UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT PURSUANT
TO SECTION 13 OR 15(D) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): May 6, 2020
Evolution Petroleum Corporation
(Exact name of registrant as specified in its charter)
001-32942
(Commission File Number)
Nevada | 41-1781991 | |
(State or Other Jurisdiction of Incorporation) | (I.R.S. Employer Identification No.) | |
1155 Dairy Ashford Road, Suite 425, Houston, Texas | 77079 | |
(Address of Principal Executive Offices) | (Zip Code) | |
(713) 935-0122
(Registrant’s Telephone Number, Including Area Code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
o Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
o Soliciting material pursuant to Rule 14a-12 under the exchange Act (17 CFR 240.14a-12)
o Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
o Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of Each Class | Trading Symbol(s) | Name of Each Exchange On Which Registered | ||
Common Stock, $0.001 par value | EPM | NYSE American | ||
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter). | |
Emerging growth company o | |
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. o | |
Item 2.02 Results of Operations and Financial Condition.
On May 6, 2020, Evolution Petroleum Corporation (the “Company”) issued a press release reporting on financial and operating results for the quarter ended March 31, 2020, the Company's third quarter of fiscal 2020. A copy of the press release, dated May 6, 2020, is furnished herewith as Exhibit 99.1 and is incorporated herein by reference.
This information is furnished pursuant to Item 2.02 of Form 8-K and shall not be deemed filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, unless specifically incorporated by reference in a document filed under the Securities Act of 1933, as amended, or the Exchange Act. By filing this report on Form 8-K and furnishing this information, the Company makes no admission as to the materiality of any information in this report that is required to be disclosed solely by Item 2.02.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits.
Exhibit No. | Description | |
Exhibit 99.1 | ||
2
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Evolution Petroleum Corporation (Registrant) | |||
Date: | May 7, 2020 | By: | /s/ JASON E. BROWN |
Name: | Jason E. Brown | ||
Title: | President and Chief Executive Officer | ||
3
Exhibit 99.1
Evolution Petroleum Announces Results for the Fiscal 2020 Third Quarter Ended March 31, 2020 and
Declares Quarterly Common Stock Dividend
HOUSTON, TX / ACCESSWIRE / May 6, 2020 / Evolution Petroleum (NYSE American:EPM) ("Evolution" or the "Company") announced today financial results and operating highlights for its fiscal third quarter ended March 31, 2020.
Highlights for the Quarter:
• | Paid 26th consecutive quarterly cash dividend (9th consecutive dividend of $0.10 per share) on common shares and declared the next dividend payment of $0.025 per share, payable on June 30, 2020. |
• | Net income of $3.7 million, marking the 16th consecutive quarter of positive reported net income, inclusive of a $2.8 million income tax benefit related to Enhanced Oil Recovery credits. |
• | Cash flows from operating activities of $4.1 million and $12.2 million for the three and nine months ended March 31, 2020. |
• | Ended the quarter with $20.7 million in cash, an undrawn credit facility, and no debt. |
Management Comments on Results
"These are truly unprecedented times where we have seen a combination of a global pandemic, the economic slowdown and reduced demand corresponding to the virtual shutdown of multiple countries, and a substantial decline in oil prices," said Jason Brown, President and CEO. "We believe our long life, low decline assets, coupled with our unique royalty interest, continue to be among the best in the industry as evidenced by our ability to generate positive earnings and cash flows from operations. Our deliberate strategy of having a debt free balance sheet with cash on hand is proving to be a prudent position and we have taken additional steps that will enable us to protect our financial strength and allow us to take advantage in an opportunistic environment. In April 2020 we entered into a financial hedge position that locked in a fixed West Texas Intermediate (WTI) price of $32.00 per barrel on a substantial portion of our anticipated production through December 2020. We also made the decision to lower the dividend temporarily to $0.025 per quarter until the industry can emerge from this current economic climate."
"Although we do not foresee takeaway capacity being a concern, we continue to work diligently with our third-party operators to preserve cash by temporarily shutting-in wells that are uneconomic at current prices to the extent possible, taking into consideration fixed costs and reservoir integrity. We believe these difficult times could lead to new opportunities for the Company to acquire quality reserves at unusually attractive prices and selectively add assets that can grow the Company and support our future dividends."
Financial and Operational Results
Evolution reported total revenues for the quarter of $7.7 million versus $9.4 million in the prior quarter, a 17.8% decrease, primarily driven by a 19.2% decrease in the average realized oil price of $43.16 per barrel compared to $53.38 in the prior quarter. This decrease was partially offset by a 1.9% increase in total volumes primarily due to the inclusion of a full quarter of volumes from Hamilton Dome which was acquired on November 1, 2019. Also contributing to the decrease in total revenues was a decrease of 35.9% in the average realized NGL price of $9.56 per barrel of oil equivalent ("BOE") compared to $14.92 per BOE, in the prior quarter.
At the Delhi Field, the current quarter's lower average realized oil prices were further impacted by approximately $0.2 million for temporary trucking and handling charges due to the planned repair to a section of the oil sales pipeline. The pipeline repair project commenced in mid-November and was completed as scheduled in late January, and all Delhi oil sales were back through pipeline as of February 1, 2020.
Total net production in barrels of oil equivalent per day ("BOEPD") increased 1.9% to 2,164 BOEPD in the current quarter compared to 2,124 BOEPD in the prior quarter. This increase is attributed to the quarterly results including a full quarter of production from the Hamilton Dome field compared to only sixty-one days of production in the prior quarter.
Production costs were $3.9 million in the current quarter, a decrease of 8.0% from $4.2 million in the prior quarter. Delhi CO2 costs decreased $0.6 million, or 42.8%, from the prior quarter. The pipeline that supplies CO2 to the Delhi field was shut in on February 22, 2020 when a pressure loss was detected. Evolution does not have any ownership in this portion of the pipeline. The recycle facilities are operating as usual, and these facilities provide approximately 80% of the injected CO2 volumes. The
operator is still assessing the impact to production and does not have a firm estimate as to when the pipeline will be returned to service. Also contributing to the decrease in production costs was the reduction in CO2 price due to a 14.9% reduction in the Company's realized oil prices associated with its Delhi production. Offsetting these decreases was a $0.2 million increase, or 9.4%, in other production costs primarily due to the inclusion of a full quarter of Hamilton Dome.
General and administrative (''G&A'') expenses increased 2.1% to $1.5 million for the current quarter, compared to the prior quarter. Increased G&A expenses are primarily attributable to a slight increase in the Company's professional service expenses.
In the quarter, the Company recorded a one-time income tax benefit of $2.8 million for Enhanced Oil Recovery tax credits impacting our fiscal 2019 and certain amended prior year returns. At March 31, 2020, the Company has a receivable for income tax refunds of approximately $3.2 million.
Net income for the quarter was $3.7 million, or $0.11 per diluted share, a 110% increase, compared to $1.8 million, or $0.05 per diluted share, in the previous quarter.
Capital Spending
During the current quarter, Evolution incurred $0.2 million on capital, primarily for the NGL plant and completion of the water curtain project at Delhi. The Company does not anticipate any material net capital spending for the remainder of fiscal 2020 as all remaining conformance and capital workover plans have been delayed based on the recent decrease in oil prices. The Delhi operator previously reported that its capital was deferred for the Phase V project until 2021. Evolution anticipates all funding for the Company's share of capital expenditures at Delhi and Hamilton Dome will be met from cash flows from operations.
Liquidity and Outlook
Working capital increased by $1.4 million from the prior quarter to $23.1 million. The increase in working capital is primarily due to the large income tax receivable resulting from EOR credits, offset by a decrease in oil and gas receivables due to lower average realized prices. The Company ended the quarter with $20.7 million in cash after paying out $3.3 million in dividends, no debt and an untapped reserve-based credit facility. On April 27, 2020, the Company completed its annual spring redetermination. As expected, the redetermination of the borrowing base resulted in a decrease to $27 million, which remains fully undrawn.
Hedge Update
On April 6, 2020, the Company entered into NYMEX WTI oil swaps covering 1,400 barrels per day (or approximately 42,000 barrels per month), a substantial portion of the Company's anticipated oil production, for the period April 1, 2020 through December 31, 2020, at a fixed swap price of $32.00 per barrel. Although Evolution does not typically employ hedging strategies, the Company believes this partial price protection will enable it to maintain its current financial strength and allow it to continue to look to selectively add to its existing asset base through a combination of cash on hand and availability under its credit facility.
Operations Update
Subsequent to December 31, 2019, oil prices have declined sharply as a result of multiple significant factors impacting supply and demand in the global oil and natural gas markets, including the global pandemic of COVID-19. Most recently, the continued loss of consumer demand has led to a surplus in crude products that has filled the country's storage capacity and created a contango, or an increase from the current month's low price, in the WTI futures curve.
The Company is working with its operating partners to review lifting costs on a well-by-well basis, basing shut-in decisions on wells with low or temporarily negative netbacks, while retaining the operating flexibility to return wells to service as realized prices improve. The Company is continuing to monitor the oil price environment and is working with its operators to plan accordingly for various scenarios.
Cash Dividend on Common Stock
The Company has paid twenty-six consecutive quarterly dividends, with the previous nine at a rate of $0.10 per share. While the long-term strategy towards the dividend remains unchanged, the Board of Directors believes it is prudent to temporarily adjust the current quarterly dividend rate to $0.025 per share in the short term. This change will go into effect in the quarter ending June 30, 2020. This proactive move is being done to maintain the cash balance should the challenging circumstances persist beyond just the next few months as the economic slowdown and the COVID-19 pandemic continue to evolve. Maintaining the cash position also allows the Company greater flexibility as both Management and the Board of Directors believe the current market conditions could create meaningful M&A opportunities to grow the Company. The Company continues to reward shareholders with more than a 3% yield at the current stock price. The long-term plan of distributing a substantial portion of the Company's free cash flow in excess of operating and capital requirements through cash dividends
remains a high priority of the overall financial strategy, and the Company expects to return to higher dividend levels after the industry's emergence from the current market turmoil and continue to increase dividends over time, as appropriate. The cash dividend will be paid on June 30, 2020 to common stockholders of record on June 15, 2020.
The CARES Act
On March 27, 2020, President Trump signed the Coronavirus Aid, Relief, and Economic Security Act ("CARES Act") into law. The CARES Act is a relief package intended to assist many aspects of the American economy with a focus on those companies lacking access to other sources of liquidity. The Company reviewed all aspects of the act, including the Paycheck Protection Program (PPP) which initially provided up to $349 billion in forgivable loans to small businesses to pay their employees during the COVID-19 crisis. The decision was made not to participate based on the Company's current financial position, the guidance provided by Congress and the administration and the immaterial amount of the anticipated loan.
Quarterly Conference Call
Evolution Petroleum Corporation will host its earnings conference call for the quarter ended March 31, 2020 on Thursday, May 7, 2020 at 2:00 p.m. Eastern (1:00 p.m. Central). The call will be hosted by Jason Brown, President & Chief Executive Officer and David Joe, Chief Financial Officer. Details for the conference call are as follows:
Date: Thursday, May 7, 2020
Time: 2:00 p.m. Eastern
Call: 844-369-8770 (toll-free United States & Canada)
Call: 862-298-0840 (toll International)
To listen live via webcast over the internet, click the link https://www.webcaster4.com/Webcast/Page/2188/34451 or go to our website at http://www.evolutionpetroleum.com/. A replay will be available two hours after the end of the conference call through June 7, 2020 and will be accessible by calling 877-481-4010 (toll-free United States & Canada); 919-882-2331 (International) with the replay pin number of 34451.
About Evolution Petroleum
Evolution Petroleum is an independent energy company focused on delivering a sustainable dividend yield to its shareholders through the ownership, management and development of producing oil and gas properties. The Company's long-term goal is to build a diversified portfolio of oil and gas assets primarily through acquisition, while seeking opportunities to maintain and increase production through selective development, production enhancement and other exploitation efforts on its properties. Evolution's largest assets are its interests in a CO2 enhanced oil recovery project in Louisiana's Delhi field and its interests in the Hamilton Dome unitized field located in Hot Springs County, Wyoming. Additional information, including the Company's annual report on Form 10-K and its quarterly reports on Form 10-Q, is available on its website at www.EvolutionPetroleum.com.
Cautionary Statement
All forward-looking statements contained in this press release regarding current expectations, potential results and future plans and objectives of the Company involve a wide range of risks and uncertainties. Statements herein using words such as "believe," "expect," "plans," "outlook," "should," "will," and words of similar meaning are forward-looking statements. Although our expectations are based on business, engineering, geological, financial and operating assumptions that we believe to be reasonable, many factors could cause actual results to differ materially from our expectations and we can give no assurance that our goals will be achieved. These factors and others are detailed under the heading "Risk Factors" and elsewhere in our periodic documents filed with the Securities and Exchange Commission. The Company undertakes no obligation to update any forward-looking statement.
Company Contacts:
Jason Brown, President & CEO
(713) 554-1850
David Joe, SVP & CFO
(713) 554-1860
Financial Tables to Follow
Evolution Petroleum Corporation and Subsidiaries
Consolidated Condensed Statements of Operations
(Unaudited)
Three Months Ended March 31, | Nine Months Ended March 31, | ||||||||||||||
2020 | 2019 | 2020 | 2019 | ||||||||||||
Revenues | |||||||||||||||
Crude oil | $ | 7,461,823 | $ | 9,032,032 | $ | 25,281,564 | $ | 30,945,359 | |||||||
Natural gas liquids | 250,476 | 468,525 | 963,054 | 1,910,395 | |||||||||||
Natural gas | 320 | 471 | 1,831 | 471 | |||||||||||
Total revenues | 7,712,619 | 9,501,028 | 26,246,449 | 32,856,225 | |||||||||||
Operating costs | |||||||||||||||
Production costs | 3,895,544 | 3,793,008 | 11,220,238 | 10,703,606 | |||||||||||
Depreciation, depletion and amortization | 1,399,481 | 1,558,130 | 4,310,284 | 4,710,223 | |||||||||||
General and administrative expenses * | 1,465,780 | 1,196,935 | 4,240,330 | 3,760,767 | |||||||||||
Total operating costs | 6,760,805 | 6,548,073 | 19,770,852 | 19,174,596 | |||||||||||
Income from operations | 951,814 | 2,952,955 | 6,475,597 | 13,681,629 | |||||||||||
Other | |||||||||||||||
Enduro transaction breakup fee | — | — | — | 1,100,000 | |||||||||||
Interest and other income | 41,186 | 65,831 | 160,256 | 172,260 | |||||||||||
Interest expense | (29,067 | ) | (28,789 | ) | (87,757 | ) | (87,479 | ) | |||||||
Income before income taxes | 963,933 | 2,989,997 | 6,548,096 | 14,866,410 | |||||||||||
Income tax provision (benefit) | (2,746,226 | ) | 591,122 | (1,719,801 | ) | 2,767,169 | |||||||||
Net income available to common stockholders | $ | 3,710,159 | $ | 2,398,875 | $ | 8,267,897 | $ | 12,099,241 | |||||||
Earnings per common share | |||||||||||||||
Basic | $ | 0.11 | $ | 0.07 | $ | 0.25 | 0.36 | ||||||||
Diluted | $ | 0.11 | $ | 0.07 | $ | 0.25 | 0.36 | ||||||||
Weighted average number of common shares | |||||||||||||||
Basic | 33,052,162 | 33,186,665 | 33,055,861 | 33,151,786 | |||||||||||
Diluted | 33,052,162 | 33,196,197 | 33,058,446 | 33,163,661 | |||||||||||
* For the three months ended March 31, 2020 and 2019, non-cash stock-based compensation expenses were $358,591 and $208,665, respectively. For the nine months ended March 31, 2020 and 2019, non-cash stock-based compensation expenses were $926,794 and $678,149, respectively.
Evolution Petroleum Corporation and Subsidiaries
Consolidated Condensed Balance Sheets
(Unaudited)
March 31, 2020 | June 30, 2019 | ||||||
Assets | |||||||
Current assets | |||||||
Cash and cash equivalents | $ | 20,693,234 | $ | 31,552,533 | |||
Receivables | 5,222,213 | 3,168,116 | |||||
Prepaid expenses | 303,375 | 458,278 | |||||
Total current assets | 26,218,822 | 35,178,927 | |||||
Oil and natural gas properties, net (full-cost method of accounting) | 67,668,686 | 60,346,466 | |||||
Other property and equipment, net | 19,449 | 26,418 | |||||
Total property and equipment | 67,688,135 | 60,372,884 | |||||
Other assets, net | 311,695 | 210,033 | |||||
Total assets | $ | 94,218,652 | $ | 95,761,844 | |||
Liabilities and Stockholders’ Equity | |||||||
Current liabilities | |||||||
Accounts payable | $ | 2,263,940 | $ | 2,084,140 | |||
Accrued liabilities and other | 570,239 | 537,755 | |||||
State and federal income taxes payable | 274,299 | 130,799 | |||||
Total current liabilities | 3,108,478 | 2,752,694 | |||||
Long term liabilities | |||||||
Deferred income taxes | 11,591,629 | 11,322,691 | |||||
Asset retirement obligations | 2,499,180 | 1,560,601 | |||||
Operating lease liability | 99,014 | — | |||||
Total liabilities | 17,298,301 | 15,635,986 | |||||
Commitments and contingencies | |||||||
Stockholders’ equity | |||||||
Common stock; par value $0.001; 100,000,000 shares authorized; 32,956,469 and 33,183,730 shares issued and outstanding, respectively | 32,956 | 33,183 | |||||
Additional paid-in capital | 40,932,577 | 42,488,913 | |||||
Retained earnings | 35,954,818 | 37,603,762 | |||||
Total stockholders’ equity | 76,920,351 | 80,125,858 | |||||
Total liabilities and stockholders’ equity | $ | 94,218,652 | $ | 95,761,844 | |||
Evolution Petroleum Corporation and Subsidiaries
Consolidated Condensed Statements of Cash Flows
(Unaudited)
Nine Months Ended March 31, | |||||||
2020 | 2019 | ||||||
Cash flows from operating activities | |||||||
Net income | $ | 8,267,897 | $ | 12,099,241 | |||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||
Depreciation, depletion and amortization | 4,310,284 | 4,710,223 | |||||
Stock-based compensation | 926,794 | 678,149 | |||||
Settlements of asset retirement obligations | (76,833 | ) | — | ||||
Deferred income tax expense | 268,938 | 633,625 | |||||
(Gain) loss on derivative instruments, net | — | ||||||
Other | 35,966 | 11,367 | |||||
Changes in operating assets and liabilities: | |||||||
Receivables | (2,054,097 | ) | 254,900 | ||||
Prepaid expenses | 154,903 | (155,364 | ) | ||||
Accrued liabilities and other | 256,112 | 123,853 | |||||
Income taxes payable | 143,500 | (22,842 | ) | ||||
Net cash provided by operating activities | 12,233,464 | 18,333,152 | |||||
Cash flows from investing activities | |||||||
Acquisition of oil and natural gas properties | (9,337,716 | ) | — | ||||
Capital expenditures for oil and natural gas properties | (1,354,849 | ) | (6,369,363 | ) | |||
Capital expenditures for other property and equipment | — | (2,337 | ) | ||||
Net cash used in investing activities | (10,692,565 | ) | (6,371,700 | ) | |||
Cash flows from financing activities | |||||||
Cash dividends to common stockholders | (9,916,841 | ) | (9,953,562 | ) | |||
Common share repurchases, including shares surrendered for tax withholding | (2,483,357 | ) | (138,638 | ) | |||
Net cash used in financing activities | (12,400,198 | ) | (10,092,200 | ) | |||
Net change in cash, cash equivalents and restricted cash | (10,859,299 | ) | 1,869,252 | ||||
Cash, cash equivalents and restricted cash, beginning of period | 31,552,533 | 27,681,133 | |||||
Cash and cash equivalents, end of period | $ | 20,693,234 | $ | 29,550,385 | |||
Supplemental disclosures of cash flow information: | Nine Months Ended March 31, | ||||||
2020 | 2019 | ||||||
Income taxes paid | $ | 1,150,000 | $ | 2,362,919 | |||
Non-cash transactions: | |||||||
Change in accounts payable used to acquire oil and natural gas properties | (42,371 | ) | (1,748,122 | ) | |||
Oil and natural gas property costs incurred through recognition of asset retirement obligations and revision of previous estimates | 871,076 | 84,999 | |||||
Supplemental Information on Oil and Natural Gas Operations (Unaudited)
Three Months Ended | ||||||||||||||
March 31, 2020 | December 31, 2019 | Variance | Variance % | |||||||||||
Oil and gas production | ||||||||||||||
Crude oil revenues | $ | 7,461,823 | $ | 8,974,237 | $ | (1,512,414 | ) | (16.9 | )% | |||||
NGL revenues | 250,476 | 406,634 | (156,158 | ) | (38.4 | )% | ||||||||
Natural gas revenues | 320 | 744 | (424 | ) | (57.0 | )% | ||||||||
Total revenues | $ | 7,712,619 | $ | 9,381,615 | $ | (1,668,996 | ) | (17.8 | )% | |||||
Crude oil volumes (Bbl) | 172,901 | 168,117 | 4,784 | 2.8 | % | |||||||||
NGL volumes (Bbl) | 26,206 | 27,260 | (1,054 | ) | (3.9 | )% | ||||||||
Natural gas volumes (Mcf) | 223 | 356 | (133 | ) | (37.4 | )% | ||||||||
Equivalent volumes (BOE) | 199,144 | 195,437 | 3,707 | 1.9 | % | |||||||||
Crude oil (BOPD, net) | 1,879 | 1,827 | 52 | 2.8 | % | |||||||||
NGLs (BOEPD, net) | 285 | 296 | (11 | ) | (3.7 | )% | ||||||||
Natural gas (BOEPD, net) | — | 1 | (1 | ) | n.m. | |||||||||
Equivalent volumes (BOEPD, net) | 2,164 | 2,124 | 40 | 1.9 | % | |||||||||
Crude oil price per Bbl | $ | 43.16 | $ | 53.38 | $ | (10.22 | ) | (19.1 | )% | |||||
NGL price per Bbl | 9.56 | 14.92 | (5.36 | ) | (35.9 | )% | ||||||||
Natural gas price per Mcf | 1.43 | 2.09 | (0.66 | ) | n.m. | |||||||||
Equivalent price per BOE | $ | 38.73 | $ | 48.00 | $ | (9.27 | ) | (19.3 | )% | |||||
CO2 costs | $ | 806,527 | $ | 1,410,213 | $ | (603,686 | ) | (42.8 | )% | |||||
Other production costs | 3,089,017 | 2,824,392 | 264,625 | 9.4 | % | |||||||||
Total production costs | $ | 3,895,544 | $ | 4,234,605 | $ | (339,061 | ) | (8.0 | )% | |||||
CO2 costs per BOE | $ | 4.05 | $ | 7.22 | $ | (3.17 | ) | (43.9 | )% | |||||
All other production costs per BOE | 15.51 | 14.45 | 1.06 | 7.3 | % | |||||||||
Production costs per BOE | $ | 19.56 | $ | 21.67 | $ | (2.11 | ) | (9.7 | )% | |||||
CO2 costs per mcf | $ | 0.69 | $ | 0.77 | $ | (0.08 | ) | (10.4 | )% | |||||
CO2 volumes (MMcf per day, gross) | 53.9 | 83.6 | (29.7 | ) | (35.5 | )% | ||||||||
DD&A of proved oil and gas properties | $ | 1,352,203 | $ | 1,419,333 | $ | (67,130 | ) | (4.7 | )% | |||||
Depreciation of other property and equipment | 2,465 | 2,182 | 283 | 13.0 | % | |||||||||
Amortization of intangibles | 3,391 | 3,391 | — | — | % | |||||||||
Accretion of asset retirement obligations | 41,422 | 36,143 | 5,279 | 14.6 | % | |||||||||
Total DD&A | $ | 1,399,481 | $ | 1,461,049 | $ | (61,568 | ) | (4.2 | )% | |||||
Oil and gas DD&A rate per BOE | $ | 6.79 | $ | 7.26 | $ | (0.47 | ) | (6.5 | )% | |||||
n.m. Not meaningful.
Supplemental Information on Oil and Natural Gas Operations (Unaudited)
Three Months Ended March 31, | ||||||||||||||
2020 | 2019 | Variance | Variance % | |||||||||||
Oil and gas production | ||||||||||||||
Crude oil revenues | $ | 7,461,823 | $ | 9,032,032 | $ | (1,570,209 | ) | (17.4 | )% | |||||
NGL revenues | 250,476 | 468,525 | (218,049 | ) | (46.5 | )% | ||||||||
Natural gas revenues | 320 | 471 | (151 | ) | (32.1 | )% | ||||||||
Total revenues | $ | 7,712,619 | $ | 9,501,028 | $ | (1,788,409 | ) | (18.8 | )% | |||||
Crude oil volumes (Bbl) | 172,901 | 152,776 | 20,125 | 13.2 | % | |||||||||
NGL volumes (Bbl) | 26,206 | 28,626 | (2,420 | ) | (8.5 | )% | ||||||||
Natural gas volumes (Mcf) | 223 | 160 | 63 | 39.4 | % | |||||||||
Equivalent volumes (BOE) | 199,144 | 181,429 | 17,715 | 9.8 | % | |||||||||
Crude oil (BOPD, net) | 1,879 | 1,698 | 181 | 10.7 | % | |||||||||
NGLs (BOEPD, net) | 285 | 318 | (33 | ) | (10.4 | )% | ||||||||
Natural gas (BOEPD, net) | — | n.m. | n.m. | n.m. | ||||||||||
Equivalent volumes (BOEPD, net) | 2,164 | 2,016 | 148 | 7.3 | % | |||||||||
Crude oil price per Bbl | $ | 43.16 | $ | 59.12 | $ | (15.96 | ) | (27.0 | )% | |||||
NGL price per Bbl | 9.56 | 16.37 | (6.81 | ) | (41.6 | )% | ||||||||
Natural gas price per Mcf | 1.43 | 2.94 | (1.51 | ) | n.m. | |||||||||
Equivalent price per BOE | $ | 38.73 | $ | 52.37 | $ | (13.64 | ) | (26.0 | )% | |||||
CO2 costs | $ | 806,527 | $ | 1,873,720 | $ | (1,067,193 | ) | (57.0 | )% | |||||
Other production costs | 3,089,017 | 1,919,288 | 1,169,729 | 60.9 | % | |||||||||
Total production costs | $ | 3,895,544 | $ | 3,793,008 | $ | 102,536 | 2.7 | % | ||||||
CO2 costs per BOE | $ | 4.05 | $ | 10.33 | $ | (6.28 | ) | (60.8 | )% | |||||
All other production costs per BOE | 15.51 | 10.58 | 4.93 | 46.6 | % | |||||||||
Production costs per BOE | $ | 19.56 | $ | 20.91 | $ | (1.35 | ) | (6.5 | )% | |||||
CO2 costs per mcf | $ | 0.69 | $ | 0.84 | $ | (0.15 | ) | (17.9 | )% | |||||
CO2 volumes (MMcf per day, gross) | 53.9 | 103.3 | (49.4 | ) | (47.8 | )% | ||||||||
DD&A of proved oil and gas properties | $ | 1,352,203 | $ | 1,523,990 | $ | (171,787 | ) | (11.3 | )% | |||||
Depreciation of other property and equipment | 2,465 | 4,338 | (1,873 | ) | (43.2 | )% | ||||||||
Amortization of intangibles | 3,391 | 3,391 | — | — | % | |||||||||
Accretion of asset retirement obligations | 41,422 | 26,411 | 15,011 | 56.8 | % | |||||||||
Total DD&A | $ | 1,399,481 | $ | 1,558,130 | $ | (158,649 | ) | (10.2 | )% | |||||
Oil and gas DD&A rate per BOE | $ | 6.79 | $ | 8.40 | $ | (1.61 | ) | (19.2 | )% | |||||
Supplemental Information on Oil and Natural Gas Operations (Unaudited)
Nine Months Ended March 31, | ||||||||||||||
2020 | 2019 | Variance | Variance % | |||||||||||
Oil and gas production | ||||||||||||||
Crude oil revenues | $ | 25,281,564 | $ | 30,945,359 | $ | (5,663,795 | ) | (18.3 | )% | |||||
NGL revenues | 963,054 | 1,910,395 | (947,341 | ) | (49.6 | )% | ||||||||
Natural gas revenues | 1,831 | 471 | 1,360 | n.m. | ||||||||||
Total revenues | $ | 26,246,449 | $ | 32,856,225 | $ | (6,609,776 | ) | (20.1 | )% | |||||
Crude oil volumes (Bbl) | 490,125 | 475,043 | 15,082 | 3.2 | % | |||||||||
NGL volumes (Bbl) | 79,982 | 76,728 | 3,254 | 4.2 | % | |||||||||
Natural gas volumes (Mcf) | 935 | 160 | 775 | n.m. | ||||||||||
Equivalent volumes (BOE) | 570,263 | 551,798 | 18,465 | 3.3 | % | |||||||||
Crude oil (BOPD, net) | 1,782 | 1,734 | 48 | 2.8 | % | |||||||||
NGLs (BOEPD, net) | 291 | 280 | 11 | 3.9 | % | |||||||||
Natural gas (BOEPD, net) | 1 | n.m. | 1 | n.m. | ||||||||||
Equivalent volumes (BOEPD, net) | 2,074 | 2,014 | 60 | 3.0 | % | |||||||||
Crude oil price per Bbl | $ | 51.58 | $ | 65.14 | $ | (13.56 | ) | (20.8 | )% | |||||
NGL price per Bbl | 12.04 | 24.90 | (12.86 | ) | (51.6 | )% | ||||||||
Natural gas price per Mcf | 1.96 | 2.94 | (0.98 | ) | n.m. | |||||||||
Equivalent price per BOE | $ | 46.03 | $ | 59.54 | $ | (13.51 | ) | (22.7 | )% | |||||
CO2 costs | $ | 3,501,507 | $ | 4,862,502 | $ | (1,360,995 | ) | (28.0 | )% | |||||
Other production costs | 7,718,731 | 5,841,104 | 1,877,627 | 32.1 | % | |||||||||
Total production costs | $ | 11,220,238 | $ | 10,703,606 | $ | 516,632 | 4.8 | % | ||||||
CO2 costs per BOE | $ | 6.14 | $ | 8.81 | $ | (2.67 | ) | (30.3 | )% | |||||
All other production costs per BOE | 13.54 | 10.59 | 2.95 | 27.9 | % | |||||||||
Production costs per BOE | $ | 19.68 | $ | 19.40 | $ | 0.28 | 1.4 | % | ||||||
CO2 costs per mcf | $ | 0.77 | $ | 0.90 | $ | (0.13 | ) | (14.4 | )% | |||||
CO2 volumes (MMcf per day, gross) | 69.1 | 82.9 | (13.8 | ) | (16.6 | )% | ||||||||
DD&A of proved oil and gas properties | $ | 4,189,290 | $ | 4,612,053 | $ | (422,763 | ) | (9.2 | )% | |||||
Depreciation of other property and equipment | 6,969 | 12,624 | (5,655 | ) | (44.8 | )% | ||||||||
Amortization of intangibles | 10,173 | 10,173 | — | — | % | |||||||||
Accretion of asset retirement obligations | 103,852 | 75,373 | 28,479 | 37.8 | % | |||||||||
Total DD&A | $ | 4,310,284 | $ | 4,710,223 | $ | (399,939 | ) | (8.5 | )% | |||||
Oil and gas DD&A rate per BOE | $ | 7.35 | $ | 8.36 | $ | (1.01 | ) | (12.1 | )% | |||||
####