UNIT CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
| | | | | | | | | | | | | | |
| Successor | | | Successor |
| December 31, 2021 | | | December 31, 2020 |
| (In thousands except share and par value amounts) |
ASSETS | | | | |
Current assets: | | | | |
Cash and cash equivalents | $ | 64,140 | | | | $ | 12,145 | |
Restricted cash | — | | | | 569 | |
Accounts receivable, net of allowance for credit losses of $2,511 and $3,783 at December 31, 2021 and December 31, 2020, respectively | 87,248 | | | | 57,846 | |
| | | | |
| | | | |
Current income taxes receivable | — | | | | 1,150 | |
| | | | |
Prepaid expenses and other | 5,542 | | | | 11,212 | |
Total current assets | 156,930 | | | | 82,922 | |
Property and equipment: | | | | |
Oil and natural gas properties, on the full cost method: | | | | |
Proved properties | 225,014 | | | | 238,581 | |
Unproved properties not being amortized | 422 | | | | 1,591 | |
Drilling equipment | 66,058 | | | | 63,687 | |
Gas gathering and processing equipment | 274,748 | | | | 251,404 | |
| | | | |
Corporate land and building | — | | | | 32,635 | |
Transportation equipment | 4,550 | | | | 3,130 | |
Other | 8,631 | | | | 9,961 | |
| 579,423 | | | | 600,989 | |
Less accumulated depreciation, depletion, amortization, and impairment | 128,880 | | | | 54,189 | |
Net property and equipment | 450,543 | | | | 546,800 | |
Right of use asset (Note 19) | 12,445 | | | | 5,592 | |
Other assets | 9,559 | | | | 14,389 | |
Total assets (1) | $ | 629,477 | | | | $ | 649,703 | |
_________________________
1.Unit Corporation's consolidated total assets as of December 31, 2021 include current and long-term assets of its variable interest entity (VIE) (Superior) of $61.1 million and $229.5 million, respectively, which can only be used to settle obligations of the VIE. Unit Corporation's consolidated cash and cash equivalents of $64.1 million as of December 31, 2021 includes $17.2 million held by Superior. Unit Corporation's consolidated total assets as of December 31, 2020 include current and long-term assets of its variable interest entity (VIE) (Superior) of $45.8 million and $247.8 million, respectively, which can only be used to settle obligations of the VIE. Unit Corporation's consolidated cash and cash equivalents of $12.1 million as of December 31, 2020 includes $11.6 million held by Superior.
The accompanying notes are an integral part of the consolidated financial statements.
UNIT CORPORATION AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS - (Continued)
| | | | | | | | | | | | | | |
| Successor | | | Successor |
| December 31, 2021 | | | December 31, 2020 |
| (In thousands except share and par value amounts) |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | | | |
Current liabilities: | | | | |
Accounts payable | $ | 58,625 | | | | $ | 40,829 | |
Accrued liabilities (Note 9) | 22,450 | | | | 21,743 | |
| | | | |
Current operating lease liability (Note 19) | 3,791 | | | | 4,075 | |
Current portion of long-term debt (Note 10) | — | | | | 600 | |
Current derivative liabilities (Note 17) | 40,876 | | | | 1,047 | |
Warrant liability (Note 17) | 19,822 | | | | 885 | |
Current portion of other long-term liabilities (Note 10) | 5,574 | | | | 11,168 | |
Total current liabilities | 151,138 | | | | 80,347 | |
Long-term debt (Note 10) | 19,200 | | | | 98,400 | |
Non-current derivative liabilities (Note 17) | 17,855 | | | | 4,659 | |
Operating lease liability (Note 19) | 8,677 | | | | 1,445 | |
Other long-term liabilities (Note 10) | 32,939 | | | | 39,259 | |
Deferred income taxes (Note 13) | — | | | | — | |
Commitments and contingencies (Note 21) | | | | |
Shareholders’ equity: | | | | |
Common stock, $0.01 par value, 25,000,000 shares authorized, 12,000,000 shares issued and 10,050,037 outstanding as of December 31, 2021, and 12,000,000 issued and outstanding as of December 31, 2020 | 120 | | | | 120 | |
Treasury stock | (51,965) | | | | — | |
Capital in excess of par value | 198,171 | | | | 197,242 | |
Retained earnings (deficit) | 41,071 | | | | (18,140) | |
Total shareholders' equity attributable to Unit Corporation | 187,397 | | | | 179,222 | |
Non-controlling interests in consolidated subsidiaries | 212,271 | | | | 246,371 | |
Total shareholders’ equity | 399,668 | | | | 425,593 | |
Total liabilities and shareholders’ equity (1) | $ | 629,477 | | | | $ | 649,703 | |
_________________________
1.Unit Corporation's consolidated total liabilities as of December 31, 2021 include current and long-term liabilities of Superior of $42.3 million and $21.2 million, respectively, for which the creditors of the VIE have no recourse to Unit Corporation. All of Unit Corporation's consolidated long-term debt of $19.2 million as of December 31, 2021 was held by Superior. Unit Corporation's consolidated total liabilities as of December 31, 2020 include current and long-term liabilities of the VIE of $28.4 million and $2.6 million, respectively, for which the creditors of the VIE have no recourse to Unit Corporation. None of Unit Corporation's consolidated long-term debt of $98.4 million as of December 31, 2020 was held by Superior.
The accompanying notes are an integral part of the consolidated financial statements.
UNIT CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS
| | | | | | | | | | | | | | | | | | | | | | |
| Successor | | | Predecessor | | |
| Year Ended December 31, 2021 | | Four Months Ended December 31, 2020 | | | Eight Months Ended August 31, 2020 | | |
| (In thousands except per share amounts) | | |
Revenues: | | | | | | | | |
Oil and natural gas | $ | 224,232 | | | $ | 57,578 | | | | $ | 103,439 | | | |
Contract drilling | 76,107 | | | 19,413 | | | | 73,519 | | | |
Gas gathering and processing | 338,377 | | | 56,537 | | | | 99,999 | | | |
Total revenues | 638,716 | | | 133,528 | | | | 276,957 | | | |
Expenses: | | | | | | | | |
Operating costs: | | | | | | | | |
Oil and natural gas | 79,924 | | | 25,256 | | | | 117,691 | | | |
Contract drilling | 60,973 | | | 13,852 | | | | 51,810 | | | |
Gas gathering and processing | 234,684 | | | 42,169 | | | | 68,045 | | | |
Total operating costs | 375,581 | | | 81,277 | | | | 237,546 | | | |
| | | | | | | | |
Depreciation, depletion, and amortization | 64,326 | | | 27,962 | | | | 115,496 | | | |
Impairments (Note 4) | 10,673 | | | 26,063 | | | | 867,814 | | | |
Loss on abandonment of assets (Note 4) | — | | | — | | | | 18,733 | | | |
General and administrative | 24,915 | | | 6,702 | | | | 42,766 | | | |
Gain on disposition of assets | (10,877) | | | (619) | | | | (89) | | | |
Total operating expenses | 464,618 | | | 141,385 | | | | 1,282,266 | | | |
Income from operations | 174,098 | | | (7,857) | | | | (1,005,309) | | | |
Other income (expense): | | | | | | | | |
Interest, net | (4,266) | | | (3,275) | | | | (22,824) | | | |
Write-off debt issuance costs | — | | | — | | | | (2,426) | | | |
Gain (loss) on derivatives (Note 17) | (97,615) | | | (985) | | | | (10,704) | | | |
Loss on change in fair value of warrants (Note 17) | (18,937) | | | — | | | | — | | | |
Reorganization items, net (Note 25) | (4,294) | | | (2,273) | | | | 133,975 | | | |
Other, net | (597) | | | 100 | | | | 2,034 | | | |
Total other income (expense) | (125,709) | | | (6,433) | | | | 100,055 | | | |
Income (loss) before income taxes | 48,389 | | | (14,290) | | | | (905,254) | | | |
Income tax expense (benefit): | | | | | | | | |
Current | 173 | | | (302) | | | | (917) | | | |
Deferred | — | | | — | | | | (13,713) | | | |
Total income taxes | 173 | | | (302) | | | | (14,630) | | | |
Net income (loss) | 48,216 | | | (13,988) | | | | (890,624) | | | |
Net income (loss) attributable to non-controlling interest | (12,431) | | | 4,152 | | | | 40,388 | | | |
Net income (loss) attributable to Unit Corporation | $ | 60,647 | | | $ | (18,140) | | | | $ | (931,012) | | | |
Net income (loss) attributable to Unit Corporation per common share (Note 8): | | | | | | | | |
Basic | $ | 5.32 | | | $ | (1.51) | | | | $ | (17.45) | | | |
Diluted | $ | 5.26 | | | $ | (1.51) | | | | $ | (17.45) | | | |
The accompanying notes are an integral part of the consolidated financial statements.
UNIT CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Successor | | | Predecessor | | | | | |
| Year Ended December 31, 2021 | | Four Months Ended December 31, 2020 | | | Eight Months Ended August 31, 2020 | | | | | |
| (In thousands) | | | |
Net income (loss) | $ | 48,216 | | | $ | (13,988) | | | | $ | (890,624) | | | | | | |
Other comprehensive income (loss), net of taxes: | | | | | | | | | | | |
| | | | | | | | | | | |
Reclassification adjustment for write-down of securities | — | | | — | | | | — | | | | | | |
Comprehensive income (loss) | 48,216 | | | (13,988) | | | | (890,624) | | | | | | |
Less: Comprehensive income (loss) attributable to non-controlling interest | (12,431) | | | 4,152 | | | | 40,388 | | | | | | |
Comprehensive income (loss) attributable to Unit Corporation | $ | 60,647 | | | $ | (18,140) | | | | $ | (931,012) | | | | | | |
The accompanying notes are an integral part of the consolidated financial statements.
UNIT CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDERS’ EQUITY
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Shareholders' Equity Attributable to Unit Corporation | | |
| Common Stock | | Treasury Stock | | Capital In Excess of Par Value | | Retained Earnings (Deficit) | | Non-controlling Interest in Consolidated Subsidiaries | | Total |
| (In thousands) |
Balances, December 31, 2019 (Predecessor) | 10,591 | | | — | | | 644,152 | | | 199,135 | | | 201,757 | | | 1,055,635 | |
Net income (loss) | — | | | — | | | — | | | (931,012) | | | 40,388 | | | (890,624) | |
Activity in stock-based compensation plans | 113 | | | — | | | 6,001 | | | — | | | 55 | | | 6,169 | |
Balances, August 31, 2020 (Predecessor) | 10,704 | | | — | | | 650,153 | | | (731,877) | | | 242,200 | | | 171,180 | |
Cancellation of Predecessor equity | (10,704) | | | — | | | (650,153) | | | 731,877 | | | — | | | 71,020 | |
Issuance of Successor equity | 120 | | | — | | | 197,203 | | | — | | | — | | | 197,323 | |
Balances, September 1, 2020 (Successor) | 120 | | | — | | | 197,203 | | | — | | | 242,200 | | | 439,523 | |
Net income (loss) | — | | | — | | | — | | | (18,140) | | | 4,152 | | | (13,988) | |
Activity in stock-based compensation plans | — | | | — | | | 39 | | | — | | | 19 | | | 58 | |
Balances, December 31, 2020 (Successor) | 120 | | | — | | | 197,242 | | | (18,140) | | | 246,371 | | | 425,593 | |
Net income (loss) | | | | | | | 60,647 | | | (12,431) | | | 48,216 | |
Activity in stock-based compensation plans | — | | | — | | | 929 | | | — | | | 31 | | | 960 | |
Distributions to non-controlling interests | — | | | — | | | — | | | — | | | (23,136) | | | (23,136) | |
Balance correction (Note 3) | — | | | — | | | — | | | (1,436) | | | 1,436 | | | — | |
Repurchases of common stock | — | | | (51,965) | | | — | | | — | | | — | | | (51,965) | |
Balances, December 31, 2021 (Successor) | $ | 120 | | | $ | (51,965) | | | $ | 198,171 | | | $ | 41,071 | | | $ | 212,271 | | | $ | 399,668 | |
The accompanying notes are an integral part of the consolidated financial statements.
UNIT CORPORATION AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Successor | | | Predecessor | | | | | |
| Year Ended December 31, 2021 | | Four Months Ended December 31, 2020 | | | Eight Months Ended August 31, 2020 | | | | | |
| (In thousands) | | | |
OPERATING ACTIVITIES: | | | | | | | | | | | |
Net income (loss) | $ | 48,216 | | | $ | (13,988) | | | | $ | (890,624) | | | | | | |
Adjustments to reconcile net income operating activities: | | | | | | | | | | | |
Depreciation, depletion, and amortization | 64,326 | | | 27,962 | | | | 115,496 | | | | | | |
Impairments (Note 4) | 10,673 | | | 26,063 | | | | 867,814 | | | | | | |
Loss on abandonment of assets (Note 4) | — | | | — | | | | 18,733 | | | | | | |
Amortization of debt issuance costs and debt discount (Note 10) | — | | | — | | | | 1,079 | | | | | | |
Loss on derivatives (Note 17) | 97,615 | | | 985 | | | | 10,704 | | | | | | |
Cash receipts (payments) on derivatives settled (Note 17) | (44,591) | | | (1,133) | | | | (4,244) | | | | | | |
Loss on change in fair value of warrants (Note 17) | 18,937 | | | — | | | | — | | | | | | |
Gain on disposition of assets | (10,877) | | | (619) | | | | (89) | | | | | | |
Write-off of debt issuance costs | — | | | — | | | | 2,426 | | | | | | |
Deferred tax expense (Note 13) | — | | | — | | | | (13,713) | | | | | | |
Stock-based compensation plans | 929 | | | 58 | | | | 4,786 | | | | | | |
Credit loss expense | 1,633 | | | — | | | | 3,155 | | | | | | |
ARO liability accretion (Note 11) | 1,893 | | | 467 | | | | 1,545 | | | | | | |
Contract assets and liabilities, net (Note 5) | 3,699 | | | 1,316 | | | | 2,459 | | | | | | |
Capitalized contract fulfillment costs, net | (537) | | | — | | | | — | | | | | | |
Noncash reorganization items | 10 | | | 67 | | | | (138,797) | | | | | | |
Other, net | (843) | | | (3,046) | | | | 12,164 | | | | | | |
Changes in operating assets and liabilities increasing (decreasing) cash: | | | | | | | | | | | |
Accounts receivable | (31,034) | | | (7,226) | | | | 28,880 | | | | | | |
Materials and supplies | — | | | — | | | | 89 | | | | | | |
Prepaid expenses and other | (4,953) | | | 1,795 | | | | (3,849) | | | | | | |
Accounts payable | 23,141 | | | 1,484 | | | | (18,381) | | | | | | |
Accrued liabilities | (3,331) | | | (4,048) | | | | 44,811 | | | | | | |
Income taxes | 1,160 | | | (301) | | | | 906 | | | | | | |
Contract advances | (97) | | | (29) | | | | (394) | | | | | | |
Net cash provided by operating activities | 175,969 | | | 29,807 | | | | 44,956 | | | | | | |
INVESTING ACTIVITIES: | | | | | | | | | | | |
Capital expenditures | (30,305) | | | (4,057) | | | | (25,775) | | | | | | |
Producing property and other oil and natural gas acquisitions | — | | | — | | | | (382) | | | | | | |
Other acquisitions | (13,000) | | | — | | | | — | | | | | | |
Proceeds from disposition of property and equipment | 79,510 | | | 1,799 | | | | 6,018 | | | | | | |
Net cash provided by (used in) investing activities | $ | 36,205 | | | $ | (2,258) | | | | $ | (20,139) | | | | | | |
The accompanying notes are an integral part of the consolidated financial statements.
57
| | | | | | | | | | | | | | | | | | | | | | | | | |
| Successor | | | Predecessor | | | | | |
| Year Ended December 31, 2021 | | Four Months Ended December 31, 2020 | | | Eight Months Ended August 31, 2020 | | | | | |
| (In thousands) | | | |
FINANCING ACTIVITIES: | | | | | | | | | | | |
Borrowings under line of credit, including borrowings under DIP credit facility | $ | 65,300 | | | $ | — | | | | $ | 87,400 | | | | | | |
Payments under line of credit | (145,100) | | | (49,000) | | | | (64,100) | | | | | | |
DIP financing costs | — | | | — | | | | (990) | | | | | | |
Exit facility financing costs | — | | | — | | | | (3,225) | | | | | | |
Net payments on finance leases | (3,216) | | | (1,406) | | | | (2,757) | | | | | | |
Employee taxes paid by withholding shares | — | | | — | | | | (43) | | | | | | |
Distributions to non-controlling interest | (23,136) | | | — | | | | — | | | | | | |
Repurchase of common stock | (51,965) | | | — | | | | — | | | | | | |
Bank overdrafts (Note 3) | (2,631) | | | 2,631 | | | | (8,733) | | | | | | |
Net cash provided by (used in) financing activities | (160,748) | | | (47,775) | | | | 7,552 | | | | | | |
Net increase (decrease) in cash, restricted cash, and cash equivalents | 51,426 | | | (20,226) | | | | 32,369 | | | | | | |
Cash, restricted cash, and cash equivalents, beginning of period | 12,714 | | | 32,940 | | | | 571 | | | | | | |
Cash, restricted cash, and cash equivalents, end of period | $ | 64,140 | | | $ | 12,714 | | | | $ | 32,940 | | | | | | |
| | | | | | | | | | | |
Supplemental disclosure of cash flow information: | | | | | | | | | | | |
Cash paid for: | | | | | | | | | | | |
Interest paid (net of capitalized) | $ | 4,769 | | | $ | 2,571 | | | | $ | 6,417 | | | | | | |
Income taxes | $ | — | | | $ | — | | | | $ | — | | | | | | |
Reorganization items | $ | 4,283 | | | $ | 2,206 | | | | $ | 4,822 | | | | | | |
Changes in accounts payable and accrued liabilities related to purchases of property and equipment | $ | (1,249) | | | $ | 1,902 | | | | $ | 8,561 | | | | | | |
Non-cash reductions (increases) to oil and natural gas properties related to asset retirement obligations | $ | (478) | | | $ | 1,702 | | | | $ | 29,189 | | | | | | |
Non-cash trade of property and equipment | $ | — | | | $ | — | | | | $ | 1,403 | | | | | | |
The accompanying notes are an integral part of the consolidated financial statements.
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
NOTE 1 – ORGANIZATION AND BUSINESS
Unless the context clearly indicates otherwise, references in this report to “Unit”, “company”, “we”, “our”, “us”, or like terms refer to Unit Corporation or, as appropriate, one or more of its subsidiaries. References to our Mid-Stream segment refers to Superior of which we own 50%.
We are primarily engaged in the development, acquisition, and production of oil and natural gas properties, the land contract drilling of natural gas and oil wells, and the buying, selling, gathering, processing, and treating of natural gas. Our operations are all in the United States and are organized in the following three reporting segments: (1) Oil and Natural Gas, (2) Contract Drilling, and (3) Mid-Stream.
Oil and Natural Gas. Carried out by our subsidiary, Unit Petroleum Company, we develop, acquire, and produce oil and natural gas properties for our own account. Our producing oil and natural gas properties, unproved properties, and related assets are mainly in Oklahoma and Texas, and to a lesser extent, in Colorado, Kansas, Louisiana, Montana, New Mexico, North Dakota, Utah, and Wyoming.
Contract Drilling. Carried out by our subsidiary, Unit Drilling Company, we drill onshore oil and natural gas wells for a wide range of other oil and natural gas companies as well as for our own account. Our drilling operations are mainly in Oklahoma, Texas, New Mexico, Wyoming, and North Dakota.
Mid-Stream. Carried out by our subsidiary, Superior, we buy, sell, gather, transport, process, and treat natural gas for our own account and for third parties. Mid-stream operations are performed in Oklahoma, Texas, Kansas, Pennsylvania, and West Virginia.
NOTE 2 – 2020 EMERGENCE FROM VOLUNTARY REORGANIZATION UNDER CHAPTER 11
Voluntary Reorganization Under Chapter 11 of the Bankruptcy Code
On May 22, 2020, the Debtors filed voluntary petitions for reorganization under Chapter 11 of the Bankruptcy Code in the United States Bankruptcy Court for the Southern District of Texas, Houston Division. The Chapter 11 proceedings were jointly administered under Case No. 20-32740 (DRJ). During the pendency of the Chapter 11 Cases, the Debtors operated their business as "debtors-in-possession" under the authority of the bankruptcy court and under the Bankruptcy Code.
On August 6, 2020, the bankruptcy court entered the “Findings of Fact, Conclusions of Law, and Order (I) approving the Disclosure Statement on a Final Basis and (II) confirming the Plan on a final basis. On September 3, 2020, the conditions to effectiveness for the Plan were satisfied, and the Debtors emerged from Chapter 11.
Following emergence, we implemented the Plan as follows:
•Each lender under the (i) the Unit credit agreement, and (ii) the DIP Credit Agreement received (or was entitled to receive) its pro rata share of revolving loans, term loans, and letter of credit participation under the Exit Credit Agreement, in exchange for the lender’s allowed claims under the Unit credit agreement or DIP Credit Agreement;
•Each lender under the Unit credit agreement and the DIP Credit Agreement received its pro rata share of an equity fee under the exit facility equal to 5% of the New Common Stock (subject to dilution by shares reserved for issuance under a management incentive plan and upon exercise of the warrants described below);
•The company issued a total of 12.0 million shares of New Common Stock at a par value of $0.01 per share to be subsequently distributed in accordance with the Plan;
•Each holder of the Notes received its pro rata share of New Common Stock based on equity allocations at each of Unit, UDC, and UPC in exchange for the holder’s allowed Notes claim;
•Each holder of an allowed general unsecured claim against Unit or UPC was entitled to receive its pro rata share of New Common Stock based on equity allocations at each of Unit and UPC, respectively;
•A disputed claims reserve was established for distribution of New Common Stock on allowance of certain disputed general unsecured claims;
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
•Each holder of an allowed general unsecured claim against UDC, 8200 Unit, Unit Drilling Colombia and Unit Drilling USA received payment or will receive payment in full for that claim in the ordinary course of business; and
•Each retained or former employee with a claim for vested severance benefits, who opted into a settlement, received or will receive cash payment(s) for the claim in lieu of an allocation of New Common Stock otherwise provided to holders of general unsecured claims.
All shares of New Common Stock are subject to the transfer restrictions in the company’s Amended and Restated Certificate of Incorporation (Charter). Article XIV of the Charter provides that, subject to the exceptions provided in Article XIV, any attempted transfer of the New Common Stock will be prohibited and void ab initio if (i) because of the transfer, any person becomes a Substantial Stockholder (as defined below) other than by reason of Treasury Regulations section 1.382-2T(j)(3) or (ii) the Percentage Stock Ownership (as defined in the Charter) interest of any Substantial Stockholder will be increased. A “Substantial Stockholder” means a person with a Percentage Stock Ownership of 4.75% or more.
Warrants
Each holder of the Old Common Stock outstanding before the Effective Date that did not opt out of the release under the Plan, is entitled to receive 0.03460447 warrants for every share of Old Common Stock owned. Each warrant will initially be exercisable for one share of New Common Stock, subject to adjustment as provided in the Warrant Agreement. The exercise price of the Warrants will be determined, and the Warrants will become exercisable, once the Debtors have completed the claims reconciliation process and resolved any objections to disputed claims under the Bankruptcy Petitions. The initial exercise price per share for the Warrants will be set at an amount that implies a recovery by holders of the Subordinated Notes of the $650 million principal amount of the Subordinated Notes plus interest thereon to the May 15, 2021 maturity date of the Notes. The Warrants expire on the earliest of (i) September 3, 2027, (ii) consummation of a Cash Sale (as defined in the Warrant Agreement) or (iii) the consummation of a liquidation, dissolutions or winding up of the company (such earliest date, the Expiration Date). Each Warrant that is not exercised on or before the Expiration Date will expire, and all rights under that Warrant and the Warrant Agreement will cease on the Expiration Date.
The warrants issued to holders of the company’s Old Common Stock that did not opt-out of the releases under the Plan and that owned their shares of old common stock through Direct Registration are outlined below:
| | | | | |
Issuance Date | Warrants Issued |
December 21, 2020 | 1,764,164 | |
February 11, 2021 | 42,511 | |
July 29, 2021 | 10,521 | |
October 13, 2021 | 5,005 | |
Total | 1,822,201 | |
The company expects to issue approximately 21,117 more Warrants to the holders of the Old Common Stock that did not opt-out of the releases under the Plan and owned their shares through Direct Registration.
Events of Default
The filing of the Chapter 11 Cases, in addition to other events of default including cross-defaults, constituted an event of default that accelerated the company's obligations under the Unit credit agreement and the indenture governing the Notes. Under the Bankruptcy Code, the creditors under these debt agreements were stayed from taking any action against the company. Superior and its subsidiaries were not debtors in the Chapter 11 Cases, and the Chapter 11 Cases did not result in an event of default under the Superior credit agreement. In addition, the Debtors' filing of the bankruptcy petitions constituted a termination event under the Debtors' hedge agreements, which allowed the counterparties to those hedge agreements to terminate the outstanding hedges, as those termination events were not stayed by the Chapter 11 Cases.
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
On filing the Chapter 11 Cases, Unit entered into a Continuation Agreement (Continuation Agreement) with Superior, SPC Midstream Operating, L.L.C., and SP Investor to continue the parties' contractual relationships during the Chapter 11 Cases under the governance, operational, and related agreements entered into by those parties at the formation of the company’s midstream joint venture with SP Investor, which agreements contained certain provisions that otherwise would have been triggered by filing the Chapter 11 Cases.
Liquidity and Borrowings
The Debtors entered into the DIP Credit Agreement. Before repayment and termination on the Effective Date, borrowings under the DIP Credit Agreement would have matured on the earliest of (i) September 22, 2020 (subject to a two-month extension to be approved by the DIP lenders), (ii) the sale of all or substantially all the assets of the Debtors under Section 363 of the Bankruptcy Code or otherwise, (iii) the effective date of a plan of reorganization or liquidation in the Chapter 11 Cases, (iv) the entry of an order by the bankruptcy court dismissing any of the Chapter 11 Cases or converting such Chapter 11 Cases to a case under Chapter 7 of the Bankruptcy Code, and (v) the date of termination of the DIP lenders’ commitments and the acceleration of any outstanding extensions of credit, in each case, under the DIP Credit Agreement and subject to the bankruptcy court’s orders.
On the Effective Date, the DIP Credit Agreement was repaid in full and terminated. Following the Debtors’ emergence from the Chapter 11 Cases, each holder of an allowed claim under the DIP Credit Agreement received its pro rata share of revolving loans, term loans, and letter-of-credit participations under the Exit credit agreement. In addition, each holder received or was entitled to receive its pro rata share of an equity fee under the exit facility equal to 5% of the New Common Stock (subject to dilution by shares reserved for issuance under a management incentive plan and on exercise of the Warrants).
Also on the Effective Date, under the Plan, we entered into an amended and restated credit agreement (Exit credit agreement). Refer to Note 10 – Long-Term Debt And Other Long-Term Liabilities for the terms of the Exit credit agreement.
The Debtors discontinued recording interest on liabilities subject to compromise as of the filing of the Chapter 11 Cases. Contractual interest on liabilities subject to compromise not reflected in the consolidated statements of operations for the eight months ended August 31, 2020 was approximately $12.4 million, respectively, representing interest expense from the filing date through August 31, 2020. In addition, the Debtors did not make the May 15, 2020 $21.5 million required interest payment on the Notes.
NOTE 3 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Presentation. The consolidated financial statements include the accounts of Unit Corporation and its subsidiaries. We have consolidated the activities of Superior, a 50/50 joint venture between Unit and SP Investor Holdings, LLC which qualifies as a VIE under generally accepted accounting principles in the United States (U.S. GAAP), for each of the periods presented in the consolidated financial statements. We have concluded that we are the primary beneficiary of the VIE, as defined in the accounting standards, since we have the power to direct those activities that most significantly affect the economic performance of Superior as further described in Note 20 – Variable Interest Entities. All intercompany transactions and accounts have been eliminated.
During 2021, management identified an error in the initial allocation of equity between Unit Corporation and non-controlling interests as of the Fresh Start Reporting Date. The impact of the error was not material to any of our prior period financial statements and the error was corrected with one-time adjustment during the year ended December 31, 2021. As a result, during the year ended December 31, 2021, retained earnings (deficit) was reduced by $1.4 million with a corresponding decrease to non-controlling interest in consolidated subsidiaries.
Certain amounts presented for prior periods have been reclassified to conform to current year presentation. There was no impact from these reclassifications to consolidated net income/(loss) or shareholders' equity.
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
2020 Reorganization and Fresh Start Accounting. The consolidated financial statements in Note 25 - Fresh Start Accounting have been prepared in accordance with Financial Accounting Standard Board (FASB) ASC Topic 852, Reorganizations. We evaluated the events between September 1, 2020 and September 3, 2020 and concluded that the use of an accounting convenience date of September 1, 2020 (Fresh Start Reporting Date) would not have a material impact to the consolidated financial statements. This was reflected in our consolidated balance sheets as of September 1, 2020. Accordingly, our consolidated financial statements and notes after September 1, 2020, are not comparable to the consolidated financial statements and notes before that date. We refer to the reorganized company in these consolidated financial statements and notes as the "Successor" for periods subsequent to August 31, 2020, and "Predecessor" for periods prior to September 1, 2020, and the consolidated financial statements and notes have been presented with a "black line" division to delineate the lack of comparability between the Predecessor and Successor periods.
We have applied the relevant guidance provided in U.S. GAAP regarding the accounting and financial statement disclosures for entities that have filed petitions with the bankruptcy court and reorganized as going concerns in preparing the consolidated financial statements and notes through the period ended August 31, 2020. That guidance requires certain transactions and events that were directly related to our reorganization be distinguished from our normal business operations for periods after our bankruptcy filing on May 22, 2020 or post-petition periods. Accordingly, certain expenses, realized gains, and losses and provisions that were realized or incurred in the Chapter 11 Cases have been included in "Reorganization items, net" on our consolidated statements of operations.
Accounting Estimates. Preparing financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the reported amounts and disclosures in the consolidated financial statements. Actual results could differ from those estimates. Significant estimates and assumptions include:
•oil and gas reserves quantities and values;
•full cost ceiling test and impairment assessments for property and equipment;
•asset retirement obligations;
•fair value of commodity derivative assets and liabilities;
•fair value of the warrant liability;
•reorganization fair value as of the Effective Date,
•grant date fair value of stock-based compensation;
•workers' compensation liabilities;
•contingency, litigation, and environmental liabilities;
•and realizability of deferred tax assets;
Cash and Cash Equivalents. We include as cash and cash equivalents all cash on hand and on deposit, as well as highly liquid investments with maturities of three months or less which are readily convertible into known amounts of cash. The financing section of our consolidated statements of cash flows reflects bank overdraft activity. Bank overdrafts are checks issued before the end of the period, but not presented to our bank for payment before the end of the period. There were no bank overdrafts as of December 31, 2021 and $2.6 million as of December 31, 2020.
Accounts Receivable, Net of Allowance for Credit Losses. Accounts receivable are carried on a gross basis, with no discounting, less an allowance for expected credit losses. We estimate the allowance for credit losses based on existing economic conditions, the financial condition of our customers, and the amount and age of past due accounts. Receivables are considered past due if full payment is not received by the contractual due date. Past due accounts are generally written off against the allowance for credit losses only after all collection attempts have been unsuccessful.
Property and Equipment.
Oil and Natural Gas Properties. We account for our oil and natural gas exploration and development activities using the full cost method of accounting prescribed by the SEC under which we capitalize all productive and non-productive costs incurred in connection with the acquisition, exploration, and development of our oil, NGLs, and natural gas reserves, including directly related overhead costs and related asset retirement costs. We did not capitalize any directly related overhead costs in 2021 or 2020.
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
Capitalized costs are amortized on a units-of-production method based on proved oil and natural gas reserves. The calculation of DD&A includes all capitalized costs, estimated future expenditures to be incurred in developing proved reserves, and estimated dismantlement and abandonment costs, net of estimated salvage values less accumulated amortization, unproved properties, and equipment not placed in service. The average rates used for DD&A were $2.67, $4.21, and $7.77 per Boe for the year ended December 31, 2021, the four months ended December 31, 2020, and the eight months ended August 31, 2020.
Our contract drilling segment may provide drilling services for our oil and natural gas segment. Revenues and expenses from these services are eliminated in our consolidated statements of operations, with any recognized profit reducing our investment in our oil and natural gas properties. There were no intercompany drilling services provided for elimination in the year ended December 31, 2021, four months ended December 31, 2020, or eight months ended August 31, 2020.
No gains or losses are recognized on the sale, conveyance, or other disposition of oil and natural gas properties unless it results in a significant alteration to our full cost pool.
Drilling equipment, gas gathering and processing equipment, corporate land and building, transportation equipment, and other property and equipment. Drilling equipment, gas gathering and processing equipment, corporate land and building, transportation equipment, and other property and equipment are carried at cost less accumulated depreciation. Renewals and enhancements are capitalized while repairs and maintenance are expensed. Prior to emergence from bankruptcy, we recorded depreciation of drilling equipment using the units-of-production method based on estimated useful lives starting at 15 years, including a minimum provision of 20% of the active rate when the equipment is idle, unless idle for greater than 48 months, then it was depreciated at the full active rate. We also used the composite method of depreciation for drill pipe and collars and calculate the depreciation by footage drilled compared to total estimated remaining footage. As of emergence and thereafter, we elected to depreciate all drilling assets utilizing the straight-line method over the estimated useful lives of the assets ranging from four to ten years. Depreciation on our former corporate building was computed using the straight-line method over the estimated useful life of 39 years. Depreciation of other property and equipment is computed using the straight-line method over the estimated useful lives of the assets ranging from three to 15 years.
Impairment and disposal. We review the carrying amounts of long-lived assets for potential impairment when events occur or changes in circumstances suggest these carrying amounts may not be recoverable. Changes that could prompt an assessment include equipment obsolescence, changes in the market demand for a specific asset, changes in commodity prices, periods of relatively low drilling rig utilization, declining revenue per day, declining cash margin per day, or overall changes in general market conditions. Assets are determined to be impaired if a forecast of undiscounted estimated future net operating cash flows directly related to the asset, including disposal value if any, is less than the carrying amount of the asset. If any asset is determined to be impaired, the loss is measured as the amount by which the carrying asset exceeds its fair value. The estimate of fair value is based on the best information available, including prices for similar assets. Changes in these estimates could cause us to reduce the carrying value of property and equipment. Asset impairment evaluations are, by nature, highly subjective. They involve expectations about future cash flows generated by our assets and reflect our assumptions and judgments regarding future industry conditions and their effect on future utilization levels, dayrates, and costs. Using different estimates and assumptions could result in materially different carrying values of our assets.
When property and equipment components are disposed of, the cost and the related accumulated depreciation are removed from the accounts and any resulting gain or loss is generally reflected in operations. For dispositions of drill pipe and drill collars, an average cost for the appropriate feet of drill pipe and drill collars is removed from the asset account and charged to accumulated depreciation and proceeds, if any, are credited to accumulated depreciation.
Capitalized Interest. Interest costs associated with major asset additions are capitalized during the construction period using a weighted average interest rate based on our outstanding borrowings. We did not capitalize any interest costs in 2021 or 2020.
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
Leases. We enter into various agreements to lease equipment and buildings, and we review each agreement to determine if they contain operating or finance leases with a term greater than 12 months. We recognize a lease liability on identified leases for the obligation to make lease payments and a right-of-use asset for the right to use the underlying asset for the lease term based on the present value of lease payments over the lease term which includes all noncancelable periods as well as periods covered by options to extend the lease that we are reasonably certain to exercise. Leases with an initial term of 12 months or less are not recorded as a lease right-of-use asset and liability. Most leases are valued using an incremental borrowing rate, which is determined based on information available at the commencement date of a lease, as an implicit borrowing rate cannot be determined under most of our leases. Leases may include renewal, purchase or termination options that can extend or shorten the term of the lease. These options are evaluated at inception and throughout the contract term to determine if a modification of the lease term is required. Leases with an initial term of 12 months or less are not recorded as a lease right-of-use asset and liability.
Expenses related to leases determined to be operating leases will be recognized on a straight-line basis over the lease term including any reasonably certain renewal periods, while those determined to be finance leases will be recognized following a front-loaded expense profile in which interest and amortization are presented separately in the consolidated statements of operations. The determination of whether a lease is accounted for as a finance lease or an operating lease requires management's estimates of the fair value of the underlying asset and its estimated economic useful life, among other considerations.
ARO. We are required to record the estimated fair value of the liabilities relating to the future retirement of our long-lived assets. Our oil and natural gas wells are plugged and abandoned when the oil and natural gas reserves in those wells are depleted or the wells are no longer able to produce. The estimated liabilities related to these future costs are recorded at the time the wells are drilled or acquired. We use historical experience to determine the estimated plugging costs considering the well's type, depth, physical location, and ultimate productive life. A risk-adjusted discount rate and an inflation factor are applied to estimate the present value of these obligations. We depreciate the capitalized asset retirement cost and accrete the obligation over time. Revisions to the obligations and assets are recognized at the appropriate risk-adjusted discount rate with a corresponding adjustment made to the full cost pool. Our mid-stream segment has property and equipment at locations leased or under right of way agreements which may require asset removal or site restoration, however, we are not able to reasonably measure the fair value of the obligations as the potential settlement dates are indeterminable.
Insurance. We are self-insured for certain losses relating to workers’ compensation, control of well and employee medical benefits. Insured policies for other coverage contain deductibles or retentions per occurrence that range from zero to $1.0 million. We have purchased stop-loss coverage to limit, to the extent feasible, per occurrence and aggregate exposure to certain types of claims. There is no assurance that the insurance coverages we have will adequately protect us against liability from all potential consequences. If insurance coverage becomes more expensive, we may choose to self-insure, decrease our limits, raise our deductibles, or any combination of these rather than pay higher premiums.
Commodity Derivatives. All commodity derivatives are recognized on the consolidated balance sheets as either an asset or liability measured at fair value and all our commodity derivative counterparties are subject to master netting agreements. We net the value of the derivative transactions with the same counterparty if a legal right to set-off exists. Changes in the fair value of our commodity derivatives and gains or losses on commodity derivative settlement are reported in gain (loss) on derivatives in our consolidated statements of operations. Cash settlements received or paid for matured, early-terminated, and/or modified derivatives are reported in cash receipts (payments) on derivatives settled in our consolidated statements of cash flows.
Income Taxes. Income taxes are recognized based on earnings reported for tax return purposes in addition to a provision for deferred income taxes. Deferred income taxes are recognized at the end of each reporting period for the future tax consequences of cumulative temporary differences between the tax basis of assets and liabilities and their reported amounts in the Company’s consolidated financial statements based on existing tax laws and enacted statutory tax rates applicable to the periods in which the temporary differences are expected to affect taxable income. U.S. GAAP requires the recognition of a deferred tax asset for net operating loss carryforwards and tax credit carryforwards. We periodically assesses the realizability of the deferred tax assets by considering all available evidence (both positive and negative) to determine whether it is more likely than not that all or a portion of the deferred tax assets will not be realized and a valuation allowance is required.
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
Natural Gas Balancing. When there are insufficient remaining reserves to offset a gas imbalance, we recognize an asset or a liability for the under-produced or over-produced position. We have recorded a receivable of $0.6 million on certain wells where we estimate that insufficient reserves are available for us to recover our under-production from future production volumes and a liability of $1.1 million on certain properties where there are insufficient reserves available to allow the under-produced owners to recover their under-production from future production volumes as of December 31, 2021. Our policy is to expense the pro-rata share of lease operating costs from all wells as incurred. Such expenses relating to the balancing position on wells in which we have imbalances are not material.
Stock-Based Compensation. We recognize the cost of stock-based compensation over the requisite service periods, which is generally the vesting period, based on the grant date fair value of those awards and account for forfeitures as they occur.
Warrant Liability. We recognize the fair value of the warrants as a derivative liability on our consolidated balance sheets with changes in the liability reported as loss on change in fair value of warrants in our consolidated statements of operations. The liability will continue to be adjusted to fair value at each reporting period until the warrants meet the definition of an equity instrument, at which time they will be reported as shareholders' equity and no longer subject to future fair value adjustments.
Recently Issued Accounting Standards
Reference Rate Reform (Topic 848)—Facilitation of the Effects of Reference Rate Reform on Financial Reporting. The FASB issued ASU 2020-04 and ASU 2021-01 which provide and clarify optional expedients and exceptions for applying generally accepted accounting principles to contract modifications, subject to meeting certain criteria, that reference LIBOR or another reference rate expected to be discontinued. The amendments within these ASUs will be in effect for a limited time beginning March 12, 2020, and an entity may elect to apply the amendments prospectively through December 31, 2022. We have not yet elected to use the optional guidance and continue to evaluate the options provided by ASU 2020-04 and ASU 2021-01.
Debt—Debt with Conversion and Other Options (Subtopic 470-20) and Derivatives and Hedging— Contracts in Entity’s Own Equity (Subtopic 815-40): Accounting for Convertible Instruments and Contracts in an Entity’s Own Equity. The FASB issued ASU 2020-06 which simplifies the accounting for convertible instruments by removing certain accounting models which separate the embedded conversion features from the host contract for convertible instruments. The ASU further removes certain settlement conditions that are required for equity contracts to qualify for the derivative scope exception and simplifies the diluted earnings per share calculation in certain areas. The ASU is effective for fiscal years beginning after December 15, 2021, including interim periods within those fiscal years. We will adopt ASU 2020-06 effective January 1, 2022. The adoption of this ASU is not expected to have a material impact on our consolidated financial statements.
Recently Adopted Accounting Standards
Income Taxes (Topic 740)—Simplifying the Accounting for Income Taxes. The FASB issued ASU 2019-12 to simplify the accounting for income taxes by removing certain exceptions to the general principles in Topic 740. The amendments also improve consistent application of and simplify GAAP for other areas of Topic 740 by clarifying and amending existing guidance. The amendment is effective for reporting periods beginning after December 15, 2020. The adoption of this standard did not have a material impact to our consolidated financial statements.
NOTE 4 - IMPAIRMENTS
Oil and Natural Gas Properties
2021
There were no impairments recorded during the year ended December 31, 2021.
2020
During the four months ended December 31, 2020, the application of the full cost accounting rules resulted in non-cash ceiling test write-downs of $26.1 million pre-tax primarily due to the use of average 12-month historical commodity prices for the ceiling test versus the forward prices used for our Fresh Start fair value estimates. These charges are included within impairments in our consolidated statements of operations.
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
During the eight months ended August 31, 2020, we determined our undeveloped acreage would not be fully developed and thus the carrying values of certain of our unproved oil and gas properties were not recoverable resulting in an impairment of $226.5 million. That impairment had a corresponding increase to our depletion base and contributed to our recorded full cost ceiling impairment. We recorded a non-cash ceiling test write-down of $393.7 million pre-tax ($346.6 million, net of tax) during the eight months ended August 31, 2020 due to the reduction for the 12-month average commodity prices and the impairment of our unproved oil and gas properties described above. These charges are included within impairments in our consolidated statements of operations.
In addition to the impairment evaluations of our proved and unproved oil and gas properties in the eight months ended August 31, 2020, we also evaluated the carrying value of our salt water disposal assets. Based on our revised forecast, we determined that some were no longer expected to be used and wrote off the assets for total expense of $17.6 million during the eight months ended August 31, 2020. These amounts are reported in loss on abandonment of assets in our consolidated statements of operations.
Contract Drilling
2021
There were no impairments recorded during the year ended December 31, 2021.
2020
During the eight months ended August 31, 2020, we recorded expense of $1.1 million related to the write-down of certain equipment that we consider abandoned. These amounts are reported in loss on abandonment of assets in our consolidated statements of operations.
During the eight months ended August 31, 2020, due to market conditions, we performed impairment testing on two asset groups which were comprised of our SCR diesel-electric drilling rigs and our BOSS drilling rigs. We concluded that the net book value of the SCR drilling rigs asset group was not recoverable through estimated undiscounted cash flows and recorded a non-cash impairment charge of $407.1 million in addition to non-cash impairment charges of $3.0 million for other miscellaneous drilling equipment. These charges are included within impairments in our consolidated statements of operations. We concluded that no impairment was needed on the BOSS drilling rigs asset group as of March 31, 2020 as the undiscounted cash flows exceeded the $242.5 million carrying value of the asset group by a relatively minor margin. Some of the more sensitive assumptions used in evaluating the contract drilling rigs asset groups for potential impairment included forecasted utilization, gross margins, salvage values, discount rates, and terminal values. There were no additional triggering events identified during the eight months ended August 31, 2020 or four months ended December 31, 2020.
Mid-Stream
2021
In December 2021, we determined that the carrying value of a gathering system in Pennsylvania was not recoverable and exceeded its estimated fair value due to unfavorable forecasted economics. We recorded non-cash impairment charges of $10.7 million based on the estimated fair value of the asset group. These charges are included within impairments in our consolidated statements of operations.
2020
During the three months ended March 31, 2020, we determined that the carrying value of certain long-lived asset groups in southern Kansas, and central Oklahoma where lower pricing is expected to impact drilling and production levels, are not recoverable and exceeded their estimated fair value. We recorded non-cash impairment charges of $64.0 million based on the estimated fair value of the asset groups. These charges are included within impairments in our consolidated statements of operations. There were no additional triggering events identified during the eight months ended August 31, 2020 or one month ended September 30, 2020.
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
NOTE 5 – REVENUE FROM CONTRACTS WITH CUSTOMERS
Our revenue streams are reported under our three segments: oil and natural gas, contract drilling, and mid-stream. This is our disaggregation of revenue and how our segment revenue is reported (as reflected in Note 23 – Industry Segment Information). Revenue from the oil and natural gas segment is derived from sales of our oil and natural gas production. Revenue from the contract drilling segment is derived by contracting with upstream companies to drill an agreed-on number of wells or provide drilling rigs and services over an agreed-on period. Revenue from the Mid-Stream segment is derived from gathering, transporting, and processing natural gas production and selling those commodities.
We satisfy the performance obligation under each segment's contracts as follows:
•contract drilling and mid-stream contracts - satisfy the performance obligations over the agreed-on time;
•oil and natural gas contracts - satisfy the performance obligation with each volume delivery.
For oil and natural gas contracts, as it is more feasible, we account for these deliveries monthly.
Per the contracts for all segments, customers pay for the services/goods received monthly within an agreed number of days following the end of the month. Other than the mid-stream demand fees and shortfall fees discussed further below, there were no other contract assets or liabilities falling within the scope of this accounting pronouncement.
Oil and Natural Gas Revenues
Typical types of revenue contracts entered into by our oil and gas segment are Oil Sales Contracts, North American Energy Standards Board (NAESB) Contracts, Gas Gathering and Processing Agreements, and revenues earned as the non-operated party with the operator serving as an agent on our behalf under joint operating agreements. Consideration received is variable and settled monthly while contract terms can range from a single month or evergreen to terms of a decade or more. Revenues from oil and natural gas sales are recognized when the customer obtains control of the sold product which typically occurs at the point of delivery to the customer.
Certain costs, as either a deduction from revenue or as an expense, are determined based on when control of the commodity is transferred to our customer, which would affect our total revenue recognized, but will not affect gross profit. For example, gathering, processing and transportation costs are included as part of the contract price with the customer on transfer of control of the commodity are included in the transaction price, while costs incurred while we are in control of the commodity represent operating costs.
Contract Drilling Revenues
Contract drilling revenues and expenses are primarily recognized as services are performed and collection is reasonably assured. Payments for mobilization and demobilization activities do not related to a distinct good or service within the contract, but are recognized as revenue when received as deferral for ratable recognition over the contract term is not material to the consolidated financial statements. Costs incurred to relocate rigs and other drilling equipment to areas in which a contract has not been secured are expensed as incurred and any reimbursements received for out-of-pocket expenses are recorded as both revenues and direct costs.
Most of our drilling contracts have a term of one year or less and the remaining performance obligations under the contracts without a fixed term are not material.
Mid-Stream Contracts Revenues
Revenues are generated from the fees earned for gas gathering and processing services provided to a customer or by selling of hydrocarbons to other mid-stream companies. The typical revenue contracts used by this segment are gas gathering and processing agreements as well as product sales. We recognize sales revenue at the point in time when control transfers to the purchaser, typically at a specified delivery point, based on the contractually agreed upon fixed or index-based price received.
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
Contracts for gas gathering and processing services may include terms for demand fees or shortfall fees. Demand fees or shortfall fees exist in arrangements where a customer agrees to pay a fixed fee for a contractually agreed upon pipeline capacity or shortfall fees for any minimum volumes not utilized, which create performance obligations for each individual period of reservation. Revenue for these fees is recognized once the services have been completed, the customer no longer has access to the contracted capacity, or the likelihood of the customer exercising all or a portion of their remaining rights becomes remote.
The table below shows the changes in our contract asset and contract liability balances during periods presented which are primarily associated with demand fees and the impact to gas gathering and processing revenues:
| | | | | | | | | | | | | | | | | | | | | | | |
| | | Successor | | Successor | | |
| Classification on the Consolidated Balance Sheets | | December 31, 2021 | | December 31, 2020 | | Change |
| | | (In thousands) |
Assets | | | | | | | |
Current contract assets | Prepaid expenses and other | | $ | 174 | | | $ | 6,084 | | | $ | (5,910) | |
Non-current contract assets | Other assets | | — | | | 173 | | | (173) | |
Total contract assets | | | $ | 174 | | | $ | 6,257 | | | $ | (6,083) | |
| | | | | | | |
Liabilities | | | | | | | |
Current contract liabilities | Current portion of other long-term liabilities | | $ | 1,588 | | | $ | 2,583 | | | $ | (995) | |
Non-current contract liabilities | Other long-term liabilities | | 200 | | | 1,589 | | | (1,389) | |
Total contract liabilities | | | 1,788 | | | 4,172 | | | (2,384) | |
Contract assets (liabilities), net | | | $ | (1,614) | | | $ | 2,085 | | | $ | (3,699) | |
Included below is the adjustment to demand fees from adopting ASC 606 over the remaining term of the contracts as of December 31, 2021.
| | | | | | | | | | | | | | |
Contract | Remaining Term of Contract | 2022 | 2023 and beyond | Total Remaining Impact to Revenue |
| | (In thousands) |
Demand fee contracts | 1 - 10 months | $ | 1,374 | | $ | — | | $ | 1,374 | |
NOTE 6 – ACQUISITIONS AND DIVESTITURES
Oil and Natural Gas
There was no significant acquisition activity during the year ended December 31, 2021 or the four months ended December 31, 2020. We acquired $0.4 million of producing and other oil and natural gas properties during the eight months ended August 31, 2020.
The company initiated an asset divestiture program at the beginning of 2021 to sell certain non-core oil and gas properties and reserves (the “Divestiture Program”). On October 4, 2021, the company announced that it is expanding the Divestiture Program to now include the potential sale of additional properties, including up to all of UPC’s oil and gas properties and reserves. On January 20, 2022, the company announced that it has retained a financial advisor and launched the process.
On March 8, 2022, the company closed on the sale of wells and related leases located near the Oklahoma Panhandle for $5.0 million, subject to customary closing and post-closing adjustments with an effective date of December 1, 2021. No gain or loss was recognized as the sale of these assets did not result in a significant alteration of the full cost pool.
On August 16, 2021, the company closed on the sale of substantially all of our wells and related leases located near Oklahoma City, Oklahoma for $19.5 million, subject to customary closing and post-closing adjustments. No gain or loss was recognized as the sale of these assets did not result in a significant alteration of the full cost pool.
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
On May 6, 2021, the company closed on the sale of substantially all of our wells and related leases located in Reno and Stafford Counties, Kansas for $7.1 million, subject to customary closing and post-closing adjustments. No gain or loss was recognized as the sale of these assets did not result in a significant alteration of the full cost pool.
We also sold $5.0 million of other non-core oil and natural gas assets, net of related expenses, during the year ended December 31, 2021, compared to $0.4 million during the four months ended December 31, 2020, and $1.2 million during the eight months ended August 31, 2020. No gain or loss was recognized as the sale of these assets did not result in a significant alteration of the full cost pool.
Contract Drilling
There was no significant acquisition activity during the year ended December 31, 2021, the four months ended December 31, 2020, or eight months ended August 31, 2020.
We sold non-core contract drilling assets for proceeds of $12.7 million, net of related expenses, during the year ended December 31, 2021, compared to $1.3 million during the four months ended December 31, 2020, and $4.8 million during the eight months ended August 31, 2020. These proceeds resulted in net gains of $10.1 million during the year ended December 31, 2021, compared to $0.5 million during the four months ended December 31, 2020, and $1.4 million during the eight months ended August 31, 2020.
Mid-Stream
In November 2021, we closed on an acquisition for $13.0 million, subject to customary closing and post-closing adjustments, that included a cryogenic processing plant, approximately 1,620 miles of low-pressure gathering pipeline, and related compressor stations located in southern Kansas. The transaction was accounted for as an asset acquisition.
There was no significant acquisition activity during the year ended December 31, 2020.
There was no significant divestiture activity during the year ended December 31, 2021, the four months ended December 31, 2020, or eight months ended August 31, 2020.
Corporate and Other
In September 2021, we closed the sale of our corporate headquarters building and land for $35.0 million resulting in a gain of $0.9 million, net of $2.2 million of transaction costs. In conjunction with the closing, we entered into a multi-year lease for a portion of the building.
NOTE 7 – CAPITAL STOCK
In June 2021, we repurchased an aggregate of 600,000 shares of our common stock from the Lenders (as defined in Note 10 - Long-Term Debt And Other Long-Term Liabilities) which received these shares as an exit fee during our reorganization. The Lenders were paid $15.00 per share for their respective shares, for an aggregate cash purchase price of $9.0 million. The cash purchase price and direct acquisition costs are reflected as treasury stock on the consolidated balance sheets as of December 31, 2021.
In June 2021, our board of directors (the Board) authorized repurchasing up to $25.0 million of our outstanding common stock. In October 2021, the Board authorized an increase from $25.0 million of authorized repurchases to $50.0 million. The repurchases will be made through open market purchases, privately negotiated transactions, or other available means. We have no obligation to repurchase any shares under the repurchase program and may suspend or discontinue it at any time without prior notice.
As of December 31, 2021, we had repurchased a total of 1,271,963 shares at an average share price of $32.57 for an aggregate purchase price of $41.4 million under the repurchase program.
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
During the year ended December 31, 2021, we also repurchased 78,000 shares in a privately negotiated transaction at a share price of $19.07 which were not part of the repurchase program.
The cumulative number of shares repurchased as of December 31, 2021 totaled 1,949,963, resulting in outstanding shares of 10,050,037.
NOTE 8 – EARNINGS (LOSS) PER SHARE
Information related to the calculation of earnings (loss) per share attributable to Unit Corporation for the year ended December 31, 2021, four months ended December 31, 2020, and eight months ended August 31, 2020 is as follows:
| | | | | | | | | | | | | | | | | | | | |
| | Earnings (Loss) (Numerator) | | Weighted Shares (Denominator) | | Per-Share Amount |
| | (In thousands except per share amounts) |
For the year ended December 31, 2021 (Successor) | | | | | | |
Basic earnings attributable to Unit Corporation per common share | | $ | 60,647 | | | 11,405 | | | $ | 5.32 | |
Effect of dilutive restricted stock units | | — | | | 115 | | | (0.06) | |
Diluted earnings attributable to Unit Corporation per common share | | $ | 60,647 | | | 11,520 | | | $ | 5.26 | |
For the four months ended December 31, 2020 (Successor) | | | | | | |
Basic loss attributable to Unit Corporation per common share | | $ | (18,140) | | | 12,000 | | | $ | (1.51) | |
For the eight months ended August 31, 2020 (Predecessor) | | | | | | |
Basic loss attributable to Unit Corporation per common share | | $ | (931,012) | | | 53,368 | | | $ | (17.45) | |
There were no potentially dilutive shares for inclusion during the eight months ended August 31, 2020 and four months ended December 31, 2020 as the company's stock-based awards outstanding immediately before the Effective Date were cancelled on the Effective Date.
The following stock options were not included in the computation of diluted earnings (loss) per share because the option exercise prices were greater than the average market price of our common stock for the year ended December 31, 2021:
| | | | | | | |
| 2021 | | |
Stock options | 361,418 | | | |
Average exercise price | $ | 45.00 | | | |
NOTE 9 – ACCRUED LIABILITIES
Accrued liabilities consisted of the following as of December 31: | | | | | | | | | | | |
| Successor | | Successor |
| 2021 | | 2020 |
| (In thousands) |
Employee costs | $ | 10,005 | | | $ | 8,878 | |
Lease operating expenses | 3,451 | | | 6,405 | |
Capital expenditures | 3,962 | | | — | |
Taxes | 3,320 | | | 2,324 | |
Interest payable | 296 | | | 884 | |
Legal settlement (Note 21) | — | | | 2,070 | |
Other | 1,416 | | | 1,182 | |
Total accrued liabilities | $ | 22,450 | | | $ | 21,743 | |
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
NOTE 10 – LONG-TERM DEBT AND OTHER LONG-TERM LIABILITIES
Long-Term Debt
Long-term debt consisted of the following as of December 31: | | | | | | | | | | | | | | |
| Successor | | | Successor |
| 2021 | | | 2020 |
| (In thousands) |
Current portion of long-term debt: | | | | |
Exit credit agreement with an average interest rate of 6.7% | $ | — | | | | $ | 600 | |
Long-term debt: | | | | |
Exit credit agreement with an average interest of 6.7% | — | | | | 98,400 | |
Superior credit agreement with an average interest rate of 2.1% at December 31, 2021 | 19,200 | | | | — | |
Total long-term debt | $ | 19,200 | | | | $ | 98,400 | |
Exit Credit Agreement. On the Effective Date, under the terms of the Plan, the company entered into an amended and restated credit agreement (the Exit credit agreement), providing for a $140.0 million senior secured revolving credit facility (RBL Facility) and a $40.0 million senior secured term loan facility, among (i) the company, UDC, and UPC, (ii) the guarantors, including the company and all its subsidiaries existing as of the Effective Date (other than Superior Pipeline Company, L.L.C. and its subsidiaries), (iii) the lenders under the agreement (Lenders), and (iv) BOKF, NA dba Bank of Oklahoma as administrative agent and collateral agent (in such capacity, the Administrative Agent).
The maturity date of borrowings under the Exit credit agreement is March 1, 2024. Revolving Loans and Term Loans (each as defined in the Exit credit agreement) may be Eurodollar Loans or ABR Loans (each as defined in the Exit credit agreement). Revolving Loans that are Eurodollar Loans will bear interest at a rate per annum equal to the Adjusted LIBO Rate (as defined in the Exit credit agreement) for the applicable interest period plus 525 basis points. Revolving Loans that are ABR Loans will bear interest at a rate per annum equal to the Alternate Base Rate (as defined in the Exit credit agreement) plus 425 basis points. Term Loans that are Eurodollar Loans will bear interest at a rate per annum equal to the Adjusted LIBO Rate for the applicable interest period plus 625 basis points. Term Loans that are ABR Loans will bear interest at a rate per annum equal to the Alternate Base Rate plus 525 basis points.
On April 6, 2021, the company finalized the first amendment to the Exit credit agreement. Under the first amendment, the company reaffirmed its borrowing base of $140.0 million of the RBL Facility, amended certain financial covenants, and received less restrictive terms, among others, as it relates to the disposition of assets and the use of proceeds from those dispositions.
On July 27, 2021, the company finalized the second amendment to the Exit credit agreement. Under the second amendment, the company obtained confirmation that the Term Loan had been paid in full prior to the amendment date and received one-time waivers related to the disposition of assets.
On October 19, 2021, the company finalized the third amendment to the Exit credit agreement. Under the third amendment, the company requested, and was granted, a reduction in the RBL Facility borrowing base from $140.0 million to $80.0 million in addition to less restrictive terms as it relates to capital expenditures, required hedges, and the use of proceeds from the disposition of certain assets, while also amending certain financial covenants.
On March 30, 2022, the RBL Facility borrowing base of $80.0 million was reaffirmed.
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
The Exit credit agreement requires the company to comply with certain financial ratios, including a covenant that the company will not permit the Net Leverage Ratio (as defined in the Exit credit agreement) as of the last day of the fiscal quarters ended (i) December 31, 2020 and March 31, 2021, to be greater than 4.00 to 1.00, (ii) June 30, 2021 and September 30, 2021, to be greater than 3.75 to 1.00, and (iii) December 31, 2021 and any fiscal quarter thereafter, to be greater than 3.25 to 1.00. In addition, beginning with the fiscal quarter ended December 31, 2020, the company may not (a) permit the Current Ratio (as defined in the Exit credit agreement) as of the last day of any fiscal quarter to be less than 1.00 to 1.00 or (b) permit the Interest Coverage Ratio (as defined in the Exit credit agreement) as of the last day of any fiscal quarter to be less than 2.50 to 1.00. The Exit credit agreement also contains provisions, among others, that limit certain capital expenditures, and require certain hedging activities. The Exit credit agreement further requires the company to provide quarterly financial statements within 45 days after the end of each of the first three quarters of each fiscal year and annual financial statements within 90 days after the end of each fiscal year. Unit was in compliance with these covenants as of December 31, 2021.
The Exit credit agreement is secured by first-priority liens on substantially all the personal and real property assets of the Borrowers and the Guarantors, including the company's ownership interests in Superior.
We had no current or long-term borrowings, and $2.4 million of letters of credit outstanding under the Exit credit agreement as of December 31, 2021, compared to $0.6 million current and $98.4 million long-term borrowings, and $5.5 million of letters of credit outstanding as of December 31, 2020.
Predecessor Unit Credit Agreement. Before the filing of the Chapter 11 Cases, the Predecessor Unit credit agreement had a scheduled maturity date of October 18, 2023 that would have accelerated to November 16, 2020 if, by that date, all the Notes were not repurchased, redeemed, or refinanced with indebtedness having a maturity date at least six months following October 18, 2023 (Credit Agreement Extension Condition). Filing the bankruptcy petitions on May 22, 2020 constituted an event of default that accelerated our obligations under the Unit credit agreement, and the lenders’ rights of enforcement under the Unit credit agreement were automatically stayed because of the Chapter 11 Cases.
Before filing the Chapter 11 Cases, we were charged a commitment fee of 0.375% on the amount available but not borrowed. That fee varied based on the amount borrowed as a percentage of the total borrowing base. Total amendment fees of $3.3 million in origination, agency, syndication, and other related fees were being amortized over the life of the Unit credit agreement. Due to the remaining commitments under the Unit credit agreement being terminated by the lenders', the unamortized debt issuance costs of $2.4 million were written off during the eight months ended August 31, 2020. Under the Unit credit agreement, we pledged as collateral 80% of the proved developed producing (discounted as present worth at 8%) total value of our oil and gas properties. Under the mortgages covering those oil and gas properties, UPC also pledged certain items of its personal property.
Before filing the Chapter 11 Cases, any part of the outstanding debt under the Unit credit agreement could be fixed at a London Interbank Offered Rate (LIBOR). LIBOR interest was computed as the LIBOR base for the term plus 1.50% to 2.50% depending on the level of debt as a percentage of the borrowing base and was payable at the end of each term, or every 90 days, whichever is less. Borrowings not under LIBOR bear interest equal to the higher of the prime rate specified in the Unit credit agreement and the sum of the Federal Funds Effective Rate (as defined in the Unit credit agreement) plus 0.50%, but in no event would the interest on those borrowings be less than LIBOR plus 1.00% plus a margin. Interest was payable at the end of each month or at the end of each LIBOR contract and the principal may be repaid in whole or in part at any time, without a premium or penalty.
On the Effective Date, each lender under the Predecessor Unit credit agreement and the DIP Credit Agreement (as defined below) received its pro rata share of revolving loans, term loans and letter-of-credit participations under the Exit credit agreement, in exchange for that lender’s allowed claims under the Predecessor Unit credit agreement or the DIP Credit Agreement.
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
Superior Credit Agreement. On May 10, 2018, Superior entered into a five-year, $200.0 million senior secured revolving credit facility with an option to increase the credit amount up to $250.0 million, subject to certain conditions. The amounts borrowed under the Superior credit agreement bear annual interest at a rate, at Superior’s option, equal to (a) LIBOR plus the applicable margin of 2.00% to 3.25% or (b) the alternate base rate (greater of (i) the federal funds rate plus 0.5%, (ii) the prime rate, and (iii) the Thirty-Day LIBOR Rate (as defined in the Superior credit agreement)) plus the applicable margin of 1.00% to 2.25%. The obligations under the Superior credit agreement are secured by mortgage liens on certain of Superior’s processing plants and gathering systems. The credit agreement provides that if ICE Benchmark Administration no longer reports the LIBOR or Administrative Agent determines in good faith that the rate so reported no longer accurately reflects the rate available to Lender in the London Interbank Market or if such index no longer exists or accurately reflects the rate available to Administrative Agent in the London Interbank Market, Administrative Agent may select a replacement index.
Superior is charged a commitment fee of 0.375% on the amount available but not borrowed which varies based on the amount borrowed as a percentage of the total borrowing base.
The Superior credit agreement requires that Superior maintain a Consolidated EBITDA to interest expense ratio (as defined in the Superior credit agreement) for the most-recently ended rolling four quarters of at least 2.50 to 1.00, and a funded debt to Consolidated EBITDA ratio (as defined in the Superior credit agreement) of not greater than 4.00 to 1.00. The agreement also contains several customary covenants that restrict (subject to certain exceptions) Superior’s ability to incur additional indebtedness, create additional liens on its assets, make investments, pay distributions, sign sale and leaseback transactions, engage in certain transactions with affiliates, engage in mergers or consolidations, sign hedging arrangements, and acquire or dispose of assets. Superior was in compliance with these covenants as of December 31, 2021
The Superior credit agreement is used to fund capital expenditures and acquisitions and provide general working capital and letters of credit. We had $19.2 million of borrowings and $0.5 million of letters of credit outstanding under the Superior credit agreement as of December 31, 2021, compared to no borrowings and $2.6 million of letters of credit outstanding as of December 31, 2020.
Unit is not a party to and does not guarantee Superior's credit agreement. Superior and its subsidiaries were not debtors in the Chapter 11 Cases, and the Superior credit agreement was not affected by Unit's bankruptcy.
Predecessor 6.625% Senior Subordinated Notes. The Predecessor 6.625% Notes (Predecessor Notes) were issued under an Indenture dated as of May 18, 2011, between the company and Wilmington Trust, National Association (successor to Wilmington Trust FSB), as Trustee (Trustee), as supplemented by the First Supplemental Indenture dated as of May 18, 2011, between us, the Guarantors, and the Trustee, and as further supplemented by the Second Supplemental Indenture dated as of January 7, 2013, between us, the Guarantors, and the Trustee (as supplemented, the 2011 Indenture), establishing the terms of and providing for issuing the Predecessor Notes.
As a result of Unit's emergence from bankruptcy, the Predecessor Notes were cancelled and our liability under the Predecessor Notes was discharged as of the Effective Date. Holders of the Predecessor Notes were issued shares of New Common Stock in accordance with the Plan.
Predecessor DIP Credit Agreement. As contemplated by the Restructuring Support Agreement between the company and certain of the Predecessor Note holders and our lenders, the company and the other Debtors entered into a Superpriority Senior Secured Debtor-in-Possession Credit Agreement dated May 27, 2020 ( DIP credit agreement), among the Debtors, the lenders under the facility (the DIP lenders), and BOKF, NA dba Bank of Oklahoma, as administrative agent, under which the DIP lenders agreed to provide us with a $36.0 million multiple-draw loan facility (DIP credit facility). The bankruptcy court entered an interim order on May 26, 2020 approving the DIP credit facility, permitting the Debtors to borrow up to $18.0 million on an interim basis. On June 19, 2020, the bankruptcy court granted final approval of the DIP credit facility.
Before its repayment and termination on the Effective Date, borrowings under the DIP credit facility matured on the earliest of (i) September 22, 2020 (subject to a two-month extension to be approved by the DIP Lenders), (ii) the sale of all or substantially all the assets of the Debtors under Section 363 of the Bankruptcy Code or otherwise, (iii) the effective date of a plan of reorganization or liquidation in the Chapter 11 Cases, (iv) the entry of an order by the bankruptcy court dismissing any of the Chapter 11 Cases or converting such Chapter 11 Cases to a case under Chapter 7 of the Bankruptcy Code and (v) the date of termination of the DIP lenders’ commitments and the acceleration of any outstanding extensions of credit, in each case, under the DIP credit facility under and subject to the DIP Credit Agreement and the bankruptcy court’s orders.
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
On the Effective Date, the DIP credit facility was paid in full and terminated, and each holder of an allowed claim under the DIP credit facility received its pro rata share of revolving loans, term loans, and letter-of-credit participations under the Exit credit agreement. In addition, each holder was issued its pro rata share of an equity fee under the Exit credit agreement equal to 5% of the New Common Stock (subject to dilution by shares reserved for issuance under a management incentive plan and on exercise of the Warrants).
For further information about the DIP Credit Agreement, please see Note 2 – 2020 Emergence From Voluntary Reorganization Under Chapter 11.
Other Long-Term Liabilities
Other long-term liabilities consisted of the following as of December 31: | | | | | | | | | | | |
| Successor | | Successor |
| 2021 | | 2020 |
| (In thousands) |
Asset retirement obligation (ARO) liability | $ | 25,688 | | | $ | 23,356 | |
Workers’ compensation | 7,925 | | | 10,164 | |
Finance lease obligations | — | | | 3,216 | |
Contract liabilities | 1,788 | | | 4,172 | |
Separation benefit plans | 2,022 | | | 4,201 | |
Gas balancing liability | 1,090 | | | 3,997 | |
Other long-term liabilities | — | | | 1,321 | |
| 38,513 | | | 50,427 | |
Less: current portion | 5,574 | | | 11,168 | |
Total other long-term liabilities | $ | 32,939 | | | $ | 39,259 | |
NOTE 11 – ASSET RETIREMENT OBLIGATIONS
The following table summarizes activity for our estimated AROs during the year ended December 31, 2021 (in thousands):
| | | | | | | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
December 31, 2020 (Successor) | | $ | 23,356 | |
Accretion of discount | | 1,892 | |
Liability incurred | | 7 | |
Liability settled | | (1,140) | |
Liability sold | | (1,935) | |
Revision of estimates (1) | | 3,507 | |
December 31, 2021 (Successor) | | 25,688 | |
Less: current portion (Successor) | | 2,537 | |
Long-term ARO liability (Successor) | | $ | 23,151 | |
_______________________
1.Plugging liability estimates were revised for updates in the cost of services used to plug wells over the preceding year and estimated dates to be plugged.
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
The following table summarizes activity for our estimated AROs during the eight months ended August 31, 2020 and the four months ended December 31, 2020 (in thousands):
| | | | | | | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
December 31, 2019 (Predecessor) | | $ | 66,627 | |
Accretion of discount | | 1,545 | |
Liability incurred | | 465 | |
Liability settled | | (838) | |
Liability sold | | (487) | |
Revision of estimates (1) | | (28,328) | |
August 31, 2020 (Predecessor) | | 38,984 | |
Fresh start adjustments | | (14,393) | |
August 31, 2020 (Successor) | | 24,591 | |
Accretion of discount | | 467 | |
Liability incurred | | 151 | |
Liability settled | | (95) | |
| | |
Revision of estimates (1) | | (1,758) | |
December 31, 2020 (Successor) | | 23,356 | |
Less: current portion (Successor) | | 2,121 | |
Long-term ARO liability (Successor) | | $ | 21,235 | |
_______________________
1.Plugging liability estimates were revised for updates in the cost of services used to plug wells over the preceding year and estimated dates to be plugged.
NOTE 12 – WORKERS' COMPENSATION
We are liable for workers' compensation benefits for traumatic injuries through our self-insured program to provide income replacement and medical treatment for work-related traumatic injury claims as required by applicable state laws. Workers' compensation laws also compensate survivors of workers who suffer employment related deaths. Our liability for traumatic injury claims is the estimated present value of current workers' compensation benefits, based on our actuarial estimates. Our actuarial calculations are based on a blend of actuarial projection methods and numerous assumptions including claim development patterns, mortality, medical costs and interest rates.
The following table summarizes activity for our workers' compensation liability during the year ended December 31, 2021 (in thousands):
| | | | | | | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
December 31, 2020 (Successor) | | $ | 10,164 | |
Claims and valuation adjustments | | (1,834) | |
Payments | | (405) | |
December 31, 2021 (Successor) | | 7,925 | |
Less: current portion (Successor) | | 1,221 | |
Long-term workers' compensation liability (Successor) | | $ | 6,704 | |
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
The following table summarizes activity for our workers' compensation liability during the eight months ended August 31, 2020 and the four months ended December 31, 2020 (in thousands):
| | | | | | | | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
| | |
December 31, 2019 (Predecessor) | | $ | 11,511 | |
Claims and valuation adjustments | | 906 | |
Payments | | (427) | |
August 31, 2020 (Predecessor) | | 11,990 | |
Fresh start adjustments | | — | |
August 31, 2020 (Successor) | | 11,990 | |
Claims and valuation adjustments | | (1,679) | |
Payments | | (147) | |
December 31, 2020 (Successor) | | 10,164 | |
Less: current portion (Successor) | | 1,705 | |
Long-term workers' compensation liability (Successor) | | $ | 8,459 | |
Our workers' compensation liability above is presented on a gross basis and does not include our expected receivables on our insurance policy. Our receivables for traumatic injury claims under these policies as of December 31, 2021 and 2020 are $4.0 million and $5.2 million, respectively, and are included in Other assets on our consolidated balance sheets.
NOTE 13 – INCOME TAXES
As a result of the Plan in 2020, the company experienced an ownership change under Sec. 382 of the Internal Revenue Code (IRC). Under IRC Sec. 382, the company’s tax attributes, most notably its net operating loss carryovers, are potentially subject to various limitations going forward. The company believes it has satisfied the requirements of Sec. 382(l)(5) whereby our tax attributes are generally not subject to limitations under Sec. 382(a) and have reflected that result in our financials accordingly. While cancellation of debt income (CODI) is generally considered taxable income under IRC Sec. 108, it provides an exception to that rule for CODI realized under a Title 11 case of the United States Code. In exchange for this exception, the taxpayer must reduce certain tax attributes including its net operating loss carryovers, credit carryovers, and tax basis in its assets in the amount of the CODI not recognized under the IRC Sec. 108 exception. The amount of CODI not recognized as a result of the IRC Sec. 108 exception was $506.3 million. As a result, our net operating loss carryovers were reduced by $456.3 million and the tax basis of our assets were reduced by $50.0 million.
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
A reconciliation of income tax expense (benefit) computed by applying the federal statutory rate to pre-tax income (loss) to our effective income tax expense (benefit) during the periods indicated is as follows:
| | | | | | | | | | | | | | | | | | | | | | |
| Successor | | | Predecessor |
| Year Ended December 31, 2021 | | Four Months Ended December 31, 2020 | | | Eight Months Ended August 31, 2020 | |
| (In thousands) |
Income tax expense (benefit) computed by applying the statutory rate | $ | 12,772 | | | $ | (3,001) | | | | $ | (190,103) | | | |
State income tax expense (benefit), net of federal benefit | 2,129 | | | (500) | | | | (31,684) | | | |
Warrant liability revaluation | 4,640 | | | — | | | | — | | | |
Restricted stock shortfall | — | | | — | | | | 7,404 | | | |
Non-controlling interest in Superior | (3,046) | | | (1,017) | | | | 7,504 | | | |
Goodwill impairment | — | | | — | | | | — | | | |
Valuation allowance | (16,612) | | | 4,047 | | | | 177,284 | | | |
Reorganization adjustments | — | | | — | | | | 14,152 | | | |
Statutory depletion and other | 290 | | | 169 | | | | 813 | | | |
Income tax expense (benefit) | $ | 173 | | | $ | (302) | | | | $ | (14,630) | | | |
The company's total provision for income taxes consisted of the following during the periods indicated:
| | | | | | | | | | | | | | | | | | | | | | |
| Successor | | | Predecessor |
| Year Ended December 31, 2021 | | Four Months Ended December 31, 2020 | | | Eight Months Ended August 31, 2020 | |
| (In thousands) |
Current taxes: | | | | | | | | |
Federal | $ | — | | | $ | — | | | | $ | (917) | | | |
State | 173 | | | (302) | | | | — | | | |
| 173 | | | (302) | | | | (917) | | | |
Deferred taxes: | | | | | | | | |
Federal | — | | | — | | | | (16,663) | | | |
State | — | | | — | | | | 2,950 | | | |
| — | | | — | | | | (13,713) | | | |
Total provision for income taxes | $ | 173 | | | $ | (302) | | | | $ | (14,630) | | | |
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
Net deferred tax assets and liabilities are comprised of the following as of December 31:
| | | | | | | | | | | |
| Successor | | Successor |
| 2021 | | 2020 |
| (In thousands) |
Deferred tax assets: | | | |
Allowance for losses and nondeductible accruals | $ | 23,819 | | | $ | 22,051 | |
Net operating loss carryforward | 94,441 | | | 100,236 | |
Depreciation, depletion, amortization, and impairment | 68,001 | | | 80,947 | |
Alternative minimum tax and research and development tax credit carryforward | 1,738 | | | 1,738 | |
| 187,999 | | | 204,972 | |
Deferred tax liability: | | | |
| | | |
Investment in Superior | (3,626) | | | (3,987) | |
Net deferred tax asset | 184,373 | | | 200,985 | |
Valuation allowance | (184,373) | | | (200,985) | |
Non-current—deferred tax liability | $ | — | | | $ | — | |
We concluded that it is more likely than not that the net deferred tax asset will not be realized and has recorded a full valuation allowance, reducing the net deferred tax asset to zero. The company has maintained this conclusion as of December 31, 2021 and 2020. The company will continue to evaluate whether the valuation allowance is needed in future reporting periods and it will remain until the company can conclude that the net deferred tax assets are more likely than not to be realized. Future events or new evidence which may lead the company to conclude that it is more likely than not its net deferred tax assets will be realized include, but are not limited to, cumulative historical pre-tax earnings, sustained significant improvements in commodity prices, a sustained significant increase in rig utilization and/or rates, a material and sizable asset acquisition or disposition, and taxable events that could result from one or more future potential transactions. The valuation allowance does not prohibit the company from utilizing the tax attributes if the company recognizes taxable income. As long as the company continues to conclude that the valuation allowance against its net deferred tax assets is necessary, the company will not have significant deferred income tax expense or benefit.
We file income tax returns in the U.S. federal jurisdiction and various states. We are no longer subject to U.S. federal tax examinations for years before 2017 or state income tax examinations by state taxing authorities for years before 2016. As of December 31, 2021, and after consideration of the tax attribute reductions of IRC Section 108 and finalization of the company’s 2020 federal income tax return, the company has an expected federal net operating loss carryforward of $385.5 million of which $190.5 million is subject to expiration between 2036 and 2037. As of December 31, 2021, our tax basis in UPC's properties was approximately $475.0 million.
NOTE 14 – EMPLOYEE BENEFIT PLANS
Separation Benefit Plans. As of the Effective Date, the Board adopted (i) the Amended and Restated Separation Benefit Plan of Unit Corporation and Participating Subsidiaries (Amended Separation Benefit Plan), (ii) the Amended and Restated Special Separation Benefit Plan of Unit Corporation and Participating Subsidiaries (Amended Special Separation Benefit Plan) and (iii) the Separation Benefit Plan of Unit Corporation and Participating Subsidiaries (New Separation Benefit Plan). In accordance with the Plan, the Amended Separation Benefit Plan and the Amended Special Separation Benefit Plan allowed former employees or retained employees with vested severance benefits under either plan to receive certain cash payments in full satisfaction for their allowed separation claim under the Chapter 11 Cases.
Also in accordance with the Plan, the New Separation Benefit Plan was a comprehensive severance plan for retained employees, including retained employees whose severance did not already vest under the Amended Separation Benefit Plan or the Amended Special Separation Benefit Plan. The New Separation Benefit Plan provided eligible employees that are involuntarily separated with two weeks of severance pay per year of service, with a minimum of four weeks and a maximum of 13 weeks. These benefits also vested for voluntary separation after 20 years of service provided to the company.
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
On November 1, 2021, the New Separation Benefit Plan was amended (Amended New Separation Benefit Plan) with consideration to the Divestiture Program to redefine which employees are entitled to the two weeks of severance pay per year of service with a minimum of four weeks and a maximum of 13 weeks as well as introduce new employee groups entitled to involuntary separation benefits equal to four months of base salary, six months of base salary, or 12 months of base salary if eligible upon involuntary separation. The Amended New Separation Benefit Plan maintains a 13 week severance benefit for voluntary separation which vests after 20 years of service provided to the company.
We recognized expense for benefits associated with anticipated payments from these separation plans of $3.4 million, $1.4 million, and $18.1 million during the year ended December 31, 2021, the four months ended December 31, 2020, and the eight months ended August 31, 2020, respectively.
401(k) Employee Thrift Plan. Employees who meet specified service requirements may contribute a percentage of their total compensation, up to a specified maximum, to the 401(k) Employee Thrift Plan. We may match each employee’s contribution, up to a specified maximum, in full or on a partial basis with cash or common stock. The 2019 and 2020 plan year matching contributions were made in cash. Total 401(k) employer matching expense was $1.6 million, $0.7 million, and $1.4 million in the year ended December 31, 2021, four months ended December 31, 2020, and eight months ended August 31, 2020, respectively.
Salary Deferral Plan. We provided a salary deferral plan for our executives (Deferral Plan) during the eight months ended August 31, 2020 which allowed participants to defer the recognition of salary for income tax purposes until actual distribution of benefits occurred at either termination of employment, death, or certain defined unforeseeable emergency hardships. As of December 31, 2020, investments held in the Deferral Plan had been paid out to plan participants and the Deferral Plan was terminated.
NOTE 15 – TRANSACTIONS WITH RELATED PARTIES
One current director, Robert Anderson, also serves as an executive with GBK Corporation, a holding company with numerous energy and industry subsidiaries and affiliates, including Kaiser Francis Oil Company and Cactus Drilling Company. The company in the ordinary course of business, made payments for working interests, joint interest billings, drilling services, and product purchases to, and received payments for working interests, joint interest billings, and contract drilling services from, Kaiser Francis Oil Company and Cactus Drilling Company. Payments made to Kaiser Francis Oil Company totaled $5.7 million, $0.5 million, and $1.8 million while payments received totaled $6.2 million, $0.3 million, and $1.6 million during the year ended December 31, 2021, four months ended December 31, 2020, and eight months ended August 31, 2020, respectively. Payments made to Cactus Drilling Company totaled $0.8 million during the year ended December 31, 2021.
One former director, G. Bailey Peyton IV, also serves as Manager and 99.5% owner of Peyton Royalties, LP, a family-controlled limited partnership that owns royalty rights in wells in several states. The company in the ordinary course of business, paid royalties, or lease bonuses, primarily due to its status as successor in interest to prior transactions and as operator of the wells involved and, sometimes, as lessee, regarding certain wells in which Mr. Peyton, members of Mr. Peyton's family, and Peyton Royalties, LP have an interest. Such payments totaled $0.4 million and $0.2 million during year ended December 31, 2021 and the eight months ended August 31, 2020, respectively.
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
NOTE 16 – STOCK-BASED COMPENSATION
Unit Corporation Long Term Incentive Plan. On the Effective Date, the Board adopted the Unit Corporation Long Term Incentive Plan (LTIP) to incentivize employees, officers, directors and other service providers of the company and its affiliates. The LTIP will be administered by the Board or a committee thereof and provides for the grant, from time to time, at the discretion of the Board or a committee thereof, of stock options, stock appreciation rights, restricted stock, restricted stock units, stock awards, dividend equivalents, other stock-based awards, cash awards, performance awards, substitute awards or any combination of the foregoing. Subject to adjustment in the event of certain transactions or changes of capitalization in accordance with the LTIP, 903,226 shares of New Common Stock have been reserved for issuance pursuant to awards under the LTIP. New Common Stock subject to an award that expires or is canceled, forfeited, exchanged, settled in cash, or otherwise terminated without delivery of shares and shares withheld to pay the exercise price of, or to satisfy the withholding obligations with respect to, an award will again be available for delivery pursuant to other awards under the LTIP.
Predecessor Amended Plan and Non-Employee Directors Plan. The Second Amended and Restated Unit Corporation Stock and Incentive Compensation Plan effective May 6, 2015 (the Amended plan) allowed us to grant stock-based and cash-based compensation to our employees (including employees of subsidiaries) and to non-employee directors. We recognized a reversal of expense previously recorded for the unvested awards of $2.2 million for these awards upon cancellation.
Under the Unit Corporation 2000 Non-Employee Directors’ Stock Option Plan (Non-employee directors plan), on the first business day following each annual meeting of shareholders, each person who was then a member of our Board and who was not then an employee of the company or any of its subsidiaries was granted an option to purchase 3,500 shares of common stock.
On the Effective Date, the company's equity-based awards outstanding immediately before the Effective Date were cancelled along with the Amended plan and the Non-employee directors plan. The cancellations resulted in an acceleration of unrecorded stock compensation expense during the eight months ended August 31, 2020. Under the Plan, the company issued warrants to holders of those equity-based awards that were outstanding immediately before the Effective Date who did not opt out of releases under the Plan. For further information, see Note 2 – 2020 Emergence From Voluntary Reorganization Under Chapter 11.
The following table summarizes the stock-based compensation expense activity recognized during the following periods:
| | | | | | | | | | | | | | | | | | | | | | |
| Successor | | | Predecessor |
| Year Ended December 31, 2021 | | Four Months Ended December 31, 2020 | | | Eight Months Ended August 31, 2020 (1) | |
| (In thousands) | | |
Recognized stock compensation expense | $ | 826 | | | $ | — | | | | $ | 6,065 | | | |
Capitalized stock compensation cost for our oil and natural gas properties | $ | — | | | $ | — | | | | $ | — | | | |
Tax benefit on stock-based compensation | $ | 202 | | | $ | — | | | | $ | 1,486 | | | |
_______________________
1.When the company's equity-based awards were cancelled on the Effective Date, we immediately recognized the expense for the cancelled awards of $1.4 million as reorganization costs.
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
Successor Period activity pertaining to nonvested RSUs under the LTIP is as follows:
| | | | | | | | | | | |
| Number of Shares | | Weighted Average Grant Date Fair Value |
Nonvested at December 31, 2020 (Successor) (1) | — | | | $ | — | |
Granted (2) | 315,529 | | | 26.71 | |
Vested | — | | | — | |
Forfeited | — | | | — | |
Nonvested at December 31, 2021 (Successor) (3) | 315,529 | | | $ | 26.71 | |
_______________________
1.There was no activity during the four months ended December 31, 2020.
2.The grants had an aggregate grant date fair value of $8.4 million. Director grants will vest 25% on each of the following dates: May 27, 2022, September 3, 2022, September 3, 2023, and September 3, 2024. Employee grants will one-third vest on each of the following dates: November 21, 2022, October 1, 2023, and October 1, 2024.
3.The aggregate compensation cost related to nonvested RSUs not yet recognized as of December 31, 2021 was $7.9 million with a weighted average remaining service period of 1.7 years.
Successor Period activity pertaining to outstanding stock options under the LTIP is as follows:
| | | | | | | | | | | |
| Number of Shares | | Weighted Average Exercise Price |
Outstanding at December 31, 2020 (Successor) (1) | — | | | $ | — | |
Granted (2) | 361,418 | | | 45.00 | |
Exercised | — | | | — | |
Forfeited or expired | — | | | — | |
Outstanding at December 31, 2021 (Successor) (3) | 361,418 | | | $ | 45.00 | |
_______________________
1.There was no activity during the four months ended December 31, 2020.
2.The grants had an aggregate grant date fair value of $4.1 million and will one-third vest on each of the following dates: October 1, 2022, October 1, 2023, and October 1, 2024. The options have a five year term from the grant date.
3.The stock options outstanding as of December 31, 2021 had a weighted average remaining contractual term of 4.8 years and no aggregate intrinsic value. None of the stock options outstanding as of December 31, 2021 were exercisable. The aggregate compensation cost related to outstanding options not yet recognized as of December 31, 2021 was $3.9 million with a weighted average remaining service period of 1.8 years.
Predecessor Period activity pertaining to nonvested RSUs under the Amended plan is as follows:
| | | | | | | | | | | | | | | | | | | | | | | |
Employees | Number of Time Vested Shares | | Number of Performance Vested Shares | | Total Number of Shares | | Weighted Average Price |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
Nonvested at December 31, 2019 (Predecessor) | 1,527,648 | | | 841,374 | | | 2,369,022 | | | $ | 18.95 | |
Granted | — | | | — | | | — | | | — | |
Vested | (677,076) | | | — | | | (677,076) | | | 19.95 | |
Forfeited | (272,396) | | | (503,809) | | | (776,205) | | | 19.28 | |
Nonvested at August 31, 2020 (Predecessor) | 578,176 | | | 337,565 | | | 915,741 | | | $ | 17.92 | |
Cancelled | (578,176) | | | (337,565) | | | (915,741) | | | 17.92 | |
Nonvested at September 1, 2020 (Successor) | — | | | — | | | — | | | $ | — | |
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
| | | | | | | | | | | |
Non-Employee Directors | Number of Shares | | Weighted Average Price |
| | | |
| | | |
| | | |
| | | |
Nonvested at December 31, 2019 (Predecessor) | 118,688 | | | $ | 14.83 | |
Granted | — | | | — | |
Vested | (48,475) | | | 15.88 | |
Forfeited | — | | | — | |
Nonvested at August 31, 2020 (Predecessor) | 70,213 | | | $ | 14.10 | |
Cancelled | (70,213) | | | 14.10 | |
Nonvested at September 1, 2020 (Successor) | — | | | $ | — | |
Predecessor Period activity pertaining to outstanding stock options under the Non-Employee Directors' Stock Option Plan for the identified periods is as follows:
| | | | | | | | | | | |
| Number of Shares | | Weighted Average Exercise Price |
Outstanding at December 31, 2019 (Predecessor) | 42,000 | | | $ | 48.56 | |
Granted | — | | | — | |
Exercised | — | | | — | |
Forfeited | (14,000) | | | 41.21 | |
Outstanding at August 31, 2020 (Predecessor) | 28,000 | | | $ | 52.24 | |
Cancelled | (28,000) | | | 52.24 | |
Outstanding at September 1, 2020 (Successor) | — | | | $ | — | |
NOTE 17 – DERIVATIVES
Commodity Derivatives
We have entered into various types of derivative transactions covering some of our projected natural gas, NGLs, and oil production. These transactions are intended to reduce our exposure to market price volatility by setting the price(s) we will receive for that production. Our decisions on the price(s), type, and quantity of our production subject to a derivative contract are based, in part, on our view of current and future market conditions as well as certain requirements stipulated in the Exit credit agreement. As of December 31, 2021, our commodity derivative transactions consisted of the following types of hedges:
•Basis/Differential Swaps. We receive or pay the NYMEX settlement value plus or minus a fixed delivery point price for the commodity and pay or receive the published index price at the specified delivery point. We use basis/differential swaps to hedge the price risk between NYMEX and its physical delivery points.
•Swaps. We receive or pay a fixed price for the commodity and pay or receive a floating market price to the counterparty. The fixed-price payment and the floating-price payment are netted, resulting in a net amount due to or from the counterparty.
•Collars. A collar contains a fixed floor price (put) and a ceiling price (call). If the market price exceeds the call strike price or falls below the put strike price, we receive the fixed price and pay the market price. If the market price is between the call and the put strike price, no payments are due from either party.
We do not engage in derivative transactions for speculative purposes. We are not required to post any cash collateral with our counterparties and no collateral has been posted as of December 31, 2021.
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
The following non-designated hedges were outstanding as of December 31, 2021:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
Term | | Commodity | | Contracted Volume | | Weighted Average Fixed Price for Swaps | | Contracted Market |
Jan'22 - Dec'22 | | Natural gas - swap | | 5,000 MMBtu/day | | $2.61 | | IF - NYMEX (HH) |
Jan'23 - Dec'23 | | Natural gas - swap | | 22,000 MMBtu/day | | $2.46 | | IF - NYMEX (HH) |
Jan'22 - Dec'22 | | Natural gas - collar | | 35,000 MMBtu/day | | $2.50 - $2.68 | | IF - NYMEX (HH) |
Jan'22 - Jun'22 | | Crude oil - swap | | 986 Bbl/day | | $70.30 | | WTI - NYMEX |
Jan'22 - Dec'22 | | Crude oil - swap | | 2,300 Bbl/day | | $42.25 | | WTI - NYMEX |
Jan'23 - Dec'23 | | Crude oil - swap | | 1,300 Bbl/day | | $43.60 | | WTI - NYMEX |
Warrants
We recognize the fair value of the warrants as a derivative liability on our consolidated balance sheets with changes in the liability reported as loss on change in fair value of warrants in our consolidated statements of operations. The liability will continue to be adjusted to fair value at each reporting period until the warrants meet the definition of an equity instrument, at which time they will be reported as shareholders' equity and no longer subject to future fair value adjustments.
The following tables present the recognized derivative assets and liabilities on our consolidated balance sheets as of the dates identified:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | As of December 31, 2021 |
| | Balance Sheet Classification | | Presented Gross | | Effects of Netting | | Presented Net |
| | | | (In thousands) |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
| | | | | | | | |
Liabilities: | | | | | | | | |
Current Commodity Derivatives | | Current derivative liabilities | | $ | 40,876 | | | $ | — | | | $ | 40,876 | |
Long-term Commodity Derivatives | | Non-current derivative liabilities | | 17,855 | | | — | | | 17,855 | |
Warrant Liability | | Warrant liability | | 19,822 | | | — | | | 19,822 | |
Total derivative liabilities | | | | $ | 78,553 | | | $ | — | | | $ | 78,553 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | | As of December 31, 2020 |
| | Balance Sheet Classification | | Presented Gross | | Effects of Netting | | Presented Net |
| | | | (In thousands) |
Assets: | | | | | | | | |
Current commodity derivatives | | Current derivative assets | | $ | 3,292 | | | $ | (3,292) | | | $ | — | |
Long-term commodity derivatives | | Non-current derivative assets | | 144 | | | (144) | | | — | |
Total derivative assets | | | | $ | 3,436 | | | $ | (3,436) | | | $ | — | |
Liabilities: | | | | | | | | |
Current Commodity Derivatives | | Current derivative liabilities | | $ | 4,339 | | | $ | (3,292) | | | $ | 1,047 | |
Long-term Commodity Derivatives | | Non-current derivative liabilities | | 4,803 | | | (144) | | | 4,659 | |
Warrant Liability | | Warrant liability | | 885 | | | — | | | 885 | |
Total derivative liabilities | | | | $ | 10,027 | | | $ | (3,436) | | | $ | 6,591 | |
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
The following table shows the activity related to derivative instruments in the consolidated statements of operations for the periods indicated:
| | | | | | | | | | | | | | | | | | | | | | |
| Successor | | | Predecessor |
Year Ended December 31, 2021 | | Four Months Ended December 31, 2020 | | | Eight Months Ended August 31, 2020 | |
| (In thousands) |
Loss on derivatives | $ | (97,615) | | | $ | (985) | | | | $ | (10,704) | | | |
Cash settlements paid on commodity derivatives | (44,591) | | | (1,133) | | | | (4,244) | | | |
Loss on derivatives less cash settlements paid on commodity derivatives | $ | (53,025) | | | $ | 148 | | | | $ | (6,460) | | | |
| | | | | | | | |
Loss on change in fair value of warrants | $ | (18,937) | | | $ | — | | | | $ | — | | | |
NOTE 18 – FAIR VALUE MEASUREMENTS
The inputs available determine the valuation technique that we use to measure the fair value of the assets and liabilities presented in our consolidated financial statements. Fair value measurements are categorized into one of three different levels depending on the observability of the inputs used in the measurement. The levels are summarized as follows:
•Level 1—observable inputs such as quoted prices in active markets for identical assets and liabilities.
•Level 2—other observable pricing inputs, such as quoted prices in inactive markets, or other inputs that are either directly or indirectly observable as of the reporting date, including inputs that are derived from or corroborated by observable market data.
•Level 3—generally unobservable inputs which are developed based on the best information available and may include our own internal data or estimates about how market participants would value such assets and liabilities.
Recurring Fair Value Measurements
The following tables present our recurring fair value measurements as of the identified dates:
| | | | | | | | | | | | | | | | | | | | | | | |
| Successor |
| December 31, 2021 |
| Level 1 | | Level 2 | | Level 3 | | Total |
| (In thousands) |
Financial liabilities: | | | | | | | |
| | | | | | | |
Commodity derivative liabilities | $ | — | | | $ | (58,731) | | | $ | — | | | $ | (58,731) | |
Warrant liability | — | | | — | | | (19,822) | | | (19,822) | |
| $ | — | | | $ | (58,731) | | | $ | (19,822) | | | $ | (78,553) | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Successor |
| December 31, 2020 |
| Level 1 | | Level 2 | | Level 3 | | Total |
| (In thousands) |
Financial assets (liabilities): | | | | | | | |
Commodity derivative assets | $ | — | | | $ | 3,436 | | | $ | — | | | $ | 3,436 | |
Commodity derivative liabilities | — | | | (9,142) | | | — | | | (9,142) | |
Warrant liability | — | | | — | | | (885) | | | (885) | |
| $ | — | | | $ | (5,706) | | | $ | (885) | | | $ | (6,591) | |
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
The following methods and assumptions were used to estimate the fair values of the assets and liabilities in the table above. There were no transfers between Level 2 and Level 3 financial assets (liabilities).
Commodity Derivatives. We measure the fair values of our crude oil and natural gas swaps and collars using estimated discounted cash flow calculations based on the NYMEX futures index. We consider these Level 2 measurements within the fair value hierarchy as the inputs in the model are substantially observable over the term of the commodity derivative contract and there is a wide availability of quoted market prices for similar commodity derivative contracts.
We measure the fair values of our natural gas and crude oil three-way collars using estimated discounted cash flow calculations based on forward price curves, quotes obtained from brokers for contracts with similar terms, or quotes obtained from counterparties to the agreements. We consider this a Level 3 measurement within the fair value hierarchy as the calculation uses certain generally unobservable inputs.
We determined that the non-performance risk regarding our commodity derivative counterparties was immaterial based on our valuation at December 31, 2021.
Warrant Liability. We use the Black-Scholes option pricing model to measure the fair value of the warrants. Key inputs for the Black-Scholes model include the stock price, exercise price, expected term, risk-free rate, volatility, and dividend yield. We consider this a Level 3 measurement within the fair value hierarchy as estimated volatility is generally unobservable and requires management's estimation.
The following tables summarize the activity of our recurring Level 3 fair value measurements during the periods presented:
| | | | | | | | | | | | | | | | | | | | | | |
| Successor | | | Predecessor |
| Year Ended December 31, 2021 | | Four Months Ended December 31, 2020 | | | Eight Months Ended August 31, 2020 | |
| (In thousands) |
Beginning of period | $ | 885 | | | $ | — | | | | $ | 1,204 | | | |
Issuance of warrants | — | | | 885 | | | | — | | | |
Loss on change in warrant liability | 18,937 | | | — | | | | — | | | |
Gain/(loss) on unsettled three-way collars | — | | | — | | | | 978 | | | |
Settlement loss on three-way collars | — | | | — | | | | (2,182) | | | |
End of period | $ | 19,822 | | | $ | 885 | | | | $ | — | | | |
Fair Value of Other Financial Instruments
We have determined the estimated fair values of other financial instruments by using available market information and valuation methodologies. Considerable judgment is required in interpreting market data to develop the estimates of fair value. The use of different market assumptions or valuation methodologies may have a material effect on the estimated fair value amounts.
The carrying values on the consolidated balance sheets for cash and cash equivalents, accounts receivable, accounts payable, other current assets, and current liabilities approximate their fair value because of their short-term nature.
Based on the borrowing rates currently available to us for credit agreement debt with similar terms and maturities and considering the risk of our non-performance, long-term debt under our credit agreements at December 31, 2021 would approximate its fair value. This debt is classified as Level 2.
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
Fair Value of Non-Financial Instruments
ARO. The initial measurement of ARO at fair value is calculated using discounted cash flow techniques and based on internal estimates of future retirement costs associated with property and equipment. Significant Level 3 inputs used in the calculation of AROs include plugging costs and remaining reserve lives. A summary of the company’s ARO activity is presented in Note 11 – Asset Retirement Obligations.
Stock-Based Compensation. We use the Black-Scholes option pricing model to estimate the fair value of stock options and SARs while the value of our restricted stock grants is based on the grant date closing stock price. Key assumptions for the Black-Scholes models include the stock price, exercise price, expected term, risk-free rate, volatility, and dividend yield. We consider this a Level 3 measurement within the fair value hierarchy as estimated volatility is generally unobservable and requires management's estimation.
Impairments. Non-recurring fair value measurements are also applied, when applicable, to determine the fair value of our long-lived assets and goodwill. We recorded non-cash impairment charges as discussed further in Note 3 – Impairments. The fair value measurement of these assets is categorized as a Level 3 measurement as the discounted cash flow models require the use of significant unobservable inputs.
Fresh Start Accounting. See Note 26 - Fresh Start Accounting for additional disclosures of non-recurring fair value measurements associated with the qualification of fresh start under ASC 852.
NOTE 19 – LEASES
Operating Leases. We are a lessee through noncancellable lease agreements for property and equipment consisting primarily of office space, land, vehicles, and equipment used in both our operations and administrative functions. In September 2021, we entered into an operating lease agreement for our headquarters office space which generated right of use assets and liabilities at lease inception of $8.4 million.
The following table sets forth the maturities of our operating lease liabilities as of December 31, 2021:
| | | | | | | | |
| | Amount |
| | (In thousands) |
Ending December 31, | | |
2022 | | $ | 4,382 | |
2023 | | 3,321 | |
2024 | | 2,683 | |
2025 | | 2,081 | |
2026 | | 1,484 | |
2027 and beyond | | 50 | |
Total future payments | | 14,001 | |
Less: Interest | | 1,533 | |
Present value of future minimum operating lease payments | | 12,468 | |
Less: Current portion | | 3,791 | |
Total long-term operating lease payments | | $ | 8,677 | |
| | |
Weighted average remaining lease term (years) | | 3.8 |
Weighted average discount rate (1) | | 5.54 | % |
_______________________
1.Our weighted average discount rates represent the rate implicit in the lease or our incremental borrowing rate for a term equal to the remaining term of the lease.
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
Finance Leases. During 2014, Superior entered into finance lease agreements for 20 compressors with initial terms of seven years and an option to purchase the assets at 10% of their then fair market value at the end of the term. These finance leases were discounted using annual rates of 4.0% and the underlying assets are included in gas gathering and processing equipment. Superior purchased the leased assets for $3.0 million in May 2021.
Information about the operating and finance lease assets and liabilities on our consolidated balance sheets as of December 31, 2021 and 2020 is as follows:
| | | | | | | | | | | | | | | | | | | | | | | |
| | | | Successor | | | Successor |
| | Balance Sheet Classification | | December 31, 2021 | | | December 31, 2020 |
| | | | (In thousands) |
Assets | | | | | | | |
Operating lease right of use assets | | Right of use assets | | $ | 12,445 | | | | $ | 5,592 | |
Finance lease right of use assets | | Property and equipment, net | | — | | | | 7,281 | |
Total lease right of use assets | | | | $ | 12,445 | | | | $ | 12,873 | |
| | | | | | | |
Liabilities | | | | | | | |
Current liabilities: | | | | | | | |
Operating lease liabilities | | Current operating lease liabilities | | $ | 3,791 | | | | $ | 4,075 | |
Finance lease liabilities | | Current portion of other long-term liabilities | | — | | | | 3,216 | |
Non-current liabilities: | | | | | | | |
Operating lease liabilities | | Operating lease liabilities | | 8,677 | | | | 1,445 | |
| | | | | | | |
Total lease liabilities | | | | $ | 12,468 | | | | $ | 8,736 | |
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
The following table presents the components of total lease cost for our operating and finance leases during the periods indicated:
| | | | | | | | | | | | | | | | | | | | |
| Successor | | | Predecessor |
| Year Ended December 31, 2021 | | Four Months Ended December 31, 2020 | | | Eight Months Ended August 31, 2020 |
| (In thousands) |
Components of total lease cost: | | | | | | |
Amortization of finance leased assets | $ | 1,248 | | | $ | 1,406 | | | | $ | 2,757 | |
Interest on finance lease liabilities | 33 | | | 54 | | | | 165 | |
Operating lease cost | 4,546 | | | 1,331 | | | | 3,604 | |
Short-term lease cost (1) | 12,898 | | | 3,664 | | | | 8,190 | |
Variable lease cost | — | | | 64 | | | | 223 | |
Total lease cost | $ | 18,725 | | | $ | 6,519 | | | | $ | 14,939 | |
1.Short-term lease cost includes amounts capitalized related to our oil and natural gas segment of $1.5 million, $0.2 million, and $1.5 million for the year ended December 31, 2021, the four months ended December 31, 2020, and the eight months ended August 31, 2020, respectively.
The following table provides supplemental cash flow information related to our operating and finance leases during the periods indicated:
| | | | | | | | | | | | | | | | | | | | |
| Successor | | | Predecessor |
| Year Ended December 31, 2021 | | Four Months Ended December 31, 2020 | | | Eight Months Ended August 31, 2020 |
| (In thousands) |
Cash paid for amounts included in the measurement of lease liabilities: | | | | | | |
Operating cash flows for operating leases | $ | 4,605 | | | $ | 1,489 | | | | $ | 3,849 | |
Financing cash flows for finance leases | 3,216 | | | 1,406 | | | | 2,757 | |
Lease liabilities recognized in exchange for new operating lease right of use assets | $ | 8,745 | | | $ | — | | | | $ | — | |
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
NOTE 20 – VARIABLE INTEREST ENTITIES
On April 3, 2018, we sold 50% of the ownership interest in Superior. The 50% interest in Superior we sold was acquired by SP Investor, a holding company jointly owned by OPTrust and funds managed and/or advised by Partners Group, a global private markets investment manager. Superior is governed and managed under the Amended and Restated Limited Liability Company Agreement (Agreement) and MSA. The MSA is between our wholly-owned subsidiary, SPC Midstream Operating, L.L.C. (the Operator) and Superior. As the Operator, we provide services, such as operations and maintenance support, accounting, legal, and human resources to Superior for a monthly service fee of $0.3 million. Superior's creditors have no recourse to our general credit. Unit is not a party to and does not guarantee Superior's credit agreement. The obligations under Superior's credit agreement are secured by, among other things, mortgage liens on certain of Superior’s processing plants and gathering systems.
We have determined that Superior is a VIE as the equity holders as a group (Unit Corporation and SP Investor) (Members) lack the power to control without the Operator. The Agreement and MSA give us the power to direct the activities that most significantly affect Superior's operating performance through common control of the Operator. Accordingly, Unit is considered the primary beneficiary and consolidates the financial position, operating results, and cash flows of Superior.
The Agreement specifies how future distributions are to be allocated among the Members. Distributions from Available Cash (as defined in the Agreement) were generally split evenly between the Members prior to December 31, 2021, when the three-year period for Unit's commitment to spend $150.0 million (Drilling Commitment Amount) to drill wells in the Granite Wash/Buffalo Wallow area ended. The total amount spent by Unit towards the Drilling Commitment Amount was $24.6 million. Accordingly, SP Investor will receive 100% of Available Cash distributions related to periods subsequent to December 31, 2021 until the $72.7 million Drilling Commitment Adjustment Amount (as defined in the Agreement) is satisfied.
After April 1, 2023, either Member may initiate a sale process of Superior to a third-party or a liquidation of Superior's assets (Sale Event). In a Sale Event, the Agreement generally requires cumulative distributions to SP Investor in excess of its original $300.0 million investment sufficient to provide SP Investor a 7% internal rate of return on its capital contributions to Superior before any liquidation distribution is made to Unit. As of December 31, 2021, liquidation distributions paid first to SP Investor of $361.7 million would be required for SP Investor to reach its 7% Liquidation IRR Hurdle at which point Unit would then be entitled to receive up to $361.7 million of the remaining liquidation distributions to satisfy Unit's 7% Liquidation IRR Hurdle with any remaining liquidation distributions paid as outlined within the Agreement.
Superior paid cash distributions totaling $24.7 million in April 2021 related to cumulative available cash as of March 31, 2021, $7.7 million in July 2021 related to available cash generated during the three months ended June 30, 2021, $13.9 million in October 2021 related to available cash generated during the three months ended September 30, 2021, and $19.0 million in January 2022 related to available cash generated during the three months ended December 31, 2021. Unit and SP Investor each received 50% of these distributions.
Subsequent to the Effective Date, we have allocated Unit's and SP Investor's share of earnings and losses from Superior in our consolidated statement of operations using the hypothetical liquidation at book value (HLBV) method which is a balance-sheet approach that calculates the change in the hypothetical amount Unit and SP Investor would be entitled to receive if Superior were liquidated at book value at the end of each period, adjusted for any contributions made and distributions received during the period.
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
The amounts below reflect the Superior balance sheet accounts consolidated in our consolidated balance sheets without elimination of intercompany receivables from and payables to Unit:
| | | | | | | | | | | | | | |
| | December 31, 2021 | | December 31, 2020 |
| | (In thousands) |
Current assets: | | | | |
Cash and cash equivalents | | $ | 17,246 | | | $ | 11,642 | |
Accounts receivable | | 42,628 | | | 27,427 | |
Prepaid expenses and other | | 1,263 | | | 6,746 | |
Total current assets | | 61,137 | | | 45,815 | |
Property and equipment: | | | | |
Gas gathering and processing equipment | | 274,748 | | | 251,403 | |
Transportation equipment | | 2,801 | | | 1,748 | |
| | 277,549 | | | 253,151 | |
Less accumulated depreciation, depletion, amortization, and impairment | | 53,792 | | | 10,466 | |
Net property and equipment | | 223,757 | | | 242,685 | |
Right of use assets | | 3,485 | | | 2,823 | |
Other assets | | 2,226 | | | 2,309 | |
Total assets | | $ | 290,605 | | | $ | 293,632 | |
| | | | |
Current liabilities: | | | | |
Accounts payable | | $ | 34,010 | | | $ | 17,045 | |
Accrued liabilities | | 5,292 | | | 3,777 | |
Current operating lease liability | | 1,548 | | | 1,762 | |
Current portion of other long-term liabilities | | 1,450 | | | 5,799 | |
Total current liabilities | | 42,300 | | | 28,383 | |
Long-term debt less debt issuance costs | | 19,200 | | | — | |
Operating lease liability | | 2,036 | | | 1,013 | |
Other long-term liabilities | | — | | | 1,589 | |
Total liabilities | | $ | 63,536 | | | $ | 30,985 | |
Subsequent Amendments to Superior Agreement and MSA
Effective March 1, 2022, the employees of the Operator were transferred to Superior and the MSA was amended and restated to remove the operating services the Operator was providing to Superior. There was no change to the monthly service fee for shared services. The power to direct the activities that most significantly affect Superior's operating performance is now shared by the equity holders (Unit Corporation and SP Investor) rather than held by the Operator. Superior no longer qualifies as a VIE subsequent to these amendments and we will no longer consolidate the financial position, operating results, and cash flows of Superior as of March 1, 2022. A loss on deconsolidation during the three months ended March 31, 2022 is possible as any difference between the March 1, 2022 estimated fair value of our retained investment in Superior and our net investment in Superior, which totaled $14.8 million as of December 31, 2021, will be recognized as a gain or loss. We will subsequently account for our investment in Superior as an equity method investment under the HLBV method.
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
NOTE 21 – COMMITMENTS AND CONTINGENCIES
Commitments
We have firm transportation commitments to transport our natural gas from various systems for approximately $0.9 million over the next twelve months.
Environmental
We manage our exposure to environmental liabilities on properties to be acquired by identifying existing problems and assessing the potential liability. We also conduct periodic reviews, on a company-wide basis, to identify changes in our environmental risk profile. These reviews evaluate whether there is a probable liability, its amount, and the likelihood that the liability will be incurred. Any potential liability is determined by considering, among other matters, incremental direct costs of any likely remediation and the proportionate cost of employees expected to devote significant time directly to any possible remediation effort. As it relates to evaluations of purchased properties, depending on the extent of an identified environmental problem, we may exclude a property from the acquisition, require the seller to remediate the property to our satisfaction, or agree to assume liability for the remediation of the property.
We have not historically experienced significant environmental liability while being a contract driller since the greatest portion of that risk is borne by the operator. Any liabilities we have incurred have been small and were resolved while the drilling rig was on the location. Those costs were in the direct cost of drilling the well.
Litigation
The company is subject to litigation and claims arising in the ordinary course of business which may include environmental, health and safety matters, commercial disputes, or more routine employment related claims. The company accrues for such items when a liability is both probable and the amount can be reasonably estimated. As new information becomes available or because of legal or administrative rulings in similar matters or a change in applicable law, the company's conclusions regarding the probability of outcomes and the amount of estimated loss, if any, may change. Although we are insured against various risks, there is no assurance that the nature and amount of that insurance will be adequate, in every case, to indemnify us against liabilities arising from future legal proceedings.
In February 2021, UPC finalized a settlement agreement for $2.1 million related to a well drilled in Beaver County, Oklahoma during 2013. Certain operational issues arose and one of the working interest owners in the well filed a lawsuit claiming that UPC’s actions violated its duties under the joint operating agreement and caused damages to the owners in the well. The case went to trial in January 2019 and the jury issued a verdict in favor of the working interest owner, awarding $2.4 million in damages, including pre- and post-judgment interest. UPC appealed the verdict and finalized the settlement agreement while the case was pending review in the Oklahoma Court of Civil Appeals.
Chapter 11 Cases
On May 22, 2020, the Debtors filed petitions for relief under Chapter 11 of the Bankruptcy Code. The commencement of the Chapter 11 Cases automatically stayed all the proceedings and actions against the Debtors (other than certain regulatory enforcement matters). The Debtors emerged from the Chapter 11 Cases on the Effective Date. On the Effective Date, the automatic stay was terminated and replaced with the injunction provisions in the Confirmation Order and the Plan.
The commencement of the Chapter 11 Cases also automatically stayed all proceedings and actions against the Predecessor company (other than certain regulatory enforcement matters). Effective at emergence from the Chapter 11 Cases, the automatic stay was terminated and replaced with the injunction provisions in the Confirmation Order and the Plan.
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
Below is a summary of two lawsuits and the respective treatment and settlement of those cases.
Cockerell Oil Properties, Ltd., v. Unit Petroleum Company, No. 16-cv-135-JHP, United States District Court for the
Eastern District of Oklahoma.
On March 11, 2016, a putative class action lawsuit was filed against UPC styled Cockerell Oil Properties, Ltd., v. Unit Petroleum Company in LeFlore County, Oklahoma. We removed the case to federal court in the Eastern District of Oklahoma. The plaintiff alleges that UPC wrongfully failed to pay interest with respect to late paid oil and gas proceeds under Oklahoma’s Production Revenue Standards Act. The lawsuit seeks actual and punitive damages, an accounting, disgorgement, injunctive relief, and attorney fees. Plaintiff is seeking relief on behalf of royalty and working interest owners in our Oklahoma wells.
Chieftain Royalty Company v. Unit Petroleum Company, No. CJ-16-230, District Court of LeFlore County, Oklahoma.
On November 3, 2016, a putative class action lawsuit was filed against UPC styled Chieftain Royalty Company v. Unit Petroleum Company in LeFlore County, Oklahoma. The plaintiff alleges that UPC breached its duty to pay royalties on natural gas used for fuel off the lease premises. The lawsuit seeks actual and punitive damages, an accounting, injunctive relief, and attorney’s fees. Plaintiff is seeking relief on behalf of Oklahoma citizens who are or were royalty owners in our Oklahoma wells.
Settlement
In August 2020, UPC reached an agreement to settle the above class actions. Under the settlement, UPC agreed to recognize class proof of claims in the amount of $15.75 million for Cockerell Oil Properties, Ltd. vs. Unit Petroleum Company, and $29.25 million in Chieftain Royalty Company vs. Unit Petroleum Company. Under the Plan, these settlements will be treated as allowed general unsecured claims against UPC. This settlement has been approved by the United States Bankruptcy Court for the Southern District of Texas, Houston Division in Case No. 20-32740 under the caption In re Unit Corporation, et al. and, in accordance with the Plan, the settlement amounts have been satisfied by distribution of the plaintiffs’ proportionate share of New Common Stock.
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
NOTE 22 - CONCENTRATION OF CREDIT RISK AND MAJOR CUSTOMERS
Our financial instruments that potentially subject us to concentrations of credit risk primarily consist of trade receivables with a variety of oil and natural gas companies. Our credit risk is considered limited due to the many customers comprising our customer base and we do not generally require collateral related to our receivables.
Below is a table of the third-party customers that accounted for over 10% of each of our segments' revenues:
| | | | | | | | | | | | | | | | | | | | | | |
| Successor | | | Predecessor |
| Year Ended December 31, 2021 | | Four Months Ended December 31, 2020 | | | Eight Months Ended August 31, 2020 | |
Oil and Natural Gas: | | | | | | | | |
Coffeyville Resources | 11% | | * | | | * | | |
CVR Refining, LP | * | | 14% | | | 15% | | |
Plains Marketing L.P. | * | | * | | | 11% | | |
Drilling: | | | | | | | | |
EOG Resources, Inc. | 21% | | 28% | | | 20% | | |
Citizen Energy III, LLC | 20% | | 16% | | | * | | |
Diamondback E&P, LLC | 15% | | * | | | * | | |
Slawson Exploration Company, Inc. | 12% | | 16% | | | 21% | | |
Earthstone Operating, LLC | 11% | | * | | | * | | |
Cimarex Energy Co. | * | | 12% | | | * | | |
QEP Resources, Inc. | * | | 23% | | | 10% | | |
Mid-Stream: | | | | | | | | |
ONEOK, Inc. | 37% | | 28% | | | 31% | | |
Range Resources Corporation | 11% | | 15% | | | 21% | | |
Koch Energy Services | 10% | | * | | | * | | |
Centerpoint Energy Service, Inc. | * | | * | | | * | | |
_______________________
* Revenue accounted for less than 10% of the segment's revenues.
We also had a concentration of cash with one bank of $36.6 million and $21.4 million as of December 31, 2021 and 2020, respectively, as well as a concentration of cash equivalents of $27.0 million in a money market fund comprised of U.S. Government and U.S. Treasury securities as of December 31, 2021.
Using derivative instruments involves the risk that the counterparties cannot meet the financial terms of the transactions. We considered this non-performance risk regarding our counterparties and our own non-performance risk in our derivative valuation at December 31, 2021 and determined there was no material risk at that time. The fair value of the net liabilities we had with Bank of Oklahoma, our only commodity derivative counterparty, was $58.7 million of December 31, 2021.
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
NOTE 23 – INDUSTRY SEGMENT INFORMATION
We have three main business segments offering different products and services:
•Oil and natural gas,
•Contract drilling, and
•Mid-Stream
The oil and natural gas segment is engaged in the development, acquisition, and production of oil, NGLs, and natural gas properties. The contract drilling segment is engaged in the land contract drilling of oil and natural gas wells and the mid-stream segment is engaged in the buying, selling, gathering, processing, and treating of natural gas and NGLs.
We evaluate each segment’s performance based on its operating income, which is defined as operating revenues less operating expenses and depreciation, depletion, amortization, and impairment.
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
The following tables provide certain information about the operations and assets for each of our segments:
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Successor |
| | Year Ended December 31, 2021 |
| | Oil and Natural Gas | | Contract Drilling | | Mid-Stream | | Corporate and Other | | Eliminations | | Total Consolidated |
| | (In thousands) |
Revenues: (1) | | | | | | | | | | | | |
Oil and natural gas | | $ | 272,231 | | | $ | — | | | $ | — | | | $ | — | | | $ | (47,999) | | | $ | 224,232 | |
Contract drilling | | — | | | 76,107 | | | — | | | — | | | | | 76,107 | |
Gas gathering and processing | | — | | | | | 341,674 | | | — | | | (3,297) | | | 338,377 | |
Total revenues | | 272,231 | | | 76,107 | | | 341,674 | | | — | | | (51,296) | | | 638,716 | |
Expenses: | | | | | | | | | | | | |
Operating costs: | | | | | | | | | | | | |
Oil and natural gas | | 83,221 | | | — | | | — | | | — | | | (3,297) | | | 79,924 | |
Contract drilling | | — | | | 60,973 | | | — | | | — | | | — | | | 60,973 | |
Gas gathering and processing | | — | | | — | | | 286,199 | | | — | | | (51,515) | | | 234,684 | |
Total operating costs | | 83,221 | | | 60,973 | | | 286,199 | | | — | | | (54,812) | | | 375,581 | |
Depreciation, depletion, and amortization | | 24,612 | | | 6,308 | | | 32,566 | | | 840 | | | — | | | 64,326 | |
| | | | | | | | | | | | |
Impairment | | — | | | — | | | 10,673 | | | — | | | — | | | 10,673 | |
Total expenses | | 107,833 | | | 67,281 | | | 329,438 | | | 840 | | | (54,812) | | | 450,580 | |
| | | | | | | | | | | | |
| | | | | | | | | | | | |
General and administrative | | — | | | — | | | — | | | 21,399 | | | 3,516 | | | 24,915 | |
(Gain) loss on disposition of assets | | 171 | | | (10,143) | | | 49 | | | (954) | | | — | | | (10,877) | |
Income (loss) from operations | | 164,227 | | | 18,969 | | | 12,187 | | | (21,285) | | | — | | | 174,098 | |
Loss on derivatives | | — | | | — | | | — | | | (97,615) | | | — | | | (97,615) | |
| | | | | | | | | | | | |
Loss on change in fair value of warrants | | — | | | — | | | — | | | (18,937) | | | — | | | (18,937) | |
Reorganization items, net | | — | | | — | | | — | | | (4,294) | | | — | | | (4,294) | |
Interest, net | | — | | | — | | | (924) | | | (3,342) | | | — | | | (4,266) | |
Other | | 187 | | | 57 | | | (844) | | | 3 | | | — | | | (597) | |
Income (loss) before income taxes | | $ | 164,414 | | | $ | 19,026 | | | $ | 10,419 | | | $ | (145,470) | | | $ | — | | | $ | 48,389 | |
| | | | | | | | | | | | |
Identifiable assets: | | | | | | | | | | | | |
Oil and natural gas (2) | | $ | 203,796 | | | $ | — | | | $ | — | | | $ | — | | | $ | (4,917) | | | $ | 198,879 | |
Contract drilling | | — | | | 78,554 | | | — | | | — | | | (78) | | | 78,476 | |
Gas gathering and processing | | — | | | — | | | 290,605 | | | — | | | (269) | | | 290,336 | |
Total identifiable assets (3) | | 203,796 | | | 78,554 | | | 290,605 | | | — | | | (5,264) | | | 567,691 | |
Corporate land and building | | — | | | — | | | — | | | — | | | — | | | — | |
Other corporate assets (4) | | — | | | — | | | — | | | 66,227 | | | (4,441) | | | 61,786 | |
Total assets | | $ | 203,796 | | | $ | 78,554 | | | $ | 290,605 | | | $ | 66,227 | | | $ | (9,705) | | | $ | 629,477 | |
| | | | | | | | | | | | |
Capital expenditures: | | $ | 17,752 | | | $ | 2,877 | | | $ | 24,316 | | | $ | 340 | | | $ | — | | | $ | 45,285 | |
_______________________
1.The revenues for oil and natural gas occur at a point in time. The revenues for contract drilling and gas gathering and processing occur over time.
2.Oil and natural gas assets include oil and natural gas properties, saltwater disposal systems, and other non-full cost pool assets.
3.Identifiable assets are those used in Unit’s operations in each industry segment.
4.Other corporate assets are principally cash and cash equivalents, transportation equipment, furniture, and equipment.
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Successor |
| | Four Months Ended December 31, 2020 |
| | Oil and Natural Gas | | Contract Drilling | | Mid-Stream | | Corporate and Other | | Eliminations | | Total Consolidated |
| | (In thousands) |
Revenues: (1) | | | | | | | | | | | | |
Oil and natural gas | | $ | 57,580 | | | $ | — | | | $ | — | | | $ | — | | | $ | (2) | | | $ | 57,578 | |
Contract drilling | | — | | | 19,413 | | | — | | | — | | | — | | | 19,413 | |
Gas gathering and processing | | — | | | — | | | 68,369 | | | — | | | (11,832) | | | 56,537 | |
Total revenues | | 57,580 | | | 19,413 | | | 68,369 | | | — | | | (11,834) | | | 133,528 | |
Expenses: | | | | | | | | | | | | |
Operating costs: | | | | | | | | | | | | |
Oil and natural gas | | 26,111 | | | — | | | — | | | — | | | (855) | | | 25,256 | |
Contract drilling | | — | | | 13,852 | | | — | | | — | | | — | | | 13,852 | |
Gas gathering and processing | | — | | | — | | | 53,147 | | | — | | | (10,978) | | | 42,169 | |
Total operating costs | | 26,111 | | | 13,852 | | | 53,147 | | | — | | | (11,833) | | | 81,277 | |
Depreciation, depletion, and amortization | | 14,869 | | | 2,102 | | | 10,659 | | | 332 | | | — | | | 27,962 | |
Impairments (2) | | 26,063 | | | — | | | — | | | — | | | — | | | 26,063 | |
Total expenses | | 67,043 | | | 15,954 | | | 63,806 | | | 332 | | | (11,833) | | | 135,302 | |
| | | | | | | | | | | | |
General and administrative | | — | | | — | | | — | | | 6,702 | | | — | | | 6,702 | |
Gain on disposition of assets | | (24) | | | (521) | | | (55) | | | (19) | | | — | | | (619) | |
Income (loss) from operations | | (9,439) | | | 3,980 | | | 4,618 | | | (7,015) | | | (1) | | | (7,857) | |
Loss on derivatives | | — | | | — | | | — | | | (985) | | | — | | | (985) | |
Reorganization items, net | | — | | | — | | | — | | | (2,273) | | | — | | | (2,273) | |
Interest, net | | — | | | — | | | (501) | | | (2,774) | | | — | | | (3,275) | |
Other | | 56 | | | 4 | | | 34 | | | 6 | | | — | | | 100 | |
Income (loss) before income taxes | | $ | (9,383) | | | $ | 3,984 | | | $ | 4,151 | | | $ | (13,041) | | | $ | (1) | | | $ | (14,290) | |
| | | | | | | | | | | | |
Identifiable assets: | | | | | | | | | | | | |
Oil and natural gas (3) | | $ | 236,073 | | | $ | — | | | $ | — | | | $ | — | | | $ | (3,326) | | | $ | 232,747 | |
Contract drilling | | — | | | 81,612 | | | — | | | — | | | (4) | | | 81,608 | |
Gas gathering and processing | | — | | | — | | | 293,632 | | | — | | | (335) | | | 293,297 | |
Total identifiable assets (4) | | 236,073 | | | 81,612 | | | 293,632 | | | — | | | (3,665) | | | 607,652 | |
Corporate land and building | | — | | | — | | | — | | | 32,382 | | | — | | | 32,382 | |
Other corporate assets (5) | | — | | | — | | | — | | | 13,671 | | | (4,002) | | | 9,669 | |
Total assets | | $ | 236,073 | | | $ | 81,612 | | | $ | 293,632 | | | $ | 46,053 | | | $ | (7,667) | | | $ | 649,703 | |
| | | | | | | | | | | | |
Capital expenditures: | | $ | 4,018 | | | $ | 616 | | | $ | 1,323 | | | $ | 3 | | | $ | — | | | $ | 5,960 | |
_______________________
1.The revenues for oil and natural gas occur at a point in time. The revenues for contract drilling and gas gathering and processing occur over time.
2.During the Successor Period of 2020, we recorded non-cash ceiling test write-downs on our oil and natural gas properties of $26.1 million pre-tax.
3.Oil and natural gas assets include oil and natural gas properties, saltwater disposal systems, and other non-full cost pool assets.
4.Identifiable assets are those used in Unit’s operations in each industry segment.
5.Other corporate assets are principally cash and cash equivalents, short-term investments, transportation equipment, furniture, and equipment.
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Predecessor |
| | Eight Months Ended August 31, 2020 |
| | Oil and Natural Gas | | Contract Drilling | | Mid-Stream | | Corporate and Other | | Eliminations | | Total Consolidated |
| | (In thousands) |
Revenues: | | | | | | | | | | | | |
Oil and natural gas | | $ | 103,443 | | | $ | — | | | $ | — | | | $ | — | | | $ | (4) | | | $ | 103,439 | |
Contract drilling | | — | | | 73,519 | | | — | | | — | | | — | | | 73,519 | |
Gas gathering and processing | | — | | | — | | | 114,531 | | | — | | | (14,532) | | | 99,999 | |
Total revenues (1) | | 103,443 | | | 73,519 | | | 114,531 | | | — | | | (14,536) | | | 276,957 | |
Expenses: | | | | | | | | | | | | |
Operating costs: | | | | | | | | | | | | |
Oil and natural gas | | 119,664 | | | — | | | — | | | — | | | (1,973) | | | 117,691 | |
Contract drilling | | — | | | 51,811 | | | — | | | — | | | (1) | | | 51,810 | |
Gas gathering and processing | | — | | | — | | | 80,607 | | | — | | | (12,562) | | | 68,045 | |
Total operating costs | | 119,664 | | | 51,811 | | | 80,607 | | | — | | | (14,536) | | | 237,546 | |
Depreciation, depletion, and amortization | | 68,762 | | | 15,544 | | | 29,371 | | | 1,819 | | | — | | | 115,496 | |
Impairments (2) | | 393,726 | | | 410,126 | | | 63,962 | | | — | | | — | | | 867,814 | |
Total expenses | | 582,152 | | | 477,481 | | | 173,940 | | | 1,819 | | | (14,536) | | | 1,220,856 | |
Loss on abandonment of assets | | 17,641 | | | 1,092 | | | — | | | — | | | — | | | 18,733 | |
General and administrative | | — | | | — | | | — | | | 42,766 | | | — | | | 42,766 | |
(Gain) loss on disposition of assets | | (160) | | | (1,390) | | | (18) | | | 1,479 | | | — | | | (89) | |
Loss from operations | | (496,190) | | | (403,664) | | | (59,391) | | | (46,064) | | | — | | | (1,005,309) | |
Loss on derivatives | | — | | | — | | | — | | | (10,704) | | | — | | | (10,704) | |
Write-off of debt issuance costs | | — | | | — | | | — | | | (2,426) | | | — | | | (2,426) | |
Reorganization items, net | | 15,504 | | | (183,664) | | | (71,016) | | | 373,151 | | | — | | | 133,975 | |
Interest, net | | — | | | — | | | (1,888) | | | (20,936) | | | — | | | (22,824) | |
Other | | 458 | | | 1,449 | | | 50 | | | 77 | | | — | | | 2,034 | |
Income (loss) before income taxes | | $ | (480,228) | | | $ | (585,879) | | | $ | (132,245) | | | $ | 293,098 | | | $ | — | | | $ | (905,254) | |
| | | | | | | | | | | | |
Capital expenditures: | | $ | 5,350 | | | $ | 2,438 | | | $ | 9,342 | | | $ | 83 | | | $ | — | | | $ | 17,213 | |
_______________________ ____________________
1.The revenues for oil and natural gas occur at a point in time. The revenues for contract drilling and gas gathering and processing occur over time.
2.During the Predecessor Period of 2020, we recorded non-cash ceiling test write-downs on our oil and natural gas properties of $393.7 million, pre-tax ($346.6 million, net of tax). Impairment for contract drilling equipment includes a $410.1 million pre-tax write-down for SCR drilling rigs and other drilling equipment. Impairment for mid-stream assets includes a $10.7 million pre-tax write-down for certain long-lived asset groups.
3.Oil and natural gas assets include oil and natural gas properties, saltwater disposal systems, and other non-full cost pool assets.
4.Identifiable assets are those used in Unit’s operations in each industry segment.
5.Other corporate assets are principally cash and cash equivalents, short-term investments, transportation equipment, furniture, and equipment.
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
NOTE 24 – SUPPLEMENTAL CONDENSED CONSOLIDATING FINANCIAL INFORMATION
The Notes of the Predecessor company were registered securities until they were cancelled on the Effective Date. As a result, we are required to present the following condensed consolidating financial information for the Predecessor Periods under to Rule 3-10 of the SEC's Regulation S-X, Financial Statements of Guarantors and Issuers of Guaranteed Securities Registered or Being Registered. Our Exit credit agreement is not a registered security. Therefore, the presentation of condensed consolidating financial information is not required for the Successor Period.
For the following footnote:
•we were called "Parent",
•the direct subsidiaries were 100% owned by the Parent and the guarantee was full, unconditional, and joint and several and called "Combined Guarantor Subsidiaries", and
•Superior and its subsidiaries and the Operator were called "Non-Guarantor Subsidiaries."
The following supplemental condensed consolidating financial information reflects the Parent's separate accounts, the combined accounts of the Combined Guarantor Subsidiaries', the combined accounts of the Non-Guarantor Subsidiaries', the combined consolidating adjustments and eliminations, and the Parent's consolidated amounts for the periods indicated.
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
Condensed Consolidating Statements of Operations
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Predecessor |
| Eight Months Ended August 31, 2020 |
| Parent | | Combined Guarantor Subsidiaries | | Combined Non-Guarantor Subsidiaries | | Consolidating Adjustments | | Total Consolidated |
| (In thousands) |
Revenues | $ | — | | | $ | 176,962 | | | $ | 114,531 | | | $ | (14,536) | | | $ | 276,957 | |
Expenses: | | | | | | | | | |
Operating costs | — | | | 171,476 | | | 80,607 | | | (14,537) | | | 237,546 | |
Depreciation, depletion, and amortization | 1,819 | | | 84,306 | | | 29,371 | | | — | | | 115,496 | |
Impairments | — | | | 803,852 | | | 63,962 | | | — | | | 867,814 | |
Loss on abandonment of assets | — | | | 18,733 | | | — | | | — | | | 18,733 | |
General and administrative | — | | | 42,766 | | | — | | | — | | | 42,766 | |
(Gain) loss on disposition of assets | 1,479 | | | (1,550) | | | (18) | | | — | | | (89) | |
Total operating costs | 3,298 | | | 1,119,583 | | | 173,922 | | | (14,537) | | | 1,282,266 | |
Income (loss) from operations | (3,298) | | | (942,621) | | | (59,391) | | | 1 | | | (1,005,309) | |
Interest, net | (20,936) | | | — | | | (1,888) | | | — | | | (22,824) | |
Write-off of debt issuance costs | (2,426) | | | — | | | — | | | — | | | (2,426) | |
Loss on derivatives | (10,704) | | | — | | | — | | | — | | | (10,704) | |
Reorganization items | 373,151 | | | (168,160) | | | (71,016) | | | — | | | 133,975 | |
Other, net | 79 | | | 1,906 | | | 49 | | | — | | | 2,034 | |
Income (loss) before income taxes | 335,866 | | | (1,108,875) | | | (132,246) | | | 1 | | | (905,254) | |
Income tax benefit | (14,630) | | | — | | | — | | | — | | | (14,630) | |
Equity in net earnings from investment in subsidiaries, net of taxes | (1,241,120) | | | — | | | — | | | 1,241,120 | | | — | |
Net loss | (890,624) | | | (1,108,875) | | | (132,246) | | | 1,241,121 | | | (890,624) | |
Less: net income attributable to non-controlling interest | 40,388 | | | — | | | 40,388 | | | (40,388) | | | 40,388 | |
Net loss attributable to Unit Corporation | $ | (931,012) | | | $ | (1,108,875) | | | $ | (172,634) | | | $ | 1,281,509 | | | $ | (931,012) | |
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
Condensed Consolidating Statements of Comprehensive Income (Loss) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Predecessor |
| Eight Months Ended August 31, 2020 |
| Parent | | Combined Guarantor Subsidiaries | | Combined Non-Guarantor Subsidiaries | | Consolidating Adjustments | | Total Consolidated |
| (In thousands) |
Net loss | $ | (890,624) | | | $ | (1,108,875) | | | $ | (132,246) | | | $ | 1,241,121 | | | $ | (890,624) | |
Other comprehensive loss, net of taxes: | | | | | | | | | |
Unrealized gain on securities, net of tax of $0 | — | | | — | | | — | | | — | | | — | |
Comprehensive loss | (890,624) | | | (1,108,875) | | | (132,246) | | | 1,241,121 | | | (890,624) | |
Less: Comprehensive income attributable to non-controlling interests | 40,388 | | | — | | | 40,388 | | | (40,388) | | | 40,388 | |
Comprehensive loss attributable to Unit Corporation | $ | (931,012) | | | $ | (1,108,875) | | | $ | (172,634) | | | $ | 1,281,509 | | | $ | (931,012) | |
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
Condensed Consolidating Statements of Cash Flows | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Predecessor |
| Eight Months Ended August 31, 2020 |
| Parent | | Combined Guarantor Subsidiaries | | Combined Non-Guarantor Subsidiaries | | Consolidating Adjustments | | Total Consolidated |
| (In thousands) |
OPERATING ACTIVITIES: | | | | | | | | | |
Net cash provided by (used in) operating activities | $ | (207,593) | | | $ | 82,769 | | | $ | 32,922 | | | $ | 136,858 | | | $ | 44,956 | |
INVESTING ACTIVITIES: | | | | | | | | | |
Capital expenditures | (986) | | | (14,585) | | | (10,204) | | | — | | | (25,775) | |
Producing properties and other acquisitions | — | | | (382) | | | — | | | — | | | (382) | |
Proceeds from disposition of assets | 1,169 | | | 4,772 | | | 77 | | | — | | | 6,018 | |
Net cash provided by (used in) investing activities | 183 | | | (10,195) | | | (10,127) | | | — | | | (20,139) | |
FINANCING ACTIVITIES: | | | | | | | | | |
Borrowings under credit agreement, including borrowings under DIP credit facility | 55,300 | | | — | | | 32,100 | | | — | | | 87,400 | |
Payments under credit agreement | (31,500) | | | — | | | (32,600) | | | — | | | (64,100) | |
DIP financing costs | (990) | | | — | | | — | | | — | | | (990) | |
Exit facility financing costs | (3,225) | | | — | | | — | | | — | | | (3,225) | |
Intercompany borrowings (advances), net | 210,398 | | | (72,642) | | | (898) | | | (136,858) | | | — | |
Payments on finance leases | — | | | — | | | (2,757) | | | — | | | (2,757) | |
Employee taxes paid by withholding shares | (43) | | | — | | | — | | | — | | | (43) | |
Bank overdrafts | (7,269) | | | — | | | (1,464) | | | — | | | (8,733) | |
Net cash provided by (used in) financing activities | 222,671 | | | (72,642) | | | (5,619) | | | (136,858) | | | 7,552 | |
Net increase (decrease) in cash and cash equivalents | 15,261 | | | (68) | | | 17,176 | | | — | | | 32,369 | |
Cash and cash equivalents, beginning of period | 503 | | | 68 | | | — | | | — | | | 571 | |
Cash and cash equivalents, end of period | $ | 15,764 | | | $ | — | | | $ | 17,176 | | | $ | — | | | $ | 32,940 | |
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
NOTE 25 – FRESH START ACCOUNTING
On the Effective Date, the company qualified for and adopted fresh start accounting under the provisions in FASB Topic ASC 852, Reorganizations, as (i) the Reorganization Value of the company’s assets immediately before the date of confirmation was less than the post-petition liabilities and allowed claims, and (ii) the holders of the Old Common Stock received less than 50% voting shares of the Successor.
Reorganization Value
Reorganization value, as determined under ASC 820, Fair Value Measurement, represents the fair value of the Successor's total assets before the consideration of liabilities and is intended to approximate the amount a willing buyer would pay for the assets immediately after a restructuring. The reorganization value was derived from the Successor's enterprise value, which represents the estimated fair value of an entity’s long-term debt and equity. The Successor’s enterprise value, confirmed by the bankruptcy court, was estimated to be within a range of $270.0 million to $380.0 million, with a midpoint of $325.0 million. Based on the estimates and assumptions necessary for fresh start accounting, as further discussed below, the estimated enterprise value was determined to be $317.0 million before consideration of cash and cash equivalents, restricted cash and outstanding debt at the Effective Date. As a result, the reorganization value was determined to be $726.3 million at the Effective Date, as reconciled below.
We estimated the enterprise value of the Successor using three valuation methods: net asset value (NAV), comparable public company analysis, and discounted cash flow (DCF). The NAV is a looking forward methodology under which future cash flows are discounted using various discount rates depending on reserve category. Similarly, DCF projects future cash flows which are discounted at rates above and below the company’s estimated weighted average cost of capital. The comparable public company analysis is based on the enterprise values of selected public companies with operating and financial characteristics comparable to the company. Under this methodology, certain financial multiples that measure financial performance and value are calculated for each selected company and then applied to imply an estimated enterprise value of the company.
The following table reconciles the enterprise value to the estimated fair value of the Successor's equity at the Effective Date (in thousands):
| | | | | |
Enterprise value | $ | 559,205 | |
Less: Fair value of noncontrolling interest | (242,200) | |
Enterprise value of Unit interests | 317,005 | |
Plus: Cash and cash equivalents | 25,482 | |
Plus: Restricted cash | 7,458 | |
Less: Fair value of capital leases | (4,622) | |
Less: Fair value of debt (including the fair value of current debt) | (148,000) | |
Fair value of Successor equity | $ | 197,323 | |
The following table reconciles the enterprise value to the reorganization value of the Successor’s assets as of the Effective Date (in thousands):
| | | | | |
Enterprise value | $ | 559,205 | |
Plus: Cash and cash equivalents | 25,482 | |
Plus: Restricted cash | 7,458 | |
Plus: Current liabilities (excluding the fair value of capital leases and current debt) | 86,897 | |
Plus: Long-term asset retirement obligation | 22,415 | |
Plus: Other long-term liabilities (excluding long-term asset retirement obligation) | 24,886 | |
Reorganization value of Successor assets | $ | 726,343 | |
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
Although we believe the assumptions and estimates used to develop the Enterprise Value and the Reorganization Value were reasonable and appropriate, different assumptions and estimates would materially impact the analysis and our resulting conclusions. The assumptions used in estimating these values are inherently uncertain and require significant judgment.
Valuation Process
Oil and Natural Gas Properties
Our oil and natural gas properties are accounted for under the full cost accounting method. We determined the fair value of our oil and gas properties at the Effective Date based on the anticipated cash flows associated with our proved reserves and discounted those cash flows using a weighted average cost of capital rate of 13.5%. The discount rate is commonly based on empirical studies of investment rates of return of publicly traded equity securities with investment return and risk characteristics similar to the subject company, which follows a market-based approach. Weighted average commodity prices used in determining the fair value of oil and natural gas properties were $48.98 per barrel of oil, $2.68 per million cubic feet of natural gas and $18.51 per barrel of oil equivalent of natural gas liquids. Base pricing was derived from an average of forward strip prices. Our unproved acreage was determined to have no value due to the capital constraints contained in our debt agreement along with our plans to not drill in our proved reserves cash flows. Our salt water disposal assets were included in the cash flows of the proved reserves forecast, therefore, those values are included in the total value of our proved properties.
Drilling Equipment
The value of our drilling rigs in operation at the Effective Date (approximately $37.0 million) was estimated using an income-based approach using discounted free cash flows over the remaining useful lives of the drilling rigs. Anticipated cash flows associated with operating drilling rigs were discounted using a weighted average cost of capital rate of 13.8% for five years with a terminal value at the conclusion of the forecast period.
The fair value of our non-operating drilling rigs, and other related drilling equipment at the Effective Date (approximately $26.5 million), was valued using a market-based approach with varying ranges of economic obsolescence rates to adjust for the impact of the oil and gas downturn.
Land and Building
Our corporate headquarters building in Tulsa, Oklahoma was completed in May 2016 and resides on approximately 30 acres. To determine its fair value at the Effective Date, we used a market-based approach based on comparable tenant rates in our area.
Gas Gathering and Processing Equipment, Transportation Equipment, and Other Property
Gas gathering and processing equipment, transportation equipment and other equipment at the Effective Date was valued using a market-based approach estimating what a market participant would pay for similar equipment in an orderly transaction. We used varying ranges of economic obsolescence rates depending on the underlying asset group. For pipelines and right-of-ways, we used a value per acre based on the location of the asset and estimated an average value of $129 per rod. We then applied an economic obsolescence rate of approximately 64% to determine the ultimate fair value.
Unit's Investment in Superior
To determine the net equity value of our investment in Superior at the Effective Date, we simulated paths for Superior's total equity value through the expected liquidation date, where we simulated equity value using a Geometric Brownian Motion (GBM). The expected value (i.e., average of all simulations) of each security class was discounted to present value using the concluded risk-free rate to conclude on the respective allocated values.
Consolidated Balance Sheet
The adjustments included in the following consolidated balance sheets reflect the effect of the transactions contemplated by the Plan (reflected in the column "Reorganization Adjustments") and fair value and other required accounting adjustments resulting from the adoption of fresh start accounting (reflected in the column "Fresh Start Adjustments"). The explanatory notes provide additional information with regard to the adjustments recorded, the methods used to determine the fair values and significant assumptions.
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | As of September 1, 2020 |
| | Predecessor | | Reorganization Adjustments (1) | | Fresh Start Adjustments (11) | | Successor |
ASSETS | | (In thousands) |
Current assets: | | | | | | | | |
Cash and cash equivalents | | $ | 32,280 | | | $ | (6,798) | | (2) | $ | — | | | $ | 25,482 | |
Restricted cash | | — | | | 7,458 | | (3) | — | | | 7,458 | |
Accounts receivable, net | | 50,621 | | | — | | | — | | | 50,621 | |
Materials and supplies | | 64 | | | — | | | (64) | | (12) | | — | |
Current income tax receivable | | 850 | | | — | | | — | | | 850 | |
Prepaid expenses and other | | 13,692 | | | 6,382 | | (4) | (990) | | (13) | | 19,084 | |
Total current assets | | 97,507 | | | 7,042 | | | (1,054) | | | 103,495 | |
Property and equipment: | | | | | | | | |
Oil and natural gas properties, on the full cost method: | | | | | | | | |
Proved properties | | 6,539,816 | | | — | | | (6,301,532) | | (14) | | 238,284 | |
Unproved properties not being amortized | | 30,205 | | | — | | | (30,205) | | (14) | | — | |
Drilling equipment | | 1,285,024 | | | — | | | (1,221,566) | | (15) | | 63,458 | |
Gas gathering and processing equipment | | 833,788 | | | — | | | (583,690) | | (15) | | 250,098 | |
Saltwater disposal systems | | 43,541 | | | — | | | (43,541) | | (15) | | — | |
Land and building | | 59,080 | | | — | | | (26,445) | | (15) | | 32,635 | |
Transportation equipment | | 15,577 | | | — | | | (12,263) | | (15) | | 3,314 | |
Other | | 57,427 | | | — | | | (47,469) | | (15) | | 9,958 | |
| | 8,864,458 | | | — | | | (8,266,711) | | | 597,747 | |
Less accumulated depreciation, depletion, amortization, and impairment | | 7,923,868 | | | — | | | (7,923,868) | | (14) (15) | — | |
Net property and equipment | | 940,590 | | | — | | | (342,843) | | | 597,747 | |
Right of use asset | | 7,476 | | | — | | | (659) | | (16) | | 6,817 | |
Other assets | | 24,666 | | | (6,382) | | (4) | — | | | 18,284 | |
Total assets | | $ | 1,070,239 | | | $ | 660 | | | $ | (344,556) | | | $ | 726,343 | |
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | As of September 1, 2020 |
| | Predecessor | | Reorganization Adjustments (1) | | Fresh Start Adjustments (11) | | Successor |
LIABILITIES AND SHAREHOLDERS’ EQUITY | | (In thousands) |
Current liabilities: | | | | | | | | |
Accounts payable | | $ | 27,354 | | | $ | 6,382 | | (4) | $ | — | | | $ | 33,736 | |
Accrued liabilities | | 36,990 | | | (4,115) | | (5) | — | | | 32,875 | |
Current operating lease liability | | 4,643 | | | — | | | (669) | | (16) | | 3,974 | |
Current portion of long-term debt | | 124,000 | | | (123,600) | | (6) | — | | | 400 | |
Current derivative liabilities | | 5,089 | | | — | | | — | | | 5,089 | |
Warrant liability | | — | | | — | | | 885 | | (17) | | 885 | |
Current portion of other long-term liabilities | | 11,201 | | | 3,743 | | (7) | 16 | | (18) | | 14,960 | |
Total current liabilities | | 209,277 | | | (117,590) | | | 232 | | | 91,919 | |
Long-term debt | | 16,000 | | | 131,600 | | (6) | — | | | 147,600 | |
Non-current derivative liabilities | | 766 | | | — | | | — | | | 766 | |
Operating lease liability | | 2,760 | | | — | | | 11 | | (16) | | 2,771 | |
Other long-term liabilities | | 61,393 | | | (3,220) | | (4) (7) | (14,409) | | (18) | | 43,764 | |
Liabilities subject to compromise | | 762,215 | | | (762,215) | | (8) | — | | | — | |
Deferred income taxes | | 4,466 | | | — | | | (4,466) | | (19) | | — | |
Commitments and contingencies | | | | | | | | |
Shareholders’ equity: | | | | | | | | |
Predecessor preferred stock, $1.00 par value, 5,000,000 shares authorized, none issued at December 31, 2019 | | — | | | — | | | — | | | — | |
Predecessor common stock, $0.20 par value, 175,000,000 shares authorized, 55,443,393 shares issued as of December 31, 2019 | | 10,704 | | | (10,704) | | (9) | — | | | — | |
Predecessor capital in excess of par value | | 650,153 | | | (650,153) | | (9) | — | | | — | |
Successor preferred stock, $0.01 par value, 1,000,000 shares authorized, none issued at September 1, 2020 | | — | | | — | | | — | | | — | |
Successor common stock, $0.01 par value, 25,000,000 authorized, 12,000,000 issued at September 1, 2020 | | — | | | 120 | | (8) | — | | | 120 | |
Successor capital in excess of par value | | — | | | 197,203 | | (8) | — | | | 197,203 | |
Retained earnings (deficit) | | (818,679) | | | 1,215,619 | | (10) | (396,940) | | (20) | | — | |
Total shareholders’ equity attributable to Unit Corporation | | (157,822) | | | 752,085 | | | (396,940) | | | 197,323 | |
Non-controlling interests in consolidated subsidiaries | | 171,184 | | | — | | | 71,016 | | (21) | | 242,200 | |
Total shareholders' equity | | 13,362 | | | 752,085 | | | (325,924) | | | 439,523 | |
Total liabilities and shareholders’ equity | | $ | 1,070,239 | | | $ | 660 | | | $ | (344,556) | | | $ | 726,343 | |
Reorganization Adjustments
(1)Reflects accounts recorded as of the Effective Date, including among other items, settlement of the Predecessor's liabilities subject to compromise, cancellation of the Predecessor's equity, issuance of the New Common Stock and the Warrants, repayment of certain of Predecessor's liabilities and settlement with holders of the Notes.
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
(2)The table below details the company’s uses of cash, under the terms of the Plan (in thousands):
| | | | | |
Funding of the professional fees escrow account | $ | (7,458) | |
Proceeds from Exit credit facility | 8,000 | |
Payment of debt issuance costs on the Exit credit facility | (3,225) | |
Payment of professional fees | (3,943) | |
Payment of accrued interest payable under the Predecessor credit facility | (172) | |
Changes in cash and cash equivalents | $ | (6,798) | |
(3)Represents the reserve for professional fee escrow of $7.5 million.
(4)Represents the reclassification of other long-term assets related to deferred compensation to prepaid expenses and other assets as the deferred compensation payout must be paid within 12 months from the date of emergence under the Plan. Simultaneously, the current portion of deferred compensation liability was reclassified from other long-term liabilities to accounts payable.
(5)Represents the payment of the DIP facility interest of $0.2 million and professional fees for $3.9 million.
(6)Represents the transition of the DIP Credit Agreement and the Predecessor Credit Agreement of $124.0 million into the Exit Facility and issuing an additional $8.0 million of borrowings under the Exit Credit Agreement.
(7)Represents the reclassification of the short-term portion of the separation benefit liabilities from non-current to current liabilities which was offset by the increase in non-current portion of liabilities.
(8)Settlement of liabilities subject to compromise and the resulting net gain were determined as follows (in thousands):
| | | | | |
Liabilities subject to compromise before the Effective Date: | |
6.625% senior subordinated notes due 2021 (including accrued interest as of the petition date) | $ | 672,369 | |
Accounts payable | 1,179 | |
Employee separation benefit plan obligations | 23,394 | |
Litigation settlements | 45,000 | |
Royalty suspense accounts payable | 20,273 | |
Total liabilities subject to compromise | 762,215 | |
Separation settlement treatment | (6,905) | |
Successor Common Stock and APIC(1) issued to allowed claim holders | (175,521) | |
Successor Common Stock and APIC for disputed claims reserve | (11,936) | |
Gain on settlement of liabilities subject to compromise | $ | 567,853 | |
(1) Balance excludes the Successor Common Stock and APIC of $9.9 million to the 5% Equity Facility which was not a liability subject to compromise.
(9)Represents the cancellation of Old Common Stock.
(10)Represents the cumulative impact to Predecessor retained earnings of the reorganization adjustments described above.
Fresh Start Adjustments
(11)Reflects accounts recorded as of the Effective Date for the fresh start adjustments based on the methodologies noted below.
(12)Represents the reclassification of materials and supplies to proved properties.
(13)Represents the write off of the Predecessor's unamortized debt fees related to the DIP facility.
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
(14)Reflects a decrease of oil and natural gas properties, net, based on the methodology discussed above, and the elimination of accumulated depletion and amortization. The following table summarizes the components of oil and natural gas properties as of the Effective Date:
| | | | | | | | | | | | | | |
| Successor | | | Predecessor |
| Fair Value | | | Historical Book Value |
| (In thousands) |
Proved properties | $ | 238,284 | | | | $ | 6,539,816 | |
Unproved properties | — | | | | 30,205 | |
| 238,284 | | | | 6,570,021 | |
Less accumulated depletion, amortization, and impairment | — | | | | (6,305,113) | |
| $ | 238,284 | | | | $ | 264,908 | |
(15)Reflects a decrease in fair value of drilling equipment, gas gathering and processing equipment, saltwater disposal systems, land and building, transportation equipment, and other property and equipment and the elimination of accumulated depreciation, based on the methodologies discussed above. The following table summarizes the components of other property and equipment as of the Effective Date:
| | | | | | | | | | | | | | |
| Successor | | | Predecessor |
| Fair Value | | | Historical Book Value |
| (In thousands) |
Drilling equipment | $ | 63,458 | | | | $ | 1,285,024 | |
Gas gathering and processing equipment | 250,098 | | | | 833,788 | |
Saltwater disposal systems | — | | | | 43,541 | |
Land and building | 32,635 | | | | 59,080 | |
Transportation equipment | 3,314 | | | | 15,577 | |
Other | 9,958 | | | | 57,427 | |
| 359,463 | | | | 2,294,437 | |
Less accumulated depreciation and impairment | — | | | | (1,618,754) | |
| $ | 359,463 | | | | $ | 675,683 | |
(16)Reflects the valuation adjustments to the company’s right of use assets, current operating lease liability, and operating lease liability, adjusted for fair value of favorable and unfavorable lease terms, and the revised incremental borrowing rates of the Successor.
(17)Represents the liability for the Warrants using a Black-Scholes-Merton model which uses various market-based inputs including: stock prices, strike price, time to maturity, risk-free rate, annual volatility rate, and annual dividend yield.
(18)Represents the reclassification of the short-term portion of ARO from non-current liabilities to current and the fair value adjustment, which was determined using our fresh start updates to these obligations, including the application of the Successor's credit adjusted risk free rate, which now incorporates a term structure based on the estimated timing of well plugging activity, and resetting all ARO to a single layer.
(19)Represents the adjustments to deferred tax liability as a result of the cumulative tax impact of the fresh start adjustments.
The significant revisions to the carrying value of our assets and liabilities because of applying fresh start accounting resulted in the company increasing its overall net deferred tax asset position on emergence from bankruptcy. Besides the changes in book value, the company has as of the Effective Date, approximately $726.4 million of net operating losses (NOLs) carried forward to offset taxable income in the future years. Approximately $584.2 million of this NOL will expire commencing in fiscal 2021 through 2037. The NOLs of approximately $142.2 million from years ended after December 31, 2017 have an indefinite carryforward period. The amount of these NOLs which is available to offset future income may be severely limited due to change-in-control tax provisions.
UNIT CORPORATION AND SUBSIDIARIES
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS— (Continued)
Because of our history of operating losses and the uncertainty surrounding the realization of the deferred tax assets in future years, we have determined that it is more likely than not that the deferred tax assets will not be realized in future periods. Accordingly, we recorded a 100% valuation allowance against our net deferred tax assets.
(20)Represents the cumulative impact of the fresh start accounting adjustments discussed above.
(21)The valuation of the non-controlling interest was calculated by taking an income-based approach in valuing Superior. The value of the non-controlling interest was then determined based on a market-based approach for similar type investments, given the contractual rights of the related parties.
Reorganization Items. As described in Note 3 – Summary Of Significant Accounting Policies, our consolidated statements of operations for the year ended December 31, 2021, the four months ended December 31, 2020, and the eight months ended August 31, 2020 include "Reorganization items, net," which reflects gains recognized on the settlement of liabilities subject to compromise and costs and other expenses associated with the Chapter 11 proceedings, primarily professional fees, and the costs associated with the DIP Credit Agreement. These post-petition costs for professional fees, and administrative fees charged by the U.S. trustee, have been reported in "Reorganization items, net" in our consolidated statements of operations as described above. Similar costs were incurred during the pre-petition period have been reported in "General and administrative" expenses.
The following table summarizes the components included in "Reorganization items, net" in our consolidated statements of operations for the periods presented:
| | | | | | | | | | | | | | | | | | | | |
| Successor | | | Predecessor |
| Year Ended December 31, 2021 | | Four Months Ended December 31, 2020 | | | Eight Months Ended August 31, 2020 |
| (In thousands) |
Gains on settlement of liabilities subject to compromise | $ | — | | | $ | — | | | | $ | (567,853) | |
Fresh start accounting adjustments | — | | | — | | | | 401,406 | |
Legal and professional fees and expenses | 4,294 | | | 2,273 | | | | 15,745 | |
Acceleration of Predecessor stock compensation expense | — | | | — | | | | 1,431 | |
Exit Facility fees | — | | | — | | | | 3,225 | |
5% Exit Facility equity fee | — | | | — | | | | 9,866 | |
Adjustment to unamortized debt issuance costs associated with the 6.625% senior subordinated notes due 2021 | — | | | — | | | | 2,205 | |
Total reorganization items, net | $ | 4,294 | | | $ | 2,273 | | | | $ | (133,975) | |
SUPPLEMENTAL OIL AND GAS DISCLOSURES
(UNAUDITED)
The supplemental data presented herein reflects information for all our oil and natural gas producing activities. Our oil and gas operations are substantially located in the United States.
Capitalized Costs
The capitalized costs as of December 31, 2021 and 2020 were as follows:
| | | | | | | | | | | | | | |
| Successor | | | Successor |
| 2021 | | | 2020 |
| (In thousands) |
Proved properties | $ | 225,014 | | | | $ | 238,581 | |
Unproved properties (wells in progress) | 422 | | | | 1,591 | |
| 225,436 | | | | 240,172 | |
Accumulated depreciation, depletion, amortization, and impairment | (64,966) | | | | (40,806) | |
Net capitalized costs | $ | 160,470 | | | | $ | 199,366 | |
Costs Incurred in Oil and Natural Gas Property Acquisition, Exploration, and Development Activities
The following table sets forth costs incurred related to our oil and natural gas activities for the periods indicated:
| | | | | | | | | | | | | | | | | | | | |
| Successor | | Successor | | | Predecessor |
| Year Ended December 31, 2021 | | Four Months Ended December 31, 2020 | | | Eight Months Ended August 31, 2020 |
| (In thousands) |
Unproved properties acquired | $ | 522 | | | $ | 26 | | | | $ | 2,373 | |
Proved properties acquired | — | | | — | | | | 382 | |
Exploration | — | | | — | | | | — | |
Development | 16,279 | | | 3,992 | | | | 6,440 | |
Asset retirement obligation | 478 | | | (1,702) | | | | (29,189) | |
Total costs incurred | $ | 17,279 | | | $ | 2,316 | | | | $ | (19,994) | |
Unproved properties not subject to amortization relates to properties which are not individually significant and consist primarily of lease acquisition costs. The evaluation process associated with these properties has not been completed and therefore, the company is unable to estimate when these costs will be included in the amortization calculation.
The results of operations for producing activities are as follows:
| | | | | | | | | | | | | | | | | | | | | | |
| Successor | | Successor | | | Predecessor |
| Year Ended December 31, 2021 | | Four Months Ended December 31, 2020 | | | Eight Months Ended August 31, 2020 | |
| (In thousands) |
Revenues | $ | 223,681 | | | $ | 55,272 | | | | $ | 96,033 | | | |
Production costs | (62,443) | | | (20,510) | | | | (46,633) | | | |
Depreciation, depletion, amortization, and impairment | (24,261) | | | (40,840) | | | | (461,901) | | | |
| 136,977 | | | (6,078) | | | | (412,501) | | | |
Income tax (expense) benefit | 168 | | | 128 | | | | 6,698 | | | |
Results of operations for producing activities (excluding corporate overhead and financing costs) | $ | 137,145 | | | $ | (5,950) | | | | $ | (405,803) | | | |
Estimated quantities of proved developed oil, NGLs, and natural gas reserves and changes in net quantities of proved developed and undeveloped oil, NGLs, and natural gas reserves were as follows:
| | | | | | | | | | | | | | | | | | | | | | | |
| Oil (MBbls) | | NGL (MBbls) | | Gas (Mcf) | | Total (MBoe) |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
| | | | | | | |
2020 | | | | | | | |
Proved developed and undeveloped reserves: | | | | | | | |
Beginning of year | 12,196 | | | 23,030 | | | 220,187 | | | 71,924 | |
Revision of previous estimates (1) | (1,909) | | | (4,477) | | | (38,901) | | | (12,870) | |
Extensions and discoveries | 8 | | | 13 | | | 110 | | | 39 | |
Infill reserves in existing proved fields | 97 | | | 66 | | | 452 | | | 238 | |
Purchases of minerals in place | 62 | | | 20 | | | 172 | | | 112 | |
Production | (2,186) | | | (3,444) | | | (37,567) | | | (11,891) | |
Sales | (1) | | | — | | | (62) | | | (11) | |
Net proved reserves at December 31, 2020 | 8,267 | | | 15,208 | | | 144,391 | | | 47,541 | |
Proved developed reserves, December 31, 2020 | 8,267 | | | 15,208 | | | 144,391 | | | 47,541 | |
Proved undeveloped reserves, December 31, 2020 | — | | | — | | | — | | | — | |
2021 | | | | | | | |
Proved developed and undeveloped reserves: | | | | | | | |
Beginning of year | 8,267 | | | 15,208 | | | 144,391 | | | 47,541 | |
Revision of previous estimates (2) | 2,651 | | | 8,723 | | | 103,866 | | | 28,685 | |
Extensions and discoveries | 218 | | | 93 | | | 961 | | | 471 | |
Infill reserves in existing proved fields | 713 | | | 293 | | | 2,158 | | | 1,366 | |
Purchases of minerals in place | — | | | — | | | — | | | — | |
Production | (1,615) | | | (2,624) | | | (29,012) | | | (9,074) | |
Sales | (1,215) | | | (169) | | | (1,725) | | | (1,672) | |
Net proved reserves at December 31, 2021 | 9,019 | | | 21,525 | | | 220,640 | | | 67,317 | |
Proved developed reserves, December 31, 2021 | 9,019 | | | 21,525 | | | 220,640 | | | 67,317 | |
Proved undeveloped reserves, December 31, 2021 | — | | | — | | | — | | | — | |
_________________________
1.Revisions of previous estimates decreased primarily due to the removal of proved undeveloped reserves due to uncertainty regarding our ability to finance the development of our proved undeveloped reserves over a five-year period and from lower commodity prices.
2.Revisions of previous estimates increased primarily due to changes in the unescalated 12-month average product prices which increased approximately 68% for oil, 136% for NGLs, and 82% for natural gas compared to the December 31, 2020 pricing.
Estimates of oil, NGLs, and natural gas reserves require extensive judgments of reservoir engineering data. Assigning monetary values to such estimates does not reduce the subjectivity and changing nature of such reserve estimates. Indeed, the uncertainties inherent in the disclosure are compounded by applying additional estimates of the rates and timing of production and the costs that will be incurred in developing and producing the reserves. The information set forth in this report is, therefore, subjective and, since judgments are involved, may not be comparable to estimates submitted by other oil and natural gas producers. In addition, since prices and costs do not remain static, and no price or cost escalations or de-escalations have been considered, the results are not necessarily indicative of the estimated fair market value of estimated proved reserves, nor of estimated future cash flows.
The standardized measure of discounted future net cash flows (SMOG) was calculated using 12-month average prices and year end costs adjusted for permanent differences that relate to existing proved oil, NGLs, and natural gas reserves. Future income tax expenses consider the Tax Act statutory tax rates. SMOG as of December 31, 2021 and 2020 is as follows:
| | | | | | | | | | | | | | | | |
| Successor | | | Successor |
| 2021 | | | 2020 | | |
| (In thousands) |
Future cash flows | $ | 1,977,529 | | | | $ | 698,685 | | | |
Future production costs | (835,430) | | | | (416,095) | | | |
Future development costs | — | | | | — | | | |
Future income tax expenses | (87,117) | | | | (39) | | | |
Future net cash flows | 1,054,982 | | | | 282,551 | | | |
10% annual discount for estimated timing of cash flows | (483,838) | | | | (89,530) | | | |
Standardized measure of discounted future net cash flows relating to proved oil, NGLs, and natural gas reserves | $ | 571,144 | | | | $ | 193,021 | | | |
The principal sources of changes in the standardized measure of discounted future net cash flows were as follows:
| | | | | | | | | | | | | | | | |
| 2021 | | | 2020 | | |
| (In thousands) |
Sales and transfers of oil and natural gas produced, net of production costs | $ | (161,238) | | | | $ | (84,163) | | | |
Net changes in prices and production costs | 334,291 | | | | (165,978) | | | |
Revisions in quantity estimates and changes in production timing | 320,774 | | | | (50,979) | | | |
Extensions, discoveries, and improved recovery, less related costs | 45,019 | | | | 2,827 | | | |
Changes in estimated future development costs | — | | | | — | | | |
Previously estimated cost incurred during the period | — | | | | — | | | |
Purchases of minerals in place | — | | | | 852 | | | |
Sales of minerals in place | (4,161) | | | | (46) | | | |
Accretion of discount | 19,306 | | | | 46,203 | | | |
Net change in income taxes | (87,078) | | | | 282 | | | |
Changes in timing and other | (88,791) | | | | (17,686) | | | |
Net change | 378,123 | | | | (268,688) | | | |
Beginning of year | 193,021 | | | | 461,709 | | | |
End of year | $ | 571,144 | | | | $ | 193,021 | | | |
Certain information concerning the assumptions used in computing SMOG and their inherent limitations are discussed below. We believe this information is essential for a proper understanding and assessment of the data presented.
The assumptions used to compute SMOG do not necessarily reflect our expectations of actual revenues to be derived from neither those reserves nor their present worth. Assigning monetary values to the reserve quantity estimation process does not reduce the subjective and ever-changing nature of reserve estimates. Additional subjectivity occurs when determining present values because the rate of producing the reserves must be estimated. In addition to difficulty inherent in predicting the future, variations from the expected production rate could result from factors outside of our control, such as unintentional delays in development, environmental concerns or changes in prices or regulatory controls. Also, the reserve valuation assumes that all reserves will be disposed of by production. However, other factors such as the sale of reserves in place could affect the amount of cash eventually realized.
The December 31, 2021 future cash flows were computed by applying the unescalated 12-month average prices of $66.56 per barrel for oil, $44.22 per barrel for NGLs, and $3.60 per Mcf for natural gas (then adjusted for price differentials) relating to proved reserves and to the year-end quantities of those reserves. Future price changes are considered only to the extent provided by contractual arrangements in existence at year-end.
Future production and development costs are computed by estimating the expenditures to be incurred in developing and producing the proved oil, NGLs, and natural gas reserves at the end of the year, based on continuation of existing economic conditions.
Future income tax expenses are computed by applying the appropriate year-end statutory tax rates to the future pretax net cash flows relating to proved oil, NGLs, and natural gas reserves less the tax basis of our properties. The future income tax expenses also give effect to permanent differences and tax credits and allowances relating to our proved oil, NGLs, and natural gas reserves.
Care should be exercised in the use and interpretation of the above data. As production occurs over the next several years, the results shown may be significantly different as changes in production performance, petroleum prices and costs are likely to occur.