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.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Delaware
(State or other jurisdiction of
incorporation or organization)
|
|
45-3007926
(I.R.S. Employer
Identification No.)
|
|
15 W. Sixth Street, Suite 900
|
|
|
|
Tulsa, Oklahoma
|
|
74119
|
|
(Address of principal executive offices)
|
|
(Zip code)
|
|
Large accelerated filer
ý
|
|
Accelerated filer
o
|
|
|
|
|
|
Non-accelerated filer
o
|
|
Smaller reporting company
o
|
|
(Do not check if a smaller reporting company)
|
|
|
|
|
|
|
|
Emerging growth company
o
|
|
|
|
|
|
Page
|
|
|
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
|
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
|
|
|
•
|
the volatility of, and substantial decline in, oil, natural gas liquids ("NGL") and natural gas prices, which remain at low levels;
|
|
•
|
revisions to our reserve estimates as a result of changes in commodity prices and other uncertainties;
|
|
•
|
impacts to our financial statements as a result of impairment write-downs;
|
|
•
|
our ability to discover, estimate, develop and replace oil, NGL and natural gas reserves;
|
|
•
|
changes in domestic and global production, supply and demand for oil, NGL and natural gas;
|
|
•
|
the instability and uncertainty in the United States and international financial and consumer markets that could adversely affect the liquidity available to us and our customers and the demand for commodities, including oil, NGL and natural gas;
|
|
•
|
capital requirements for our operations and projects;
|
|
•
|
our ability to maintain the borrowing capacity under our Senior Secured Credit Facility (as defined below) or access other means of obtaining capital and liquidity, especially during periods of sustained low commodity prices;
|
|
•
|
restrictions contained in our debt agreements, including our Senior Secured Credit Facility and the indentures governing our senior unsecured notes, as well as debt that could be incurred in the future;
|
|
•
|
our ability to generate sufficient cash to service our indebtedness, fund our capital requirements and generate future profits;
|
|
•
|
our ability to hedge and regulations that affect our ability to hedge;
|
|
•
|
the potentially insufficient refining capacity in the United States Gulf Coast to refine all of the light sweet crude oil being produced in the United States, which could result in widening price discounts to world crude prices and potential shut-in of production due to lack of sufficient markets;
|
|
•
|
regulations that prohibit or restrict our ability to apply hydraulic fracturing to our oil and natural gas wells and to access and dispose of water used in these operations;
|
|
•
|
legislation or regulations that prohibit or restrict our ability to drill new allocation wells;
|
|
•
|
our ability to execute our strategies;
|
|
•
|
competition in the oil and natural gas industry;
|
|
•
|
the adverse outcome and impact of litigation, legal proceedings, investigations or insurance or other claims, including the adverse outcome and impact of pending or protracted litigation;
|
|
•
|
changes in the regulatory environment and changes in United States or international legal, political, administrative or economic conditions;
|
|
•
|
drilling and operating risks, including risks related to hydraulic fracturing activities;
|
|
•
|
risks related to the geographic concentration of our assets;
|
|
•
|
the availability and increased costs of drilling and production equipment, labor and oil and natural gas processing and other services in the Permian Basin;
|
|
•
|
the availability of sufficient pipeline and transportation facilities and gathering and processing capacity;
|
|
•
|
our ability to successfully identify and consummate strategic acquisitions at purchase prices that are accretive to our financial results and to successfully integrate acquired businesses, assets and properties;
|
|
•
|
our ability to comply with federal, state and local regulatory requirements; and
|
|
•
|
our ability to recruit and retain the qualified personnel necessary to operate our business.
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
Assets
|
|
|
|
|
|
|
||
|
Current assets:
|
|
|
|
|
|
|
||
|
Cash and cash equivalents
|
|
$
|
20,818
|
|
|
$
|
32,672
|
|
|
Accounts receivable, net
|
|
89,840
|
|
|
86,867
|
|
||
|
Derivatives
|
|
15,611
|
|
|
20,947
|
|
||
|
Other current assets
|
|
16,196
|
|
|
14,291
|
|
||
|
Total current assets
|
|
142,465
|
|
|
154,777
|
|
||
|
Property and equipment:
|
|
|
|
|
|
|||
|
Oil and natural gas properties, full cost method:
|
|
|
|
|
|
|||
|
Evaluated properties
|
|
5,863,536
|
|
|
5,488,756
|
|
||
|
Unevaluated properties not being depleted
|
|
211,720
|
|
|
221,281
|
|
||
|
Less accumulated depletion and impairment
|
|
(4,616,246
|
)
|
|
(4,514,183
|
)
|
||
|
Oil and natural gas properties, net
|
|
1,459,010
|
|
|
1,195,854
|
|
||
|
Midstream service assets, net
|
|
130,407
|
|
|
126,240
|
|
||
|
Other fixed assets, net
|
|
41,902
|
|
|
44,773
|
|
||
|
Property and equipment, net
|
|
1,631,319
|
|
|
1,366,867
|
|
||
|
Derivatives
|
|
4,345
|
|
|
8,718
|
|
||
|
Investment in equity method investee (Note 16.a)
|
|
276,435
|
|
|
243,953
|
|
||
|
Other assets, net
|
|
11,762
|
|
|
8,031
|
|
||
|
Total assets
|
|
$
|
2,066,326
|
|
|
$
|
1,782,346
|
|
|
Liabilities and stockholders' equity
|
|
|
|
|
|
|||
|
Current liabilities:
|
|
|
|
|
|
|||
|
Accounts payable
|
|
$
|
22,795
|
|
|
$
|
15,054
|
|
|
Undistributed revenue and royalties
|
|
33,222
|
|
|
26,838
|
|
||
|
Accrued capital expenditures
|
|
70,001
|
|
|
30,845
|
|
||
|
Derivatives
|
|
4,170
|
|
|
20,993
|
|
||
|
Other current liabilities
|
|
93,072
|
|
|
94,215
|
|
||
|
Total current liabilities
|
|
223,260
|
|
|
187,945
|
|
||
|
Long-term debt, net
|
|
1,440,968
|
|
|
1,353,909
|
|
||
|
Derivatives
|
|
362
|
|
|
5,694
|
|
||
|
Asset retirement obligations
|
|
52,181
|
|
|
50,604
|
|
||
|
Other noncurrent liabilities
|
|
3,330
|
|
|
3,621
|
|
||
|
Total liabilities
|
|
1,720,101
|
|
|
1,601,773
|
|
||
|
Commitments and contingencies
|
|
|
|
|
|
|
||
|
Stockholders' equity:
|
|
|
|
|
||||
|
Preferred stock, $0.01 par value, 50,000,000 shares authorized and zero issued as of September 30, 2017 and December 31, 2016
|
|
—
|
|
|
—
|
|
||
|
Common stock, $0.01 par value, 450,000,000 shares authorized and 242,526,932 and 241,929,070 issued and outstanding as of September 30, 2017 and December 31, 2016, respectively
|
|
2,425
|
|
|
2,419
|
|
||
|
Additional paid-in capital
|
|
2,421,469
|
|
|
2,396,236
|
|
||
|
Accumulated deficit
|
|
(2,077,669
|
)
|
|
(2,218,082
|
)
|
||
|
Total stockholders' equity
|
|
346,225
|
|
|
180,573
|
|
||
|
Total liabilities and stockholders' equity
|
|
$
|
2,066,326
|
|
|
$
|
1,782,346
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Oil, NGL and natural gas sales
|
|
$
|
157,558
|
|
|
$
|
114,805
|
|
|
$
|
438,131
|
|
|
$
|
290,473
|
|
|
Midstream service revenues
|
|
2,446
|
|
|
2,488
|
|
|
8,148
|
|
|
5,921
|
|
||||
|
Sales of purchased oil
|
|
45,814
|
|
|
42,441
|
|
|
135,546
|
|
|
116,670
|
|
||||
|
Total revenues
|
|
205,818
|
|
|
159,734
|
|
|
581,825
|
|
|
413,064
|
|
||||
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
||||||||
|
Lease operating expenses
|
|
19,594
|
|
|
18,177
|
|
|
56,690
|
|
|
57,920
|
|
||||
|
Production and ad valorem taxes
|
|
9,558
|
|
|
7,066
|
|
|
26,811
|
|
|
21,483
|
|
||||
|
Midstream service expenses
|
|
1,174
|
|
|
1,039
|
|
|
2,986
|
|
|
2,826
|
|
||||
|
Costs of purchased oil
|
|
47,385
|
|
|
44,232
|
|
|
141,661
|
|
|
121,190
|
|
||||
|
General and administrative
|
|
25,000
|
|
|
26,105
|
|
|
72,605
|
|
|
66,058
|
|
||||
|
Depletion, depreciation and amortization
|
|
41,212
|
|
|
35,158
|
|
|
113,327
|
|
|
110,813
|
|
||||
|
Impairment expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
162,027
|
|
||||
|
Other operating expenses
|
|
1,443
|
|
|
2,465
|
|
|
3,906
|
|
|
4,169
|
|
||||
|
Total costs and expenses
|
|
145,366
|
|
|
134,242
|
|
|
417,986
|
|
|
546,486
|
|
||||
|
Operating income (loss)
|
|
60,452
|
|
|
25,492
|
|
|
163,839
|
|
|
(133,422
|
)
|
||||
|
Non-operating income (expense):
|
|
|
|
|
|
|
|
|
|
|||||||
|
Gain (loss) on derivatives, net
|
|
(27,441
|
)
|
|
6,850
|
|
|
38,127
|
|
|
(43,783
|
)
|
||||
|
Income from equity method investee (Note 16.a)
|
|
2,371
|
|
|
265
|
|
|
7,910
|
|
|
6,259
|
|
||||
|
Interest expense
|
|
(23,697
|
)
|
|
(23,077
|
)
|
|
(69,590
|
)
|
|
(70,294
|
)
|
||||
|
Interest and other income
|
|
333
|
|
|
33
|
|
|
527
|
|
|
143
|
|
||||
|
Write-off of debt issuance costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(842
|
)
|
||||
|
Loss on disposal of assets, net
|
|
(991
|
)
|
|
(78
|
)
|
|
(400
|
)
|
|
(379
|
)
|
||||
|
Non-operating expense, net
|
|
(49,425
|
)
|
|
(16,007
|
)
|
|
(23,426
|
)
|
|
(108,896
|
)
|
||||
|
Income (loss) before income taxes
|
|
11,027
|
|
|
9,485
|
|
|
140,413
|
|
|
(242,318
|
)
|
||||
|
Income tax:
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Deferred
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Total income tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Net income (loss)
|
|
$
|
11,027
|
|
|
$
|
9,485
|
|
|
$
|
140,413
|
|
|
$
|
(242,318
|
)
|
|
Net income (loss) per common share:
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Basic
|
|
$
|
0.05
|
|
|
$
|
0.04
|
|
|
$
|
0.59
|
|
|
$
|
(1.09
|
)
|
|
Diluted
|
|
$
|
0.05
|
|
|
$
|
0.04
|
|
|
$
|
0.57
|
|
|
$
|
(1.09
|
)
|
|
Weighted-average common shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Basic
|
|
239,306
|
|
|
234,639
|
|
|
239,017
|
|
|
221,303
|
|
||||
|
Diluted
|
|
244,887
|
|
|
238,108
|
|
|
244,693
|
|
|
221,303
|
|
||||
|
|
|
Common Stock
|
|
Additional
paid-in capital
|
|
Treasury Stock
(at cost)
|
|
Accumulated deficit
|
|
|
||||||||||||||||
|
|
|
Shares
|
|
Amount
|
|
|
Shares
|
|
Amount
|
|
|
Total
|
||||||||||||||
|
Balance, December 31, 2016
|
|
241,929
|
|
|
$
|
2,419
|
|
|
$
|
2,396,236
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
(2,218,082
|
)
|
|
$
|
180,573
|
|
|
Restricted stock awards
|
|
1,213
|
|
|
12
|
|
|
(12
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Restricted stock forfeitures
|
|
(264
|
)
|
|
(3
|
)
|
|
3
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Performance share conversion
|
|
150
|
|
|
2
|
|
|
(2
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||
|
Vested stock exchanged for tax withholding
|
|
—
|
|
|
—
|
|
|
—
|
|
|
545
|
|
|
(7,638
|
)
|
|
—
|
|
|
(7,638
|
)
|
|||||
|
Retirement of treasury stock
|
|
(545
|
)
|
|
(5
|
)
|
|
(7,633
|
)
|
|
(545
|
)
|
|
7,638
|
|
|
—
|
|
|
—
|
|
|||||
|
Exercise of stock options
|
|
44
|
|
|
—
|
|
|
358
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
358
|
|
|||||
|
Stock-based compensation
|
|
—
|
|
|
—
|
|
|
32,519
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
32,519
|
|
|||||
|
Net income
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
140,413
|
|
|
140,413
|
|
|||||
|
Balance, September 30, 2017
|
|
242,527
|
|
|
$
|
2,425
|
|
|
$
|
2,421,469
|
|
|
—
|
|
|
$
|
—
|
|
|
$
|
(2,077,669
|
)
|
|
$
|
346,225
|
|
|
|
|
Nine months ended September 30,
|
||||||
|
|
|
2017
|
|
2016
|
||||
|
Cash flows from operating activities:
|
|
|
|
|
|
|
||
|
Net income (loss)
|
|
$
|
140,413
|
|
|
$
|
(242,318
|
)
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
|
|
|
||
|
Depletion, depreciation and amortization
|
|
113,327
|
|
|
110,813
|
|
||
|
Impairment expense
|
|
—
|
|
|
162,027
|
|
||
|
Non-cash stock-based compensation, net of amounts capitalized
|
|
26,877
|
|
|
19,562
|
|
||
|
Mark-to-market on derivatives:
|
|
|
|
|
|
|
||
|
(Gain) loss on derivatives, net
|
|
(38,127
|
)
|
|
43,783
|
|
||
|
Cash settlements received for matured derivatives, net
|
|
34,791
|
|
|
157,626
|
|
||
|
Cash settlements received for early terminations of derivatives, net
|
|
4,234
|
|
|
80,000
|
|
||
|
Change in net present value of derivative deferred premiums
|
|
199
|
|
|
184
|
|
||
|
Cash premiums paid for derivatives
|
|
(13,542
|
)
|
|
(86,972
|
)
|
||
|
Amortization of debt issuance costs
|
|
3,132
|
|
|
3,231
|
|
||
|
Write-off of debt issuance costs
|
|
—
|
|
|
842
|
|
||
|
Income from equity method investee (Note 16.a)
|
|
(7,910
|
)
|
|
(6,259
|
)
|
||
|
Cash settlement of performance unit awards
|
|
—
|
|
|
(6,394
|
)
|
||
|
Other, net
|
|
3,445
|
|
|
2,973
|
|
||
|
(Increase) decrease in accounts receivable
|
|
(2,973
|
)
|
|
6,476
|
|
||
|
Increase in other assets
|
|
(3,220
|
)
|
|
(594
|
)
|
||
|
Increase in accounts payable
|
|
7,741
|
|
|
5,852
|
|
||
|
Increase (decrease) in undistributed revenues and royalties
|
|
6,384
|
|
|
(9,866
|
)
|
||
|
(Decrease) increase in other accrued liabilities
|
|
(2,430
|
)
|
|
4,785
|
|
||
|
Decrease in other noncurrent liabilities
|
|
(290
|
)
|
|
(297
|
)
|
||
|
Net cash provided by operating activities
|
|
272,051
|
|
|
245,454
|
|
||
|
Cash flows from investing activities:
|
|
|
|
|
|
|
||
|
Capital expenditures:
|
|
|
|
|
|
|
||
|
Acquisitions of oil and natural gas properties
|
|
—
|
|
|
(115,600
|
)
|
||
|
Oil and natural gas properties
|
|
(381,165
|
)
|
|
(276,735
|
)
|
||
|
Midstream service assets
|
|
(11,680
|
)
|
|
(4,231
|
)
|
||
|
Other fixed assets
|
|
(3,604
|
)
|
|
(982
|
)
|
||
|
Investment in equity method investee (Note 16.a)
|
|
(24,572
|
)
|
|
(58,712
|
)
|
||
|
Proceeds from dispositions of capital assets, net of selling costs
|
|
64,128
|
|
|
365
|
|
||
|
Net cash used in investing activities
|
|
(356,893
|
)
|
|
(455,895
|
)
|
||
|
Cash flows from financing activities:
|
|
|
|
|
|
|
||
|
Borrowings on Senior Secured Credit Facility
|
|
155,000
|
|
|
214,682
|
|
||
|
Payments on Senior Secured Credit Facility
|
|
(70,000
|
)
|
|
(279,682
|
)
|
||
|
Proceeds from issuance of common stock, net of offering costs
|
|
—
|
|
|
276,052
|
|
||
|
Purchase of treasury stock
|
|
(7,638
|
)
|
|
(1,613
|
)
|
||
|
Proceeds from exercise of stock options
|
|
358
|
|
|
208
|
|
||
|
Payments for debt issuance costs
|
|
(4,732
|
)
|
|
—
|
|
||
|
Net cash provided by financing activities
|
|
72,988
|
|
|
209,647
|
|
||
|
Net decrease in cash and cash equivalents
|
|
(11,854
|
)
|
|
(794
|
)
|
||
|
Cash and cash equivalents, beginning of period
|
|
32,672
|
|
|
31,154
|
|
||
|
Cash and cash equivalents, end of period
|
|
$
|
20,818
|
|
|
$
|
30,360
|
|
|
Laredo Petroleum, Inc.
|
|
|
|
Laredo Petroleum, Inc.
|
|
|
|
(in thousands)
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
Oil, NGL and natural gas sales
|
|
$
|
62,055
|
|
|
$
|
46,999
|
|
|
Sales of purchased oil and other products
|
|
15,624
|
|
|
16,213
|
|
||
|
Joint operations, net
(1)
|
|
8,736
|
|
|
12,175
|
|
||
|
Matured derivatives
|
|
3,345
|
|
|
11,059
|
|
||
|
Other
|
|
80
|
|
|
421
|
|
||
|
Total
|
|
$
|
89,840
|
|
|
$
|
86,867
|
|
|
(1)
|
Accounts receivable for joint operations are presented net of an allowance for doubtful accounts of
$0.1 million
and
$0.2 million
as of
September 30, 2017
and
December 31, 2016
, respectively. As the operator of the majority of its wells, the Company has the ability to realize some or all of these receivables through the netting of production revenues.
|
|
Laredo Petroleum, Inc.
|
|
|
|
(in thousands)
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
Inventory
(1)
|
|
$
|
8,623
|
|
|
$
|
8,063
|
|
|
Prepaid expenses and other
|
|
7,573
|
|
|
6,228
|
|
||
|
Total other current assets
|
|
$
|
16,196
|
|
|
$
|
14,291
|
|
|
(1)
|
See Note
2.i
for discussion of inventory held by the Company.
|
|
(in thousands)
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
Accrued interest payable
|
|
$
|
21,832
|
|
|
$
|
24,152
|
|
|
Accrued compensation and benefits
|
|
16,498
|
|
|
25,947
|
|
||
|
Purchased oil payable
|
|
16,070
|
|
|
17,213
|
|
||
|
Lease operating expense payable
|
|
11,442
|
|
|
10,572
|
|
||
|
Other accrued liabilities
|
|
27,230
|
|
|
16,331
|
|
||
|
Total other current liabilities
|
|
$
|
93,072
|
|
|
$
|
94,215
|
|
|
(in thousands)
|
|
September 30, 2017
|
|
December 31, 2016
|
||||
|
Evaluated oil and natural gas properties
|
|
$
|
5,863,536
|
|
|
$
|
5,488,756
|
|
|
Less accumulated depletion and impairment
|
|
(4,616,246
|
)
|
|
(4,514,183
|
)
|
||
|
Evaluated oil and natural gas properties, net
|
|
1,247,290
|
|
|
974,573
|
|
||
|
|
|
|
|
|
||||
|
Unevaluated properties not being depleted
|
|
211,720
|
|
|
221,281
|
|
||
|
|
|
|
|
|
||||
|
Midstream service assets
|
|
161,144
|
|
|
150,629
|
|
||
|
Less accumulated depreciation and impairment
|
|
(30,737
|
)
|
|
(24,389
|
)
|
||
|
Midstream service assets, net
|
|
130,407
|
|
|
126,240
|
|
||
|
|
|
|
|
|
||||
|
Depreciable other fixed assets
|
|
50,767
|
|
|
52,491
|
|
||
|
Less accumulated depreciation and amortization
|
|
(23,779
|
)
|
|
(22,632
|
)
|
||
|
Depreciable other fixed assets, net
|
|
26,988
|
|
|
29,859
|
|
||
|
|
|
|
|
|
||||
|
Land
|
|
14,914
|
|
|
14,914
|
|
||
|
|
|
|
|
|
||||
|
Total property and equipment, net
|
|
$
|
1,631,319
|
|
|
$
|
1,366,867
|
|
|
Laredo Petroleum, Inc.
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
(in thousands)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Capitalized employee-related costs
|
|
$
|
6,938
|
|
|
$
|
6,149
|
|
|
$
|
17,911
|
|
|
$
|
12,598
|
|
|
Laredo Petroleum, Inc.
|
|
|
|
Laredo Petroleum, Inc.
|
|
|
|
(in thousands)
|
|
September 30, 2017
|
||
|
Remaining 2017
|
|
$
|
1,044
|
|
|
2018
|
|
4,223
|
|
|
|
2019
|
|
4,308
|
|
|
|
2020
|
|
4,396
|
|
|
|
2021
|
|
4,493
|
|
|
|
Thereafter
|
|
1,947
|
|
|
|
Total
|
|
$
|
20,411
|
|
|
(in thousands)
|
|
Nine months ended September 30, 2017
|
|
Year ended December 31, 2016
|
||||
|
Liability at beginning of period
|
|
$
|
52,207
|
|
|
$
|
46,306
|
|
|
Liabilities added due to acquisitions, drilling, midstream service asset construction and other
|
|
492
|
|
|
1,528
|
|
||
|
Accretion expense
|
|
2,822
|
|
|
3,483
|
|
||
|
Liabilities settled upon plugging and abandonment
|
|
(357
|
)
|
|
(1,242
|
)
|
||
|
Liabilities removed due to sale of property
|
|
(871
|
)
|
|
—
|
|
||
|
Revision of estimates
|
|
178
|
|
|
2,132
|
|
||
|
Liability at end of period
|
|
$
|
54,471
|
|
|
$
|
52,207
|
|
|
Laredo Petroleum, Inc.
|
|
|
|
|
|
Nine months ended September 30,
|
||||||
|
(in thousands)
|
|
2017
|
|
2016
|
||||
|
Non-cash investing information:
|
|
|
|
|
||||
|
Change in accrued capital expenditures
|
|
$
|
39,156
|
|
|
$
|
(24,963
|
)
|
|
Change in accrued capital contribution to equity method investee
(1)
|
|
$
|
—
|
|
|
$
|
(27,583
|
)
|
|
Capitalized asset retirement cost
|
|
$
|
670
|
|
|
$
|
1,669
|
|
|
Supplemental cash flow information:
|
|
|
|
|
||||
|
Capitalized interest
|
|
$
|
756
|
|
|
$
|
199
|
|
|
(1)
|
See Notes
2.h
,
12.a
and
16.a
for additional discussion of the Company's equity method investee.
|
|
Laredo Petroleum, Inc.
|
|
|
|
(in thousands)
|
|
Fair value of acquisitions
|
||
|
Fair value of net assets:
|
|
|
||
|
Evaluated oil and natural gas properties
|
|
$
|
4,800
|
|
|
Unevaluated oil and natural gas properties
|
|
110,800
|
|
|
|
Asset retirement cost
|
|
1,105
|
|
|
|
Total assets acquired
|
|
116,705
|
|
|
|
Asset retirement obligations
|
|
(1,105
|
)
|
|
|
Net assets acquired
|
|
$
|
115,600
|
|
|
Fair value of consideration paid for net assets:
|
|
|
||
|
Cash consideration
|
|
$
|
115,600
|
|
|
Laredo Petroleum, Inc.
|
|
|
|
Laredo Petroleum, Inc.
|
|
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||
|
(in thousands)
|
|
Long-term
debt |
|
Fair
value
|
|
Long-term
debt |
|
Fair
value
|
||||||||
|
January 2022 Notes
|
|
$
|
450,000
|
|
|
$
|
457,110
|
|
|
$
|
450,000
|
|
|
$
|
456,382
|
|
|
May 2022 Notes
|
|
500,000
|
|
|
520,625
|
|
|
500,000
|
|
|
521,413
|
|
||||
|
March 2023 Notes
|
|
350,000
|
|
|
363,342
|
|
|
350,000
|
|
|
365,649
|
|
||||
|
Senior Secured Credit Facility
|
|
155,000
|
|
|
155,035
|
|
|
70,000
|
|
|
69,975
|
|
||||
|
Total
|
|
$
|
1,455,000
|
|
|
$
|
1,496,112
|
|
|
$
|
1,370,000
|
|
|
$
|
1,413,419
|
|
|
|
|
September 30, 2017
|
|
December 31, 2016
|
||||||||||||||||||||
|
(in thousands)
|
|
Long-term debt
|
|
Debt issuance costs, net
|
|
Long-term debt, net
|
|
Long-term debt
|
|
Debt issuance costs, net
|
|
Long-term debt, net
|
||||||||||||
|
January 2022 Notes
|
|
$
|
450,000
|
|
|
$
|
(4,230
|
)
|
|
$
|
445,770
|
|
|
$
|
450,000
|
|
|
$
|
(4,963
|
)
|
|
$
|
445,037
|
|
|
May 2022 Notes
|
|
500,000
|
|
|
(5,442
|
)
|
|
494,558
|
|
|
500,000
|
|
|
(6,164
|
)
|
|
493,836
|
|
||||||
|
March 2023 Notes
|
|
350,000
|
|
|
(4,360
|
)
|
|
345,640
|
|
|
350,000
|
|
|
(4,964
|
)
|
|
345,036
|
|
||||||
|
Senior Secured Credit Facility
(1)
|
|
155,000
|
|
|
—
|
|
|
155,000
|
|
|
70,000
|
|
|
—
|
|
|
70,000
|
|
||||||
|
Total
|
|
$
|
1,455,000
|
|
|
$
|
(14,032
|
)
|
|
$
|
1,440,968
|
|
|
$
|
1,370,000
|
|
|
$
|
(16,091
|
)
|
|
$
|
1,353,909
|
|
|
(1)
|
Debt issuance costs, net related to our Senior Secured Credit Facility of
$6.4 million
and
$2.7 million
as of
September 30, 2017
and December 31, 2016, respectively, are reported in "Other assets, net" on the unaudited consolidated balance sheets.
|
|
Laredo Petroleum, Inc.
|
|
|
|
(in thousands, except for weighted-average grant date fair values)
|
|
Restricted
stock
awards
|
|
Weighted-average
grant date fair value
(per award)
|
|||
|
Outstanding as of December 31, 2016
|
|
3,878
|
|
|
$
|
12.88
|
|
|
Granted
|
|
1,213
|
|
|
$
|
13.92
|
|
|
Forfeited
|
|
(264
|
)
|
|
$
|
12.88
|
|
|
Vested
(1)
|
|
(1,618
|
)
|
|
$
|
13.78
|
|
|
Outstanding as of September 30, 2017
|
|
3,209
|
|
|
$
|
12.82
|
|
|
(1)
|
The total intrinsic value of vested restricted stock awards for the
nine
months ended
September 30, 2017
was
$22.5 million
.
|
|
(in thousands, except for weighted-average exercise price and
weighted-average remaining contractual term)
|
|
Stock
option
awards
|
|
Weighted-average
exercise price (per award) |
|
Weighted-average
remaining contractual term (years) |
|||
|
Outstanding as of December 31, 2016
|
|
2,370
|
|
|
$
|
12.54
|
|
|
7.71
|
|
Granted
|
|
391
|
|
|
$
|
14.12
|
|
|
|
|
Exercised
(1)
|
|
(44
|
)
|
|
$
|
8.17
|
|
|
|
|
Expired or canceled
|
|
(57
|
)
|
|
$
|
20.58
|
|
|
|
|
Outstanding as of September 30, 2017
|
|
2,660
|
|
|
$
|
12.67
|
|
|
7.37
|
|
Vested and exercisable as of September 30, 2017
(2)
|
|
1,273
|
|
|
$
|
16.38
|
|
|
6.22
|
|
Expected to vest as of September 30, 2017
(3)
|
|
1,387
|
|
|
$
|
9.26
|
|
|
8.42
|
|
(1)
|
The total intrinsic value of exercised stock option awards for the
nine
months ended
September 30, 2017
was
$0.3 million
.
|
|
(2)
|
The vested and exercisable stock option awards as of
September 30, 2017
had an aggregate intrinsic value of
$2.1 million
.
|
|
(3)
|
The stock option awards expected to vest as of
September 30, 2017
had an aggregate intrinsic value of
$6.3 million
.
|
|
Laredo Petroleum, Inc.
|
|
|
|
|
|
Granted on
February 17, 2017 |
||
|
Risk-free interest rate
(1)
|
|
2.14
|
%
|
|
|
Expected option life
(2)
|
|
6.25 years
|
|
|
|
Expected volatility
(3)
|
|
60.84
|
%
|
|
|
Fair value per stock option award
|
|
$
|
8.22
|
|
|
(1)
|
U.S. Treasury yields as of the grant date were utilized for the risk-free interest rate assumption, correlating the treasury yield terms to the expected life of the stock option award.
|
|
(2)
|
As the Company had limited exercise history at the time of valuation relating to terminations and modifications, expected stock option award life assumptions were developed using the simplified method in accordance with GAAP.
|
|
(3)
|
The Company utilized its own historical volatility in order to develop the expected volatility.
|
|
Full years of continuous employment
|
|
Incremental percentage of
option exercisable |
|
Cumulative percentage of
option exercisable |
||
|
Less than one
|
|
—
|
%
|
|
—
|
%
|
|
One
|
|
25
|
%
|
|
25
|
%
|
|
Two
|
|
25
|
%
|
|
50
|
%
|
|
Three
|
|
25
|
%
|
|
75
|
%
|
|
Four
|
|
25
|
%
|
|
100
|
%
|
|
Laredo Petroleum, Inc.
|
|
|
|
(in thousands, except for weighted-average grant date fair values)
|
|
Performance
share
awards
|
|
Weighted-average
grant date fair value
(per award)
|
|||
|
Outstanding as of December 31, 2016
|
|
2,325
|
|
|
$
|
18.35
|
|
|
Granted
|
|
696
|
|
|
$
|
18.96
|
|
|
Forfeited
|
|
(67
|
)
|
|
$
|
18.12
|
|
|
Vested
(1)
|
|
(200
|
)
|
|
$
|
28.56
|
|
|
Outstanding as of September 30, 2017
|
|
2,754
|
|
|
$
|
17.77
|
|
|
(1)
|
These performance share awards had a performance period of January 1, 2014 to December 31, 2016 and, as their vesting and performance criteria were satisfied, each award converted into
0.75
shares representing
150,388
shares of common stock issued during the first quarter of 2017.
|
|
|
|
Granted on
February 17, 2017 |
||
|
Risk-free interest rate
(1)
|
|
1.44
|
%
|
|
|
Dividend yield
|
|
—
|
%
|
|
|
Expected volatility
(2)
|
|
74.00
|
%
|
|
|
Laredo stock closing price on grant date
|
|
$
|
14.12
|
|
|
Fair value per performance share award
|
|
$
|
18.96
|
|
|
(1)
|
The risk-free interest rate was derived using a term-matched zero-coupon yield derived from the U.S. Treasury constant maturities yield curve on the grant date.
|
|
(2)
|
The Company utilized its own historical volatility in order to develop the expected volatility.
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
(in thousands)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Restricted stock award compensation
|
|
$
|
5,422
|
|
|
$
|
6,540
|
|
|
$
|
16,856
|
|
|
$
|
15,000
|
|
|
Stock option award compensation
|
|
1,159
|
|
|
1,653
|
|
|
3,600
|
|
|
3,054
|
|
||||
|
Performance share award compensation
|
|
4,255
|
|
|
3,450
|
|
|
12,063
|
|
|
5,271
|
|
||||
|
Total stock-based compensation, gross
|
|
10,836
|
|
|
11,643
|
|
|
32,519
|
|
|
23,325
|
|
||||
|
Less amounts capitalized in oil and natural gas properties
|
|
(1,870
|
)
|
|
(1,992
|
)
|
|
(5,642
|
)
|
|
(3,763
|
)
|
||||
|
Total stock-based compensation, net of amounts capitalized
|
|
$
|
8,966
|
|
|
$
|
9,651
|
|
|
$
|
26,877
|
|
|
$
|
19,562
|
|
|
Laredo Petroleum, Inc.
|
|
|
|
Laredo Petroleum, Inc.
|
|
|
|
|
|
Aggregate volumes (Bbl)
|
|
Floor price ($/Bbl)
|
|
Ceiling price ($/Bbl)
|
|
Contract period
|
|||||
|
Oil swap
|
|
1,095,000
|
|
|
$
|
52.12
|
|
|
$
|
52.12
|
|
|
January 2018 - December 2018
|
|
|
|
Aggregate volumes
(1)
|
|
Floor price
(2)
|
|
Ceiling price
(2)
|
|
Short call price
(2)
|
|
Long call price
(2)
|
|
Differential price
(2)
|
|
Contract period
|
|||||||||||
|
Oil
(3)
:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Call spread
(4)
|
|
1,140,800
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
60.00
|
|
|
$
|
100.00
|
|
|
$
|
—
|
|
|
July 2017 - December 2017
|
|
Call spread
(5)
|
|
184,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
60.00
|
|
|
$
|
80.00
|
|
|
$
|
—
|
|
|
July 2017 - December 2017
|
|
Put
(6)
|
|
4,378,000
|
|
|
$
|
50.00
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
January 2018 - December 2018
|
|
Collar
|
|
584,000
|
|
|
$
|
50.00
|
|
|
$
|
60.00
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
January 2018 - December 2018
|
|
Collar
(7)
|
|
3,504,000
|
|
|
$
|
40.00
|
|
|
$
|
60.00
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
January 2018 - December 2018
|
|
Basis swap
|
|
1,825,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(0.59
|
)
|
|
January 2018 - December 2018
|
|
Basis swap
|
|
365,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(0.58
|
)
|
|
January 2018 - December 2018
|
|
Basis swap
|
|
730,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(0.52
|
)
|
|
January 2018 - December 2018
|
|
Basis swap
|
|
730,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
(0.49
|
)
|
|
January 2018 - December 2018
|
|
Put
|
|
730,000
|
|
|
$
|
50.00
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
January 2019 - December 2019
|
|
Natural gas:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
Collar
(8)
|
|
10,950,000
|
|
|
$
|
2.50
|
|
|
$
|
3.25
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
January 2018 - December 2018
|
|
(1)
|
Oil is in Bbl and natural gas is in MMBtu.
|
|
(2)
|
Oil is in $/Bbl and natural gas is in $/MMBtu.
|
|
(3)
|
There are
$22.9 million
in deferred premiums associated with these contracts.
|
|
(4)
|
A premium of
$0.5 million
was settled in full at inception by applying the proceeds to pay the premiums on a put entered into simultaneously.
|
|
(5)
|
A premium of
$0.1 million
was settled in full at inception by applying the proceeds to pay the premiums on a put entered into simultaneously.
|
|
(6)
|
Premiums of
$4.9 million
were paid at inception, of which
$0.6 million
were settled in full at inception by applying the proceeds from the call spreads entered into simultaneously.
|
|
(7)
|
A premium of
$4.2 million
was settled in full at inception as part of the Company's 2017 hedge restructuring by applying the proceeds of the terminated swap.
|
|
(8)
|
There are
$0.9 million
in deferred premiums associated with these contracts.
|
|
Laredo Petroleum, Inc.
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
(in thousands)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Cash settlements received for matured derivatives, net
(1)
|
|
$
|
13,635
|
|
|
$
|
44,307
|
|
|
$
|
34,791
|
|
|
$
|
157,626
|
|
|
Cash settlements received for early terminations of derivatives, net
(2)
|
|
—
|
|
|
—
|
|
|
4,234
|
|
|
80,000
|
|
||||
|
Cash settlements received for derivatives, net
|
|
$
|
13,635
|
|
|
$
|
44,307
|
|
|
$
|
39,025
|
|
|
$
|
237,626
|
|
|
(1)
|
The settlement amounts do not include premiums paid attributable to contracts that matured during the respective period.
|
|
(2)
|
The settlement amount for the
nine
months ended
September 30, 2016
includes
$4.0 million
in deferred premiums that were settled net with the early terminated contracts from which they originated.
|
|
Laredo Petroleum, Inc.
|
|
|
|
|
|
Remaining year
2017
|
|
Year
2018 |
|
Year
2019 |
||||||
|
Oil positions:
|
|
|
|
|
|
|
|
|||||
|
Puts:
|
|
|
|
|
|
|
|
|
||||
|
Hedged volume (Bbl)
|
|
264,500
|
|
|
5,427,375
|
|
|
730,000
|
|
|||
|
Weighted-average price ($/Bbl)
|
|
$
|
60.00
|
|
|
$
|
51.93
|
|
|
$
|
50.00
|
|
|
Swaps:
|
|
|
|
|
|
|
|
|
||||
|
Hedged volume (Bbl)
|
|
506,000
|
|
|
—
|
|
|
—
|
|
|||
|
Weighted-average price ($/Bbl)
|
|
$
|
51.54
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Collars:
|
|
|
|
|
|
|
|
|
||||
|
Hedged volume (Bbl)
|
|
956,800
|
|
|
4,088,000
|
|
|
—
|
|
|||
|
Weighted-average floor price ($/Bbl)
|
|
$
|
56.92
|
|
|
$
|
41.43
|
|
|
$
|
—
|
|
|
Weighted-average ceiling price ($/Bbl)
|
|
$
|
86.00
|
|
|
$
|
60.00
|
|
|
$
|
—
|
|
|
Call Spreads:
|
|
|
|
|
|
|
||||||
|
Hedged volume (Bbl)
|
|
662,400
|
|
|
—
|
|
|
—
|
|
|||
|
Weighted-average short call price ($/Bbl)
|
|
$
|
60.00
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Weighted-average long call price ($/Bbl)
|
|
$
|
97.22
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Totals:
|
|
|
|
|
|
|
||||||
|
Total volume hedged with floor price (Bbl)
|
|
1,727,300
|
|
|
9,515,375
|
|
|
730,000
|
|
|||
|
Weighted-average floor price ($/Bbl)
|
|
$
|
55.82
|
|
|
$
|
47.42
|
|
|
$
|
50.00
|
|
|
Total volume hedged with ceiling price (Bbl)
|
|
1,462,800
|
|
|
4,088,000
|
|
|
—
|
|
|||
|
Weighted-average ceiling price ($/Bbl)
|
|
$
|
57.22
|
|
|
$
|
60.00
|
|
|
$
|
—
|
|
|
Basis Swaps:
|
|
|
|
|
|
|
||||||
|
Hedged volume (Bbl)
|
|
—
|
|
|
3,650,000
|
|
|
—
|
|
|||
|
Weighted-average price ($/Bbl)
|
|
$
|
—
|
|
|
$
|
(0.56
|
)
|
|
$
|
—
|
|
|
NGL positions:
|
|
|
|
|
|
|
||||||
|
Swaps - Ethane:
|
|
|
|
|
|
|
||||||
|
Hedged volume (Bbl)
|
|
111,000
|
|
|
—
|
|
|
—
|
|
|||
|
Weighted-average price ($/Bbl)
|
|
$
|
11.24
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Swaps - Propane:
|
|
|
|
|
|
|
||||||
|
Hedged volume (Bbl)
|
|
93,750
|
|
|
—
|
|
|
—
|
|
|||
|
Weighted-average price ($/Bbl)
|
|
$
|
22.26
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Natural gas positions:
|
|
|
|
|
|
|
|
|
||||
|
Puts:
|
|
|
|
|
|
|
||||||
|
Hedged volume (MMBtu)
|
|
2,010,000
|
|
|
8,220,000
|
|
|
—
|
|
|||
|
Weighted-average price ($/MMBtu)
|
|
$
|
2.50
|
|
|
$
|
2.50
|
|
|
$
|
—
|
|
|
Collars:
|
|
|
|
|
|
|
|
|
||||
|
Hedged volume (MMBtu)
|
|
4,793,200
|
|
|
15,585,500
|
|
|
—
|
|
|||
|
Weighted-average floor price ($/MMBtu)
|
|
$
|
2.86
|
|
|
$
|
2.50
|
|
|
$
|
—
|
|
|
Weighted-average ceiling price ($/MMBtu)
|
|
$
|
3.54
|
|
|
$
|
3.35
|
|
|
$
|
—
|
|
|
Totals:
|
|
|
|
|
|
|
||||||
|
Total volume hedged with floor price (MMBtu)
|
|
6,803,200
|
|
|
23,805,500
|
|
|
—
|
|
|||
|
Weighted-average floor price ($/MMBtu)
|
|
$
|
2.75
|
|
|
$
|
2.50
|
|
|
$
|
—
|
|
|
Total volume hedged with ceiling price (MMBtu)
|
|
4,793,200
|
|
|
15,585,500
|
|
|
—
|
|
|||
|
Weighted-average ceiling price ($/MMBtu)
|
|
$
|
3.54
|
|
|
$
|
3.35
|
|
|
$
|
—
|
|
|
Laredo Petroleum, Inc.
|
|
|
|
Level 1—
|
Assets and liabilities recorded at fair value for which values are based on unadjusted quoted prices for identical assets or liabilities in an active market that management has the ability to access. Active markets are considered to be those in which transactions for the assets or liabilities occur in sufficient frequency and volume to provide pricing information on an ongoing basis.
|
|
|
|
|
Level 2—
|
Assets and liabilities recorded at fair value for which values are based on quoted prices in markets that are not active or model inputs that are observable either directly or indirectly for substantially the full term of the assets or liabilities. Substantially all of these inputs are observable in the marketplace throughout the full term of the price risk management instrument and can be derived from observable data or supported by observable levels at which transactions are executed in the marketplace.
|
|
|
|
|
Level 3—
|
Assets and liabilities recorded at fair value for which values are based on prices or valuation techniques that require inputs that are both unobservable and significant to the overall fair value measurement. Unobservable inputs are not corroborated by market data. These inputs reflect management's own assumptions about the assumptions a market participant would use in pricing the asset or liability.
|
|
Laredo Petroleum, Inc.
|
|
|
|
(in thousands)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total gross fair value
|
|
Amounts offset
|
|
Net fair value presented on the unaudited consolidated balance sheets
|
||||||||||||
|
As of September 30, 2017:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Current:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Oil derivatives
|
|
$
|
—
|
|
|
$
|
27,097
|
|
|
$
|
—
|
|
|
$
|
27,097
|
|
|
$
|
(8,732
|
)
|
|
$
|
18,365
|
|
|
NGL derivatives
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Natural gas derivatives
|
|
—
|
|
|
4,955
|
|
|
—
|
|
|
4,955
|
|
|
(4,955
|
)
|
|
—
|
|
||||||
|
Oil deferred premiums
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,754
|
)
|
|
(2,754
|
)
|
||||||
|
Natural gas deferred premiums
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Noncurrent:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Oil derivatives
|
|
$
|
—
|
|
|
$
|
12,471
|
|
|
$
|
—
|
|
|
$
|
12,471
|
|
|
$
|
(4,052
|
)
|
|
$
|
8,419
|
|
|
NGL derivatives
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Natural gas derivatives
|
|
—
|
|
|
1,277
|
|
|
—
|
|
|
1,277
|
|
|
(256
|
)
|
|
1,021
|
|
||||||
|
Oil deferred premiums
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(4,376
|
)
|
|
(4,376
|
)
|
||||||
|
Natural gas deferred premiums
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(719
|
)
|
|
(719
|
)
|
||||||
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Current:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Oil derivatives
|
|
$
|
—
|
|
|
$
|
(1,556
|
)
|
|
$
|
—
|
|
|
$
|
(1,556
|
)
|
|
$
|
8,732
|
|
|
$
|
7,176
|
|
|
NGL derivatives
|
|
—
|
|
|
(1,509
|
)
|
|
—
|
|
|
(1,509
|
)
|
|
—
|
|
|
(1,509
|
)
|
||||||
|
Natural gas derivatives
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
4,955
|
|
|
4,955
|
|
||||||
|
Oil deferred premiums
|
|
—
|
|
|
—
|
|
|
(14,277
|
)
|
|
(14,277
|
)
|
|
2,754
|
|
|
(11,523
|
)
|
||||||
|
Natural gas deferred premiums
|
|
—
|
|
|
—
|
|
|
(3,269
|
)
|
|
(3,269
|
)
|
|
—
|
|
|
(3,269
|
)
|
||||||
|
Noncurrent:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Oil derivatives
|
|
$
|
—
|
|
|
$
|
(121
|
)
|
|
$
|
—
|
|
|
$
|
(121
|
)
|
|
$
|
4,052
|
|
|
$
|
3,931
|
|
|
NGL derivatives
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Natural gas derivatives
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
256
|
|
|
256
|
|
||||||
|
Oil deferred premiums
|
|
—
|
|
|
—
|
|
|
(8,810
|
)
|
|
(8,810
|
)
|
|
4,376
|
|
|
(4,434
|
)
|
||||||
|
Natural gas deferred premiums
|
|
—
|
|
|
—
|
|
|
(834
|
)
|
|
(834
|
)
|
|
719
|
|
|
(115
|
)
|
||||||
|
Net derivative position
|
|
$
|
—
|
|
|
$
|
42,614
|
|
|
$
|
(27,190
|
)
|
|
$
|
15,424
|
|
|
$
|
—
|
|
|
$
|
15,424
|
|
|
Laredo Petroleum, Inc.
|
|
|
|
(in thousands)
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
Total gross fair value
|
|
Amounts offset
|
|
Net fair value presented on the unaudited consolidated balance sheets
|
||||||||||||
|
As of December 31, 2016:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Current:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Oil derivatives
|
|
$
|
—
|
|
|
$
|
22,527
|
|
|
$
|
—
|
|
|
$
|
22,527
|
|
|
$
|
—
|
|
|
$
|
22,527
|
|
|
NGL derivatives
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Natural gas derivatives
|
|
—
|
|
|
270
|
|
|
—
|
|
|
270
|
|
|
(270
|
)
|
|
—
|
|
||||||
|
Oil deferred premiums
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(1,580
|
)
|
|
(1,580
|
)
|
||||||
|
Natural gas deferred premiums
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Noncurrent:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Oil derivatives
|
|
$
|
—
|
|
|
$
|
8,718
|
|
|
$
|
—
|
|
|
$
|
8,718
|
|
|
$
|
—
|
|
|
$
|
8,718
|
|
|
NGL derivatives
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Natural gas derivatives
|
|
—
|
|
|
1,377
|
|
|
—
|
|
|
1,377
|
|
|
(1,377
|
)
|
|
—
|
|
||||||
|
Oil deferred premiums
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Natural gas deferred premiums
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Current:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Oil derivatives
|
|
$
|
—
|
|
|
$
|
(9,789
|
)
|
|
$
|
—
|
|
|
$
|
(9,789
|
)
|
|
$
|
—
|
|
|
$
|
(9,789
|
)
|
|
NGL derivatives
|
|
—
|
|
|
(2,803
|
)
|
|
—
|
|
|
(2,803
|
)
|
|
—
|
|
|
(2,803
|
)
|
||||||
|
Natural gas derivatives
|
|
—
|
|
|
(3,639
|
)
|
|
—
|
|
|
(3,639
|
)
|
|
270
|
|
|
(3,369
|
)
|
||||||
|
Oil deferred premiums
|
|
—
|
|
|
—
|
|
|
(3,569
|
)
|
|
(3,569
|
)
|
|
1,580
|
|
|
(1,989
|
)
|
||||||
|
Natural gas deferred premiums
|
|
—
|
|
|
—
|
|
|
(3,043
|
)
|
|
(3,043
|
)
|
|
—
|
|
|
(3,043
|
)
|
||||||
|
Noncurrent:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Oil derivatives
|
|
$
|
—
|
|
|
$
|
(4,552
|
)
|
|
$
|
—
|
|
|
$
|
(4,552
|
)
|
|
$
|
—
|
|
|
$
|
(4,552
|
)
|
|
NGL derivatives
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Natural gas derivatives
|
|
—
|
|
|
(133
|
)
|
|
—
|
|
|
(133
|
)
|
|
1,377
|
|
|
1,244
|
|
||||||
|
Oil deferred premiums
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Natural gas deferred premiums
|
|
—
|
|
|
—
|
|
|
(2,386
|
)
|
|
(2,386
|
)
|
|
—
|
|
|
(2,386
|
)
|
||||||
|
Net derivative position
|
|
$
|
—
|
|
|
$
|
11,976
|
|
|
$
|
(8,998
|
)
|
|
$
|
2,978
|
|
|
$
|
—
|
|
|
$
|
2,978
|
|
|
Laredo Petroleum, Inc.
|
|
|
|
(in thousands)
|
|
September 30, 2017
|
||
|
Remaining 2017
|
|
$
|
1,441
|
|
|
2018
|
|
20,335
|
|
|
|
2019
|
|
5,774
|
|
|
|
2020
|
|
391
|
|
|
|
Total
|
|
$
|
27,941
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
(in thousands)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Balance of Level 3 at beginning of period
|
|
$
|
(12,554
|
)
|
|
$
|
(12,662
|
)
|
|
$
|
(8,998
|
)
|
|
$
|
(14,619
|
)
|
|
Change in net present value of derivative deferred premiums
|
|
(88
|
)
|
|
(51
|
)
|
|
(199
|
)
|
|
(184
|
)
|
||||
|
Total purchases and settlements:
|
|
|
|
|
|
|
|
|
|
|||||||
|
Purchases
|
|
(15,996
|
)
|
|
—
|
|
|
(22,994
|
)
|
|
(6,072
|
)
|
||||
|
Settlements
(1)
|
|
1,448
|
|
|
2,709
|
|
|
5,001
|
|
|
10,871
|
|
||||
|
Balance of Level 3 at end of period
|
|
$
|
(27,190
|
)
|
|
$
|
(10,004
|
)
|
|
$
|
(27,190
|
)
|
|
$
|
(10,004
|
)
|
|
(1)
|
The amount for the
nine
months ended
September 30, 2016
includes
$3.9 million
that represents the present value of deferred premiums settled in the Company's hedge restructuring upon their early termination.
|
|
Laredo Petroleum, Inc.
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
(in thousands, except for per share data)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net income (loss) (numerator):
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Net income (loss)—basic and diluted
|
|
$
|
11,027
|
|
|
$
|
9,485
|
|
|
$
|
140,413
|
|
|
$
|
(242,318
|
)
|
|
Weighted-average common shares outstanding (denominator):
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
(1)
|
|
239,306
|
|
|
234,639
|
|
|
239,017
|
|
|
221,303
|
|
||||
|
Non-vested performance share awards
(2)
|
|
4,801
|
|
|
3,216
|
|
|
4,702
|
|
|
—
|
|
||||
|
Non-vested restricted stock awards
(3)
|
|
650
|
|
|
253
|
|
|
845
|
|
|
—
|
|
||||
|
Outstanding stock option awards
(3)
|
|
130
|
|
|
—
|
|
|
129
|
|
|
—
|
|
||||
|
Diluted
|
|
244,887
|
|
|
238,108
|
|
|
244,693
|
|
|
221,303
|
|
||||
|
Net income (loss) per common share:
|
|
|
|
|
|
|
|
|
|
|||||||
|
Basic
|
|
$
|
0.05
|
|
|
$
|
0.04
|
|
|
$
|
0.59
|
|
|
$
|
(1.09
|
)
|
|
Diluted
|
|
$
|
0.05
|
|
|
$
|
0.04
|
|
|
$
|
0.57
|
|
|
$
|
(1.09
|
)
|
|
(1)
|
For the three and nine months ended September 30, 2016, weighted-average common shares outstanding used in the computation of basic and diluted net income (loss) per common share attributable to stockholders was computed taking into account equity offerings that occurred during the respective periods. See Note 2.o for additional discussion of the Company's equity offerings.
|
|
(2)
|
The dilutive effect of the non-vested performance share awards was calculated utilizing the Company's total shareholder return ("TSR") from the beginning of each performance share awards' respective performance period to the end of the respective period presented in comparison to the TSR of the peers specified in each performance share award's respective agreement. See Note
5.c
for additional discussion of the Company's performance share awards.
|
|
(3)
|
The dilutive effects of the non-vested restricted stock awards and the outstanding stock option awards were calculated utilizing the treasury stock method. See Notes
5.a
and
5.b
for additional discussion of the Company's restricted stock awards and stock option awards, respectively.
|
|
Laredo Petroleum, Inc.
|
|
|
|
Laredo Petroleum, Inc.
|
|
|
|
(in thousands)
|
|
December 31, 2016
|
||
|
Accrued capital expenditures
|
|
$
|
586
|
|
|
Other current liabilities
|
|
$
|
118
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
(in thousands)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Loss on disposal of assets, net
|
|
$
|
(70
|
)
|
|
$
|
—
|
|
|
$
|
(70
|
)
|
|
$
|
—
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
(in thousands)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Lease operating expenses
|
|
$
|
72
|
|
|
$
|
498
|
|
|
$
|
728
|
|
|
$
|
1,499
|
|
|
Laredo Petroleum, Inc.
|
|
|
|
(in thousands)
|
|
Exploration and production
|
|
Midstream and marketing
|
|
Eliminations
|
|
Consolidated company
|
||||||||
|
Three months ended September 30, 2017:
|
|
|
|
|
|
|
|
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
||||||||
|
Oil, NGL and natural gas sales
|
|
$
|
158,037
|
|
|
$
|
845
|
|
|
$
|
(1,324
|
)
|
|
$
|
157,558
|
|
|
Midstream service revenues
|
|
—
|
|
|
16,892
|
|
|
(14,446
|
)
|
|
2,446
|
|
||||
|
Sales of purchased oil
|
|
—
|
|
|
45,814
|
|
|
—
|
|
|
45,814
|
|
||||
|
Total revenues
|
|
158,037
|
|
|
63,551
|
|
|
(15,770
|
)
|
|
205,818
|
|
||||
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
||||||||
|
Lease operating expenses, including production and ad valorem taxes
|
|
32,417
|
|
|
—
|
|
|
(3,265
|
)
|
|
29,152
|
|
||||
|
Midstream service expenses
|
|
—
|
|
|
12,474
|
|
|
(11,300
|
)
|
|
1,174
|
|
||||
|
Costs of purchased oil
|
|
—
|
|
|
47,385
|
|
|
—
|
|
|
47,385
|
|
||||
|
General and administrative
(1)
|
|
22,962
|
|
|
2,038
|
|
|
—
|
|
|
25,000
|
|
||||
|
Depletion, depreciation and amortization
(2)
|
|
38,802
|
|
|
2,410
|
|
|
—
|
|
|
41,212
|
|
||||
|
Other operating expenses
(3)
|
|
1,386
|
|
|
57
|
|
|
—
|
|
|
1,443
|
|
||||
|
Operating income (loss)
|
|
$
|
62,470
|
|
|
$
|
(813
|
)
|
|
$
|
(1,205
|
)
|
|
$
|
60,452
|
|
|
Other financial information:
|
|
|
|
|
|
|
|
|
||||||||
|
Income from equity method investee
|
|
$
|
—
|
|
|
$
|
2,371
|
|
|
$
|
—
|
|
|
$
|
2,371
|
|
|
Interest expense
(4)
|
|
$
|
22,184
|
|
|
$
|
1,513
|
|
|
$
|
—
|
|
|
$
|
23,697
|
|
|
Capital expenditures
|
|
$
|
149,867
|
|
|
$
|
5,563
|
|
|
$
|
—
|
|
|
$
|
155,430
|
|
|
Gross property and equipment
(5)
|
|
$
|
6,149,485
|
|
|
$
|
443,462
|
|
|
$
|
(14,431
|
)
|
|
$
|
6,578,516
|
|
|
Three months ended September 30, 2016:
|
|
|
|
|
|
|
|
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
||||||||
|
Oil, NGL and natural gas sales
|
|
$
|
115,188
|
|
|
$
|
488
|
|
|
$
|
(871
|
)
|
|
$
|
114,805
|
|
|
Midstream service revenues
|
|
—
|
|
|
15,357
|
|
|
(12,869
|
)
|
|
2,488
|
|
||||
|
Sales of purchased oil
|
|
—
|
|
|
42,441
|
|
|
—
|
|
|
42,441
|
|
||||
|
Total revenues
|
|
115,188
|
|
|
58,286
|
|
|
(13,740
|
)
|
|
159,734
|
|
||||
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
||||||||
|
Lease operating expenses, including production and ad valorem taxes
|
|
28,624
|
|
|
—
|
|
|
(3,381
|
)
|
|
25,243
|
|
||||
|
Midstream service expenses
|
|
—
|
|
|
9,079
|
|
|
(8,040
|
)
|
|
1,039
|
|
||||
|
Costs of purchased oil
|
|
—
|
|
|
44,232
|
|
|
—
|
|
|
44,232
|
|
||||
|
General and administrative
(1)
|
|
23,883
|
|
|
2,222
|
|
|
—
|
|
|
26,105
|
|
||||
|
Depletion, depreciation and amortization
(2)
|
|
32,883
|
|
|
2,275
|
|
|
—
|
|
|
35,158
|
|
||||
|
Other operating expenses
(3)
|
|
2,414
|
|
|
51
|
|
|
—
|
|
|
2,465
|
|
||||
|
Operating income
|
|
$
|
27,384
|
|
|
$
|
427
|
|
|
$
|
(2,319
|
)
|
|
$
|
25,492
|
|
|
Other financial information:
|
|
|
|
|
|
|
|
|
||||||||
|
Income from equity method investee
|
|
$
|
—
|
|
|
$
|
265
|
|
|
$
|
—
|
|
|
$
|
265
|
|
|
Interest expense
(4)
|
|
$
|
21,631
|
|
|
$
|
1,446
|
|
|
$
|
—
|
|
|
$
|
23,077
|
|
|
Capital expenditures
|
|
$
|
79,843
|
|
|
$
|
806
|
|
|
$
|
—
|
|
|
$
|
80,649
|
|
|
Gross property and equipment
(5)
|
|
$
|
5,682,251
|
|
|
$
|
384,091
|
|
|
$
|
(6,923
|
)
|
|
$
|
6,059,419
|
|
|
Nine months ended September 30, 2017:
|
|
|
|
|
|
|
|
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
||||||||
|
Oil, NGL and natural gas sales
|
|
$
|
439,533
|
|
|
$
|
2,486
|
|
|
$
|
(3,888
|
)
|
|
$
|
438,131
|
|
|
Midstream service revenues
|
|
—
|
|
|
52,630
|
|
|
(44,482
|
)
|
|
8,148
|
|
||||
|
Sales of purchased oil
|
|
—
|
|
|
135,546
|
|
|
—
|
|
|
135,546
|
|
||||
|
Total revenues
|
|
439,533
|
|
|
190,662
|
|
|
(48,370
|
)
|
|
581,825
|
|
||||
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
||||||||
|
Lease operating expenses, including production and ad valorem taxes
|
|
93,980
|
|
|
—
|
|
|
(10,479
|
)
|
|
83,501
|
|
||||
|
Midstream service expenses
|
|
—
|
|
|
34,686
|
|
|
(31,700
|
)
|
|
2,986
|
|
||||
|
Costs of purchased oil
|
|
—
|
|
|
141,661
|
|
|
—
|
|
|
141,661
|
|
||||
|
General and administrative
(1)
|
|
66,526
|
|
|
6,079
|
|
|
—
|
|
|
72,605
|
|
||||
|
Depletion, depreciation and amortization
(2)
|
|
106,282
|
|
|
7,045
|
|
|
—
|
|
|
113,327
|
|
||||
|
Other operating expenses
(3)
|
|
3,741
|
|
|
165
|
|
|
—
|
|
|
3,906
|
|
||||
|
Operating income
|
|
$
|
169,004
|
|
|
$
|
1,026
|
|
|
$
|
(6,191
|
)
|
|
$
|
163,839
|
|
|
Other financial information:
|
|
|
|
|
|
|
|
|
||||||||
|
Income from equity method investee
|
|
$
|
—
|
|
|
$
|
7,910
|
|
|
$
|
—
|
|
|
$
|
7,910
|
|
|
TABLE CONTINUES ON NEXT PAGE
|
|
|
|
|
|
|
|
|
||||||||
|
Laredo Petroleum, Inc.
|
|
|
|
(in thousands)
|
|
Exploration and production
|
|
Midstream and marketing
|
|
Eliminations
|
|
Consolidated company
|
||||||||
|
Interest expense
(4)
|
|
$
|
65,250
|
|
|
$
|
4,340
|
|
|
$
|
—
|
|
|
$
|
69,590
|
|
|
Capital expenditures
|
|
$
|
384,769
|
|
|
$
|
11,680
|
|
|
$
|
—
|
|
|
$
|
396,449
|
|
|
Gross property and equipment
(5)
|
|
$
|
6,149,485
|
|
|
$
|
443,462
|
|
|
$
|
(14,431
|
)
|
|
$
|
6,578,516
|
|
|
Nine months ended September 30, 2016:
|
|
|
|
|
|
|
|
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
||||||||
|
Oil, NGL and natural gas sales
|
|
$
|
290,856
|
|
|
$
|
488
|
|
|
$
|
(871
|
)
|
|
$
|
290,473
|
|
|
Midstream service revenues
|
|
—
|
|
|
37,762
|
|
|
(31,841
|
)
|
|
5,921
|
|
||||
|
Sales of purchased oil
|
|
—
|
|
|
116,670
|
|
|
—
|
|
|
116,670
|
|
||||
|
Total revenues
|
|
290,856
|
|
|
154,920
|
|
|
(32,712
|
)
|
|
413,064
|
|
||||
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
||||||||
|
Lease operating expenses, including production and ad valorem taxes
|
|
87,781
|
|
|
—
|
|
|
(8,378
|
)
|
|
79,403
|
|
||||
|
Midstream service expenses
|
|
—
|
|
|
22,160
|
|
|
(19,334
|
)
|
|
2,826
|
|
||||
|
Costs of purchased oil
|
|
—
|
|
|
121,190
|
|
|
—
|
|
|
121,190
|
|
||||
|
General and administrative
(1)
|
|
60,380
|
|
|
5,678
|
|
|
—
|
|
|
66,058
|
|
||||
|
Depletion, depreciation and amortization
(2)
|
|
104,144
|
|
|
6,669
|
|
|
—
|
|
|
110,813
|
|
||||
|
Impairment expense
|
|
162,027
|
|
|
—
|
|
|
—
|
|
|
162,027
|
|
||||
|
Other operating expenses
(3)
|
|
4,012
|
|
|
157
|
|
|
—
|
|
|
4,169
|
|
||||
|
Operating loss
|
|
$
|
(127,488
|
)
|
|
$
|
(934
|
)
|
|
$
|
(5,000
|
)
|
|
$
|
(133,422
|
)
|
|
Other financial information:
|
|
|
|
|
|
|
|
|
||||||||
|
Income from equity method investee
|
|
$
|
—
|
|
|
$
|
6,259
|
|
|
$
|
—
|
|
|
$
|
6,259
|
|
|
Interest expense
(4)
|
|
$
|
65,984
|
|
|
$
|
4,310
|
|
|
$
|
—
|
|
|
$
|
70,294
|
|
|
Capital expenditures
|
|
$
|
277,717
|
|
|
$
|
4,231
|
|
|
$
|
—
|
|
|
$
|
281,948
|
|
|
Gross property and equipment
(5)
|
|
$
|
5,682,251
|
|
|
$
|
384,091
|
|
|
$
|
(6,923
|
)
|
|
$
|
6,059,419
|
|
|
(1)
|
General and administrative expenses were allocated to the three months ended September 30, 2017, June 30, 2017, March 31, 2017, September 30, 2016, June 30, 2016 and March 31, 2016 based on the number of employees in the respective segment as of the respective three-month period end dates. Certain components of general and administrative expenses, primarily payroll, deferred compensation and vehicle expenses, were not allocated but were actual expenses for each segment. Land and geology expenses were not allocated to the midstream and marketing segment.
|
|
(2)
|
Depletion, depreciation and amortization were actual expenses for each segment with the exception of the allocation of depreciation of other fixed assets, which was allocated to the three months ended September 30, 2017, June 30, 2017 and March 31, 2017 based on the number of employees in the respective segment as of the respective three-month period end dates. Depreciation of other fixed assets was allocated to the three and nine months ended September 30, 2016 based on the number of employees in the respective segment as of September 30, 2016.
Certain components of depreciation and amortization of other fixed assets, primarily vehicles, were not allocated but were actual expenses for each segment.
|
|
(3)
|
Other operating expenses consist of accretion of asset retirement obligations and minimum volume commitments.
These were actual expenses and were not allocated.
|
|
(4)
|
Interest expense for the three months ended September 30, 2017, June 30, 2017 and March 31, 2017 was allocated to the exploration and production segment based on gross property and equipment as of September 30, 2017, June 30, 2017 and March 31, 2017, respectively, and allocated to the midstream and marketing segment based on gross property and equipment and life-to-date contributions to the Company's equity method investee as of September 30, 2017, June 30, 2017 and March 31, 2017, respectively. Interest expense for the three and nine months ended September 30, 2016 was allocated to the exploration and production segment based on gross property and equipment as of September 30, 2016 and allocated to the midstream and marketing segment based on gross property and equipment and life-to-date contributions to the Company's equity method investee as of September 30, 2016. Certain components of other fixed assets, primarily vehicles, were not allocated but were actual assets for each segment.
|
|
(5)
|
Gross property and equipment for the midstream and marketing segment includes equity method investment of
$276.4 million
and
$229.9 million
as of
September 30, 2017
and
2016
, respectively. Other fixed assets were allocated based on the number of employees in the respective segment as of
September 30, 2017
and
2016
. Certain components of other fixed assets, primarily vehicles, were not allocated but were actual assets for each segment.
|
|
Laredo Petroleum, Inc.
|
|
|
|
(in thousands)
|
|
Laredo
|
|
Subsidiary
Guarantors |
|
Intercompany
eliminations |
|
Consolidated
company |
||||||||
|
Accounts receivable, net
|
|
$
|
74,133
|
|
|
$
|
15,707
|
|
|
$
|
—
|
|
|
$
|
89,840
|
|
|
Other current assets
|
|
49,922
|
|
|
2,703
|
|
|
—
|
|
|
52,625
|
|
||||
|
Oil and natural gas properties, net
|
|
1,464,197
|
|
|
9,244
|
|
|
(14,431
|
)
|
|
1,459,010
|
|
||||
|
Midstream service assets, net
|
|
—
|
|
|
130,407
|
|
|
—
|
|
|
130,407
|
|
||||
|
Other fixed assets, net
|
|
41,502
|
|
|
400
|
|
|
—
|
|
|
41,902
|
|
||||
|
Investment in subsidiaries and equity method investment
|
|
412,931
|
|
|
276,435
|
|
|
(412,931
|
)
|
|
276,435
|
|
||||
|
Other long-term assets
|
|
12,044
|
|
|
4,063
|
|
|
—
|
|
|
16,107
|
|
||||
|
Total assets
|
|
$
|
2,054,729
|
|
|
$
|
438,959
|
|
|
$
|
(427,362
|
)
|
|
$
|
2,066,326
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Accounts payable
|
|
$
|
20,975
|
|
|
$
|
1,820
|
|
|
$
|
—
|
|
|
$
|
22,795
|
|
|
Other current liabilities
|
|
179,550
|
|
|
20,915
|
|
|
—
|
|
|
200,465
|
|
||||
|
Long-term debt, net
|
|
1,440,968
|
|
|
—
|
|
|
—
|
|
|
1,440,968
|
|
||||
|
Other long-term liabilities
|
|
52,580
|
|
|
3,293
|
|
|
—
|
|
|
55,873
|
|
||||
|
Stockholders' equity
|
|
360,656
|
|
|
412,931
|
|
|
(427,362
|
)
|
|
346,225
|
|
||||
|
Total liabilities and stockholders' equity
|
|
$
|
2,054,729
|
|
|
$
|
438,959
|
|
|
$
|
(427,362
|
)
|
|
$
|
2,066,326
|
|
|
Laredo Petroleum, Inc.
|
|
|
|
(in thousands)
|
|
Laredo
|
|
Subsidiary
Guarantors |
|
Intercompany
eliminations |
|
Consolidated
company |
||||||||
|
Accounts receivable, net
|
|
$
|
70,570
|
|
|
$
|
16,297
|
|
|
$
|
—
|
|
|
$
|
86,867
|
|
|
Other current assets
|
|
65,884
|
|
|
2,026
|
|
|
—
|
|
|
67,910
|
|
||||
|
Oil and natural gas properties, net
|
|
1,194,801
|
|
|
9,293
|
|
|
(8,240
|
)
|
|
1,195,854
|
|
||||
|
Midstream service assets, net
|
|
—
|
|
|
126,240
|
|
|
—
|
|
|
126,240
|
|
||||
|
Other fixed assets, net
|
|
44,221
|
|
|
552
|
|
|
—
|
|
|
44,773
|
|
||||
|
Investment in subsidiaries and equity method investment
|
|
376,028
|
|
|
243,953
|
|
|
(376,028
|
)
|
|
243,953
|
|
||||
|
Other long-term assets
|
|
13,065
|
|
|
3,684
|
|
|
—
|
|
|
16,749
|
|
||||
|
Total assets
|
|
$
|
1,764,569
|
|
|
$
|
402,045
|
|
|
$
|
(384,268
|
)
|
|
$
|
1,782,346
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Accounts payable
|
|
$
|
14,427
|
|
|
$
|
627
|
|
|
$
|
—
|
|
|
$
|
15,054
|
|
|
Other current liabilities
|
|
150,531
|
|
|
22,360
|
|
|
—
|
|
|
172,891
|
|
||||
|
Long-term debt, net
|
|
1,353,909
|
|
|
—
|
|
|
—
|
|
|
1,353,909
|
|
||||
|
Other long-term liabilities
|
|
56,889
|
|
|
3,030
|
|
|
—
|
|
|
59,919
|
|
||||
|
Stockholders' equity
|
|
188,813
|
|
|
376,028
|
|
|
(384,268
|
)
|
|
180,573
|
|
||||
|
Total liabilities and stockholders' equity
|
|
$
|
1,764,569
|
|
|
$
|
402,045
|
|
|
$
|
(384,268
|
)
|
|
$
|
1,782,346
|
|
|
(in thousands)
|
|
Laredo
|
|
Subsidiary
Guarantors |
|
Intercompany
eliminations |
|
Consolidated
company |
||||||||
|
Total revenues
|
|
$
|
157,902
|
|
|
$
|
63,686
|
|
|
$
|
(15,770
|
)
|
|
$
|
205,818
|
|
|
Total costs and expenses
|
|
97,686
|
|
|
62,245
|
|
|
(14,565
|
)
|
|
145,366
|
|
||||
|
Operating income
|
|
60,216
|
|
|
1,441
|
|
|
(1,205
|
)
|
|
60,452
|
|
||||
|
Interest expense
|
|
(23,697
|
)
|
|
—
|
|
|
—
|
|
|
(23,697
|
)
|
||||
|
Other non-operating income (expense)
|
|
(24,287
|
)
|
|
2,290
|
|
|
(3,731
|
)
|
|
(25,728
|
)
|
||||
|
Income before income tax
|
|
12,232
|
|
|
3,731
|
|
|
(4,936
|
)
|
|
11,027
|
|
||||
|
Income tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Net income
|
|
$
|
12,232
|
|
|
$
|
3,731
|
|
|
$
|
(4,936
|
)
|
|
$
|
11,027
|
|
|
(in thousands)
|
|
Laredo
|
|
Subsidiary
Guarantors |
|
Intercompany
eliminations |
|
Consolidated
company |
||||||||
|
Total revenues
|
|
$
|
439,269
|
|
|
$
|
190,926
|
|
|
$
|
(48,370
|
)
|
|
$
|
581,825
|
|
|
Total costs and expenses
|
|
276,855
|
|
|
183,310
|
|
|
(42,179
|
)
|
|
417,986
|
|
||||
|
Operating income
|
|
162,414
|
|
|
7,616
|
|
|
(6,191
|
)
|
|
163,839
|
|
||||
|
Interest expense
|
|
(69,590
|
)
|
|
—
|
|
|
—
|
|
|
(69,590
|
)
|
||||
|
Other non-operating income
|
|
53,780
|
|
|
7,622
|
|
|
(15,238
|
)
|
|
46,164
|
|
||||
|
Income before income tax
|
|
146,604
|
|
|
15,238
|
|
|
(21,429
|
)
|
|
140,413
|
|
||||
|
Income tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Net income
|
|
$
|
146,604
|
|
|
$
|
15,238
|
|
|
$
|
(21,429
|
)
|
|
$
|
140,413
|
|
|
Laredo Petroleum, Inc.
|
|
|
|
(in thousands)
|
|
Laredo
|
|
Subsidiary
Guarantors |
|
Intercompany
eliminations |
|
Consolidated
company |
||||||||
|
Total revenues
|
|
$
|
115,091
|
|
|
$
|
58,383
|
|
|
$
|
(13,740
|
)
|
|
$
|
159,734
|
|
|
Total costs and expenses
|
|
90,073
|
|
|
55,590
|
|
|
(11,421
|
)
|
|
134,242
|
|
||||
|
Operating income
|
|
25,018
|
|
|
2,793
|
|
|
(2,319
|
)
|
|
25,492
|
|
||||
|
Interest expense
|
|
(23,077
|
)
|
|
—
|
|
|
—
|
|
|
(23,077
|
)
|
||||
|
Other non-operating income
|
|
9,863
|
|
|
254
|
|
|
(3,047
|
)
|
|
7,070
|
|
||||
|
Income before income tax
|
|
11,804
|
|
|
3,047
|
|
|
(5,366
|
)
|
|
9,485
|
|
||||
|
Income tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Net income
|
|
$
|
11,804
|
|
|
$
|
3,047
|
|
|
$
|
(5,366
|
)
|
|
$
|
9,485
|
|
|
(in thousands)
|
|
Laredo
|
|
Subsidiary
Guarantors |
|
Intercompany
eliminations |
|
Consolidated
company |
||||||||
|
Total revenues
|
|
$
|
290,724
|
|
|
$
|
155,052
|
|
|
$
|
(32,712
|
)
|
|
$
|
413,064
|
|
|
Total costs and expenses
|
|
424,274
|
|
|
149,924
|
|
|
(27,712
|
)
|
|
546,486
|
|
||||
|
Operating income (loss)
|
|
(133,550
|
)
|
|
5,128
|
|
|
(5,000
|
)
|
|
(133,422
|
)
|
||||
|
Interest expense
|
|
(70,294
|
)
|
|
—
|
|
|
—
|
|
|
(70,294
|
)
|
||||
|
Other non-operating income (expense)
|
|
(33,474
|
)
|
|
6,237
|
|
|
(11,365
|
)
|
|
(38,602
|
)
|
||||
|
Income (loss) before income tax
|
|
(237,318
|
)
|
|
11,365
|
|
|
(16,365
|
)
|
|
(242,318
|
)
|
||||
|
Income tax
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Net income (loss)
|
|
$
|
(237,318
|
)
|
|
$
|
11,365
|
|
|
$
|
(16,365
|
)
|
|
$
|
(242,318
|
)
|
|
(in thousands)
|
|
Laredo
|
|
Subsidiary
Guarantors |
|
Intercompany
eliminations |
|
Consolidated
company |
||||||||
|
Net cash provided by operating activities
|
|
$
|
273,309
|
|
|
$
|
13,980
|
|
|
$
|
(15,238
|
)
|
|
$
|
272,051
|
|
|
Change in investment between affiliates
|
|
(36,890
|
)
|
|
21,652
|
|
|
15,238
|
|
|
—
|
|
||||
|
Capital expenditures and other
|
|
(321,261
|
)
|
|
(35,632
|
)
|
|
—
|
|
|
(356,893
|
)
|
||||
|
Net cash provided by financing activities
|
|
72,988
|
|
|
—
|
|
|
—
|
|
|
72,988
|
|
||||
|
Net decrease in cash and cash equivalents
|
|
(11,854
|
)
|
|
—
|
|
|
—
|
|
|
(11,854
|
)
|
||||
|
Cash and cash equivalents, beginning of period
|
|
32,671
|
|
|
1
|
|
|
—
|
|
|
32,672
|
|
||||
|
Cash and cash equivalents, end of period
|
|
$
|
20,817
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
20,818
|
|
|
Laredo Petroleum, Inc.
|
|
|
|
(in thousands)
|
|
Laredo
|
|
Subsidiary
Guarantors |
|
Intercompany
eliminations |
|
Consolidated
company |
||||||||
|
Net cash provided by operating activities
|
|
$
|
244,213
|
|
|
$
|
12,606
|
|
|
$
|
(11,365
|
)
|
|
$
|
245,454
|
|
|
Change in investment between affiliates
|
|
(61,677
|
)
|
|
50,312
|
|
|
11,365
|
|
|
—
|
|
||||
|
Capital expenditures and other
|
|
(392,977
|
)
|
|
(62,918
|
)
|
|
—
|
|
|
(455,895
|
)
|
||||
|
Net cash provided by financing activities
|
|
209,647
|
|
|
—
|
|
|
—
|
|
|
209,647
|
|
||||
|
Net decrease in cash and cash equivalents
|
|
(794
|
)
|
|
—
|
|
|
—
|
|
|
(794
|
)
|
||||
|
Cash and cash equivalents, beginning of period
|
|
31,153
|
|
|
1
|
|
|
—
|
|
|
31,154
|
|
||||
|
Cash and cash equivalents, end of period
|
|
$
|
30,359
|
|
|
$
|
1
|
|
|
$
|
—
|
|
|
$
|
30,360
|
|
|
Laredo Petroleum, Inc.
|
|
|
|
Laredo Petroleum, Inc.
|
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
(in thousands)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Property acquisition costs:
|
|
|
|
|
|
|
|
|
|
|
—
|
|
||||
|
Evaluated
(1)
|
|
$
|
—
|
|
|
$
|
5,905
|
|
|
$
|
—
|
|
|
$
|
5,905
|
|
|
Unevaluated
|
|
—
|
|
|
110,800
|
|
|
—
|
|
|
110,800
|
|
||||
|
Exploration costs
|
|
7,136
|
|
|
6,718
|
|
|
28,337
|
|
|
33,750
|
|
||||
|
Development costs
(2)
|
|
160,359
|
|
|
72,411
|
|
|
397,255
|
|
|
225,103
|
|
||||
|
Total costs incurred
|
|
$
|
167,495
|
|
|
$
|
195,834
|
|
|
$
|
425,592
|
|
|
$
|
375,558
|
|
|
(1)
|
Evaluated property acquisition costs include
$1.1 million
in asset retirement obligations for the three and nine months ended September 30, 2016.
|
|
(2)
|
Development costs include
$0.4 million
and
$0.3 million
in asset retirement obligations for the
three months ended
September 30, 2017
and
2016
, respectively, and
$0.6 million
and
$0.5 million
for the nine months ended
September 30, 2017
and
2016
, respectively.
|
|
•
|
Oil, NGL and natural gas sales of
$157.6 million
, compared to
$114.8 million
for the
three
months ended
September 30, 2016
;
|
|
•
|
Average daily sales volumes of
60,011
BOE/D, compared to
51,276
BOE/D for the
three
months ended
September 30, 2016
;
|
|
•
|
Net income of
$11.0 million
, compared to a net income of
$9.5 million
, for the
three
months ended
September 30, 2016
; and
|
|
•
|
Adjusted EBITDA (a non-GAAP financial measure) of
$130.9 million
, compared to
$118.0 million
for the
three
months ended
September 30, 2016
. See page 49 for a discussion and reconciliation of Adjusted EBITDA.
|
|
•
|
Oil, NGL and natural gas sales of
$438.1 million
, compared to
$290.5 million
for the
nine
months ended
September 30, 2016
;
|
|
•
|
Average daily sales volumes of
57,044
BOE/D, compared to
48,392
BOE/D for the
nine
months ended
September 30, 2016
;
|
|
•
|
Net income of
$140.4 million
, compared to a net loss of
$242.3 million
, including a non-cash full cost ceiling impairment of $161.1 million, for the
nine
months ended
September 30, 2016
; and
|
|
•
|
Adjusted EBITDA (a non-GAAP financial measure) of
$352.6 million
, compared to
$326.3 million
for the
nine
months ended
September 30, 2016
. See page 49 for a discussion and reconciliation of Adjusted EBITDA.
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Sales volumes:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Oil (MBbl)
|
|
2,425
|
|
|
2,150
|
|
|
7,027
|
|
|
6,168
|
|
||||
|
NGL (MBbl)
|
|
1,491
|
|
|
1,272
|
|
|
4,187
|
|
|
3,491
|
|
||||
|
Natural gas (MMcf)
|
|
9,630
|
|
|
7,766
|
|
|
26,154
|
|
|
21,600
|
|
||||
|
Oil equivalents (MBOE)
(1)(2)
|
|
5,521
|
|
|
4,718
|
|
|
15,573
|
|
|
13,260
|
|
||||
|
Average daily sales volumes (BOE/D)
(2)
|
|
60,011
|
|
|
51,276
|
|
|
57,044
|
|
|
48,392
|
|
||||
|
% Oil
|
|
44
|
%
|
|
46
|
%
|
|
45
|
%
|
|
47
|
%
|
||||
|
Oil, NGL and natural gas sales (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Oil
|
|
$
|
110,194
|
|
|
$
|
84,083
|
|
|
$
|
313,875
|
|
|
$
|
218,478
|
|
|
NGL
|
|
27,700
|
|
|
14,678
|
|
|
68,329
|
|
|
37,850
|
|
||||
|
Natural gas
|
|
19,664
|
|
|
16,044
|
|
|
55,927
|
|
|
34,145
|
|
||||
|
Total oil, NGL and natural gas sales
|
|
$
|
157,558
|
|
|
$
|
114,805
|
|
|
$
|
438,131
|
|
|
$
|
290,473
|
|
|
Average sales prices:
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Oil, realized ($/Bbl)
(3)
|
|
$
|
45.44
|
|
|
$
|
39.10
|
|
|
$
|
44.67
|
|
|
$
|
35.42
|
|
|
NGL, realized ($/Bbl)
(3)
|
|
$
|
18.58
|
|
|
$
|
11.54
|
|
|
$
|
16.32
|
|
|
$
|
10.84
|
|
|
Natural gas, realized ($/Mcf)
(3)
|
|
$
|
2.04
|
|
|
$
|
2.07
|
|
|
$
|
2.14
|
|
|
$
|
1.58
|
|
|
Average price, realized ($/BOE)
(3)
|
|
$
|
28.54
|
|
|
$
|
24.34
|
|
|
$
|
28.13
|
|
|
$
|
21.91
|
|
|
Oil, hedged ($/Bbl)
(4)
|
|
$
|
50.72
|
|
|
$
|
57.57
|
|
|
$
|
49.08
|
|
|
$
|
57.76
|
|
|
NGL, hedged ($/Bbl)
(4)
|
|
$
|
17.98
|
|
|
$
|
11.54
|
|
|
$
|
15.90
|
|
|
$
|
10.84
|
|
|
Natural gas, hedged ($/Mcf)
(4)
|
|
$
|
2.10
|
|
|
$
|
2.31
|
|
|
$
|
2.17
|
|
|
$
|
2.18
|
|
|
Average price, hedged ($/BOE)
(4)
|
|
$
|
30.80
|
|
|
$
|
33.15
|
|
|
$
|
30.07
|
|
|
$
|
33.27
|
|
|
(1)
|
BOE is calculated using a conversion rate of six Mcf per one Bbl.
|
|
(2)
|
The volumes presented are based on actual results and are not calculated using the rounded numbers presented in the table above.
|
|
(3)
|
Realized oil, NGL and natural gas prices are the actual prices realized at the wellhead adjusted for quality, transportation fees, geographical differentials, marketing bonuses or deductions and other factors affecting the price received at the wellhead.
The prices presented are based on actual results and are not calculated using the rounded numbers presented in the table above.
|
|
(4)
|
Hedged prices reflect the after-effect of our hedging transactions on our average sales prices. Our calculation of such after-effects includes current period settlements of matured derivatives in accordance with GAAP and an adjustment to reflect premiums incurred previously or upon settlement that are attributable to instruments that settled in the period.
The prices presented are based on actual results and are not calculated using the rounded numbers presented in the table above and below.
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
(in thousands)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Cash settlements received (paid) for matured derivatives:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Oil
|
|
$
|
13,182
|
|
|
$
|
42,442
|
|
|
$
|
33,399
|
|
|
$
|
144,750
|
|
|
NGL
|
|
(897
|
)
|
|
—
|
|
|
(1,761
|
)
|
|
—
|
|
||||
|
Natural gas
|
|
1,350
|
|
|
1,865
|
|
|
3,153
|
|
|
12,876
|
|
||||
|
Total
|
|
$
|
13,635
|
|
|
$
|
44,307
|
|
|
$
|
34,791
|
|
|
$
|
157,626
|
|
|
Premiums paid attributable to contracts that matured during the respective period:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Oil
|
|
$
|
(362
|
)
|
|
$
|
(2,709
|
)
|
|
$
|
(2,383
|
)
|
|
$
|
(6,972
|
)
|
|
Natural gas
|
|
(769
|
)
|
|
—
|
|
|
(2,301
|
)
|
|
—
|
|
||||
|
Total
|
|
$
|
(1,131
|
)
|
|
$
|
(2,709
|
)
|
|
$
|
(4,684
|
)
|
|
$
|
(6,972
|
)
|
|
(in thousands)
|
|
Oil
|
|
NGL
|
|
Natural gas
|
|
Total net
effect of change
|
||||||||
|
2016 Revenues
|
|
$
|
84,083
|
|
|
$
|
14,678
|
|
|
$
|
16,044
|
|
|
$
|
114,805
|
|
|
Effect of changes in average realized sales prices
|
|
15,378
|
|
|
10,502
|
|
|
(230
|
)
|
|
25,650
|
|
||||
|
Effect of changes in sales volumes
|
|
10,733
|
|
|
2,520
|
|
|
3,850
|
|
|
17,103
|
|
||||
|
2017 Revenues
|
|
$
|
110,194
|
|
|
$
|
27,700
|
|
|
$
|
19,664
|
|
|
$
|
157,558
|
|
|
(in thousands)
|
|
Oil
|
|
NGL
|
|
Natural gas
|
|
Total net
effect of change
|
||||||||
|
2016 Revenues
|
|
$
|
218,478
|
|
|
$
|
37,850
|
|
|
$
|
34,145
|
|
|
$
|
290,473
|
|
|
Effect of changes in average realized sales prices
|
|
64,985
|
|
|
22,935
|
|
|
14,583
|
|
|
102,503
|
|
||||
|
Effect of changes in sales volumes
|
|
30,412
|
|
|
7,544
|
|
|
7,199
|
|
|
45,155
|
|
||||
|
2017 Revenues
|
|
$
|
313,875
|
|
|
$
|
68,329
|
|
|
$
|
55,927
|
|
|
$
|
438,131
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
(in thousands except for per BOE sold data)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Lease operating expenses
|
|
$
|
19,594
|
|
|
$
|
18,177
|
|
|
$
|
56,690
|
|
|
$
|
57,920
|
|
|
Production and ad valorem taxes
|
|
9,558
|
|
|
7,066
|
|
|
26,811
|
|
|
21,483
|
|
||||
|
Midstream service expenses
|
|
1,174
|
|
|
1,039
|
|
|
2,986
|
|
|
2,826
|
|
||||
|
Costs of purchased oil
|
|
47,385
|
|
|
44,232
|
|
|
141,661
|
|
|
121,190
|
|
||||
|
General and administrative:
|
|
|
|
|
|
|
|
|
||||||||
|
Cash
|
|
16,034
|
|
|
16,454
|
|
|
45,728
|
|
|
46,496
|
|
||||
|
Non-cash stock-based compensation, net of amounts capitalized
|
|
8,966
|
|
|
9,651
|
|
|
26,877
|
|
|
19,562
|
|
||||
|
Depletion, depreciation and amortization
|
|
41,212
|
|
|
35,158
|
|
|
113,327
|
|
|
110,813
|
|
||||
|
Impairment expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
162,027
|
|
||||
|
Other operating expenses
|
|
1,443
|
|
|
2,465
|
|
|
3,906
|
|
|
4,169
|
|
||||
|
Total
|
|
$
|
145,366
|
|
|
$
|
134,242
|
|
|
$
|
417,986
|
|
|
$
|
546,486
|
|
|
Average costs per BOE sold
(1)
:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Lease operating expenses
|
|
$
|
3.55
|
|
|
$
|
3.85
|
|
|
$
|
3.64
|
|
|
$
|
4.37
|
|
|
Production and ad valorem taxes
|
|
1.73
|
|
|
1.50
|
|
|
1.72
|
|
|
1.62
|
|
||||
|
Midstream service expenses
|
|
0.21
|
|
|
0.22
|
|
|
0.19
|
|
|
0.21
|
|
||||
|
General and administrative:
|
|
|
|
|
|
|
|
|
||||||||
|
Cash
|
|
2.90
|
|
|
3.49
|
|
|
2.94
|
|
|
3.51
|
|
||||
|
Non-cash stock-based compensation, net of amounts capitalized
|
|
1.62
|
|
|
2.05
|
|
|
1.73
|
|
|
1.48
|
|
||||
|
Depletion, depreciation and amortization
|
|
7.46
|
|
|
7.45
|
|
|
7.28
|
|
|
8.36
|
|
||||
|
Total
|
|
$
|
17.47
|
|
|
$
|
18.56
|
|
|
$
|
17.50
|
|
|
$
|
19.55
|
|
|
(1)
|
Average costs per BOE sold are based on actual amounts and are not calculated using the rounded numbers presented in the table above.
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
(in thousands except for per BOE sold data)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Depletion of evaluated oil and natural gas properties
|
|
$
|
37,538
|
|
|
$
|
31,679
|
|
|
$
|
102,290
|
|
|
$
|
100,136
|
|
|
Depreciation of midstream service assets
|
|
2,241
|
|
|
2,036
|
|
|
6,569
|
|
|
6,204
|
|
||||
|
Depreciation and amortization of other fixed assets
|
|
1,433
|
|
|
1,443
|
|
|
4,468
|
|
|
4,473
|
|
||||
|
Total DD&A
|
|
$
|
41,212
|
|
|
$
|
35,158
|
|
|
$
|
113,327
|
|
|
$
|
110,813
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
(in thousands)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Non-operating income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Gain (loss) on derivatives, net
|
|
$
|
(27,441
|
)
|
|
$
|
6,850
|
|
|
$
|
38,127
|
|
|
$
|
(43,783
|
)
|
|
Income from equity method investee (Note 16.a)
|
|
2,371
|
|
|
265
|
|
|
7,910
|
|
|
6,259
|
|
||||
|
Interest expense
|
|
(23,697
|
)
|
|
(23,077
|
)
|
|
(69,590
|
)
|
|
(70,294
|
)
|
||||
|
Interest and other income
|
|
333
|
|
|
33
|
|
|
527
|
|
|
143
|
|
||||
|
Write-off of debt issuance costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(842
|
)
|
||||
|
Loss on disposal of assets, net
|
|
(991
|
)
|
|
(78
|
)
|
|
(400
|
)
|
|
(379
|
)
|
||||
|
Non-operating expense, net
|
|
$
|
(49,425
|
)
|
|
$
|
(16,007
|
)
|
|
$
|
(23,426
|
)
|
|
$
|
(108,896
|
)
|
|
(in thousands)
|
|
Three months ended September 30, 2017 compared to 2016
|
|
Nine months ended September 30, 2017 compared to 2016
|
||||
|
Changes in gain (loss) on derivatives, net:
|
|
|
|
|
||||
|
Fair value of derivatives outstanding
|
|
$
|
(3,619
|
)
|
|
$
|
280,511
|
|
|
Cash settlements received for matured derivatives, net
|
|
(30,672
|
)
|
|
(122,835
|
)
|
||
|
Cash settlements received for early terminations of derivatives, net
|
|
—
|
|
|
(75,766
|
)
|
||
|
Total changes in gain (loss) on derivatives, net
|
|
$
|
(34,291
|
)
|
|
$
|
81,910
|
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
(in thousands)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Revenues:
|
|
|
|
|
|
|
|
|
||||||||
|
Natural gas sales
|
|
$
|
845
|
|
|
$
|
488
|
|
|
$
|
2,486
|
|
|
$
|
488
|
|
|
Midstream service revenues
|
|
16,892
|
|
|
15,357
|
|
|
52,630
|
|
|
37,762
|
|
||||
|
Sales of purchased oil
|
|
45,814
|
|
|
42,441
|
|
|
135,546
|
|
|
116,670
|
|
||||
|
Total revenues
|
|
63,551
|
|
|
58,286
|
|
|
190,662
|
|
|
154,920
|
|
||||
|
Costs and expenses:
|
|
|
|
|
|
|
|
|
||||||||
|
Midstream service expenses
|
|
12,474
|
|
|
9,079
|
|
|
34,686
|
|
|
22,160
|
|
||||
|
Costs of purchased oil
|
|
47,385
|
|
|
44,232
|
|
|
141,661
|
|
|
121,190
|
|
||||
|
General and administrative
(1)
|
|
2,038
|
|
|
2,222
|
|
|
6,079
|
|
|
5,678
|
|
||||
|
Depreciation and amortization
(2)
|
|
2,410
|
|
|
2,275
|
|
|
7,045
|
|
|
6,669
|
|
||||
|
Accretion of asset retirement obligations
(3)
|
|
57
|
|
|
51
|
|
|
165
|
|
|
157
|
|
||||
|
Operating income (loss)
|
|
$
|
(813
|
)
|
|
$
|
427
|
|
|
$
|
1,026
|
|
|
$
|
(934
|
)
|
|
Other financial information:
|
|
|
|
|
|
|
|
|
||||||||
|
Income from equity method investee
|
|
$
|
2,371
|
|
|
$
|
265
|
|
|
$
|
7,910
|
|
|
$
|
6,259
|
|
|
Interest expense
(4)
|
|
$
|
1,513
|
|
|
$
|
1,446
|
|
|
$
|
4,340
|
|
|
$
|
4,310
|
|
|
(1)
|
G&A expenses were allocated to the three months ended September 30, 2017, June 30, 2017, March 31, 2017, September 30, 2016, June 30, 2016 and March 31, 2016 based on the number of employees in the midstream and marketing segment as of the respective three-month period end dates. Certain components of G&A expenses, primarily payroll, deferred compensation and vehicle expenses, were not allocated but were actual expenses for the segment. Land and geology expenses were not allocated to the midstream and marketing segment.
|
|
(2)
|
Depreciation and amortization were actual expenses for the midstream and marketing segment with the exception of the allocation of depreciation of other fixed assets, which was allocated to the three months ended September 30, 2017, June 30, 2017 and March 31, 2017 based on the number of employees in the midstream and marketing segment as of the respective three-month period end dates. Depreciation of other fixed assets was allocated to the three and nine months ended
September 30, 2016
based on the number of employees in the midstream and marketing segment as of
September 30, 2016
. Certain components of depreciation and amortization of other fixed assets, primarily vehicles, were not allocated but were actual expenses for the segment.
|
|
(3)
|
Accretion of asset retirement obligations were actual expenses and were not allocated.
|
|
(4)
|
Interest expense for the three months ended September 30, 2017, June 30, 2017 and March 31, 2017 was allocated to the midstream and marketing segment based on gross property and equipment and life-to-date contributions to the Company's equity method investee as of September 30, 2017, June 30, 2017 and March 31, 2017, respectively. Interest expense for the three and
nine
months ended
September 30, 2016
was allocated to the midstream and marketing segment based on gross property and equipment and life-to-date contributions to the Company's equity method investee as of
September 30, 2016
. Certain components of other fixed assets, primarily vehicles, were not allocated but were actual assets for the segment.
|
|
|
|
Nine months ended September 30,
|
||||||
|
(in thousands)
|
|
2017
|
|
2016
|
||||
|
Net cash provided by operating activities
|
|
$
|
272,051
|
|
|
$
|
245,454
|
|
|
Net cash used in investing activities
|
|
(356,893
|
)
|
|
(455,895
|
)
|
||
|
Net cash provided by financing activities
|
|
72,988
|
|
|
209,647
|
|
||
|
Net decrease in cash and cash equivalents
|
|
$
|
(11,854
|
)
|
|
$
|
(794
|
)
|
|
|
|
Nine months ended September 30,
|
||||||
|
(in thousands)
|
|
2017
|
|
2016
|
||||
|
Capital expenditures:
|
|
|
|
|
||||
|
Acquisitions of oil and natural gas properties
|
|
$
|
—
|
|
|
$
|
(115,600
|
)
|
|
Oil and natural gas properties
|
|
(381,165
|
)
|
|
(276,735
|
)
|
||
|
Midstream service assets
|
|
(11,680
|
)
|
|
(4,231
|
)
|
||
|
Other fixed assets
|
|
(3,604
|
)
|
|
(982
|
)
|
||
|
Investment in equity method investee (Note 16.a)
|
|
(24,572
|
)
|
|
(58,712
|
)
|
||
|
Proceeds from dispositions of capital assets, net of selling costs
|
|
64,128
|
|
|
365
|
|
||
|
Net cash used in investing activities
|
|
$
|
(356,893
|
)
|
|
$
|
(455,895
|
)
|
|
|
|
Nine months ended September 30,
|
||||||
|
(in thousands)
|
|
2017
|
|
2016
|
||||
|
Borrowings on Senior Secured Credit Facility
|
|
$
|
155,000
|
|
|
$
|
214,682
|
|
|
Payments on Senior Secured Credit Facility
|
|
(70,000
|
)
|
|
(279,682
|
)
|
||
|
Proceeds from issuance of common stock, net of offering costs
|
|
—
|
|
|
276,052
|
|
||
|
Purchase of treasury stock
|
|
(7,638
|
)
|
|
(1,613
|
)
|
||
|
Proceeds from exercise of stock options
|
|
358
|
|
|
208
|
|
||
|
Payments for debt issuance costs
|
|
(4,732
|
)
|
|
—
|
|
||
|
Net cash provided by financing activities
|
|
$
|
72,988
|
|
|
$
|
209,647
|
|
|
(in millions, except for interest rates)
|
|
Principal
|
|
Interest rate
|
|||
|
January 2022 Notes
|
|
$
|
450.0
|
|
|
5.625
|
%
|
|
May 2022 Notes
|
|
500.0
|
|
|
7.375
|
%
|
|
|
March 2023 Notes
|
|
350.0
|
|
|
6.250
|
%
|
|
|
Total Senior Unsecured Notes
|
|
$
|
1,300.0
|
|
|
|
|
|
•
|
is widely used by investors in the oil and natural gas industry to measure a company's operating performance without regard to items excluded from the calculation of such term, which can vary substantially from company to company depending upon accounting methods, book value of assets, capital structure and the method by which assets were acquired, among other factors;
|
|
•
|
helps investors to more meaningfully evaluate and compare the results of our operations from period to period by removing the effect of our capital structure from our operating structure; and
|
|
•
|
is used by our management for various purposes, including as a measure of operating performance, in presentations to our board of directors and as a basis for strategic planning and forecasting.
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
(in thousands)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Net income (loss)
|
|
$
|
11,027
|
|
|
$
|
9,485
|
|
|
$
|
140,413
|
|
|
$
|
(242,318
|
)
|
|
Plus:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Depletion, depreciation and amortization
|
|
41,212
|
|
|
35,158
|
|
|
113,327
|
|
|
110,813
|
|
||||
|
Impairment expense
|
|
—
|
|
|
—
|
|
|
—
|
|
|
162,027
|
|
||||
|
Non-cash stock-based compensation, net of amounts capitalized
|
|
8,966
|
|
|
9,651
|
|
|
26,877
|
|
|
19,562
|
|
||||
|
Accretion expense
|
|
951
|
|
|
883
|
|
|
2,822
|
|
|
2,587
|
|
||||
|
Mark-to-market on derivatives:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
(Gain) loss on derivatives, net
|
|
27,441
|
|
|
(6,850
|
)
|
|
(38,127
|
)
|
|
43,783
|
|
||||
|
Cash settlements received for matured derivatives, net
|
|
13,635
|
|
|
44,307
|
|
|
34,791
|
|
|
157,626
|
|
||||
|
Cash settlements received for early terminations of derivatives, net
|
|
—
|
|
|
—
|
|
|
4,234
|
|
|
80,000
|
|
||||
|
Cash premiums paid for derivatives
|
|
(1,448
|
)
|
|
(2,709
|
)
|
|
(13,542
|
)
|
|
(86,972
|
)
|
||||
|
Interest expense
|
|
23,697
|
|
|
23,077
|
|
|
69,590
|
|
|
70,294
|
|
||||
|
Write-off of debt issuance costs
|
|
—
|
|
|
—
|
|
|
—
|
|
|
842
|
|
||||
|
Loss on disposal of assets, net
|
|
991
|
|
|
78
|
|
|
400
|
|
|
379
|
|
||||
|
Income from equity method investee
|
|
(2,371
|
)
|
|
(265
|
)
|
|
(7,910
|
)
|
|
(6,259
|
)
|
||||
|
Proportionate Adjusted EBITDA of equity method investee
(1)
|
|
6,789
|
|
|
5,194
|
|
|
19,755
|
|
|
13,981
|
|
||||
|
Adjusted EBITDA
|
|
$
|
130,890
|
|
|
$
|
118,009
|
|
|
$
|
352,630
|
|
|
$
|
326,345
|
|
|
(1)
|
Proportionate Adjusted EBITDA of Medallion, our equity method investee, is calculated as follows:
|
|
|
|
Three months ended September 30,
|
|
Nine months ended September 30,
|
||||||||||||
|
(in thousands)
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
||||||||
|
Income from equity method investee
|
|
$
|
2,371
|
|
|
$
|
265
|
|
|
$
|
7,910
|
|
|
$
|
6,259
|
|
|
Adjusted for proportionate share of:
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Depreciation and amortization
|
|
4,418
|
|
|
4,929
|
|
|
11,845
|
|
|
7,722
|
|
||||
|
Proportionate Adjusted EBITDA of equity method investee
|
|
$
|
6,789
|
|
|
$
|
5,194
|
|
|
$
|
19,755
|
|
|
$
|
13,981
|
|
|
(in thousands)
|
|
10% Increase
|
|
10% Decrease
|
||||
|
Derivatives
|
|
$
|
(17,128
|
)
|
|
$
|
51,649
|
|
|
|
|
Expected maturity year
|
||||||
|
(in millions except for interest rates)
|
|
2022
|
|
2023
|
||||
|
Senior Secured Credit Facility - floating rate
|
|
$
|
155.0
|
|
|
$
|
—
|
|
|
Average interest rate
|
|
2.826
|
%
|
|
—
|
%
|
||
|
January 2022 Notes - fixed rate
|
|
$
|
450.0
|
|
|
$
|
—
|
|
|
Interest rate
|
|
5.625
|
%
|
|
—
|
%
|
||
|
May 2022 Notes - fixed rate
|
|
$
|
500.0
|
|
|
$
|
—
|
|
|
Interest rate
|
|
7.375
|
%
|
|
—
|
%
|
||
|
March 2023 Notes - fixed rate
|
|
$
|
—
|
|
|
$
|
350.0
|
|
|
Interest rate
|
|
—
|
%
|
|
6.250
|
%
|
||
|
Period
|
|
Total number of shares withheld
(1)
|
|
Average price per share
|
|
Total number of shares purchased as
part of publicly announced plans
|
|
Maximum number of shares that may
yet be purchased under the plan
|
|||||
|
July 1, 2017 - July 31, 2017
|
|
628
|
|
|
$
|
10.52
|
|
|
—
|
|
|
—
|
|
|
August 1, 2017 - August 31, 2017
|
|
2,291
|
|
|
$
|
12.80
|
|
|
—
|
|
|
—
|
|
|
September 1, 2017 - September 30, 2017
|
|
411
|
|
|
$
|
12.70
|
|
|
—
|
|
|
—
|
|
|
Total
|
|
3,330
|
|
|
|
|
|
|
|
||||
|
(1)
|
Represents shares that were withheld by us to satisfy employee tax withholding obligations that arose upon the lapse of restrictions on restricted stock awards.
|
|
Exhibit
Number
|
|
Description
|
|
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
|
|
||
|
101.INS*
|
|
|
XBRL Instance Document.
|
|
101.SCH*
|
|
|
XBRL Schema Document.
|
|
101.CAL*
|
|
|
XBRL Calculation Linkbase Document.
|
|
101.DEF*
|
|
|
XBRL Definition Linkbase Document.
|
|
101.LAB*
|
|
|
XBRL Labels Linkbase Document.
|
|
101.PRE*
|
|
|
XBRL Presentation Linkbase Document.
|
|
|
LAREDO PETROLEUM, INC.
|
|
|
|
|
|
|
Date: November 2, 2017
|
By:
|
/s/ Randy A. Foutch
|
|
|
|
Randy A. Foutch
|
|
|
|
Chairman and Chief Executive Officer
|
|
|
|
(principal executive officer)
|
|
|
|
|
|
Date: November 2, 2017
|
By:
|
/s/ Richard C. Buterbaugh
|
|
|
|
Richard C. Buterbaugh
|
|
|
|
Executive Vice President and Chief Financial Officer
|
|
|
|
(principal financial officer)
|
|
|
|
|
|
Date: November 2, 2017
|
By:
|
/s/ Michael T. Beyer
|
|
|
|
Michael T. Beyer
|
|
|
|
Vice President - Controller and Chief Accounting Officer
|
|
|
|
(principal accounting officer)
|
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 |
|---|