PRIMEENERGY RESOURCES CORP
For the period ended Dec 31, 2023. Filed Apr 15, 2024.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2023 · Filed Apr 15, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Item 16. FORM 10-K SUMMARY
None.
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the Registrant has duly caused this Report to be signed on its behalf by the undersigned, thereunto duly authorized, on the 15 th day of April, 2024.
| PrimeEnergy Resources Corporation | |
| By: | /s/ Charles E. Drimal, Jr. |
| Charles E. Drimal, Jr. | |
| Chairman, Chief Executive Officer and President |
Pursuant to the requirements of the Securities Exchange Act of 1934, this Report has been signed below by the following persons on behalf of the Registrant and in the capacities indicated and on the 8th, day of April, 2024.
| /s/ Charles E. Drimal, Jr. | Chairman, Chief Executive Officer and President; | ||
|---|---|---|---|
| Charles E. Drimal, Jr. | The Principal Executive Officer | ||
| /s/ Beverly A. Cummings | Director, Executive Vice President and Treasurer; | ||
| Beverly A. Cummings | The Principal Financial Officer | ||
| /s/ Clint Hurt | Director | /s/ Thomas S. T. Gimbel | Director |
| Clint Hurt | Thomas S. T. Gimbel | ||
| /s/ H. Gifford Fong | Director | ||
| H. Gifford Fong | |||
INDEX TO CONSOLIDATED FINANCIAL STATEMENTS
| Report of Independent Registered Public Accounting Firm | F-2 |
|---|---|
| Financial Statements | |
| Consolidated Balance Sheets – As of December 31, 2023 and 2022 | F-4 |
| Consolidated Statements of Income – For the years ended December 31, 2023 and 2022 | F-5 |
| Consolidated Statements of Equity – For the years ended December 31, 2023 and 2022 | F-6 |
| Consolidated Statements of Cash Flows – For the years ended December 31, 2023 and 2022 | F-7 |
| Notes to Consolidated Financial Statements | F-8 |
| Supplementary Information: | |
| Capitalized Costs Relating to Oil and Gas Producing Activities, years ended December 31, 2023 and 2022 | F-19 |
| Costs Incurred in Oil and Gas Property Acquisition, Exploration and Development Activities, years ended December 31, 2023 and 2022 | F-19 |
| Standardized Measure of Discounted Future Net Cash Flows Relating to Proved Oil and Gas Reserves, years ended December 31, 2023 and 2022 | F-19 |
| Standardized Measure of Discounted Future Net Cash Flows and Changes Therein Relating to Proved Oil and Gas Reserves, years ended December 31, 2023 and 2022 | F-20 |
| Reserve Quantity Information, years ended December 31, 2023 and 2022 | F-21 |
| Results of Operations from Oil and Gas Producing Activities, years ended December 31, 2023 and 2022 | F-21 |
| Notes to Supplementary Information | F-22 |
To The Board of Directors and Stockholders of
PrimeEnergy Resources Corporation and Subsidiaries
Opinion on the Financial Statements
We have audited the accompanying consolidated balance sheets of PrimeEnergy Resources Corporation and Subsidiaries (the “Company”) as of December 31, 2023 and 2022, the related consolidated statements of income, equity and cash flows for each of the years then ended, and the related notes (collectively referred to as the “financial statements”). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2023 and 2022, and the results of its operations and its cash flows for each of the years then ended, in conformity with accounting principles generally accepted in the United States of America.
Basis for Opinion
These financial statements are the responsibility of the Company's management. Our responsibility is to express an opinion on the Company's financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matters
The critical audit matters communicated below are matters arising from the current period audit of the financial statements that were communicated or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
Depreciation, Depletion and Amortization of Oil and Gas Properties
Critical Audit Matter Description
At December 31, 2023, the carrying value of the Company’s oil and gas properties was $252.9 million, and depreciation, depletion and amortization (“DD&A”) expense was $31.0 million for the year then ended. As described in Note 1, under the successful efforts method of accounting, capitalized costs of proved properties are depleted using the units of production method based on proved reserves, as estimated by independent petroleum engineers. Proved reserve estimates are impacted by various inputs, including historical production, oil and gas price assumptions, and future operating and capital cost assumptions, among other factors. Because of the complexity involved in estimating oil and gas reserves, the Company utilized independent petroleum engineers for the year ended December 31, 2023.
Auditing the Company’s DD&A calculations is complex because of the use of independent petroleum engineers and the evaluation of management’s determination of the inputs described above used by the engineers in estimating oil and gas reserves.
How the Critical Audit Matter was Addressed in the Audit
Our audit procedures related to the evaluation of DD&A of oil and gas properties included the following, among others:
| ● | We obtained an understanding and evaluated the design of the Company’s controls over its process to calculate DD&A, including management’s controls over the completeness and accuracy of the financial data utilized by the engineers in estimating oil and gas reserves. |
| ● | We evaluated the professional qualifications and objectivity of the Company’s independent petroleum engineers responsible for the preparation of the proved oil and gas reserve estimates for select properties. |
| ● | We evaluated the methodologies and assumptions utilized by the Company’s independent engineers to ensure they were reasonable and in accordance with industry standards. |
| ● | We compared the Company’s recent production with its reserve estimates for properties that have significant production or significant reserve quantities and inquired of disproportionate ratios that did not align with our expectations. |
| ● | We tested the mathematical accuracy of the DD&A calculations, including comparing the oil and gas reserve amounts used in the calculations to the Company’s reserve reports. |
Accounting for Asset Retirement Obligations
Critical Audit Matter Description
At December 31, 2023, the asset retirement obligation (“ARO”) balance totaled $15.2 million. As further described in Note 1, the Company’s ARO primarily represents the estimated present value of the amount the Company will incur to plug, abandon, and remediate producing properties at the end of their productive lives, in accordance with applicable state laws. The Company’s liability is determined using significant assumptions, including current estimates of plugging and abandonment costs, annual inflation of these costs, the productive life of wells and a risk-adjusted interest rate. Changes in any of these assumptions can result in significant revisions to the estimated asset retirement obligation. Because of the subjectivity of assumptions and the relatively long life of most of the Company’s wells, the costs to ultimately retire the wells may vary significantly from previous estimates.
Auditing the Company’s ARO is complex and highly judgmental because of the significant estimation by management in determining the obligation. In particular, the estimate was sensitive to significant subjective assumptions such as retirement cost estimates and the estimated timing of settlements, which are both affected by expectations about future market and economic conditions.
How the Critical Audit Matter was Addressed in the Audit
Our audit procedures related to the evaluation of the accounting for the ARO included the following, among others:
| ● | We obtained an understanding and evaluated the design of the Company’s internal controls over its ARO estimation process, including management’s review of the significant assumptions that have a material effect on the determination of the obligations. Based on our evaluation, we designed our audit procedures to include, among others, assessing the significant assumptions and inputs used in the valuation, such as retirement cost estimates and timing of settlement assumptions. |
| ● | We compared the ARO against historical results, reviewed the reasonableness of the discount rate utilized in the estimate, considered the reasonableness of the current and long-term portion of the obligation by comparing the accretion expense trends, and considered the completeness of the properties included in the estimate by comparing to the Company’s reserve reports. |
/s/ GRASSI & CO., CPAs, P.C.
We have served as the Company's auditor since 1989.
Jericho, New York
April 15, 2024
(Thousands of dollars, except share data)
| As of December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| ASSETS | ||
| Current Assets | ||
| Cash and cash equivalents | $11,061 | $26,543 |
| Accounts receivable, net | 20,301 | 12,147 |
| Prepaid obligations | 376 | 32,839 |
| Due from related parties | -- | 388 |
| Derivative asset short-term | -- | 210 |
| Other current assets | 38 | 38 |
| Total Current Assets | 31,776 | 72,165 |
| Property and Equipment | ||
| Oil and gas properties at cost | 659,792 | 555,280 |
| Less: Accumulated depletion and depreciation | (406,913) | (385,811) |
| 252,879 | 169,469 | |
| Field and office equipment at cost | 26,955 | 27,246 |
| Less: Accumulated depreciation | (23,715) | (22,728) |
| 3,240 | 4,518 | |
| Total Property and Equipment, Net | 256,119 | 173,987 |
| Other assets | 673 | 985 |
| Total Assets | $288,568 | $247,137 |
| LIABILITIES AND EQUITY | ||
| Current Liabilities | ||
| Accounts payable | $15,424 | $11,451 |
| Accrued liabilities | 48,613 | 25,750 |
| Due to related parties | 80 | — |
| Current portion of asset retirement and other long-term obligations | 692 | 2,566 |
| Derivative liability short-term | -- | 1,190 |
| 64,809 | 40,957 | |
| Long-Term Bank Debt | -- | 11,000 |
| Asset Retirement Obligations | 14,707 | 13,525 |
| Deferred Income Taxes | 47,236 | 39,968 |
| Other Long-Term Obligations | 866 | 1,334 |
| Total Liabilities | 127,618 | 106,784 |
| Commitments and Contingencies | ||
| Equity | ||
| Common stock, $.10 par value; 2023 and 2022: Authorized: 2,810,000 shares, outstanding 2023: 1,820,100 shares; outstanding 2022: 1,901,000 shares. | 281 | 281 |
| Paid-in capital | 7,555 | 7,555 |
| Retained earnings | 205,669 | 177,566 |
| Treasury stock, at cost; 2023: 989,900 shares; 2022: 909,000 | (52,555) | (45,049) |
| Total Stockholders’ Equity | 160,950 | 140,353 |
| Total Liabilities and Equity | $288,568 | $247,137 |
(Thousands of dollars, except per share amounts)
| For the Years Ended December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Revenues and other income: | ||
| Oil | $87,906 | $90,803 |
| Natural gas | 7,935 | 18,428 |
| Natural gas liquids | 11,901 | 14,887 |
| Field service | 15,383 | 12,978 |
| Interest and other income, net | 417 | 267 |
| Gain (loss) on derivative instruments, net | 414 | (12,039) |
| Gain on disposition of assets, net | 8,854 | 31,789 |
| 132,810 | 157,113 | |
| Costs and expenses: | ||
| Oil and gas production | 31,892 | 30,702 |
| Production and advalorem taxes | 7,112 | 7,114 |
| Field service | 11,744 | 11,094 |
| Depreciation, depletion and amortization | 30,976 | 27,401 |
| Accretion of discount on asset retirement obligations | 684 | 667 |
| General and administrative | 15,645 | 20,233 |
| Interest | 535 | 909 |
| 98,588 | 98,120 | |
| Income before income taxes | 34,222 | 58,993 |
| Income tax provision | 6,119 | 10,329 |
| Net income attributable to common stockholders | $28,103 | $48,664 |
| Net Income per share attributable to Common Stockholders: | ||
| Basic | $15.19 | $24.91 |
| Diluted | $10.77 | $17.95 |
| Weighted average shares Outstanding: | ||
| Basic | 1,849,780 | 1,953,916 |
| Diluted | 2,608,786 | 2,711,170 |
CONSOLIDATED STATEMENTS OF EQUITY
(Thousands of dollars, except share amounts)
| Common Stock · Additional | ||||||
|---|---|---|---|---|---|---|
| Shares Outstanding | Common Stock | Paid-In Capital | Retained Earnings | Treasury Stock | Total Equity | |
| Balance at December 31, 2021 | 1,992,077 | $281 | $7,555 | $128,902 | $(37,647) | $99,091 |
| Purchase of treasury stock | (91,077) | — | — | — | (7,402) | (7,402) |
| Net income | — | — | — | 48,664 | — | 48,664 |
| Balance at December 31, 2022 | 1,901,000 | $281 | $7,555 | $177,566 | $(45,049) | $140,353 |
| Purchase of treasury stock | (80,900) | — | — | — | (7,506) | (7,506) |
| Net income | — | — | — | 28,103 | — | 28,103 |
| Balance at December 31, 2023 | 1,820,100 | $281 | $7,555 | $205,669 | $(52,555) | $160,950 |
(Thousands of dollars)
| For the Years Ended December 31, | ||
|---|---|---|
| 2023 | 2022 | |
| Cash Flows from Operating Activities: | ||
| Net Income | $28,103 | $48,664 |
| Adjustments to reconcile net income to net cash provided by operating activities: | ||
| Depreciation, depletion and amortization | 30,976 | 27,401 |
| Accretion of discount on asset retirement obligations | 684 | 667 |
| Gain on sale and exchange of assets | (8,854) | (31,789) |
| Unrealized gain on derivative instruments | -- | (4,605) |
| Non cash realized gain on derivative instruments, net | (980) | -- |
| Provision for deferred income taxes | 7,268 | 1,225 |
| Changes in assets and liabilities: | ||
| Accounts receivable | (8,492) | 2,096 |
| Allowance for doubtful accounts | 338 | (35) |
| Due from related parties | 388 | (388) |
| Due to related parties | 80 | (52) |
| Prepaid obligations | 32,463 | (32,106) |
| Other current assets | -- | 2 |
| Accounts payable | 3,973 | 4,169 |
| Accrued liabilities | 22,863 | 17,929 |
| Other assets | 673 | 100 |
| Other long-term liabilities | (468) | (151) |
| Net Cash Provided by Operating Activities | 109,015 | 33,127 |
| Cash Flows from Investing Activities: | ||
| Capital expenditures, including exploration expense | (113,779) | (15,974) |
| Proceeds from sale of properties and equipment | 8,082 | 31,445 |
| Net Cash (Used in) Provided by Investing Activities | (105,697) | 15,471 |
| Cash Flows from Financing Activities: | ||
| Purchase of stock for treasury | (7,506) | (7,402) |
| Increase in long-term bank debt and other long-term obligations | -- | 11,000 |
| Repayment of long-term bank debt and other long-term obligations | (11,294) | (36,000) |
| Net Cash Used in Financing Activities | (18,800) | (32,402) |
| Net (Decrease) Increase in Cash and Cash Equivalents | (15,482) | 16,196 |
| Cash and Cash Equivalents at the Beginning of the Year | 26,543 | 10,347 |
| Cash and Cash Equivalents at the End of the Year | $11,061 | $26,543 |
| Supplemental Disclosures: | ||
| Income taxes paid during the year | $9,009 | $539 |
| Interest paid during the year | $569 | $842 |
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
1. Description of Operations and Significant Accounting Policies
Nature of Operations:
PrimeEnergy Resources Corporation (“PERC”), a Delaware corporation, was organized in March 1973 and is engaged in the development, acquisition and production of oil and natural gas properties. PrimeEnergy Resources Corporation and its subsidiaries are herein referred to as the “Company.” The Company owns leasehold, mineral and royalty interests in producing and non-producing oil and gas properties across the United States, primarily in Oklahoma, and Texas. The Company operates approximately 534 active wells and owns non-operating interests and royalties in approximately 952 additional wells. Additionally, the Company provides well-servicing support operations, site-preparation and construction services for oil and gas drilling and reworking operations, both in connection with the Company’s activities and providing contract services for third parties. The Company is publicly traded on the Nasdaq stock market under the symbol “PNRG.” PERC owns Eastern Oil Well Service Company (“EOWSC”) and EOWS Midland Company (“EMID”) which perform oil and gas field servicing. PERC also owns Prime Operating Company (“POC”), which serves as operator for producing oil and gas properties owned by the Company. The markets for the Company’s products are highly competitive, as oil and gas are commodity products and prices depend upon numerous factors beyond the control of the Company, such as economic, political and regulatory developments and competition from alternative energy sources.
Consolidation and Presentation
The consolidated financial statements include the accounts of PrimeEnergy Resources Corporation, and its subsidiaries.** **All significant intercompany balances and transactions are eliminated in preparing the consolidated financial statements.
Subsequent Events:
Subsequent events have been evaluated through the date that the consolidated financial statements were issued. During this period, there were no material subsequent items requiring disclosure, other than as stated in Footnote 4 and Footnote 5, to these consolidated financial statements.
Use of Estimates:
The preparation of consolidated financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Estimates of oil and gas reserves, as determined by independent petroleum engineers, are continually subject to revision based on price, production history and other factors. Depletion expense, which is computed based on the units of production method, could be significantly impacted by changes in such estimates. Additionally, U.S. generally accepted accounting principles require that if the expected future undiscounted cash flows from an asset are less than its carrying cost, that asset must be written down to its fair market value. As the fair market value of an oil and gas property will usually be significantly less than the total undiscounted future net revenues expected from that asset, slight changes in the estimates used to determine future net revenues from an asset could lead to the necessity of recording a significant impairment of that asset.
Cash and cash equivalents:
The Company's cash and cash equivalents include cash on hand and short-term investments, such as money market deposits or similar type instruments, with a maturity of three months or less when purchased.
Accounts receivable, net:
The Company's net accounts receivable balance is primarily comprised of oil and gas sales receivables, joint interest receivables and other receivables for which the Company does not require collateral security. The Company's share of oil and gas production is sold to various purchasers and under various joint operating agreements. The Company records allowances for doubtful accounts based on historical collection experience, current and future economic and market conditions, the length of time that the accounts receivables have been outstanding and the financial condition of its purchasers. The Company's credit risk related to collecting accounts receivables is mitigated by using credit and other financial criteria to evaluate the credit standing of the entity obligated to make payment on the accounts receivable, and where appropriate, the Company obtains assurances of payment, such as a guarantee by the parent company of the counterparty, letters of credit or other credit support.
The Company considers forward-looking information to estimate expected credit losses. The Company establishes allowances for bad debts equal to the estimable portions of accounts receivable for which failure to collect is expected to occur. The Company estimates uncollectible amounts for joint interest receivables based on the length of time that the accounts receivables have been outstanding, historical collection experience and current and future economic and market conditions. Allowances for doubtful accounts are recorded as reductions to the carrying values of the receivables included in the Company's consolidated balance sheets and are recorded in expense in the consolidated statements of operations in the accounting periods during which failure to collect an estimable portion is determined to be probable. The Company's allowance for doubtful accounts totaled $674 thousand and $336 thousand as of December 31, 2023 and 2022, respectively.
In June 2016, the FASB issued ASU 2016-13, Financial Instruments—Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments. The standard’s main goal is to improve financial reporting by requiring earlier recognition of credit losses on financing receivables and other financial assets in scope. This guidance is effective for Smaller Reporting Companies for fiscal years beginning after December 15, 2022, including interim periods within those fiscal periods. The Company adopted this standard effective January 1, 2023. The adoption and implementation of this ASU did not have a material impact on the Company’s financial statements.
Oil and gas properties:
The Company utilizes the successful efforts method of accounting for its oil and gas properties. Under this method, all costs associated with productive wells and nonproductive development wells are capitalized while nonproductive exploration costs and geological and geophysical expenditures are expensed. Oil and gas leasehold acquisition costs are capitalized when incurred and included as unproved oil and gas properties in the consolidated balance sheets. The Company does not carry the costs of drilling an exploratory well as an asset in its consolidated balance sheets following the completion of drilling unless both of the following conditions are met: (i) the well has found a sufficient quantity of reserves to justify its completion as a producing well and (ii) the Company is making sufficient progress assessing the reserves and the economic and operating viability of the project. The Company’s exploratory wells include extension wells that extend the limits of a known reservoir. Due to the capital intensive nature and the geographical location of certain projects, it may take an extended period of time to evaluate the future potential of an exploration project and the economics associated with making a determination on its commercial viability. In these instances, the project’s feasibility is not contingent upon price improvements or advances in technology, but rather the Company’s ongoing efforts and expenditures related to accurately predicting the hydrocarbon recoverability based on well information, gaining access to other companies’ production data in the area, transportation or processing facilities, and/or getting partner approval to drill additional appraisal wells. These activities are ongoing and being pursued constantly. Consequently, the Company’s assessment of suspended exploratory/extension well costs is continuous until a decision can be made that the project has found sufficient proved reserves to sanction the project or is determined to be noncommercial and is charged to exploration and abandonments expense. As of December 31, 2023, the Company had no such suspended well costs.
The capitalized costs of proved properties are depleted using the unit-of-production method based on proved reserves. Costs of significant nonproducing properties, wells in the process of being drilled and in-process development projects are excluded from depletion until the related project is completed and proved reserves are established or, if unsuccessful, abandonments expense is recognized. Proceeds from the sales of individual properties and the capitalized costs of individual properties sold or abandoned are credited and charged, respectively, to accumulated depletion, depreciation and amortization, if doing so does not materially impact the depletion rate of its amortization base. Generally, no gain or loss is recorded until an entire amortization base is sold. However, gain or loss is recorded from the sale of less than an entire amortization base if the disposition is significant enough to materially impact the depletion rate of the remaining properties in the amortization base.
Field and Office Equipment:
Field and office equipment is carried at cost. Depreciation of all other equipment is determined under the straight-line method using various rates based on useful lives generally ranging from 5 to 10 years. The cost of assets and related accumulated depreciation is removed from the accounts when such assets are disposed of, and any related gains or losses are reflected in current earnings.
Leases:
The Company enters into operating leases for its office space in Houston and Midland, Texas. The Company recognizes lease expense on a straight-line basis over the lease term. Lease right-of-use assets and liabilities are initially recorded on the lease commencement date based on the present value of lease payments over the lease term. As the Company's lease contracts do not provide an implicit discount rate, the Company uses its incremental borrowing rate, which is determined based on information available at the commencement date of a lease. Leases may include renewal, purchase or termination options that can extend or shorten the term of the lease. The exercise of those options is at the Company's sole discretion and is evaluated at inception and throughout the contract to determine if a modification of the lease term is required. Leases with an initial term of 12 months or less are not recorded as a lease right-of-use asset and liability. See Note 5 for additional information.
Capitalization of Interest:
Interest costs related to financing major oil and gas projects in progress are capitalized until the projects are evaluated or until the projects are substantially complete and ready for their intended use if the projects are evaluated and successful.
Impairment of Long-Lived Assets:
The Company reviews long-lived assets, including oil and gas properties, for impairment whenever events or changes in circumstances indicate that the carrying amounts may not be recovered. If the carrying amounts are not expected to be recovered by undiscounted cash flows, the assets are impaired, and an impairment loss is recorded. The amount of impairment is based on the estimated fair value of the assets determined by discounting anticipated future net cash flows.
Fair Value:
The Company follows the authoritative guidance that establishes a formal framework for measuring fair values of assets and liabilities in financial statements that are already required by U.S. generally accepted accounting principles to be measured at fair value. The guidance defines fair value as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date (exit price). The transaction is based on a hypothetical transaction in the principal or most advantageous market considered from the perspective of the market participant that holds the asset or owes the liability.
The Company utilizes market data or assumptions that market participants who are independent, knowledgeable and willing and able to transact would use in pricing the asset or liability, including assumptions about risk and the risks inherent in the inputs to the valuation technique. These inputs can be readily observable, market corroborated or generally unobservable. The Company attempts to utilize valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs. The Company is able to classify fair value balances based on the observability of those inputs. The guidance establishes a formal fair value hierarchy based on the inputs used to measure fair value. The hierarchy gives the highest priority to Level 1 inputs, which consist of unadjusted quoted prices for identical instruments in active markets. Level 2 inputs consist of quoted prices for similar instruments. Level 3 valuations are derived from inputs that are significant and unobservable; hence, these valuations have the lowest priority.
Revenue recognition:
The majority of the Company’s production is operated by third party operators where we elect to market our products under the joint operating agreements. Accordingly, we receive our proportionate share of revenue proceeds for production sold by the operator under the operator’s marketing agreements. The Company recognizes revenue and any costs indicated by the operator in the related production period.
The Company recognizes revenue related to production from properties operated by the Company when control of the promised goods or services is transferred to customers at an amount that reflects the consideration to which the Company expects to be entitled in exchange for those goods or services.
Oil sales. The Company recognizes oil sales revenue when (i) control/custody transfers to the purchaser and (ii) the agreed-upon index price, net of any price differentials, is fixed and determinable. Any costs incurred prior to the transfer of control to the customer, such as gathering and transportation costs, are recognized as oil and gas production costs.
NGL and gas sales. Under the majority of the Company’s gas processing contracts, gas is delivered to a midstream processing entity and the Company recognizes revenue when the products are delivered to the midstream gathering or processing entity at a specified index price, net of downstream gathering and processing fees.
Field service income. The majority of the Company’s services are performed under Master Service Agreements. The Company recognizes revenue when the products and services are provided to the customer.
Asset Retirement Obligation:
The asset retirement obligation primarily represents the estimated present value of the amount the Company will incur to plug, abandon and remediate producing properties at the end of their productive lives, in accordance with applicable state laws. The Company determined its asset retirement obligation by calculating the present value of estimated cash flows related to the liability. The asset retirement obligation is recorded as a liability at its estimated present value at its inception, with an offsetting increase to producing properties. Periodic accretion of discount of the estimated liability is recorded as an expense in the statements of income.
Income Taxes:
The Company follows the asset and liability method of accounting for income taxes. Under this method, deferred tax assets and liabilities are recorded for the estimated future tax consequences attributable to the differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax basis. Deferred tax assets and liabilities are measured using the tax rate in effect for the year in which those temporary differences are expected to turn around. The effect of a change in tax rates on deferred tax assets and liabilities is recognized in the year of the enacted rate change. A valuation allowance is established to reduce deferred tax assets if it is more likely than not that the related tax benefits will not be realized. As of December 31, 2023 and 2022, the Company hadno valuation allowance.
The Company is required to make judgments, including estimating reserves for potential adverse outcomes regarding tax positions that the Company has taken. The Company accounts for uncertainty in income taxes using a recognition and measurement threshold for tax positions taken or expected to be taken in a tax return. The effective tax rate and the tax basis of assets and liabilities reflect management’s estimates of the ultimate outcome of various tax uncertainties.
General and Administrative Expenses:
General and administrative expenses represent cost and expenses associated with the operation of the Company.
Earnings Per Common Share:
Basic earnings per share are computed by dividing earnings available to common stockholders by the weighted average number of common shares outstanding during the period. Diluted earnings per share reflect per share amounts that would have resulted if dilutive potential common stock had been converted to common stock in gain periods.
Statements of Cash Flows:
For purposes of the consolidated statements of cash flows, the Company considers short-term, highly liquid investments with original maturities of less than ninety days to be cash equivalents.
Concentration of Credit Risk:
The Company maintains significant banking relationships with financial institutions in the State of Texas. The Company limits its risk by periodically evaluating the relative credit standing of these financial institutions. The Company’s oil and gas production purchasers consist primarily of independent marketers and major gas pipeline companies.
Hedging:
The Company periodically enters into oil and gas financial instruments to manage its exposure to oil and gas price volatility. The oil and gas reference prices upon which the price hedging instruments are based reflect various market indices that have a high degree of historical correlation with actual prices received by the Company.
The financial instruments are accounted for in accordance with applicable accounting standards for derivative instruments and hedging activities. Such standards require that applicable derivative instruments be measured at fair market value and recognized as assets or liabilities in the balance sheet. The accounting for changes in the fair value of a derivative depends on the intended use of the derivative and the resulting designation is generally established at the inception of a derivative. For derivatives designated as cash flow hedges and meeting applicable effectiveness guidelines, changes in fair value, to the extent effective, are recognized in other comprehensive income until the hedged item is recognized in earnings. Hedge effectiveness is measured at least quarterly based on the relative changes in fair value between the derivative contract and the hedged item over time. Any change in fair value of a derivative resulting from ineffectiveness or an excluded component of the gain/loss is recognized immediately in the statements of income.
New accounting standards*.* In November 2023, the FASB issued Accounting Standards Update 2023-07, "Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures," which is effective for fiscal years beginning after December 15, 2023 and interim periods within fiscal years beginning after December 15, 2024 with early adoption permitted. The amendments in this Accounting Standards Update are focused on reportable segment disclosure requirements, primarily related to significant segment expenses, and are required to be applied retrospectively to all prior periods presented in a company's consolidated financial statements.
In December 2023, the FASB issued Accounting Standards Update 2023-09, "Income Taxes (Topic 740): Improvements to Income Tax Disclosures," which is effective for fiscal years beginning after December 15, 2024 with early adoption permitted. The amendments in this Accounting Standards Update are focused on income tax disclosure requirements, primarily related to the income tax rate reconciliation and income taxes paid, with prospective application to a company's consolidated financial statements recommended.
The Company is currently assessing the impacts of these new accounting standards on its disclosures.
2. Acquisitions and Dispositions
2023 Transactions:
In the first quarter of 2023, the Company sold 7.8 surface acres in Midland County, Texas receiving gross proceeds of $436,050 and recognizing a gain of $47,000.
In the second quarter of 2023, the Company acquired 55 net acres in the South Stiles area of Reagan County, Texas for $605,000, and in a separate agreement also in Reagan County, the Company sold 320 non-core acres for proceeds of $6,000,000. In addition, the Company sold 36.51% interest in one well in Midland County, Texas for proceeds of $60,000.
In the third quarter of 2023, the Company sold a non-core 38.25-acre leasehold tract in Martin County, Texas for proceeds of $899,000 and sold 3 surface acres in Liberty County, Texas for net proceeds of $37,053. Also in the third quarter, in various counties of Oklahoma, the Company divested its interest in 39 wells, reducing its future plugging liability by approximately $1.5 million. Effective July 1, 2023, the Company acquired the operations of 36 wells from DE Permian and 50% of DE Permian’s original ownership in such wells. In addition, in Reagan County, Texas, the Company acquired 114.52 net acres from DE Permian for $1,700,853 and assigned to them 203.23 net acres.
In the fourth quarter of 2023, the Company sold 136 surface acres in Oklahoma for net proceeds of $306,000 and in Midland Texas sold 9.35 net acres for proceeds of $280,423.
2022 Transactions*:*
In the first quarter of 2022, the Company sold 1,809 net leasehold acres in Reagan and Midland Counties, Texas through two separate transactions receiving gross proceeds of $14.0 million. In the second quarter of 2022, the Company sold 241 net acres in Canadian County, Oklahoma for $845,000. In the third quarter of 2022, the Company sold an additional 113 net acres in Canadian County, Oklahoma for $423,700.
On November 14, 2022, the Company completed an acreage exchange of approximately 725 net acres in the Midland Basin creating a block of 1,200 contiguous acres. The Company entered into an agreement, including this acreage, to create a 2,560-acre AMI for the joint development of horizontal wells. As part of the agreement, the Company sold a portion of its interest in this acreage to the joint development partner for proceeds of $16.1 million.
3. Additional Balance Sheet Information
Accounts receivable, net at December 31, 2023 and 2022 consisted of the following:
| December 31, | ||
|---|---|---|
| (Thousands of dollars) | 2023 | 2022 |
| Joint interest billings | $2,560 | $1,806 |
| Trade receivables | 2,345 | 1,762 |
| Oil and gas sales | 14,457 | 8,894 |
| Taxes | 1,458 | -- |
| Other | 155 | 21 |
| 20,975 | 12,483 | |
| Less: Allowance for credit losses | (674) | (336) |
| Total | $20,301 | $12,147 |
Accounts payable at December 31, 2023 and 2022 consisted of the following:
| December 31, | ||
|---|---|---|
| (Thousands of dollars) | 2024 | 2022 |
| Trade | $9,847 | $5,142 |
| Royalty and other owners | 4,405 | 3,600 |
| Partner advances | 946 | 1,111 |
| Other | 226 | 1,598 |
| Total | $15,424 | $11,451 |
Accrued liabilities at December 31, 2023 and 2022 consisted of the following:
| December 31, | ||
|---|---|---|
| (Thousands of dollars) | 2023 | 2022 |
| Compensation and related expenses | $10,324 | $9,743 |
| Property costs | 33,264 | 6,413 |
| Taxes | 929 | 9,352 |
| Lease operating costs | 3,898 | 1,695 |
| Other | 198 | 242 |
| Total | $48,613 | $25,750 |
4. Long-Term Debt
Bank Debt:
On July 5, 2022, the Company and its lenders entered into a Fourth Amended and Restated Credit Agreement (the “2022 Credit Agreement”) with a maturity date of June 1, 2026. Under the 2022 Credit Agreement, the Company has a revolving line of credit and letter of credit facility of up to $300 million subject to a borrowing base that is determined semi-annually by the lenders based upon the Company’s consolidated financial statements and the estimated value of the Company’s oil and gas properties, in accordance with the Lenders’ customary practices for oil and gas loans. The initial borrowing base of the agreement is $75 million. The credit facility is secured by substantially all of the Company’s oil and gas properties. The 2022 Credit Agreement includes terms and covenants that require the Company to maintain a minimum current ratio and total indebtedness to EBITDAX (earnings before depreciation, depletion, amortization, taxes, interest expense and exploration costs) ratio, as defined, and restrictions are placed on the payment of dividends, the amount of treasury stock the Company may purchase, and commodity hedge agreements.
On December 31, 2022, the Company had a total of $11 million of borrowings outstanding under its revolving credit facility and $64 million was available for future borrowings.
Effective January 20, 2023, in lieu of a formal amendment, a borrowing base letter authorized by all lenders and the Company of the 2022 Credit Agreement resulted in an adjustment to decrease the amount of the Borrowing Base available from $75 million to $60 million until such time as the next redetermination date as required by the agreement.
Effective July 24, 2023, in lieu of a formal amendment, a borrowing base letter authorized by all lenders and the Company of the 2022 Credit Agreement resulted in an adjustment to increase the amount of the Borrowing Base available from $60 million to $65 million until such time as the next redetermination date as required by the agreement.
As of December 31, 2023, the borrowing base was $65 million and the Company had no outstanding borrowings under the Credit Facility.
Effective February 9, 2024, the Company and its lenders entered into the Second Amendment to the 2022 Credit Agreement. This amendment included an increase of the Borrowing Base from $65 million to $85 million and will remain in effect until the next scheduled redetermination date in accordance with the Credit Agreement. As of March 31, 2024 the Company had $4 million of outstanding borrowings and $81 million available under the credit facility.
5. Other Long-Term Obligations and Commitments:
Operating Leases:
The Company leases office facilities under operating leases and recognizes lease expense on a straight-line basis over the lease term. Lease assets and liabilities are initially recorded at commencement date based on the present value of lease payments over the lease term. As most of the Company’s lease contracts do not provide an implicit discount rate, the Company uses its incremental borrowing rate based on the information available at commencement date in determining the present value of lease payments. The weighted average discount rate used was 6.96%. Certain leases may contain variable costs above the minimum required payments and are not included in the right-of-use assets or liabilities. Leases may include renewal, purchase or termination options that can extend or shorten the term of the lease. The exercise of those options is at the Company’s sole discretion and is evaluated at inception and throughout the contract to determine if a modification of the lease term is required. Leases with an initial term of 12 months or less are not recorded on the balance sheet.
Operating lease costs for the years ended December 31, 2023 and 2022 were $700 thousand and $628 thousand, respectively. Cash payments included in the operating lease cost for years ended December 31, 2023 and 2022 were $739 thousand and $673 thousand, respectively. The weighted-average remaining operating lease terms for the years ended December 31, 2023 and 2022 were 11 months and 11 months, respectively. As of 2023, the Company had certain leases for office space in Texas which included future payments of $275,000 in 2024 and $45,000 in 2025.
On March 4, 2024 the Company entered into a twelve-month lease extension agreement, effective March 1, 2024, with the landlord of the Company's Houston office. Rent expense for office space for the years ended December 31, 2023 and 2022 was $767,000 and $755,000, respectively.
The payment schedule for the Company’s operating lease obligations as of December 31, 2023 is as follows:
| (Thousands of dollars) | Operating Leases |
|---|---|
| 2024 | 275 |
| 2025 | 45 |
| Total undiscounted lease payments | $320 |
| Less: Amount associated with discounting | (36) |
| Total net operating lease liabilities | $284 |
| Less: Current portion included in Current portion of Asset Retirement and Other Long-Term Obligations | 246 |
| Non-current portion included in Other Long-Term Obligations | $38 |
Asset Retirement Obligation:
A reconciliation of the liability for plugging and abandonment costs for the years ended December 31, 2023 and 2022 is as follows:
| Years Ended December 31, | ||
|---|---|---|
| (Thousands of dollars) | 2023 | 2022 |
| Asset retirement obligation at beginning of period | $15,443 | $14,295 |
| Net wells placed on production | 254 | 11 |
| Liabilities settled | (2,706) | (1,407) |
| Dispositions | (1,161) | (344) |
| Accretion expense | 684 | 667 |
| Revisions in estimated liabilities | 2,639 | 2,221 |
| Asset retirement obligation at end of period | $15,153 | $15,443 |
| Less: Current portion included in Current portion of asset retirement and other long-term obligations | 446 | 1,918 |
| Long-term Asset Retirement Obligations included in Asset Retirement Obligations | $14,707 | $13,525 |
The Company’s liability is determined using significant assumptions, including current estimates of plugging and abandonment costs, annual inflation of these costs, the productive life of wells and a risk-adjusted interest rate. Changes in any of these assumptions can result in significant revisions to the estimated asset retirement obligation. Revisions to the asset retirement obligation are recorded with an offsetting change to producing properties, resulting in prospective changes to depreciation, depletion and amortization expense and accretion of discount. Because of the subjectivity of assumptions and the relatively long life of most of the Company’s wells, the costs to ultimately retire the wells may vary significantly from previous estimates.
6. Contingent Liabilities
The Company is subject to environmental laws and regulations. Management believes that future expenses, before recoveries from third parties, if any, will not have a material effect on the Company’s financial condition. This opinion is based on expenses incurred to date for remediation and compliance with laws and regulations, which have not been material to the Company’s results of operations.
From time to time, the Company is party to certain legal actions arising in the ordinary course of business. While the outcome of these events cannot be predicted with certainty, management does not expect these matters to have a materially adverse effect on the financial position or results of operations of the Company.
7. Stock Options and Other Compensation
In May 1989, non-statutory stock options were granted by the Company tofour key executive officers for the purchase of shares of common stock. At December 31, 2023 and 2022, options on 767,500 shares were outstanding and exercisable at prices ranging from $1.00 to $1.25. According to their terms, the options have no expiration date.
8. Income Taxes
The components of the provision for income taxes for the years ended December 31, 2023 and 2022 are as follows:
| Years Ended December 31, | ||
|---|---|---|
| (Thousands of dollars) | 2023 | 2022 |
| Current: | ||
| Federal | $(891) | $8,330 |
| State | (258) | 774 |
| Total current | (1,149) | 9,104 |
| Deferred: | ||
| Federal | 6,544 | 886 |
| State | 724 | 339 |
| Total deferred | 7,268 | 1,225 |
| Total income tax provision | $6,119 | $10,329 |
The components of net deferred tax assets and liabilities are as follows:
| At December 31, | ||
|---|---|---|
| (Thousands of dollars) | 2023 | 2022 |
| Deferred Tax Assets: | ||
| Accrued liabilities | $349 | $353 |
| Allowance for doubtful accounts | 154 | 77 |
| Derivative Contracts | - | 223 |
| Partnership basis difference | 106 | 90 |
| State Net operating loss carry-forwards | 278 | 283 |
| Total deferred tax assets | 887 | 1,026 |
| Deferred Tax Liabilities: | ||
| Depletion and depreciation | 48,123 | 40,994 |
| Total deferred tax liabilities | 48,123 | 40,994 |
| Net deferred tax liabilities | $47,236 | $39,968 |
The total provision for income taxes for the years ended December 31, 2023 and 2022 varies from the federal statutory tax rate as a result of the following:
| Years Ended December 31, | ||
|---|---|---|
| (Thousands of dollars) | 2023 | 2022 |
| Expected tax expense | $7,187 | $12,389 |
| Permanent differences | 221 | 870 |
| State income tax, net of federal benefit | 204 | 612 |
| Provision to return adjustment | (1,534) | (3,540) |
| Other, net | 41 | (2) |
| Total income tax provision | $6,119 | $10,329 |
Deferred income taxes reflect the impact of temporary differences between the amount of assets and liabilities recognized for financial reporting purposes and such amounts recognized for tax purposes.
The Company is entitled to percentage depletion on certain of its wells, which is calculated without reference to the basis of the property. To the extent that such depletion exceeds a property’s basis, it creates a permanent difference, which lowers the Company’s effective rate. The availability of the percentage depletion deduction is phased out as an entity’s production exceeds certain levels, and based on the Company’s increasing production the percentage depletion deduction is becoming less significant.
The Company is allowed a credit against the Texas Franchise Tax based on net operating losses incurred in prior periods. The credits allowed are $89 thousand in the years 2023 through 2026. Any credits not utilized in a given year due to the allowable credit exceeding the tax liability may be carried forward. No credit may be carried forward past 2026. The value of the credit is calculated net of the federal income tax effect.
The Company has not recorded any provision for uncertain tax positions. The Company files income tax returns in the U.S. federal jurisdiction and various state and local jurisdictions. The 2004, 2005, 2006, 2009 and 2017 federal income tax returns have been audited by the Internal Revenue Service. Returns for unexamined earlier years may be examined and adjustments made to the amount of percentage depletion and AMT credit carryforwards flowing from those years into an open tax year, although in general no assessment of income tax may be made for those years on which the statute has closed. Federal and State returns for the years 2020 through 2022 remain open for examination by the relevant taxing authorities.
Enactment of the Inflation Reduction Act of 2022.
On August 16, 2022, President Biden signed into law the Inflation Reduction Act of 2022 (the “IRA”), which includes, among other things, a corporate alternative minimum tax (the “CAMT”). Under the CAMT, a 15 percent minimum tax will be imposed on certain adjusted financial statement income of “applicable corporations,” which is effective for tax years beginning after December 31, 2022. The CAMT generally treats a corporation as an “applicable corporation” in any taxable year in which the “average annual adjusted financial statement income” of the corporation and certain of its subsidiaries and affiliates for a three taxable-year period ending prior to such taxable year exceeds $1 billion. The IRA also establishes a one percent excise tax on stock repurchases made by publicly traded U.S. corporations. The excise tax is effective for any stock repurchases after December 31, 2022. The value of share repurchases subject to the excise tax is reduced by the fair market value of any shares issued during the tax year, including the fair market value of any shares issued or provided to employees or specified affiliates. During the year ended December 31, 2023, the Company recorded $74 thousand related to the IRA excise tax payable on share repurchases.
9. Segment Information and Major Customers
The Company operates in one industry – oil and gas exploration, development, operation and servicing. The Company’s oil and gas activities are entirely in the United States. The Company sells its oil and natural gas and liquids production to a number of direct purcchasers under direct contracts or through other operators under joint operating agreements. Listed below are the purchasers of the Company’s production which represented more than 10% of the Company’s sales for the years ended 2023 and 2022.
| 2023 · 2022 | ||||
|---|---|---|---|---|
| Oil: | ||||
| APA Corporation | 22% | 55% | ||
| Civitas Resources Inc. | 20% | -- | % | |
| Plains All American Inc. | 19% | 16% | ||
| DE IV Operating, LLC. | 14% | -- | % | |
| Natural gas and liquids: | ||||
| APA Corporation | 17% | 58% | ||
| Civitas Resources Inc. | 10% | -- | % | |
| Targa Pipeline Mid-Continent West Tex, LLC | -- | % | 11% | |
Although there are no long-term oil and gas purchasing agreements with these purchasers, the Company believes that they will continue to purchase its oil and gas products and, if not, could be replaced by other purchasers.
10. Financial Instruments
Fair Value Measurements:
Authoritative guidance on fair value measurements defines fair value, establishes a framework for measuring fair value and stipulates the related disclosure requirements. The Company follows a three-level hierarchy, prioritizing and defining the types of inputs used to measure fair value. The fair values of the Company’s interest rate swaps, natural gas and crude oil price collars and swaps are designated as Level 3. The following fair value hierarchy table presents information about the Company’s assets and liabilities measured at fair value on a recurring basis at December 31, 2022:
| December 31, 2022 | Quoted Prices in Active Markets For Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | Balance at December 31, 2022 |
|---|---|---|---|---|
| (Thousands of dollars) | ||||
| Assets | ||||
| Commodity derivative contracts | $— | $— | $210 | $210 |
| Total assets | $— | $— | $210 | $210 |
| Liabilities | ||||
| Commodity derivative contract | $— | $— | $(1,190) | $(1,190) |
| Total liabilities | $— | $— | $(1,190) | $(1,190) |
The derivative contracts were measured based on quotes from the Company’s counterparties. Such quotes have been derived using valuation models that consider various inputs including current market and contractual prices for the underlying instruments, quoted forward prices for natural gas and crude oil, volatility factors and interest rates, such as a LIBOR curve for a similar length of time as the derivative contract term as applicable.
These estimates are verified using comparable NYMEX futures contracts or are compared to multiple quotes obtained from counterparties for reasonableness.
The significant unobservable inputs for Level 3 derivative contracts include basis differentials and volatility factors. An increase (decrease) in these unobservable inputs would result in an increase (decrease) in fair value, respectively. The Company does not have access to the specific assumptions used in its counterparties’ valuation models. Consequently, additional disclosures regarding significant Level 3 unobservable inputs were not provided.
The following table sets forth a reconciliation of changes in the fair value of financial assets and liabilities classified as Level 3 in the fair value hierarchy for the year ended December 2023.
| (Thousands of dollars) | |
|---|---|
| Net Liabilities – December 31, 2022 | $(980) |
| Total realized and unrealized gains | 980 |
| Net Liabilities – December 31, 2023 | $— |
| (a) | Derivative instruments are reported in revenues as realized gain/loss and on a separately reported line item captioned unrealized gain/loss on derivative instruments. |
|---|
Derivative Instruments:
The Company is exposed to commodity price and interest rate risk, and management considers periodically the Company’s exposure to cash flow variability resulting from the commodity price changes and interest rate fluctuations. Futures, swaps and options are used to manage the Company’s exposure to commodity price risk inherent in the Company’s oil and gas production operations. The Company does not apply hedge accounting to any of its commodity-based derivatives. Both realized and unrealized gains and losses associated with commodity derivative instruments are recognized in earnings.
The following table sets forth the effect of derivative instruments on the consolidated balance sheets at December 31, 2023 and 2022:
| Fair Value | |||||
|---|---|---|---|---|---|
| (Thousands of dollars) · Balance Sheet Location · December 31, 2023 · December 31, 2022 | |||||
| Asset Derivatives: | |||||
| Derivatives not designated as cash-flow hedging instruments: | |||||
| Crude oil commodity contract | Other current assets | $— | $162 | ||
| Natural gas commodity contract | Other current assets | — | 48 | ||
| Total | $— | $210 | |||
| Liability Derivatives: | |||||
| Derivatives not designated as cash-flow hedging instruments: | |||||
| Crude oil commodity contracts | Derivative liability short-term | $— | $(931) | ||
| Natural gas commodity contracts | Derivative liability short-term | — | (259) | ||
| Total | $— | $(1,190) | |||
| Total derivative instruments | $— | $(980) | |||
The following table sets forth the effect of derivative instruments on the consolidated statements of income for the years ended December 31, 2023 and 2022:
| Amount of gain/loss recognized in income | |||
|---|---|---|---|
| (Thousands of dollars) | Location of gain/loss recognized in income | 2023 | 2022 |
| Derivatives not designated as cash-flow hedge instruments: | |||
| Natural gas commodity contracts | Unrealized gain on derivative instruments, net | — | 892 |
| Crude oil commodity contracts | Unrealized gain on derivative instruments, net | — | 3,713 |
| Natural gas commodity contracts | Realized gain (loss) on derivative instruments, net | 235 | (4,543) |
| Crude oil commodity contracts | Realized gain (loss) on derivative instruments, net | 179 | (12,101) |
| $414 | $(12,039) | ||
11. Related Party Transactions
Amounts due to or from related parties primarily represent receipts or expenses, related to oil and gas properties, collected or paid by the Company as agent for the joint venture partners, which may include members of the Company’s Board of Directors.
12. Salary Deferral Plan
The Company maintains a salary deferral plan (the “Plan”) in accordance with Internal Revenue Code Section 401(k), as amended. The Plan provides for matching contributions, of which $362,756 and $301,837 were made in 2023 and 2022, respectively.
13. Earnings per Share
Basic earnings per share are computed by dividing earnings available to common stockholders by the weighted average number of common shares outstanding during the period. Diluted earnings per share reflect per share amounts that would have resulted if dilutive potential common stock had been converted to common stock in gain periods. The following reconciles amounts reported in the consolidated financial statements:
| Years Ended December 31, | ||||||
|---|---|---|---|---|---|---|
| 2023 | 2022 | |||||
| Net Income (In 000’s) | Weighted Average Number of Shares Outstanding | Per Share Amount | Net Income (In 000’s) | Weighted Average Number of Shares Outstanding | Per Share Amount | |
| Basic | $28,103 | 1,849,780 | $15.19 | $48,664 | 1,953,916 | $24.91 |
| Effect of dilutive securities: | ||||||
| Options | — | 759,006 | — | 757,254 | ||
| Diluted | $28,103 | 2,608,786 | $10.77 | $48,664 | 2,711,170 | $17.95 |
CAPITALIZED COSTS RELATING TO
OIL AND GAS PRODUCING ACTIVITIES
| As of December 31, | ||
|---|---|---|
| (Thousands of dollars) | 2023 | 2022 |
| Proved Developed oil and gas properties | $659,792 | $555,280 |
| Proved Undeveloped oil and gas properties | — | — |
| Total Capitalized Costs | 659,792 | 555,280 |
| Accumulated depreciation, depletion and valuation allowance | (406,913) | (385,811) |
| Net Capitalized Costs | $252,879 | $169,469 |
COSTS INCURRED IN OIL AND GAS PROPERTY ACQUISITION,
EXPLORATION AND DEVELOPMENT ACTIVITIES
| Years Ended December 31, | ||
|---|---|---|
| (Thousands of dollars) | 2023 | 2022 |
| Development Costs | $110,700 | $13,598 |
STANDARDIZED MEASURE OF DISCOUNTED FUTURE
NET CASH FLOWS RELATING TO PROVED OIL AND GAS RESERVES
| As of December 31, | ||
|---|---|---|
| (Thousands of dollars) | 2023 | 2022 |
| Future cash inflows | $1,219,605 | $994,842 |
| Future production costs | (437,408) | (378,160) |
| Future development costs | (213,823) | (95,746) |
| Future income tax expenses | (119,359) | (110,439) |
| Future Net Cash Flows | 449,015 | 410,497 |
| 10% annual discount for estimated timing of cash flows | (170,967) | (165,961) |
| Standardized Measure of Discounted Future Net Cash Flows | $278,048 | $244,536 |
PRIMEENERGY RESOURES CORPORATION AND SUBSIDIARIES
STANDARDIZED MEASURE OF DISCOUNTED FUTURE
NET CASH FLOWS AND CHANGES THEREIN
RELATING TO PROVED OIL AND GAS RESERVES
The following are the principal sources of change in the standardized measure of discounted future net cash flows during 2023 and 2022:
| Years Ended December 31, | ||
|---|---|---|
| (Thousands of dollars) | 2023 | 2022 |
| Sales of oil and gas produced, net of production costs | $(107,742) | $(86,302) |
| Net changes in prices and production costs | (98,132) | 72,640 |
| Extensions, discoveries and improved recovery | 178,960 | 126,029 |
| Revisions of previous quantity estimates | (3,877) | (10,902) |
| Net change in development costs | 66,552 | (2,814) |
| Reserves sold | (398) | (818) |
| Reserves purchased | — | — |
| Accretion of discount | 24,454 | 13,581 |
| Net change in income taxes | 4,532 | (8,435) |
| Changes in production rates (timing) and other | (30,836) | 5,751 |
| Net change | 33,512 | 108,730 |
| Standardized measure of discounted future net cash flow: | ||
| Beginning of year | 244,536 | 135,806 |
| End of year | $278,048 | $244,536 |
RESERVE QUANTITY INFORMATION
Years Ended December 31, 2023 and 2022
| As of December 31, | ||||||
|---|---|---|---|---|---|---|
| 2023 · 2022 | ||||||
| Oil (MBbls) | NGL’s (MBbls) | Gas (MMcf) | Oil (MBbls) | NGLs (MBbls) | Gas (MMcf) | |
| Proved Developed Reserves: | ||||||
| Beginning of year | 4,143 | 2,497 | 22,277 | 5,386 | 2,882 | 23,902 |
| Extensions, discoveries and improved recovery | 843 | 467 | 2,391 | 99 | 74 | 464 |
| Revisions of previous estimates | (1,101) | (515) | (4,796) | (375) | (37) | 1,309 |
| Converted from undeveloped reserves | 3,028 | 1,833 | 9,030 | — | — | — |
| Reserves sold | (12) | — | (26) | (28) | (5) | (73) |
| Reserve purchased | — | — | — | — | — | — |
| Production | (1,144) | (606) | (4,127) | (939) | (417) | (3,325) |
| End of year | 5,757 | 3,676 | 24,749 | 4,143 | 2,497 | 22,277 |
| Proved Undeveloped Reserves: | ||||||
| Beginning of year | 3,028 | 1,833 | 9,030 | — | — | — |
| Extensions, discoveries and improved recovery | 6,254 | 5,156 | 24,470 | 3,028 | 1,833 | 9,030 |
| Revisions of previous estimates | — | — | — | — | — | — |
| Converted to developed reserves | (3,028) | (1,833) | (9,030) | — | — | — |
| Reserves Sold | — | — | — | — | — | — |
| End of year | 6,254 | 5,156 | 24,470 | 3,028 | 1,833 | 9,030 |
| Total Proved Reserves at the End of the Year | 12,011 | 8,832 | 49,219 | 7,171 | 4,330 | 31,307 |
RESULTS OF OPERATIONS FROM OIL AND GAS PRODUCING ACTIVITIES
Years Ended December 31, 2023 and 2022
| Years Ended December 31, | ||
|---|---|---|
| (Thousands of dollars) | 2023 | 2022 |
| Revenue: | ||
| Oil and gas sales | $107,742 | $124,118 |
| Costs and Expenses: | ||
| Lease operating expenses | 39,004 | 37,816 |
| Depreciation, depletion and accretion | 31,660 | 28,068 |
| Income tax expense | 5,797 | 10,329 |
| Total Costs and Expenses | 76,461 | 76,213 |
| Results of Operations from Producing Activities (excluding corporate overhead and interest costs) | $31,281 | $47,905 |
NOTES TO SUPPLEMENTARY INFORMATION
1. Presentation of Reserve Disclosure Information
Reserve disclosure information is presented in accordance with U.S. generally accepted accounting principles. The Company’s reserves include amounts attributable to non-controlling interests in the Partnerships. These interests represent less than 10% of the Company’s reserves.
2. Determination of Proved Reserves
The estimates of the Company’s proved reserves were determined by an independent petroleum engineer in accordance with U.S. generally accepted accounting principles. The estimates of proved reserves are inherently imprecise and are continually subject to revision based on production history, results of additional exploration and development and other factors. Estimated future net revenues were computed by reserves, less estimated future development and production costs based on current costs.
Proved reserve quantity estimates are subject to numerous uncertainties inherent in the estimation of quantities of proved reserves and in the projection of future rates of production and the timing of development expenditures. The accuracy of such estimates is a function of the quality of available data and of engineering and geological interpretation and judgment. Results of subsequent drilling, testing and production may cause either upward or downward revision of previous estimates. Further, the volumes considered to be commercially recoverable fluctuate with changes in prices and operating costs. The Company emphasizes that proved reserve estimates are inherently imprecise and that estimates of new discoveries are more imprecise than those of currently producing oil and gas properties. Accordingly, these estimates are expected to change as additional information becomes available in the future.
3. Results of Operations from Oil and Gas Producing Activities
The results of operations from oil and gas producing activities were prepared in accordance with U.S. generally accepted accounting principles. General and administrative expenses, interest costs and other unrelated costs are not deducted in computing results of operations from oil and gas activities.
4. Standardized Measure of Discounted Future Net Cash Flows and Changes Therein Relating to Proved Oil and Gas Reserves
The standardized measure of discounted future net cash flows relating to proved oil and gas reserves and the changes of standardized measure of discounted future net cash flows relating to proved oil and gas reserves were prepared in accordance with U.S. generally accepted accounting principles.
Future cash inflows are computed as described in Note 2 by applying current prices to year-end quantities of proved reserves.
Future production and development costs are computed estimating the expenditures to be incurred in developing and producing the oil and gas reserves at year-end, based on year-end costs and assuming continuation of existing economic conditions.
Future income tax expenses are calculated by applying the U.S. tax rate to future pre-tax cash inflows relating to proved oil and gas reserves, less the tax basis of properties involved. Future income tax expenses give effect to permanent differences and tax credits and allowances relating to the proved oil and gas reserves.
Future net cash flows are discounted at a rate of 10% annually (pursuant to applicable guidance) to derive the standardized measure of discounted future net cash flows. This calculation does not necessarily represent an estimate of fair market value or the present value of such cash flows since future prices and costs can vary substantially from year-end and the use of a 10% discount figure is arbitrary.
5. Changes in Reserves
The 2023 and 2022 extensions and discoveries reflect the drilling activity in the Company’s West Texas and Mid-Continent areas. The Company is employing technologies to establish proved reserves that have been demonstrated to provide consistent results capable of repetition. The technologies and economic data being used in the estimation of its proved reserves include, but are not limited to, electrical logs, radioactivity logs, geologic maps, production data and well test data. The estimated reserves of wells with sufficient production history are estimated using appropriate decline curves. Estimated reserves of producing wells with limited production history and for undeveloped locations are estimated using performance data from analogous wells in the area. These wells are considered analogous based on production performance from the same formation and with similar completion techniques. Future development plans are reflective of the current commodity prices and have been established based on an expectation of available cash flows from operations and availability under our revolving credit facility.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.