Delaware
|
|
16-1751069
|
(State or other jurisdiction of incorporation or organization)
|
|
(I.R.S. Employer Identification No.)
|
|
|
|
303 W. Wall, Suite 1800
Midland, Texas
|
|
79701
|
(Address of principal executive offices)
|
|
(Zip code)
|
Large accelerated filer
x
|
|
Accelerated filer
o
|
|
Non-accelerated filer
o
(Do not check if a smaller reporting company)
|
|
Smaller reporting company
o
|
|
|
|
|
Page
|
|
Glossary of Terms
|
|
|
|
|
|
|
|
Part I - Financial Information
|
|
|
Item 1.
|
Financial Statements.
|
|
|
|
Condensed Consolidated Balance Sheets as of June 30, 2015 and December 31, 2014 (Unaudited).
|
|
|
|
Condensed Consolidated Statements of Operations for the three and six months ended June 30, 2015 and 2014 (Unaudited).
|
|
|
|
Condensed Consolidated Statements of Partners' Equity for the six months ended June 30, 2015 (Unaudited).
|
|
|
|
Condensed Consolidated Statements of Cash Flows for the six months ended June 30, 2015 and 2014 (Unaudited).
|
|
|
|
Notes to Condensed Consolidated Financial Statements (Unaudited).
|
|
|
Item 2.
|
Management's Discussion and Analysis of Financial Condition and Results of Operations.
|
|
|
Item 3.
|
Quantitative and Qualitative Disclosures About Market Risk.
|
|
|
Item 4.
|
Controls and Procedures.
|
|
|
|
Part II - Other Information
|
|
|
Item 1.
|
Legal Proceedings.
|
|
|
Item 1A.
|
Risk Factors.
|
|
|
Item 2.
|
Unregistered Sales of Equity Securities and Use of Proceeds.
|
|
|
Item 6.
|
Exhibits.
|
|
|
|
Signatures
|
|
ASSETS
|
||||||||
|
|
June 30,
2015 |
|
December 31,
2014 |
||||
|
|
(In thousands)
|
||||||
Current assets:
|
|
|
|
|
||||
Cash
|
|
$
|
3,661
|
|
|
$
|
725
|
|
Accounts receivable, net:
|
|
|
|
|
|
|
||
Oil and natural gas
|
|
41,235
|
|
|
49,390
|
|
||
Joint interest owners
|
|
12,424
|
|
|
16,235
|
|
||
Other
|
|
254
|
|
|
237
|
|
||
Fair value of derivatives (Notes 6 and 7)
|
|
63,951
|
|
|
120,305
|
|
||
Prepaid expenses and other current assets
|
|
5,708
|
|
|
5,362
|
|
||
Total current assets
|
|
127,233
|
|
|
192,254
|
|
||
Oil and natural gas properties using the successful efforts method, at cost:
|
|
|
|
|
|
|
||
Proved properties
|
|
2,976,550
|
|
|
2,946,820
|
|
||
Unproved properties
|
|
48,322
|
|
|
47,613
|
|
||
Accumulated depletion, depreciation, amortization and impairment
|
|
(1,626,689
|
)
|
|
(1,354,459
|
)
|
||
|
|
1,398,183
|
|
|
1,639,974
|
|
||
Other property and equipment, net of accumulated depreciation and amortization of $8,126 and $7,446, respectively
|
|
3,269
|
|
|
3,767
|
|
||
Operating rights, net of amortization of $4,731 and $4,509, respectively
|
|
2,286
|
|
|
2,508
|
|
||
Fair value of derivatives (Notes 6 and 7)
|
|
18,605
|
|
|
32,794
|
|
||
Other assets, net of amortization of $13,996 and $12,551, respectively
|
|
24,179
|
|
|
24,255
|
|
||
Investments in equity method investees
|
|
624
|
|
|
3,054
|
|
||
Total assets
|
|
$
|
1,574,379
|
|
|
$
|
1,898,606
|
|
LIABILITIES AND PARTNERS' EQUITY
|
||||||||
|
|
June 30,
2015 |
|
December 31,
2014 |
||||
|
|
(In thousands)
|
||||||
Current liabilities:
|
|
|
|
|
||||
Accounts payable
|
|
$
|
1,416
|
|
|
$
|
2,787
|
|
Accrued oil and natural gas liabilities (Note 1)
|
|
54,667
|
|
|
78,615
|
|
||
Fair value of derivatives (Notes 6 and 7)
|
|
985
|
|
|
2,080
|
|
||
Asset retirement obligation (Note 8)
|
|
3,028
|
|
|
3,028
|
|
||
Other (Notes 2 and 10)
|
|
9,757
|
|
|
11,066
|
|
||
Total current liabilities
|
|
69,853
|
|
|
97,576
|
|
||
Long-term debt (Note 2)
|
|
966,111
|
|
|
938,876
|
|
||
Asset retirement obligation (Note 8)
|
|
241,611
|
|
|
223,497
|
|
||
Other long-term liabilities
|
|
1,294
|
|
|
1,452
|
|
||
Total liabilities
|
|
1,278,869
|
|
|
1,261,401
|
|
||
Commitments and contingencies (Note 5)
|
|
|
|
|
|
|
||
Partners' equity (Note 9):
|
|
|
|
|
|
|
||
Series A Preferred equity - 2,300,000 units issued and outstanding at June 30, 2015 and December 31, 2014
|
|
55,192
|
|
|
55,192
|
|
||
Series B Preferred equity - 7,200,000 units issued and outstanding at June 30, 2015 and December 31, 2014
|
|
174,261
|
|
|
174,261
|
|
||
Incentive distribution equity - 100,000 units issued and outstanding at June 30, 2015 and December 31, 2014
|
|
30,814
|
|
|
30,814
|
|
||
Limited partners' equity - 68,944,825 and 68,910,784 units issued and outstanding at June 30, 2015 and December 31, 2014, respectively
|
|
35,261
|
|
|
376,885
|
|
||
General partner's equity (approximately 0.03%)
|
|
(18
|
)
|
|
53
|
|
||
Total partners' equity
|
|
295,510
|
|
|
637,205
|
|
||
Total liabilities and partners' equity
|
|
$
|
1,574,379
|
|
|
$
|
1,898,606
|
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
|
(In thousands, except per unit data)
|
||||||||||||||
Revenues:
|
|
|
|
|
|
|
|
|
||||||||
Oil sales
|
|
$
|
59,113
|
|
|
$
|
108,731
|
|
|
$
|
109,409
|
|
|
$
|
210,786
|
|
Natural gas liquids (NGL) sales
|
|
5,729
|
|
|
5,103
|
|
|
9,921
|
|
|
9,069
|
|
||||
Natural gas sales
|
|
22,959
|
|
|
23,280
|
|
|
50,010
|
|
|
43,163
|
|
||||
Total revenues
|
|
87,801
|
|
|
137,114
|
|
|
169,340
|
|
|
263,018
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Expenses:
|
|
|
|
|
|
|
|
|
|
|
||||||
Oil and natural gas production
|
|
45,220
|
|
|
45,809
|
|
|
94,440
|
|
|
88,343
|
|
||||
Production and other taxes
|
|
3,986
|
|
|
8,595
|
|
|
8,204
|
|
|
16,550
|
|
||||
General and administrative
|
|
10,390
|
|
|
14,809
|
|
|
19,259
|
|
|
22,456
|
|
||||
Depletion, depreciation, amortization and accretion
|
|
36,197
|
|
|
38,537
|
|
|
77,265
|
|
|
72,234
|
|
||||
Impairment of long-lived assets
|
|
—
|
|
|
2,387
|
|
|
209,402
|
|
|
3,798
|
|
||||
Gain (loss) on disposal of assets
|
|
(934
|
)
|
|
(3,853
|
)
|
|
1,007
|
|
|
(1,552
|
)
|
||||
Total expenses
|
|
94,859
|
|
|
106,284
|
|
|
409,577
|
|
|
201,829
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Operating income (loss)
|
|
(7,058
|
)
|
|
30,830
|
|
|
(240,237
|
)
|
|
61,189
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
||||||
Interest income
|
|
176
|
|
|
216
|
|
|
382
|
|
|
439
|
|
||||
Interest expense (Notes 2, 6 and 7)
|
|
(17,760
|
)
|
|
(16,225
|
)
|
|
(35,552
|
)
|
|
(30,164
|
)
|
||||
Equity in income of equity method investees
|
|
24
|
|
|
191
|
|
|
103
|
|
|
183
|
|
||||
Net gains (losses) on commodity derivatives (Notes 6 and 7)
|
|
(13,497
|
)
|
|
(31,433
|
)
|
|
6,983
|
|
|
(47,319
|
)
|
||||
Other
|
|
97
|
|
|
211
|
|
|
702
|
|
|
304
|
|
||||
Loss before income taxes
|
|
(38,018
|
)
|
|
(16,210
|
)
|
|
(267,619
|
)
|
|
(15,368
|
)
|
||||
Income tax (expense) benefit
|
|
(456
|
)
|
|
(278
|
)
|
|
291
|
|
|
(592
|
)
|
||||
Net loss
|
|
$
|
(38,474
|
)
|
|
$
|
(16,488
|
)
|
|
$
|
(267,328
|
)
|
|
$
|
(15,960
|
)
|
Distributions to Preferred unitholders
|
|
(4,750
|
)
|
|
(2,194
|
)
|
|
(9,500
|
)
|
|
(2,194
|
)
|
||||
Net loss attributable to unitholders
|
|
$
|
(43,224
|
)
|
|
$
|
(18,682
|
)
|
|
$
|
(276,828
|
)
|
|
$
|
(18,154
|
)
|
|
|
|
|
|
|
|
|
|
||||||||
Loss per unit - basic and diluted (Note 9)
|
|
$
|
(0.63
|
)
|
|
$
|
(0.33
|
)
|
|
$
|
(4.02
|
)
|
|
$
|
(0.32
|
)
|
Weighted average number of units used in computing net loss per unit -
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
|
68,897
|
|
|
57,372
|
|
|
68,909
|
|
|
57,341
|
|
||||
Diluted
|
|
68,897
|
|
|
57,372
|
|
|
68,909
|
|
|
57,341
|
|
|
|
Series A Preferred Equity
|
|
Series B Preferred Equity
|
|
Incentive Distribution Equity
|
|
Unitholders' Equity
|
|
|
||||||||||||||||||||||||||
|
|
Units
|
|
Amount
|
|
Units
|
|
Amount
|
|
Units
|
|
Amount
|
|
Limited Partner Units
|
|
Limited Partner Amount
|
|
General Partner Amount
|
|
Total Partners' Equity
|
||||||||||||||||
|
|
(In thousands)
|
||||||||||||||||||||||||||||||||||
Balance, December 31, 2014
|
|
2,300
|
|
|
$
|
55,192
|
|
|
7,200
|
|
|
$
|
174,261
|
|
|
100
|
|
|
$
|
30,814
|
|
|
68,911
|
|
|
$
|
376,885
|
|
|
$
|
53
|
|
|
$
|
637,205
|
|
Units issued to Legacy Board of Directors for services
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
66
|
|
|
604
|
|
|
—
|
|
|
604
|
|
||||||
Unit-based compensation
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
2,554
|
|
|
—
|
|
|
2,554
|
|
||||||
Vesting of restricted and phantom units
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
73
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
Offering costs associated with the issuance of units
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(71
|
)
|
|
—
|
|
|
(71
|
)
|
||||||
Units acquired in exchange for equity method investee interest
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(105
|
)
|
|
(1,349
|
)
|
|
—
|
|
|
(1,349
|
)
|
||||||
Distributions to preferred unitholders
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(9,500
|
)
|
|
—
|
|
|
(9,500
|
)
|
||||||
Distributions to unitholders, $0.96 per unit
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(66,605
|
)
|
|
—
|
|
|
(66,605
|
)
|
||||||
Net loss
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(267,257
|
)
|
|
(71
|
)
|
|
(267,328
|
)
|
||||||
Balance, June 30, 2015
|
|
2,300
|
|
|
$
|
55,192
|
|
|
7,200
|
|
|
$
|
174,261
|
|
|
100
|
|
|
$
|
30,814
|
|
|
68,945
|
|
|
$
|
35,261
|
|
|
$
|
(18
|
)
|
|
$
|
295,510
|
|
|
|
Six Months Ended June 30,
|
||||||
|
|
2015
|
|
2014
|
||||
|
|
(In thousands)
|
||||||
Cash flows from operating activities:
|
|
|
|
|
||||
Net loss
|
|
$
|
(267,328
|
)
|
|
$
|
(15,960
|
)
|
Adjustments to reconcile net income to net cash provided by operating activities:
|
|
|
|
|
|
|
||
Depletion, depreciation, amortization and accretion
|
|
77,265
|
|
|
72,234
|
|
||
Amortization of debt discount and issuance costs
|
|
2,680
|
|
|
2,111
|
|
||
Impairment of long-lived assets
|
|
209,402
|
|
|
3,798
|
|
||
(Gain) loss on derivatives
|
|
(8,078
|
)
|
|
45,893
|
|
||
Equity in income of equity method investees
|
|
(103
|
)
|
|
(183
|
)
|
||
Distribution from equity method investee
|
|
191
|
|
|
1,129
|
|
||
Unit-based compensation
|
|
3,174
|
|
|
1,580
|
|
||
(Gain) loss on disposal of assets
|
|
1,007
|
|
|
(1,552
|
)
|
||
Changes in assets and liabilities:
|
|
|
|
|
|
|||
(Increase) decrease in accounts receivable, oil and natural gas
|
|
8,155
|
|
|
(18,893
|
)
|
||
(Increase) decrease in accounts receivable, joint interest owners
|
|
3,811
|
|
|
(8,922
|
)
|
||
Increase in accounts receivable, other
|
|
(17
|
)
|
|
(95
|
)
|
||
Increase in other assets
|
|
(241
|
)
|
|
(1,676
|
)
|
||
Increase (decrease) in accounts payable
|
|
(1,368
|
)
|
|
7,078
|
|
||
Increase (decrease) in accrued oil and natural gas liabilities
|
|
(23,948
|
)
|
|
20,435
|
|
||
Decrease in other liabilities
|
|
(4,396
|
)
|
|
(3,208
|
)
|
||
Total adjustments
|
|
267,534
|
|
|
119,729
|
|
||
Net cash provided by operating activities
|
|
206
|
|
|
103,769
|
|
||
Cash flows from investing activities:
|
|
|
|
|
|
|
||
Investment in oil and natural gas properties
|
|
(23,704
|
)
|
|
(503,220
|
)
|
||
Increase in deposits on pending acquisitions
|
|
—
|
|
|
(5,800
|
)
|
||
Proceeds from sale of assets
|
|
740
|
|
|
3,281
|
|
||
Investment in other equipment
|
|
(181
|
)
|
|
(571
|
)
|
||
Net cash settlements on commodity derivatives
|
|
77,526
|
|
|
(9,620
|
)
|
||
Net cash provided by (used in) investing activities
|
|
54,381
|
|
|
(515,930
|
)
|
||
Cash flows from financing activities:
|
|
|
|
|
|
|
||
Proceeds from long-term debt
|
|
155,000
|
|
|
1,011,000
|
|
||
Payments of long-term debt
|
|
(129,000
|
)
|
|
(737,000
|
)
|
||
Payments of debt issuance costs
|
|
(1,475
|
)
|
|
(9,331
|
)
|
||
Proceeds from the issuance of units, net
|
|
(71
|
)
|
|
224,244
|
|
||
Distributions to unitholders
|
|
(76,105
|
)
|
|
(69,197
|
)
|
||
Net cash provided by (used in) financing activities
|
|
(51,651
|
)
|
|
419,716
|
|
||
Net increase in cash and cash equivalents
|
|
2,936
|
|
|
7,555
|
|
||
Cash and cash equivalents, beginning of period
|
|
725
|
|
|
2,584
|
|
||
Cash and cash equivalents, end of period
|
|
$
|
3,661
|
|
|
$
|
10,139
|
|
Non-cash investing and financing activities:
|
|
|
|
|
|
|
||
Asset retirement obligations associated with properties sold
|
|
$
|
(4,553
|
)
|
|
$
|
(3,641
|
)
|
Asset retirement obligations associated with property acquisitions
|
|
$
|
18,756
|
|
|
$
|
48,230
|
|
Units acquired in exchange for equity method investee interest
|
|
$
|
1,349
|
|
|
$
|
—
|
|
Incentive distribution units issued in exchange for oil and natural gas properties
|
|
$
|
—
|
|
|
$
|
30,814
|
|
(1)
|
Summary of Significant Accounting Policies
|
(a)
|
Organization, Basis of Presentation and Description of Business
|
(b)
|
Accrued Oil and Natural Gas Liabilities
|
|
June 30,
2015 |
|
December 31,
2014 |
||||
|
(In thousands)
|
||||||
Revenue payable
|
$
|
15,660
|
|
|
$
|
19,267
|
|
Accrued lease operating expense
|
17,861
|
|
|
21,177
|
|
||
Accrued capital expenditures
|
3,870
|
|
|
20,773
|
|
||
Accrued ad valorem tax
|
10,709
|
|
|
9,382
|
|
||
Other
|
6,567
|
|
|
8,016
|
|
||
|
$
|
54,667
|
|
|
$
|
78,615
|
|
(2)
|
Long-Term Debt
|
|
|
June 30,
|
|
December 31,
|
||||
|
|
2015
|
|
2014
|
||||
|
|
(In thousands)
|
||||||
Credit Facility due 2019
|
|
$
|
135,000
|
|
|
$
|
109,000
|
|
8% Senior Notes due 2020
|
|
300,000
|
|
|
300,000
|
|
||
6.625% Senior Notes due 2021
|
|
550,000
|
|
|
550,000
|
|
||
|
|
985,000
|
|
|
959,000
|
|
||
Unamortized discount on Senior Notes
|
|
(18,889
|
)
|
|
(20,124
|
)
|
||
Total Long-Term Debt
|
|
$
|
966,111
|
|
|
$
|
938,876
|
|
(3)
|
Acquisitions
|
Proved oil and natural gas properties including related equipment
|
$
|
403,980
|
|
Future abandonment costs
|
(43,989
|
)
|
|
Fair value of net assets acquired
|
$
|
359,991
|
|
|
|
Three Months Ended June 30,
|
|
Six Months Ended June 30,
|
||||
|
|
2014
|
|
2014
|
||||
|
|
(In thousands)
|
||||||
Revenues
|
|
$
|
153,518
|
|
|
$
|
301,270
|
|
Net loss attributable to unitholders
|
|
$
|
(21,722
|
)
|
|
$
|
(16,091
|
)
|
Loss per unit — basic and diluted
|
|
$
|
(0.38
|
)
|
|
$
|
(0.28
|
)
|
Units used in computing income (loss) per unit:
|
|
|
|
|
||||
Basic and diluted
|
|
57,372
|
|
|
57,341
|
|
(4)
|
Related Party Transactions
|
(5)
|
Commitments and Contingencies
|
(6)
|
Fair Value Measurements
|
Level 1:
|
Unadjusted quoted prices in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities. Legacy considers active markets as those in which transactions for the assets or liabilities occur in sufficient frequency and volume to provide pricing information on an ongoing basis.
|
Level 2:
|
Quoted prices in markets that are not active, or inputs which are observable, either directly or indirectly, for substantially the full term of the asset or liability. This category includes those derivative instruments that Legacy values using observable market data. Substantially all of these inputs are observable in the marketplace throughout the term of the derivative instrument, can be derived from observable data, or are supported by observable levels at which transactions are executed in the marketplace. Instruments in this category include non-exchange traded derivatives such as over-the-counter commodity price swaps and collars and interest rate swaps as well as long-term incentive plan liabilities calculated using the Black-Scholes model to estimate the fair value as of the measurement date.
|
Level 3:
|
Measured based on prices or valuation models that require inputs that are both significant to the fair value measurement and less observable from objective sources (i.e. supported by little or no market activity). Legacy’s valuation models are primarily industry standard models that consider various inputs including: (a) quoted forward prices for commodities, (b) time value, and (c) current market and contractual prices for the underlying instruments, as well as other relevant economic measures. Level 3 instruments currently are limited to Midland-Cushing crude oil differential swaps. Although Legacy utilizes third party broker quotes to assess the reasonableness of its prices and valuation techniques, Legacy does not have sufficient corroborating evidence to support classifying these assets and liabilities as Level 2.
|
|
|
Fair Value Measurements at June 30, 2015 Using
|
||||||||||||||
|
|
Quoted Prices in Active Markets for Identical Assets
|
|
Significant Other Observable Inputs
|
|
Significant Unobservable Inputs
|
|
Total Carrying Value as of
|
||||||||
Description
|
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
|
June 30, 2015
|
||||||||
|
|
(In thousands)
|
||||||||||||||
LTIP liability (a)
|
|
$
|
—
|
|
|
$
|
(28
|
)
|
|
$
|
—
|
|
|
$
|
(28
|
)
|
Oil and natural gas derivatives
|
|
—
|
|
|
87,367
|
|
|
(4,811
|
)
|
|
82,556
|
|
||||
Interest rate swaps
|
|
—
|
|
|
(985
|
)
|
|
—
|
|
|
(985
|
)
|
||||
Total
|
|
$
|
—
|
|
|
$
|
86,354
|
|
|
$
|
(4,811
|
)
|
|
$
|
81,543
|
|
(a)
|
See Note 10 for further discussion on unit-based compensation expenses and the related Long-Term Incentive Plan ("LTIP") liability for certain grants accounted for under the liability method.
|
|
|
Significant Unobservable Inputs
|
||||||||||||||
|
|
(Level 3)
|
||||||||||||||
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
|
(In thousands)
|
||||||||||||||
Beginning balance
|
|
$
|
(2,485
|
)
|
|
$
|
14,552
|
|
|
$
|
555
|
|
|
$
|
20,615
|
|
Transfers(a)
|
|
—
|
|
|
(14,552
|
)
|
|
—
|
|
|
(14,552
|
)
|
||||
Total losses
|
|
(3,275
|
)
|
|
—
|
|
|
(6,632
|
)
|
|
(6,740
|
)
|
||||
Settlements, net
|
|
949
|
|
|
—
|
|
|
1,266
|
|
|
677
|
|
||||
Ending balance
|
|
$
|
(4,811
|
)
|
|
$
|
—
|
|
|
$
|
(4,811
|
)
|
|
$
|
—
|
|
Losses included in earnings relating to derivatives still held as of
June 30, 2015 and 2014
|
|
$
|
(3,492
|
)
|
|
$
|
—
|
|
|
$
|
(4,811
|
)
|
|
$
|
—
|
|
(a)
|
As part of a routine review of accounting policies and practices, Legacy reviewed the assumptions and inputs used to value its derivative instruments and determined the material inputs (such as quoted market prices and oil and natural gas volatility) for its commodity derivatives more accurately correlate to the description of Level 2 instruments. As such, all instruments, with the exception of Midland-Cushing crude oil differential swaps, previously classified as Level 3 (oil and natural gas collars, swaptions and natural gas swaps for those derivatives indexed to the West Texas Waha, ANR-Oklahoma and CIG Indices) were transfered to Level 2 instruments during the period ended March 31, 2014.
|
|
|
Fair Value Measurements During the Six Months Ended June 30, 2015 Using
|
||||||||||
|
|
Quoted Prices in Active Markets for Identical Assets
|
|
Significant Other Observable Inputs
|
|
Significant Unobservable Inputs
|
||||||
Description
|
|
(Level 1)
|
|
(Level 2)
|
|
(Level 3)
|
||||||
|
|
(In thousands)
|
||||||||||
Assets:
|
|
|
|
|
|
|
||||||
Impairment (a)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
198,095
|
|
Acquisitions (b)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,923
|
|
(a)
|
Legacy reviews oil and natural gas properties for impairment when facts and circumstances indicate that their carrying value may not be recoverable. Legacy compares net capitalized costs of proved oil and natural gas properties to estimated undiscounted future net cash flows using management’s expectations of future oil and natural gas prices. These future price scenarios reflect Legacy’s estimation of future price volatility. During the
six
-month period ended
June 30, 2015
, Legacy incurred impairment charges of
$209.4 million
as oil and natural gas properties with a net cost basis of
$407.5 million
were written down to their fair value of
$198.1 million
. In order to determine fair value, Legacy compares net capitalized costs of proved oil and natural gas properties to estimated undiscounted future net cash flows using management’s expectations of future oil and natural gas prices. These future price scenarios reflect Legacy’s estimation of future price volatility. If the net capitalized cost exceeds the undiscounted future net cash flows, Legacy writes the net cost basis down to the discounted future net cash flows, which is management's estimate of fair value. Significant inputs used to determine the fair value include estimates of: (i) reserves; (ii) future operating and development costs; (iii) future commodity prices; and (iv) a market-based weighted average cost of capital rate. The underlying commodity prices embedded in the Company's estimated cash flows are the product of a process that begins with NYMEX forward curve pricing, adjusted for estimated location and quality differentials, as well as other factors that Legacy's management believes will impact realizable prices. The inputs used by management for the fair value measurements utilized in this review include significant unobservable inputs, and therefore, the fair value measurements employed are classified as Level 3 for these types of assets.
|
(b)
|
Assets and liabilities acquired in a business combination are recorded at fair value. During the
six
-month period ended
June 30, 2015
, Legacy acquired oil and natural gas properties, inclusive of unproved acreage acquisitions, with a fair value of
$1.9 million
in multiple individually immaterial transactions. Properties acquired are recorded at fair value, which correlates to the discounted future net cash flow. Significant inputs used to determine the fair value include estimates of: (i) reserves; (ii) future operating and development costs; (iii) future commodity prices; and (iv) a market-based weighted average cost of capital rate. The underlying commodity prices embedded in the Company's estimated cash flows are the product of a process that begins with NYMEX forward curve pricing, adjusted for estimated location and quality differentials, as well as other factors that Legacy's management believes will impact realizable prices. For acquired unproved properties, the market-based weighted average cost of capital rate is subjected to additional project specific risking factors. The inputs used by management for the fair value measurements of these acquired oil and natural gas properties include significant unobservable inputs, and therefore, the fair value measurements employed are classified as Level 3 for these types of assets.
|
(7)
|
Derivative Financial Instruments
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
|
(In thousands)
|
||||||||||||||
Beginning fair value of commodity derivatives
|
|
$
|
133,242
|
|
|
$
|
5,397
|
|
|
$
|
153,099
|
|
|
$
|
17,673
|
|
Total gain (loss) - oil derivatives
|
|
(12,649
|
)
|
|
(33,770
|
)
|
|
945
|
|
|
(46,030
|
)
|
||||
Total gain (loss) - natural gas derivatives
|
|
(848
|
)
|
|
2,337
|
|
|
6,038
|
|
|
(1,289
|
)
|
||||
Crude oil derivative cash settlements paid (received)
|
|
(27,364
|
)
|
|
6,244
|
|
|
(59,564
|
)
|
|
8,800
|
|
||||
Natural gas derivative cash settlements paid (received)
|
|
(9,825
|
)
|
|
(234
|
)
|
|
(17,962
|
)
|
|
820
|
|
||||
Ending fair value of commodity derivatives
|
|
$
|
82,556
|
|
|
$
|
(20,026
|
)
|
|
$
|
82,556
|
|
|
$
|
(20,026
|
)
|
|
|
June 30, 2015
|
||||||||||
|
|
Gross Amounts of Recognized Assets
|
|
Gross Amounts Offset in the Consolidated Balance Sheets
|
|
Net Amounts Presented in the Consolidated Balance Sheets
|
||||||
Offsetting Derivative Assets:
|
|
|
|
(In thousands)
|
|
|
||||||
Commodity derivatives
|
|
$
|
136,664
|
|
|
$
|
(54,108
|
)
|
|
$
|
82,556
|
|
Total derivative assets
|
|
$
|
136,664
|
|
|
$
|
(54,108
|
)
|
|
$
|
82,556
|
|
|
|
|
|
|
|
|
||||||
Offsetting Derivative Liabilities:
|
|
|
|
|
|
|
||||||
Commodity derivatives
|
|
$
|
(54,108
|
)
|
|
$
|
54,108
|
|
|
$
|
—
|
|
Interest rate derivatives
|
|
(985
|
)
|
|
—
|
|
|
(985
|
)
|
|||
Total derivative liabilities
|
|
$
|
(55,093
|
)
|
|
$
|
54,108
|
|
|
$
|
(985
|
)
|
|
|
|
|
|
|
|
||||||
|
|
December 31, 2014
|
||||||||||
|
|
Gross Amounts of Recognized Assets
|
|
Gross Amounts Offset in the Consolidated Balance Sheets
|
|
Net Amounts Presented in the Consolidated Balance Sheets
|
||||||
Offsetting Derivative Assets:
|
|
|
|
(In thousands)
|
|
|
||||||
Commodity derivatives
|
|
$
|
223,778
|
|
|
$
|
(70,679
|
)
|
|
$
|
153,099
|
|
Total derivative assets
|
|
$
|
223,778
|
|
|
$
|
(70,679
|
)
|
|
$
|
153,099
|
|
|
|
|
|
|
|
|
||||||
Offsetting Derivative Liabilities:
|
|
|
|
|
|
|
||||||
Commodity derivatives
|
|
$
|
(70,679
|
)
|
|
$
|
70,679
|
|
|
$
|
—
|
|
Interest rate derivatives
|
|
(2,080
|
)
|
|
—
|
|
|
(2,080
|
)
|
|||
Total derivative liabilities
|
|
$
|
(72,759
|
)
|
|
$
|
70,679
|
|
|
$
|
(2,080
|
)
|
|
|
|
|
Average
|
|
|
||
Time Period
|
|
Volumes (Bbls)
|
|
Price per Bbl
|
|
Price Range per Bbl
|
||
July-December 2015
|
|
282,522
|
|
$79.51
|
|
$52.00
|
-
|
$99.85
|
2016
|
|
228,600
|
|
$87.94
|
|
$86.30
|
-
|
$99.85
|
2017
|
|
182,500
|
|
$84.75
|
|
$84.75
|
|
|
|
|
Average
|
|
|
||
Time Period
|
|
Volumes (Bbls)
|
|
Price per Bbl
|
|
Price Range per Bbl
|
||
July-December 2015
|
|
1,656,000
|
|
$(1.78)
|
|
$(1.75)
|
-
|
$(1.90)
|
2016
|
|
2,928,000
|
|
$(1.60)
|
|
$(1.50)
|
-
|
$(1.75)
|
|
|
|
|
Average Short
|
|
Average Long
|
|
Average Short
|
Time Period
|
|
Volumes (Bbls)
|
|
Put Price per Bbl
|
|
Put Price per Bbl
|
|
Call Price per Bbl
|
July-December 2015
|
|
673,440
|
|
$64.78
|
|
$89.78
|
|
$110.57
|
2016
|
|
621,300
|
|
$63.37
|
|
$88.37
|
|
$106.40
|
2017
|
|
72,400
|
|
$60.00
|
|
$85.00
|
|
$104.20
|
|
|
|
|
Average Long
|
|
Average Short
|
|
Average
|
Time Period
|
|
Volumes (Bbls)
|
|
Put Price per Bbl
|
|
Put Price per Bbl
|
|
Swap Price per Bbl
|
2016
|
|
183,000
|
|
$57.00
|
|
$82.00
|
|
$91.70
|
2017
|
|
182,500
|
|
$57.00
|
|
$82.00
|
|
$90.85
|
2018
|
|
127,750
|
|
$57.00
|
|
$82.00
|
|
$90.50
|
|
|
|
|
Average Short Put
|
|
Average Swap
|
Time Period
|
|
Volumes (Bbls)
|
|
Price per Bbl
|
|
Price per Bbl
|
July-December 2015
|
|
506,000
|
|
$77.73
|
|
$93.98
|
|
|
|
|
Average
|
|
Price
|
||
Time Period
|
|
Volumes (MMBtu)
|
|
Price per MMBtu
|
|
Range per MMBtu
|
||
July-December 2015
|
|
11,706,400
|
|
$4.13
|
|
$3.11
|
-
|
$5.82
|
2016
|
|
23,019,200
|
|
$3.43
|
|
$3.32
|
-
|
$5.30
|
2017
|
|
21,600,000
|
|
$3.37
|
|
$3.32
|
-
|
$3.39
|
2018
|
|
21,600,000
|
|
$3.37
|
|
$3.32
|
-
|
$3.39
|
2019
|
|
19,800,000
|
|
$3.38
|
|
$3.38
|
-
|
$3.39
|
|
|
|
|
Average Short Put
|
|
Average Long Put
|
|
Average Short Call
|
Time Period
|
|
Volumes (MMBtu)
|
|
Price per MMBtu
|
|
Price per MMBtu
|
|
Price per MMBtu
|
July-December 2015
|
|
4,020,000
|
|
$3.66
|
|
$4.21
|
|
$5.01
|
2016
|
|
5,580,000
|
|
$3.75
|
|
$4.25
|
|
$5.08
|
2017
|
|
5,040,000
|
|
$3.75
|
|
$4.25
|
|
$5.53
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
|
(In thousands)
|
||||||||||||||
Beginning fair value of interest rate swaps
|
|
$
|
(1,540
|
)
|
|
$
|
(4,047
|
)
|
|
$
|
(2,080
|
)
|
|
$
|
(4,759
|
)
|
Total loss on interest rate swaps
|
|
(143
|
)
|
|
(109
|
)
|
|
(291
|
)
|
|
(283
|
)
|
||||
Cash settlements paid
|
|
698
|
|
|
824
|
|
|
1,386
|
|
|
1,710
|
|
||||
Ending fair value of interest rate swaps
|
|
$
|
(985
|
)
|
|
$
|
(3,332
|
)
|
|
$
|
(985
|
)
|
|
$
|
(3,332
|
)
|
|
|
|
|
|
|
|
|
Estimated Fair Market Value at
|
|||||
Notional Amount
|
|
Fixed Rate
|
|
Effective Date
|
|
Maturity Date
|
|
June 30, 2015
|
|||||
(Dollars in thousands)
|
|||||||||||||
$
|
29,000
|
|
|
3.070
|
%
|
|
10/16/2007
|
|
10/16/2015
|
|
$
|
(277
|
)
|
$
|
13,000
|
|
|
3.112
|
%
|
|
11/16/2007
|
|
11/16/2015
|
|
(160
|
)
|
|
$
|
12,000
|
|
|
3.131
|
%
|
|
11/28/2007
|
|
11/28/2015
|
|
(149
|
)
|
|
$
|
50,000
|
|
|
2.500
|
%
|
|
10/10/2008
|
|
10/10/2015
|
|
(399
|
)
|
|
Total fair market value of interest rate derivatives
|
|
$
|
(985
|
)
|
(8)
|
Asset Retirement Obligation
|
|
|
June 30,
2015 |
|
December 31,
2014 |
||||
|
|
(In thousands)
|
||||||
Asset retirement obligation - beginning of period
|
|
$
|
226,525
|
|
|
$
|
175,786
|
|
Liabilities incurred with properties acquired
|
|
18,756
|
|
|
50,487
|
|
||
Liabilities incurred with properties drilled
|
|
—
|
|
|
941
|
|
||
Liabilities settled during the period
|
|
(1,271
|
)
|
|
(2,918
|
)
|
||
Liabilities associated with properties sold
|
|
(4,572
|
)
|
|
(5,891
|
)
|
||
Current period accretion
|
|
5,201
|
|
|
8,120
|
|
||
Asset retirement obligation - end of period
|
|
$
|
244,639
|
|
|
$
|
226,525
|
|
(9)
|
Partners' Equity
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
|
(In thousands)
|
||||||||||||||
Net loss
|
|
$
|
(38,474
|
)
|
|
$
|
(16,488
|
)
|
|
$
|
(267,328
|
)
|
|
$
|
(15,960
|
)
|
Distributions to preferred unitholders
|
|
(4,750
|
)
|
|
(2,194
|
)
|
|
(9,500
|
)
|
|
(2,194
|
)
|
||||
Net loss available to unitholders
|
|
(43,224
|
)
|
|
(18,682
|
)
|
|
(276,828
|
)
|
|
(18,154
|
)
|
||||
Weighted average number of units outstanding
|
|
68,897
|
|
|
57,372
|
|
|
68,909
|
|
|
57,341
|
|
||||
Effect of dilutive securities:
|
|
|
|
|
|
|
|
|
||||||||
Restricted and phantom units
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
Weighted average units and potential units outstanding
|
|
68,897
|
|
|
57,372
|
|
|
68,909
|
|
|
57,341
|
|
||||
Basic and diluted loss per unit
|
|
$
|
(0.63
|
)
|
|
$
|
(0.33
|
)
|
|
$
|
(4.02
|
)
|
|
$
|
(0.32
|
)
|
(10)
|
Unit-Based Compensation
|
|
|
Units
|
|
Weighted-Average Exercise Price
|
|
Weighted-Average Remaining Contractual Term
|
|
Aggregate Intrinsic Value
|
|||||
Outstanding at January 1, 2015
|
|
671,229
|
|
|
$
|
26.97
|
|
|
|
|
|
||
Granted
|
|
21,500
|
|
|
11.12
|
|
|
|
|
||||
Forfeited
|
|
(9,300
|
)
|
|
24.42
|
|
|
|
|
||||
Outstanding at June 30, 2015
|
|
683,429
|
|
|
$
|
26.51
|
|
|
4.7
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
||||
Options and UARs exercisable at June 30, 2015
|
|
272,719
|
|
|
$
|
25.80
|
|
|
3.4
|
|
$
|
—
|
|
|
|
Non-Vested UARs
|
|||||
|
|
Number of Units
|
|
Weighted-Average Exercise Price
|
|||
Non-vested at January 1, 2015
|
|
451,173
|
|
|
$
|
27.69
|
|
Granted
|
|
21,500
|
|
|
11.12
|
|
|
Vested
|
|
(52,663
|
)
|
|
27.04
|
|
|
Forfeited
|
|
(9,300
|
)
|
|
24.42
|
|
|
Non-vested at June 30, 2015
|
|
410,710
|
|
|
$
|
26.98
|
|
|
Six Months Ended
|
|
|
June 30,
2015 |
|
Expected life (years)
|
4.71
|
|
Risk free interest rate
|
1.5
|
%
|
Annual distribution rate per unit
|
$1.40
|
|
Volatility
|
41
|
%
|
•
|
the level of our lease operating expenses, general and administrative costs and finding and development costs, including payments to our general partner;
|
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
|
June 30,
|
|
June 30,
|
||||||||||||
|
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
|
(In thousands, except per unit data)
|
||||||||||||||
Revenues:
|
|
|
|
|
|
|
|
|
||||||||
Oil sales
|
|
$
|
59,113
|
|
|
$
|
108,731
|
|
|
$
|
109,409
|
|
|
$
|
210,786
|
|
Natural gas liquids sales
|
|
5,729
|
|
|
5,103
|
|
|
9,921
|
|
|
9,069
|
|
||||
Natural gas sales
|
|
22,959
|
|
|
23,280
|
|
|
50,010
|
|
|
43,163
|
|
||||
Total revenue
|
|
$
|
87,801
|
|
|
$
|
137,114
|
|
|
$
|
169,340
|
|
|
$
|
263,018
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
||||||
Oil and natural gas production, excluding ad valorem taxes
|
|
$
|
42,828
|
|
|
$
|
42,056
|
|
|
$
|
88,772
|
|
|
$
|
81,694
|
|
Ad valorem taxes
|
|
$
|
2,392
|
|
|
$
|
3,753
|
|
|
$
|
5,668
|
|
|
$
|
6,649
|
|
Total oil and natural gas production
|
|
$
|
45,220
|
|
|
$
|
45,809
|
|
|
$
|
94,440
|
|
|
$
|
88,343
|
|
Production and other taxes
|
|
$
|
3,986
|
|
|
$
|
8,595
|
|
|
$
|
8,204
|
|
|
$
|
16,550
|
|
General and administrative, excluding LTIP
|
|
$
|
8,197
|
|
|
$
|
12,669
|
|
|
$
|
15,978
|
|
|
$
|
19,626
|
|
LTIP expense
|
|
$
|
2,193
|
|
|
$
|
2,140
|
|
|
$
|
3,281
|
|
|
$
|
2,830
|
|
Total general and administrative
|
|
$
|
10,390
|
|
|
$
|
14,809
|
|
|
$
|
19,259
|
|
|
$
|
22,456
|
|
Depletion, depreciation, amortization and accretion
|
|
$
|
36,197
|
|
|
$
|
38,537
|
|
|
$
|
77,265
|
|
|
$
|
72,234
|
|
Commodity derivative cash settlements:
|
|
|
|
|
|
|
|
|
|
|
||||||
Oil derivative cash settlements received (paid)
|
|
$
|
27,364
|
|
|
$
|
(6,244
|
)
|
|
$
|
59,564
|
|
|
$
|
(8,800
|
)
|
Natural gas derivative cash settlements received (paid)
|
|
$
|
9,825
|
|
|
$
|
234
|
|
|
$
|
17,962
|
|
|
$
|
(820
|
)
|
Production:
|
|
|
|
|
|
|
|
|
|
|
||||||
Oil (MBbls)
|
|
1,171
|
|
|
1,175
|
|
|
2,371
|
|
|
2,310
|
|
||||
Natural gas liquids (MGal)
|
|
11,566
|
|
|
5,519
|
|
|
21,252
|
|
|
8,881
|
|
||||
Natural gas (MMcf)
|
|
9,649
|
|
|
4,877
|
|
|
19,307
|
|
|
8,102
|
|
||||
Total (MBoe)
|
|
3,055
|
|
|
2,119
|
|
|
6,095
|
|
|
3,872
|
|
||||
Average daily production (Boe/d)
|
|
33,571
|
|
|
23,286
|
|
|
33,674
|
|
|
21,392
|
|
||||
Average sales price per unit (excluding derivative cash settlements):
|
|
|
|
|
|
|
|
|
|
|
||||||
Oil price (per Bbl)
|
|
$
|
50.48
|
|
|
$
|
92.54
|
|
|
$
|
46.14
|
|
|
$
|
91.25
|
|
Natural gas liquids price (per Gal)
|
|
$
|
0.50
|
|
|
$
|
0.92
|
|
|
$
|
0.47
|
|
|
$
|
1.02
|
|
Natural gas price (per Mcf) (a)
|
|
$
|
2.38
|
|
|
$
|
4.77
|
|
|
$
|
2.59
|
|
|
$
|
5.33
|
|
Combined (per Boe)
|
|
$
|
28.74
|
|
|
$
|
64.71
|
|
|
$
|
27.78
|
|
|
$
|
67.93
|
|
Average sales price per unit (including derivative cash settlements):
|
|
|
|
|
|
|
|
|
|
|||||||
Oil price (per Bbl)
|
|
$
|
73.85
|
|
|
$
|
87.22
|
|
|
$
|
71.27
|
|
|
$
|
87.44
|
|
Natural gas liquids price (per Gal)
|
|
$
|
0.50
|
|
|
$
|
0.92
|
|
|
$
|
0.47
|
|
|
$
|
1.02
|
|
Natural gas price (per Mcf) (a)
|
|
$
|
3.40
|
|
|
$
|
4.82
|
|
|
$
|
3.52
|
|
|
$
|
5.23
|
|
Combined (per Boe)
|
|
$
|
40.91
|
|
|
$
|
61.87
|
|
|
$
|
40.50
|
|
|
$
|
65.44
|
|
Average WTI oil spot price (per Bbl)
|
|
$
|
57.95
|
|
|
$
|
103.35
|
|
|
$
|
53.34
|
|
|
$
|
101.05
|
|
Average Henry Hub natural gas index price (per Mcf)
|
|
$
|
2.74
|
|
|
$
|
4.68
|
|
|
$
|
2.77
|
|
|
$
|
4.81
|
|
Average unit costs per Boe:
|
|
|
|
|
|
|
|
|
|
|
||||||
Oil and natural gas production
|
|
$
|
14.02
|
|
|
$
|
19.85
|
|
|
$
|
14.56
|
|
|
$
|
21.10
|
|
Ad valorem taxes
|
|
$
|
0.78
|
|
|
$
|
1.77
|
|
|
$
|
0.93
|
|
|
$
|
1.72
|
|
Production and other taxes
|
|
$
|
1.30
|
|
|
$
|
4.06
|
|
|
$
|
1.35
|
|
|
$
|
4.27
|
|
General and administrative excluding LTIP
|
|
$
|
2.68
|
|
|
$
|
5.98
|
|
|
$
|
2.62
|
|
|
$
|
5.07
|
|
Total general and administrative
|
|
$
|
3.40
|
|
|
$
|
6.99
|
|
|
$
|
3.16
|
|
|
$
|
5.80
|
|
Depletion, depreciation, amortization and accretion
|
|
$
|
11.85
|
|
|
$
|
18.19
|
|
|
$
|
12.68
|
|
|
$
|
18.66
|
|
(a)
|
We primarily report and account for most of our Permian Basin natural gas volumes inclusive of the NGL content contained within those natural gas volumes. Given the price disparity between an equivalent amount of NGLs compared to natural gas, our realized natural gas prices in the Permian Basin are higher than Henry Hub natural gas index prices due to this NGL content.
|
•
|
Interest expense;
|
•
|
Income taxes;
|
•
|
Depletion, depreciation, amortization and accretion;
|
•
|
Impairment of long-lived assets;
|
•
|
(Gain) loss on sale of partnership investment;
|
•
|
(Gain) loss on disposal of assets;
|
•
|
Equity in (income) loss of equity method investees;
|
•
|
Unit-based compensation expense (benefit) related to LTIP unit awards accounted for under the equity or liability methods;
|
•
|
Minimum payments earned in excess of overriding royalty interest earned;
|
•
|
Equity in EBITDA of equity method investee;
|
•
|
Net (gains) losses on commodity derivatives;
|
•
|
Net cash settlements received (paid) on commodity derivatives;
|
•
|
Transaction expenses related to acquisitions.
|
|
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
June 30,
|
|
June 30,
|
||||||||||||
|
2015
|
|
2014
|
|
2015
|
|
2014
|
||||||||
|
(In thousands)
|
||||||||||||||
Net loss
|
$
|
(38,474
|
)
|
|
$
|
(16,488
|
)
|
|
$
|
(267,328
|
)
|
|
$
|
(15,960
|
)
|
Plus:
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest expense
|
17,760
|
|
|
16,225
|
|
|
35,552
|
|
|
30,164
|
|
||||
Income tax expense
|
456
|
|
|
278
|
|
|
(291
|
)
|
|
592
|
|
||||
Depletion, depreciation, amortization and accretion
|
36,197
|
|
|
38,537
|
|
|
77,265
|
|
|
72,234
|
|
||||
Impairment of long-lived assets
|
—
|
|
|
2,387
|
|
|
209,402
|
|
|
3,798
|
|
||||
(Gain) loss on disposal of assets
|
(934
|
)
|
|
(3,853
|
)
|
|
1,007
|
|
|
(1,552
|
)
|
||||
Equity in income of equity method investees
|
(24
|
)
|
|
(191
|
)
|
|
(103
|
)
|
|
(183
|
)
|
||||
Unit-based compensation expense
|
2,193
|
|
|
2,140
|
|
|
3,281
|
|
|
2,830
|
|
||||
Minimum payments earned in excess of overriding royalty interest(a)
|
377
|
|
|
341
|
|
|
744
|
|
|
673
|
|
||||
Equity in EBITDA of equity method investee(b)
|
50
|
|
|
241
|
|
|
169
|
|
|
499
|
|
||||
Net (gains) losses on commodity derivatives
|
13,497
|
|
|
31,433
|
|
|
(6,983
|
)
|
|
47,319
|
|
||||
Net cash settlements received (paid) on commodity derivatives
|
37,189
|
|
|
(6,010
|
)
|
|
77,526
|
|
|
(9,620
|
)
|
||||
Transaction expenses related to acquisitions
|
1,648
|
|
|
4,911
|
|
|
1,673
|
|
|
4,966
|
|
||||
Adjusted EBITDA
|
$
|
69,935
|
|
|
$
|
69,951
|
|
|
$
|
131,914
|
|
|
$
|
135,760
|
|
(a)
|
A portion of minimum payments earned in excess of overriding royalties earned under a contractual agreement expiring December 31, 2019. The remaining amount of the minimum payments are recognized in net income.
|
(b)
|
EBITDA applicable to equity method investee is defined as the equity method investee's net income plus interest expense and depreciation. We divested our interest in this investee in May of 2015.
|
Time Period
|
|
Volumes (Bbls)
|
|
Average Price per Bbl
|
|
Price Range per Bbl
|
||
July-December 2015
|
|
282,522
|
|
$79.51
|
|
$52.00
|
-
|
$99.85
|
2016
|
|
228,600
|
|
$87.94
|
|
$86.30
|
-
|
$99.85
|
2017
|
|
182,500
|
|
$84.75
|
|
$84.75
|
Time Period
|
|
Volumes (MMBtu)
|
|
Average Price per MMBtu
|
|
Price Range per MMBtu
|
||
July-December 2015
|
|
13,706,400
|
|
$4.01
|
|
$3.11
|
-
|
$5.82
|
2016
|
|
29,019,200
|
|
$3.40
|
|
$3.29
|
-
|
$5.30
|
2017
|
|
27,600,000
|
|
$3.36
|
|
$3.29
|
-
|
$3.39
|
2018
|
|
27,600,000
|
|
$3.36
|
|
$3.29
|
-
|
$3.39
|
2019
|
|
25,800,000
|
|
$3.36
|
|
$3.29
|
-
|
$3.39
|
|
|
|
|
Average
|
|
|
||
Time Period
|
|
Volumes (Bbls)
|
|
Price per Bbl
|
|
Price Range per Bbl
|
||
July-December 2015
|
|
1,656,000
|
|
$(1.78)
|
|
$(1.75)
|
-
|
$(1.90)
|
2016
|
|
2,928,000
|
|
$(1.60)
|
|
$(1.50)
|
-
|
$(1.75)
|
2017
|
|
730,000
|
|
$(0.75)
|
|
$(0.75)
|
|
|
|
|
Average Short
|
|
Average Long
|
|
Average Short
|
Time Period
|
|
Volumes (Bbls)
|
|
Put Price per Bbl
|
|
Put Price per Bbl
|
|
Call Price per Bbl
|
July-December 2015
|
|
673,440
|
|
$64.78
|
|
$89.78
|
|
$110.57
|
2016
|
|
621,300
|
|
$63.37
|
|
$88.37
|
|
$106.40
|
2017
|
|
72,400
|
|
$60.00
|
|
$85.00
|
|
$104.20
|
|
|
|
|
Average Long
|
|
Average Short
|
|
Average
|
Time Period
|
|
Volumes (Bbls)
|
|
Put Price per Bbl
|
|
Put Price per Bbl
|
|
Swap Price per Bbl
|
2016
|
|
183,000
|
|
$57.00
|
|
$82.00
|
|
$91.70
|
2017
|
|
182,500
|
|
$57.00
|
|
$82.00
|
|
$90.85
|
2018
|
|
127,750
|
|
$57.00
|
|
$82.00
|
|
$90.50
|
|
|
|
|
Average Short
|
|
Average
|
Time Period
|
|
Volumes (Bbls)
|
|
Put Price per Bbl
|
|
Swap Price per Bbl
|
July-December 2015
|
|
506,000
|
|
$77.73
|
|
$93.98
|
|
|
|
|
Average Short Put
|
|
Average Long Put
|
|
Average Short Call
|
Time Period
|
|
Volumes (MMBtu)
|
|
Price per MMBtu
|
|
Price per MMBtu
|
|
Price per MMBtu
|
July-December 2015
|
|
4,020,000
|
|
$3.66
|
|
$4.21
|
|
$5.01
|
2016
|
|
5,580,000
|
|
$3.75
|
|
$4.25
|
|
$5.08
|
2017
|
|
5,040,000
|
|
$3.75
|
|
$4.25
|
|
$5.53
|
|
|
(a)
|
|
(b)
|
|
(c)
|
|
(d)
|
Period
|
|
Total number of units purchased
|
|
Price paid per unit
|
|
Total number of units purchased as part of publicly announced plans or programs
|
|
Maximum number (or approximate dollar value of units) that may yet be purchased under the plans or programs
|
May 1, 2015
|
|
105,093
|
|
(1)
|
|
—
|
|
—
|
May 19, 2015
|
|
9,619(2)
|
|
$10.98
|
|
—
|
|
—
|
•
|
the borrowing base under the Current Credit Agreement was increased from
$700 million
to
$950 million
. As of August 5, 2015, Legacy had approximately
$554 million
drawn under the Current Credit Agreement, leaving approximately
$396 million
of current availability;
|
•
|
an additional lender was added, and commitments under the Current Credit Agreement were reallocated among the various lenders;
|
•
|
additional guarantors to the Current Credit Agreement were added; and
|
•
|
the restriction on Legacy’s ratio of secured debt to EBITDA will now prohibit Legacy from exceeding the existing 2.50 to 1.00 ratio at any time.
|
|
LEGACY RESERVES LP
By: Legacy Reserves GP, LLC, its General Partner
|
|
|
|
|
|
|
August 7, 2015
|
By:
|
/s/ James Daniel Westcott
|
|
|
|
James Daniel Westcott
|
|
|
|
Executive Vice President and Chief Financial Officer
|
|
|
|
(On behalf of the Registrant and as Principal Financial Officer)
|
|
BORROWER:
|
LEGACY RESERVES LP
|
|
||
|
|
|
|
|
|
|
By:
|
Legacy Reserves GP, LLC
|
|
|
|
|
its general partner
|
|
|
|
|
|
|
|
|
By:
|
/s/James Daniel Westcott
|
|
|
|
Name:
|
James Daniel Westcott
|
|
|
|
Title:
|
Executive Vice President and Chief Financial Officer
|
|
|
|
|
|
|
GUARANTORS:
|
LEGACY RESERVES OPERATING LP
|
|
||
|
|
|
|
|
|
|
By:
|
Legacy Reserves Operating GP LLC,
its general partner
|
|
|
|
By:
|
Legacy Reserves LP,
its sole member
|
|
|
|
By:
|
Legacy Reserves GP, LLC,
its general partner
|
|
|
|
|
|
|
|
|
By:
|
/s/James Daniel Westcott
|
|
|
|
Name:
|
James Daniel Westcott
|
|
|
|
Title:
|
Executive Vice President and Chief Financial Officer
|
|
|
|
|
|
|
|
LEGACY RESERVES OPERATING GP LLC
|
|
||
|
|
|
|
|
|
|
By:
|
Legacy Reserves LP,
its sole member
|
|
|
|
By:
|
Legacy Reserves GP, LLC,
its general partner
|
|
|
|
|
|
|
|
|
By:
|
/s/James Daniel Westcott
|
|
|
|
Name:
|
James Daniel Westcott
|
|
|
|
Title:
|
Executive Vice President and Chief Financial Officer
|
|
|
LEGACY RESERVES SERVICES, INC.
|
|
||
|
|
|
|
|
|
|
By:
|
/s/James Daniel Westcott
|
|
|
|
Name:
|
James Daniel Westcott
|
|
|
|
Title:
|
Executive Vice President and Chief
Financial Officer
|
|
|
DEW GATHERING LLC
|
|
||
|
|
|
|
|
|
|
By:
|
/s/James Daniel Westcott
|
|
|
|
Name:
|
James Daniel Westcott
|
|
|
|
Title:
|
Executive Vice President and
Chief Financial Officer
|
|
|
PINNACLE GAS TREATING LLC
|
|
||
|
|
|
|
|
|
|
By:
|
/s/James Daniel Westcott
|
|
|
|
Name:
|
James Daniel Westcott
|
|
|
|
Title:
|
Executive Vice President and
Chief Financial Officer
|
|
|
LEGACY RESERVES ENERGY SERVICES LLC
|
|
||
|
|
|
|
|
|
|
By:
|
/s/James Daniel Westcott
|
|
|
|
Name:
|
James Daniel Westcott
|
|
|
|
Title:
|
Executive Vice President and
Chief Financial Officer
|
|
ADMINISTRATIVE AGENT:
|
WELLS FARGO BANK, NATIONAL ASSOCIATION,
|
|
||
|
as Administrative Agent and a Lender
|
|
||
|
|
|
|
|
|
|
By:
|
/s/Stephanie Harrell
|
|
|
|
|
Stephanie Harrell
|
|
|
|
|
Vice President
|
|
LENDERS:
|
COMPASS BANK
|
|
||
|
|
|
|
|
|
|
By:
|
/s/Kathleen J. Bowen
|
|
|
|
Name:
|
Kathleen J. Bowen
|
|
|
|
Title:
|
Managing Director
|
|
|
|
|
|
|
|
UBS AG, STAMFORD BRANCH
|
|
||
|
|
|
|
|
|
|
By:
|
/s/ Houssem Daly
|
|
|
|
Name:
|
Houssem Daly
|
|
|
|
Title:
|
Associate Director
|
|
|
|
|
|
|
|
|
By:
|
/s/Denise Bushee
|
|
|
|
Name:
|
Denise Bushee
|
|
|
|
Title:
|
Associate Director
|
|
|
U.S. BANK NATIONAL ASSOCIATION
|
|
||
|
|
|
|
|
|
|
By:
|
/s/Nicholas T. Hanford
|
|
|
|
Name:
|
Nicholas T. Hanford
|
|
|
|
Title:
|
Vice President
|
|
|
|
|
|
BANK OF AMERICA, N.A.
|
|
||
|
|
|
|
|
|
|
By:
|
/s/Joseph Scott
|
|
|
|
Name:
|
Joseph Scott
|
|
|
|
Title:
|
Managing Director
|
|
|
|
|
|
ROYAL BANK OF CANADA
|
|
||
|
|
|
|
|
|
|
By:
|
/s/Don J. Mckinnerney
|
|
|
|
Name:
|
Don J. Mckinnerney
|
|
|
|
Title:
|
Authorized Signatory
|
|
|
|
|
|
THE BANK OF NOVA SCOTIA
|
|
||
|
|
|
|
|
|
|
By:
|
/s/Alan Dawson
|
|
|
|
Name:
|
Alan Dawson
|
|
|
|
Title:
|
Director
|
|
|
|
|
|
KEYBANK NATIONAL ASSOCIATION
|
|
||
|
|
|
|
|
|
|
By:
|
/s/John Dravenstott
|
|
|
|
Name:
|
John Dravenstott
|
|
|
|
Title:
|
Vice President
|
|
|
|
|
|
MUFG UNION BANK, N.A. f/k/a UNION BANK, N.A.
|
|
||
|
|
|
|
|
|
|
By:
|
/s/Lara Francis
|
|
|
|
Name:
|
Lara Francis
|
|
|
|
Title:
|
Vice President
|
|
|
|
|
|
JPMORGAN CHASE BANK, N.A.
|
|
||
|
|
|
|
|
|
|
By:
|
/s/Stephanie Balette
|
|
|
|
Name:
|
Stephanie Balette
|
|
|
|
Title:
|
Authorized Officer
|
|
|
|
|
|
BMO HARRIS FINANCING, INC.
|
|
||
|
|
|
|
|
|
|
By:
|
/s/Gumaro Tijerina
|
|
|
|
Name:
|
Gumaro Tijerina
|
|
|
|
Title:
|
Managing Director
|
|
|
|
|
|
BARCLAYS BANK PLC
|
|
||
|
|
|
|
|
|
|
By:
|
/s/Marguerite Sutton
|
|
|
|
Name:
|
Marguerite Sutton
|
|
|
|
Title:
|
Vice Presient
|
|
|
|
|
|
CREDIT AGRICOLE CORPORATE AND INVESTMENT BANK
|
|
||
|
|
|
|
|
|
|
By:
|
/s/Michael Willis
|
|
|
|
Name:
|
Michael Willis
|
|
|
|
Title:
|
Managing Director
|
|
|
|
|
|
|
|
|
By:
|
/s/Sharada Manne
|
|
|
|
Name:
|
Sharada Manne
|
|
|
|
Title:
|
Managing Director
|
|
|
CITIBANK, N.A.
|
|
||
|
|
|
|
|
|
|
By:
|
/s/Cliff Vaz
|
|
|
|
Name:
|
Cliff Vaz
|
|
|
|
Title:
|
Vice President
|
|
|
|
|
|
|
|
SOCIETE GENERALE
|
|
||
|
|
|
|
|
|
|
By:
|
/s/David Bornstein
|
|
|
|
Name:
|
David Bornstein
|
|
|
|
Title:
|
Director
|
|
|
|
|
|
|
|
BRANCH BANKING AND TRUST COMPANY
|
|
||
|
|
|
|
|
|
|
By:
|
/s/Ryan K. Michael
|
|
|
|
Name:
|
Ryan K. Michael
|
|
|
|
Title:
|
Senior Vice President
|
|
|
|
|
|
|
|
WEST TEXAS NATIONAL BANK
|
|
||
|
|
|
|
|
|
|
By:
|
/s/Chris Whigham
|
|
|
|
Name:
|
Chris Whigham
|
|
|
|
Title:
|
Senior Vice President
|
|
|
|
|
|
|
|
SANTANDER BANK, N.A.
|
|
||
|
|
|
|
|
|
|
By:
|
/s/Aidan Lanigan
|
|
|
|
Name:
|
Aidan Lanigan
|
|
|
|
Title:
|
Senior Vice President
|
|
|
|
|
|
|
|
|
By:
|
/s/Puiki Lok
|
|
|
|
Name:
|
Puiki Lok
|
|
|
|
Title:
|
Vice President
|
|
|
TEXAS CAPITAL BANK, N.A.
|
|
||
|
|
|
|
|
|
|
By:
|
/s/Frank K. Stowers
|
|
|
|
Name:
|
Frank K. Stowers
|
|
|
|
Title:
|
Senior Vice President
|
|
|
|
|
|
|
|
FIFTH THIRD BANK
|
|
||
|
|
|
|
|
|
|
By:
|
/s/Justin Bellamy
|
|
|
|
Name:
|
Justin Bellamy
|
|
|
|
Title:
|
Director
|
|
|
|
|
|
|
Name of Lender
|
Applicable Percentage
|
Maximum Credit Amount
|
Wells Fargo Bank, National Association
|
10.00000000%
|
$150,000,000.00
|
Bank of America, N.A.
|
7.63157895%
|
$114,473,684.21
|
Compass Bank
|
7.63157895%
|
$114,473,684.21
|
Royal Bank of Canada
|
7.63157895%
|
$114,473,684.21
|
UBS AG, Stamford Branch
|
7.63157895%
|
$114,473,684.21
|
U.S. Bank National Association
|
7.63157895%
|
$114,473,684.21
|
MUFG Union Bank, N.A.
|
5.86520958%
|
$87,978,143.74
|
JPMorgan Chase Bank, N.A.
|
5.36842105%
|
$80,526,315.79
|
The Bank of Nova Scotia
|
5.36842105%
|
$80,526,315.79
|
Credit Agricole Corporate and Investment Bank
|
4.60016438%
|
$69,002,465.67
|
Barclays Bank PLC
|
4.21052632%
|
$63,157,894.74
|
BMO Harris Financing, Inc.
|
4.21052632%
|
$63,157,894.74
|
Citibank, N.A.
|
4.21052632%
|
$63,157,894.74
|
Societe Generale
|
4.21052632%
|
$63,157,894.74
|
KeyBank National Association
|
3.95567867%
|
$59,335,180.06
|
Branch Banking & Trust Company
|
2.63157895%
|
$39,473,684.21
|
Santander Bank, N.A.
|
2.63157895%
|
$39,473,684.21
|
Fifth Third Bank
|
1.57894737%
|
$23,684,210.53
|
West Texas National Bank
|
1.57894737%
|
$23,684,210.53
|
Texas Capital Bank, N.A.
|
1.42105263%
|
$21,315,789.47
|
TOTAL
|
100.00000000%
|
$1,500,000,000.00
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
August 7, 2015
|
By:
|
/s/ Paul T. Horne
|
|
|
|
Paul T. Horne
|
|
|
|
President and Chief Executive Officer of Legacy Reserves GP, LLC, general partner of Legacy Reserves LP
(Principal Executive Officer)
|
|
(a)
|
Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known to us by others within those entities, particularly during the period in which this report is being prepared;
|
(b)
|
Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles;
|
(c)
|
Evaluated the effectiveness of the registrant's disclosure controls and procedures and presented in this report our conclusions about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on such evaluation; and
|
(d)
|
Disclosed in this report any change in the registrant's internal control over financial reporting that occurred during the registrant's most recent fiscal quarter (the registrant's fourth fiscal quarter in the case of an annual report) that has materially affected, or is reasonably likely to materially affect, the registrant's internal control over financial reporting; and
|
(a)
|
All significant deficiencies and material weaknesses in the design or operation of internal control over financial reporting which are reasonably likely to adversely affect the registrant's ability to record, process, summarize and report financial information; and
|
(b)
|
Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant's internal control over financial reporting.
|
August 7, 2015
|
By:
|
/s/ James Daniel Westcott
|
|
|
|
James Daniel Westcott
|
|
|
|
Executive Vice President and Chief Financial Officer of Legacy Reserves GP, LLC, general partner of Legacy Reserves LP
|
|
|
|
(Principal Financial Officer)
|
|
(1)
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
(2)
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Partnership.
|
/s/ Paul T. Horne
|
|
/s/ James Daniel Westcott
|
|
Paul T. Horne
|
|
James Daniel Westcott
|
|
President and Chief Executive Officer
|
|
Executive Vice President and Chief Financial Officer
|
|
|
|
|
|
August 7, 2015
|
|
August 7, 2015
|
|