Antero Resources Corporation(NYSE:AR)

Antero Resources Corporation, an independent oil and natural gas company, acquires, explores for, develops, and produces natural gas, natural gas liquids, and oil properties in the United States. As of December 31, 2019, the company had approximately 451,000 net acres in the southwestern core of the...
Website: http://www.anteroresources.com
Founded: 2002
Full Time Employees: 520
Sector: Energy
Industry: Oil & Gas E&P
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue and other: | ||||||||||||||||||||||||||||||||||||||||||||||||||
natural gas sales | 1,311,476,000 | 773,596,000 | 630,887,000 | 688,753,000 | 780,005,000 | 543,794,000 | 425,802,000 | 374,568,000 | 474,133,000 | 570,690,000 | 516,214,000 | 437,130,000 | 668,315,000 | 1,229,594,000 | 1,736,039,000 | 1,558,994,000 | 995,792,000 | 1,210,470,000 | 884,669,000 | 626,520,000 | 720,369,000 | 595,151,000 | 436,304,000 | 367,415,000 | 411,082,000 | 512,076,000 | 524,448,000 | 553,372,000 | 657,266,000 | 789,615,000 | 527,122,000 | 473,540,000 | 497,663,000 | 439,222,000 | 409,141,000 | 454,257,000 | 466,664,000 | 411,814,000 | 364,373,000 | 229,787,000 | 254,776,000 | 253,975,000 | 242,065,000 | 314,942,000 | 364,472,000 | 310,390,000 | 314,151,000 | 312,336,000 | 182,125,000 | |
natural gas liquids sales | 503,649,000 | 474,259,000 | 470,392,000 | 480,757,000 | 561,432,000 | 555,722,000 | 504,200,000 | 489,191,000 | 517,862,000 | 461,212,000 | 482,570,000 | 397,733,000 | 495,435,000 | 515,148,000 | 620,816,000 | 702,388,000 | 660,305,000 | 644,472,000 | 598,327,000 | 464,381,000 | 440,319,000 | 364,387,000 | 327,426,000 | 212,197,000 | 257,673,000 | 316,556,000 | 284,958,000 | 303,963,000 | 313,685,000 | 349,353,000 | 338,269,000 | 255,985,000 | 234,170,000 | 280,437,000 | 224,533,000 | 170,819,000 | 194,652,000 | 68,684,000 | 106,958,000 | 94,713,000 | 73,065,000 | 50,092,000 | 59,525,000 | 78,786,000 | 91,111,000 | 79,768,000 | 73,928,000 | 31,956,000 | ||
oil sales | 46,695,000 | 34,772,000 | 31,351,000 | 33,700,000 | 50,335,000 | 49,128,000 | 52,724,000 | 63,458,000 | 64,717,000 | 74,744,000 | 62,629,000 | 57,962,000 | 51,811,000 | 56,169,000 | 67,025,000 | 89,185,000 | 63,294,000 | 47,906,000 | 56,734,000 | 51,906,000 | 44,686,000 | 34,037,000 | 34,265,000 | 8,322,000 | 35,646,000 | 39,874,000 | 40,561,000 | 49,062,000 | 48,052,000 | 58,309,000 | 59,722,000 | 38,873,000 | 30,273,000 | 28,196,000 | 26,527,000 | 26,512,000 | 26,960,000 | 19,607,000 | 14,793,000 | 16,740,000 | 10,179,000 | 20,138,000 | 23,032,000 | 12,457,000 | 18,021,000 | 29,304,000 | 35,633,000 | 24,122,000 | 8,473,000 | |
commodity derivative fair value gains | 35,023,000 | 90,068,000 | 39,243,000 | 53,409,000 | -71,671,000 | -21,498,000 | 18,368,000 | -5,585,000 | 9,446,000 | 28,400,000 | 3,448,000 | 8,284,000 | 126,192,000 | -177,756,000 | 196,851,000 | -514,751,000 | -168,015,000 | 565,833,000 | -7,875,000 | 220,788,000 | 328,427,000 | -77,368,000 | -222,387,000 | 57,019,000 | 55,336,000 | 178,430,000 | -65,957,000 | 85,641,000 | 438,775,000 | -639,805,000 | 530,334,000 | 279,924,000 | 1,079,071,000 | 759,554,000 | 931,921,000 | 308,975,000 | 161,968,000 | |||||||||||||
marketing | 41,661,000 | 31,697,000 | 34,902,000 | 33,743,000 | 25,558,000 | 33,971,000 | 47,160,000 | 49,418,000 | 48,520,000 | 50,732,000 | 53,068,000 | 43,793,000 | 58,529,000 | 81,585,000 | 159,985,000 | 106,150,000 | 69,038,000 | 155,993,000 | 232,685,000 | 165,453,000 | 164,790,000 | 108,717,000 | 91,497,000 | 64,285,000 | 46,073,000 | 91,296,000 | 46,645,000 | 63,080,000 | 91,186,000 | 64,712,000 | 89,598,000 | 160,202,000 | 144,389,000 | 91,386,000 | 50,767,000 | 49,968,000 | 65,924,000 | 105,855,000 | 97,076,000 | 90,902,000 | 99,216,000 | 35,633,000 | 49,829,000 | 57,780,000 | 30,556,000 | 17,835,000 | 1,987,000 | |||
amortization of deferred revenue, vpp | 5,795,000 | 6,368,000 | 6,368,000 | 6,298,000 | 6,230,000 | 6,812,000 | 6,812,000 | 6,739,000 | 6,738,000 | 7,700,000 | 7,701,000 | 7,618,000 | 7,533,000 | 9,478,000 | 9,478,000 | 9,375,000 | 9,272,000 | 11,403,000 | 11,404,000 | 11,279,000 | 11,150,000 | 9,332,000 | 5,175,000 | |||||||||||||||||||||||||||
other revenue and income | 827,000 | 869,000 | 851,000 | 833,000 | 818,000 | 822,000 | 854,000 | 865,000 | 855,000 | 665,000 | 546,000 | 785,000 | 533,000 | |||||||||||||||||||||||||||||||||||||
total revenue | 1,945,126,000 | 1,411,629,000 | 1,213,994,000 | 1,297,493,000 | 1,352,707,000 | 1,168,751,000 | 1,055,920,000 | 978,654,000 | 1,122,271,000 | 1,194,143,000 | 1,126,176,000 | 953,305,000 | 1,408,348,000 | 2,085,287,000 | 2,064,624,000 | 2,201,685,000 | 786,840,000 | 2,391,444,000 | 534,422,000 | 489,368,000 | 1,204,198,000 | 1,309,092,000 | 380,591,000 | 484,911,000 | 1,118,881,000 | 1,299,664,000 | 1,037,407,000 | 1,076,532,000 | 989,344,000 | 647,880,000 | 790,389,000 | 1,195,579,000 | 397,077,250 | 1,116,503,000 | -249,198,000 | 721,004,000 | 1,443,335,000 | 376,714,000 | 1,229,687,000 | 762,490,000 | 311,338,000 | 164,981,000 | 384,522,000 | |||||||
yoy | 43.80% | 20.78% | 14.97% | 32.58% | 20.53% | -2.13% | -6.24% | 2.66% | -20.31% | -42.73% | -45.45% | -56.70% | 78.99% | -12.80% | 286.33% | 349.90% | -34.66% | 82.68% | 40.42% | 0.92% | -65.98% | -62.69% | 3.93% | 31.37% | 66.16% | 25.17% | -41.97% | -417.17% | 65.82% | -22.64% | -166.15% | -41.37% | 89.29% | 21.00% | 645.35% | |||||||||||||||
qoq | 37.79% | 16.28% | -6.44% | -4.08% | 15.74% | 10.69% | 7.90% | -12.80% | -6.02% | 6.04% | 18.13% | -32.31% | -32.46% | 1.00% | -6.23% | 179.81% | -67.10% | 347.48% | 9.21% | -59.36% | -8.01% | 243.96% | -21.51% | -13.91% | 25.28% | 8.81% | -18.03% | -33.89% | 201.09% | -64.44% | -548.04% | -134.56% | 283.14% | -69.37% | 144.91% | 88.71% | -57.09% | |||||||||||||
operating expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||
lease operating | 44,529,000 | 31,479,000 | 32,415,000 | 37,244,000 | 33,986,000 | 30,216,000 | 29,597,000 | 29,759,000 | 29,121,000 | 26,888,000 | 33,484,000 | 28,748,000 | 29,321,000 | 29,109,000 | 27,453,000 | 25,253,000 | 17,780,000 | 25,238,000 | 25,363,000 | 21,645,000 | 24,547,000 | 27,029,000 | 21,450,000 | 24,742,000 | 25,644,000 | 27,203,000 | 35,928,000 | 40,857,000 | 41,732,000 | 42,998,000 | 36,269,000 | 30,164,000 | 26,722,000 | 33,023,000 | 23,491,000 | 16,992,000 | 15,551,000 | 12,900,000 | 13,854,000 | 12,043,000 | 11,293,000 | 10,786,000 | 6,673,000 | 8,102,000 | 10,771,000 | 8,680,000 | 5,021,000 | 4,869,000 | 2,697,000 | |
gathering, compression, processing and transportation | 789,106,000 | 749,684,000 | 711,003,000 | 701,722,000 | 695,017,000 | 682,024,000 | 685,183,000 | 663,442,000 | 672,281,000 | 661,325,000 | 671,886,000 | 663,975,000 | 645,172,000 | 642,502,000 | 716,388,000 | 656,212,000 | ||||||||||||||||||||||||||||||||||
production and ad valorem taxes | 80,997,000 | 44,122,000 | 28,884,000 | 34,830,000 | 55,299,000 | 60,147,000 | 47,423,000 | 41,933,000 | 58,168,000 | 41,163,000 | 32,258,000 | 36,158,000 | 49,276,000 | 59,758,000 | 92,998,000 | 81,842,000 | 52,808,000 | 67,300,000 | 52,219,000 | 33,694,000 | 44,697,000 | 35,294,000 | 25,790,000 | 19,992,000 | 25,699,000 | 29,633,000 | 28,863,000 | 30,968,000 | 35,678,000 | 44,242,000 | 30,518,000 | 25,891,000 | 25,823,000 | 24,180,000 | 22,995,000 | 22,553,000 | 24,793,000 | 14,292,000 | 15,554,000 | 17,458,000 | 19,284,000 | 10,721,000 | 22,519,000 | 24,218,000 | 23,795,000 | 21,726,000 | 21,358,000 | 21,039,000 | ||
exploration | 792,000 | 830,000 | 844,000 | 648,000 | 668,000 | 671,000 | 643,000 | 898,000 | 474,000 | 235,000 | 5,638,000 | 219,000 | 188,000 | 454,000 | 231,000 | 210,000 | 236,000 | 208,000 | 314,000 | 126,000 | 936,000 | 666,000 | 1,471,000 | 1,885,000 | 3,028,000 | 1,599,000 | 1,804,000 | 2,107,000 | 3,573,000 | 1,166,000 | 1,109,000 | 1,014,000 | 1,087,000 | 628,000 | 1,371,000 | 6,717,000 | 7,476,000 | 6,703,000 | 6,997,000 | 5,372,000 | ||||||||||
general and administrative | 63,340,000 | 55,954,000 | 56,944,000 | 57,183,000 | 62,445,000 | 59,421,000 | 54,627,000 | 59,428,000 | 55,862,000 | 54,929,000 | 58,425,000 | 53,901,000 | 57,261,000 | 49,876,000 | 42,903,000 | 44,439,000 | 35,691,000 | 36,313,000 | 32,442,000 | 32,177,000 | 44,074,000 | 33,218,000 | 31,640,000 | 38,403,000 | 31,221,000 | 32,189,000 | 35,923,000 | 42,382,000 | 68,202,000 | 58,768,000 | 59,860,000 | 61,687,000 | 60,030,000 | 60,196,000 | 62,203,000 | 64,099,000 | 64,698,000 | 65,358,000 | 57,577,000 | 60,102,000 | 56,287,000 | 59,685,000 | 59,191,000 | 59,049,000 | 140,012,000 | 53,000,000 | 58,357,000 | 50,985,000 | 14,443,000 | |
depletion, depreciation and amortization | 206,239,000 | 186,956,000 | 188,778,000 | 187,589,000 | 186,352,000 | 248,281,000 | 170,197,000 | 170,536,000 | 173,054,000 | 174,719,000 | 176,259,000 | 171,406,000 | 167,582,000 | 169,210,000 | 169,607,000 | 173,395,000 | ||||||||||||||||||||||||||||||||||
impairment of property and equipment | 948,000 | 5,215,000 | 12,228,000 | 6,297,000 | 5,618,000 | 28,475,000 | 13,455,000 | 313,000 | 5,190,000 | 6,556,000 | 13,476,000 | 15,710,000 | 15,560,000 | |||||||||||||||||||||||||||||||||||||
accretion of asset retirement obligations | 1,063,000 | 1,065,000 | 946,000 | 942,000 | 939,000 | 1,205,000 | 998,000 | 780,000 | 776,000 | 273,000 | 889,000 | 1,204,000 | 878,000 | 749,000 | 630,000 | 804,000 | 2,444,000 | 873,000 | 828,000 | 1,331,000 | 788,000 | 91,000 | 1,115,000 | 1,111,000 | 1,104,000 | 941,000 | 927,000 | 918,000 | 976,000 | 718,000 | 710,000 | 700,000 | 690,000 | 666,000 | 658,000 | 649,000 | 637,000 | 627,000 | 628,000 | 620,000 | 598,000 | 419,000 | 408,000 | 400,000 | 340,000 | 320,000 | 309,000 | 302,000 | 266,000 | |
contract termination, loss contingency and settlements | 12,035,000 | 3,153,000 | 12,571,000 | 13,596,000 | -1,308,000 | 937,000 | -1,517,000 | |||||||||||||||||||||||||||||||||||||||||||
gain on sale of assets | -45,950,000 | -281,750 | -1,297,000 | -18,000 | 706,750 | 539,000 | 2,288,000 | |||||||||||||||||||||||||||||||||||||||||||
other operating expense | 22,000 | 25,000 | 25,000 | 25,000 | 24,000 | 20,000 | 342,000 | 11,000 | 17,000 | 111,000 | 225,000 | |||||||||||||||||||||||||||||||||||||||
total operating expenses | 1,215,674,000 | 1,122,455,000 | 1,095,877,000 | 1,092,610,000 | 1,081,235,000 | 1,165,559,000 | 1,061,823,000 | 1,040,643,000 | 1,057,111,000 | 1,039,299,000 | 1,070,444,000 | 1,042,241,000 | 1,076,858,000 | 1,142,461,000 | 1,290,464,000 | 1,140,167,000 | 991,439,000 | 1,135,100,000 | 1,218,496,000 | 1,132,318,000 | 1,109,658,000 | 1,163,941,000 | 1,134,700,000 | 1,091,833,000 | 1,054,672,000 | 1,020,194,000 | 2,104,759,000 | 1,199,668,000 | 1,071,114,000 | 1,092,277,000 | 1,071,728,000 | 1,022,107,000 | 881,607,000 | 834,667,000 | 719,932,000 | 666,646,000 | 694,236,000 | 788,225,000 | 649,171,000 | 640,675,000 | 642,255,000 | 502,220,000 | 540,463,000 | 529,993,000 | 450,880,000 | 381,091,000 | 316,641,000 | 269,060,000 | 161,914,000 | |
operating income | 729,452,000 | 289,174,000 | 118,117,000 | 204,883,000 | 271,472,000 | 3,192,000 | -5,903,000 | -61,989,000 | 65,160,000 | 154,844,000 | 55,732,000 | -88,936,000 | 331,490,000 | 942,826,000 | 774,160,000 | 1,061,518,000 | -204,599,000 | 1,256,344,000 | -684,074,000 | -642,950,000 | 94,540,000 | 145,151,000 | -754,109,000 | -606,922,000 | 262,433,000 | -67,456,000 | -985,878,000 | 99,996,000 | -33,707,000 | -46,629,000 | 4,804,000 | -32,763,000 | 146,494,000 | 187,059,000 | -72,052,000 | 123,743,000 | 501,343,000 | -632,009,000 | 467,332,000 | -889,873,000 | 78,749,000 | 941,115,000 | -163,749,000 | 699,694,000 | 1,027,717,000 | 381,399,000 | 222,608,000 | |||
yoy | 168.70% | 8959.34% | -2100.97% | -430.52% | 316.62% | -97.94% | -110.59% | -30.30% | -80.34% | -83.58% | -92.80% | -108.38% | -262.02% | -24.95% | -213.17% | -265.10% | -316.42% | 765.54% | -9.29% | 5.94% | -63.98% | -315.18% | -23.51% | -706.95% | -878.57% | 44.67% | -20622.02% | -405.21% | -123.01% | -124.93% | -106.67% | -126.48% | -70.78% | -129.60% | -115.42% | -113.91% | 536.63% | -50.34% | 443.44% | -88.75% | 146.75% | 361.67% | ||||||||
qoq | 152.25% | 144.82% | -42.35% | -24.53% | 8404.76% | -154.07% | -90.48% | -195.13% | -57.92% | 177.84% | -162.67% | -126.83% | -64.84% | 21.79% | -27.07% | -618.83% | -116.29% | -283.66% | 6.40% | -780.08% | -34.87% | -119.25% | 24.25% | -331.27% | -489.04% | -93.16% | -1085.92% | -396.66% | -27.71% | -1070.63% | -114.66% | -122.36% | -21.69% | -359.62% | -158.23% | -75.32% | -179.33% | -235.24% | -152.52% | -1230.01% | -674.73% | -123.40% | -31.92% | 169.46% | ||||||
operating margin % | 37.50% | 20.49% | 9.73% | 15.79% | 20.07% | 0.27% | -0.56% | -6.33% | 5.81% | 12.97% | 4.95% | -9.33% | 23.54% | 45.21% | 37.50% | 48.21% | -26.00% | 52.53% | -128.00% | -131.38% | 7.85% | 11.09% | -198.14% | -125.16% | Infinity% | -Infinity% | -88.11% | 7.69% | -3.25% | -Infinity% | 0.45% | -3.31% | Infinity% | Infinity% | -11.12% | 15.66% | 41.93% | -159.17% | 41.86% | 357.09% | 10.92% | NaN% | 65.20% | -43.47% | 56.90% | Infinity% | 50.02% | 0% | 0% | 57.89% |
other income: | ||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | -36,963,000 | -22,128,000 | -18,232,000 | -19,954,000 | -23,368,000 | -27,061,000 | -28,278,000 | -32,681,000 | -30,187,000 | -32,608,000 | -31,634,000 | -27,928,000 | -25,700,000 | -25,120,000 | -28,326,000 | -34,213,000 | -37,713,000 | -43,748,000 | -45,414,000 | -49,963,000 | -42,743,000 | -46,916,000 | -48,043,000 | -51,811,000 | -53,102,000 | -54,243,000 | -47,754,000 | -54,164,000 | -27,764,250 | |||||||||||||||||||||
equity in earnings of unconsolidated affiliate | 30,118,000 | 10,205,000 | 29,055,000 | 30,563,000 | 28,661,000 | 23,925,000 | 25,634,000 | 20,881,000 | 23,347,000 | 23,966,000 | 22,207,000 | 19,098,000 | 17,681,000 | 17,464,000 | 14,972,000 | 14,713,000 | 25,178,000 | 19,464,000 | 21,450,000 | 17,477,000 | 18,694,000 | -1,542,000 | 1,543,000 | 484,000 | ||||||||||||||||||||||||||
loss on early extinguishment of debt | -6,742,000 | -729,000 | -2,899,000 | -528,000 | -11,343,750 | -30,307,000 | -4,414,000 | -10,654,000 | ||||||||||||||||||||||||||||||||||||||||||
transaction expense | -22,144,000 | -193,000 | -626,000 | -185,000 | -2,291,000 | -582,000 | -524,000 | -6,138,000 | ||||||||||||||||||||||||||||||||||||||||||
total other income | -35,731,000 | -16,309,000 | 10,823,000 | 9,880,000 | 2,394,000 | -41,157,000 | -67,467,000 | -26,153,000 | 31,485,000 | 1,450,000 | -711,228,000 | -522,182,000 | ||||||||||||||||||||||||||||||||||||||
income before income taxes | 693,721,000 | 272,865,000 | 128,940,000 | 214,763,000 | 273,866,000 | 56,000 | -9,075,000 | -73,789,000 | 58,320,000 | 145,914,000 | 46,305,000 | -97,766,000 | 323,385,000 | 934,518,000 | 730,330,000 | 1,037,604,000 | -227,788,000 | 1,221,512,000 | -725,231,000 | -710,417,000 | -14,050,000 | 118,998,000 | -722,624,000 | -605,472,000 | -448,795,000 | -589,638,000 | -1,151,491,000 | 59,417,000 | 1,314,466,000 | -112,621,000 | -59,019,000 | -92,848,000 | 89,930,000 | 129,476,000 | -135,078,000 | 58,784,000 | 436,904,000 | -131,849,750 | 409,120,000 | -951,984,000 | 15,465,000 | 880,194,000 | 646,509,000 | |||||||
income tax expense | -145,508,000 | -54,400,000 | -1,212,000 | -10,033,000 | -11,503,250 | -13,663,000 | -18,979,750 | |||||||||||||||||||||||||||||||||||||||||||
net income and comprehensive income including noncontrolling interests | 548,213,000 | 202,918,000 | 85,610,000 | 166,573,000 | 219,466,000 | 116,152,000 | -10,287,000 | 48,287,000 | 115,933,000 | 32,642,000 | -67,933,000 | 261,202,000 | 794,128,000 | 594,507,000 | 812,033,000 | -338,931,000 | -463,068,000 | -338,810,000 | -482,196,000 | 42,168,000 | 1,025,756,000 | 18,736,000 | -67,275,000 | 80,810,000 | 529,614,000 | -90,000,000 | 39,965,000 | |||||||||||||||||||||||
less: net income and comprehensive income attributable to noncontrolling interests | 12,997,000 | 9,235,000 | 9,431,000 | 9,988,000 | 11,495,000 | 9,164,000 | 10,157,000 | 5,208,000 | 11,942,000 | 21,169,000 | 14,834,000 | 15,151,000 | 47,771,000 | 63,832,000 | 34,748,000 | 46,898,000 | -18,277,000 | -10,984,000 | 4,395,000 | 25,483,000 | 236,000 | |||||||||||||||||||||||||||||
net income and comprehensive income attributable to antero resources corporation | 535,216,000 | 193,683,000 | 76,179,000 | 156,585,000 | 207,971,000 | 106,988,000 | -20,444,000 | 36,345,000 | 94,764,000 | 17,808,000 | -83,084,000 | 213,431,000 | 730,296,000 | 559,759,000 | 765,135,000 | -334,431,750 | -463,304,000 | -338,810,000 | -482,196,000 | 42,168,000 | 978,763,000 | -121,546,000 | 14,833,000 | 486,869,000 | -135,063,000 | 268,396,000 | -90,761,000 | 238,255,000 | -5,055,000 | 533,842,000 | 394,431,000 | |||||||||||||||||||
net income per common share—basic | 1,730 | 355 | 250 | 500 | 670 | -40 | -70 | 120 | ||||||||||||||||||||||||||||||||||||||||||
net income per common share—diluted | 1,720 | 352.5 | 240 | 500 | 660 | -40 | -70 | 120 | ||||||||||||||||||||||||||||||||||||||||||
weighted-average number of common shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 308,933,000 | 309,719 | 308,763,000 | 310,323,000 | 311,328,000 | 309,489 | 311,025,000 | 310,806,000 | 304,943,000 | 299,793,000 | 300,141 | 300,141 | 296,763 | 307,202 | 305,343 | 310,535 | 314,081 | 308,146 | 313,790 | 307,879 | 296,746 | 272,433 | 268,511 | 268,386 | 284,227 | 306,400,000 | 309,062,000 | 308,694,000 | 316,036,000 | 316,992,000 | 316,471,000 | 315,426,000 | 315,463,000 | 315,401,000 | 314,954,000 | 306,785,000 | 281,786,000 | 277,050,344,000 | 274,122,567,000 | 277,007,427,000 | 277,002,786,000 | 265,294,794,000 | 262,053,868,000 | 262,049,948,000 | ||||||
diluted | 311,426,000 | 312,361 | 311,034,000 | 313,184,000 | 314,798,000 | 313,414 | 311,025,000 | 310,806,000 | 312,503,000 | 311,597,000 | 311,534 | 300,141 | 311,846 | 329,223 | 325,997 | 334,561 | 314,081 | 308,146 | 313,790 | 307,879 | 296,746 | 272,433 | 268,511 | 268,386 | 284,227 | 306,400,000 | 309,137,000 | 308,788,000 | 316,036,000 | 316,992,000 | 316,911,000 | 316,283,000 | 315,463,000 | 315,401,000 | 315,769,000 | 308,657,000 | 281,786,000 | 277,050,344,000 | 274,143,341,000 | 277,014,756,000 | 277,002,786,000 | 265,300,080,000 | 262,068,106,000 | 262,069,878,000 | ||||||
loss on sale of assets | -408,000 | 171,000 | 546,000 | -575,000 | 188,000 | -136,000 | -220,000 | -91,000 | -1,600,000 | 214,000 | 71,000 | 1,786,000 | 951,000 | |||||||||||||||||||||||||||||||||||||
income tax benefit | -69,947,000 | -43,330,000 | -48,190,000 | 116,096,000 | 13,334,000 | 29,833,000 | -62,183,000 | -140,390,000 | -135,823,000 | -225,571,000 | 53,092,000 | |||||||||||||||||||||||||||||||||||||||
total other expense | -3,136,000 | -3,172,000 | -11,800,000 | -6,840,000 | -8,930,000 | -9,427,000 | -8,830,000 | -8,105,000 | -8,308,000 | -43,830,000 | -23,914,000 | -23,189,000 | -54,303,500 | |||||||||||||||||||||||||||||||||||||
contract termination and loss contingency | 3,009,000 | 2,039,000 | 4,956,000 | 13,659,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net loss and comprehensive loss including noncontrolling interests | -60,455,000 | -174,696,000 | 958,021,000 | -566,575,000 | -534,451,000 | -11,104,000 | -878,864,000 | -77,972,000 | ||||||||||||||||||||||||||||||||||||||||||
net loss and comprehensive loss attributable to antero resources corporation | -65,663,000 | -156,419,000 | 901,385,000 | -549,318,000 | -523,467,000 | -15,499,000 | -535,613,000 | -878,864,000 | -154,419,000 | -136,385,000 | -5,132,000 | -596,244,000 | ||||||||||||||||||||||||||||||||||||||
loss per common share—basic | -210 | -430 | -20 | |||||||||||||||||||||||||||||||||||||||||||||||
loss per common share—diluted | -210 | |||||||||||||||||||||||||||||||||||||||||||||||||
exploration and mine expenses | 702,000 | 602,000 | 603,000 | 591,000 | 743,000 | 763,000 | 1,316,750 | 2,975,000 | 1,394,000 | |||||||||||||||||||||||||||||||||||||||||
loss on convertible note inducement | -21,500 | -86,000 | -169,000 | |||||||||||||||||||||||||||||||||||||||||||||||
income per share—basic | 0.125 | 0.06 | -0.28 | 0.72 | 2.41 | 1.83 | 2.46 | -1.223 | -1.73 | -1.19 | ||||||||||||||||||||||||||||||||||||||||
income per share—diluted | 0.12 | 0.06 | -0.28 | 0.69 | 2.27 | 1.72 | 2.29 | -1.223 | -1.73 | -1.19 | ||||||||||||||||||||||||||||||||||||||||
weighted-average number of shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 308,933,000 | 309,719 | 308,763,000 | 310,323,000 | 311,328,000 | 309,489 | 311,025,000 | 310,806,000 | 304,943,000 | 299,793,000 | 300,141 | 300,141 | 296,763 | 307,202 | 305,343 | 310,535 | 314,081 | 308,146 | 313,790 | 307,879 | 296,746 | 272,433 | 268,511 | 268,386 | 284,227 | 306,400,000 | 309,062,000 | 308,694,000 | 316,036,000 | 316,992,000 | 316,471,000 | 315,426,000 | 315,463,000 | 315,401,000 | 314,954,000 | 306,785,000 | 281,786,000 | 277,050,344,000 | 274,122,567,000 | 277,007,427,000 | 277,002,786,000 | 265,294,794,000 | 262,053,868,000 | 262,049,948,000 | ||||||
diluted | 311,426,000 | 312,361 | 311,034,000 | 313,184,000 | 314,798,000 | 313,414 | 311,025,000 | 310,806,000 | 312,503,000 | 311,597,000 | 311,534 | 300,141 | 311,846 | 329,223 | 325,997 | 334,561 | 314,081 | 308,146 | 313,790 | 307,879 | 296,746 | 272,433 | 268,511 | 268,386 | 284,227 | 306,400,000 | 309,137,000 | 308,788,000 | 316,036,000 | 316,992,000 | 316,911,000 | 316,283,000 | 315,463,000 | 315,401,000 | 315,769,000 | 308,657,000 | 281,786,000 | 277,050,344,000 | 274,143,341,000 | 277,014,756,000 | 277,002,786,000 | 265,300,080,000 | 262,068,106,000 | 262,069,878,000 | ||||||
contract termination | 4,441,000 | 29,550,000 | 5,000,000 | 17,995,000 | 2,096,000 | 8,000 | ||||||||||||||||||||||||||||||||||||||||||||
commodity derivative fair value losses | -451,891,250 | -530,523,000 | -265,662,000 | -1,011,380,000 | -565,015,500 | -1,250,466,000 | -831,840,000 | -684,634,000 | -2,227,000 | |||||||||||||||||||||||||||||||||||||||||
other income | 1,584,000 | 1,804,000 | 1,255,000 | 519,000 | 474,000 | 530,000 | -619,000 | 640,000 | 617,000 | 675,000 | 707,000 | 798,000 | 812,000 | 1,481,000 | 1,760,000 | 107,000 | ||||||||||||||||||||||||||||||||||
impairment of oil and gas properties | 19,937,250 | 33,924,000 | 23,363,000 | 22,462,000 | 20,905,000 | 26,253,000 | 9,303,000 | 34,062,000 | 67,808,000 | 29,392,000 | 37,350,000 | 89,220,000 | 46,732,000 | 1,041,469,000 | 130,999,000 | |||||||||||||||||||||||||||||||||||
loss on convertible note equitization | -11,731,000 | -39,046,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
gathering, compression, processing, and transportation | 590,278,000 | 624,510,000 | 628,225,000 | 641,362,000 | 605,077,000 | 653,754,000 | 656,615,000 | 631,845,000 | 588,624,000 | 551,424,000 | 603,860,000 | 566,834,000 | 424,529,000 | 413,130,000 | 326,504,000 | 307,786,000 | 291,938,000 | 279,929,000 | 282,134,000 | 266,747,000 | 266,829,000 | 233,125,000 | 234,915,000 | 206,060,000 | 208,738,000 | 160,302,000 | 166,669,000 | 163,662,000 | 145,535,000 | 128,531,000 | 103,837,000 | 92,265,000 | 58,383,000 | |||||||||||||||||
depletion, depreciation, and amortization | 168,388,000 | 177,843,000 | 182,810,000 | 187,330,000 | 194,026,000 | 209,740,000 | 238,418,000 | 214,035,000 | 199,677,000 | 190,861,000 | 241,503,000 | 242,302,000 | 240,201,000 | 262,985,000 | 243,186,000 | 238,050,000 | 228,244,000 | 213,731,000 | 206,968,000 | 201,182,000 | 202,729,000 | 221,816,000 | 199,113,000 | 197,362,000 | 191,582,000 | 188,667,000 | 177,046,000 | 182,300,000 | 156,912,000 | 124,624,000 | 105,154,000 | 91,206,000 | 65,697,000 | |||||||||||||||||
loss per share—basic | -0.5 | 2.94 | -1.75 | -1.7 | -0.05 | -1.99 | ||||||||||||||||||||||||||||||||||||||||||||
loss per share—diluted | -0.5 | 2.94 | -1.75 | -1.7 | -0.05 | -1.99 | ||||||||||||||||||||||||||||||||||||||||||||
contract termination and rig stacking | 3,370,000 | 844,000 | 91,000 | 1,973,000 | 1,246,000 | 11,071,000 | 62,000 | 5,604,000 | 8,360,000 | 1,937,000 | 8,965,000 | |||||||||||||||||||||||||||||||||||||||
gain on early extinguishment of debt | -10,355,000 | -16,567,000 | -23,065,000 | -43,204,000 | 597,000 | 55,633,000 | 39,171,000 | 80,561,000 | ||||||||||||||||||||||||||||||||||||||||||
provision for income tax benefit | 84,392,000 | 158,656,000 | 175,966,000 | 2,946,000 | -23,685,000 | 168,778,000 | 142,404,000 | 109,985,000 | 272,627,000 | -17,249,000 | -18,953,000 | 25,573,000 | 400,138,000 | 45,078,000 | -18,819,000 | 57,688,750 | 376,494,000 | 84,089,000 | ||||||||||||||||||||||||||||||||
less: net loss and comprehensive loss attributable to noncontrolling interests | -5,961,500 | -17,257,000 | -18,233,000 | |||||||||||||||||||||||||||||||||||||||||||||||
impairment of equity method investment | ||||||||||||||||||||||||||||||||||||||||||||||||||
total other expenses | -108,590,000 | -165,613,000 | -40,579,000 | 1,348,173,000 | -65,992,000 | -63,823,000 | -60,085,000 | -56,564,000 | -57,583,000 | -63,026,000 | -64,959,000 | -64,439,000 | -45,901,750 | -58,212,000 | -62,111,000 | -59,823,000 | ||||||||||||||||||||||||||||||||||
impairment of midstream assets | 7,800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of unconsolidated affiliates | 24,419,000 | 20,228,000 | -128,055,000 | -53,023,000 | -117,859,000 | 13,585,000 | 14,081,000 | 12,448,000 | 10,705,000 | 9,264,000 | 7,862,000 | 7,307,000 | 7,033,000 | 3,623,000 | 2,231,000 | |||||||||||||||||||||||||||||||||||
net loss and comprehensive income loss including noncontrolling interests | -553,846,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
gathering, compression, water handling and treatment | -1,000 | 4,479,000 | 6,046,000 | 4,844,000 | 5,518,000 | 4,935,000 | 4,055,000 | 2,869,000 | 3,192,000 | |||||||||||||||||||||||||||||||||||||||||
total revenue and other | 1,317,105,000 | 952,738,000 | 1,045,648,000 | 1,028,101,000 | 1,021,726,000 | |||||||||||||||||||||||||||||||||||||||||||||
impairment of equity investment | -152,658,000 | -610,632,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
gain on deconsolidation of antero midstream partners lp | 1,406,042,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net income and comprehensive income attributable to noncontrolling interests | 46,993,000 | 140,282,000 | 76,447,000 | 69,110,000 | 65,977,000 | 42,745,000 | 45,063,000 | 45,097,000 | ||||||||||||||||||||||||||||||||||||||||||
marketing derivative fair value losses | -42,000 | -110,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
loss per common share—basic and diluted | -2,860 | -490 | ||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted | 307,781,000 | 317,082,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
impairment of gathering systems and facilities | 6,982,000 | 1,157,000 | 8,501,000 | |||||||||||||||||||||||||||||||||||||||||||||||
earnings per common share—basic | 115 | 140 | 3,170 | -390 | 50 | 1,540 | -430 | 850 | -315 | 780 | ||||||||||||||||||||||||||||||||||||||||
earnings per common share—assuming dilution | 115 | 140 | 3,170 | -390 | 50 | 1,530 | -430 | 850 | -315 | 770 | -20 | 1,930 | 1,490 | |||||||||||||||||||||||||||||||||||||
marketing derivative fair value gains | ||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of unproved properties | 81,244,000 | 143,369,000 | 221,094,000 | 134,437,000 | 50,536,000 | 76,500,000 | 41,000,000 | 15,199,000 | 26,899,000 | 115,712,000 | 11,753,000 | 19,944,000 | 15,526,000 | 8,754,000 | 26,339,000 | 8,577,000 | 7,303,000 | 4,542,000 | 1,956,000 | 1,397,000 | 3,205,000 | |||||||||||||||||||||||||||||
interest | -71,950,000 | -78,440,000 | -74,528,000 | -69,349,000 | -64,426,000 | -63,390,000 | -70,059,000 | -68,582,000 | -66,670,000 | -46,408,500 | -59,755,000 | -62,595,000 | -63,284,000 | -60,921,000 | -59,823,000 | -53,185,000 | -42,455,000 | |||||||||||||||||||||||||||||||||
provision for income tax expense | -8,333,000 | -288,710,000 | -625,000 | -9,120,000 | -131,346,000 | -140,924,000 | -4,815,000 | -335,460,000 | ||||||||||||||||||||||||||||||||||||||||||
revenue: | ||||||||||||||||||||||||||||||||||||||||||||||||||
loss per common share—assuming dilution | -430 | -20 | -2,120 | |||||||||||||||||||||||||||||||||||||||||||||||
commodity derivative gains | 22,437,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
marketing derivative gains | 94,234,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
gathering, compression, and water handling and treatment | 2,604,000 | 2,854,000 | 2,969,000 | 3,294,000 | ||||||||||||||||||||||||||||||||||||||||||||||
net income and comprehensive income including noncontrolling interest | 305,558,000 | -452,804,000 | 268,196,000 | 10,650,000 | 544,734,000 | 399,171,000 | ||||||||||||||||||||||||||||||||||||||||||||
net income and comprehensive income attributable to noncontrolling interest | 37,162,000 | 32,968,000 | 29,941,000 | 20,754,000 | 15,705,000 | 10,892,000 | 5,890,000 | 4,740,000 | ||||||||||||||||||||||||||||||||||||||||||
net loss and comprehensive loss including noncontrolling interest | -575,490,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
loss per common share | -2,120 | |||||||||||||||||||||||||||||||||||||||||||||||||
gathering, compression, and water handling | 3,844,000 | 4,426,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
other expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per common share | -20 | 1,930 | 1,490 | |||||||||||||||||||||||||||||||||||||||||||||||
gathering, compression, and water distribution | 4,490,000 | 6,168,000 | 10,111,000 | 4,875,000 | 3,565,000 | 3,524,000 | ||||||||||||||||||||||||||||||||||||||||||||
loss from continuing operations before income taxes and discontinued operations | -223,572,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
loss from continuing operations | -139,483,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||
income from sale of discontinued operations, net of income tax expense of 1,354 | 2,210,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
loss and comprehensive loss including noncontrolling interest | -139,483,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
loss and comprehensive loss attributable to antero resources corporation | -145,373,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
continuing operations | -520 | 780 | 0.45 | |||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations | 10 | 0.01 | ||||||||||||||||||||||||||||||||||||||||||||||||
total | -520 | 780 | ||||||||||||||||||||||||||||||||||||||||||||||||
other incomes: | ||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from income tax benefit | -247,338,000 | 18,454,000 | 40,662,000 | |||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income taxes and discontinued operations | 338,944,000 | 185,164,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
benefit from income tax expense | -135,035,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | 608,970,000 | 203,909,000 | 117,794,000 | |||||||||||||||||||||||||||||||||||||||||||||||
income from sale of discontinued operations, net of income tax expense of 1,900 in 2013 | ||||||||||||||||||||||||||||||||||||||||||||||||||
net income and comprehensive income | 203,909,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
earnings per common share: | ||||||||||||||||||||||||||||||||||||||||||||||||||
earnings per common share - assuming dilution | ||||||||||||||||||||||||||||||||||||||||||||||||||
total other incomes | -32,860,750 | |||||||||||||||||||||||||||||||||||||||||||||||||
net income and comprehensive loss | ||||||||||||||||||||||||||||||||||||||||||||||||||
loss per common share - assuming dilution | ||||||||||||||||||||||||||||||||||||||||||||||||||
production taxes | 11,851,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
income from results of operations and sale of discontinued operations | 3,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net income and comprehensive income attributable to antero equity owners | 120,894,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
pro forma information: | ||||||||||||||||||||||||||||||||||||||||||||||||||
pro forma earnings per share - basic: | ||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 16,716,250 | 0.46 | ||||||||||||||||||||||||||||||||||||||||||||||||
yoy | 3633967291.30% | |||||||||||||||||||||||||||||||||||||||||||||||||
qoq | ||||||||||||||||||||||||||||||||||||||||||||||||||
net income margin % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | NaN% | NaN% | 0% | 0% | 0% | NaN% | 0% | 0% | NaN% | NaN% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | NaN% | 0% | 0% | 0% | Infinity% | 0% | 0% | 0% | 0.00% |
pro forma earnings per share - diluted: | ||||||||||||||||||||||||||||||||||||||||||||||||||
pro forma weighted-average number of shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 262,050 | |||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 262,050 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | 210,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | 32,449,000 | 33,773,000 | 37,148,000 | 31,650,000 | 40,385,000 | 34,413,000 | 26,156,000 | 23,552,000 | 40,121,000 | 42,619,000 | 36,928,000 | 36,887,000 | 30,207,000 | 35,488,000 | 23,770,000 | 25,375,000 | 45,755,000 | 78,998,000 | 34,768,000 | 36,145,000 | 86,657,000 | 28,457,000 | 88,062,000 | 57,013,000 | 91,944,000 | 46,419,000 | 29,207,000 | 49,994,000 | 48,979,000 | 51,073,000 | 46,604,000 | 35,676,000 | 26,692,000 | 34,896,000 | 43,854,000 | 16,494,000 | 36,874,000 | 29,682,000 | 59,462,000 | 71,606,000 | 78,753,000 | 79,404,000 | 60,904,000 | 79,190,000 | 118,410,000 | 116,203,000 | 33,023,000 | |||
accrued revenue | 454,199,000 | 473,453,000 | 356,875,000 | 367,895,000 | 513,382,000 | 453,613,000 | 319,177,000 | 362,451,000 | 326,218,000 | 400,805,000 | 373,391,000 | 323,440,000 | 379,337,000 | 707,685,000 | 924,343,000 | 952,054,000 | 660,884,000 | 591,442,000 | 652,521,000 | 493,740,000 | 446,513,000 | 425,314,000 | 338,729,000 | 254,863,000 | 201,320,000 | 317,886,000 | 281,177,000 | 308,761,000 | 365,151,000 | 474,827,000 | 354,010,000 | 321,214,000 | 279,923,000 | 300,122,000 | 233,585,000 | 218,621,000 | 220,059,000 | 261,960,000 | 196,490,000 | 133,479,000 | 136,446,000 | 128,242,000 | 115,793,000 | 125,467,000 | 165,904,000 | 191,558,000 | 144,014,000 | 139,553,000 | 145,675,000 | 86,122,000 |
derivative instruments | 163,386,000 | 68,913,000 | 17,423,000 | 1,137,000 | 358,000 | 1,050,000 | 4,706,000 | 2,440,000 | 6,579,000 | 5,175,000 | 2,563,000 | 3,099,000 | 6,242,000 | 1,900,000 | 954,000 | 578,000 | 263,000 | 757,000 | 627,000 | 1,056,000 | 41,356,000 | 105,130,000 | 83,057,000 | 521,459,000 | 816,444,000 | 422,849,000 | 411,774,000 | 346,894,000 | 122,425,000 | 245,263,000 | 493,354,000 | 420,842,000 | 459,892,000 | 460,685,000 | 299,796,000 | 452,005,000 | 237,086,000 | 73,022,000 | 417,605,000 | 429,920,000 | 975,199,000 | 1,009,030,000 | 834,482,000 | 664,417,000 | 713,966,000 | 692,554,000 | 280,959,000 | 175,286,000 | 130,679,000 | 204,857,000 |
prepaid expenses | 13,621,000 | 14,554,000 | 9,347,000 | 9,591,000 | 12,693,000 | 12,423,000 | 7,042,000 | 9,789,000 | 12,326,000 | 12,901,000 | ||||||||||||||||||||||||||||||||||||||||
current assets held for sale | 20,269,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
other current assets | 14,273,000 | 10,818,000 | 7,001,000 | 17,261,000 | 7,967,000 | 6,047,000 | 11,565,000 | 10,758,000 | 17,468,000 | 14,192,000 | 28,587,000 | 37,490,000 | 17,874,000 | 14,922,000 | 20,937,000 | 14,958,000 | 11,781,000 | 15,238,000 | 11,934,000 | 8,942,000 | 10,313,000 | 10,731,000 | 7,342,000 | 7,400,000 | 8,341,000 | 35,450,000 | 12,664,000 | 6,590,000 | 10,374,000 | 8,943,000 | 10,024,000 | 8,573,000 | 9,679,000 | 6,313,000 | 3,402,000 | 6,528,000 | 8,072,000 | 8,087,000 | 1,739,000 | 4,819,000 | 4,259,000 | |||||||||
total current assets | 677,928,000 | 831,780,000 | 427,794,000 | 427,534,000 | 574,785,000 | 507,546,000 | 368,646,000 | 408,990,000 | 402,712,000 | 475,692,000 | 422,419,000 | 384,728,000 | 437,642,000 | 787,525,000 | 977,654,000 | 1,015,497,000 | 724,776,000 | 686,119,000 | 708,853,000 | 550,440,000 | 586,307,000 | 574,139,000 | 521,782,000 | 842,277,000 | 1,120,021,000 | 922,885,000 | 729,500,000 | 713,049,000 | 544,896,000 | 806,613,000 | 906,632,000 | 834,930,000 | 800,034,000 | 833,087,000 | 610,953,000 | 735,883,000 | 503,698,000 | 402,587,000 | 695,471,000 | 669,784,000 | 1,238,340,000 | 1,248,236,000 | 1,040,328,000 | 1,017,179,000 | 1,188,030,000 | 1,252,160,000 | 502,703,000 | 387,228,000 | 321,922,000 | 359,513,000 |
property and equipment: | ||||||||||||||||||||||||||||||||||||||||||||||||||
oil and gas properties, at cost | ||||||||||||||||||||||||||||||||||||||||||||||||||
unproved properties | 1,110,301,000 | 796,705,000 | 883,387,000 | 883,170,000 | 883,042,000 | 879,483,000 | 960,116,000 | 963,023,000 | 962,738,000 | 974,642,000 | 1,020,394,000 | 1,017,828,000 | 1,013,780,000 | 997,715,000 | 999,273,000 | 1,014,497,000 | 1,001,420,000 | 1,042,118,000 | 1,052,543,000 | 1,076,562,000 | 1,144,531,000 | 1,175,178,000 | 1,265,255,000 | 1,277,476,000 | 1,289,770,000 | 1,368,854,000 | 1,406,464,000 | 1,585,355,000 | 1,701,002,000 | 1,767,600,000 | 1,928,990,000 | 2,108,109,000 | 2,265,727,000 | 2,266,673,000 | 2,305,749,000 | 2,309,839,000 | 2,330,010,000 | 2,331,173,000 | 2,449,995,000 | 1,984,515,000 | 1,994,377,000 | 1,996,081,000 | 2,072,475,000 | 2,080,491,000 | 2,053,669,000 | 2,060,936,000 | 1,915,683,000 | 1,677,642,000 | 1,543,118,000 | 1,420,719,000 |
proved properties | 16,936,783,000 | 14,049,003,000 | 14,892,584,000 | 14,540,908,000 | 14,444,544,000 | 14,395,680,000 | 14,309,543,000 | 14,179,028,000 | 14,060,385,000 | 13,908,804,000 | 13,773,718,000 | 13,615,891,000 | 13,450,257,000 | 13,234,777,000 | 13,103,294,000 | 12,910,737,000 | 12,786,692,000 | 12,646,303,000 | 12,559,146,000 | 12,479,785,000 | 12,330,278,000 | 12,260,713,000 | 12,149,941,000 | 11,989,302,000 | 12,154,162,000 | 11,859,817,000 | 11,568,285,000 | 13,357,733,000 | 13,056,874,000 | 12,705,672,000 | 12,306,198,000 | 11,924,864,000 | 11,471,428,000 | 11,096,462,000 | 10,779,043,000 | 10,493,932,000 | 9,942,450,000 | 9,549,671,000 | 9,180,705,000 | 8,794,515,000 | 8,531,113,000 | 8,211,106,000 | 7,805,203,000 | 7,462,080,000 | 7,013,366,000 | 6,515,221,000 | 5,605,619,000 | 4,881,002,000 | 4,191,186,000 | 3,199,830,000 |
other property and equipment | 118,728,000 | 113,020,000 | 111,811,000 | 109,318,000 | 107,378,000 | 105,871,000 | 105,317,000 | 106,684,000 | 104,409,000 | 98,668,000 | 95,317,000 | 91,255,000 | 87,091,000 | 83,909,000 | 129,853,000 | 126,807,000 | 123,824,000 | 116,522,000 | 91,621,000 | 77,231,000 | 77,826,000 | 74,361,000 | 72,936,000 | 72,649,000 | 72,312,000 | 71,895,000 | 70,965,000 | 69,676,000 | 68,535,000 | 65,842,000 | 62,739,000 | 60,766,000 | 59,499,000 | 57,429,000 | 54,571,000 | 48,537,000 | 42,290,000 | 41,231,000 | 45,571,000 | 44,919,000 | 46,741,000 | 46,415,000 | 45,494,000 | 42,842,000 | 41,136,000 | 37,687,000 | 32,593,000 | 34,019,000 | 26,731,000 | 12,741,000 |
less accumulated depletion, depreciation and amortization | -5,956,634,000 | -5,753,416,000 | -5,979,676,000 | -5,883,318,000 | -5,768,456,000 | -5,699,286,000 | -5,447,104,000 | -5,296,438,000 | -5,179,844,000 | -5,063,274,000 | -4,957,449,000 | -4,854,565,000 | -4,771,093,000 | -4,683,399,000 | -4,587,529,000 | |||||||||||||||||||||||||||||||||||
property and equipment | 12,209,178,000 | 9,205,312,000 | 9,913,908,000 | 9,655,880,000 | 9,672,310,000 | 9,687,550,000 | 9,933,674,000 | 9,958,099,000 | 9,953,490,000 | 9,924,642,000 | 9,937,782,000 | 9,876,211,000 | 9,785,917,000 | 9,638,804,000 | 9,650,693,000 | 9,591,546,000 | 9,532,767,000 | 9,527,045,000 | 9,532,816,000 | 9,543,841,000 | 9,567,977,000 | 9,646,938,000 | 9,834,558,000 | 9,937,130,000 | 9,994,740,000 | 9,978,739,000 | 9,914,749,000 | 10,915,402,000 | 10,971,350,000 | 13,869,915,000 | 13,784,419,000 | 13,681,151,000 | 13,493,748,000 | 13,235,553,000 | 13,035,198,000 | 12,809,845,000 | 12,305,299,000 | 12,026,747,000 | 11,837,216,000 | 11,097,870,000 | 10,917,802,000 | 10,732,242,000 | 10,461,433,000 | 10,129,777,000 | 9,750,495,000 | 9,352,452,000 | 8,286,985,000 | 7,211,793,000 | 6,266,227,000 | 4,757,115,000 |
operating leases right-of-use assets | 2,090,310,000 | 2,132,509,000 | 2,266,976,000 | 2,397,054,000 | 2,526,305,000 | 2,549,398,000 | 2,658,288,000 | 2,797,447,000 | 2,932,501,000 | 2,965,880,000 | 3,128,584,000 | 3,262,253,000 | 3,401,994,000 | 3,444,331,000 | 3,541,576,000 | 3,355,622,000 | 3,285,337,000 | 3,419,912,000 | 2,969,642,000 | 2,486,044,000 | 2,549,297,000 | 2,613,603,000 | 2,660,188,000 | 2,562,945,000 | 2,814,539,000 | 2,886,500,000 | 3,230,148,000 | 3,330,795,000 | 3,433,515,000 | |||||||||||||||||||||
investment in unconsolidated affiliate | 253,164,000 | 245,653,000 | 256,496,000 | 249,163,000 | 239,672,000 | 231,048,000 | 226,860,000 | 223,552,000 | 226,034,000 | 222,255,000 | 220,110,000 | 218,196,000 | 219,515,000 | 220,429,000 | 222,882,000 | 229,095,000 | 234,390,000 | 232,399,000 | 236,597,000 | 237,668,000 | 241,158,000 | 255,082,000 | 272,926,000 | 279,805,000 | 291,989,000 | |||||||||||||||||||||||||
assets held for sale | 754,737,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 68,054,000 | 62,892,000 | 46,245,000 | 35,495,000 | 35,471,000 | 33,212,000 | 33,643,000 | 24,579,000 | 29,828,000 | 25,375,000 | 21,035,000 | 17,488,000 | 16,253,000 | 17,106,000 | 13,246,000 | 13,882,000 | 15,714,000 | 16,684,000 | 8,796,000 | 10,944,000 | 12,403,000 | 13,790,000 | 16,215,000 | 18,319,000 | 20,039,000 | 21,094,000 | 21,388,000 | 34,883,000 | 35,448,000 | 47,125,000 | 45,823,000 | 52,104,000 | 47,037,000 | 48,291,000 | 38,928,000 | 36,631,000 | 37,804,000 | 95,153,000 | 81,476,000 | 117,219,000 | 34,337,000 | 66,296,000 | 67,485,000 | 80,133,000 | 90,126,000 | 68,886,000 | 67,983,000 | 91,933,000 | 45,426,000 | 51,914,000 |
total assets | 15,349,446,000 | 13,245,407,000 | 12,912,057,000 | 12,766,073,000 | 13,049,321,000 | 13,010,050,000 | 13,223,618,000 | 13,415,843,000 | 13,548,494,000 | 13,619,414,000 | 13,736,557,000 | 13,766,810,000 | 13,871,146,000 | 14,118,039,000 | 14,413,378,000 | 14,212,700,000 | 13,803,500,000 | 13,896,528,000 | 13,471,538,000 | 12,848,333,000 | 13,000,382,000 | 13,150,845,000 | 13,349,739,000 | 13,743,990,000 | 14,525,789,000 | 15,197,569,000 | 16,120,288,000 | 17,330,880,000 | 17,288,730,000 | 15,519,464,000 | 15,802,535,000 | 15,690,607,000 | 15,422,849,000 | 15,261,490,000 | 14,849,214,000 | 15,442,221,000 | 14,888,654,000 | 14,255,550,000 | 14,629,253,000 | 13,558,780,000 | 14,288,712,000 | 14,155,224,000 | 13,577,074,000 | 12,532,481,000 | 12,481,951,000 | 11,573,495,000 | 9,315,880,000 | 8,045,208,000 | 7,134,457,000 | 5,672,208,000 |
liabilities and equity | ||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 77,965,000 | 49,514,000 | 61,087,000 | 39,901,000 | 55,268,000 | 62,213,000 | 37,096,000 | 38,229,000 | 38,081,000 | 38,993,000 | 81,904,000 | 60,911,000 | 83,685,000 | 77,543,000 | 103,640,000 | 87,860,000 | 67,769,000 | 24,819,000 | 60,409,000 | 39,612,000 | 41,990,000 | 26,728,000 | 55,173,000 | 36,736,000 | 37,909,000 | 14,498,000 | 32,496,000 | 44,758,000 | 48,096,000 | 66,289,000 | 91,940,000 | 96,477,000 | 73,221,000 | 62,982,000 | 47,457,000 | 51,567,000 | 37,706,000 | 38,627,000 | 172,293,000 | 211,106,000 | 250,797,000 | 364,160,000 | 337,493,000 | 326,638,000 | 352,477,000 | 531,564,000 | 598,538,000 | 500,774,000 | 428,938,000 | 311,092,000 |
accounts payable, related parties | 138,084,000 | 101,454,000 | 104,448,000 | 107,293,000 | 118,262,000 | 111,066,000 | 92,720,000 | 97,455,000 | 93,707,000 | 86,284,000 | 89,350,000 | 95,360,000 | 99,784,000 | 80,708,000 | 74,584,000 | 72,871,000 | 73,259,000 | 76,240,000 | 79,595,000 | 85,471,000 | 85,846,000 | 69,860,000 | 81,519,000 | 73,375,000 | 88,894,000 | 97,883,000 | 100,437,000 | 98,570,000 | 110,980,000 | |||||||||||||||||||||
accrued liabilities | 372,850,000 | 338,847,000 | 305,000,000 | 312,832,000 | 309,131,000 | 402,591,000 | 316,059,000 | 365,347,000 | 314,957,000 | 381,340,000 | 335,093,000 | 366,038,000 | 318,084,000 | 461,788,000 | 497,547,000 | 496,677,000 | 341,692,000 | 457,244,000 | 501,132,000 | 433,050,000 | 350,763,000 | 343,524,000 | 344,606,000 | 339,388,000 | 367,444,000 | 400,850,000 | 392,726,000 | 358,680,000 | 384,707,000 | 465,070,000 | 457,216,000 | 438,829,000 | 422,617,000 | 443,225,000 | 429,696,000 | 418,352,000 | 416,588,000 | 393,803,000 | 245,174,000 | 201,320,000 | 241,676,000 | 194,076,000 | 202,186,000 | 183,319,000 | 235,069,000 | 168,614,000 | 178,840,000 | 116,037,000 | 125,102,000 | |
revenue distributions payable | 521,927,000 | 384,777,000 | 361,255,000 | 364,053,000 | 364,219,000 | 315,932,000 | 328,353,000 | 329,375,000 | 358,560,000 | 361,782,000 | 338,244,000 | 359,487,000 | 381,880,000 | 468,210,000 | 682,327,000 | 485,039,000 | 408,347,000 | 444,873,000 | 315,936,000 | 267,926,000 | 282,413,000 | 198,117,000 | 148,917,000 | 173,759,000 | 174,654,000 | 207,988,000 | 231,152,000 | 301,032,000 | 301,066,000 | 310,827,000 | 245,832,000 | 211,234,000 | 237,907,000 | 209,617,000 | 220,971,000 | 203,151,000 | 198,775,000 | 163,989,000 | 172,202,000 | 135,054,000 | 132,918,000 | 129,949,000 | 161,513,000 | 190,881,000 | 183,455,000 | 182,352,000 | 169,446,000 | 154,092,000 | 136,563,000 | 68,926,000 |
short-term lease liabilities | 536,304,000 | 516,256,000 | 509,402,000 | 514,292,000 | 515,880,000 | 493,894,000 | 505,652,000 | 525,636,000 | 535,617,000 | 540,060,000 | 551,037,000 | 553,953,000 | 553,532,000 | 556,636,000 | 535,347,000 | 506,724,000 | 455,723,000 | 456,347,000 | 353,470,000 | 269,611,000 | 265,551,000 | 266,024,000 | 251,568,000 | 230,499,000 | 295,658,000 | 305,320,000 | 409,990,000 | 413,691,000 | 413,103,000 | |||||||||||||||||||||
deferred revenue, vpp | 23,647,000 | 23,502,000 | 23,946,000 | 24,390,000 | 24,830,000 | 25,264,000 | 25,709,000 | 26,153,000 | 26,593,000 | 27,101,000 | 27,990,000 | 28,878,000 | 29,757,000 | 30,552,000 | 32,330,000 | 34,107,000 | 35,864,000 | 37,603,000 | 39,528,000 | 41,453,000 | 43,357,000 | 45,257,000 | 43,192,000 | |||||||||||||||||||||||||||
current liabilities held for sale | 62,310,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
other current liabilities | 17,262,000 | 26,653,000 | 20,902,000 | 7,949,000 | 13,702,000 | 3,175,000 | 2,377,000 | 1,061,000 | 1,240,000 | 1,295,000 | 6,302,000 | 6,728,000 | 2,103,000 | 1,707,000 | 6,010,000 | 18,769,000 | 16,099,000 | 11,140,000 | 16,320,000 | 11,980,000 | 4,688,000 | 2,302,000 | 2,467,000 | 6,831,000 | 7,315,000 | 6,879,000 | 4,367,000 | 4,102,000 | 4,935,000 | 10,822,000 | 8,427,000 | 11,532,000 | 14,201,000 | 17,796,000 | 15,267,000 | 16,711,000 | 16,090,000 | 17,334,000 | 19,125,000 | 19,226,000 | 19,693,000 | 19,085,000 | 9,211,000 | 14,248,000 | 13,170,000 | |||||
total current liabilities | 1,693,182,000 | 1,503,313,000 | 1,386,040,000 | 1,404,729,000 | 1,485,346,000 | 1,445,927,000 | 1,323,955,000 | 1,406,012,000 | 1,382,903,000 | 1,452,091,000 | 1,461,054,000 | 1,506,864,000 | 1,497,541,000 | 1,774,909,000 | 2,544,022,000 | 2,475,404,000 | 2,551,052,000 | 2,068,117,000 | 2,802,682,000 | 1,883,097,000 | 1,221,328,000 | 983,054,000 | 1,035,375,000 | 864,240,000 | 971,874,000 | 1,040,139,000 | 1,171,168,000 | 1,221,107,000 | 1,266,781,000 | 853,540,000 | 813,871,000 | 788,733,000 | 789,853,000 | 762,096,000 | 717,676,000 | 693,060,000 | 723,436,000 | 817,388,000 | 611,904,000 | 569,432,000 | 645,084,000 | 707,270,000 | 1,025,769,000 | 966,183,000 | 1,053,993,000 | 1,155,105,000 | 1,064,036,000 | 860,714,000 | 760,806,000 | 586,885,000 |
long-term liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||
long-term debt | 2,664,797,000 | 1,397,976,000 | 1,307,220,000 | 1,098,669,000 | 1,285,380,000 | 1,489,230,000 | 1,622,316,000 | 1,591,208,000 | 1,510,109,000 | 1,537,596,000 | 1,606,895,000 | 1,492,270,000 | 1,312,046,000 | 1,183,476,000 | 1,172,828,000 | 1,577,213,000 | 1,959,944,000 | 2,125,444,000 | 2,341,033,000 | 2,415,163,000 | 2,568,686,000 | 3,001,593,000 | 3,158,225,000 | 3,518,076,000 | 3,707,787,000 | 3,758,868,000 | 3,703,828,000 | 3,602,379,000 | 3,475,950,000 | 5,461,688,000 | 5,487,004,000 | 5,288,344,000 | 4,876,706,000 | 4,800,090,000 | 4,510,521,000 | 5,291,973,000 | 4,775,302,000 | 4,703,973,000 | 4,759,904,000 | 4,244,014,000 | 4,702,809,000 | 4,708,513,000 | 4,406,777,000 | 4,500,038,000 | 4,172,295,000 | 4,362,550,000 | 4,137,866,000 | 3,370,636,000 | 2,535,819,000 | 2,970,455,000 |
deferred income tax liability | 1,141,934,000 | 907,306,000 | 839,097,000 | 795,816,000 | 746,803,000 | 693,341,000 | 831,972,000 | 830,826,000 | 844,230,000 | 834,268,000 | 805,775,000 | 792,149,000 | 822,010,000 | 759,861,000 | 619,342,000 | 483,722,000 | 254,633,000 | 318,126,000 | 55,636,000 | 214,292,000 | 395,244,000 | 412,252,000 | 381,233,000 | 529,598,000 | 672,002,000 | 781,987,000 | 916,031,000 | 1,188,975,000 | 1,171,866,000 | 650,788,000 | 782,145,000 | 763,192,000 | 788,765,000 | 779,645,000 | 1,180,564,000 | 1,100,382,000 | 1,081,563,000 | 950,217,000 | 1,215,240,000 | 1,063,331,000 | 1,439,825,000 | 1,370,686,000 | 315,366,000 | 251,097,000 | 269,822,000 | 260,373,000 | 106,721,000 | 71,104,000 | 43,182,000 | 78,199,000 |
long-term lease liabilities | 1,549,564,000 | 1,612,288,000 | 1,753,627,000 | 1,878,718,000 | 2,005,829,000 | 2,050,337,000 | 2,148,608,000 | 2,268,031,000 | 2,399,274,000 | 2,428,450,000 | 2,581,323,000 | 2,711,735,000 | 2,851,571,000 | 2,889,854,000 | 3,007,636,000 | 2,849,598,000 | 2,830,175,000 | 2,964,115,000 | 2,616,889,000 | 2,217,336,000 | 2,284,680,000 | 2,348,785,000 | 2,410,114,000 | 2,334,227,000 | 2,520,939,000 | 2,583,678,000 | 2,823,197,000 | 2,920,754,000 | 3,024,582,000 | |||||||||||||||||||||
liabilities held for sale | 39,789,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
other liabilities | 63,370,000 | 57,140,000 | 65,776,000 | 64,205,000 | 63,111,000 | 62,001,000 | 55,839,000 | 56,107,000 | 60,082,000 | 59,431,000 | 63,214,000 | 61,903,000 | 60,657,000 | 59,692,000 | 58,293,000 | 56,546,000 | 57,175,000 | 54,462,000 | 60,642,000 | 58,184,000 | 56,856,000 | 59,694,000 | 64,223,000 | 62,312,000 | 60,432,000 | 58,635,000 | 59,366,000 | 57,965,000 | 56,753,000 | 65,971,000 | 48,363,000 | 47,427,000 | 46,427,000 | 43,316,000 | 52,764,000 | 53,772,000 | 54,299,000 | 55,160,000 | 61,883,000 | 75,925,000 | 80,275,000 | 82,077,000 | 55,965,000 | 49,215,000 | 49,076,000 | |||||
total liabilities | 7,126,233,000 | 5,529,758,000 | 5,394,450,000 | 5,281,566,000 | 5,640,538,000 | 5,793,517,000 | 6,042,286,000 | 6,223,884,000 | 6,276,618,000 | 6,405,312,000 | 6,638,369,000 | 6,698,482,000 | 6,700,754,000 | 7,100,885,000 | 7,943,116,000 | 7,938,837,000 | 8,074,816,000 | 7,830,436,000 | 8,336,296,000 | 7,129,919,000 | 6,772,433,000 | 7,060,574,000 | 7,365,858,000 | 7,311,011,000 | 7,933,249,000 | 8,226,826,000 | 8,673,590,000 | 8,991,180,000 | 8,995,932,000 | 7,031,987,000 | 7,131,383,000 | 6,887,696,000 | 6,501,751,000 | 6,385,354,000 | 6,461,952,000 | 7,139,359,000 | 6,634,702,000 | 6,526,972,000 | 6,648,971,000 | 5,957,881,000 | 6,868,368,000 | 6,868,546,000 | 6,466,650,000 | 6,223,035,000 | 6,047,676,000 | 6,099,665,000 | 5,564,458,000 | 4,521,981,000 | 3,601,419,000 | 3,794,381,000 |
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||||||||
equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.01 par value... | ||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, 0.01 par value... | 3,098,000 | 3,085,000 | 3,083,000 | 3,098,000 | 3,115,000 | 3,111,000 | 3,110,000 | 3,110,000 | 3,102,000 | 3,035,000 | 3,004,000 | 3,004,000 | 2,993,000 | 2,974,000 | 3,031,000 | 3,088,000 | 3,110,000 | 3,139,000 | 3,138,000 | 3,135,000 | 3,011,000 | 2,686,000 | 2,685,000 | 2,684,000 | 2,689,000 | 2,959,000 | 3,041,000 | 3,091,000 | 3,087,000 | 3,086,000 | 3,171,000 | 3,171,000 | 3,165,000 | 3,164,000 | 3,155,000 | 3,154,000 | 3,150,000 | 3,149,000 | 3,072,000 | 3,042,000 | 2,771,000 | 2,770,000 | 2,770,000 | 2,770,000 | 2,768,000 | 2,621,000 | 2,621,000 | 2,620,000 | 2,620,000 | |
additional paid-in capital | 5,842,435,000 | 5,865,447,000 | 5,854,090,000 | 5,867,226,000 | 5,902,893,000 | 5,909,373,000 | 5,894,786,000 | 5,879,390,000 | 5,879,578,000 | 5,846,541,000 | 5,822,013,000 | 5,803,634,000 | 5,806,031,000 | 5,838,848,000 | 5,941,977,000 | 6,119,645,000 | 6,266,506,000 | 6,371,398,000 | 6,365,929,000 | 6,363,774,000 | 6,317,653,000 | 6,195,497,000 | 6,165,750,000 | 6,098,167,000 | 6,091,242,000 | 6,130,365,000 | 6,124,042,000 | 6,138,130,000 | 6,133,400,000 | 6,485,174,000 | 6,611,348,000 | 6,597,537,000 | 6,588,082,000 | 6,570,952,000 | 6,564,320,000 | 6,435,047,000 | 6,407,158,000 | 5,299,481,000 | 5,131,909,000 | 5,022,848,000 | 4,251,755,000 | 4,122,811,000 | 4,122,747,000 | 4,099,718,000 | 4,078,068,000 | 3,513,725,000 | 3,488,076,000 | 3,463,791,000 | 3,431,317,000 | |
retained earnings | 2,217,511,000 | 1,682,295,000 | 1,488,643,000 | 1,435,298,000 | 1,312,366,000 | 1,109,166,000 | 1,082,066,000 | 1,102,510,000 | 1,168,173,000 | 1,131,828,000 | 1,037,064,000 | 1,019,256,000 | 1,102,340,000 | 913,896,000 | 266,468,000 | |||||||||||||||||||||||||||||||||||
total stockholders' equity | 8,063,044,000 | 7,550,827,000 | 7,345,816,000 | 7,305,622,000 | 7,218,374,000 | 7,021,650,000 | 6,979,962,000 | 6,985,010,000 | 7,050,853,000 | 6,981,404,000 | 6,862,081,000 | 6,825,894,000 | 6,911,364,000 | 6,754,558,000 | 6,211,476,000 | 6,003,608,000 | 5,473,786,000 | 5,757,160,000 | 4,850,305,000 | 5,397,465,000 | 5,874,687,000 | 5,767,705,000 | 5,668,127,000 | 6,136,156,000 | 6,970,743,000 | 7,446,698,000 | 8,339,700,000 | 8,292,798,000 | 7,665,808,000 | 7,913,613,000 | 8,054,221,000 | 8,181,145,000 | 8,149,181,000 | 7,655,671,000 | 7,661,460,000 | 7,638,699,000 | 6,262,625,000 | 6,580,748,000 | 6,233,402,000 | 6,058,282,000 | 5,934,392,000 | 5,775,864,000 | 5,218,993,000 | 5,342,714,000 | 4,383,793,000 | 3,751,422,000 | ||||
noncontrolling interests | 160,169,000 | 164,822,000 | 171,791,000 | 178,885,000 | 190,409,000 | 194,883,000 | 201,370,000 | 206,949,000 | 221,023,000 | 232,698,000 | 236,107,000 | 242,434,000 | 259,028,000 | 262,596,000 | 258,786,000 | 270,255,000 | 254,898,000 | 308,932,000 | 284,937,000 | 320,949,000 | 353,262,000 | 322,566,000 | 315,754,000 | 296,823,000 | ||||||||||||||||||||||||||
total equity | 8,223,213,000 | 7,715,649,000 | 7,517,607,000 | 7,484,507,000 | 7,408,783,000 | 7,216,533,000 | 7,181,332,000 | 7,191,959,000 | 7,271,876,000 | 7,214,102,000 | 7,098,188,000 | 7,068,328,000 | 7,170,392,000 | 7,017,154,000 | 6,470,262,000 | 6,273,863,000 | 5,728,684,000 | 6,066,092,000 | 5,135,242,000 | 5,718,414,000 | 6,227,949,000 | 6,090,271,000 | 5,983,881,000 | 6,432,979,000 | 6,592,540,000 | 6,970,743,000 | 7,446,698,000 | 8,339,700,000 | 8,292,798,000 | 8,487,477,000 | 8,671,152,000 | 8,802,911,000 | 8,921,098,000 | 8,876,136,000 | 8,387,262,000 | 8,302,862,000 | 8,253,952,000 | 7,728,578,000 | 7,980,282,000 | 7,600,899,000 | 7,420,344,000 | 7,286,678,000 | 7,110,424,000 | 6,309,446,000 | 6,434,275,000 | 5,473,830,000 | 1,877,827,000 | |||
total liabilities and equity | 15,349,446,000 | 13,245,407,000 | 12,912,057,000 | 12,766,073,000 | 13,049,321,000 | 13,010,050,000 | 13,223,618,000 | 13,415,843,000 | 13,548,494,000 | 13,619,414,000 | 13,736,557,000 | 13,766,810,000 | 13,871,146,000 | 14,118,039,000 | 14,413,378,000 | 14,212,700,000 | 13,803,500,000 | 13,896,528,000 | 13,471,538,000 | 12,848,333,000 | 13,000,382,000 | 13,150,845,000 | 13,349,739,000 | 13,743,990,000 | 14,525,789,000 | 15,197,569,000 | 16,120,288,000 | 17,330,880,000 | 17,288,730,000 | 15,519,464,000 | 15,802,535,000 | 15,690,607,000 | 15,422,849,000 | 15,261,490,000 | 14,849,214,000 | 15,442,221,000 | 14,888,654,000 | 14,255,550,000 | 14,629,253,000 | 13,558,780,000 | 14,288,712,000 | 14,155,224,000 | 13,577,074,000 | 12,532,481,000 | 12,481,951,000 | 11,573,495,000 | 7,134,457,000 | 5,672,208,000 | ||
gathering systems and facilities | 5,802,000 | 5,802,000 | 5,802,000 | 5,802,000 | 5,802,000 | 5,802,000 | 5,802,000 | 5,802,000 | 5,802,000 | 5,802,000 | 5,882,000 | 5,802,000 | 5,802,000 | 5,802,000 | 5,802,000 | 5,802,000 | 5,802,000 | 5,802,000 | 5,802,000 | 5,802,000 | 5,802,000 | 5,802,000 | 5,802,000 | 5,802,000 | 5,802,000 | 17,825,000 | 17,825,000 | 2,470,708,000 | 2,384,041,000 | 2,255,385,000 | 2,132,803,000 | 2,050,490,000 | 1,977,510,000 | 1,884,712,000 | 1,785,669,000 | 1,723,768,000 | 1,656,676,000 | 1,596,460,000 | 1,543,766,000 | 1,502,396,000 | 1,448,404,000 | 1,341,661,000 | 1,270,635,000 | 1,197,239,000 | 1,064,855,000 | 873,308,000 | 455,818,000 | |||
treasury stock | -1,160,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | 9,537,000 | 21,302,000 | 21,856,000 | 42,452,000 | ||||||||||||||||||||||||||||||||||||||||||||||
less accumulated depletion, depreciation, and amortization | -4,466,297,000 | -4,384,971,000 | -4,283,700,000 | -4,176,296,000 | -4,095,539,000 | -3,990,460,000 | -3,869,116,000 | -3,659,376,000 | -3,408,099,000 | -3,527,306,000 | -3,327,629,000 | -3,136,767,000 | -4,115,187,000 | -3,872,886,000 | -4,153,725,000 | -3,890,834,000 | -3,647,910,000 | -3,410,098,000 | -3,182,171,000 | -2,973,544,000 | -2,767,358,000 | -2,566,359,000 | -2,363,778,000 | -2,176,793,000 | -1,977,790,000 | -1,780,526,000 | -1,589,372,000 | -1,427,656,000 | -1,238,989,000 | -1,061,943,000 | -879,643,000 | -722,731,000 | ||||||||||||||||||
accumulated deficit | -119,125,000 | -795,830,000 | -617,377,000 | -1,518,762,000 | -969,444,000 | -445,977,000 | ||||||||||||||||||||||||||||||||||||||||||||
| 13,709,112,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
revenue and other: | ||||||||||||||||||||||||||||||||||||||||||||||||||
natural gas sales | 884,669,000 | 182,125,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
natural gas liquids sales | 598,327,000 | 31,956,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
oil sales | 56,734,000 | 8,473,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
commodity derivative fair value losses | -1,250,466,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
marketing | 232,685,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred revenue, vpp | 11,404,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of assets | 539,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
other income | 530,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
total revenue | 534,422,000 | 384,522,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
operating expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||
lease operating | 25,363,000 | 2,697,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
gathering, compression, processing, and transportation | 628,225,000 | 58,383,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
production and ad valorem taxes | 52,219,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
exploration | 235,000 | 5,372,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
impairment of oil and gas properties | 26,253,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
depletion, depreciation, and amortization | 182,810,000 | 65,697,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
accretion of asset retirement obligations | 828,000 | 266,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
general and administrative | 32,442,000 | 14,443,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
contract termination and rig stacking | 3,370,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
total operating expenses | 1,218,496,000 | 161,914,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
operating income | -684,074,000 | 222,608,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
other income: | ||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | -45,414,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
equity in earnings of unconsolidated affiliate | 21,450,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
gain on early extinguishment of debt | -16,567,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
transaction expense | -626,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
total other income | -41,157,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes | -725,231,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
benefit from income tax benefit | 158,656,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net income and comprehensive loss including noncontrolling interests | -566,575,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
less: net income and comprehensive loss attributable to noncontrolling interests | -17,257,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net income and comprehensive loss attributable to antero resources corporation | -549,318,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
loss per share—basic | -1,750 | |||||||||||||||||||||||||||||||||||||||||||||||||
loss per share—diluted | -1,750 | |||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of shares outstanding: | ||||||||||||||||||||||||||||||||||||||||||||||||||
basic | 313,790,000 | 262,050,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
diluted | 313,790,000 | 262,050,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 4,541,000 | 50,608,000 | 23,153,000 | 28,441,000 | 23,694,000 | 40,190,000 | 31,610,000 | 18,512,000 | 28,251,000 | 39,870,000 | 23,473,000 | 27,410,000 | 143,286,000 | 185,491,000 | 245,979,000 | 6,308,000 | 19,273,000 | 12,580,000 | 11,584,000 | |||||||||||||||||||||||||||||||
accounts receivable, related parties | 125,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
accumulated earnings | -430,478,000 | -500,308,000 | 35,305,000 | 498,609,000 | 837,419,000 | 1,319,615,000 | 2,198,479,000 | 2,156,311,000 | 1,177,548,000 | 1,299,094,000 | 1,453,513,000 | 1,589,898,000 | 1,575,065,000 | 1,088,196,000 | 1,223,259,000 | 1,228,391,000 | 959,995,000 | 1,445,767,000 | 1,207,512,000 | 1,803,756,000 | 1,808,811,000 | 1,650,347,000 | 1,116,505,000 | 1,261,878,000 | 867,447,000 | 260,725,000 | 56,816,000 | 99,101,000 | 416,880,000 | |||||||||||||||||||||
water handling and treatment systems | 1,013,818,000 | 993,285,000 | 979,937,000 | 974,389,000 | 946,670,000 | 891,869,000 | 840,183,000 | 771,239,000 | 744,682,000 | 681,062,000 | 655,251,000 | 582,331,000 | 565,616,000 | |||||||||||||||||||||||||||||||||||||
investments in unconsolidated affiliates | 1,055,177,000 | 1,819,323,000 | 1,967,203,000 | 1,989,612,000 | 433,642,000 | 392,893,000 | 358,830,000 | 321,468,000 | 303,302,000 | 287,842,000 | 259,697,000 | 230,418,000 | ||||||||||||||||||||||||||||||||||||||
noncontrolling interests in consolidated subsidiary | 821,669,000 | 757,539,000 | 748,690,000 | 739,953,000 | 726,955,000 | 731,591,000 | 641,402,000 | |||||||||||||||||||||||||||||||||||||||||||
natural gas properties, at cost | ||||||||||||||||||||||||||||||||||||||||||||||||||
noncontrolling interest in consolidated subsidiary | 615,253,000 | 1,465,953,000 | 1,399,534,000 | 1,367,497,000 | 1,362,062,000 | 1,352,286,000 | 1,334,560,000 | 1,090,453,000 | 1,091,561,000 | 1,090,037,000 | ||||||||||||||||||||||||||||||||||||||||
water handling systems | 517,513,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
fresh water distribution systems | 441,692,000 | 433,632,000 | 421,012,000 | 390,966,000 | 346,851,000 | 290,132,000 | ||||||||||||||||||||||||||||||||||||||||||||
contingencies | ||||||||||||||||||||||||||||||||||||||||||||||||||
other | 5,866,000 | 4,667,000 | 5,695,000 | 4,405,000 | 20,816,000 | |||||||||||||||||||||||||||||||||||||||||||||
other long-term liabilities | 47,587,000 | 44,147,000 | 41,650,000 | 40,867,000 | 34,333,000 | |||||||||||||||||||||||||||||||||||||||||||||
accounts receivable – trade, net of allowance for doubtful accounts of 1,251 in 2013 and 2014 | 66,755,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders' equity | 2,014,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders' equity | 9,315,880,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable — trade, net of allowance for doubtful accounts of 1,251 in 2013 and 2014 | 46,532,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
notes receivable - short-term portion | 889,000 | 1,333,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 3,523,227,000 | 3,533,038,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ equity | 8,045,208,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable — trade, net of allowance for doubtful | ||||||||||||||||||||||||||||||||||||||||||||||||||
accounts of 1,251 in 2013 and 2014 | 27,250,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
gathering and compression systems | 713,485,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
notes receivable — current portion | 3,111,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
oil and natural gas properties, at cost | ||||||||||||||||||||||||||||||||||||||||||||||||||
notes receivable — long-term portion | ||||||||||||||||||||||||||||||||||||||||||||||||||
accrued liabilities and other | 103,359,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
current portion of long-term debt | 25,000,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
members’ equity | 1,460,947,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
revenue: | ||||||||||||||||||||||||||||||||||||||||||||||||||
commodity derivative fair value gains | 161,968,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of assets | ||||||||||||||||||||||||||||||||||||||||||||||||||
production taxes | 11,851,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
impairment of unproved properties | 3,205,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations before income taxes and discontinued operations | 185,164,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit | ||||||||||||||||||||||||||||||||||||||||||||||||||
income from continuing operations | 117,794,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations: | ||||||||||||||||||||||||||||||||||||||||||||||||||
income from results of operations and sale of discontinued operations | 3,100,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
net income and comprehensive income attributable to antero equity owners | 120,894,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
pro forma information: | ||||||||||||||||||||||||||||||||||||||||||||||||||
pro forma earnings per share - basic: | ||||||||||||||||||||||||||||||||||||||||||||||||||
continuing operations | ||||||||||||||||||||||||||||||||||||||||||||||||||
discontinued operations | ||||||||||||||||||||||||||||||||||||||||||||||||||
net income | ||||||||||||||||||||||||||||||||||||||||||||||||||
pro forma earnings per share - diluted: | ||||||||||||||||||||||||||||||||||||||||||||||||||
pro forma weighted-average number of shares outstanding: |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-09-30 | 2015-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||
net income including noncontrolling interests | 548,213,000 | 202,918,000 | 85,610,000 | 166,573,000 | 219,466,000 | 116,152,000 | -10,287,000 | -60,455,000 | 48,287,000 | 115,933,000 | 32,642,000 | -67,933,000 | 261,202,000 | 794,128,000 | 594,507,000 | 95,313,000 | -553,846,000 | -463,068,000 | -338,810,000 | -878,864,000 | 42,168,000 | 1,025,756,000 | 18,736,000 | -77,972,000 | -67,275,000 | 80,810,000 | -90,000,000 | ||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||
depletion, depreciation, amortization and accretion | 207,302,000 | 188,021,000 | 189,724,000 | 188,531,000 | 187,291,000 | 249,486,000 | 171,195,000 | 171,316,000 | 173,830,000 | 174,992,000 | 177,148,000 | 172,610,000 | 168,460,000 | 169,959,000 | 170,237,000 | ||||||||||||||||||||||||||
impairment of property and equipment | 948,000 | 5,215,000 | |||||||||||||||||||||||||||||||||||||||
commodity derivative fair value losses | -35,023,000 | -53,409,000 | 71,671,000 | -28,400,000 | -3,448,000 | -8,284,000 | -126,192,000 | -191,729,000 | 530,523,000 | 265,662,000 | 1,011,380,000 | -323,553,000 | 1,250,466,000 | 831,840,000 | 177,756,000 | -196,851,000 | -565,833,000 | 77,368,000 | |||||||||||||||||||||||
losses on settled commodity derivatives | -165,135,000 | -8,872,000 | -5,724,000 | 3,481,000 | -14,268,000 | -639,947,000 | |||||||||||||||||||||||||||||||||||
deferred income tax expense | 143,820,000 | 68,208,000 | 43,282,000 | 49,013,000 | 53,462,000 | -116,345,000 | 1,147,000 | -13,404,000 | 9,962,000 | 28,493,000 | 13,626,000 | -29,861,000 | 62,149,000 | 140,519,000 | 135,619,000 | -173,878,000 | -142,404,000 | -109,985,000 | -272,944,000 | 17,109,000 | 287,854,000 | 18,953,000 | -25,573,000 | 9,120,000 | -45,078,000 | 18,819,000 | 131,346,000 | 140,924,000 | -376,494,000 | 4,815,000 | 498,709,000 | 163,249,000 | |||||||||
equity-based compensation expense | 11,733,000 | 14,311,000 | 15,501,000 | 15,855,000 | 15,145,000 | 17,169,000 | 16,065,000 | 17,151,000 | 16,077,000 | 14,531,000 | 18,458,000 | 13,512,000 | 13,018,000 | 12,221,000 | 10,402,000 | 8,171,000 | 4,649,000 | 5,248,000 | 5,298,000 | 4,249,000 | 5,642,000 | 6,316,000 | 5,699,000 | 7,973,000 | 3,329,000 | 4,232,000 | 3,875,000 | 6,549,000 | 8,903,000 | 13,985,000 | 16,202,000 | 19,071,000 | 21,156,000 | 26,447,000 | 26,975,000 | 25,503,000 | 26,381,000 | 25,816,000 | 23,470,000 | 79,280,000 | 55,365,000 |
equity in earnings of unconsolidated affiliate | -30,118,000 | -10,205,000 | -29,055,000 | -30,563,000 | -28,661,000 | -23,925,000 | -25,634,000 | -20,881,000 | -23,347,000 | -23,966,000 | -22,207,000 | -19,098,000 | -17,681,000 | -14,972,000 | -14,713,000 | -25,178,000 | -1,543,000 | ||||||||||||||||||||||||
dividends of earnings from unconsolidated affiliate | 31,314,000 | 31,314,000 | 31,313,000 | 31,314,000 | 31,314,000 | 31,314,000 | 31,314,000 | 31,284,000 | 31,285,000 | 31,284,000 | 31,285,000 | 31,284,000 | 31,285,000 | 31,284,000 | 31,285,000 | 31,284,000 | 31,285,000 | 31,285,000 | 31,284,000 | 42,756,000 | |||||||||||||||||||||
amortization of deferred revenue | -5,795,000 | -6,368,000 | -6,368,000 | -6,298,000 | -6,230,000 | -6,812,000 | -6,812,000 | -6,739,000 | -6,738,000 | -7,700,000 | -7,701,000 | -7,618,000 | -7,533,000 | -9,478,000 | -9,478,000 | -9,375,000 | -9,272,000 | -11,403,000 | -11,404,000 | -11,279,000 | -11,150,000 | -9,332,000 | |||||||||||||||||||
amortization of debt issuance costs and other | 420,000 | 24,000 | 90,000 | 357,000 | 466,000 | 520,000 | 572,000 | 613,000 | 715,000 | ||||||||||||||||||||||||||||||||
settlement of asset retirement obligations | -107,000 | -199,000 | 0 | -17,000 | -54,000 | -400,000 | -1,491,000 | -1,358,000 | -322,000 | -85,000 | 0 | -325,000 | -308,000 | -104,000 | -60,000 | 0 | -886,000 | ||||||||||||||||||||||||
contract termination, loss contingency and settlements | 10,837,000 | 3,941,000 | -572,000 | 13,309,000 | -1,308,000 | 201,000 | |||||||||||||||||||||||||||||||||||
gain on sale of assets | -45,950,000 | -539,000 | |||||||||||||||||||||||||||||||||||||||
loss on early extinguishment of debt | 6,742,000 | 0 | 0 | 729,000 | 2,899,000 | 0 | 652,000 | 30,307,000 | 4,414,000 | 10,654,000 | 10,355,000 | 16,567,000 | |||||||||||||||||||||||||||||
changes in current assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||
accounts receivable | 1,302,000 | 2,593,000 | -5,498,000 | 8,735,000 | -5,972,000 | 8,947,000 | -2,604,000 | 16,569,000 | 2,498,000 | 8,990,000 | -41,000 | -6,681,000 | 5,282,000 | -11,719,000 | 1,606,000 | 20,379,000 | 33,244,000 | -44,231,000 | -3,649,000 | -487,000 | -7,200,000 | 5,962,000 | 11,875,000 | 27,185,000 | -54,514,000 | 17,395,000 | 8,388,000 | -36,320,000 | 42,168,000 | -19,809,000 | -5,584,000 | 2,033,000 | 8,204,000 | -11,417,000 | 20,380,000 | -7,192,000 | 2,279,000 | 7,147,000 | 651,000 | 15,299,000 | -2,987,000 |
accrued revenue | 49,149,000 | -135,977,000 | 11,020,000 | 145,487,000 | -59,769,000 | -134,436,000 | 43,274,000 | -36,233,000 | 74,587,000 | -27,414,000 | -49,951,000 | 55,896,000 | 328,349,000 | 216,657,000 | 27,712,000 | -291,170,000 | -69,442,000 | 61,079,000 | -158,782,000 | -47,226,000 | -21,199,000 | -86,585,000 | -83,866,000 | -53,543,000 | 116,566,000 | -36,709,000 | 27,584,000 | 56,389,000 | 109,677,000 | -120,818,000 | -32,796,000 | -41,291,000 | 20,199,000 | -14,964,000 | 1,438,000 | 41,901,000 | -63,011,000 | 2,967,000 | -8,204,000 | 75,765,000 | 66,091,000 |
prepaid expenses and other current assets | 4,596,000 | -9,112,000 | 10,504,000 | -6,192,000 | -2,190,000 | 194,000 | 1,939,000 | 9,248,000 | -2,701,000 | ||||||||||||||||||||||||||||||||
accounts payable including related parties | 60,720,000 | 334,000 | 12,460,000 | -27,134,000 | 11,995,000 | 31,024,000 | -2,339,000 | 3,372,000 | 3,244,000 | -29,073,000 | -465,000 | -21,903,000 | 34,604,000 | -26,848,000 | 8,844,000 | 12,714,000 | 37,664,000 | -40,292,000 | 32,427,000 | -9,846,000 | 16,527,000 | -17,084,000 | 18,984,000 | -19,931,000 | -1,251,000 | -27,025,000 | 1,453,000 | ||||||||||||||
accrued liabilities | -46,571,000 | 49,551,000 | -9,007,000 | 1,024,000 | -86,552,000 | 64,675,000 | -48,565,000 | 45,995,000 | -60,825,000 | 55,897,000 | -15,648,000 | 40,678,000 | -143,346,000 | -42,252,000 | -571,000 | 131,659,000 | -94,456,000 | -46,798,000 | 59,883,000 | 82,278,000 | -17,779,000 | 22,432,000 | -200,000 | 35,315,000 | -19,593,000 | -14,593,000 | 10,977,000 | -7,181,000 | -14,965,000 | 36,116,000 | 3,381,000 | 13,706,000 | 10,359,000 | 38,839,000 | -15,135,000 | 19,339,000 | 48,053,000 | -41,354,000 | 47,785,000 | 29,537,000 | 10,904,000 |
revenue distributions payable | 120,021,000 | 40,652,000 | -2,798,000 | -165,000 | 48,286,000 | -12,420,000 | -1,023,000 | -29,184,000 | -3,222,000 | 23,537,000 | -21,243,000 | -22,392,000 | -86,331,000 | -214,116,000 | 197,287,000 | 76,692,000 | -36,526,000 | 128,938,000 | 48,010,000 | -14,487,000 | 84,296,000 | 49,200,000 | -24,843,000 | 3,773,000 | -33,333,000 | -30,663,000 | -62,381,000 | -34,000 | -9,761,000 | 64,995,000 | 34,598,000 | -26,673,000 | 28,290,000 | 17,820,000 | 4,376,000 | 34,786,000 | 37,148,000 | 2,136,000 | 2,969,000 | -20,839,000 | 8,529,000 |
other current liabilities | -9,360,000 | 14,126,000 | -7,703,000 | -5,280,000 | 12,454,000 | 2,072,000 | -1,297,000 | 1,625,000 | 780,000 | -4,984,000 | -750,000 | 4,848,000 | 529,000 | -5,414,000 | -29,781,000 | 26,116,000 | -3,557,000 | -3,575,000 | 121,000 | 14,100,000 | 2,249,000 | -29,000 | -14,000 | -481,000 | 435,000 | 3,205,000 | 268,000 | -833,000 | 1,952,000 | -1,174,000 | -807,000 | -352,000 | -1,490,000 | -1,587,000 | 1,286,000 | -676,000 | 577,000 | -445,000 | -29,000 | -3,678,000 | 1,668,000 |
net cash from operating activities | 859,058,000 | 370,743,000 | 310,090,000 | 492,358,000 | 457,739,000 | 278,002,000 | 166,177,000 | 143,499,000 | 261,610,000 | 312,175,000 | 183,381,000 | 155,263,000 | 343,902,000 | 475,285,000 | 1,087,672,000 | 922,712,000 | 565,673,000 | 475,164,000 | 312,680,000 | 308,541,000 | 563,731,000 | 243,130,000 | 175,870,000 | 115,963,000 | 200,677,000 | 147,940,000 | 198,410,000 | 218,104,000 | 539,004,000 | 821,589,000 | 421,458,000 | 297,391,000 | 541,549,000 | 1,045,222,000 | 253,647,000 | 393,939,000 | 326,991,000 | 238,538,000 | 340,168,000 | 836,600,000 | 590,595,000 |
capital expenditures | -4,628,000 | -1,450,000 | -2,377,000 | -976,000 | -604,000 | -801,000 | -1,093,000 | -2,535,000 | -6,500,000 | -3,309,000 | -4,015,000 | -4,427,000 | -4,631,000 | -2,125,000 | -1,026,000 | -3,632,000 | -7,530,000 | -21,541,000 | -11,762,000 | 1,016,000 | -3,336,000 | -1,617,000 | -112,000 | -463,000 | -771,000 | -720,000 | -1,351,000 | -1,501,000 | -3,128,000 | -2,143,000 | -1,869,000 | -931,000 | -2,571,000 | -4,853,000 | -5,974,000 | -590,000 | -451,000 | -755,000 | -541,000 | -5,225,000 | -2,794,000 |
free cash flows | 854,430,000 | 369,293,000 | 307,713,000 | 491,382,000 | 457,135,000 | 277,201,000 | 165,084,000 | 140,964,000 | 255,110,000 | 308,866,000 | 179,366,000 | 150,836,000 | 339,271,000 | 473,160,000 | 1,086,646,000 | 919,080,000 | 558,143,000 | 453,623,000 | 300,918,000 | 309,557,000 | 560,395,000 | 241,513,000 | 175,758,000 | 115,500,000 | 199,906,000 | 147,220,000 | 197,059,000 | 216,603,000 | 535,876,000 | 819,446,000 | 419,589,000 | 296,460,000 | 538,978,000 | 1,040,369,000 | 247,673,000 | 393,349,000 | 326,540,000 | 237,783,000 | 339,627,000 | 831,375,000 | 587,801,000 |
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||
additions to unproved properties | -16,922,000 | -39,293,000 | -33,314,000 | -26,233,000 | -30,407,000 | -21,962,000 | -25,462,000 | -16,527,000 | -27,044,000 | -12,014,000 | -28,674,000 | -36,920,000 | -73,527,000 | -28,870,000 | -48,067,000 | -48,283,000 | -23,789,000 | -30,178,000 | -19,487,000 | -14,782,000 | -14,691,000 | -13,993,000 | -9,464,000 | -11,315,000 | -10,357,000 | -18,886,000 | -12,982,000 | -29,351,000 | -27,463,000 | -42,006,000 | -42,520,000 | -38,292,000 | -49,569,000 | -52,331,000 | -74,334,000 | -55,542,000 | -501,377,000 | -29,520,000 | -28,675,000 | -170,291,000 | -131,683,000 |
drilling and completion costs | -184,551,000 | -162,166,000 | -166,968,000 | -181,200,000 | -175,134,000 | -105,552,000 | -147,075,000 | -173,323,000 | -188,905,000 | -204,494,000 | -242,261,000 | -244,437,000 | -273,154,000 | -191,556,000 | -195,587,000 | -208,949,000 | -184,557,000 | -153,276,000 | -173,943,000 | -168,825,000 | -105,131,000 | -132,345,000 | -141,693,000 | -251,744,000 | -300,483,000 | -296,187,000 | -277,843,000 | -311,401,000 | -368,687,000 | -362,913,000 | -372,879,000 | -392,913,000 | -359,868,000 | -317,200,000 | -322,383,000 | -306,925,000 | -299,877,000 | -314,789,000 | -395,185,000 | -1,350,498,000 | -1,009,421,000 |
additions to other property and equipment | -4,628,000 | -1,450,000 | -2,377,000 | -976,000 | -604,000 | -801,000 | -1,093,000 | -2,535,000 | -6,500,000 | -3,309,000 | -4,015,000 | -4,427,000 | -4,631,000 | -2,125,000 | -1,026,000 | -3,632,000 | -7,530,000 | -21,541,000 | -11,762,000 | 1,016,000 | -3,336,000 | -1,617,000 | -112,000 | -463,000 | -771,000 | -720,000 | -1,351,000 | -1,501,000 | -3,128,000 | -2,143,000 | -1,869,000 | -931,000 | -2,571,000 | -4,853,000 | -5,974,000 | -590,000 | -451,000 | -755,000 | -541,000 | -5,225,000 | -2,794,000 |
acquisition of hg production | -2,794,308,000 | ||||||||||||||||||||||||||||||||||||||||
acquisitions of oil and gas properties | -7,631,000 | -11,966,000 | |||||||||||||||||||||||||||||||||||||||
proceeds from asset sales | 737,123,000 | 321,000 | 4,434,000 | 10,947,000 | 575,000 | 2,015,000 | 7,066,000 | 55,000 | 363,000 | 0 | 136,000 | 220,000 | 91,000 | 1,600,000 | 952,000 | 0 | 195,000 | 0 | 841,000 | 0 | 0 | 40,000,000 | 40,000,000 | ||||||||||||||||||
change in other assets | -12,569,000 | -9,070,000 | -9,422,000 | -27,000 | -2,321,000 | 398,000 | -7,562,000 | 5,015,000 | -4,724,000 | -6,813,000 | -1,283,000 | -1,672,000 | 417,000 | -4,298,000 | 199,000 | 1,147,000 | 564,000 | 261,000 | 1,774,000 | 335,000 | 262,000 | 1,300,000 | 981,000 | 595,000 | -70,000 | -370,000 | 12,435,000 | -499,000 | -4,475,000 | -988,000 | 4,351,000 | -6,809,000 | -217,000 | -3,696,000 | -102,000 | -12,350,000 | 45,752,000 | -38,753,000 | -9,172,000 | 11,190,000 | -759,000 |
net cash from investing activities | -2,283,486,000 | -223,624,000 | -448,809,000 | -197,489,000 | -207,891,000 | -125,902,000 | -174,126,000 | -187,315,000 | -226,810,000 | -226,630,000 | -276,097,000 | -287,236,000 | -350,804,000 | -225,249,000 | -243,529,000 | -259,717,000 | -215,117,000 | -205,329,000 | -202,577,000 | -179,903,000 | -122,975,000 | -145,998,000 | 65,545,000 | -262,927,000 | -186,681,000 | -216,163,000 | -279,741,000 | -340,769,000 | -204,817,000 | -580,385,000 | -597,992,000 | -608,778,000 | -563,569,000 | -550,765,000 | -709,069,000 | -688,473,000 | -936,308,000 | -519,064,000 | -519,295,000 | -1,836,864,000 | -1,338,778,000 |
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||
issuance of senior notes | 750,000,000 | 0 | 0 | 600,000,000 | 1,200,000,000 | 0 | 0 | 650,000,000 | 750,000,000 | 750,000,000 | |||||||||||||||||||||||||||||||
repayment of senior notes | -369,997,000 | 0 | 0 | -23,687,000 | -118,046,000 | -16,246,000 | -352,407,000 | -66,963,000 | -591,943,000 | -130,303,000 | -189,656,000 | -574,182,000 | -660,516,000 | -319,048,000 | -403,430,000 | -195,706,000 | -300,835,000 | ||||||||||||||||||||||||
borrowings on term loan | 1,500,000,000 | ||||||||||||||||||||||||||||||||||||||||
repayments on term loan | -236,000,000 | ||||||||||||||||||||||||||||||||||||||||
borrowings on credit facility | 2,079,800,000 | 1,267,200,000 | 1,350,000,000 | 983,400,000 | 1,308,400,000 | 799,100,000 | 1,381,800,000 | 824,300,000 | 1,125,700,000 | ||||||||||||||||||||||||||||||||
repayments on credit facility | -2,445,900,000 | -1,176,800,000 | -1,141,800,000 | -1,147,500,000 | -1,397,500,000 | -932,600,000 | -1,351,100,000 | -743,600,000 | -1,127,600,000 | ||||||||||||||||||||||||||||||||
repurchases of common stock | -83,000 | -51,355,000 | -74,872,000 | -10,094,000 | 1,000 | 0 | 0 | -75,356,000 | -198,332,000 | -382,361,000 | -193,006,000 | -100,045,000 | 0 | 0 | -753,000 | -42,690,000 | -20,848,000 | ||||||||||||||||||||||||
payment of debt issuance costs | -10,838,000 | -7,905,000 | -74,000 | 0 | -8,660,000 | -374,000 | -7,070,000 | -15,370,000 | |||||||||||||||||||||||||||||||||
distributions to noncontrolling interests in martica holdings llc | -17,650,000 | -16,525,000 | -21,512,000 | -15,969,000 | -15,736,000 | -19,282,000 | -23,617,000 | -21,161,000 | -31,745,000 | -51,339,000 | -46,217,000 | -31,541,000 | -35,757,000 | -18,755,000 | -21,329,000 | -24,699,000 | -18,671,000 | ||||||||||||||||||||||||
employee tax withholding for settlement of equity-based compensation awards | -34,732,000 | -2,900,000 | -131,000 | -10,320,000 | -16,298,000 | -2,581,000 | -669,000 | ||||||||||||||||||||||||||||||||||
other | -255,000 | -427,000 | -392,000 | -378,000 | -341,000 | -294,000 | -282,000 | -271,000 | -259,000 | -251,000 | -237,000 | -184,000 | -158,000 | -133,000 | -165,000 | -143,000 | -134,000 | -167,000 | -183,000 | -244,000 | -265,000 | -287,000 | -5,437,000 | 1,993,000 | 2,440,000 | 2,502,000 | 2,509,000 | -5,411,000 | 11,081,000 | 1,736,000 | 1,013,000 | 963,000 | 969,000 | 719,000 | 385,000 | 87,000 | -2,165,000 | 347,000 | 274,000 | 12,129,000 | 3,999,000 |
net cash from financing activities | 1,214,428,000 | 62,881,000 | 138,719,000 | -294,869,000 | -249,848,000 | -152,100,000 | 7,949,000 | 43,816,000 | -34,800,000 | -85,545,000 | 92,716,000 | 131,973,000 | 6,902,000 | -250,036,000 | -844,143,000 | -662,995,000 | -350,556,000 | -269,835,000 | -114,644,000 | -124,097,000 | -440,756,000 | -97,132,000 | -241,415,000 | 146,964,000 | -13,996,000 | 68,223,000 | 81,331,000 | 122,665,000 | 285,345,000 | -241,204,000 | 125,926,000 | 338,842,000 | 16,732,000 | -510,953,000 | 495,612,000 | 262,924,000 | 599,578,000 | 268,907,000 | 195,524,000 | 781,695,000 | 645,490,000 |
net decrease in cash, cash equivalents and restricted cash | -210,000,000 | ||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, beginning of period | 210,000,000 | ||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash, end of period | |||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information: | |||||||||||||||||||||||||||||||||||||||||
cash paid during the period for interest | 50,616,000 | 7,170,000 | 32,866,000 | 4,965,000 | 43,078,000 | 10,614,000 | 45,932,000 | 15,260,000 | 48,252,000 | 13,843,000 | 48,140,000 | 8,688,000 | 43,239,000 | 59,342,000 | 8,872,000 | 80,454,000 | 72,821,000 | 23,029,000 | 35,097,000 | 56,808,000 | 33,609,000 | 71,796,000 | 30,089,000 | 23,108,000 | 82,099,000 | 37,081,000 | 96,280,000 | 49,258,000 | 88,221,000 | 42,010,000 | 49,040,000 | 89,514,000 | 35,770,000 | 11,800,000 | 106,778,000 | 14,350,000 | 116,579,000 | 103,133,000 | |||
increase in accounts payable, accrued liabilities and other current liabilities for additions to property and equipment | 44,277,000 | ||||||||||||||||||||||||||||||||||||||||
increase in accounts payable, related parties for acquisition of hg production | 10,809,000 | ||||||||||||||||||||||||||||||||||||||||
commodity derivative fair value gains | -90,068,000 | -18,368,000 | 5,585,000 | -9,446,000 | -220,788,000 | -57,020,000 | |||||||||||||||||||||||||||||||||||
settled commodity derivative gains | |||||||||||||||||||||||||||||||||||||||||
payments for derivative monetizations | 0 | 0 | 0 | -202,339,000 | |||||||||||||||||||||||||||||||||||||
loss on sale of assets | -408,000 | 171,000 | 546,000 | -575,000 | -18,000 | 188,000 | 0 | -136,000 | -220,000 | -91,000 | -1,600,000 | 214,000 | 71,000 | 1,786,000 | 0 | 0 | |||||||||||||||||||||||||
loss on convertible note inducements | |||||||||||||||||||||||||||||||||||||||||
distributions to noncontrolling interests | |||||||||||||||||||||||||||||||||||||||||
convertible note inducements | |||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | |||||||||||||||||||||||||||||||||||||||||
increase in accounts payable and accrued liabilities for additions to property and equipment | -38,462,000 | 27,137,000 | 10,945,000 | -14,449,000 | -9,042,000 | 6,707,000 | 35,882,000 | 10,767,000 | 11,137,000 | -56,065,000 | 22,825,000 | 5,236,000 | -193,288,000 | -210,217,000 | |||||||||||||||||||||||||||
increase in other current liabilities for acquisitions of oil and gas properties | -8,472,000 | ||||||||||||||||||||||||||||||||||||||||
gains on settled commodity derivatives | -1,569,000 | -6,354,000 | -11,017,000 | 4,268,000 | 5,894,000 | 1,368,000 | -285,386,000 | -702,317,000 | -416,132,000 | -70,273,000 | 5,322,000 | 53,879,000 | 215,967,000 | 313,912,000 | 210,926,000 | 63,296,000 | 120,003,000 | 44,699,000 | 97,092,000 | -25,257,000 | 71,144,000 | 95,884,000 | 101,341,000 | ||||||||||||||||||
net increase in cash and cash equivalents | 40,190,000 | -31,610,000 | -11,619,000 | 16,397,000 | -102,693,000 | ||||||||||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 0 | 0 | 28,441,000 | 0 | 0 | 31,610,000 | 0 | 0 | 23,473,000 | 245,979,000 | 245,979,000 | |||||||||||||||||||||||||||||
cash and cash equivalents, end of period | 27,455,000 | 23,153,000 | -16,496,000 | -9,739,000 | -11,619,000 | 39,870,000 | 27,410,000 | 143,286,000 | |||||||||||||||||||||||||||||||||
decrease in accounts payable, accrued liabilities and other current liabilities for additions to property and equipment | |||||||||||||||||||||||||||||||||||||||||
impairments | 6,297,000 | 5,618,000 | 28,475,000 | 13,455,000 | 313,000 | 5,190,000 | 6,556,000 | 13,476,000 | 15,710,000 | 15,560,000 | 69,982,000 | 33,924,000 | 23,363,000 | 22,462,000 | 20,905,000 | 26,253,000 | 9,303,000 | 34,062,000 | |||||||||||||||||||||||
decrease in accounts payable and accrued liabilities for additions to property and equipment | -10,310,000 | -19,271,000 | -1,607,000 | 308,000 | -3,275,000 | 1,565,000 | -9,918,000 | -138,921,000 | -17,003,000 | 12,691,000 | -10,020,000 | -33,563,000 | -36,480,000 | -119,191,000 | |||||||||||||||||||||||||||
loss on convertible note inducement | 0 | 0 | 86,000 | ||||||||||||||||||||||||||||||||||||||
convertible note inducement | 0 | 0 | -86,000 | ||||||||||||||||||||||||||||||||||||||
contract termination and loss contingency | 2,806,000 | 200,000 | 199,000 | ||||||||||||||||||||||||||||||||||||||
employee tax withholding for settlement of equity compensation awards | -9,024,000 | -2,924,000 | -86,000 | -15,898,000 | -11,459,000 | -1,103,000 | -210,000 | -54,442,000 | -10,377,000 | -564,000 | -3,176,000 | -3,885,000 | -5,645,000 | -49,000 | -42,000 | -299,000 | -32,000 | -10,000 | -84,000 | -1,816,000 | -479,000 | -8,815,000 | -238,000 | -6,883,000 | -1,084,000 | -67,000 | -6,776,000 | -1,657,000 | -57,000 | -4,702,000 | -117,000 | ||||||||||
amortization of debt issuance costs, debt discount and other | |||||||||||||||||||||||||||||||||||||||||
loss on convertible note inducements and equitizations | |||||||||||||||||||||||||||||||||||||||||
change in other liabilities | -595,000 | 0 | 2,000 | -79,000 | |||||||||||||||||||||||||||||||||||||
sale of noncontrolling interest | 0 | 0 | 51,000,000 | 0 | |||||||||||||||||||||||||||||||||||||
convertible note inducements and equitizations | |||||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs, debt discount and debt premium | 869,000 | 861,000 | 871,000 | 943,000 | 1,064,000 | 1,451,000 | |||||||||||||||||||||||||||||||||||
other current assets | 11,290,000 | 698,000 | 20,596,000 | 8,902,000 | -19,614,000 | -2,952,000 | 6,011,000 | -6,326,000 | -2,962,000 | 3,593,000 | -4,052,000 | -2,244,000 | 1,372,000 | -583,000 | -3,390,000 | 58,000 | 943,000 | 1,364,000 | -2,096,000 | -6,074,000 | 3,784,000 | -1,431,000 | -1,451,000 | 981,000 | -3,366,000 | 3,126,000 | 1,544,000 | 15,000 | 4,127,000 | 1,047,000 | |||||||||||
borrowings on bank credit facilities | 114,200,000 | 179,800,000 | 145,300,000 | 410,000,000 | 75,000,000 | 70,000,000 | |||||||||||||||||||||||||||||||||||
proceeds from (payments for) derivative monetizations | 0 | ||||||||||||||||||||||||||||||||||||||||
equity in (earnings) loss of unconsolidated affiliate | -19,464,000 | -21,450,000 | -17,477,000 | -18,694,000 | |||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs, debt discount, debt premium and other | 2,370,000 | 2,245,000 | 3,341,000 | 4,536,000 | |||||||||||||||||||||||||||||||||||||
loss on convertible note inducement and equitizations | 0 | ||||||||||||||||||||||||||||||||||||||||
prepaids and other current assets | |||||||||||||||||||||||||||||||||||||||||
settlement of water earnout | 0 | 0 | 0 | 125,000,000 | |||||||||||||||||||||||||||||||||||||
proceeds from vpp sale | -44,000 | ||||||||||||||||||||||||||||||||||||||||
issuance of convertible notes | 0 | ||||||||||||||||||||||||||||||||||||||||
borrowings (repayments) on bank credit facilities | 25,800,000 | -61,800,000 | -316,900,000 | 387,700,000 | -97,500,000 | 97,500,000 | -143,200,000 | -873,800,000 | 190,000,000 | -99,000,000 | 44,000,000 | 330,000,000 | 100,000,000 | 125,000,000 | -270,000,000 | -21,621,000 | 33,000,000 | -705,000,000 | |||||||||||||||||||||||
convertible note inducement and equitizations | 0 | ||||||||||||||||||||||||||||||||||||||||
loss on convertible note equitizations | 0 | 0 | |||||||||||||||||||||||||||||||||||||||
convertible note equitizations | 0 | 0 | |||||||||||||||||||||||||||||||||||||||
net loss including noncontrolling interests | -174,696,000 | 958,021,000 | -566,575,000 | -534,451,000 | -11,104,000 | ||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||
depletion, depreciation, amortization, and accretion | 170,832,000 | 178,716,000 | 183,638,000 | 188,661,000 | 194,814,000 | 209,831,000 | 239,533,000 | 215,146,000 | 200,781,000 | 191,802,000 | 242,430,000 | 243,220,000 | 241,177,000 | 263,703,000 | 243,897,000 | 238,750,000 | 228,934,000 | 207,626,000 | 201,831,000 | 203,366,000 | 199,741,000 | 197,982,000 | 192,180,000 | 549,240,000 | 360,154,000 | ||||||||||||||||
deferred income tax benefit | -57,383,000 | 263,275,000 | -158,656,000 | -175,966,000 | -2,946,000 | ||||||||||||||||||||||||||||||||||||
distributions/dividends of earnings from unconsolidated affiliate | |||||||||||||||||||||||||||||||||||||||||
loss on the sale of equity method investment shares | |||||||||||||||||||||||||||||||||||||||||
water earnout | |||||||||||||||||||||||||||||||||||||||||
gain on deconsolidation of antero midstream partners lp | 0 | 0 | 0 | -1,406,042,000 | |||||||||||||||||||||||||||||||||||||
additions to water handling and treatment systems | 0 | 0 | 0 | -24,416,000 | -20,314,000 | -19,258,000 | -17,842,000 | -40,285,000 | -48,019,000 | -58,497,000 | -36,954,000 | -58,730,000 | -41,589,000 | -37,036,000 | |||||||||||||||||||||||||||
additions to gathering systems and facilities | 0 | 0 | 0 | -48,239,000 | -106,965,000 | -130,695,000 | -113,083,000 | -93,670,000 | -99,254,000 | -88,806,000 | -66,559,000 | -56,836,000 | -48,614,000 | -48,686,000 | -282,813,000 | -200,045,000 | |||||||||||||||||||||||||
investments in unconsolidated affiliates | 0 | 0 | 0 | -25,020,000 | -45,056,000 | -35,122,000 | -38,908,000 | -17,389,000 | -25,412,000 | ||||||||||||||||||||||||||||||||
proceeds from sale of common stock of antero midstream corporation | |||||||||||||||||||||||||||||||||||||||||
proceeds from the antero midstream partners lp transactions | 0 | 0 | 0 | 296,611,000 | |||||||||||||||||||||||||||||||||||||
effect of deconsolidation of antero midstream partners lp | 0 | 0 | -619,532,000 | ||||||||||||||||||||||||||||||||||||||
gain on early extinguishment of debt | 43,204,000 | -597,000 | -55,633,000 | -39,171,000 | -80,561,000 | ||||||||||||||||||||||||||||||||||||
loss on convertible note equitization | 39,046,000 | ||||||||||||||||||||||||||||||||||||||||
convertible note equitization | -60,461,000 | ||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -5,288,000 | -218,569,000 | |||||||||||||||||||||||||||||||||||||||
premium paid on derivative contract | |||||||||||||||||||||||||||||||||||||||||
proceeds from derivative monetizations | -9,066,000 | ||||||||||||||||||||||||||||||||||||||||
gains on settled marketing derivatives | -5,411,000 | -16,060,000 | -15,884,000 | 110,042,000 | |||||||||||||||||||||||||||||||||||||
marketing derivative fair value gains | 43,000 | ||||||||||||||||||||||||||||||||||||||||
equity in (earnings) loss of unconsolidated affiliates | -20,228,000 | 128,055,000 | |||||||||||||||||||||||||||||||||||||||
distributions/dividends of earnings from unconsolidated affiliates | 42,755,000 | 42,756,000 | 42,755,000 | 42,756,000 | 48,715,000 | 48,714,000 | |||||||||||||||||||||||||||||||||||
issuance of senior notes by antero midstream partners lp | |||||||||||||||||||||||||||||||||||||||||
distributions to noncontrolling interests in antero midstream partners lp | 0 | 0 | 0 | -85,076,000 | |||||||||||||||||||||||||||||||||||||
| |||||||||||||||||||||||||||||||||||||||||
impairment of oil and gas properties | 29,392,000 | 37,350,000 | 89,220,000 | 1,041,469,000 | |||||||||||||||||||||||||||||||||||||
impairment of midstream assets | |||||||||||||||||||||||||||||||||||||||||
equity in loss of unconsolidated affiliates | |||||||||||||||||||||||||||||||||||||||||
impairment of equity investment | 0 | 0 | 610,632,000 | ||||||||||||||||||||||||||||||||||||||
amortization of debt issuance costs, debt discount debt premium and other | |||||||||||||||||||||||||||||||||||||||||
payments of deferred financing costs | 3,712,000 | 0 | 0 | -8,259,000 | -8,933,000 | -32,000 | -64,000 | -17,190,000 | -15,254,000 | ||||||||||||||||||||||||||||||||
net income and comprehensive income including noncontrolling interests | |||||||||||||||||||||||||||||||||||||||||
premium paid on derivative contracts | |||||||||||||||||||||||||||||||||||||||||
loss on sale of antero midstream corporation shares | |||||||||||||||||||||||||||||||||||||||||
equity in earnings of unconsolidated affiliates | 53,023,000 | 117,859,000 | -13,585,000 | -14,081,000 | -12,448,000 | -10,706,000 | -9,264,000 | -7,862,000 | -7,033,000 | -3,623,000 | -2,231,000 | ||||||||||||||||||||||||||||||
additions to proved properties | 0 | -129,654,000 | -49,664,000 | ||||||||||||||||||||||||||||||||||||||
issuance of common units by antero midstream partners lp | 2,364,000 | 23,466,000 | 223,119,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from sale of common units of antero midstream partners lp held by antero resources corporation | 0 | 0 | 178,000,000 | ||||||||||||||||||||||||||||||||||||||
antero midstream partners lp cash at deconsolidation | |||||||||||||||||||||||||||||||||||||||||
impairment of gathering systems and facilities | 0 | 6,982,000 | 0 | 1,157,000 | |||||||||||||||||||||||||||||||||||||
impairment of unproved properties | 81,244,000 | 143,369,000 | 221,095,000 | 134,437,000 | 50,536,000 | 41,000,000 | 15,199,000 | 26,899,000 | 11,753,000 | 19,944,000 | 15,526,000 | 43,670,000 | 34,916,000 | ||||||||||||||||||||||||||||
distributions of earnings from unconsolidated affiliates | 12,605,000 | 16,755,000 | 11,765,000 | 10,810,000 | 7,085,000 | 4,300,000 | |||||||||||||||||||||||||||||||||||
accounts payable | -21,370,000 | 1,130,000 | 5,229,000 | 10,990,000 | -8,042,000 | 2,659,000 | -10,473,000 | 12,545,000 | -10,845,000 | -2,213,000 | 5,643,000 | -1,302,000 | 4,579,000 | ||||||||||||||||||||||||||||
commodity derivative fair value (gains) losses | |||||||||||||||||||||||||||||||||||||||||
marketing derivative fair value (gains) losses | |||||||||||||||||||||||||||||||||||||||||
issuance of common stock | 84,815,000 | 537,832,000 | 537,693,000 | ||||||||||||||||||||||||||||||||||||||
make-whole premium on debt extinguished | |||||||||||||||||||||||||||||||||||||||||
distributions to noncontrolling interests in consolidated subsidiary | -78,496,000 | -69,752,000 | -63,108,000 | -55,915,000 | -40,184,000 | ||||||||||||||||||||||||||||||||||||
cash flows used in investing activities: | |||||||||||||||||||||||||||||||||||||||||
adjustment to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||
commodity derivative gains | -22,437,000 | ||||||||||||||||||||||||||||||||||||||||
marketing derivative gains | -94,234,000 | ||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of noncash investing activities: | |||||||||||||||||||||||||||||||||||||||||
derivative fair value gains | -438,775,000 | -279,924,000 | |||||||||||||||||||||||||||||||||||||||
gains on settled derivatives | 61,479,000 | 31,064,000 | 44,849,000 | 196,711,000 | 292,501,000 | 324,347,000 | 586,639,000 | 380,720,000 | |||||||||||||||||||||||||||||||||
repayments on bank credit facilities | -125,000,000 | ||||||||||||||||||||||||||||||||||||||||
derivative fair value losses | -1,836,398,000 | -757,327,000 | |||||||||||||||||||||||||||||||||||||||
net income including noncontrolling interest | 305,558,000 | 268,196,000 | -575,490,000 | 10,650,000 | 804,422,000 | 259,688,000 | |||||||||||||||||||||||||||||||||||
investment in unconsolidated affiliate | -159,889,000 | 0 | |||||||||||||||||||||||||||||||||||||||
distributions to noncontrolling interest in consolidated subsidiary | -27,149,000 | -19,557,000 | -17,668,000 | -14,013,000 | -21,358,000 | -12,617,000 | |||||||||||||||||||||||||||||||||||
gain on sale of discontinued operations | |||||||||||||||||||||||||||||||||||||||||
deferred income tax expense—discontinued operations | |||||||||||||||||||||||||||||||||||||||||
issuance of common units in antero midstream partners lp | 240,972,000 | ||||||||||||||||||||||||||||||||||||||||
additions to water handling systems | -79,227,000 | ||||||||||||||||||||||||||||||||||||||||
additions to fresh water distribution systems | -34,076,000 | ||||||||||||||||||||||||||||||||||||||||
borrowings (repayments) on bank credit facility | -612,000,000 | ||||||||||||||||||||||||||||||||||||||||
derivative fair value (gains) losses | |||||||||||||||||||||||||||||||||||||||||
cash receipts (payments) for settled derivatives | |||||||||||||||||||||||||||||||||||||||||
derivative fair value gain | |||||||||||||||||||||||||||||||||||||||||
cash receipts for settled derivatives | |||||||||||||||||||||||||||||||||||||||||
loss on sale of discontinued operations | |||||||||||||||||||||||||||||||||||||||||
depletion, depreciation, amortization, and impairment of unproved properties—discontinued operations | |||||||||||||||||||||||||||||||||||||||||
derivative fair value gains—discontinued operations | |||||||||||||||||||||||||||||||||||||||||
cash receipts for settled derivatives—discontinued operations | |||||||||||||||||||||||||||||||||||||||||
deferred income tax benefit—discontinued operations | |||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||
decrease in notes receivable | |||||||||||||||||||||||||||||||||||||||||
increase in accounts payable for additions to property and equipment | |||||||||||||||||||||||||||||||||||||||||
net income | |||||||||||||||||||||||||||||||||||||||||
stock compensation expense | |||||||||||||||||||||||||||||||||||||||||
deferred income tax expense - discontinued operations | |||||||||||||||||||||||||||||||||||||||||
borrowings on bank credit facility | |||||||||||||||||||||||||||||||||||||||||
stock compensation | |||||||||||||||||||||||||||||||||||||||||
payments of deferred financing costs and redemption premiums on early extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||
changes in accounts payable for additions to property and equipment | |||||||||||||||||||||||||||||||||||||||||
additions to gathering and compression systems | |||||||||||||||||||||||||||||||||||||||||
depletion, depreciation, amortization, accretion, and impairment of unproved properties – discontinued operations | |||||||||||||||||||||||||||||||||||||||||
commodity derivative fair value gains - discontinued operations | |||||||||||||||||||||||||||||||||||||||||
cash receipts for settled derivatives - discontinued operations | |||||||||||||||||||||||||||||||||||||||||
deferred income tax expense – discontinued operations | |||||||||||||||||||||||||||||||||||||||||
development costs | |||||||||||||||||||||||||||||||||||||||||
changes in other assets | |||||||||||||||||||||||||||||||||||||||||
increase in accounts payable for additions to properties, gathering systems, and facilities |
