Northern Oil and Gas, Inc.
NORTHERN OIL & GAS, INC. (Form: 10-Q, Received: 08/09/2017 16:22:29)
Table of Contents

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, DC 20549
_________________________________
FORM 10-Q
_________________________________
 
  x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
 
For the quarterly period ended June 30, 2017
 
  ¨ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
 
For the transition period from ____________ to____________
 
Commission File No. 001-33999
NORTHERN OIL AND GAS, INC.
(Exact Name of Registrant as Specified in Its Charter)
Minnesota
95-3848122
(State or Other Jurisdiction of
Incorporation or Organization)
(I.R.S. Employer Identification No.)
601 Carlson Pkwy – Suite 990
Minnetonka, Minnesota 55305
(Address of Principal Executive Offices)
(952) 476-9800
(Registrant’s Telephone Number)
N/A
(Former name, former address and former fiscal year, if changed since last report)
 
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  Yes x   No ¨
 
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (Sec. 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).  Yes x   No ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company.  See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act:
Large Accelerated Filer   ¨
 
Accelerated Filer   x

Non-Accelerated Filer     ¨ (Do not check if a smaller reporting company)

Emerging Growth Company   ¨
 
Smaller Reporting Company   ¨


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. ¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨   No x
As of August 1, 2017 , there were 63,822,028 shares of our common stock, par value $0.001, outstanding.


Table of Contents

GLOSSARY OF TERMS

Unless otherwise indicated in this report, natural gas volumes are stated at the legal pressure base of the state or geographic area in which the reserves are located at 60 degrees Fahrenheit.  Crude oil and natural gas equivalents are determined using the ratio of six Mcf of natural gas to one barrel of crude oil, condensate or natural gas liquids.

The following definitions shall apply to the technical terms used in this report.

Terms used to describe quantities of crude oil and natural gas:

Bbl .”  One stock tank barrel of 42 U.S. gallons liquid volume used herein in reference to crude oil, condensate or NGLs.

Boe .”  A barrel of oil equivalent and is a standard convention used to express oil, NGL and natural gas volumes on a comparable oil equivalent basis. Gas equivalents are determined under the relative energy content method by using the ratio of 6.0 Mcf of gas to 1.0 Bbl of oil or NGL.

Boepd.   Boe per day.

Btu or British Thermal Unit .”  The quantity of heat required to raise the temperature of one pound of water by one degree Fahrenheit.

MBbl .”  One thousand barrels of crude oil, condensate or NGLs.

MBoe .”  One thousand Boes.

Mcf .”  One thousand cubic feet of natural gas.

MMBbl .”  One million barrels of crude oil, condensate or NGLs.

MMBoe .”  One million Boes.

MMBtu .”  One million British Thermal Units.

MMcf .”  One million cubic feet of natural gas.

NGLs .”  Natural gas liquids.  Hydrocarbons found in natural gas that may be extracted as liquefied petroleum gas and natural gasoline.

Terms used to describe our interests in wells and acreage:

Basin .”  A large natural depression on the earth’s surface in which sediments generally brought by water accumulate.

Completion. ”  The process of treating a drilled well followed by the installation of permanent equipment for the production of crude oil, NGLs, and/or natural gas.

Conventional play. ”  An area that is believed to be capable of producing crude oil, NGLs, and natural gas occurring in discrete accumulations in structural and stratigraphic traps.

Developed acreage. ”  Acreage consisting of leased acres spaced or assignable to productive wells.  Acreage included in spacing units of infill wells is classified as developed acreage at the time production commences from the initial well in the spacing unit.  As such, the addition of an infill well does not have any impact on a company’s amount of developed acreage.

Development well. ”  A well drilled within the proved area of a crude oil, NGL, or natural gas reservoir to the depth of stratigraphic horizon (rock layer or formation) noted to be productive for the purpose of extracting proved crude oil, NGL, or natural gas reserves.

Dry hole .”  A well found to be incapable of producing hydrocarbons in sufficient quantities such that proceeds from the sale of such production exceed production expenses and taxes.


i

Table of Contents

Exploratory well. ”  A well drilled to find and produce crude oil, NGLs, or natural gas in an unproved area, to find a new reservoir in a field previously found to be producing crude oil, NGLs, or natural gas in another reservoir, or to extend a known reservoir.

Field .”  An area consisting of a single reservoir or multiple reservoirs all grouped on, or related to, the same individual geological structural feature or stratigraphic condition. The field name refers to the surface area, although it may refer to both the surface and the underground productive formations.

Formation .”  A layer of rock which has distinct characteristics that differs from nearby rock.

Gross acres or Gross wells. ”  The total acres or wells, as the case may be, in which a working interest is owned.

Held by operations. ”  A provision in an oil and gas lease that extends the stated term of the lease as long as drilling operations are ongoing on the property.

Held by production. ”  A provision in an oil and gas lease that extends the stated term of the lease as long as the property produces a minimum quantity of crude oil, NGLs, and natural gas.

Hydraulic fracturing .”  The technique of improving a well’s production or injection rates by pumping a mixture of fluids into the formation and rupturing the rock, creating an artificial channel. As part of this technique, sand or other material may also be injected into the formation to keep the channel open, so that fluids or natural gases may more easily flow through the formation.

Infill well. ”  A subsequent well drilled in an established spacing unit to the addition of an already established productive well in the spacing unit.  Acreage on which infill wells are drilled is considered developed commencing with the initial productive well established in the spacing unit.  As such, the addition of an infill well does not have any impact on a company’s amount of developed acreage.

Net acres. ”  The percentage ownership of gross acres.  Net acres are deemed to exist when the sum of fractional ownership working interests in gross acres equals one (e.g., a 10% working interest in a lease covering 640 gross acres is equivalent to 64 net acres).

Net well. ”  A well that is deemed to exist when the sum of fractional ownership working interests in gross wells equals one.

NYMEX .”  The New York Mercantile Exchange.

OPEC. ”  The Organization of Petroleum Exporting Countries.

Productive well .”  A well that is found to be capable of producing hydrocarbons in sufficient quantities such that proceeds from the sale of the production exceed production expenses and taxes.

Recompletion .”  The process of treating a drilled well followed by the installation of permanent equipment for the production of crude oil, NGLs or natural gas or, in the case of a dry hole, the reporting of abandonment to the appropriate agency.

Reservoir .”  A porous and permeable underground formation containing a natural accumulation of producible crude oil, NGLs and/or natural gas that is confined by impermeable rock or water barriers and is separate from other reservoirs.

Spacing .”  The distance between wells producing from the same reservoir.  Spacing is often expressed in terms of acres, e.g., 40-acre spacing, and is often established by regulatory agencies.

Unconventional play. ”  An area believed to be capable of producing crude oil, NGLs, and/or natural gas occurring in cumulations that are regionally extensive but require recently developed technologies to achieve profitability.  These areas tend to have low permeability and may be closely associated with source rock as this is the case with crude oil and natural gas shale, tight crude oil and natural gas sands and coal bed methane.

Undeveloped acreage .”  Leased acreage on which wells have not been drilled or completed to a point that would permit the production of economic quantities of crude oil, NGLs, and natural gas, regardless of whether such acreage contains proved reserves.  Undeveloped acreage includes net acres held by operations until a productive well is established in the spacing unit.


ii

Table of Contents

Unit .”  The joining of all or substantially all interests in a reservoir or field, rather than a single tract, to provide for development and operation without regard to separate property interests.  Also, the area covered by a unitization agreement.

Wellbore .”  The hole drilled by the bit that is equipped for natural gas production on a completed well.  Also called well or borehole.

West Texas Intermediate or WTI. ”  A light, sweet blend of oil produced from the fields in West Texas.

Working interest .”  The right granted to the lessee of a property to explore for and to produce and own crude oil, NGLs, natural gas or other minerals. The working interest owners bear the exploration, development, and operating costs on either a cash, penalty, or carried basis.

Terms used to assign a present value to or to classify our reserves:

Possible reserves. ”  The additional reserves which analysis of geoscience and engineering data suggest are less likely to be recoverable than probable reserves.

Pre-tax PV-10% or PV-10. ”  The estimated future net revenue, discounted at a rate of 10% per annum, before income taxes and with no price or cost escalation or de-escalation in accordance with guidelines promulgated by the SEC.

Probable reserves. ”  The additional reserves which analysis of geoscience and engineering data indicate are less likely to be recovered than proved reserves but which together with proved reserves, are as likely as not to be recovered.

Proved developed producing reserves (PDPs). ”  Reserves that can be expected to be recovered through existing wells with existing equipment and operating methods.  Additional crude oil, NGLs, and natural gas expected to be obtained through the application of fluid injection or other improved recovery techniques for supplementing the natural forces and mechanisms of primary recovery are included in “proved developed reserves” only after testing by a pilot project or after the operation of an installed program has confirmed through production response that increased recovery will be achieved.

Proved developed non-producing reserves (PDNPs).   Proved crude oil, NGLs, and natural gas reserves that are developed behind pipe, shut-in or that can be recovered through improved recovery only after the necessary equipment has been installed, or when the costs to do so are relatively minor.  Shut-in reserves are expected to be recovered from (1) completion intervals which are open at the time of the estimate but which have not started producing, (2) wells that were shut-in for market conditions or pipeline connections, or (3) wells not capable of production for mechanical reasons. Behind-pipe reserves are expected to be recovered from zones in existing wells that will require additional completion work or future recompletion prior to the start of production.

Proved reserves .”  The quantities of crude oil, NGLs and natural gas, which, by analysis of geosciences and engineering data, can be estimated with reasonable certainty to be economically producible, from a given date forward, from known reservoirs, and under existing economic conditions, operating methods, and government regulations, prior to the time at which contracts providing the right to operate expire, unless evidence indicates that renewal is reasonably certain, regardless of whether deterministic or probabilistic methods are used for the estimation.  The project to extract the hydrocarbons must have commenced or the operator must be reasonably certain that it will commence the project within a reasonable time.

Proved undeveloped drilling location. ”  A site on which a development well can be drilled consistent with spacing rules for purposes of recovering proved undeveloped reserves.

Proved undeveloped reserves ” or   PUDs .”  Reserves that are expected to be recovered from new wells on undrilled acreage, or from existing wells where a relatively major expenditure is required for development. Reserves on undrilled acreage are limited to those drilling units offsetting productive units that are reasonably certain of production when drilled. Proved reserves for other undrilled units are claimed only where it can be demonstrated with reasonable certainty that there is continuity of production from the existing productive formation.  Estimates for proved undeveloped reserves will not be attributable to any acreage for which an application of fluid injection or other improved recovery technique is contemplated, unless such techniques have been proved effective by actual tests in the area and in the same reservoir or an analogous reservoir.

(i)           The area of the reservoir considered as proved includes: (A) the area identified by drilling and limited by fluid contacts, if any, and (B) adjacent undrilled portions of the reservoir that can, with reasonable certainty, be judged to be continuous with it and to contain economically producible crude oil, NGLs or natural gas on the basis of available geoscience and engineering data.

iii

Table of Contents


(ii)           In the absence of data on fluid contacts, proved quantities in a reservoir are limited by the lowest known hydrocarbons (“LKH”) as seen in a well penetration unless geoscience, engineering, or performance data and reliable technology establishes a lower contact with reasonable certainty.

(iii)           Where direct observation from well penetrations has defined a highest known oil (“HKO”) elevation and the potential exists for an associated gas cap, proved oil reserves may be assigned in the structurally higher portions of the reservoir only if geoscience, engineering or performance data and reliable technology establish the higher contact with reasonable certainty.

(iv)           Reserves which can be produced economically through application of improved recovery techniques (including, but not limited to, fluid injection) are included in the proved classification when: (A) successful testing by a pilot project in an area of the reservoir with properties no more favorable than in the reservoir as a whole, the operation of an installed program in the reservoir or an analogous reservoir, or other evidence using reliable technology establishes the reasonable certainty of the engineering analysis on which the project or program was based; and (B) the project has been approved for development by all necessary parties and entities, including governmental entities.

(v)           Existing economic conditions include prices and costs at which economic producibility from a reservoir is to be determined. The price shall be the average during the twelve-month period prior to the ending date of the period covered by the report, determined as an unweighted arithmetic average of the first-day-of-the-month price for each month within such period, unless prices are defined by contractual arrangements, excluding escalations based on future conditions.

Standardized measure .”  Discounted future net cash flows estimated by applying year-end prices to the estimated future production of year-end proved reserves. Future cash inflows are reduced by estimated future production and development costs based on period end costs to determine pre-tax cash inflows. Future income taxes, if applicable, are computed by applying the statutory tax rate to the excess of pre-tax cash inflows over our tax basis in the oil and natural gas properties. Future net cash inflows after income taxes are discounted using a 10% annual discount rate.


iv

Table of Contents

NORTHERN OIL AND GAS, INC.
FORM 10-Q

June 30, 2017

C O N T E N T S

 
 
Page
PART I – FINANCIAL INFORMATION
 
 
 
 
Item 1.
Condensed Financial Statements (unaudited)
 
Condensed Balance Sheets
 
Condensed Statements of Operations
 
Condensed Statements of Cash Flows
 
Notes to Condensed Financial Statements
 
 
 
Item 2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations
 
 
 
Item 3.
Quantitative and Qualitative Disclosures about Market Risk
 
 
 
Item 4.
Controls and Procedures
 
 
 
PART II – OTHER INFORMATION
 
 
 
 
Item 1.
Legal Proceedings
 
 
 
Item 1A.
Risk Factors
 
 
 
Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds
 
 
 
Item 6.
Exhibits
 
 
 
Signatures
 

1

Table of Contents

PART I - FINANCIAL INFORMATION
Item 1. Condensed Financial Statements.
NORTHERN OIL AND GAS, INC.
CONDENSED BALANCE SHEETS
JUNE 30, 2017 AND DECEMBER 31, 2016  
 
June 30, 2017 (unaudited)
 
December 31, 2016
ASSETS
 
 
 
Current Assets:
 
 
 
Cash and Cash Equivalents
$
3,808,829

 
$
6,486,098

Accounts Receivable, Net
35,984,651

 
35,840,042

Advances to Operators
1,631,987

 
1,577,204

Prepaid and Other Expenses
2,905,975

 
1,584,129

Derivative Instruments
14,935,836

 
4,517

 Income Tax Receivable
1,402,179

 
1,402,179

Total Current Assets
60,669,457

 
46,894,169

 
 
 
 
Property and Equipment:
 

 
 

Oil and Natural Gas Properties, Full Cost Method of Accounting
 

 
 

Proved
2,487,266,816

 
2,428,595,048

Unproved
1,939,789

 
2,623,802

Other Property and Equipment
977,349

 
977,349

Total Property and Equipment
2,490,183,954

 
2,432,196,199

Less – Accumulated Depreciation, Depletion and Impairment
(2,082,243,816
)
 
(2,055,987,766
)
Total Property and Equipment, Net
407,940,138

 
376,208,433

 
 
 
 
Derivative Instruments
4,557,331

 

Deferred Income Taxes (Note 9)

 

Other Noncurrent Assets, Net
8,138,977

 
8,430,359

 
 
 
 
Total Assets
$
481,305,903

 
$
431,532,961

 
 
 
 
LIABILITIES AND STOCKHOLDERS’ DEFICIT
Current Liabilities:
 

 
 

Accounts Payable
$
72,396,006

 
$
56,146,847

Accrued Expenses
5,772,668

 
6,094,938

Accrued Interest
4,666,667

 
4,682,894

Derivative Instruments

 
10,001,564

Asset Retirement Obligations
507,943

 
517,423

Total Current Liabilities
83,343,284

 
77,443,666

 
 
 
 
Long-term Debt, Net
845,281,659

 
832,625,125

Derivative Instruments

 
1,738,329

Asset Retirement Obligations
8,005,619

 
6,990,877

Other Noncurrent Liabilities
146,313

 
156,632

 
 
 
 
Total Liabilities
$
936,776,875

 
$
918,954,629

 
 
 
 
Commitments and Contingencies (Note 8)


 


 
 
 
 
STOCKHOLDERS’ DEFICIT
 

 
 

Preferred Stock, Par Value $.001; 5,000,000 Authorized, No Shares Outstanding

 

Common Stock, Par Value $.001; 142,500,000 Authorized (6/30/2017 – 63,822,028
Shares Outstanding and 12/31/2016 – 63,259,781 Shares Outstanding)
63,822

 
63,260

Additional Paid-In Capital
445,102,784

 
443,895,032

Retained Deficit
(900,637,578
)
 
(931,379,960
)
Total Stockholders’ Deficit
(455,470,972
)
 
(487,421,668
)
TOTAL LIABILITIES AND STOCKHOLDERS’ DEFICIT
$
481,305,903

 
$
431,532,961

The accompanying notes are an integral part of these condensed financial statements.

2

Table of Contents

NORTHERN OIL AND GAS, INC.
CONDENSED STATEMENTS OF OPERATIONS
FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2017 AND 2016
(UNAUDITED)
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2017
 
2016
 
2017
 
2016
REVENUES
 
 
 
 
 
 
 
Oil and Gas Sales
$
48,381,006

 
$
42,527,847

 
$
97,229,228

 
$
70,895,188

Gain (Loss) on Derivative Instruments, Net
16,513,032

 
(10,522,948
)
 
33,473,915

 
(7,059,066
)
Other Revenue
7,844

 
9,327

 
15,590

 
14,339

Total Revenues
64,901,882

 
32,014,226

 
130,718,733

 
63,850,461

 
 
 
 
 
 
 
 
OPERATING EXPENSES
 

 
 

 
 

 
 

Production Expenses
12,137,540

 
11,081,973

 
23,811,889

 
23,041,232

Production Taxes
4,439,774

 
4,220,712

 
8,901,040

 
6,987,612

General and Administrative Expenses
4,317,139

 
4,586,275

 
7,926,083

 
8,923,677

Depletion, Depreciation, Amortization and Accretion
13,682,452

 
16,176,863

 
26,510,595

 
34,022,952

Impairment of Oil and Natural Gas Properties

 
88,880,921

 

 
193,192,043

Total Expenses
34,576,905

 
124,946,744

 
67,149,607

 
266,167,516

 
 
 
 
 
 
 
 
INCOME (LOSS) FROM OPERATIONS
30,324,977

 
(92,932,518
)
 
63,569,126

 
(202,317,055
)
 
 
 
 
 
 
 
 
OTHER INCOME (EXPENSE)
 

 
 

 
 

 
 

Interest Expense, Net of Capitalization
(16,428,164
)
 
(16,046,325
)
 
(32,731,970
)
 
(32,145,007
)
Write-off of Debt Issuance Costs
(95,135
)
 

 
(95,135
)
 
(1,089,507
)
Other Income
181

 
181

 
361

 
7,154

Total Other Income (Expense)
(16,523,118
)
 
(16,046,144
)
 
(32,826,744
)
 
(33,227,360
)
 
 
 
 
 
 
 
 
INCOME (LOSS) BEFORE INCOME TAXES
13,801,859

 
(108,978,662
)
 
30,742,382

 
(235,544,415
)
 
 
 
 
 
 
 
 
INCOME TAX BENEFIT

 

 

 

 
 
 
 
 
 
 
 
NET INCOME (LOSS)
$
13,801,859

 
$
(108,978,662
)
 
$
30,742,382

 
$
(235,544,415
)
 
 
 
 
 
 
 
 
Net Income (Loss) Per Common Share – Basic
$
0.22

 
$
(1.78
)
 
$
0.50

 
$
(3.86
)
Net Income (Loss) Per Common Share – Diluted
$
0.22

 
$
(1.78
)
 
$
0.50

 
$
(3.86
)
Weighted Average Shares Outstanding – Basic
61,643,862

 
61,180,313

 
61,545,555

 
61,071,948

Weighted Average Shares Outstanding – Diluted
61,885,952

 
61,180,313

 
61,928,799

 
61,071,948

The accompanying notes are an integral part of these condensed financial statements.

3

Table of Contents

NORTHERN OIL AND GAS, INC.
CONDENSED STATEMENTS OF CASH FLOWS
FOR THE SIX MONTHS ENDED JUNE 30, 2017 AND 2016
(UNAUDITED)
 
Six Months Ended
June 30,
 
2017
 
2016
CASH FLOWS FROM OPERATING ACTIVITIES
 
 
 
Net Income (Loss)
$
30,742,382

 
$
(235,544,415
)
Adjustments to Reconcile Net Income (Loss) to Net Cash Provided by Operating Activities:
 

 
 

    Depletion, Depreciation, Amortization and Accretion
26,510,595

 
34,022,952

    Amortization of Debt Issuance Costs
1,910,243

 
1,936,054

    Write-off of Debt Issuance Costs
95,135

 
1,089,507

    Amortization/Accretion of 8% Senior Notes Premium/Discount
239,798

 
245,230

    Deferred Income Taxes

 

    (Gain) Loss on the Mark-to-Market of Derivative Instruments
(31,228,544
)
 
52,489,716

    Share-Based Compensation Expense
1,497,183

 
3,300,313

    Impairment of Oil and Natural Gas Properties

 
193,192,043

    Other
25,856

 
339,821

    Changes in Working Capital and Other Items:
 

 
 

        Accounts Receivable, Net
(144,477
)
 
10,886,389

        Prepaid and Other Expenses
(1,321,846
)
 
(358,183
)
        Accounts Payable
1,794,711

 
(93,913
)
        Accrued Interest
(21,652
)
 
(93,045
)
        Accrued Expenses
(243,356
)
 
(2,868,557
)
        Asset Retirement Obligations
(112,193
)
 
(20,974
)
Net Cash Provided by Operating Activities
29,743,835

 
58,522,938

 
 
 
 
CASH FLOWS FROM INVESTING ACTIVITIES
 

 
 

Purchases of Oil and Natural Gas Properties and Development Capital Expenditures, Net
(42,748,174
)
 
(38,431,810
)
Proceeds from Sale of Oil, Natural Gas, and Other Properties
171,451

 

Net Cash Used for Investing Activities
(42,576,723
)
 
(38,431,810
)
 
 
 
 
CASH FLOWS FROM FINANCING ACTIVITIES
 

 
 

Advances on Revolving Credit Facility
24,000,000

 
26,000,000

Repayments on Revolving Credit Facility
(13,000,000
)
 
(44,000,000
)
Debt Issuance Costs Paid
(297,392
)
 
(428,515
)
Repurchase of Common Stock – Tax Obligations
(546,989
)
 
(1,385,888
)
Net Cash Provided By (Used for) Financing Activities
10,155,619

 
(19,814,403
)
 
 
 
 
NET (DECREASE) INCREASE IN CASH AND CASH EQUIVALENTS
(2,677,269
)
 
276,725

 
 
 
 
CASH AND CASH EQUIVALENTS – BEGINNING OF PERIOD
6,486,098

 
3,390,389

 
 
 
 
CASH AND CASH EQUIVALENTS – END OF PERIOD
$
3,808,829

 
$
3,667,114

Supplemental Disclosure of Cash Flow Information
 

 
 

Cash Paid During the Period for Interest
$
30,634,506

 
$
30,186,285

Cash Paid During the Period for Income Taxes
$

 
$

Non-Cash Financing and Investing Activities:
 

 
 

Oil and Natural Gas Properties Included in Accounts Payable
$
65,167,643

 
$
53,613,405

Capitalized Asset Retirement Obligations
$
862,911

 
$
141,028

Non-Cash Compensation Capitalized on Oil and Gas Properties
$
143,030

 
$
792,804

The accompanying notes are an integral part of these condensed financial statements.

4

Table of Contents

NOTES TO CONDENSED FINANCIAL STATEMENTS
JUNE 30, 2017
(UNAUDITED)

NOTE 1     ORGANIZATION AND NATURE OF BUSINESS

Northern Oil and Gas, Inc. (the “Company,” “Northern,” “our” and words of similar import), a Minnesota corporation, is an independent energy company engaged in the acquisition, exploration, exploitation, development and production of crude oil and natural gas properties.  The Company’s common stock trades on the NYSE MKT market under the symbol “NOG”.

Northern’s principal business is crude oil and natural gas exploration, development, and production with operations in North Dakota and Montana that primarily target the Bakken and Three Forks formations in the Williston Basin of the United States.  The Company acquires leasehold interests that comprise of non-operated working interests in wells and in drilling projects within its area of operations.  As of June 30, 2017 , approximately 83% of Northern’s 148,571 total net acres were developed.


NOTE 2     SIGNIFICANT ACCOUNTING POLICIES

The financial information included herein is unaudited, except for the balance sheet as of December 31, 2016 , which has been derived from the Company’s audited financial statements for the year ended December 31, 2016 .  However, such information includes all adjustments (consisting of normal recurring adjustments and change in accounting principles) that are, in the opinion of management, necessary for a fair presentation of financial position, results of operations and cash flows for the interim periods.  The results of operations for interim periods are not necessarily indicative of the results to be expected for an entire year.

Certain information, accounting policies, and footnote disclosures normally included in the financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) have been condensed or omitted in this Form 10-Q pursuant to certain rules and regulations of the Securities and Exchange Commission (“SEC”).  The condensed financial statements should be read in conjunction with the audited financial statements for the year ended December 31, 2016 , which were included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2016 .

Use of Estimates

The preparation of financial statements under GAAP 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 financial statements and the reported amounts of revenues and expenses during the reporting period.  The most significant estimates relate to proved crude oil and natural gas reserve volumes, future development costs, estimates relating to certain crude oil and natural gas revenues and expenses, fair value of derivative instruments, impairment of oil and natural gas properties, and deferred income taxes.  Actual results may differ from those estimates.

Cash and Cash Equivalents

Northern considers highly liquid investments with insignificant interest rate risk and original maturities to the Company of three months or less to be cash equivalents.  Cash equivalents consist primarily of interest-bearing bank accounts and money market funds.  The Company’s cash positions represent assets held in checking and money market accounts.  These assets are generally available on a daily or weekly basis and are highly liquid in nature.  Due to the balances being greater than $250,000 , the Company does not have FDIC coverage on the entire amount of bank deposits.  The Company believes this risk is minimal.  In addition, the Company is subject to Security Investor Protection Corporation (“SIPC”) protection on a vast majority of its financial assets.

Accounts Receivable

Accounts receivable are carried on a gross basis, with no discounting. The Company regularly reviews all aged accounts receivable for collectability and establishes an allowance as necessary for individual customer balances. Accounts receivable not expected to be collected within the next twelve months are included within Other Noncurrent Assets, Net on the condensed balance sheets.

As of June 30, 2017 and December 31, 2016 , the Company included accounts receivable of $6.8 million in Other Noncurrent Assets, Net due to their long-term nature.

The allowance for doubtful accounts at June 30, 2017 and December 31, 2016 was $5.2 million and $4.9 million , respectively.


5


Advances to Operators

The Company participates in the drilling of crude oil and natural gas wells with other working interest partners. Due to the capital intensive nature of crude oil and natural gas drilling activities, the working interest partner responsible for conducting the drilling operations may request advance payments from other working interest partners for their share of the costs. The Company expects such advances to be applied by working interest partners against joint interest billings for its share of drilling operations within 90 days from when the advance is paid.

Other Property and Equipment

Property and equipment that are not crude oil and natural gas properties are recorded at cost and depreciated using the straight-line method over their estimated useful lives of three to seven years. Expenditures for replacements, renewals, and betterments are capitalized. Maintenance and repairs are charged to operations as incurred. Long-lived assets, other than crude oil and natural gas properties, are evaluated for impairment to determine if current circumstances and market conditions indicate the carrying amount may not be recoverable. The Company has not recognized any impairment losses on non-crude oil and natural gas long-lived assets. Depreciation expense was $41,313 and $52,507 for the three months ended June 30, 2017 and 2016 , respectively. Depreciation expense was $85,787 and $ 105,160 for the six months ended June 30, 2017 and 2016 , respectively.

Oil and Gas Properties

Northern follows the full cost method of accounting for crude oil and natural gas operations whereby all costs related to the exploration and development of crude oil and natural gas properties are capitalized into a single cost center (“full cost pool”).  Such costs include land acquisition costs, geological and geophysical expenses, carrying charges on non-producing properties, costs of drilling directly related to acquisition, and exploration activities.  Internal costs that are capitalized are directly attributable to acquisition, exploration and development activities and do not include costs related to the production, general corporate overhead or similar activities.  Costs associated with production and general corporate activities are expensed in the period incurred.  Capitalized costs are summarized as follows for the three and six months ended June 30, 2017 and 2016 , respectively.

 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2017
 
2016
 
2017
 
2016
Capitalized Certain Payroll and Other Internal Costs
$
240,771

 
$
652,721

 
$
445,644

 
$
1,434,883

Capitalized Interest Costs
33,000

 
78,680

 
71,768

 
209,604

Total
$
273,771

 
$
731,401

 
$
517,412

 
$
1,644,487


As of June 30, 2017 , the Company held leasehold interests in the Williston Basin on acreage located in North Dakota and Montana targeting the Bakken and Three Forks formations.

Proceeds from property sales will generally be credited to the full cost pool, with no gain or loss recognized, unless such a sale would significantly alter the relationship between capitalized costs and the proved reserves attributable to these costs.  A significant alteration would typically involve a sale of 25% or more of the proved reserves related to a single full cost pool.  In the six months ended June 30, 2017 and 2016 , there were no property sales that resulted in a significant alteration.

Under the full cost method of accounting, the Company is required to perform a ceiling test each quarter.  The test determines a limit, or ceiling, on the book value of the proved oil and gas properties.  Net capitalized costs are limited to the lower of unamortized cost net of deferred income taxes, or the cost center ceiling.  The cost center ceiling is defined as the sum of (a) estimated future net revenues, discounted at 10% per annum, from proved reserves, based on the trailing twelve-month unweighted average of the first-day-of-the-month price, adjusted for any contract provisions or financial derivatives designated as hedges for accounting purposes, if any, that hedge the Company’s oil and natural gas revenue, and excluding the estimated abandonment costs for properties with asset retirement obligations recorded on the balance sheet, (b) the cost of properties not being amortized, if any, and (c) the lower of cost or market value of unproved properties included in the cost being amortized, including related deferred taxes for differences between the book and tax basis of the oil and natural gas properties.  If the net book value, including related deferred taxes, exceeds the ceiling, an impairment or non-cash writedown is required.


6


The Company did not have any ceiling test impairment for the three and six months ended June 30, 2017 , respectively. As a result of low commodity prices and their effect on the proved reserve values of properties, the Company recorded non-cash ceiling test impairments for the three and six months ended June 30, 2016 of $88.9 million and $193.2 million , respectively.  The impairment charges affected the Company’s reported net income but did not reduce the Company’s cash flow. If a significantly lower pricing environment reoccurs, the Company’s expects it could be required to further writedown the value of its oil and natural gas properties. In addition to commodity prices, the Company’s production rates, levels of proved reserves, future development costs, transfers of unevaluated properties and other factors will determine the Company’s actual ceiling test calculation and impairment analyses in future periods.

Capitalized costs associated with impaired properties and capitalized costs related to properties having proved reserves, plus the estimated future development costs and asset retirement costs, are depleted and amortized on the unit-of-production method.   Under this method, depletion is calculated at the end of each period by multiplying total production for the period by a depletion rate.  The depletion rate is determined by dividing the total unamortized cost base plus future development costs by net equivalent proved reserves at the beginning of the period.  The costs of unproved properties are withheld from the depletion base until such time as they are either developed or abandoned.  When proved reserves are assigned or the property is considered to be impaired, the cost of the property or the amount of the impairment is added to costs subject to depletion and full cost ceiling calculations.  For the three months ended June 30, 2017 and 2016 , the Company expired leases of $5.9 million and $3.3 million , respectively. For the six months ended June 30, 2017 and 2016 , the Company expired leases of $9.6 million and $5.3 million , respectively.

Asset Retirement Obligations

The Company accounts for its abandonment and restoration liabilities under Financial Accounting Standards Board (“FASB”) ASC Topic 410, “Asset Retirement and Environmental Obligations” (“FASB ASC 410”), which requires the Company to record a liability equal to the fair value of the estimated cost to retire an asset.  The asset retirement liability is recorded in the period in which the obligation meets the definition of a liability, which is generally when the asset is placed into service.  When the liability is initially recorded, the Company increases the carrying amount of oil and natural gas properties by an amount equal to the original liability.  The liability is accreted to its present value each period, and the capitalized cost is depreciated consistent with depletion of reserves.  Upon settlement of the liability or the sale of the well, the liability is reversed.  These liability amounts may change because of changes in asset lives, estimated costs of abandonment or legal or statutory remediation requirements.

Business Combinations

The Company accounts for its acquisitions that qualify as a business using the acquisition method under FASB ASC Topic 805, “Business Combinations.” Under the acquisition method, assets acquired and liabilities assumed are recognized and measured at their fair values. The use of fair value accounting requires the use of significant judgment since some transaction components do not have fair values that are readily determinable. The excess, if any, of the purchase price over the net fair value amounts assigned to assets acquired and liabilities assumed is recognized as goodwill. Conversely, if the fair value of assets acquired exceeds the purchase price, including liabilities assumed, the excess is immediately recognized in earnings as a bargain purchase gain.

Debt Issuance Costs

Debt issuance costs include origination, legal and other fees to issue debt in connection with the Company’s credit facility and senior unsecured notes.  These debt issuance costs are being amortized over the term of the related financing using the straight-line method, which approximates the effective interest method (see Note 4). The amortization of debt issuance costs for the three months ended June 30, 2017 and 2016 was $1.0 million and $0.9 million , respectively. The amortization of debt issuance costs for the six months ended June 30, 2017 and 2016 was $1.9 million in each period.

During the three months ended June 30, 2017 , $0.1 million of debt issuance costs were written-off as a result of a reduction in the borrowing base of the Revolving Credit Facility that became effective in May 2017. There were no debt issuance costs written off during the three months ended June 30, 2016 . During the six months ended June 30, 2017 and 2016 , $0.1 million and $1.1 million , respectively, of debt issuance costs were written off.

Unamortized debt issuance costs associated with the Company’s revolving credit facility, which amounted to $1.4 million and $1.6 million as of June 30, 2017 and December 31, 2016 , respectively, are reflected in “Other Noncurrent Assets, Net” on the condensed balance sheets.


7


Bond Premium/Discount on Senior Notes

On May 13, 2013, the Company recorded a bond premium of $10.5 million in connection with the “ 8.000% Senior Notes Due 2020” (see Note 4).  This bond premium is being amortized over the term of the related financing using the straight-line method, which approximates the effective interest method.  The amortization of the bond premium for the three months ended June 30, 2017 and 2016 was $0.4 million and $0.4 million , respectively. The amortization of the bond premium for the six months ended June 30, 2017 and 2016 was $0.7 million and $0.7 million , respectively.

On May 18, 2015, the Company recorded a bond discount of $10.0 million in connection with the “ 8.000% Senior Notes Due 2020” (see Note 4).  This bond discount is being amortized over the term of the related financing using the straight-line method, which approximates the effective interest method. The amortization of the bond discount for the three months ended June 30, 2017 and 2016 was $0.5 million and $0.5 million , respectively. The amortization of the bond discount for the six months ended June 30, 2017 and 2016 was $1.0 million and $1.0 million , respectively.

Revenue Recognition

The Company recognizes crude oil and natural gas revenues from its interests in producing wells when production is delivered to, and title has transferred to, the purchaser and to the extent the selling price is reasonably determinable.  The Company uses the sales method of accounting for natural gas balancing of natural gas production and would recognize a liability if the existing proven reserves were not adequate to cover the current imbalance situation.  For the three and six months ended June 30, 2017 and 2016 , the Company’s natural gas production was in balance, meaning its cumulative portion of natural gas production taken and sold from wells in which it has an interest equaled its entitled interest in natural gas production from those wells.

Concentrations of Market and Credit Risk

The future results of the Company’s crude oil and natural gas operations will be affected by the market prices of crude oil and natural gas.  The availability of a ready market for crude oil and natural gas products in the future will depend on numerous factors beyond the control of the Company, including weather, imports, marketing of competitive fuels, proximity and capacity of crude oil and natural gas pipelines and other transportation facilities, any oversupply or undersupply of crude oil, natural gas and liquid products, the regulatory environment, the economic environment, and other regional and political events, none of which can be predicted with certainty.

The Company operates in the exploration, development and production sector of the crude oil and natural gas industry.  The Company’s receivables include amounts due from purchasers of its crude oil and natural gas production.  While certain of these customers are affected by periodic downturns in the economy in general or in their specific segment of the crude oil or natural gas industry, the Company believes that its level of credit-related losses due to such economic fluctuations has been and will continue to be immaterial to the Company’s results of operations over the long-term.

The Company manages and controls market and counterparty credit risk.  In the normal course of business, collateral is not required for financial instruments with credit risk.  Financial instruments which potentially subject the Company to credit risk consist principally of temporary cash balances and derivative financial instruments.  The Company maintains cash and cash equivalents in bank deposit accounts which, at times, may exceed the federally insured limits.  The Company has not experienced any significant losses from such investments.  The Company attempts to limit the amount of credit exposure to any one financial institution or company.  The Company believes the credit quality of its counterparties is generally high.  In the normal course of business, letters of credit or parent guarantees may be required for counterparties which management perceives to have a higher credit risk.

Stock-Based Compensation

The Company records expense associated with the fair value of stock-based compensation.  For fully vested stock and restricted stock grants, the Company calculates the stock-based compensation expense based upon estimated fair value on the date of grant.  In determining the fair value of performance-based share awards subject to market conditions, the Company utilizes a Monte Carlo simulation prepared by an independent third party. For stock options, the Company uses the Black-Scholes option valuation model to calculate stock-based compensation at the date of grant.  Option pricing models require the input of highly subjective assumptions, including the expected price volatility.  Changes in these assumptions can materially affect the fair value estimate.


8


Stock Issuance

The Company records any stock-based compensation awards issued to non-employees and other external entities for goods and services at either the fair market value of the goods received or services rendered or the instruments issued in exchange for such services, whichever is more readily determinable.

Income Taxes

The Company’s income tax expense, deferred tax assets and deferred tax liabilities reflect management’s best assessment of estimated current and future taxes to be paid.  The Company estimates for each interim reporting period the effective tax rate expected for the full fiscal year and uses that estimated rate in providing for income taxes on a current year-to-date basis.  The Company’s only taxing jurisdiction is the United States (federal and state).

Deferred income taxes arise from temporary differences between the tax basis of assets and liabilities and their reported amounts in the financial statements, which will result in taxable or deductible amounts in the future.  In evaluating the Company’s ability to recover its deferred tax assets, the Company considers all available positive and negative evidence, including scheduled reversals of deferred tax liabilities, projected future taxable income, tax-planning strategies, and results of recent operations.  In projecting future taxable income, the Company begins with historical results and incorporates assumptions about the amount of future state and federal pretax operating income adjusted for items that do not have tax consequences.  The assumptions about future taxable income require significant judgment and are consistent with the plans and estimates the Company is using to manage the underlying businesses.

Accounting standards require the consideration of a valuation allowance for deferred tax assets if it is “more likely than not” that some component or all of the benefits of deferred tax assets will not be realized.  In assessing the need for a valuation allowance for the Company’s deferred tax assets, a significant item of negative evidence considered was the cumulative book loss over the three-year period ended June 30, 2017 , driven primarily by the full cost ceiling impairments over that period.  Additionally, the Company’s revenue, profitability and future growth are substantially dependent upon prevailing and future prices for oil and natural gas.  The markets for these commodities continue to be volatile.  Changes in oil and natural gas prices have a significant impact on the value of the Company’s reserves and on its cash flows.  Prices for oil and natural gas may fluctuate widely in response to relatively minor changes in the supply of and demand for oil and natural gas and a variety of additional factors that are beyond the Company’s control.  Due to these factors, management has placed a lower weight on the prospect of future earnings in its overall analysis of the valuation allowance.

In determining whether to establish a valuation allowance on the Company’s deferred tax assets, management concluded that the objectively verifiable evidence of cumulative negative earnings for the three-year period ended June 30, 2017 , is difficult to overcome with any forms of positive evidence that may exist.  Accordingly, the valuation allowance against the Company’s deferred tax asset at June 30, 2017 and December 31, 2016 was $329.7 million and $341.3 million , respectively.

Net Income (Loss) Per Common Share

Basic earnings per share (“EPS”) are computed by dividing net income (loss) (the numerator) by the weighted average number of common shares outstanding for the period (the denominator).  Diluted EPS is computed by dividing net income (loss) by the weighted average number of common shares and potential common shares outstanding (if dilutive) during each period.  Potential common shares include stock options and restricted stock.  The number of potential common shares outstanding relating to stock options and restricted stock is computed using the treasury stock method.


9


The reconciliation of the denominators used to calculate basic EPS and diluted EPS for the three and six months ended June 30, 2017 and 2016 are as follows:
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2017
 
2016
 
2017
 
2016
Weighted Average Common Shares Outstanding – Basic
61,643,862

 
61,180,313

 
61,545,555

 
61,071,948

Plus: Potentially Dilutive Common Shares Including Stock Options and Restricted Stock
242,090

 

 
383,244

 

Weighted Average Common Shares Outstanding – Diluted
61,885,952

 
61,180,313

 
61,928,799

 
61,071,948

 
 
 
 
 
 
 
 
Restricted Stock and Stock Options Excluded From EPS Due To The Anti-Dilutive Effect
575,229

 
990,444

 
350,870

 
951,153


As of June 30, 2017 and 2016 , potentially dilutive shares from stock option awards were 391,872 , respectively. These options were all exercisable at June 30, 2017 and 2016 . The Company also has potentially dilutive shares from restricted stock awards outstanding of 2,102,264 and 2,620,020 at June 30, 2017 and 2016 , respectively.

Derivative Instruments and Price Risk Management

The Company uses derivative instruments to manage market risks resulting from fluctuations in the prices of crude oil.  The Company enters into derivative contracts, including price swaps, caps and floors, which require payments to (or receipts from) counterparties based on the differential between a fixed price and a variable price for a fixed quantity of crude oil without the exchange of underlying volumes.  The notional amounts of these financial instruments are based on expected production from existing wells.  The Company may also use exchange traded futures contracts and option contracts to hedge the delivery price of crude oil at a future date.

The Company follows the provisions of FASB ASC 815, “Derivatives and Hedging” as amended. It requires that all derivative instruments be recognized as assets or liabilities in the balance sheet, measured at fair value and marked-to-market at the end of each period.  Any realized gains and losses on settled derivatives, as well as mark-to-market gains or losses, are aggregated and recorded to gain (loss) on derivative instruments, net on the condensed statements of operations.  See Note 11 for a description of the derivative contracts into which the Company has entered.

Impairment

Long-lived assets to be held and used are required to be reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable.  Crude oil and natural gas properties accounted for using the full cost method of accounting are excluded from this requirement but continue to be subject to the full cost method’s impairment rules.  There was no impairment of other long-lived assets recorded for the three and six months ended June 30, 2017 and 2016 .

New Accounting Pronouncements

From time to time, new accounting pronouncements are issued by the FASB that are adopted by the Company as of the specified effective date.  If not discussed, management believes that the impact of recently issued standards, which are not yet effective, will not have a material impact on the Company’s financial statements upon adoption.

In August 2015, the FASB issued Accounting Standards Update (ASU) No. 2015-14, Revenue from Contracts with Customers - Deferral of the Effective Date,   which approved a one year deferral of ASU 2014-09 for annual reporting periods beginning after December 15, 2017, including interim periods within that reporting period. Early application is permitted as of the original effective date for annual reporting periods beginning after December 15, 2016, including interim reporting periods within that reporting period. The Company will adopt this ASU on January 1, 2018.  The Company is evaluating the impact of this ASU on its financial statements and, based on the continuing evaluation of its revenue streams, this ASU is not expected to have a material impact on its financial statements. The Company will use the modified retrospective approach to implementation.
 

10


In February 2016, the FASB issued ASU No. 2016-02, Leases (Topic 842).  The standard requires lessees to recognize the assets and liabilities that arise from leases on the balance sheet.  A lessee should recognize in the statement of financial position a liability to make lease payments (the lease liability) and a right-of-use asset representing its right to use the underlying asset for the lease term.  The new guidance is effective for annual and interim reporting periods beginning after December 15, 2018.  The amendments should be applied at the beginning of the earliest period presented using a modified retrospective approach with earlier application permitted as of the beginning of an interim or annual reporting period.  The Company is currently evaluating the impact of the new guidance on its financial statements, however, based on its current operating leases, it is not expected to have a material impact.

In May 2016, the FASB issued ASU No. 2016-11, Revenue Recognition and Derivatives and Hedging: Rescission of SEC Guidance Because of Accounting Standards Updates 2014-09 and 2014-16 Pursuant to Staff Announcements at the March 3, 2016 EITF Meeting. This guidance rescinds SEC Staff Observer comments that are codified in Topic 606, Revenue Recognition, and Topic 932, Extractive Activities--Oil and Gas. This amendment is effective upon adoption of Topic 606. The Company is in the process of evaluating the impact of this guidance on its financial statements.

In August 2016, the FASB issued ASU No. 2016-15, Statement of Cash Flows: Classification of Certain Cash Receipts and Cash Payments . This guidance provides guidance of eight specific cash flow issues. This amendment is effective for periods beginning after December 15, 2017, with early adoption permitted. The Company is in the process of evaluating the impact of this guidance on its financial statements.

In December 2016, the FASB issued ASU No. 2016-20, Technical Corrections and Improvements to Topic 606, Revenue from Contracts with Customers. This guidance updates narrow aspects of the guidance issued in Update 2014-09. This amendment is effective for periods after December 15, 2017, with early adoption permitted. The Company is in the process of evaluating the impact of this guidance on its financial statements.

In January 2017, the FASB issued ASU No. 2017-01, Business Combinations (Topic 805): Clarifying the Definition of a Business, which clarifies the definition of a business to provide guidance in evaluating whether transactions should be accounted for as acquisitions (or disposals) of assets or businesses. ASU 2017-01 provides a screen to determine when a set of assets is not a business, requiring that when substantially all fair value of gross assets acquired (or disposed of) is concentrated in a single identifiable asset or group of similar identifiable assets, the set of assets is not a business. A framework is provided to assist in evaluating whether both an input and a substantive process are present for the set to be a business. ASU 2017-01 is effective for annual periods beginning after December 15, 2017, including interim periods within those annual periods. No disclosures are required at transition and early adoption is permitted. The Company is in the process of evaluating the impact of this guidance on its financial statements.

NOTE 3     CRUDE OIL AND NATURAL GAS PROPERTIES

The value of the Company’s crude oil and natural gas properties consists of all acquisition costs (including cash expenditures and the value of stock consideration), drilling costs and other associated capitalized costs.  Acquisitions are accounted for as purchases and, accordingly, the results of operations are included in the accompanying condensed statements of operations from the closing date of the acquisition.  Purchase prices are allocated to acquired assets based on their estimated fair value at the time of the acquisition.  Acquisitions have been funded with internal cash flow, bank borrowings and the issuance of debt and equity securities.  Development capital expenditures and purchases of properties that were in accounts payable and not yet paid in cash at June 30, 2017 and December 31, 2016 were approximately $65.2 million and $50.7 million , respectively.

Acquisitions

For the six months ended June 30, 2017 , the Company acquired approximately 1,244 net acres, for an average cost of approximately $1,642 per net acre, in its key prospect areas in the form of effective leases.

For the six months ended June 30, 2016 , the Company acquired approximately 871 net acres, for an average cost of approximately $1,704 per net acre, in its key prospect areas in the form of effective leases.


11


Unproved Properties

All properties that are not classified as proved properties are considered unproved properties and, thus, the costs associated with such properties are not subject to depletion. Once a property is classified as proved, all associated acreage and drilling costs are subject to depletion.

The Company historically has acquired its properties by purchasing individual or small groups of leases directly from mineral owners or from landmen or lease brokers, which leases historically have not been subject to specified drilling projects, and by purchasing lease packages in identified project areas controlled by specific operators.  The Company generally participates in drilling activities on a heads up basis by electing whether to participate in each well on a well-by-well basis at the time wells are proposed for drilling.

Unproved properties not being amortized comprise approximately 19,872 net acres and 26,432 net acres of undeveloped leasehold interests at June 30, 2017 and December 31, 2016 , respectively.  The Company believes that the majority of its unproved costs will become subject to depletion within the next five years by proving up reserves relating to the acreage through exploration and development activities, by impairing the acreage that will expire before the Company can explore or develop it further or by determining that further exploration and development activity will not occur.  The timing by which all other properties will become subject to depletion will be dependent upon the timing of future drilling activities and delineation of its reserves.

The Company assesses all items classified as unproved property on an annual basis, or if certain circumstances exist, more frequently, for possible impairment or reduction in value.  The assessment includes consideration of the following factors, among others: intent to drill, remaining lease term, geological and geophysical evaluations, drilling results and activity, the assignment of proved reserves, and the economic viability of development if proved reserves are assigned.  During any period in which these factors indicate an impairment, the cumulative costs incurred to date for such property and all or a portion of the associated leasehold costs are transferred to the full cost pool and are then subject to depletion and amortization.  For the six months ended June 30, 2017 and 2016 , the Company included $0.1 million and $5.0 million , respectively, related to expiring leases within costs subject to the depletion calculation.

NOTE 4     LONG-TERM DEBT

The Company’s long-term debt consists of the following:
 
June 30, 2017
 
Long-term Debt
 
Debt Issuance Costs, Net
 
Long-term Debt, Net
8% Senior Notes
$
698,545,952

 
$
(8,264,293
)
 
$
690,281,659

Revolving Credit Facility (1)
155,000,000

 

 
155,000,000

Total
$
853,545,952

 
$
(8,264,293
)
 
$
845,281,659


 
December 31, 2016
 
Long-term Debt
 
Debt Issuance Costs, Net
 
Long-term Debt, Net
8% Senior Notes
$
698,306,153

 
$
(9,681,028
)
 
$
688,625,125

Revolving Credit Facility (1)
144,000,000

 

 
144,000,000

Total
$
842,306,153

 
$
(9,681,028
)
 
$
832,625,125

_____________
(1)  
Debt issuance costs related to the Company’s revolving credit facility are recorded in “Other Noncurrent Assets, Net” on the condensed balance sheets.

Revolving Credit Facility

In February 2012, the Company entered into an amended and restated credit agreement providing for a revolving credit facility (the “Revolving Credit Facility”), which replaced its previous revolving credit facility with a syndicated facility.  The Revolving Credit Facility, which is secured by substantially all of the Company’s assets, provides for a commitment equal to the lesser of the facility amount or the borrowing base.  At June 30, 2017 , the facility amount was $750.0 million , the borrowing base was $325.0 million and there was a $155.0 million outstanding balance, leaving $170.0 million of borrowing capacity available under the facility.


12


The Revolving Credit Facility matures on September 30, 2018 and provides for a borrowing base subject to redetermination semi-annually each April and October and for unscheduled event-driven redeterminations.  Borrowings under the Revolving Credit Facility can either be at the Alternate Base Rate (as defined in the credit agreement) plus a spread ranging from 1.0% to 2.0% or LIBOR borrowings at the Adjusted LIBOR Rate (as defined in the credit agreement) plus a spread ranging from 2.0% to 3.0% .  The applicable spread at any time is dependent upon the amount of borrowings relative to the borrowing base at such time.  The Company may elect, from time to time, to convert all or any part of its LIBOR loans to base rate loans or to convert all or any of the base rate loans to LIBOR loans.  A commitment fee is paid on the undrawn balance based on an annual rate of either 0.375% or 0.50% .  At June 30, 2017 , the commitment fee was 0.375% and the interest rate margin was 2.25% on LIBOR loans and 1.25% on base rate loans.  At June 30, 2017 , the Company had a borrowing base of $325.0 million with $155.0 million of LIBOR loans issued under the Revolving Credit Facility at a weighted average interest rate of 3.48%

The Revolving Credit Facility contains negative covenants that limit the Company’s ability, among other things, to pay any cash dividends, incur additional indebtedness, sell assets, enter into certain hedging contracts, change the nature of its business or operations, merge, consolidate, make investments, or maintain excess cash liquidity.  In addition, the Company is required to maintain a current ratio (as defined in the credit agreement) of no less than 1.0 to 1.0 , a ratio of secured debt to EBITDAX (as defined in the credit agreement) of no greater than 2.5 to 1.0 and a ratio of EBITDAX (as defined in the credit agreement) to interest expense (as defined in the credit agreement) of no less than 1.5 to 1.0 . The Company was in compliance with the financial covenants of the Revolving Credit Facility at June 30, 2017 . Effective May 4, 2017, the schedule of the minimum ratio of EBITDAX to interest expense the Company is required to maintain is as follows:

Measurement Period
 
Minimum ratio of EBITDAX to Interest Expense
12 months ending June 30, 2017
 
1.50 to 1.00
12 months ending September 30, 2017
 
1.50 to 1.00
12 months ending December 31, 2017
 
1.50 to 1.00
12 months ending March 31, 2018
 
1.50 to 1.00
12 months ending June 30, 2018 and beyond
 
1.75 to 1.00

All of the Company’s obligations under the Revolving Credit Facility are secured by a first priority security interest in any and all assets of the Company.

8.000% Senior Notes Due 2020

On May 18, 2012, the Company issued at par value $300 million aggregate principal amount of 8.000% senior unsecured notes due June 1, 2020 (the “Original Notes”).  On May 13, 2013, the Company issued at a price of 105.25% of par an additional $200 million aggregate principal amount of 8.000% senior unsecured notes due June 1, 2020 (the “2013 Follow-on Notes”).  On May 18, 2015, the Company issued at a price of 95.000% of par an additional $200 million aggregate principal amount of 8.000% senior unsecured notes due June 1, 2020 (the “2015 Mirror Notes” and, together with the Original Notes and the 2013 Follow-on Notes, the “Notes”).  Interest is payable on the Notes semi-annually in arrears on each of June 1 and December 1.  The Company currently does not have any subsidiaries and, as a result, the Notes are not currently guaranteed.  Any subsidiaries the Company forms in the future may be required to unconditionally guarantee, jointly and severally, payment obligation under the Notes on a senior unsecured basis.  The issuance of the Original Notes resulted in net proceeds to the Company of approximately $291.2 million , the issuance of the 2013 Follow-on Notes resulted in net proceeds to the Company of approximately $200.1 million , and the issuance of the 2015 Mirror Notes resulted in net proceeds to the Company of approximately $184.9 million .  Collectively, the net proceeds are in use to fund the Company’s exploration, development and acquisition program and for general corporate purposes (including repayment of borrowings that were outstanding under the Revolving Credit Facility at the time the Notes were issued).

On and after June 1, 2016, the Company may redeem some or all of the Notes at redemption prices (expressed as percentages of principal amount) equal to 104% for the twelve-month period beginning on June 1, 2016, 102% for the twelve-month period beginning June 1, 2017 and 100% beginning on June 1, 2018, plus accrued and unpaid interest to the redemption date.


13


The Original Notes and the 2013 Follow-on Notes are governed by an Indenture, dated as of May 18, 2012, by and among the Company and Wilmington Trust, National Association (the “Original Indenture”).  The 2015 Mirror Notes are governed by an Indenture, dated as of May 18, 2015, by and among the Company and Wilmington Trust, National Association (the “Mirror Indenture”).  The terms and conditions of the Mirror Indenture conform, in all material respects, to the terms and conditions set forth in the Original Indenture.  As such, the Mirror Indenture, together with the Original Indenture, are referred to herein as the “Indenture.”

The Indenture restricts the Company’s ability to: (i) incur additional debt or enter into sale and leaseback transactions; (ii) pay distributions on, redeem or, repurchase equity interests; (iii) make certain investments; (iv) incur liens; (v) enter into transactions with affiliates; (vi) merge or consolidate with another company; and (vii) transfer and sell assets.  These covenants are subject to a number of exceptions and qualifications.  If at any time when the Notes are rated investment grade by both Moody’s Investors Service, Inc. and Standard & Poor’s Ratings Services and no Default (as defined in the Indenture) has occurred and is continuing, many of such covenants will terminate and the Company and its subsidiaries (if any) will cease to be subject to such covenants.

The Indenture contains customary events of default, including:
 
default in any payment of interest on any Note when due, continued for 30 days ;
default in the payment of principal of or premium, if any, on any Note when due;
failure by the Company to comply with its other obligations under the Indenture, in certain cases subject to notice and grace periods;
payment defaults and accelerations with respect to other indebtedness of the Company and certain of its subsidiaries, if any, in the aggregate principal amount of $25.0 million or more;
certain events of bankruptcy, insolvency or reorganization of the Company or a significant subsidiary or group of restricted subsidiaries that, taken together, would constitute a significant subsidiary;
failure by the Company or any significant subsidiary or group of restricted subsidiaries that, taken together, would constitute a significant subsidiary to pay certain final judgments aggregating in excess of $25.0 million within 60 days ; and
any guarantee of the Notes by a guarantor ceases to be in full force and effect, is declared null and void in a judicial proceeding or is denied or disaffirmed by its maker.

NOTE 5    COMMON AND PREFERRED STOCK

In May 2016, the Company’s shareholders approved an amendment to the Company’s Articles of Incorporation to increase the number of authorized shares of common stock by 50% , from 95,000,000 to 142,500,000 . As a result, the Company’s Amended and Restated Articles of Incorporation authorize the issuance of up to 147,500,000 shares.  The shares are classified in two classes, consisting of 142,500,000 shares of common stock, par value $0.001 per share, and 5,000,000 shares of preferred stock, par value $0.001 per share.  The board of directors is authorized to establish one or more series of preferred stock, setting forth the designation of each such series, and fixing the relative rights and preferences of each such series.  The Company has neither designated nor issued any shares of preferred stock.

Common Stock

The following is a schedule of changes in the number of shares of common stock outstanding during the six months ended June 30, 2017 and the year ended December 31, 2016 :

 
Six Months Ended June 30, 2017
 
Year Ended December 31, 2016
Beginning Balance
63,259,781

 
63,120,384

Restricted Stock Grants (Note 6)
848,562

 
2,109,814

Other Surrenders
(200,932
)
 
(375,875
)
Other
(85,383
)
 
(1,594,542
)
Ending Balance
63,822,028

 
63,259,781



14


2017 Activity

During the six months ended June 30, 2017 , 200,932 shares of common stock were surrendered by certain employees of the Company to cover tax obligations in connection with their restricted stock awards.  The total value of these shares was approximately $0.5 million , which is based on the market prices on the dates the shares were surrendered.

During March 2017, 85,383 shares of common stock were forfeited by our interim Chief Executive Officer and Chief Financial Officer in connection with a performance-based vesting metric that was not achieved under a restricted stock award.

Stock Repurchase Program

In May 2011, the Company’s board of directors approved a stock repurchase program to acquire up to $150 million of the Company’s outstanding common stock.  The stock repurchase program allows the Company to repurchase its shares from time to time in the open market, block transactions and in negotiated transactions.

During the three and six months ended June 30, 2017 and June 30, 2016 , the Company did not repurchase shares of its common stock under the stock repurchase program.  The Company’s accounting policy upon the repurchase of shares is to deduct its par value from Common Stock and to reflect any excess of cost over par value as a deduction from Additional Paid-in Capital.


NOTE 6     STOCK OPTIONS/STOCK-BASED COMPENSATION AND WARRANTS

The Company maintains its 2013 Incentive Plan (the “2013 Plan”) to provide a means whereby the Company may be able, by granting equity and other types of awards, to attract, retain and motivate capable and loyal employees, non-employee directors, consultants and advisors of the Company, for the benefit of the Company and its shareholders.  In May 2016, the Company’s shareholders approved an amendment to the 2013 Plan to increase the number of shares available for awards under the 2013 Plan by 1.6 million shares. As of June 30, 2017 , there were 2,729,880 shares available for future awards under the 2013 Plan.

Restricted Stock Awards

During the six months ended June 30, 2017 , the Company issued 848,562 restricted shares of common stock under the 2013 Plan as compensation to officers, employees and directors of the Company.  Unvested restricted shares vest over various terms with all restricted shares vesting no later than April 2020.  As of June 30, 2017 , there was approximately $4.9 million of total unrecognized compensation expense related to unvested restricted stock that will be recognized over a weighted-average period of approximately 1.9 years.  The Company has historically assumed a zero percent forfeiture rate, thus recognizing forfeitures as they occur, for restricted stock due to the small number of officers, employees and directors that have received restricted stock awards.

The following table reflects the outstanding restricted stock awards and activity related thereto for the six months ended June 30, 2017 :
 
Six Months Ended
June 30, 2017
 
Number of
Shares
 
Weighted-Average
Price
Restricted Stock Awards:
 
 
 
Restricted Shares Outstanding at Beginning of Period
1,905,104

 
$
4.59

Shares Granted
848,562

 
2.13

Lapse of Restrictions
(566,019
)
 
4.97

Shares Forfeited
(85,383
)
 
4.09

Restricted Shares Outstanding at End of Period
2,102,264

 
$
3.52



15


Stock Option Awards

The following table reflects the outstanding stock option awards and the activity related thereto for the six months ended June 30, 2017 :

 
Stock Option Awards (1)
 
Weighted-Average Exercise Price
 
Weighted Average Contractual Term
Outstanding as of 12/31/2016
391,872

 
$
3.66

 
2.9
  Granted

 

 
 
  Exercised

 

 
 
  Expired or canceled

 

 
 
  Forfeited

 

 
 
Outstanding as of 6/30/2017
391,872

 
$
3.66

 
2.4
____________
(1) All of the stock options outstanding were vested and exercisable at the end of the period.

Performance Equity Awards

The Company has granted performance equity awards under its 2017 Long Term Incentive Program to certain officers.  The awards are subject to market conditions that are based on the Company’s 2017 total shareholder return on both an absolute and relative basis.  Depending on the Company’s stock price performance, on both an absolute basis and on a relative basis compared to the defined peer group, the award recipients may earn between 0% and 150% of their 2017 base salaries, with any such amounts expected to be settled in restricted shares of the Company’s common stock that will vest over a three -year service-based period beginning in 2018.

The Company used a Monte Carlo simulation model to estimate the fair value of the awards based on the expected outcome of the Company’s stock price performance, on both an absolute basis and on a relative basis compared to the defined peer group, using key valuation assumptions.  The assumptions used for the Monte Carlo model to determine the fair value of the awards and associated compensation expense included a forecast period for the relevant stock price period in 2017 , a risk-free interest rate of 0.97% and 80.0% for the Company’s stock price volatility.

The maximum value of the performance shares issuable if all participants earned the maximum award would total $1.3 million .  For the three months ended June 30, 2017 and 2016 , the Company recorded $27,132 and $142,206 , respectively, of compensation expense related to these performance equity awards. For the six months ended June 30, 2017 and 2016 , the Company recorded $36,176 and $189,608 , respectively, of compensation expense related to these performance equity awards.


NOTE 7     RELATED PARTY TRANSACTIONS

Michael Frantz, a member of the Company’s board of directors since August 2016, is the Vice President, Investments of TRT Holdings, Inc. Michael Popejoy, a member of the Company’s board of directors since January 2017, is the Senior Vice President of Energy for TRT Holdings, Inc. TRT Holdings and its affiliates (collectively, “TRT”) are significant common stockholders of the Company and also a holder of the Company’s 8% senior unsecured notes, due 2020 (the “Notes”). The Company believes TRT owned in excess of $200 million aggregate principal amount of the Notes at June 30, 2017 . The principal amounts of any Notes held by TRT are included in the Company’s long-term debt balances, and the Company’s interest expense includes interest attributable to any Notes held by TRT.

All transactions involving related parties are approved or ratified by the Company’s Audit Committee.



16


NOTE 8     COMMITMENTS & CONTINGENCIES

Litigation

The Company is engaged in various proceedings incidental to the normal course of business. Due to their nature, such legal proceedings involve inherent uncertainties, including but not limited to, court rulings, negotiations between affected parties and governmental intervention.  Based upon the information available to the Company and discussions with legal counsel, it is the Company’s opinion that the outcome of the various legal actions and claims that are incidental to its business will not have a material impact on the Company’s financial position, results of operations or cash flows.  Such matters, however, are subject to many uncertainties, and the outcome of any matter is not predictable with assurance.

The Company’s interests in certain crude oil and natural gas leases from the State of North Dakota are subject to an ongoing dispute over the ownership of minerals underlying the bed of the Missouri River within the boundaries of the Fort Berthold Reservation.  The ongoing dispute is between the State of North Dakota and three affiliated tribes, both of whom have purported to lease mineral rights in tracts of riverbed within the reservation boundaries. In the event the ongoing dispute results in a final judgment that is adverse to the Company’s interests, the Company would be required to reverse approximately $6.8 million in revenue (net of accrued taxes) that has been accrued since the first quarter of 2013 based on the Company’s purported interest in the crude oil and natural gas leases at issue. Due to the long-term nature of this title dispute, the $6.8 million in accounts receivable is included in “Other Noncurrent Assets, Net” on the condensed balance sheets. The Company fully maintains the validity of its interests in the crude oil and natural gas leases.

On August 16, 2016, Michael Reger filed a complaint against the Company in the State of Minnesota, Fourth Judicial District, alleging breach of contract and defamation in connection with the Company’s termination of Mr. Reger’s employment as chief executive officer on August 15, 2016. Mr. Reger’s complaint alleges that the Company breached his employment agreement by, among other things, purporting to terminate him for cause, removing him from the Company’s board of directors based on such termination, and denying him payments and other benefits to which he alleges that he is entitled under the employment agreement (including payments and benefits in connection with a termination without cause). Mr. Reger is seeking unspecified damages, an order reinstating him to the Company’s board of directors, and other equitable relief. Among other damages that Mr. Reger may seek, including damages for defamation, the Company expects him to seek benefits to which he alleges he should have been entitled for a termination without cause, which may have included at least $1.6 million in cash severance and the immediate vesting of 1,530,796 shares of restricted stock held by Mr. Reger at the time of his termination.

On August 18, 2016, plaintiff Jeffrey Fries, individually and on behalf of all others similarly situated, filed a class action complaint in the United States District Court for the Southern District of New York against our Company, Michael Reger (our former chief executive officer), and Thomas Stoelk (our chief financial officer and interim chief executive officer) as defendants. An amended complaint was filed by plaintiffs on July 6, 2017. The complaint purports to bring a federal securities class action on behalf of the class of persons who acquired the Company’s securities between March 1, 2013 and August 15, 2016, and seeks to recover damages caused by defendants’ alleged violations of federal securities laws and to pursue remedies under Sections 10(b) and 20(a) of the Securities Exchange Act of 1934 and Rule 10b-5 promulgated thereunder.




17


NOTE 9     INCOME TAXES

The Company utilizes the asset and liability approach to measuring deferred tax assets and liabilities based on temporary differences existing at each balance sheet date using currently enacted tax rates .   A valuation allowance for the Company’s deferred tax assets is established if, in management’s opinion, it is more likely than not that a valuation allowance is needed, looking at both positive and negative factors.  At June 30, 2017 , a valuation allowance of $329.7 million had been provided for our net deferred tax assets based on the uncertainty regarding whether these assets may be realized.  Deferred tax assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.

The income tax provision (benefit) for the three and six months ended June 30, 2017 and 2016 consists of the following:

 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2017
 
2016
 
2017
 
2016
Current Income Tax Benefit
$

 
$

 
$

 
$

Deferred Income Tax Benefit
 

 
 

 
 

 
 

Federal
4,699,000

 
(36,929,000
)
 
10,649,000

 
(78,749,000
)
State
424,000

 
(3,901,000
)
 
960,000

 
(7,539,000
)
Valuation Allowance
(5,123,000
)
 
40,830,000

 
(11,609,000
)
 
86,288,000

Total Income Tax Benefit
$

 
$

 
$

 
$


Income tax provision (benefit) during interim periods is based on applying an estimated annual effective income tax rate to year-to-date income (loss), plus any unusual or infrequently occurring items that are recorded in the interim period.  The provision for the three and six month periods ended June 30, 2017 , presented above, differ from the amount that would be provided by applying the statutory U.S. federal income tax rate of 35% to income before income taxes.  The lower effective tax rate in 2017 and 2016 relates to the valuation allowance placed on the net deferred tax assets in the second quarter of 2015, in addition to state income taxes and estimated permanent differences.

Tax benefits are recognized only for tax positions that are more likely than not to be sustained upon examination by tax authorities.  The amount recognized is measured as the largest amount of benefit that is greater than 50 percent likely to be realized upon ultimate settlement.  Unrecognized tax benefits are tax benefits claimed in the Company’s tax returns that do not meet these recognition and measurement standards.

The Company has no liabilities for unrecognized tax benefits.

The Company’s policy is to recognize potential interest and penalties accrued related to unrecognized tax benefits within income tax expense.  For the six months ended June 30, 2017 and 2016 , the Company did not recognize any interest or penalties in its condensed statements of operations, nor did it have any interest or penalties accrued in its condensed balance sheet at June 30, 2017 and December 31, 2016 relating to unrecognized benefits.

The tax years 2016 , 2015 , 2014 , 2013 , 2012 , 2011 and 2010 remain open to examination for federal income tax purposes and by the other major taxing jurisdictions to which the Company is subject.


NOTE 10     FAIR VALUE

Fair value is defined as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date.  Valuation techniques used to measure fair value must maximize the use of observable inputs and minimize the use of unobservable inputs.  The Company uses a fair value hierarchy based on three levels of inputs, of which the first two are considered observable and the last unobservable, that may be used to measure fair value which are the following:

Level 1 - Quoted prices in active markets for identical assets or liabilities.


18


Level 2 - Inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities.

Level 3 - Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities.

Financial Assets and Liabilities

As required, financial assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement. The Company’s assessment of the significance of a particular input requires judgment and may affect the valuation of fair value assets and liabilities and their placement within the fair value hierarchy levels.  The following tables set forth by level within the fair value hierarchy the Company’s financial assets and liabilities that were accounted for at fair value on a recurring basis:
 
Fair Value Measurements at June 30, 2017 Using
 
Quoted Prices In Active Markets for Identical Assets
(Level 1)
 
Significant Other Observable Inputs
(Level 2)
 
Significant Unobservable Inputs
(Level 3)
Commodity Derivatives – Current Asset (crude oil swaps and collars)
$

 
$
14,935,836

 
$

Commodity Derivatives – Noncurrent Asset (crude oil swaps and collars)

 
4,557,331

 

Total
$

 
$
19,493,167

 
$


 
Fair Value Measurements at December 31, 2016 Using
 
Quoted Prices In Active Markets
for Identical Assets
(Level 1)
 
Significant Other Observable Inputs
(Level 2)
 
Significant Unobservable Inputs
(Level 3)
Commodity Derivatives – Current Asset (crude oil swaps)
$

 
$
4,517

 
$

Commodity Derivatives – Current Liabilities (crude oil swaps and collars)
 
 
(10,001,564
)
 
 
Commodity Derivatives – Noncurrent Liabilities (crude oil swaps)

 
(1,738,329
)
 

Total
$

 
$
(11,735,376
)
 
$


The Level 2 instruments presented in the tables above consist of commodity derivative instruments, which include crude oil swaps, collars, and swaptions (see Note 11).  The fair value of the Company’s derivative financial instruments is determined based upon future prices, volatility and time to maturity, among other things. Counterparty statements are utilized to determine the value of the commodity derivative instruments and are reviewed and corroborated using various methodologies and significant observable inputs.  The Company’s and the counterparties’ nonperformance risk is evaluated.  The fair value of all derivative contracts is reflected on the condensed balance sheet.  The current derivative asset and liability amounts represent the fair values expected to be settled in the subsequent twelve months.

Fair Value of Other Financial Instruments

The Company’s financial instruments, including certain cash and cash equivalents, accounts receivable and accounts payable, are carried at cost, which approximates fair value due to the short-term maturity of these instruments.


19


The carrying amount of the Company’s long-term debt reported in the condensed balance sheet at June 30, 2017 is $845.3 million , which includes $690.3 million of senior unsecured notes including a net discount of $1.5 million and $155.0 million of borrowings under the Company’s revolving credit facility (see Note 4).  The fair value of the Company’s senior unsecured notes, which are publicly traded, is $486.0 million at June 30, 2017 .  The Company’s revolving credit facility approximates its fair value because of its floating rate structure.

Non-Financial Assets and Liabilities

The Company estimates asset retirement obligations pursuant to the provisions of FASB ASC 410.  The initial measurement of asset retirement obligations at fair value is calculated using discounted cash flow techniques and based on internal estimates of future retirement costs associated with oil and natural gas properties.  Given the unobservable nature of the inputs, including plugging costs and reserve lives, the initial measurement of the asset retirement obligations liability is deemed to use Level 3 inputs.  Asset retirement obligations incurred during the six months ended June 30, 2017 were approximately $0.9 million .

Though the Company believes the methods used to estimate fair value are consistent with those used by other market participants, the use of other methods or assumptions could result in a different estimate of fair value.  There were no transfers of financial assets or liabilities between Level 1, Level 2 or Level 3 inputs for the six months ended June 30, 2017 .


NOTE 11     DERIVATIVE INSTRUMENTS AND PRICE RISK MANAGEMENT

The Company utilizes commodity swap contracts, swaptions and collars (purchased put options and written call options) to (i) reduce the effects of volatility in price changes on the crude oil commodities it produces and sells, (ii) reduce commodity price risk and (iii) provide a base level of cash flow in order to assure it can execute at least a portion of its capital spending.

All derivative instruments are recorded on the Company’s balance sheet as either assets or liabilities measured at their fair value (see Note 10).  The Company has not designated any derivative instruments as hedges for accounting purposes and does not enter into such instruments for speculative trading purposes.  If a derivative does not qualify as a hedge or is not designated as a hedge, the changes in the fair value are recognized in the revenues section of the Company’s condensed statements of operations as a gain or loss on derivative instruments.  Mark-to-market gains and losses represent changes in fair values of derivatives that have not been settled.  The Company’s cash flow is only impacted when the actual settlements under the derivative contracts result in making or receiving a payment to or from the counterparty.  These cash settlements represent the cumulative gains and losses on the Company’s derivative instruments for the periods presented and do not include a recovery of costs that were paid to acquire or modify the derivative instruments that were settled.

The following table presents cash settlements on matured or liquidated derivative instruments and non-cash gains and losses on open derivative instruments for the periods presented.  Cash receipts and payments below reflect proceeds received upon early liquidation of derivative positions and gains or losses on derivative contracts which matured during the period, calculated as the difference between the contract price and the market settlement price of matured contracts.  Non-cash gains and losses below represent the change in fair value of derivative instruments which continue to be held at period-end and the reversal of previously recognized non-cash gains or losses on derivative contracts that matured or were liquidated during the period.
 
Three Months Ended
June 30,
 
Six Months Ended
June 30,
 
2017
 
2016
 
2017
 
2016
Cash Received (Paid) on Derivatives
$
2,341,030

 
$
19,983,750

 
$
2,245,371

 
$
45,430,650

Non-Cash Gain (Loss) on Derivatives
14,172,002

 
(30,506,698
)
 
31,228,544

 
(52,489,716
)
Gain (Loss) on Derivative Instruments, Net
$
16,513,032

 
$
(10,522,948
)
 
$
33,473,915

 
$
(7,059,066
)

The Company has master netting agreements on individual crude oil contracts with certain counterparties and therefore the current asset and liability are netted on the balance sheet and the non-current asset and liability are netted on the balance sheet for contracts with these counterparties.


20


The following table reflects open commodity swap contracts as of June 30, 2017 , the associated volumes and the corresponding fixed price.
Settlement Period
 
Oil (Barrels)
 
Fixed Price ($)
Swaps-Crude Oil
 
 
 
 
07/01/17 – 12/31/17
 
180,000

 
54.20

07/01/17 – 12/31/17
 
120,000

 
53.25

07/01/17 – 12/31/17
 
184,000

 
54.10

07/01/17 – 12/31/17
 
240,000

 
52.75

07/01/17 – 12/31/17
 
120,000

 
52.75

07/01/17 – 12/31/17
 
120,000

 
53.50

07/01/17 – 12/31/17
 
60,000

 
54.60

07/01/17 – 12/31/17
 
120,000

 
51.75

07/01/17 – 12/31/17
 
120,000

 
53.75

01/01/18 – 09/30/18
 
270,000

 
54.00

01/01/18 – 09/30/18
 
270,000

 
54.00

01/01/18 – 09/30/18
 
273,000

 
55.20

01/01/18 – 12/31/18
 
180,000

 
53.30

01/01/18 – 12/31/18
 
180,000

 
52.25

01/01/18 – 12/31/18
 
180,000

 
52.00

01/01/18 – 12/31/18
 
180,000

 
52.75

10/01/18 – 12/31/18
 
92,000

 
53.08

10/01/18 – 12/31/18
 
92,000

 
53.50


The following table reflects the weighted average price of open commodity swap derivative contracts as of June 30, 2017 , by year with associated volumes.
Year
 
Volumes (Bbl)
 
Weighted
Average Price ($)
2017
 
1,264,000

 
53.36

2018
 
1,717,000

 
53.52


In addition to the open commodity swap contracts the Company has entered into costless collars. The costless collars are used to establish floor and ceiling prices on anticipated crude oil production. There were no premiums paid or received by the Company related to the costless collar agreements. The following table reflects open costless collar agreements as of June 30, 2017 .
Settlement Period
 
Oil (Barrels)
 
Floor/Ceiling Price ($)
 
Basis
07/01/17 – 12/31/17
 
90,000

 
$50.00/$60.00
 
NYMEX
07/01/17 – 12/31/17
 
60,000

 
$50.00/$60.15
 
NYMEX
01/01/18 – 12/31/18
 
360,000

 
$50.00/$60.25
 
NYMEX


21


The following table sets forth the amounts, on a gross basis, and classification of the Company’s outstanding derivative financial instruments at June 30, 2017 and December 31, 2016 , respectively.  Certain amounts may be presented on a net basis on the condensed financial statements when such amounts are with the same counterparty and subject to a master netting arrangement.
Type of Crude Oil Contract
 
Balance Sheet Location
 
June 30, 2017 Estimated Fair Value
 
December 31, 2016 Estimated Fair Value
Derivative Assets:
 
 
 
 
 
 
Swap Contracts
 
Current Assets
 
$
13,384,034

 
$
20,962

Costless Collar Contracts
 
Current Assets
 
1,551,802

 

Swap Contracts
 
Noncurrent Assets
 
3,700,504

 

Costless Collar Contracts
 
Noncurrent Assets
 
856,827

 

Total Derivative Assets
 
 
 
$
19,493,167

 
$
20,962

 
 
 
 
 
 
 
Derivative Liabilities:
 
 
 
 

 
 

Swap Contracts
 
Current Liabilities
 
$

 
$
(9,862,215
)
Costless Collar Contracts
 
Current Liabilities
 

 
(155,794
)
Swap Contracts
 
Noncurrent Liabilities
 

 
(1,738,329
)
Total Derivative Liabilities
 
 
 
$

 
$
(11,756,338
)

The use of derivative transactions involves the risk that the counterparties will be unable to meet the financial terms of such transactions.  When the Company has netting arrangements with its counterparties that provide for offsetting payables against receivables from separate derivative instruments these assets and liabilities are netted on the balance sheet.  The tables presented below provide reconciliation between the gross assets and liabilities and the amounts reflected on the balance sheet.  The amounts presented exclude derivative settlement receivables and payables as of the balance sheet dates.
 
Estimated Fair Value at June 30, 2017
 
Gross Amounts of
Recognized Assets
 
Gross Amounts Offset
in the Balance Sheet
 
Net Amounts of Assets Presented
in the Balance Sheet
Offsetting of Derivative Assets:
 
 
Current Assets
$
14,935,836

 
$

 
$
14,935,836

Noncurrent Assets
4,557,331

 

 
4,557,331

Total Derivative Assets
$
19,493,167

 
$

 
$
19,493,167

 
 
 
 
 
 
Offsetting of Derivative Liabilities:
 
 

Current Liabilities
$

 
$

 
$

Noncurrent Liabilities

 

 

Total Derivative Liabilities
$

 
$

 
$


22


 
Estimated Fair Value at December 31, 2016
 
Gross Amounts of
Recognized Assets
 
Gross Amounts Offset
in the Balance Sheet
 
Net Amounts of Assets Presented
in the Balance Sheet
Offsetting of Derivative Assets:
 
 
Current Assets
$
20,962

 
$
(16,445
)
 
$
4,517

Non-Current Assets

 

 

Total Derivative Assets
$
20,962

 
$
(16,445
)
 
$
4,517

 
 
 
 
 
 
Offsetting of Derivative Liabilities:
 
 

Current Liabilities
$
(10,018,009
)
 
$
16,445

 
$
(10,001,564
)
Non-Current Liabilities
(1,738,329
)
 

 
(1,738,329
)
Total Derivative Liabilities
$
(11,756,338
)
 
$
16,445

 
$
(11,739,893
)

All of the Company’s outstanding derivative instruments are covered by International Swap Dealers Association Master Agreements (“ISDAs”) entered into with counterparties that are also lenders under the Company’s Revolving Credit Facility.  The Company’s obligations under the derivative instruments are secured pursuant to the Revolving Credit Facility, and no additional collateral had been posted by the Company as of June 30, 2017 .  The ISDAs may provide that as a result of certain circumstances, such as cross-defaults, a counterparty may require all outstanding derivative instruments under an ISDA to be settled immediately.  See Note 10 for the aggregate fair value of all derivative instruments that were in a net liability position at June 30, 2017 and December 31, 2016 .


23


Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

Cautionary Statement Concerning Forward-Looking Statements

This Management’s Discussion and Analysis of Financial Condition and Results of Operations contains forward-looking statements regarding future events and our future results that are subject to the safe harbors created under the Securities Act of 1933 (the “Securities Act”) and the Securities Exchange Act of 1934 (the “Exchange Act”).  All statements other than statements of historical facts included in this report regarding our financial position, business strategy, plans and objectives of management for future operations, industry conditions, and indebtedness covenant compliance are forward-looking statements.  When used in this report, forward-looking statements are generally accompanied by terms or phrases such as “estimate,” “project,” “predict,” “believe,” “expect,” “anticipate,” “target,” “plan,” “intend,” “seek,” “goal,” “will,” “should,” “may” or other words and similar expressions that convey the uncertainty of future events or outcomes.  Items contemplating or making assumptions about actual or potential future sales, market size, collaborations, and trends or operating results also constitute such forward-looking statements.

Forward-looking statements involve inherent risks and uncertainties, and important factors (many of which are beyond our Company’s control) that could cause actual results to differ materially from those set forth in the forward-looking statements, including the following:  changes in crude oil and natural gas prices, the pace of drilling and completions activity on our properties, our ability to acquire additional development opportunities, changes in our reserves estimates or the value thereof, our ability to raise or access capital, general economic or industry conditions, nationally and/or in the communities in which our Company conducts business, changes in the interest rate environment, legislation or regulatory requirements, conditions of the securities markets, changes in accounting principles, policies or guidelines, financial or political instability, acts of war or terrorism, and other economic, competitive, governmental, regulatory and technical factors affecting our Company’s operations, products and prices.

We have based any forward-looking statements on our current expectations and assumptions about future events.  While our management considers these expectations and assumptions to be reasonable, they are inherently subject to significant business, economic, competitive, regulatory and other risks, contingencies and uncertainties, most of which are difficult to predict and many of which are beyond our control.  Accordingly, results actually achieved may differ materially from expected results described in these statements. You should consider carefully the statements in the section entitled “Item 1A. Risk Factors” and other sections of our Annual Report on Form 10-K for the fiscal year ended December 31, 2016, as updated by subsequent reports we file with the SEC (including this report), which describe factors that could cause our actual results to differ from those set forth in the forward-looking statements. Forward-looking statements speak only as of the date they are made. Our Company does not undertake, and specifically disclaims, any obligation to update any forward-looking statements to reflect events or circumstances occurring after the date of such statements.

The following discussion should be read in conjunction with the Condensed Financial Statements and Accompanying Notes appearing elsewhere in this report.

Overview

We are an independent energy company engaged in the acquisition, exploration, development and production of oil and natural gas properties, primarily in the Bakken and Three Forks formations within the Williston Basin in North Dakota and Montana.  We believe the location, size and concentration of our acreage position in one of North America’s leading unconventional oil-resource plays will provide drilling and development opportunities that result in significant long-term value.  Our primary focus is oil exploration and production through non-operated working interests in wells drilled and completed in spacing units that include our acreage.  Using this strategy, we had participated in 3,060 gross (218.8 net) producing wells as of June 30, 2017 .

Our average daily production in the second quarter of 2017 was approximately 13,794 Boe per day, of which approximately 84% was oil. Low commodity prices have reduced our development activities and caused our capital expenditures to be reduced by 76% in 2015 and 34% in 2016, compared in each case to the prior year, which has lowered the number of new wells that we have placed into production. Our reduced development spending in 2015 and 2016 has reduced the number of new well additions and resulted in lower production levels that have not been able to offset the natural decline of our production base. The foregoing factors caused our production in the second quarter of 2017 to be approximately 1% lower than the same period a year ago. Rig activity levels in 2017 have increased as compared to 2016 with 58 active rigs in North Dakota as of July 24, 2017. As a result of increased activity levels in 2017, we presently anticipate our capital expenditures will increase as compared to 2016 levels. During the six months ended June 30, 2017 , we participated in the drilling of 150 gross (6.3 net) wells that were completed and added to production.

24

Table of Contents

As of June 30, 2017 , we leased approximately 148,571 net acres, of which 100% were located in the Williston Basin of North Dakota and Montana. The Company has reduced its capital spending on leasehold acquisitions since commodity prices began their decline in 2014.  During the quarter ended June 30, 2017 , we acquired approximately 874 net mineral acres at an average cost of approximately $2,081 per net acre.

Source of Our Revenues

We derive our revenues from the sale of oil, natural gas and NGLs produced from our properties.  Revenues are a function of the volume produced, the prevailing market price at the time of sale, oil quality, Btu content and transportation costs to market.  We use derivative instruments to hedge future sales prices on a substantial, but varying, portion of our oil production.  We expect our derivative activities will help us achieve more predictable cash flows and reduce our exposure to downward price fluctuations.  The use of derivative instruments has in the past, and may in the future, prevent us from realizing the full benefit of upward price movements but also mitigates the effects of declining price movements.

Principal Components of Our Cost Structure

Oil price differentials .  The price differential between our Williston Basin well head price and the New York Mercantile Exchange (“NYMEX”) WTI benchmark price is driven by the additional cost to transport oil from the Williston Basin via train, barge, pipeline or truck to refineries.

Gain (loss) on derivative instruments, net.   We utilize commodity derivative financial instruments to reduce our exposure to fluctuations in the price of oil.  Gain (loss) on derivative instruments, net is comprised of (i) cash gains and losses we recognize on settled derivatives during the period, and (ii) non-cash market-to-market gains and losses we incur on derivative instruments outstanding at period end.

Production expenses.   Production expenses are daily costs incurred to bring oil and natural gas out of the ground and to the market, together with the daily costs incurred to maintain our producing properties. Such costs also include field personnel compensation, salt water disposal, utilities, maintenance, repairs and servicing expenses related to our oil and natural gas properties.

Production taxes.   Production taxes are paid on produced oil and natural gas based on a percentage of revenues from products sold at market prices (not hedged prices) or at fixed rates established by federal, state or local taxing authorities.  We seek to take full advantage of all credits and exemptions in our various taxing jurisdictions.  In general, the production taxes we pay correlate to the changes in oil and natural gas revenues.

Depreciation, depletion, amortization and impairment.   Depreciation, depletion, amortization and impairment includes the systematic expensing of the capitalized costs incurred to acquire, explore and develop oil and natural gas properties. As a full cost company, we capitalize all costs associated with our development and acquisition efforts and allocate these costs to each unit of production using the units-of-production method.

General and administrative expenses.   General and administrative expenses include overhead, including payroll and benefits for our corporate staff, costs of maintaining our headquarters, costs of managing our acquisition and development operations, franchise taxes, audit and other professional fees and legal compliance.

Interest expense.   We finance a portion of our working capital requirements, capital expenditures and acquisitions with borrowings.  As a result, we incur interest expense that is affected by both fluctuations in interest rates and our financing decisions.  We capitalize a portion of the interest paid on applicable borrowings into our full cost pool.  We include interest expense that is not capitalized into the full cost pool, the amortization of deferred financing costs and bond premiums (including origination and amendment fees), commitment fees and annual agency fees as interest expense.

Income tax expense.   Our provision for taxes includes both federal and state taxes. We record our federal income taxes in accordance with accounting for income taxes under GAAP, which results in the recognition of deferred tax assets and liabilities for the expected future tax consequences of temporary differences between the book carrying amounts and the tax basis of assets and liabilities.  Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences and carryforwards are expected to be recovered or settled.  The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date.  A valuation allowance is established to reduce deferred tax assets if it is more likely than not that the related tax benefits will not be realized.


25

Table of Contents

Selected Factors That Affect Our Operating Results

Our revenues, cash flows from operations and future growth depend substantially upon:

the timing and success of drilling and production activities by our operating partners;

the prices and the supply and demand for oil, natural gas and NGLs;

the quantity of oil and natural gas production from the wells in which we participate;

changes in the fair value of the derivative instruments we use to reduce our exposure to fluctuations in the price of oil;

our ability to continue to identify and acquire high-quality acreage and drilling opportunities; and

the level of our operating expenses.

In addition to the factors that affect companies in our industry generally, the location of our acreage and wells in the Williston Basin subjects our operating results to factors specific to this region.  These factors include the potential adverse impact of weather on drilling, production and transportation activities, particularly during the winter and spring months, and the limitations of the developing infrastructure and transportation capacity in this region.

The price of oil in the Williston Basin can vary depending on the market in which it is sold and the means of transportation used to transport the oil to market.  Light sweet crude from the Williston Basin has a higher value at many major refining centers because of its higher quality relative to heavier and sour grades of oil; however, because of North Dakota’s location relative to traditional oil transport centers, this higher value is generally offset to some extent by higher transportation costs.  While rail transportation has historically been more expensive than pipeline transportation, Williston Basin prices have justified shipment by rail to markets such as St. James, Louisiana, which offers prices benchmarked to Brent/LLS.  Although pipeline, truck and rail capacity in the Williston Basin has historically lagged production in growth, we believe that additional planned infrastructure growth will help keep price discounts from significantly eroding wellhead values in the region.

The price at which our oil production is sold typically reflects a discount to the NYMEX benchmark price.  Thus, our operating results are also affected by changes in the oil price differentials between the NYMEX and the sales prices we receive for our oil production. Our oil price differential to the NYMEX benchmark price during the second quarter of 2017 was $6.86 per barrel, as compared to $8.08 per barrel in the second quarter of 2016 . Fluctuations in our oil price differential are due to several factors such as takeaway capacity relative to production levels in the Williston Basin and seasonal refinery maintenance temporarily depressing crude demand.  As the rail capacity continues to increase and planned pipeline expansions are completed, we believe the oil price differentials will improve.

Another significant factor affecting our operating results is drilling costs.  The cost of drilling wells has varied significantly over the past few years as volatility in oil prices has substantially impacted the level of drilling activity in the Williston Basin.  Generally, higher oil prices have led to increased drilling activity, with the increased demand for drilling and completion services driving these costs higher.  Lower oil prices have generally had the opposite effect.  In addition, individual components of the cost can vary depending on numerous factors such as the length of the horizontal lateral, the number of fracture stimulation stages, and the choice of proppant (sand or ceramic).  

Given the significant decline in oil and gas prices that began in the second half of 2014, drilling activity in the Williston Basin has significantly reduced. The declines in drilling activity and commodity prices have generally lowered drilling costs.  Rig activity levels in 2017 have increased from 2016 levels and a larger percentage of these newer wells utilize higher intensity completion techniques. The higher intensity completions generally deliver the best returns in the current pricing environment but cost more due to increased materials and servicing costs. As a result, we expect our average costs from wells we elect to participate in to increase 5-10% during 2017. During the first six months of 2017 , the weighted average authorization for expenditure (or AFE) cost for wells we elected to participate in was $7.1 million, compared to $6.9 million for the wells we elected to participate in during 2016 .


26

Table of Contents

Market Conditions

The price that we receive for the oil and natural gas we produce is largely a function of market supply and demand.  Being primarily an oil producer, we are more significantly impacted by changes in oil prices than by changes in the price of natural gas.  World-wide supply in terms of output, especially the production quota set by OPEC, and the strength of the U.S. dollar has adversely impacted oil prices.  Historically, commodity prices have been volatile and we expect the volatility to continue in the future.  Factors impacting the future oil supply balance are world-wide demand for oil, as well as the growth in domestic oil production.

Prices for various quantities of natural gas, natural gas liquids (“NGLs”) and oil that we produce significantly impact our revenues and cash flows. The following table lists average NYMEX prices for oil and natural gas for the three and six months ended June 30, 2017 and 2016 .

 
Three Months Ended June 30,
 
2017
 
2016
Average NYMEX Prices (a)
 
 
 
Natural Gas (per Mcf)
$
3.14

 
$
2.25

Oil (per Bbl)
$
48.15

 
$
45.64


 
Six Months Ended June 30,
 
2017
 
2016
Average NYMEX Prices (a)
 
 
 
Natural Gas (per Mcf)
$
3.10

 
$
2.12

Oil (per Bbl)
$
49.95

 
$
39.78

________________
(a)
Based on average NYMEX closing prices.

Oil and natural gas prices have fallen significantly since their early third quarter 2014 levels.  Lower oil and natural gas prices not only decrease our revenues, but an extended decline in oil or natural gas prices has adversely affected our business and may materially and adversely affect our future business, financial position, cash flows, results of operations, liquidity, ability to finance planned capital expenditures and the oil and natural gas reserves that we can economically produce.  Also, lower oil and natural gas prices may reduce the amount of our borrowing base under our credit agreement, which is determined at the discretion of the lenders based on the collateral value of our proved reserves. For the three months ended June 30, 2017 , the average NYMEX pricing was $48.15 per barrel of oil or 5% higher than the average NYMEX price per barrel for the comparable period in 2016 .  Although oil and natural gas prices have increased, our realized oil price after reflecting settled derivatives was lower in the second quarter of 2017 than in the second quarter of 2016 due to lower settlement prices on our derivatives in 2017 . During the second quarter of 2017 , our cash derivatives settlements increased our average realized price per barrel of oil by $2.22 . That compares to the second quarter of 2016 , when our cash derivatives settlements increased our average realized price per barrel of oil by $18.37 .

At June 30, 2017 , we have hedged 1.3 million barrels of oil under swaps at an average price of $53.36 per barrel for the remainder of 2017 and 1.7 million barrels of oil under swaps at an average price of $53.52 per barrel in 2018 . Additionally, as of June 30, 2017 , we have hedged 0.2 million barrels of oil under costless collars arrangements for the remainder of 2017 with an average floor price of $50.00 per barrel and an average ceiling price of $60.06 per barrel and 0.4 million barrels of oil in 2018 with an average floor price of $50.00 per barrel and an average ceiling price of $60.25 per barrel.


27

Table of Contents

Results of Operations for the Three Months Ended June 30, 2017 and June 30, 2016

The following table sets forth selected operating data for the periods indicated.
 
Three Months Ended June 30,
 
2017
 
2016
 
% Change
Net Production:
 
 
 
 
 
Oil (Bbl)
1,054,263

 
1,087,710

 
(3
)%
Natural Gas and NGLs (Mcf)
1,206,103

 
1,080,897

 
12
 %
Total (Boe)
1,255,280

 
1,267,860

 
(1
)%



 


 


Net Sales:
 

 
 

 
 

Oil Sales
$
43,531,170

 
$
40,851,527

 
7
 %
Natural Gas and NGL Sales
4,849,836

 
1,676,320

 
189
 %
Gain (Loss) on Derivative Instruments, Net
16,513,032

 
(10,522,948
)
 
(257
)%
Other Revenue
7,844

 
9,327

 
(16
)%
Total Revenues
64,901,882

 
32,014,226

 
103
 %



 


 


Average Sales Prices:
 

 
 

 
 

Oil (per Bbl)
$
41.29

 
$
37.56

 
10
 %
Effect of Gain on Settled Derivatives on Average Price (per Bbl)
2.22

 
18.37

 
(88
)%
Oil Net of Settled Derivatives (per Bbl)
43.51

 
55.93

 
(22
)%
Natural Gas and NGLs (per Mcf)
4.02

 
1.55

 
159
 %
Realized Price on a Boe Basis Including all Realized Derivative Settlements
40.41

 
49.30

 
(18
)%



 


 


Operating Expenses:
 

 
 

 
 

Production Expenses
$
12,137,540

 
$
11,081,973

 
10
 %
Production Taxes
4,439,774

 
4,220,712

 
5
 %
General and Administrative Expense
4,317,139

 
4,586,275

 
(6
)%
Depletion, Depreciation, Amortization and Accretion
13,682,452

 
16,176,863

 
(15
)%



 


 


Costs and Expenses (per Boe):
 

 
 

 
 

Production Expenses
$
9.67

 
$
8.74

 
11
 %
Production Taxes
3.54

 
3.33

 
6
 %
General and Administrative Expense
3.44

 
3.62

 
(5
)%
Depletion, Depreciation, Amortization and Accretion
10.90

 
12.76

 
(15
)%
Net Producing Wells at Period End
218.8

 
208.1

 
5
 %

Oil and Natural Gas Sales

In the second quarter of 2017 , our oil, natural gas and NGL sales, excluding the effect of settled derivatives, increased 14% as compared to the second quarter of 2016 , driven by a 15% increase in realized prices, excluding the effect of settled derivatives, which was partially offset by a 1% decrease in production. The higher average realized price in the second quarter of 2017 as compared to the same period in 2016 was principally driven by higher average NYMEX oil and natural gas prices and a lower oil price differential. Oil price differential during the second quarter of 2017 was $6.86 per barrel, as compared to $8.08 per barrel in the second quarter of 2016 .

    

28

Table of Contents

As discussed above, we add production through drilling success as we place new wells into production and through additions from acquisitions, which is offset by the natural decline of our oil and natural gas production from existing wells.  Low commodity prices have reduced our development activities and caused our capital expenditures to be reduced by 76% in 2015 and 34% in 2016, compared in each case to the prior year, which has lowered the number of new wells that we have placed into production. Despite the significant reduction in capital spending during the last two calendar years, our production levels only decreased by 1% in the second quarter of 2017 compared to the same period a year ago due to the per well productivity improvements.

Derivative Instruments

We enter into derivative instruments to manage the price risk attributable to future oil production. Our gain (loss) on derivative instruments, net was a gain of $16.5 million in the second quarter of 2017 , compared to a loss of $10.5 million in the second quarter of 2016 . Gain (loss) on derivative instruments, net is comprised of (i) cash gains and losses we recognize on settled derivatives during the period, and (ii) non-cash mark-to-market gains and losses we incur on derivative instruments outstanding at period end.

For the second quarter of 2017 , we realized a gain on settled derivatives of $2.3 million , compared to a $20.0 million gain for the second quarter of 2016 . The decrease in settled derivatives in the second quarter of 2017 as compared to the second quarter of 2016 was due to lower settlement prices on our hedged volumes and higher average NYMEX oil prices in the second quarter of 2017 compared to the same period of 2016 . During the second quarter of 2017 , the derivative settlements included 0.6 million barrels of oil at an average settlement price of $51.75 per barrel as compared to the second quarter of 2016 which included 0.5 million barrels of oil at an average settlement price of $90.00 per barrel. The average NYMEX oil price for the second quarter of 2017 was $48.15 compared to $45.64 for the second quarter of 2016 . Our average realized price (including all cash derivative settlements) in the second quarter of 2017 was $40.41 per Boe compared to $49.30 per Boe in the second quarter of 2016 . The gain (loss) on settled derivatives increased our average realized price per Boe by $1.86 in the second quarter of 2017 and increased our average realized price per Boe by $15.76 in the second quarter of 2016 .

Mark-to-market derivative gains and losses was a gain of $14.2 million in the second quarter of 2017 , compared to a loss of $30.5 million in the second quarter of 2016 . Our derivatives are not designated for hedge accounting and are accounted for using the mark-to-market accounting method whereby gains and losses from changes in the fair value of derivative instruments are recognized immediately into earnings. Mark-to-market accounting treatment creates volatility in our revenues as gains and losses from unsettled derivatives are included in total revenues and are not included in accumulated other comprehensive income in the accompanying balance sheets. As commodity prices increase or decrease, such changes will have an opposite effect on the mark-to-market value of our derivatives. Any gains on our derivatives are expected to be offset by lower wellhead revenues in the future, and any losses are expected to be offset by higher future wellhead revenues based on the value at the settlement date. At June 30, 2017 , all of our derivative contracts were recorded at their fair value, which was a net asset of $19.5 million , an increase of $31.2 million from the $11.7 million net liability recorded as of December 31, 2016 . The increase in the net asset at June 30, 2017 as compared to December 31, 2016 was primarily due to an decrease in the forward oil price on open oil derivative contracts, which was partially offset by settlements of derivative instruments since December 31, 2016 .

Production Expenses

Production expenses were $12.1 million in the second quarter of 2017 compared to $11.1 million in the second quarter of 2016 . On a per unit basis, production expenses increased to $9.67 per Boe in the second quarter of 2017 , compared to $8.74 per Boe in the second quarter of 2016 . On an absolute dollar basis, the increase in our production expenses in the second quarter of 2017 as compared to the second quarter of 2016 was primarily due to a $0.2 million increase in processing costs and a $0.5 million increase in workover and maintenance costs, as well as a 5% increase in the total number of net producing wells. In an effort to increase production, workover expenses have increased in 2017 as compared to 2016 as new operators have assumed the operations of properties previously managed by financially stressed companies.

Production Taxes

We pay production taxes based on realized oil and natural gas sales. Production taxes were $4.4 million in the second quarter of 2017 compared to $4.2 million in the second quarter of 2016 . The increase is due to higher commodity prices, which increased our oil and natural gas sales in the second quarter of 2017 as compared to the second quarter of 2016 . As a percentage of oil and natural gas sales, our production taxes were 9.2% and 9.9% in the second quarter of 2017 and 2016 , respectively. This decrease in production tax rates as a percentage of oil and natural gas sales is due to a change in our sales mix. Production taxes on natural gas and NGL sales are at a lower percentage than that of crude oil sales. Our crude oil sales represented 90% of oil and natural gas sales in the second quarter of 2017 compared to 96% in the second quarter of 2016 .


29

Table of Contents

General and Administrative Expenses

General and administrative expenses were $4.3 million in the second quarter of 2017 compared to $4.6 million in the second quarter of 2016 . The decrease was due to a $1.3 million reduction in compensation expenses, primarily driven by a decrease in incentive compensation and lower non-cash share-based compensation expense, partially offset by a $1.0 million increase in legal and other professional fees.

Depletion, Depreciation, Amortization and Accretion

Depletion, depreciation, amortization and accretion (“DD&A”) was $13.7 million in the second quarter of 2017 compared to $16.2 million in the second quarter of 2016 . Depletion expense, the largest component of DD&A, decreased by $2.5 million in the second quarter of 2017 compared to the second quarter of 2016 . The aggregate decrease in depletion expense was driven by a 15% decrease in the depletion rate per Boe, as well as a 1% decrease in production levels. On a per unit basis, depletion expense was $10.76 per Boe in the second quarter of 2017 compared to $12.64 per Boe in the second quarter of 2016 . The 2017 depletion rate per Boe was lower due to the impairment of oil and natural gas properties in 2016 , which lowered the depletable base. Depreciation, amortization and accretion was $0.2 million and $0.2 million in the second quarter of 2017 and 2016 , respectively. The following table summarizes DD&A expense per Boe for the second quarter of 2017 and 2016 :

 
Three Months Ended June 30,
 
2017
 
2016
 
Change
 
Change
Depletion
$
10.76

 
$
12.64

 
$
(1.88
)
 
(15
)%
Depreciation, Amortization and Accretion
0.14

 
0.12

 
0.02

 
17
 %
Total DD&A Expense
$
10.90

 
$
12.76

 
$
(1.86
)
 
(15
)%

Impairment of Oil and Natural Gas Properties

There was no impairment charge for the second quarter of 2017 . As a result of low prevailing commodity prices and their effect on the proved reserve values of our properties, we recorded a non-cash ceiling test impairment of $88.9 million for the second quarter of 2016 . The impairment charge affected our reported net income in 2016 but did not reduce our cash flow.

Depending on future commodity prices levels, the trailing twelve-month average price used in the ceiling calculation may decline, which could cause additional future write downs of our oil and natural gas properties. In addition to commodity prices, our production rates, levels of proved reserves, future development costs, transfers of unevaluated properties and other factors will determine our actual ceiling test calculation and impairment analysis in future periods.

Interest Expense

Interest expense, net of capitalized interest, was $16.4 million for the second quarter of 2017 compared to $16.0 million in the second quarter of 2016 . The increase in interest expense for the second quarter of 2017 compared to the second quarter of 2016 was primarily due to higher levels of debt between periods.

Income Tax Provision

During the second quarter of 2017 and 2016 , no income tax expense (benefit) was recorded on the income (loss) before income taxes due to the valuation allowance placed on our net deferred tax asset because of the uncertainty regarding its realization. For further discussion of our valuation allowance, see Note 9 to our financial statements.


30

Table of Contents

Results of Operations for the Six Months Ended June 30, 2017 and June 30, 2016

The following table sets forth selected operating data for the periods indicated.
 
Six Months Ended June 30,
 
2017
 
2016
 
% Change
Net Production:
 
 
 
 
 
Oil (Bbl)
2,068,358

 
2,195,700

 
(6
)%
Natural Gas and NGLs (Mcf)
2,303,073

 
1,832,322

 
26
 %
Total (Boe)
2,452,204

 
2,501,087

 
(2
)%
 
 
 
 
 
 
Net Sales:
 

 
 

 
 

Oil Sales
$
87,870,317

 
$
68,115,023

 
29
 %
Natural Gas and NGL Sales
9,358,911

 
2,780,165

 
237
 %
Gain (Loss) on Derivative Instruments, Net
33,473,915

 
(7,059,066
)
 
(574
)%
Other Revenue
15,590

 
14,339

 
9
 %
Total Revenues
130,718,733

 
63,850,461

 
105
 %
 
 
 
 
 
 
Average Sales Prices:
 

 
 

 
 

Oil (per Bbl)
$
42.48

 
$
31.02

 
37
 %
Effect of Gain on Settled Derivatives on Average Price (per Bbl)
1.09

 
20.69

 
(95
)%
Oil Net of Settled Derivatives (per Bbl)
43.57

 
51.71

 
(16
)%
Natural Gas and NGLs (per Mcf)
4.06

 
1.52

 
167
 %
Realized Price on a Boe Basis Including all Realized Derivative Settlements
40.57

 
46.51

 
(13
)%
 
 
 
 
 
 
Operating Expenses:
 

 
 

 
 

Production Expenses
$
23,811,889

 
$
23,041,232

 
3
 %
Production Taxes
8,901,040

 
6,987,612

 
27
 %
General and Administrative Expense
7,926,083

 
8,923,677

 
(11
)%
Depletion, Depreciation, Amortization and Accretion
26,510,595

 
34,022,952

 
(22
)%
 
 
 
 
 
 
Costs and Expenses (per Boe):
 

 
 

 
 

Production Expenses
$
9.71

 
$
9.21

 
5
 %
Production Taxes
3.63

 
2.79

 
30
 %
General and Administrative Expense
3.23

 
3.57

 
(10
)%
Depletion, Depreciation, Amortization and Accretion
10.81

 
13.60

 
(21
)%
Net Producing Wells at Period End
218.8

 
208.1

 
5
 %

Oil and Natural Gas Sales

In the first six months of 2017 , our oil, natural gas and NGL sales, excluding the effect of settled derivatives, increased 37% as compared to the first six months of 2016 , driven by a 40% increase in realized prices, excluding the effect of settled derivatives, which was partially offset by a 2% decrease in production. The higher average realized price in the first six months of 2017 as compared to the same period in 2016 was principally driven by higher average NYMEX oil and natural gas prices and a lower oil price differential. Oil price differential during the first six months of 2017 was $7.47 per barrel, as compared to $8.76 per barrel in the first six months of 2016 .


31

Table of Contents

As discussed above, we add production through drilling success as we place new wells into production and through additions from acquisitions, which is offset by the natural decline of our oil and natural gas production from existing wells.  Low commodity prices have reduced our development activities and caused our capital expenditures to be reduced by 76% in 2015 and 34% in 2016, compared in each case to the prior year, which has lowered the number of new wells that we have placed into production. Despite the significant reduction in capital expenditure spending over the last two calendar years, our production levels declined only 2% in the first half of 2017 compared to the same period a year ago due to the per well productivity on our wells improving, as well as a modest increase in 2017 capital expenditures.

Derivative Instruments

We enter into derivative instruments to manage the price risk attributable to future oil production. Our gain (loss) on derivative instruments, net was a gain of $33.5 million in the first six months of 2017 , compared to a loss of $7.1 million in the first six months of 2016 . Gain (loss) on derivative instruments, net is comprised of (i) cash gains and losses we recognize on settled derivatives during the period, and (ii) non-cash mark-to-market gains and losses we incur on derivative instruments outstanding at period end.

For the first six months of 2017 , we realized a gain on settled derivatives of $2.2 million , compared to a $45.4 million gain for the first six months of 2016 . The decrease in settled derivatives in the first six months of 2017 as compared to the first six months of 2016 was due to lower settlement prices on our hedged volumes and higher average NYMEX oil prices in the first six months of 2017 compared to the same period of 2016 . During the first six months of 2017 , the derivative settlements included 1.3 million barrels of oil at an average settlement price of $51.74 per barrel as compared to the first six months of 2016 which included 0.9 million barrels of oil at an average settlement price of $90.00 per barrel. The average NYMEX oil price for the first six months of 2017