717,257 | 11,471,867 | 39,428,008 | 30,510,248 | ||||||||||||
|
Production Taxes
|
12,068,494 | 9,931,345 | 34,073,083 | 25,303,805 | ||||||||||||
|
General and Administrative Expense
|
4,698,972 | 4,164,335 | 12,677,481 | 12,068,439 | ||||||||||||
|
Depletion, Depreciation, Amortization and Accretion
|
45,646,232 | 32,103,607 | 123,959,402 | 85,455,425 | ||||||||||||
|
Total Expenses
|
77,130,955 | 57,671,154 | 210,137,974 | 153,337,917 | ||||||||||||
|
INCOME FROM OPERATIONS
|
103,646,534 | 12,113,046 | 127,366,834 | 80,506,169 | ||||||||||||
|
OTHER INCOME (EXPENSE)
|
||||||||||||||||
|
Interest Expense, Net of Capitalization
|
(10,624,246 | ) | (9,212,834 | ) | (30,850,004 | ) | (23,140,425 | ) | ||||||||
|
Other Income (Expense)
|
13,022 | (169,308 | ) | 45,794 | (437,032 | ) | ||||||||||
|
Total Other Income (Expense)
|
(10,611,224 | ) | (9,382,142 | ) | (30,804,210 | ) | (23,577,457 | ) | ||||||||
|
INCOME BEFORE INCOME TAXES
|
93,035,310 | 2,730,904 | 96,562,624 | 56,928,712 | ||||||||||||
|
INCOME TAX PROVISION
|
35,050,000 | 1,028,000 | 36,400,000 | 21,262,614 | ||||||||||||
|
NET INCOME
|
$ | 57,985,310 | $ | 1,702,904 | $ | 60,162,624 | $ | 35,666,098 | ||||||||
|
COMPREHENSIVE INCOME
|
$ | 57,985,310 | $ | 1,702,904 | $ | 60,162,624 | $ | 35,666,098 | ||||||||
|
Net Income Per Common Share – Basic
|
$ | 0.96 | $ | 0.03 | $ | 0.99 | $ | 0.57 | ||||||||
|
Net Income Per Common Share – Diluted
|
$ | 0.95 | $ | 0.03 | $ | 0.99 | $ | 0.56 | ||||||||
|
Weighted Average Shares Outstanding – Basic
|
60,559,827 | 62,426,341 | 60,753,752 | 62,750,952 | ||||||||||||
|
Weighted Average Shares Outstanding – Diluted
|
60,736,502 | 62,758,378 | 60,950,641 | 63,142,238 | ||||||||||||
|
Nine Months Ended
|
||||||||
|
September 30,
|
||||||||
|
2014
|
2013
|
|||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||
|
Net Income
|
$ | 60,162,624 | $ | 35,666,098 | ||||
|
Adjustments to Reconcile Net Income to Net Cash Provided by
|
||||||||
|
Operating Activities:
|
||||||||
|
Depletion, Depreciation, Amortization and Accretion
|
123,959,402 | 85,455,425 | ||||||
|
Amortization of Debt Issuance Costs
|
2,053,879 | 1,867,482 | ||||||
|
Amortization of 8% Senior Notes Premium
|
(1,115,044 | ) | (588,496 | ) | ||||
|
Deferred Income Taxes
|
36,400,000 | 21,258,000 | ||||||
|
(Gain) Loss on the Mark-to-Market of Derivative Instruments
|
(25,433,684 | ) | 27,254,147 | |||||
|
Amortization of Deferred Rent
|
(10,990 | ) | (15,876 | ) | ||||
|
Share-Based Compensation Expense
|
2,022,243 | 3,547,493 | ||||||
|
Changes in Working Capital and Other Items:
|
||||||||
|
Trade Receivables
|
(1,758,497 | ) | (21,981,344 | ) | ||||
|
Prepaid Expenses and Other
|
(1,021,830 | ) | 116,003 | |||||
|
Accounts Payable
|
2,805,152 | 6,026,364 | ||||||
|
Accrued Interest
|
9,016,690 | 9,274,841 | ||||||
|
Accrued Expenses
|
2,290,764 | 1,039,076 | ||||||
|
Net Cash Provided By Operating Activities
|
209,370,709 | 168,919,213 | ||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||
|
Purchases of Oil and Natural Gas Properties and Development Capital Expenditures
|
(345,269,233 | ) | (269,390,319 | ) | ||||
|
Proceeds from Sale, Net of Oil and Natural Gas Properties
|
- | 908,000 | ||||||
|
Purchases of Other Property and Equipment
|
(80,279 | ) | (255,603 | ) | ||||
|
Net Cash Used For Investing Activities
|
(345,349,512 | ) | (268,737,922 | ) | ||||
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||
|
Advances on Revolving Credit Facility
|
163,000,000 | 103,000,000 | ||||||
|
Repayments on Revolving Credit Facility
|
(10,000,000 | ) | (182,000,000 | ) | ||||
|
Issuance of Senior Unsecured Notes
|
- | 210,500,000 | ||||||
|
Debt Issuance Costs Paid
|
(434,936 | ) | (7,023,254 | ) | ||||
|
Repurchase of Common Stock
|
(14,224,260 | ) | (26,177,437 | ) | ||||
|
Net Cash Provided by Financing Activities
|
138,340,804 | 98,299,309 | ||||||
|
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
2,362,001 | (1,519,400 | ) | |||||
|
CASH AND CASH EQUIVALENTS – BEGINNING OF PERIOD
|
5,687,166 | 13,387,998 | ||||||
|
CASH AND CASH EQUIVALENTS – END OF PERIOD
|
$ | 8,049,167 | $ | 11,868,598 | ||||
|
Supplemental Disclosure of Cash Flow Information
|
||||||||
|
Cash Paid During the Period for Interest
|
$ | 23,201,544 | $ | 15,196,809 | ||||
|
Cash Paid During the Period for Income Taxes
|
$ | - | $ | 13,614 | ||||
|
Non-Cash Financing and Investing Activities:
|
||||||||
|
Oil and Natural Gas Properties Included in Accounts Payable
|
$ | 211,194,448 | $ | 136,396,330 | ||||
|
Capitalized Asset Retirement Obligations
|
$ | 739,591 | $ | 476,549 | ||||
|
Non-Cash Compensation Capitalized on Oil and Gas Properties
|
$ | 521,640 | $ | 1,643,683 | ||||
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
2014
|
2013
|
2014
|
2013
|
|||||||||||||
|
Capitalized Certain Payroll and Other Internal Costs
|
$ | 842,641 | $ | 894,573 | $ | 1,839,206 | $ | 2,257,022 | ||||||||
|
Capitalized Interest Costs
|
1,137,655 | 1,597,129 | 3,476,446 | 4,525,906 | ||||||||||||
|
Total
|
$ | 1,980,296 | $ | 2,491,702 | $ | 5,315,652 | $ | 6,782,928 | ||||||||
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
2014
|
2013
|
2014
|
2013
|
|||||||||||||
|
Weighted Average Common Shares Outstanding – Basic
|
60,559,827 | 62,426,341 | 60,753,752 | 62,750,952 | ||||||||||||
|
Plus: Potentially Dilutive Common Shares Including
Stock Options and Restricted Stock
|
176,675 | 332,037 | 196,889 | 391,286 | ||||||||||||
|
Weighted Average Common Shares Outstanding – Diluted
|
60,736,502 | 62,758,378 | 60,950,641 | 63,142,238 | ||||||||||||
|
Restricted Stock Excluded from EPS due to the Anti-Dilutive Effect
|
5,064 | 2,290 | 6,346 | 9,295 | ||||||||||||
|
·
|
default in any payment of interest on any Note when due, continued for 30 days;
|
|
·
|
default in the payment of principal of or premium, if any, on any Note when due;
|
|
·
|
failure by the Company to comply with its other obligations under the Indenture, in certain cases subject to notice and grace periods;
|
|
·
|
payment defaults and accelerations with respect to other indebtedness of the Company and certain of its subsidiaries, if any, in the aggregate principal amount of $25 million or more;
|
|
·
|
certain events of bankruptcy, insolvency or reorganization of the Company or a significant subsidiary or group of restricted subsidiaries that, taken together, would constitute a significant subsidiary;
|
|
·
|
failure by the Company or any significant subsidiary or group of restricted subsidiaries that, taken together, would constitute a significant subsidiary to pay certain final judgments aggregating in excess of $25 million within 60 days; and
|
|
·
|
any guarantee of the Notes by a guarantor ceases to be in full force and effect, is declared null and void in a judicial proceeding or is denied or disaffirmed by its maker.
|
|
Nine Months Ended
September 30, 2014
|
Year Ended
December 31, 2013
|
|||||||
|
Beginning Balance
|
61,858,199 | 63,532,622 | ||||||
|
Stock-Based Compensation
|
- | 57,371 | ||||||
|
Stock Options Exercised
|
100,000 | 10,091 | ||||||
|
Restricted Stock Grants (Note 6)
|
156,960 | 353,596 | ||||||
|
Stock Repurchased
|
(1,018,897 | ) | (2,036,383 | ) | ||||
|
Other Surrenders
|
(69,589 | ) | (59,098 | ) | ||||
|
Ending Balance
|
61,026,673 | 61,858,199 | ||||||
|
Nine Months Ended
September 30, 2014
|
||||||||
|
Number of
Shares
|
Weighted-Average
Price
|
|||||||
|
Restricted Stock Awards:
|
||||||||
|
Restricted Shares Outstanding at the Beginning of Period
|
592,565 | $ | 16.84 | |||||
|
Shares Granted
|
156,960 | 14.08 | ||||||
|
Lapse of Restrictions
|
(284,406 | ) | 17.97 | |||||
|
Restricted Shares Outstanding at End of Period
|
465,119 | $ | 15.22 | |||||
|
·
|
No options were forfeited during the nine months ended September 30, 2014.
|
|
·
|
No options expired during the nine months ended September 30, 2014.
|
|
·
|
Options covering 141,872 shares were exercisable and outstanding at September 30, 2014.
|
|
·
|
The Company recorded no compensation expense related to these options for the nine months ended September 30, 2014. There is no further compensation expense that will be recognized in future periods relative to any options that had been granted as of September 30, 2014, because the Company recognized the entire fair value of such compensation upon vesting of the options.
|
|
·
|
There were no unvested options at September 30, 2014.
|
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
2014
|
2013
|
2014
|
2013
|
|||||||||||||
|
Current Income Taxes
|
$ | - | $ | - | $ | - | $ | 4,614 | ||||||||
|
Deferred Income Taxes
|
||||||||||||||||
|
Federal
|
32,562,000 | 956,000 | 33,797,000 | 19,925,000 | ||||||||||||
|
State
|
2,488,000 | 72,000 | 2,603,000 | 1,333,000 | ||||||||||||
|
Total Provision
|
$ | 35,050,000 | $ | 1,028,000 | $ | 36,400,000 | $ | 21,262,614 | ||||||||
|
Fair Value Measurements at
September 30, 2014 Using
|
||||||||||||
|
Quoted Prices In Active Markets for Identical Assets
(Level 1)
|
Significant Other Observable Inputs
(Level 2)
|
Significant Unobservable Inputs
(Level 3)
|
||||||||||
|
Commodity Derivatives – Current Asset (crude oil swaps and collars)
|
$ | - | $ | 3,849,629 | $ | - | ||||||
|
Commodity Derivatives – Current Liability (crude oil swaps)
|
- | (531,246 | ) | - | ||||||||
|
Commodity Derivatives – Non- Current Asset (crude oil swaps)
|
- | 6,142,424 | - | |||||||||
|
Commodity Derivatives – Non- Current Liability (crude oil swaptions)
|
- | (1,975,681 | ) | - | ||||||||
|
Total
|
$ | - | $ | 7,485,126 | $ | - | ||||||
|
Fair Value Measurements at
December 31, 2013 Using
|
||||||||||||
|
Quoted Prices In Active Markets for Identical Assets
(Level 1)
|
Significant Other Observable Inputs
(Level 2)
|
Significant Unobservable Inputs
(Level 3)
|
||||||||||
|
Commodity Derivatives – Current Asset (crude oil swaps and collars)
|
$ | - | $ | 62,890 | $ | - | ||||||
|
Commodity Derivatives – Current Liability (crude oil swaps and collars)
|
- | (19,119,646 | ) | - | ||||||||
|
Commodity Derivatives – Non-Current Asset (crude oil swaps)
|
- | 1,745,405 | - | |||||||||
|
Commodity Derivatives – Non-Current Liability (crude oil swaps)
|
- | (637,208 | ) | - | ||||||||
|
Total
|
$ | - | $ | (17,948,559 | ) | $ | - | |||||
|
Settlement Period
|
Oil (Barrels)
|
Fixed Price
|
||||||
|
Swaps-Crude Oil
|
||||||||
|
10/01/14 – 12/31/14
|
60,000 | 91.65 | ||||||
|
10/01/14 – 12/31/14
|
120,000 | 88.55 | ||||||
|
10/01/14 – 12/31/14
|
120,000 | 88.60 | ||||||
|
10/01/14 – 12/31/14
|
120,000 | 88.40 | ||||||
|
10/01/14 – 12/31/14
|
120,000 | 88.50 | ||||||
|
10/01/14 – 12/31/14
|
30,000 | 91.35 | ||||||
|
10/01/14 – 12/31/14
|
30,000 | 90.00 | ||||||
|
10/01/14 – 12/31/14
|
60,000 | 90.15 | ||||||
|
10/01/14 – 12/31/14
|
60,000 | 91.00 | ||||||
|
10/01/14 – 12/31/14
|
30,000 | 93.00 | ||||||
|
10/01/14 – 12/31/14
|
60,000 | 90.00 | ||||||
|
10/01/14 – 12/31/14
|
60,000 | 90.00 | ||||||
|
10/01/14 – 12/31/14
|
60,000 | 93.50 | ||||||
|
10/01/14 – 12/31/14
|
15,000 | 90.58 | ||||||
|
10/01/14 – 06/30/15
|
390,000 | 89.15 | ||||||
|
01/01/15 – 06/30/15
|
60,000 | 90.50 | ||||||
|
01/01/15 – 06/30/15
|
180,000 | 88.55 | ||||||
|
01/01/15 – 06/30/15
|
180,000 | 88.00 | ||||||
|
01/01/15 – 06/30/15
|
60,000 | 90.75 | ||||||
|
01/01/15 – 06/30/15
|
60,000 | 90.25 | ||||||
|
01/01/15 – 06/30/15
|
90,000 | 89.00 | ||||||
|
01/01/15 – 06/30/15
|
90,000 | 89.00 | ||||||
|
01/01/15 – 12/31/15
|
720,000 | 89.00 | ||||||
|
01/01/15 – 12/31/15
|
360,000 | 89.00 | ||||||
|
01/01/15 – 12/31/15
|
360,000 | 89.02 | ||||||
|
01/01/15 – 12/31/15
|
180,000 | 89.00 | ||||||
|
01/01/15 – 12/31/15
|
180,000 | 89.00 | ||||||
|
07/01/15 – 12/31/15
(1)
|
180,000 | 90.75 | ||||||
|
07/01/15 – 12/31/15
(1)
|
180,000 | 91.00 | ||||||
|
07/01/15 – 12/31/15
(1)
|
180,000 | 91.25 | ||||||
|
07/01/15 – 06/30/16
|
360,000 | 89.00 | ||||||
|
07/01/15 – 06/30/16
|
360,000 | 90.00 | ||||||
|
07/01/15 – 06/30/16
|
360,000 | 91.00 | ||||||
|
01/01/16 – 06/30/16
|
180,000 | 90.00 | ||||||
|
01/01/16 – 06/30/16
|
90,000 | 90.00 | ||||||
|
01/01/16 – 06/30/16
|
90,000 | 90.00 | ||||||
|
(1)
|
The Company has entered into crude oil derivative contracts that give counterparties the option to extend certain current derivative contracts for an additional six-month period. Options covering a notional volume of 90,000 barrels per month are exercisable on or about December 31, 2015. If the counterparties exercise all such options, the notional volume of the Company’s existing crude oil derivative contracts will increase by 90,000 barrels per month at an average price of $91.00 per barrel for each month during the period January 1, 2016 through June 30, 2016.
|
|
Weighted Average Price
Of Open Commodity Swap Contracts
|
||||||||
|
Year
|
Volumes (Bbl)
|
Weighted
Average Price
|
||||||
|
2014
|
975,000 | $ | 89.77 | |||||
|
2015
|
3,960,000 | 89.43 | ||||||
|
2016
|
900,000 | 90.00 | ||||||
|
Term
|
Oil (Barrels)
|
Floor/Ceiling Price
|
Basis
|
||||||
|
Costless Collars – Crude Oil
|
|||||||||
|
10/01/14 – 12/31/14
|
60,000 | $ | 90.00/$99.05 |
NYMEX
|
|||||
|
Balance Sheet Location
|
September 30, 2014
Estimated
Fair Value
|
December 31, 2013 Estimated
Fair Value
|
||||||||
|
Derivative Assets:
|
||||||||||
|
Swap Contracts
|
Current Assets
|
$ | 3,770,110 | $ | 62,890 | |||||
|
Swap Contracts
|
Non-Current Assets
|
6,142,424 | 1,745,405 | |||||||
|
Costless Collars
|
Current Assets
|
79,519 | - | |||||||
|
Total Derivative Assets
|
$ | 9,992,053 | $ | 1,808,295 | ||||||
|
Derivative Liabilities:
|
||||||||||
|
Swap Contracts
|
Current Liabilities
|
$ | (531,246 | ) | $ | (19,111,820 | ) | |||
|
Swap Contracts
|
Non-Current Liabilities
|
- | (637,208 | ) | ||||||
|
Costless Collars
|
Current Liabilities
|
- | (7,826 | ) | ||||||
|
Swaption Contracts
|
Non-Current Liabilities
|
(1,975,681 | ) | - | ||||||
|
Total Derivative Liabilities
|
$ | (2,506,927 | ) | $ | (19,756,854 | ) | ||||
|
Estimated Fair Value at September 30, 2014
|
||||||||||||
|
Gross Amounts of Recognized Assets
|
Gross Amounts Offset in the Balance Sheet
|
Net Amounts of Assets Presented in the Balance Sheet
|
||||||||||
|
Offsetting of Derivative Assets:
|
||||||||||||
|
Current Assets
|
$ | 4,427,385 | $ | (577,756 | ) | $ | 3,849,629 | |||||
|
Non-Current Assets
|
6,142,424 | - | 6,142,424 | |||||||||
|
Total Derivative Assets
|
$ | 10,569,809 | $ | (577,756 | ) | $ | 9,992,053 | |||||
|
Offsetting of Derivative Liabilities:
|
||||||||||||
|
Current Liabilities
|
$ | (1,109,002 | ) | $ | 577,756 | $ | (531,246 | ) | ||||
|
Non-Current Liabilities
|
(1,975,681 | ) | - | (1,975,681 | ) | |||||||
|
Total Derivative Liabilities
|
$ | (3,084,683 | ) | $ | 577,756 | $ | (2,506,927 | ) | ||||
|
Estimated Fair Value at December 31, 2013
|
||||||||||||
|
Gross Amounts of Recognized Assets
|
Gross Amounts Offset in the Balance Sheet
|
Net Amounts of Assets Presented in the Balance Sheet
|
||||||||||
|
Offsetting of Derivative Assets:
|
||||||||||||
|
Current Assets
|
$ | 629,178 | $ | (566,288 | ) | $ | 62,890 | |||||
|
Non-Current Assets
|
2,589,079 | (843,674 | ) | 1,745,405 | ||||||||
|
Total Derivative Assets
|
$ | 3,218,257 | $ | (1,409,962 | ) | $ | 1,808,295 | |||||
|
Offsetting of Derivative Liabilities:
|
||||||||||||
|
Current Liabilities
|
$ | (19,685,934 | ) | $ | 566,288 | $ | (19,119,646 | ) | ||||
|
Non-Current Liabilities
|
(1,480,882 | ) | 843,674 | (637,208 | ) | |||||||
|
Total Derivative Liabilities
|
$ | (21,166,816 | ) | $ | 1,409,962 | $ | (19,756,854 | ) | ||||
|
·
|
Oil price differentials
. The price differential between our Williston Basin well head price and the New York Mercantile Exchange (“NYMEX”) WTI benchmark price is driven by the additional cost to transport oil from the Williston Basin via train, barge, pipeline or truck to refineries.
|
|
·
|
(Loss) gain on the mark-to-market of derivative instruments.
We utilize commodity derivative financial instruments to reduce our exposure to fluctuations in the price of oil. This account activity represents the recognition of gains and losses associated with our outstanding derivative contracts as commodity prices and commodity derivative contracts change on contracts that have not been designated for hedge accounting.
|
|
·
|
Realized gain (loss) on settled derivatives.
This account activity represents our realized gains and losses on the settlement of commodity derivative instruments.
|
|
·
|
Production expenses.
Production expenses are daily costs incurred to bring oil and natural gas out of the ground and to the market, together with the daily costs incurred to maintain our producing properties. Such costs also include field personnel compensation, salt water disposal, utilities, maintenance, repairs and servicing expenses related to our oil and natural gas properties.
|
|
·
|
Production taxes.
Production taxes are paid on produced oil and natural gas based on a percentage of revenues from products sold at market prices (not hedged prices) or at fixed rates established by federal, state or local taxing authorities. We seek to take full advantage of all credits and exemptions in our various taxing jurisdictions. In general, the production taxes we pay correlate to the changes in oil and natural gas revenues.
|
|
·
|
Depreciation, depletion and amortization.
Depreciation, depletion and amortization includes the systematic expensing of the capitalized costs incurred to acquire, explore and develop oil and natural gas properties. As a full cost company, we capitalize all costs associated with our development and acquisition efforts and allocate these costs to each unit of production using the units-of-production method.
|
|
·
|
General and administrative expenses.
General and administrative expenses include overhead, including payroll and benefits for our corporate staff, costs of maintaining our headquarters, costs of managing our acquisition and development operations, franchise taxes, audit and other professional fees and legal compliance.
|
|
·
|
Interest expense.
We finance a portion of our working capital requirements, capital expenditures and acquisitions with borrowings. As a result, we incur interest expense that is affected by both fluctuations in interest rates and our financing decisions. We capitalize a portion of the interest paid on applicable borrowings into our full cost pool. We include interest expense that is not capitalized into the full cost pool, the amortization of deferred financing costs and bond premiums (including origination and amendment fees), commitment fees and annual agency fees as interest expense.
|
|
·
|
Income tax expense.
Our provision for taxes includes both federal and state taxes. We record our federal income taxes in accordance with accounting for income taxes under GAAP which results in the recognition of deferred tax assets and liabilities for the expected future tax consequences of temporary differences between the book carrying amounts and the tax basis of assets and liabilities. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences and carryforwards are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. A valuation allowance is established to reduce deferred tax assets if it is more likely than not that the related tax benefits will not be realized.
|
|
·
|
the timing and success of drilling and production activities by our operating partners;
|
|
·
|
the prices and demand for oil, natural gas and NGLs;
|
|
·
|
the quantity of oil and natural gas production from the wells in which we participate;
|
|
·
|
changes in the fair value of the derivative instruments we use to reduce our exposure to fluctuations in the price of oil;
|
|
·
|
our ability to continue to identify and acquire high-quality acreage and drilling opportunities; and
|
|
·
|
the level of our operating expenses.
|
|
Three Months Ended
September 30,
|
||||||||
|
2014
|
2013
|
|||||||
|
Average NYMEX Prices
(a)
|
||||||||
|
Natural Gas (per Mcf)
|
$ | 3.95 | $ | 3.56 | ||||
|
Oil (per Bbl)
|
$ | 97.25 | $ | 105.81 | ||||
|
Nine Months Ended
September 30,
|
||||||||
|
2014
|
2013
|
|||||||
|
Average NYMEX Prices
(a)
|
||||||||
|
Natural Gas (per Mcf)
|
$ | 4.41 | $ | 3.69 | ||||
|
Oil (per Bbl)
|
$ | 99.62 | $ | 98.20 | ||||
|
(a)
|
Based on average NYMEX closing prices.
|
|
Three Months Ended
September 30,
|
||||||||||||
|
2014
|
2013
|
% Change
|
||||||||||
|
Net Production:
|
||||||||||||
|
Oil (Bbl)
|
1,348,146 | 1,093,464 | 23 | |||||||||
|
Natural Gas and NGLs (Mcf)
|
990,351 | 642,338 | 54 | |||||||||
|
Total (Boe)
|
1,513,205 | 1,200,520 | 26 | |||||||||
|
Net Sales:
|
||||||||||||
|
Oil Sales
|
$ | 113,681,718 | $ | 103,967,828 | 9 | |||||||
|
Natural Gas and NGL Sales
|
5,509,876 | 3,264,236 | 69 | |||||||||
|
Loss on Settled Derivatives
|
(7,017,599 | ) | (8,096,075 | ) | (13 | ) | ||||||
|
Gain (Loss) on the Mark-to-Market of Derivative Instruments
|
68,600,900 | (29,353,161 | ) | (334 | ) | |||||||
|
Other Revenue
|
2,594 | 1,372 | 89 | |||||||||
|
Total Revenues
|
180,777,489 | 69,784,200 | 159 | |||||||||
|
Average Sales Prices:
|
||||||||||||
|
Oil (per Bbl)
|
$ | 84.32 | $ | 95.08 | (11 | ) | ||||||
|
Effect of (Loss) on Settled Derivatives on Average Price (per Bbl)
|
(5.20 | ) | (7.40 | ) | (30 | ) | ||||||
|
Oil Net of Settled Derivatives (per Bbl)
|
79.12 | 87.68 | (10 | ) | ||||||||
|
Natural Gas and NGLs (per Mcf)
|
5.56 | 5.08 | 9 | |||||||||
|
Realized Price on a Boe Basis Including all Realized Derivative Settlements
|
74.13 | 82.58 | (10 | ) | ||||||||
|
Operating Expenses:
|
||||||||||||
|
Production Expenses
|
$ | 14,717,257 | $ | 11,471,867 | 28 | |||||||
|
Production Taxes
|
12,068,494 | 9,931,345 | 22 | |||||||||
|
General and Administrative Expense
|
4,698,972 | 4,164,335 | 13 | |||||||||
|
Depletion, Depreciation, Amortization and Accretion
|
45,646,232 | 32,103,607 | 42 | |||||||||
|
Costs and Expenses (per Boe):
|
||||||||||||
|
Production Expenses
|
$ | 9.73 | $ | 9.56 | 2 | |||||||
|
Production Taxes
|
7.98 | 8.27 | (4 | ) | ||||||||
|
General and Administrative Expense
|
3.11 | 3.47 | (10 | ) | ||||||||
|
Depletion, Depreciation, Amortization and Accretion
|
30.17 | 26.74 | 13 | |||||||||
|
Net Producing Wells at Period End
|
177.5 | 133.5 | 33 | |||||||||
|
Three Months Ended
September 30,
|
||||||||||||||||
|
2014
|
2013
|
Change
|
Change
|
|||||||||||||
|
Depletion
|
$ | 30.02 | $ | 26.66 | $ | 3.36 | 13 | % | ||||||||
|
Depreciation, Amortization and Accretion
|
0.15 | 0.08 | 0.07 | 88 | ||||||||||||
|
Total DD&A Expense
|
$ | 30.17 | $ | 26.74 | $ | 3.43 | 13 | % | ||||||||
|
Nine Months Ended
September 30,
|
||||||||||||
|
2014
|
2013
|
% Change
|
||||||||||
|
Net Production:
|
||||||||||||
|
Oil (Bbl)
|
3,683,701 | 2,891,207 | 27 | |||||||||
|
Natural Gas and NGLs (Mcf)
|
2,558,355 | 1,807,096 | 42 | |||||||||
|
Total (Boe)
|
4,110,094 | 3,192,390 | 29 | |||||||||
|
Net Sales:
|
||||||||||||
|
Oil Sales
|
$ | 319,648,167 | $ | 260,545,799 | 23 | |||||||
|
Natural Gas and NGL Sales
|
17,501,443 | 9,481,095 | 85 | |||||||||
|
Loss on Settled Derivatives
|
(25,084,349 | ) | (8,966,175 | ) | 180 | |||||||
|
(Gain) Loss on the Mark-to-Market of Derivative Instruments
|
25,433,684 | (27,254,147 | ) | (193 | ) | |||||||
|
Other Revenue
|
5,863 | 37,514 | (84 | ) | ||||||||
|
Total Revenues
|
337,504,808 | 233,844,086 | 44 | |||||||||
|
Average Sales Prices:
|
||||||||||||
|
Oil (per Bbl)
|
$ | 86.77 | $ | 90.12 | (4 | ) | ||||||
|
Effect of Loss on Settled Derivatives on Average Price (per Bbl)
|
(6.81 | ) | (3.10 | ) | 120 | |||||||
|
Oil Net of Settled Derivatives (per Bbl)
|
79.96 | 87.02 | (8 | ) | ||||||||
|
Natural Gas and NGLs (per Mcf)
|
6.84 | 5.25 | 30 | |||||||||
|
Realized Price on a Boe Basis Including all Realized Derivative Settlements
|
75.93 | 81.78 | (7 | ) | ||||||||
|
Operating Expenses:
|
||||||||||||
|
Production Expenses
|
$ | 39,428,008 | $ | 30,510,248 | 29 | |||||||
|
Production Taxes
|
34,073,083 | 25,303,805 | 35 | |||||||||
|
General and Administrative Expense
|
12,677,481 | 12,068,439 | 5 | |||||||||
|
Depletion, Depreciation, Amortization and Accretion
|
123,959,402 | 85,455,425 | 45 | |||||||||
|
Costs and Expenses (per Boe):
|
||||||||||||
|
Production Expenses
|
$ | 9.59 | $ | 9.56 | - | |||||||
|
Production Taxes
|
8.29 | 7.93 | 5 | |||||||||
|
General and Administrative Expense
|
3.08 | 3.78 | (19 | ) | ||||||||
|
Depletion, Depreciation, Amortization and Accretion
|
30.16 | 26.77 | 13 | |||||||||
|
Net Producing Wells at Period End
|
177.5 | 133.5 | 33 | |||||||||
|
Nine Months Ended
September 30,
|
||||||||||||||||
|
2014
|
2013
|
Change
|
Change
|
|||||||||||||
|
Depletion
|
$ | 30.02 | $ | 26.66 | $ | 3.36 | 13 | % | ||||||||
|
Depreciation, Amortization and Accretion
|
0.14 | 0.11 | 0.03 | 27 | ||||||||||||
|
Total DD&A expense
|
$ | 30.16 | $ | 26.77 | $ | 3.39 | 13 | % | ||||||||
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
2014
|
2013
|
2014
|
2013
|
|||||||||||||
|
Net Income
|
$ | 57,985,310 | $ | 1,702,904 | $ | 60,162,624 | $ | 35,666,098 | ||||||||
|
Add:
|
||||||||||||||||
|
(Gain) Loss on the Mark-to-Market of Derivative Instruments, Net of Tax
|
(42,738,361 | ) | 18,308,197 | (15,845,185 | ) | 17,074,790 | ||||||||||
|
Legal Settlements, Net of Tax
|
359,471 | - | 359,471 | - | ||||||||||||
|
Adjusted Net Income
|
$ | 15,606,420 | $ | 20,011,101 | $ | 44,676,910 | $ | 52,740,888 | ||||||||
|
Weighted Average Shares Outstanding – Basic
|
60,559,827 | 62,426,341 | 60,753,752 | 62,750,952 | ||||||||||||
|
Weighted Average Shares Outstanding – Diluted
|
60,736,502 | 62,758,378 | 60,950,641 | 63,142,238 | ||||||||||||
|
Net Income Per Common Share - Basic
|
$ | 0.96 | $ | 0.03 | $ | 0.99 | $ | 0.57 | ||||||||
|
Add:
|
||||||||||||||||
|
Change due to (Gain) Loss on the Mark-to-Market of Derivative Instruments, Net of Tax
|
(0.71 | ) | 0.29 | (0.26 | ) | 0.27 | ||||||||||
|
Change due to Legal Settlements, Net of Tax
|
0.01 | - | 0.01 | - | ||||||||||||
|
Adjusted Net Income Per Common Share – Basic
|
$ | 0.26 | $ | 0.32 | $ | 0.74 | $ | 0.84 | ||||||||
|
Net Income Per Common Share – Diluted
|
$ | 0.95 | $ | 0.03 | $ | 0.99 | $ | 0.56 | ||||||||
|
Add:
|
||||||||||||||||
|
Change due to (Gain) Loss on the Mark-to-Market of Derivative Instruments, Net of Tax
|
(0.70 | ) | 0.29 | (0.26 | ) | 0.27 | ||||||||||
|
Change due to Legal Settlements, Net of Tax
|
0.01 | - | 0.01 | - | ||||||||||||
|
Adjusted Net Income Per Common Share – Diluted
|
$ | 0.26 | $ | 0.32 | $ | 0.74 | $ | 0.83 | ||||||||
|
Three Months Ended
September 30,
|
Nine Months Ended
September 30,
|
|||||||||||||||
|
2014
|
2013
|
2014
|
2013
|
|||||||||||||
|
Net Income
|
$ | 57,985,310 | $ | 1,702,904 | $ | 60,162,624 | $ | 35,666,098 | ||||||||
|
Add:
|
||||||||||||||||
|
Interest Expense
|
10,624,246 | 9,212,834 | 30,850,004 | 23,140,425 | ||||||||||||
|
Income Tax Provision
|
35,050,000 | 1,028,000 | 36,400,000 | 21,262,614 | ||||||||||||
|
Depreciation, Depletion, Amortization and Accretion
|
45,646,232 | 32,103,607 | 123,959,402 | 85,455,425 | ||||||||||||
|
Non-Cash Share Based Compensation
|
736,971 | 1,239,623 | 2,022,180 | 3,547,493 | ||||||||||||
|
(Gain) Loss on the Mark-to-Market of Derivative Instruments
|
(68,600,900 | ) | 29,353,161 | (25,433,684 | ) | 27,254,147 | ||||||||||
|
Adjusted EBITDA
|
$ | 81,441,859 | $ | 74,640,129 | $ | 227,960,526 | $ | 196,326,202 | ||||||||
|
Nine Months Ended
September 30,
|
||||||||
|
2014
|
2013
|
|||||||
|
(unaudited)
|
||||||||
|
Net Cash Provided by Operating Activities
|
$ | 209,370,709 | $ | 168,919,213 | ||||
|
Net Cash Used for Investing Activities
|
(345,349,512 | ) | (268,737,922 | ) | ||||
|
Net Cash Provided by Financing Activities
|
138,340,804 | 98,299,309 | ||||||
|
Net Change in Cash
|
$ | 2,362,001 | $ | (1,519,400 | ) | |||
|
Nine Months Ended
September 30,
|
||||||||
|
2014
|
2013
|
|||||||
|
(in millions, unaudited)
|
||||||||
|
Drilling and Completion Costs
|
$ | 302.2 | $ | 235.2 | ||||
|
Acreage and Related Activities
|
39.3 | 30.9 | ||||||
|
Other Capital Expenditures
|
3.8 | 3.3 | ||||||
|
Total
|
$ | 345.3 | $ | 269.4 | ||||
|
·
|
default in any payment of interest on any Note when due, continued for 30 days;
|
|
·
|
default in the payment of principal of or premium, if any, on any Note when due;
|
|
·
|
failure by us to comply with our other obligations under the Indenture, in certain cases subject to notice and grace periods;
|
|
·
|
payment defaults and accelerations with respect to our other indebtedness and certain of our subsidiaries, if any, in the aggregate principal amount of $25 million or more;
|
|
·
|
certain events of bankruptcy, insolvency or reorganization of our company or a significant subsidiary or group of restricted subsidiaries that, taken together, would constitute a significant subsidiary;
|
|
·
|
failure by us or any significant subsidiary or group of restricted subsidiaries that, taken together, would constitute a significant subsidiary to pay certain final judgments aggregating in excess of $25 million within 60 days; and
|
|
·
|
any guarantee of the Notes by a guarantor ceases to be in full force and effect, is declared null and void in a judicial proceeding or is denied or disaffirmed by its maker.
|
|
Settlement Period
|
Oil (Barrels)
|
Fixed Price
|
||||||
|
Swaps-Crude Oil
|
||||||||
|
10/01/14 – 12/31/14
|
60,000 | 91.65 | ||||||
|
10/01/14 – 12/31/14
|
120,000 | 88.55 | ||||||
|
10/01/14 – 12/31/14
|
120,000 | 88.60 | ||||||
|
10/01/14 – 12/31/14
|
120,000 | 88.40 | ||||||
|
10/01/14 – 12/31/14
|
120,000 | 88.50 | ||||||
|
10/01/14 – 12/31/14
|
30,000 | 91.35 | ||||||
|
10/01/14 – 12/31/14
|
30,000 | 90.00 | ||||||
|
10/01/14 – 12/31/14
|
60,000 | 90.15 | ||||||
|
10/01/14 – 12/31/14
|
60,000 | 91.00 | ||||||
|
10/01/14 – 12/31/14
|
30,000 | 93.00 | ||||||
|
10/01/14 – 12/31/14
|
60,000 | 90.00 | ||||||
|
10/01/14 – 12/31/14
|
60,000 | 90.00 | ||||||
|
10/01/14 – 12/31/14
|
60,000 | 93.50 | ||||||
|
10/01/14 – 12/31/14
|
15,000 | 90.58 | ||||||
|
10/01/14 – 06/30/15
|
390,000 | 89.15 | ||||||
|
01/01/15 – 06/30/15
|
60,000 | 90.50 | ||||||
|
01/01/15 – 06/30/15
|
180,000 | 88.55 | ||||||
|
01/01/15 – 06/30/15
|
180,000 | 88.00 | ||||||
|
01/01/15 – 06/30/15
|
60,000 | 90.75 | ||||||
|
01/01/15 – 06/30/15
|
60,000 | 90.25 | ||||||
|
01/01/15 – 06/30/15
|
90,000 | 89.00 | ||||||
|
01/01/15 – 06/30/15
|
90,000 | 89.00 | ||||||
|
01/01/15 – 12/31/15
|
720,000 | 89.00 | ||||||
|
01/01/15 – 12/31/15
|
360,000 | 89.00 | ||||||
|
01/01/15 – 12/31/15
|
360,000 | 89.02 | ||||||
|
01/01/15 – 12/31/15
|
180,000 | 89.00 | ||||||
|
01/01/15 – 12/31/15
|
180,000 | 89.00 | ||||||
|
07/01/15 – 12/31/15
(1)
|
180,000 | 90.75 | ||||||
|
07/01/15 – 12/31/15
(1)
|
180,000 | 91.00 | ||||||
|
07/01/15 – 12/31/15
(1)
|
180,000 | 91.25 | ||||||
|
07/01/15 – 06/30/16
|
360,000 | 89.00 | ||||||
|
07/01/15 – 06/30/16
|
360,000 | 90.00 | ||||||
|
07/01/15 – 06/30/16
|
360,000 | 91.00 | ||||||
|
01/01/16 – 06/30/16
|
180,000 | 90.00 | ||||||
|
01/01/16 – 06/30/16
|
90,000 | 90.00 | ||||||
|
01/01/16 – 06/30/16
|
90,000 | 90.00 | ||||||
|
(1)
|
We have entered into crude oil derivative contracts that give counterparties the option to extend certain current derivative contracts for an additional six-month period. Options covering a notional volume of 90,000 barrels per month are exercisable on or about December 31, 2015. If the counterparties exercise all such options, the notional volume of our existing crude oil derivative contracts will increase by 90,000 barrels per month at an average price of $91.00 per barrel for each month during the period January 1, 2016 through June 30, 2016.
|
|
Weighted Average Price
Of Open Commodity Swap Contracts
|
||||||||
|
Year
|
Volumes (Bbl)
|
Weighted
Average Price
|
||||||
|
2014
|
975,000 | $ | 89.77 | |||||
|
2015
|
3,960,000 | 89.43 | ||||||
|
2016
|
900,000 | 90.00 | ||||||
|
Term
|
Oil (Barrels)
|
Floor/Ceiling Price
|
Basis
|
||||||
|
Costless Collars – Crude Oil
|
|||||||||
|
10/01/14 – 12/31/14
|
60,000 | $ | 90.00/$99.05 |
NYMEX
|
|||||
|
Period
|
Total Number of Shares Purchased
(1)
|
Average Price Paid Per Share
|
Total Number of Shares Purchased as Part of Publically Announced Plans or Programs
|
Approximate Dollar Value
of Shares that
May
Yet be
Purchased
Under the
Plans or Programs
(2)
|
||||||||||
|
Month #1
|
||||||||||||||
|
July 1, 2014 to July 31, 2014
|
1,718 | $ | 16.49 | - | $ |
110.2 million
|
||||||||
|
Month #2
|
||||||||||||||
|
August 1, 2014 to August 31, 2014
|
- | - | - |
110.2 million
|
||||||||||
|
Month #3
|
||||||||||||||
|
September 1, 2014 to September 30, 2014
|
1,288 | 16.67 | - |
110.2 million
|
||||||||||
|
Total
|
3,006 | $ | 16.57 | - | $ |
110.2 million
|
||||||||
|
(1)
|
All shares purchased reflect shares surrendered as payment of exercise price for stock options exercised or in satisfaction of tax obligations in connection with restricted stock awards.
|
|
(2)
|
In May 2011, our board of directors approved a stock repurchase program to acquire up to $150 million shares of our company’s outstanding common stock. During 2013, we repurchased 2,036,383 shares under this program at an average price of $12.82 per share and we repurchased 1,018,897 shares under this program during the first quarter of 2014 at an average price of $13.46 per share.
|
|
Date:
|
November 7, 2014
|
By:
|
/s/ Michael L. Reger
|
|
|
Michael L. Reger, Chief Executive Officer and Director
|
||||
|
Date:
|
November 7, 2014
|
By:
|
/s/ Thomas W. Stoelk
|
|
|
Thomas W. Stoelk, Chief Financial Officer
|
|
Exhibit No.
|
Description
|
Reference
|
||
|
3.1
|
Articles of Incorporation of Northern Oil and Gas, Inc. dated June 28, 2010
|
Incorporated by reference to Exhibit 3.1 to the Registrant’s Current Report on Form 8-K filed with the SEC on July 2, 2010
|
||
|
3.2
|
By-Laws of Northern Oil and Gas, Inc.
|
Incorporated by reference to Exhibit 3.2 to the Registrant’s Current Report on Form 8-K filed with the SEC on July 2, 2010
|
||
|
4.1
|
Specimen Stock Certificate of Northern Oil and Gas, Inc.
|
Incorporated by reference to Exhibit 4.1 to the Registrant’s Annual Report on Form 10-K filed with the SEC on February 29, 2012
|
||
|
4.2
|
Indenture, dated May 18, 2012, between Northern Oil and Gas, Inc. and Wilmington Trust, National Association, as trustee (including Form of 8.000% Senior Note due 2020)
|
Incorporated by reference to Exhibit 4.1 to the Registrant’s Current Report on Form 8-K filed with the SEC on May 18, 2012
|
||
|
10.1
|
Employment Agreement by and between Northern Oil and Gas, Inc. and Darrell Finneman, dated October 1, 2014
|
Filed herewith
|
||
|
10.2
|
Borrowing Base Redetermination, dated September 30, 2014, by and among Northern Oil and Gas, Inc., Royal Bank of Canada, and the Lenders Party thereto
|
Incorporated by reference to Exhibit 10.1 to the Registrant’s Current Report on Form 8-K filed with the SEC on October 1, 2014
|
||
|
31.1
|
Certification of the Chief Executive Officer pursuant to Rule 13a-14(a) or 15d-14(a) under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
Filed herewith
|
||
|
31.2
|
Certification of the Chief Financial Officer pursuant to Rule 13a-14(a) or 15d-14(a) under the Securities Exchange Act of 1934, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002
|
Filed herewith
|
||
|
32.1
|
Certification of the Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
Filed herewith
|
||
|
101.INS
|
XBRL Instance Document
|
Filed herewith
|
||
|
101.SCH
|
XBRL Taxonomy Extension Schema Document
|
Filed herewith
|
||
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
Filed herewith
|
||
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document
|
Filed herewith
|
||
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document
|
Filed herewith
|
||
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
Filed herewith
|
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 |
|---|