|
Delaware
(State of incorporation or organization)
|
|
77-0079387
(I.R.S. Employer Identification Number)
|
|
Large accelerated filer
o
|
|
Accelerated filer
o
|
|
Non-accelerated filer
ý
|
|
Smaller reporting company
o
|
|
|
|
|
|
Page
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|
|
|
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|
|
|
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|||
|
|
|
|
|
|
|
|
|
|||
|
|
|
|
|
|
|
|
|
|
||
|
•
|
pursuing the development of projects that the Company believes will generate attractive rates of return;
|
|
•
|
maintaining a balanced portfolio of long-lived oil and natural gas properties that provide stable cash flows;
|
|
•
|
maximizing production from the Company’s base oil assets; and
|
|
•
|
maintaining a strong financial position by investing capital in a disciplined manner.
|
|
|
Year Ended December 31,
|
|||||||
|
|
2013
|
|
2012
|
|
2011
|
|||
|
Gross wells:
|
|
|
|
|
|
|||
|
Productive
|
340
|
|
|
467
|
|
|
404
|
|
|
Dry
|
—
|
|
|
3
|
|
|
4
|
|
|
|
340
|
|
|
470
|
|
|
408
|
|
|
Net development wells:
|
|
|
|
|
|
|||
|
Productive
|
311
|
|
|
431
|
|
|
367
|
|
|
Dry
|
—
|
|
|
3
|
|
|
4
|
|
|
|
311
|
|
|
434
|
|
|
371
|
|
|
Net exploratory wells:
|
|
|
|
|
|
|||
|
Productive
|
—
|
|
|
—
|
|
|
—
|
|
|
Dry
|
—
|
|
|
5
|
|
|
—
|
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
|
Oil Wells
|
|
Natural Gas Wells
|
|
Total Wells
|
||||||||||||
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
||||||
|
Operated
|
2,931
|
|
|
2,857
|
|
|
309
|
|
|
261
|
|
|
3,240
|
|
|
3,118
|
|
|
Nonoperated
|
99
|
|
|
16
|
|
|
89
|
|
|
4
|
|
|
188
|
|
|
20
|
|
|
|
3,030
|
|
|
2,873
|
|
|
398
|
|
|
265
|
|
|
3,428
|
|
|
3,138
|
|
|
|
Developed Acreage
|
|
Undeveloped Acreage
|
|
Total Acreage
|
||||||||||||
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
||||||
|
|
(in thousands)
|
||||||||||||||||
|
Leasehold acreage
(1)
|
171
|
|
|
158
|
|
|
97
|
|
|
43
|
|
|
268
|
|
|
201
|
|
|
(1)
|
Excludes
45,000
undeveloped net acres subject to drill-to-earn agreements.
|
|
|
2014
|
|
2015
|
|
2016
|
||||||||||||
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
||||||
|
|
(in thousands)
|
||||||||||||||||
|
Leasehold acreage
|
22
|
|
|
17
|
|
|
38
|
|
|
28
|
|
|
3
|
|
|
2
|
|
|
Estimated proved developed reserves:
|
|
||
|
Oil (MMBbls)
|
114
|
|
|
|
NGL (MMBbls)
|
8
|
|
|
|
Natural gas (Bcf)
|
203
|
|
|
|
Total (MMBOE)
|
155
|
|
|
|
|
|
||
|
Estimated proved undeveloped reserves:
|
|
||
|
Oil (MMBbls)
|
57
|
|
|
|
NGL (MMBbls)
|
8
|
|
|
|
Natural gas (Bcf)
|
77
|
|
|
|
Total (MMBOE)
|
79
|
|
|
|
|
|
||
|
Estimated total proved reserves (MMBOE)
|
234
|
|
|
|
Proved developed reserves as a percentage of total proved reserves
|
66
|
%
|
|
|
Standardized measure of discounted future net cash flows (in millions)
(1)
|
$
|
4,635
|
|
|
|
|
||
|
Representative NYMEX prices:
(2)
|
|
||
|
Oil (Bbl)
|
$
|
96.89
|
|
|
Natural gas (MMBtu)
|
$
|
3.67
|
|
|
(1)
|
This measure is not intended to represent the market value of estimated reserves.
|
|
(2)
|
In accordance with Securities and Exchange Commission (“SEC”) regulations, reserves were estimated using the average price during the 12-month period, determined as an unweighted average of the first-day-of-the-month price for each month, excluding escalations based upon future conditions. The average price used to estimate reserves is held constant over the life of the reserves.
|
|
Pipeline
|
|
From
|
|
To
|
|
Quantity
|
|
Term
|
|
Demand
Charge per
MMBtu
|
|
Remaining
Contractual
Obligations
|
|||||
|
|
|
|
|
|
|
(Avg. MMBtu/d)
|
|
|
|
|
|
(in thousands)
|
|||||
|
Enbridge Pipeline
|
|
Limestone and Harrison Counties, TX
|
|
Orange, TX
|
|
14,940
|
|
|
7/2012 to 6/2014
|
|
$
|
0.10
|
|
|
$
|
226
|
|
|
Questar Pipeline
|
|
Chipeta Plant, UT
|
|
Various UT locations
|
|
6,200
|
|
|
7/2012 to 6/2020
|
|
0.17
|
|
|
2,633
|
|
||
|
Questar Pipeline
|
|
Chipeta Plant, UT
|
|
Goshen, UT
|
|
5,000
|
|
|
9/2003 to 10/2022
|
|
0.26
|
|
|
4,148
|
|
||
|
Questar Pipeline
|
|
Brundage Canyon, UT
|
|
Chipeta Plant, UT
|
|
15,640
|
|
|
9/2013 to 8/2023
|
|
0.17
|
|
|
9,713
|
|
||
|
Rockies Express Pipeline
|
|
Meeker, CO
|
|
Clarington, OH
|
|
25,000
|
|
|
2/2008 to 1/2018
|
|
1.13
|
|
(1)
|
42,253
|
|
||
|
Rockies Express Pipeline
|
|
Meeker, CO
|
|
Clarington, OH
|
|
10,000
|
|
|
6/2009 to 11/2019
|
|
1.09
|
|
(1)
|
23,413
|
|
||
|
Ruby Pipeline
|
|
Opal, WY
|
|
Malin, OR
|
|
37,857
|
|
|
8/2011 to 7/2021
|
|
0.95
|
|
|
99,546
|
|
||
|
Wyoming Interstate
Company Pipeline
|
|
Meeker, CO
|
|
Opal, WY
|
|
37,857
|
|
|
8/2011 to 7/2021
|
|
0.31
|
|
|
32,138
|
|
||
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
214,070
|
|
|
|
(1)
|
Based on weighted average cost.
|
|
Facility
|
|
Type of
Contract
|
|
Purchaser
|
|
Contract
Expiration
|
|
Approximate
Megawatts
Available
for Sale
|
|
Approximate
Megawatts
Consumed in
Operations
|
|
Approximate Barrels of Steam Per Day in 2013
|
|||
|
Cogen 42
|
|
Transition
|
|
Edison
|
|
July 2014
|
(1)
|
37
|
|
|
4
|
|
|
12,400
|
|
|
Cogen 38
|
|
Transition
|
|
PG&E
|
|
June 2015
|
(2)
|
37
|
|
|
—
|
|
|
17,200
|
|
|
Cogen 18
|
|
PURPA
|
|
PG&E
|
|
Sept. 2019
|
|
11
|
|
|
4
|
|
|
4,600
|
|
|
(1)
|
A new seven-year RFO PPA with Edison will become effective on July 1, 2014.
|
|
(2)
|
The Company anticipates the current contract will be replaced by a long-term contract with a term of up to seven years pursuant to a future competitive solicitation.
|
|
•
|
require the acquisition of various permits before drilling commences;
|
|
•
|
require the installation of expensive pollution control equipment;
|
|
•
|
restrict the types, quantities and concentration of various substances that can be released into the environment in connection with drilling and production activities;
|
|
•
|
limit or prohibit drilling activities on lands lying within wilderness, wetlands, areas inhabited by endangered species and other protected areas;
|
|
•
|
require remedial measures to prevent pollution from former operations, such as pit closure and plugging of abandoned wells;
|
|
•
|
impose substantial liabilities for pollution resulting from operations; and
|
|
•
|
require preparation of a Resource Management Plan, an Environmental Assessment, and/or an Environmental Impact Statement with respect to operations affecting federal lands or leases.
|
|
•
|
Clean Air Act (“CAA”), and its amendments, which governs air emissions;
|
|
•
|
Clean Water Act, which governs discharges to and excavations within the waters of the U.S.;
|
|
•
|
Comprehensive Environmental Response, Compensation and Liability Act (“CERCLA”), which imposes liability where hazardous releases have occurred or are threatened to occur (commonly known as “Superfund”);
|
|
•
|
Energy Independence and Security Act of 2007, which prescribes new fuel economy standards and other energy saving measures;
|
|
•
|
National Environmental Policy Act, which governs oil and natural gas production activities on federal lands;
|
|
•
|
Resource Conservation and Recovery Act (“RCRA”), which governs the management of solid waste;
|
|
•
|
Safe Drinking Water Act, which governs the underground injection and disposal of wastewater; and
|
|
•
|
U.S. Department of Interior regulations, which impose liability for pollution cleanup and damages.
|
|
•
|
business strategy;
|
|
•
|
financial strategy;
|
|
•
|
our ability to obtain additional funding from LINN Energy;
|
|
•
|
effects of legal proceedings;
|
|
•
|
drilling locations;
|
|
•
|
oil, natural gas and NGL reserves;
|
|
•
|
realized oil, natural gas and NGL prices;
|
|
•
|
production volumes;
|
|
•
|
capital expenditures;
|
|
•
|
economic and competitive advantages;
|
|
•
|
credit and capital market conditions;
|
|
•
|
regulatory changes;
|
|
•
|
lease operating expenses, general and administrative expenses and development costs;
|
|
•
|
future operating results; and
|
|
•
|
plans, objectives, expectations and intentions.
|
|
•
|
the domestic and foreign supply of and demand for oil, natural gas and NGL;
|
|
•
|
the price and level of foreign imports;
|
|
•
|
the level of consumer product demand;
|
|
•
|
weather conditions;
|
|
•
|
overall domestic and global economic conditions;
|
|
•
|
political and economic conditions in oil and natural gas producing countries;
|
|
•
|
the ability of members of the Organization of Petroleum Exporting Countries to agree to and maintain price and production controls;
|
|
•
|
the impact of the U.S. dollar exchange rates on oil, natural gas and NGL prices;
|
|
•
|
technological advances affecting energy consumption;
|
|
•
|
domestic and foreign governmental regulations and taxation;
|
|
•
|
the impact of energy conservation efforts;
|
|
•
|
the proximity and capacity of pipelines and other transportation facilities; and
|
|
•
|
the price and availability of alternative fuels.
|
|
•
|
actual prices we receive for oil, natural gas and NGL;
|
|
•
|
the amount and timing of actual production;
|
|
•
|
the timing and success of development activities;
|
|
•
|
supply of and demand for oil, natural gas and NGL; and
|
|
•
|
changes in governmental regulations or taxation.
|
|
•
|
our proved reserves;
|
|
•
|
the level of oil, natural gas and NGL we are able to produce from existing wells;
|
|
•
|
the prices at which we are able to sell our oil, natural gas and NGL;
|
|
•
|
the level of operating expenses; and
|
|
•
|
our ability to develop existing reserves.
|
|
•
|
the high cost, shortages or delivery delays of equipment and services;
|
|
•
|
unexpected operational events;
|
|
•
|
adverse weather conditions;
|
|
•
|
facility or equipment malfunctions;
|
|
•
|
title problems;
|
|
•
|
pipeline ruptures or spills;
|
|
•
|
compliance with environmental and other governmental requirements;
|
|
•
|
unusual or unexpected geological formations;
|
|
•
|
loss of drilling fluid circulation;
|
|
•
|
formations with abnormal pressures;
|
|
•
|
fires;
|
|
•
|
blowouts, craterings and explosions; and
|
|
•
|
uncontrollable flows of oil, natural gas and NGL or well fluids.
|
|
•
|
require us to make principal payments under our Credit Facility if the quantity of proved reserves attributable to our oil and natural gas properties are insufficient to support our level of borrowings under our Credit Facility or if we sell assets subject to the borrowing base under our Credit Facility;
|
|
•
|
limit our financial flexibility, including our ability to borrow additional funds, pay dividends, make capital expenditures and other investments;
|
|
•
|
increase our interest expense if interest rates increase; and
|
|
•
|
result in an event of default upon a failure to comply with financial covenants contained in the agreements governing our indebtedness which, if not cured or waived, could have a material adverse effect on our business, financial condition, results of operations and cash flows.
|
|
•
|
incur, assume or guarantee additional indebtedness or issue redeemable stock;
|
|
•
|
pay dividends or distributions or redeem or repurchase capital stock;
|
|
•
|
prepay, redeem or repurchase debt that is junior in right of payment to our senior notes;
|
|
•
|
make loans and other types of investments;
|
|
•
|
incur liens;
|
|
•
|
sell or otherwise dispose of assets;
|
|
•
|
consolidate or merge with or into, or sell substantially all of our assets to, another person;
|
|
•
|
make capital expenditures or acquire assets or businesses;
|
|
•
|
enter into transactions with affiliates; and
|
|
•
|
enter into new lines of business.
|
|
•
|
oil, natural gas and NGL sales of approximately
$50 million
and
$1.1 billion
for the period from December 17, 2013, through December 31, 2013, and the period from January 1, 2013, through December 16, 2013, respectively, compared to
$937 million
for the year ended December 31, 2012;
|
|
•
|
average daily production of
44
MBOE/d and
41
MBOE/d for the period from December 17, 2013, through December 31, 2013, and the period from January 1, 2013, through December 16, 2013, respectively, compared to
36
MBOE/d for the year ended December 31, 2012;
|
|
•
|
net loss of approximately
$20 million
and net income of
$93 million
for the period from December 17, 2013, through December 31, 2013, and the period from January 1, 2013, through December 16, 2013, respectively, compared to net income of
$172 million
for the year ended December 31, 2012;
|
|
•
|
net cash provided by operating activities of approximately
$57 million
and
$443 million
for the period from December 17, 2013, through December 31, 2013, and the period from January 1, 2013, through December 16, 2013, respectively, compared to
$501 million
for the year ended December 31, 2012;
|
|
•
|
capital expenditures, excluding acquisitions, of approximately
$17 million
and
$595 million
for the period from December 17, 2013, through December 31, 2013, and the period from January 1, 2013, through December 16, 2013, respectively, compared to
$694 million
for the year ended December 31, 2012; and
|
|
•
|
340
wells drilled (
340
successful) for the year ended December 31, 2013, compared to
470
wells drilled (
467
successful) for the year ended December 31, 2012.
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
|
Year Ended December 31,
|
||||||||||
|
|
|
|
|
2012
|
|
2011
|
||||||||||
|
Revenues and other:
|
|
|
|
|
|
|
|
|
||||||||
|
Oil sales
|
$
|
45,655
|
|
|
|
$
|
1,006,539
|
|
|
$
|
855,290
|
|
|
$
|
742,852
|
|
|
Natural gas sales
|
3,416
|
|
|
|
67,877
|
|
|
55,573
|
|
|
98,088
|
|
||||
|
NGL sales
|
1,253
|
|
|
|
28,829
|
|
|
26,398
|
|
|
29,833
|
|
||||
|
Total oil, natural gas and NGL sales
|
50,324
|
|
|
|
1,103,245
|
|
|
937,261
|
|
|
870,773
|
|
||||
|
Electricity sales
|
1,444
|
|
|
|
33,992
|
|
|
29,940
|
|
|
34,953
|
|
||||
|
Gains (losses) on oil and natural gas derivatives
|
(5,049
|
)
|
|
|
(34,711
|
)
|
|
64,620
|
|
|
13,908
|
|
||||
|
Marketing and other revenues
|
399
|
|
|
|
8,776
|
|
|
9,305
|
|
|
15,601
|
|
||||
|
|
47,118
|
|
|
|
1,111,302
|
|
|
1,041,126
|
|
|
935,235
|
|
||||
|
Expenses:
|
|
|
|
|
|
|
|
|
||||||||
|
Lease operating expenses
|
15,410
|
|
|
|
325,209
|
|
|
243,173
|
|
|
215,854
|
|
||||
|
Electricity generation expenses
|
1,257
|
|
|
|
22,485
|
|
|
19,975
|
|
|
25,690
|
|
||||
|
Transportation expenses
|
2,576
|
|
|
|
32,930
|
|
|
28,624
|
|
|
21,442
|
|
||||
|
Marketing expenses
|
376
|
|
|
|
7,593
|
|
|
6,873
|
|
|
13,038
|
|
||||
|
General and administrative expenses
|
20,298
|
|
|
|
122,991
|
|
|
71,564
|
|
|
61,618
|
|
||||
|
Exploration costs
|
—
|
|
|
|
24,048
|
|
|
21,010
|
|
|
1,794
|
|
||||
|
Depreciation, depletion and amortization
|
10,845
|
|
|
|
279,757
|
|
|
227,700
|
|
|
215,822
|
|
||||
|
Impairment of long-lived assets
|
—
|
|
|
|
—
|
|
|
—
|
|
|
629,252
|
|
||||
|
Taxes, other than income taxes
|
2,130
|
|
|
|
41,509
|
|
|
39,757
|
|
|
33,617
|
|
||||
|
(Gains) losses on sale of assets and other, net
|
10,208
|
|
|
|
(23
|
)
|
|
(1,782
|
)
|
|
(1,046
|
)
|
||||
|
|
63,100
|
|
|
|
856,499
|
|
|
656,894
|
|
|
1,217,081
|
|
||||
|
Other income and (expenses)
|
(3,991
|
)
|
|
|
(96,076
|
)
|
|
(124,572
|
)
|
|
(88,445
|
)
|
||||
|
Income (loss) before income taxes
|
(19,973
|
)
|
|
|
158,727
|
|
|
259,660
|
|
|
(370,291
|
)
|
||||
|
Income tax expense (benefit)
|
—
|
|
|
|
65,280
|
|
|
88,121
|
|
|
(142,228
|
)
|
||||
|
Net income (loss)
|
$
|
(19,973
|
)
|
|
|
$
|
93,447
|
|
|
$
|
171,539
|
|
|
$
|
(228,063
|
)
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
|
Year Ended December 31,
|
||||||||||
|
|
|
|
|
2012
|
|
2011
|
||||||||||
|
Average daily production:
|
|
|
|
|
|
|
|
|
||||||||
|
Oil (MBbls/d)
|
33
|
|
|
|
31
|
|
|
26
|
|
|
23
|
|
||||
|
NGL (MBbls/d)
|
2
|
|
|
|
2
|
|
|
2
|
|
|
1
|
|
||||
|
Natural gas (MMcf/d)
|
55
|
|
|
|
51
|
|
|
54
|
|
|
65
|
|
||||
|
Total (MBOE/d)
|
44
|
|
|
|
41
|
|
|
36
|
|
|
36
|
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average price:
(1)
|
|
|
|
|
|
|
|
|
||||||||
|
Oil (Bbl)
|
$
|
92.05
|
|
|
|
$
|
93.96
|
|
|
$
|
92.29
|
|
|
$
|
94.43
|
|
|
NGL (Bbl)
|
$
|
36.85
|
|
|
|
$
|
37.93
|
|
|
$
|
41.18
|
|
|
$
|
56.61
|
|
|
Natural gas (Mcf)
|
$
|
4.14
|
|
|
|
$
|
3.79
|
|
|
$
|
2.80
|
|
|
$
|
4.09
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Average NYMEX prices:
|
|
|
|
|
|
|
|
|
||||||||
|
Oil (Bbl)
|
$
|
98.88
|
|
|
|
$
|
98.01
|
|
|
$
|
94.20
|
|
|
$
|
95.12
|
|
|
Natural gas (MMBtu)
|
$
|
4.38
|
|
|
|
$
|
3.70
|
|
|
$
|
2.79
|
|
|
$
|
4.05
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Costs per BOE of production:
|
|
|
|
|
|
|
|
|
||||||||
|
Lease operating expenses
|
$
|
23.10
|
|
|
|
$
|
22.49
|
|
|
$
|
18.25
|
|
|
$
|
16.57
|
|
|
Transportation expenses
|
$
|
3.86
|
|
|
|
$
|
2.28
|
|
|
$
|
2.15
|
|
|
$
|
1.65
|
|
|
General and administrative expenses
|
$
|
30.43
|
|
|
|
$
|
8.51
|
|
|
$
|
5.37
|
|
|
$
|
4.73
|
|
|
Depreciation, depletion and amortization
|
$
|
16.26
|
|
|
|
$
|
19.35
|
|
|
$
|
17.09
|
|
|
$
|
16.57
|
|
|
Taxes, other than income taxes
|
$
|
3.19
|
|
|
|
$
|
2.87
|
|
|
$
|
2.98
|
|
|
$
|
2.58
|
|
|
(1)
|
Does not include the effect of gains (losses) on derivatives.
|
|
|
Successor
|
|
|
Predecessor
|
||||||||
|
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
|
Year Ended December 31,
|
||||||
|
Average daily production (MBOE/d):
|
|
|
|
2012
|
|
2011
|
||||||
|
California
|
23
|
|
|
|
21
|
|
|
18
|
|
|
17
|
|
|
Permian Basin
|
8
|
|
|
|
8
|
|
|
6
|
|
|
5
|
|
|
Uinta Basin
|
9
|
|
|
|
8
|
|
|
6
|
|
|
6
|
|
|
East Texas
|
2
|
|
|
|
2
|
|
|
3
|
|
|
4
|
|
|
Piceance Basin
|
2
|
|
|
|
2
|
|
|
3
|
|
|
4
|
|
|
|
44
|
|
|
|
41
|
|
|
36
|
|
|
36
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
|
Year Ended December 31,
|
||||||||||
|
|
|
|
|
2012
|
|
2011
|
||||||||||
|
Electricity sales (in thousands)
|
$
|
1,444
|
|
|
|
$
|
33,992
|
|
|
$
|
29,940
|
|
|
$
|
34,953
|
|
|
Operating costs (in thousands)
|
$
|
1,257
|
|
|
|
$
|
22,485
|
|
|
$
|
19,975
|
|
|
$
|
25,690
|
|
|
Electric power produced (Mwh/d)
|
2,217
|
|
|
|
1,950
|
|
|
2,097
|
|
|
1,968
|
|
||||
|
Electric power sold (Mwh/d)
|
1,999
|
|
|
|
1,797
|
|
|
1,918
|
|
|
1,806
|
|
||||
|
Average sales price per Mwh
|
$
|
48.15
|
|
|
|
$
|
53.78
|
|
|
$
|
40.79
|
|
|
$
|
47.00
|
|
|
Fuel gas cost per MMBtu (including transportation)
|
$
|
4.58
|
|
|
|
$
|
3.72
|
|
|
$
|
2.89
|
|
|
$
|
4.20
|
|
|
Estimated natural gas volumes consumed to produce electricity (MMBtu/d)
(1)
|
16,142
|
|
|
|
14,536
|
|
|
15,415
|
|
|
15,229
|
|
||||
|
(1)
|
Estimate is based on the historical allocation of fuel costs to electricity.
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
|
Year Ended December 31,
|
||||||||||
|
|
|
|
|
2012
|
|
2011
|
||||||||||
|
Average net volume of steam injected (Bbls/d)
|
229,909
|
|
|
|
201,617
|
|
|
169,605
|
|
|
132,083
|
|
||||
|
Fuel gas cost per MMBtu (including transportation)
|
$
|
4.58
|
|
|
|
$
|
3.72
|
|
|
$
|
2.89
|
|
|
$
|
4.20
|
|
|
Estimated natural gas volumes consumed to produce steam (MMBtu/d)
|
82,275
|
|
|
|
69,792
|
|
|
54,540
|
|
|
44,235
|
|
||||
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
|
Year Ended December 31,
|
||||||||||
|
(in thousands)
|
|
|
|
2012
|
|
2011
|
||||||||||
|
Interest expense, net of amounts capitalized
|
$
|
(3,963
|
)
|
|
|
$
|
(96,127
|
)
|
|
$
|
(83,136
|
)
|
|
$
|
(72,807
|
)
|
|
Loss on extinguishment of debt
|
—
|
|
|
|
—
|
|
|
(41,545
|
)
|
|
(15,544
|
)
|
||||
|
Other, net
|
(28
|
)
|
|
|
51
|
|
|
109
|
|
|
(94
|
)
|
||||
|
|
$
|
(3,991
|
)
|
|
|
$
|
(96,076
|
)
|
|
$
|
(124,572
|
)
|
|
$
|
(88,445
|
)
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
|
Year Ended December 31,
|
||||||||||
|
|
|
|
|
2012
|
|
2011
|
||||||||||
|
Net cash:
|
|
|
|
|
|
|
|
|
||||||||
|
Provided by operating activities
|
$
|
56,678
|
|
|
|
$
|
442,968
|
|
|
$
|
501,439
|
|
|
$
|
455,899
|
|
|
Used in investing activities
|
(17,478
|
)
|
|
|
(586,982
|
)
|
|
(758,172
|
)
|
|
(711,019
|
)
|
||||
|
Provided by (used in) financing activities
|
(439,272
|
)
|
|
|
599,687
|
|
|
256,747
|
|
|
255,140
|
|
||||
|
Net increase (decrease) in cash and cash equivalents
|
$
|
(400,072
|
)
|
|
|
$
|
455,673
|
|
|
$
|
14
|
|
|
$
|
20
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
|
Year Ended December 31,
|
||||||||||
|
|
|
|
|
2012
|
|
2011
|
||||||||||
|
Cash flow from investing activities:
|
|
|
|
|
|
|
|
|
||||||||
|
Property acquisitions
|
$
|
—
|
|
|
|
$
|
(3,933
|
)
|
|
$
|
(78,313
|
)
|
|
$
|
(158,090
|
)
|
|
Development of oil and natural gas properties
|
(17,478
|
)
|
|
|
(594,579
|
)
|
|
(693,866
|
)
|
|
(556,229
|
)
|
||||
|
Proceeds from sale of properties and equipment and other
|
—
|
|
|
|
11,530
|
|
|
14,007
|
|
|
3,300
|
|
||||
|
|
$
|
(17,478
|
)
|
|
|
$
|
(586,982
|
)
|
|
$
|
(758,172
|
)
|
|
$
|
(711,019
|
)
|
|
(in millions)
|
Total
|
|
2014
|
|
2015
|
|
2016
|
|
2017
|
|
2018
|
|
Thereafter
|
||||||||||||||
|
Total debt and interest
(1)
|
$
|
2,834
|
|
|
$
|
304
|
|
|
$
|
90
|
|
|
$
|
1,243
|
|
|
$
|
59
|
|
|
$
|
59
|
|
|
$
|
1,079
|
|
|
Asset retirement obligations
(2)
|
95
|
|
|
3
|
|
|
3
|
|
|
3
|
|
|
2
|
|
|
2
|
|
|
82
|
|
|||||||
|
Operating leases
(3)
|
21
|
|
|
6
|
|
|
5
|
|
|
4
|
|
|
2
|
|
|
2
|
|
|
2
|
|
|||||||
|
Other commitments
(4)
|
16
|
|
|
11
|
|
|
3
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Firm natural gas transportation contracts
(5)
|
214
|
|
|
34
|
|
|
34
|
|
|
33
|
|
|
33
|
|
|
24
|
|
|
56
|
|
|||||||
|
Commodity derivatives
(6)
|
25
|
|
|
20
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Total
|
$
|
3,205
|
|
|
$
|
378
|
|
|
$
|
140
|
|
|
$
|
1,285
|
|
|
$
|
96
|
|
|
$
|
87
|
|
|
$
|
1,219
|
|
|
(1)
|
Total debt consists of the Company’s June 2014 Senior Notes, November 2020 Senior Notes, September 2022 Senior Notes and outstanding debt under the Company’s Credit Facility, and assumes no principal repayment until the due date of the instruments. Interest expense on the Company’s Credit Facility is estimated assuming no principal repayment until the instrument due date and is estimated at a constant interest rate of 2.67%. See “Liquidity and Capital Resources” above for discussion of the planned repayment of the June 2014 Senior Notes.
|
|
(2)
|
The ultimate settlement amounts and the timing of the settlement of such obligations are unknown because they are subject to, among other things, federal, state, local and tribal regulations and economic factors. See “Critical Accounting Policies and Estimates” below for additional discussion of the nature of the accounting estimates involved in estimating asset retirement obligations.
|
|
(3)
|
Operating leases relate primarily to obligations associated with the Company’s office facilities, vehicles, rail cars and aircraft.
|
|
(4)
|
Other commitments relate primarily to cogeneration facility management services and equipment purchase obligations.
|
|
(5)
|
The Company enters into certain firm commitments to transport natural gas production to market and to transport natural gas for use in the Company’s cogeneration and conventional steam generation facilities. The remaining terms of these contracts range from approximately one to nine years and require a minimum monthly charge regardless of whether the contracted capacity is used or not.
|
|
(6)
|
Commodity derivatives represent the fair value of the Company’s derivatives presented as net liabilities on the Company’s balance sheet as of
December 31, 2013
. These amounts represent open commodity derivative instruments that were in a current or noncurrent net liability position with the counterparty at
December 31, 2013
. The Company’s remaining commodity derivative instruments were in a current or noncurrent net asset position with the counterparty at
December 31, 2013
. The ultimate settlement amounts of the Company’s derivative liabilities are unknown because they are subject to continuing market fluctuations. See Note
7
, Note
8
and Item 7A. “Quantitative and Qualitative Disclosures About Market Risk” for additional details concerning the Company’s derivatives activities.
|
|
|
|
Page
|
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
||
|
|
Successor
|
|
|
Predecessor
|
||||
|
|
December 31, 2013
|
|
|
December 31, 2012
|
||||
|
ASSETS
|
|
|
|
|
||||
|
Current assets:
|
|
|
|
|
||||
|
Cash and cash equivalents
|
$
|
51,041
|
|
|
|
$
|
312
|
|
|
Accounts receivable - trade, net
|
122,855
|
|
|
|
122,159
|
|
||
|
Derivative instruments
|
5,596
|
|
|
|
14,661
|
|
||
|
Deferred income taxes
|
—
|
|
|
|
703
|
|
||
|
Other current assets
|
30,833
|
|
|
|
19,190
|
|
||
|
Total current assets
|
210,325
|
|
|
|
157,025
|
|
||
|
Noncurrent assets:
|
|
|
|
|
||||
|
Oil and natural gas properties (successful efforts method)
|
4,813,659
|
|
|
|
4,296,732
|
|
||
|
Less accumulated depletion and amortization
|
(10,394
|
)
|
|
|
(1,180,298
|
)
|
||
|
|
4,803,265
|
|
|
|
3,116,434
|
|
||
|
|
|
|
|
|
||||
|
Other property and equipment
|
83,126
|
|
|
|
37,408
|
|
||
|
Less accumulated depreciation
|
(233
|
)
|
|
|
(25,340
|
)
|
||
|
|
82,893
|
|
|
|
12,068
|
|
||
|
|
|
|
|
|
||||
|
Derivative instruments
|
2,511
|
|
|
|
10,891
|
|
||
|
Other noncurrent assets
|
8,051
|
|
|
|
28,984
|
|
||
|
|
10,562
|
|
|
|
39,875
|
|
||
|
Total noncurrent assets
|
4,896,720
|
|
|
|
3,168,377
|
|
||
|
Total assets
|
$
|
5,107,045
|
|
|
|
$
|
3,325,402
|
|
|
|
|
|
|
|
||||
|
LIABILITIES AND MEMBER’S/SHAREHOLDERS’ EQUITY
|
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
|
||||
|
Accounts payable and accrued expenses
|
$
|
264,271
|
|
|
|
$
|
248,244
|
|
|
Derivative instruments
|
20,393
|
|
|
|
1,111
|
|
||
|
Other accrued liabilities
|
28,993
|
|
|
|
35,821
|
|
||
|
Current portion of long-term debt
|
211,558
|
|
|
|
—
|
|
||
|
Deferred income taxes
|
—
|
|
|
|
1,456
|
|
||
|
Total current liabilities
|
525,215
|
|
|
|
286,632
|
|
||
|
Noncurrent liabilities:
|
|
|
|
|
||||
|
Credit facility
|
1,173,175
|
|
|
|
562,900
|
|
||
|
Senior notes, net
|
916,428
|
|
|
|
1,102,917
|
|
||
|
Derivative instruments
|
4,649
|
|
|
|
1,239
|
|
||
|
Deferred income taxes
|
—
|
|
|
|
255,471
|
|
||
|
Other noncurrent liabilities
|
192,091
|
|
|
|
101,452
|
|
||
|
Total noncurrent liabilities
|
2,286,343
|
|
|
|
2,023,979
|
|
||
|
|
|
|
|
|
||||
|
Commitments and contingencies (Note 9)
|
|
|
|
|
||||
|
|
|
|
|
|
||||
|
Member’s/shareholders’ equity:
|
|
|
|
|
||||
|
Preferred stock: no shares authorized and issued at December 31, 2013; $0.01 par value, 2,000,000 shares authorized, no shares issued at December 31, 2012
|
—
|
|
|
|
—
|
|
||
|
Capital stock, $0.01 par value:
|
|
|
|
|
||||
|
Class A Common Stock: no shares authorized and issued at December 31, 2013; 100,000,000 shares authorized, 52,428,423 shares issued at December 31, 2012
|
—
|
|
|
|
524
|
|
||
|
Class B Stock: no shares authorized and issued at December 31, 2013; 3,000,000 shares authorized, 1,763,866 shares issued at December 31, 2012 (liquidation preference of $0.50 per share)
|
—
|
|
|
|
18
|
|
||
|
Additional paid-in capital
|
2,315,460
|
|
|
|
364,710
|
|
||
|
Accumulated income (deficit)
|
(19,973
|
)
|
|
|
649,539
|
|
||
|
Total member’s/shareholders’ equity
|
2,295,487
|
|
|
|
1,014,791
|
|
||
|
Total liabilities and member’s/shareholders’ equity
|
$
|
5,107,045
|
|
|
|
$
|
3,325,402
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
|
Year Ended December 31,
|
||||||||||
|
|
|
|
|
2012
|
|
2011
|
||||||||||
|
Revenues and other:
|
|
|
|
|
|
|
|
|
||||||||
|
Oil, natural gas and natural gas liquids sales
|
$
|
50,324
|
|
|
|
$
|
1,103,245
|
|
|
$
|
937,261
|
|
|
$
|
870,773
|
|
|
Electricity sales
|
1,444
|
|
|
|
33,992
|
|
|
29,940
|
|
|
34,953
|
|
||||
|
Gains (losses) on oil and natural gas derivatives
|
(5,049
|
)
|
|
|
(34,711
|
)
|
|
64,620
|
|
|
13,908
|
|
||||
|
Marketing revenues
|
399
|
|
|
|
7,827
|
|
|
7,631
|
|
|
13,832
|
|
||||
|
Other revenues
|
—
|
|
|
|
949
|
|
|
1,674
|
|
|
1,769
|
|
||||
|
|
47,118
|
|
|
|
1,111,302
|
|
|
1,041,126
|
|
|
935,235
|
|
||||
|
Expenses:
|
|
|
|
|
|
|
|
|
||||||||
|
Lease operating expenses
|
15,410
|
|
|
|
325,209
|
|
|
243,173
|
|
|
215,854
|
|
||||
|
Electricity generation expenses
|
1,257
|
|
|
|
22,485
|
|
|
19,975
|
|
|
25,690
|
|
||||
|
Transportation expenses
|
2,576
|
|
|
|
32,930
|
|
|
28,624
|
|
|
21,442
|
|
||||
|
Marketing expenses
|
376
|
|
|
|
7,593
|
|
|
6,873
|
|
|
13,038
|
|
||||
|
General and administrative expenses
|
20,298
|
|
|
|
122,991
|
|
|
71,564
|
|
|
61,618
|
|
||||
|
Exploration costs
|
—
|
|
|
|
24,048
|
|
|
21,010
|
|
|
1,794
|
|
||||
|
Depreciation, depletion and amortization
|
10,845
|
|
|
|
279,757
|
|
|
227,700
|
|
|
215,822
|
|
||||
|
Impairment of long-lived assets
|
—
|
|
|
|
—
|
|
|
—
|
|
|
629,252
|
|
||||
|
Taxes, other than income taxes
|
2,130
|
|
|
|
41,509
|
|
|
39,757
|
|
|
33,617
|
|
||||
|
(Gains) losses on sale of assets and other, net
|
10,208
|
|
|
|
(23
|
)
|
|
(1,782
|
)
|
|
(1,046
|
)
|
||||
|
|
63,100
|
|
|
|
856,499
|
|
|
656,894
|
|
|
1,217,081
|
|
||||
|
Other income and (expenses):
|
|
|
|
|
|
|
|
|
||||||||
|
Interest expense, net of amounts capitalized
|
(3,963
|
)
|
|
|
(96,127
|
)
|
|
(83,136
|
)
|
|
(72,807
|
)
|
||||
|
Loss on extinguishment of debt
|
—
|
|
|
|
—
|
|
|
(41,545
|
)
|
|
(15,544
|
)
|
||||
|
Other, net
|
(28
|
)
|
|
|
51
|
|
|
109
|
|
|
(94
|
)
|
||||
|
|
(3,991
|
)
|
|
|
(96,076
|
)
|
|
(124,572
|
)
|
|
(88,445
|
)
|
||||
|
Income (loss) before income taxes
|
(19,973
|
)
|
|
|
158,727
|
|
|
259,660
|
|
|
(370,291
|
)
|
||||
|
Income tax expense (benefit)
|
—
|
|
|
|
65,280
|
|
|
88,121
|
|
|
(142,228
|
)
|
||||
|
Net income (loss)
|
$
|
(19,973
|
)
|
|
|
$
|
93,447
|
|
|
$
|
171,539
|
|
|
$
|
(228,063
|
)
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
|
Year Ended December 31,
|
||||||||||
|
|
|
|
|
2012
|
|
2011
|
||||||||||
|
Net income (loss)
|
$
|
(19,973
|
)
|
|
|
$
|
93,447
|
|
|
$
|
171,539
|
|
|
$
|
(228,063
|
)
|
|
Other comprehensive income, net of income taxes:
|
|
|
|
|
|
|
|
|
||||||||
|
Amortization of accumulated other comprehensive loss (“AOCL”) related to de-designated hedges, net of income tax benefits of $3,382 and $23,467 for the years ended December 31, 2012, and December 31, 2011, respectively
|
—
|
|
|
|
—
|
|
|
5,517
|
|
|
38,289
|
|
||||
|
Other comprehensive income
|
—
|
|
|
|
—
|
|
|
5,517
|
|
|
38,289
|
|
||||
|
Comprehensive income (loss)
|
$
|
(19,973
|
)
|
|
|
$
|
93,447
|
|
|
$
|
177,056
|
|
|
$
|
(189,774
|
)
|
|
|
Class A
|
|
Class B
|
|
Additional Paid-In Capital
|
|
Accumulated Income (Deficit)
|
|
Accumulated
Other
Comprehensive
Income (Loss)
|
|
Total
Shareholders’
Equity
|
||||||||||||
|
December 31, 2010
|
$
|
514
|
|
|
$
|
18
|
|
|
$
|
327,369
|
|
|
$
|
740,458
|
|
|
$
|
(43,806
|
)
|
|
$
|
1,024,553
|
|
|
Stock options and restricted stock issued
|
7
|
|
|
—
|
|
|
10,106
|
|
|
—
|
|
|
—
|
|
|
10,113
|
|
||||||
|
Stock based compensation expense
|
—
|
|
|
—
|
|
|
9,636
|
|
|
—
|
|
|
—
|
|
|
9,636
|
|
||||||
|
Income tax effect of stock option exercises
|
—
|
|
|
—
|
|
|
3,047
|
|
|
—
|
|
|
—
|
|
|
3,047
|
|
||||||
|
Dividends ($0.31 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
(16,846
|
)
|
|
—
|
|
|
(16,846
|
)
|
||||||
|
Net loss
|
—
|
|
|
—
|
|
|
—
|
|
|
(228,063
|
)
|
|
—
|
|
|
(228,063
|
)
|
||||||
|
Amortization of accumulated other comprehensive loss related to de-designated hedges, net of income taxes
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
38,289
|
|
|
38,289
|
|
||||||
|
December 31, 2011
|
521
|
|
|
18
|
|
|
350,158
|
|
|
495,549
|
|
|
(5,517
|
)
|
|
840,729
|
|
||||||
|
Stock options and restricted stock issued
|
3
|
|
|
—
|
|
|
3,684
|
|
|
—
|
|
|
—
|
|
|
3,687
|
|
||||||
|
Stock based compensation expense
|
—
|
|
|
—
|
|
|
9,819
|
|
|
—
|
|
|
—
|
|
|
9,819
|
|
||||||
|
Income tax effect of stock option exercises
|
—
|
|
|
—
|
|
|
1,049
|
|
|
—
|
|
|
—
|
|
|
1,049
|
|
||||||
|
Dividends ($0.32 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
(17,549
|
)
|
|
—
|
|
|
(17,549
|
)
|
||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
171,539
|
|
|
—
|
|
|
171,539
|
|
||||||
|
Amortization of accumulated other comprehensive loss related to de-designated hedges, net of income taxes
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
5,517
|
|
|
5,517
|
|
||||||
|
December 31, 2012
|
524
|
|
|
18
|
|
|
364,710
|
|
|
649,539
|
|
|
—
|
|
|
1,014,791
|
|
||||||
|
Stock options and restricted stock issued
|
3
|
|
|
—
|
|
|
727
|
|
|
—
|
|
|
—
|
|
|
730
|
|
||||||
|
Stock based compensation expense
|
—
|
|
|
—
|
|
|
12,576
|
|
|
—
|
|
|
—
|
|
|
12,576
|
|
||||||
|
Income tax effect of stock option exercises
|
—
|
|
|
—
|
|
|
2,345
|
|
|
—
|
|
|
—
|
|
|
2,345
|
|
||||||
|
Dividends ($0.32 per share)
|
—
|
|
|
—
|
|
|
—
|
|
|
(17,612
|
)
|
|
—
|
|
|
(17,612
|
)
|
||||||
|
Net income
|
—
|
|
|
—
|
|
|
—
|
|
|
93,447
|
|
|
—
|
|
|
93,447
|
|
||||||
|
December 16, 2013
(1)
|
$
|
527
|
|
|
$
|
18
|
|
|
$
|
380,358
|
|
|
$
|
725,374
|
|
|
$
|
—
|
|
|
$
|
1,106,277
|
|
|
|
Additional Paid-In Capital
|
|
Accumulated Deficit
|
|
Total Member’s Equity
|
||||||
|
December 17, 2013
(1)
|
$
|
2,781,888
|
|
|
$
|
—
|
|
|
$
|
2,781,888
|
|
|
Distribution to affiliate
|
(435,000
|
)
|
|
—
|
|
|
(435,000
|
)
|
|||
|
Transfer of derivative liability from affiliate
|
(31,428
|
)
|
|
—
|
|
|
(31,428
|
)
|
|||
|
Net loss
|
—
|
|
|
(19,973
|
)
|
|
(19,973
|
)
|
|||
|
December 31, 2013
|
$
|
2,315,460
|
|
|
$
|
(19,973
|
)
|
|
$
|
2,295,487
|
|
|
(1)
|
The differences in equity balances at December 16, 2013, and December 17, 2013, are due to the application of pushdown accounting reflecting the LINN Energy transaction.
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
|
Year Ended December 31,
|
||||||||||
|
|
|
|
|
2012
|
|
2011
|
||||||||||
|
Cash flow from operating activities:
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss)
|
$
|
(19,973
|
)
|
|
|
$
|
93,447
|
|
|
$
|
171,539
|
|
|
$
|
(228,063
|
)
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
||||||||
|
Depreciation, depletion and amortization
|
10,845
|
|
|
|
279,757
|
|
|
227,700
|
|
|
215,822
|
|
||||
|
Impairment of long-lived assets
|
—
|
|
|
|
—
|
|
|
—
|
|
|
629,252
|
|
||||
|
Stock-based compensation expense
|
—
|
|
|
|
12,576
|
|
|
9,819
|
|
|
9,636
|
|
||||
|
Loss on extinguishment of debt
|
—
|
|
|
|
—
|
|
|
6,842
|
|
|
4,072
|
|
||||
|
Amortization and write-off of deferred financing fees
|
(615
|
)
|
|
|
6,685
|
|
|
7,031
|
|
|
8,243
|
|
||||
|
Change in book overdraft
|
—
|
|
|
|
(14,885
|
)
|
|
(1,220
|
)
|
|
(156
|
)
|
||||
|
Deferred income taxes
|
—
|
|
|
|
76,644
|
|
|
82,881
|
|
|
(149,279
|
)
|
||||
|
Other, net
|
—
|
|
|
|
14,907
|
|
|
12,028
|
|
|
1,302
|
|
||||
|
Derivatives activities:
|
|
|
|
|
|
|
|
|
||||||||
|
Total (gains) losses
|
5,049
|
|
|
|
34,711
|
|
|
(64,620
|
)
|
|
(13,908
|
)
|
||||
|
Cash settlements
|
—
|
|
|
|
182
|
|
|
4,927
|
|
|
(76,941
|
)
|
||||
|
Cash settlements on canceled derivatives
|
—
|
|
|
|
—
|
|
|
14,659
|
|
|
—
|
|
||||
|
Amortization of accumulated other comprehensive loss
|
—
|
|
|
|
—
|
|
|
8,899
|
|
|
61,755
|
|
||||
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
||||||||
|
(Increase) decrease in accounts receivable - trade, net
|
71,434
|
|
|
|
(97,653
|
)
|
|
(6,740
|
)
|
|
(23,526
|
)
|
||||
|
(Increase) decrease in other assets
|
10,613
|
|
|
|
996
|
|
|
(6,203
|
)
|
|
(2,768
|
)
|
||||
|
Increase (decrease) in accounts payable and accrued expenses
|
(8,078
|
)
|
|
|
28,187
|
|
|
23,507
|
|
|
21,703
|
|
||||
|
Increase (decrease) in other liabilities
|
(12,597
|
)
|
|
|
7,414
|
|
|
10,390
|
|
|
(1,245
|
)
|
||||
|
Net cash provided by operating activities
|
56,678
|
|
|
|
442,968
|
|
|
501,439
|
|
|
455,899
|
|
||||
|
Cash flow from investing activities:
|
|
|
|
|
|
|
|
|
||||||||
|
Property acquisitions
|
—
|
|
|
|
(3,933
|
)
|
|
(78,313
|
)
|
|
(158,090
|
)
|
||||
|
Development of oil and natural gas properties
|
(17,478
|
)
|
|
|
(594,579
|
)
|
|
(693,866
|
)
|
|
(556,229
|
)
|
||||
|
Proceeds from sale of properties and equipment and other
|
—
|
|
|
|
11,530
|
|
|
14,007
|
|
|
3,300
|
|
||||
|
Net cash used in investing activities
|
(17,478
|
)
|
|
|
(586,982
|
)
|
|
(758,172
|
)
|
|
(711,019
|
)
|
||||
|
Cash flow from financing activities:
|
|
|
|
|
|
|
|
|
||||||||
|
Proceeds from borrowings
|
—
|
|
|
|
1,225,475
|
|
|
2,067,200
|
|
|
1,126,300
|
|
||||
|
Repayments of debt
|
—
|
|
|
|
(615,200
|
)
|
|
(1,785,799
|
)
|
|
(864,844
|
)
|
||||
|
Dividends paid
|
(4,272
|
)
|
|
|
(13,204
|
)
|
|
(17,549
|
)
|
|
(16,846
|
)
|
||||
|
Financing fees and other, net
|
—
|
|
|
|
(459
|
)
|
|
(11,841
|
)
|
|
(2,630
|
)
|
||||
|
Proceeds from stock option exercises
|
—
|
|
|
|
730
|
|
|
3,687
|
|
|
10,113
|
|
||||
|
Distribution to affiliate
|
(435,000
|
)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
Excess tax benefit from stock-based compensation
|
—
|
|
|
|
2,345
|
|
|
1,049
|
|
|
3,047
|
|
||||
|
Net cash provided by (used in) financing activities
|
(439,272
|
)
|
|
|
599,687
|
|
|
256,747
|
|
|
255,140
|
|
||||
|
Net increase (decrease) in cash and cash equivalents
|
(400,072
|
)
|
|
|
455,673
|
|
|
14
|
|
|
20
|
|
||||
|
Cash and cash equivalents:
|
|
|
|
|
|
|
|
|
||||||||
|
Beginning
|
451,113
|
|
|
|
312
|
|
|
298
|
|
|
278
|
|
||||
|
Ending
|
$
|
51,041
|
|
|
|
$
|
455,985
|
|
|
$
|
312
|
|
|
$
|
298
|
|
|
|
Successor
|
|
|
Predecessor
|
||||
|
(in thousands)
|
December 31, 2013
|
|
|
December 31, 2012
|
||||
|
Short-term investments
|
$
|
—
|
|
|
|
$
|
125
|
|
|
Prepaid expenses
|
3,652
|
|
|
|
4,168
|
|
||
|
California carbon allowance inventories
|
15,895
|
|
|
|
545
|
|
||
|
Oil inventories
|
7,436
|
|
|
|
1,216
|
|
||
|
Materials inventories
|
3,036
|
|
|
|
12,943
|
|
||
|
Other
|
814
|
|
|
|
193
|
|
||
|
Other current assets
|
$
|
30,833
|
|
|
|
$
|
19,190
|
|
|
|
Successor
|
|
|
Predecessor
|
||||
|
(in thousands)
|
December 31, 2013
|
|
|
December 31, 2012
|
||||
|
Accrued interest
|
$
|
18,926
|
|
|
|
$
|
16,996
|
|
|
Accrued compensation
|
6,749
|
|
|
|
12,700
|
|
||
|
Asset retirement obligations (current portion)
|
3,318
|
|
|
|
4,430
|
|
||
|
Other
|
—
|
|
|
|
1,695
|
|
||
|
Other accrued liabilities
|
$
|
28,993
|
|
|
|
$
|
35,821
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
|
Year Ended December 31,
|
||||||||||
|
(in thousands)
|
|
|
|
2012
|
|
2011
|
||||||||||
|
Cash payments for interest, net of amounts capitalized
|
$
|
—
|
|
|
|
$
|
87,495
|
|
|
$
|
64,602
|
|
|
$
|
59,853
|
|
|
Cash payments for income taxes
|
$
|
—
|
|
|
|
$
|
622
|
|
|
$
|
4,227
|
|
|
$
|
7,914
|
|
|
Noncash investing activities:
|
|
|
|
|
|
|
|
|
||||||||
|
Accrued capital expenditures
|
$
|
4,788
|
|
|
|
$
|
70,866
|
|
|
$
|
98,020
|
|
|
$
|
61,098
|
|
|
Asset retirement obligations
|
$
|
—
|
|
|
|
$
|
15,998
|
|
|
$
|
18,248
|
|
|
$
|
7,448
|
|
|
Assets:
|
|
||
|
Cash
|
$
|
451,113
|
|
|
Current
|
249,564
|
|
|
|
Noncurrent
|
97,202
|
|
|
|
Oil and natural gas properties
|
4,791,394
|
|
|
|
Total assets acquired
|
5,589,273
|
|
|
|
|
|
||
|
Liabilities:
|
|
||
|
Current
|
310,105
|
|
|
|
Noncurrent
|
100,809
|
|
|
|
Asset retirement obligations, current and noncurrent
|
94,612
|
|
|
|
Long-term debt, including current portion
|
2,301,859
|
|
|
|
Total liabilities assumed
|
2,807,385
|
|
|
|
|
|
||
|
Net assets acquired
|
$
|
2,781,888
|
|
|
|
Successor
|
|
|
Predecessor
|
||||
|
(in millions, except percentages)
|
December 31, 2013
|
|
|
December 31, 2012
|
||||
|
Credit facility
(1)
|
$
|
1,173
|
|
|
|
$
|
563
|
|
|
10.25% senior notes due June 2014
|
205
|
|
|
|
205
|
|
||
|
6.75% senior notes due November 2020
|
300
|
|
|
|
300
|
|
||
|
6.375% senior notes due September 2022
|
600
|
|
|
|
600
|
|
||
|
Net unamortized discounts and premiums
|
23
|
|
|
|
(2
|
)
|
||
|
Total debt, net
|
2,301
|
|
|
|
1,666
|
|
||
|
Less current maturities
|
(211
|
)
|
|
|
—
|
|
||
|
Total long-term debt, net
|
$
|
2,090
|
|
|
|
$
|
1,666
|
|
|
(1)
|
Variable interest rates of
2.67%
and
2.00%
at December 31, 2013, and December 31, 2012, respectively.
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
December 31, 2013
|
|
|
December 31, 2012
|
||||||||||||
|
(in millions)
|
Carrying Value
|
|
Fair Value
|
|
|
Carrying Value
|
|
Fair Value
|
||||||||
|
Credit facility
|
$
|
1,173
|
|
|
$
|
1,173
|
|
|
|
$
|
563
|
|
|
$
|
563
|
|
|
Senior notes, net
|
1,128
|
|
|
1,129
|
|
|
|
1,103
|
|
|
1,179
|
|
||||
|
Total debt, net
|
$
|
2,301
|
|
|
$
|
2,302
|
|
|
|
$
|
1,666
|
|
|
$
|
1,742
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
|
Year Ended December 31,
|
||||||||||
|
(in thousands)
|
|
|
|
2012
|
|
2011
|
||||||||||
|
Current taxes:
|
|
|
|
|
|
|
|
|
||||||||
|
Federal
|
$
|
—
|
|
|
|
$
|
(225
|
)
|
|
$
|
286
|
|
|
$
|
4,115
|
|
|
State
|
—
|
|
|
|
(11,043
|
)
|
|
4,954
|
|
|
2,936
|
|
||||
|
Deferred taxes:
|
|
|
|
|
|
|
|
|
||||||||
|
Federal
|
—
|
|
|
|
56,620
|
|
|
80,083
|
|
|
(125,261
|
)
|
||||
|
State
|
—
|
|
|
|
19,928
|
|
|
2,798
|
|
|
(24,018
|
)
|
||||
|
|
$
|
—
|
|
|
|
$
|
65,280
|
|
|
$
|
88,121
|
|
|
$
|
(142,228
|
)
|
|
|
Successor
|
|
|
Predecessor
|
||||||||
|
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
|
Year Ended December 31,
|
||||||
|
|
|
|
|
2012
|
|
2011
|
||||||
|
Federal statutory rate
|
35
|
%
|
|
|
35
|
%
|
|
35
|
%
|
|
35
|
%
|
|
State, net of federal tax benefit
|
—
|
|
|
|
3
|
|
|
3
|
|
|
3
|
|
|
Loss excluded from nontaxable entities
|
(35
|
)
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Deferred state rate impact
|
—
|
|
|
|
—
|
|
|
(1
|
)
|
|
—
|
|
|
Research and development credits
|
—
|
|
|
|
—
|
|
|
(3
|
)
|
|
—
|
|
|
Net impact to uncertain income tax positions
|
—
|
|
|
|
(2
|
)
|
|
—
|
|
|
1
|
|
|
Transaction costs
|
—
|
|
|
|
4
|
|
|
—
|
|
|
—
|
|
|
Other
|
—
|
|
|
|
1
|
|
|
—
|
|
|
(1
|
)
|
|
Effective rate
|
—
|
%
|
|
|
41
|
%
|
|
34
|
%
|
|
38
|
%
|
|
|
Successor
|
|
|
Predecessor
|
||||
|
(in thousands)
|
December 31, 2013
|
|
|
December 31, 2012
|
||||
|
Deferred tax assets:
|
|
|
|
|
||||
|
Federal benefit of state income taxes
|
$
|
—
|
|
|
|
$
|
(239
|
)
|
|
Credit carryforwards
|
—
|
|
|
|
36,028
|
|
||
|
Equity and deferred compensation
|
—
|
|
|
|
15,139
|
|
||
|
Net operating loss
|
—
|
|
|
|
412
|
|
||
|
Bad debt expense
|
—
|
|
|
|
163
|
|
||
|
Other, net
|
—
|
|
|
|
610
|
|
||
|
Valuation allowance
|
—
|
|
|
|
(1,201
|
)
|
||
|
|
—
|
|
|
|
50,912
|
|
||
|
Deferred tax liabilities:
|
|
|
|
|
||||
|
Depreciation and depletion
|
—
|
|
|
|
(298,659
|
)
|
||
|
Derivatives
|
—
|
|
|
|
(8,477
|
)
|
||
|
|
—
|
|
|
|
(307,136
|
)
|
||
|
|
|
|
|
|
||||
|
Net deferred tax liabilities
|
$
|
—
|
|
|
|
$
|
(256,224
|
)
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
|
Year Ended December 31,
|
||||||||||
|
(in millions)
|
|
|
|
2012
|
|
2011
|
||||||||||
|
Unrecognized tax benefits at beginning of period
|
$
|
—
|
|
|
|
$
|
23
|
|
|
$
|
3
|
|
|
$
|
5
|
|
|
Increases (decreases) for positions taken in prior year
|
—
|
|
|
|
(1
|
)
|
|
21
|
|
|
—
|
|
||||
|
Decreases for settlements with taxing authorities
|
—
|
|
|
|
—
|
|
|
—
|
|
|
(2
|
)
|
||||
|
Decreases for lapses in the applicable statute of limitations
|
—
|
|
|
|
(2
|
)
|
|
(1
|
)
|
|
—
|
|
||||
|
Unrecognized tax benefits at end of period
|
$
|
—
|
|
|
|
$
|
20
|
|
|
$
|
23
|
|
|
$
|
3
|
|
|
|
Number of
Shares
|
|
Weighted
Average
Exercise
Price
|
|
Aggregate
Intrinsic Value
(in thousands)
(1)
|
|
Weighted
Average
Remaining
Contractual
Term (Years)
|
|||||
|
Outstanding at January 1, 2011
|
2,017,225
|
|
|
$
|
25.87
|
|
|
$
|
35,974
|
|
|
|
|
Granted
|
89,865
|
|
|
48.50
|
|
|
|
|
|
|
||
|
Exercised
|
(579,636
|
)
|
|
17.47
|
|
|
17,746
|
|
|
|
||
|
Canceled/expired
|
(6,765
|
)
|
|
45.92
|
|
|
|
|
|
|
||
|
Outstanding at December 31, 2011
|
1,520,689
|
|
|
30.32
|
|
|
17,798
|
|
|
|
||
|
Granted
|
82,262
|
|
|
53.02
|
|
|
|
|
|
|
||
|
Exercised
|
(215,359
|
)
|
|
17.12
|
|
|
7,194
|
|
|
|
||
|
Outstanding at December 31, 2012
|
1,387,592
|
|
|
33.71
|
|
|
4,681
|
|
|
|
||
|
Exercised
|
(57,350
|
)
|
|
12.74
|
|
|
2,066
|
|
|
|
||
|
Outstanding at December 16, 2013
|
1,330,242
|
|
|
$
|
34.61
|
|
|
$
|
19,243
|
|
|
3.21
|
|
Vested and expected to vest at December 16, 2013
|
1,328,771
|
|
|
$
|
34.60
|
|
|
$
|
19,243
|
|
|
3.21
|
|
Exercisable at December 16, 2013
|
1,224,022
|
|
|
$
|
33.18
|
|
|
$
|
19,229
|
|
|
2.81
|
|
(1)
|
The intrinsic value of a stock option is the amount by which the market value of the underlying stock at the end of the related period exceeds the exercise price of the option.
|
|
|
2012
|
|
2011
|
||
|
Expected volatility
|
50.00
|
%
|
|
45.00
|
%
|
|
Risk-free rate
|
0.95
|
%
|
|
2.54
|
%
|
|
Dividend yield
|
0.57
|
%
|
|
0.62
|
%
|
|
Expected term (in years)
|
5.2
|
|
|
6.0
|
|
|
|
|
Stock Options Outstanding
|
|
Stock Options Exercisable
|
||||||||||||||
|
Range of Exercise Prices
|
|
Number of
Options
|
|
Weighted
Average
Remaining
Contractual
Term (Years)
|
|
Weighted
Average
Exercise
Price
|
|
Number
of Options
|
|
Weighted
Average
Remaining
Contractual
Term (Years)
|
|
Weighted
Average
Exercise
Price
|
||||||
|
$21.58-$21.77
|
|
240,000
|
|
|
0.90
|
|
$
|
21.60
|
|
|
240,000
|
|
|
0.90
|
|
$
|
21.60
|
|
|
$30.65-$32.57
|
|
639,000
|
|
|
2.50
|
|
31.70
|
|
|
639,000
|
|
|
2.50
|
|
31.70
|
|
||
|
$38.00-$53.02
|
|
451,242
|
|
|
5.43
|
|
45.66
|
|
|
345,022
|
|
|
4.71
|
|
43.98
|
|
||
|
|
|
1,330,242
|
|
|
3.21
|
|
$
|
34.61
|
|
|
1,224,022
|
|
|
2.81
|
|
$
|
33.18
|
|
|
|
RSUs
|
|
Weighted Average
Intrinsic Value at
Grant Date
|
|
Vest Date Fair
Value
(in thousands)
|
|||||
|
Outstanding at January 1, 2011
|
857,360
|
|
|
$
|
19.67
|
|
|
|
|
|
|
Granted
|
159,333
|
|
|
47.98
|
|
|
|
|
||
|
Issued
|
(62,127
|
)
|
|
26.18
|
|
|
$
|
2,588
|
|
|
|
Canceled/expired
|
(39,544
|
)
|
|
25.12
|
|
|
|
|
||
|
December 31, 2011
|
915,022
|
|
|
$
|
23.88
|
|
|
|
|
|
|
Granted
|
164,112
|
|
|
50.60
|
|
|
|
|
||
|
Issued
|
(79,068
|
)
|
|
33.10
|
|
|
$
|
3,401
|
|
|
|
Canceled/expired
|
(18,189
|
)
|
|
41.50
|
|
|
|
|
||
|
December 31, 2012
|
981,877
|
|
|
$
|
26.72
|
|
|
|
|
|
|
Granted
|
286,344
|
|
|
45.51
|
|
|
|
|
||
|
Issued
|
(853,169
|
)
|
|
23.94
|
|
|
$
|
39,513
|
|
|
|
Canceled/expired
|
(22,511
|
)
|
|
44.69
|
|
|
|
|
||
|
Outstanding at December 16, 2013
|
392,541
|
|
|
$
|
46.86
|
|
|
|
|
|
|
|
Performance Share Awards
|
|
Weighted Average
Grant Date
Fair Value
|
|
Vest Date Fair
Value
(in thousands)
|
|||||
|
Outstanding on January 1, 2011
|
103,794
|
|
|
$
|
31.20
|
|
|
|
|
|
|
Granted
|
65,620
|
|
|
51.86
|
|
|
|
|
||
|
Canceled/expired
|
(6,565
|
)
|
|
44.20
|
|
|
|
|
||
|
Outstanding at December 31, 2011
|
162,849
|
|
|
$
|
39.00
|
|
|
|
|
|
|
Granted
|
59,738
|
|
|
63.69
|
|
|
|
|
||
|
Outstanding at December 31, 2012
|
222,587
|
|
|
$
|
45.79
|
|
|
|
|
|
|
Issued
|
(135,167
|
)
|
|
44.33
|
|
|
$
|
6,308
|
|
|
|
Canceled/expired
|
(87,420
|
)
|
|
44.42
|
|
|
|
|
||
|
Outstanding at December 16, 2013
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
2012
|
|
2011
|
||
|
Number of simulations
|
100,000
|
|
|
100,000
|
|
|
Expected volatility
|
50
|
%
|
|
44
|
%
|
|
Risk-free rate
|
0.42
|
%
|
|
1.15
|
%
|
|
|
2014
|
|
2015
|
||||
|
Oil positions:
|
|
|
|
||||
|
Fixed price swaps (NYMEX WTI):
|
|
|
|
||||
|
Hedged volume (MBbls)
|
4,928
|
|
|
—
|
|
||
|
Average price ($/Bbl)
|
$
|
91.26
|
|
|
$
|
—
|
|
|
Collars (NYMEX WTI):
|
|
|
|
||||
|
Hedged volume (MBbls)
|
730
|
|
|
—
|
|
||
|
Average floor price ($/Bbl)
|
$
|
90.00
|
|
|
$
|
—
|
|
|
Average ceiling price ($/Bbl)
|
$
|
102.87
|
|
|
$
|
—
|
|
|
Three-way collars (NYMEX WTI):
|
|
|
|
||||
|
Hedged volume (MBbls)
|
3,103
|
|
|
1,095
|
|
||
|
Short put ($/Bbl)
|
$
|
72.11
|
|
|
$
|
70.00
|
|
|
Long put ($/Bbl)
|
$
|
93.76
|
|
|
$
|
90.00
|
|
|
Short call ($/Bbl)
|
$
|
109.79
|
|
|
$
|
101.62
|
|
|
Three-way collars (ICE Brent):
|
|
|
|
||||
|
Hedged volume (MBbls)
|
365
|
|
|
—
|
|
||
|
Short put ($/Bbl)
|
$
|
80.00
|
|
|
$
|
—
|
|
|
Long put ($/Bbl)
|
$
|
100.00
|
|
|
$
|
—
|
|
|
Short call ($/Bbl)
|
$
|
114.05
|
|
|
$
|
—
|
|
|
Oil basis differential positions:
|
|
|
|
||||
|
ICE Brent - NYMEX WTI basis swaps:
|
|
|
|
||||
|
Hedged volume (MBbls)
|
3,650
|
|
|
2,920
|
|
||
|
Hedged differential ($/Bbl)
|
$
|
11.60
|
|
|
$
|
11.60
|
|
|
Oil timing differential positions:
|
|
|
|
||||
|
Trade month roll swaps (NYMEX WTI):
(1)
|
|
|
|
||||
|
Hedged volume (MBbls)
|
1,825
|
|
|
—
|
|
||
|
Hedged differential ($/Bbl)
|
$
|
0.32
|
|
|
$
|
—
|
|
|
(1)
|
The Company hedges the timing risk associated with the sales price of oil in the Permian Basin. In this operating area, the Company generally sells oil for the delivery month at a sales price based on the average NYMEX WTI price during that month, plus an adjustment calculated as a spread between the weighted average prices of the delivery month, the next month and the following month during the period when the delivery month is prompt (the “trade month roll”).
|
|
|
Successor
|
|
|
Predecessor
|
||||
|
|
December 31, 2013
|
|
|
December 31, 2012
|
||||
|
Assets:
|
|
|
|
|
||||
|
Commodity derivatives
|
$
|
28,291
|
|
|
|
$
|
27,277
|
|
|
Liabilities:
|
|
|
|
|
||||
|
Commodity derivatives
|
$
|
45,226
|
|
|
|
$
|
4,075
|
|
|
Level 1
|
Financial assets and liabilities for which values are based on unadjusted quoted prices for identical assets or liabilities in an active market that management has the ability to access.
|
|
Level 2
|
Financial assets and liabilities for which values are based on quoted prices in markets that are not active or model inputs that are observable either directly or indirectly for substantially the full term of the asset or liability (commodity derivatives and interest rate swaps).
|
|
Level 3
|
Financial assets and liabilities for which values are based on prices or valuation techniques that require inputs that are both unobservable and significant to the overall fair value measurement. These inputs reflect management’s own assumptions about the assumptions a market participant would use in pricing the asset or liability.
|
|
|
Successor
|
||||||||||
|
|
December 31, 2013
|
||||||||||
|
|
Level 2
|
|
Netting
(1)
|
|
Total
|
||||||
|
|
(in thousands)
|
||||||||||
|
Assets:
|
|
|
|
|
|
||||||
|
Commodity derivatives
|
$
|
28,291
|
|
|
$
|
(20,184
|
)
|
|
$
|
8,107
|
|
|
Liabilities:
|
|
|
|
|
|
||||||
|
Commodity derivatives
|
$
|
45,226
|
|
|
$
|
(20,184
|
)
|
|
$
|
25,042
|
|
|
|
Predecessor
|
||||||||||
|
|
December 31, 2012
|
||||||||||
|
|
Level 2
|
|
Netting
(1)
|
|
Total
|
||||||
|
|
(in thousands)
|
||||||||||
|
Assets:
|
|
|
|
|
|
||||||
|
Commodity derivatives
|
$
|
27,277
|
|
|
$
|
(1,725
|
)
|
|
$
|
25,552
|
|
|
Liabilities:
|
|
|
|
|
|
||||||
|
Commodity derivatives
|
$
|
4,075
|
|
|
$
|
(1,725
|
)
|
|
$
|
2,350
|
|
|
(1)
|
Represents counterparty netting under agreements governing such derivatives.
|
|
(in millions)
|
Total
|
|
2014
|
|
2015
|
|
2016
|
|
2017
|
|
2018
|
|
Thereafter
|
||||||||||||||
|
Operating leases
(1)
|
$
|
21
|
|
|
$
|
6
|
|
|
$
|
5
|
|
|
$
|
4
|
|
|
$
|
2
|
|
|
$
|
2
|
|
|
$
|
2
|
|
|
Other commitments
(2)
|
16
|
|
|
11
|
|
|
3
|
|
|
2
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
|
Firm natural gas transportation contracts
(3)
|
214
|
|
|
34
|
|
|
34
|
|
|
33
|
|
|
33
|
|
|
24
|
|
|
56
|
|
|||||||
|
Total
|
$
|
251
|
|
|
$
|
51
|
|
|
$
|
42
|
|
|
$
|
39
|
|
|
$
|
35
|
|
|
$
|
26
|
|
|
$
|
58
|
|
|
(1)
|
Operating leases relate primarily to obligations associated with the Company’s office facilities, vehicles, rail cars and aircraft.
|
|
(2)
|
Other commitments relate primarily to cogeneration facility management services and equipment purchase obligations.
|
|
(3)
|
The Company enters into certain firm commitments to transport natural gas production to market and to transport natural gas for use in the Company’s cogeneration and conventional steam generation facilities. The remaining terms of these contracts range from approximately one to nine years and require a minimum monthly charge regardless of whether the contracted capacity is used or not.
|
|
|
Successor
|
|
|
Predecessor
|
||||
|
(in thousands)
|
December 31, 2013
|
|
|
December 31, 2012
|
||||
|
Plant and pipeline, drilling and other equipment
|
$
|
74,155
|
|
|
|
$
|
18,131
|
|
|
Buildings and leasehold improvements
|
6,515
|
|
|
|
10,110
|
|
||
|
Vehicles
|
2,456
|
|
|
|
9,167
|
|
||
|
|
83,126
|
|
|
|
37,408
|
|
||
|
Less accumulated depreciation
|
(233
|
)
|
|
|
(25,340
|
)
|
||
|
|
$
|
82,893
|
|
|
|
$
|
12,068
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||
|
(in thousands)
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
|
Year Ended December 31, 2012
|
||||||
|
Asset retirement obligations at beginning of year
(1)
|
$
|
94,612
|
|
|
|
$
|
86,746
|
|
|
$
|
64,019
|
|
|
Liabilities added from drilling
|
—
|
|
|
|
10,097
|
|
|
7,249
|
|
|||
|
Settlements
|
—
|
|
|
|
(3,882
|
)
|
|
(3,325
|
)
|
|||
|
Liabilities added from acquisitions
|
—
|
|
|
|
—
|
|
|
2,651
|
|
|||
|
Liabilities associated with assets sold
|
—
|
|
|
|
(40
|
)
|
|
(705
|
)
|
|||
|
Current year accretion expense
|
218
|
|
|
|
7,136
|
|
|
5,858
|
|
|||
|
Revisions of estimates
|
—
|
|
|
|
5,900
|
|
|
10,999
|
|
|||
|
Asset retirement obligations at end of year
|
$
|
94,830
|
|
|
|
$
|
105,957
|
|
|
$
|
86,746
|
|
|
(1)
|
As a result of the application of pushdown accounting, the Company remeasured its asset retirement obligations on the LINN Energy transaction date.
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
|
Year Ended December 31,
|
||||||||||
|
(in thousands)
|
|
|
|
2012
|
|
2011
|
||||||||||
|
Property acquisition costs:
|
|
|
|
|
|
|
|
|
||||||||
|
Proved
|
$
|
—
|
|
|
|
$
|
3,457
|
|
|
$
|
70,700
|
|
|
$
|
149,158
|
|
|
Unproved
|
—
|
|
|
|
463
|
|
|
10,686
|
|
|
6,632
|
|
||||
|
Exploration costs
|
—
|
|
|
|
868
|
|
|
16,405
|
|
|
627
|
|
||||
|
Development costs
|
22,266
|
|
|
|
577,568
|
|
|
696,095
|
|
|
536,666
|
|
||||
|
Asset retirement costs
|
—
|
|
|
|
15,998
|
|
|
18,248
|
|
|
7,448
|
|
||||
|
Total costs incurred
(1)
|
$
|
22,266
|
|
|
|
$
|
598,354
|
|
|
$
|
812,134
|
|
|
$
|
700,531
|
|
|
(1)
|
The total above does not reflect approximately
$41,000
,
$6 million
,
$18 million
and
$29 million
of capitalized interest incurred for the periods from December 17, 2013 through December 31, 2013, and January 1, 2013 through December 16, 2013, and for the years ended December 31, 2012, December 31, 2011, respectively.
|
|
|
Successor
|
|
Predecessor
|
||||
|
(in thousands)
|
December 31, 2013
|
|
December 31, 2012
|
||||
|
Oil and natural gas:
|
|
|
|
||||
|
Proved properties
|
$
|
3,397,785
|
|
|
$
|
4,060,106
|
|
|
Unproved properties
|
1,415,874
|
|
|
236,626
|
|
||
|
|
4,813,659
|
|
|
4,296,732
|
|
||
|
Less accumulated depletion and amortization
|
(10,394
|
)
|
|
(1,180,298
|
)
|
||
|
|
$
|
4,803,265
|
|
|
$
|
3,116,434
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
|
Year Ended December 31,
|
||||||||||
|
|
|
|
|
2012
|
|
2011
|
||||||||||
|
Revenues and other:
|
|
|
|
|
|
|
|
|
||||||||
|
Oil, natural gas and natural gas liquid sales
|
$
|
50,324
|
|
|
|
$
|
1,103,245
|
|
|
$
|
937,261
|
|
|
$
|
870,773
|
|
|
Gains (losses) on oil and natural gas derivatives
|
(5,049
|
)
|
|
|
(34,711
|
)
|
|
64,620
|
|
|
13,908
|
|
||||
|
|
45,275
|
|
|
|
1,068,534
|
|
|
1,001,881
|
|
|
884,681
|
|
||||
|
Production costs:
|
|
|
|
|
|
|
|
|
||||||||
|
Lease operating expenses
|
15,410
|
|
|
|
325,209
|
|
|
243,173
|
|
|
215,854
|
|
||||
|
Transportation expenses
|
2,576
|
|
|
|
32,930
|
|
|
28,624
|
|
|
21,442
|
|
||||
|
Severance and ad valorem taxes
|
2,130
|
|
|
|
41,509
|
|
|
39,374
|
|
|
33,617
|
|
||||
|
|
20,116
|
|
|
|
399,648
|
|
|
311,171
|
|
|
270,913
|
|
||||
|
Other costs:
|
|
|
|
|
|
|
|
|
||||||||
|
Exploration costs
|
—
|
|
|
|
24,048
|
|
|
21,010
|
|
|
1,794
|
|
||||
|
Depletion and amortization
|
10,612
|
|
|
|
275,927
|
|
|
224,836
|
|
|
212,125
|
|
||||
|
Impairment of long-lived assets
|
—
|
|
|
|
—
|
|
|
—
|
|
|
629,252
|
|
||||
|
(Gains) losses on sale of assets and other, net
|
10,208
|
|
|
|
(23
|
)
|
|
(1,782
|
)
|
|
(1,046
|
)
|
||||
|
|
20,820
|
|
|
|
299,952
|
|
|
244,064
|
|
|
842,125
|
|
||||
|
Income tax expense (benefit)
|
—
|
|
|
|
65,280
|
|
|
88,121
|
|
|
(142,228
|
)
|
||||
|
Results of operations
|
$
|
4,339
|
|
|
|
$
|
303,654
|
|
|
$
|
358,525
|
|
|
$
|
(86,129
|
)
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||||
|
|
December 17, 2013 through December 31, 2013
|
|
|
January 1, 2013 through December 16, 2013
|
||||||||||||||
|
|
Oil
MBOE |
|
Natural Gas
MMcf |
|
Total
MBOE
|
|
|
Oil
MBOE
|
|
Natural Gas
MMcf
|
|
Total
MBOE
|
||||||
|
Total proved reserves:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Beginning of period
|
187,892
|
|
|
280,943
|
|
|
234,715
|
|
|
|
204,208
|
|
|
425,519
|
|
|
275,129
|
|
|
Revisions of previous estimates
|
—
|
|
|
—
|
|
|
—
|
|
|
|
(13,536
|
)
|
|
(153,330
|
)
|
|
(39,092
|
)
|
|
Extensions, discoveries and other additions
|
—
|
|
|
—
|
|
|
—
|
|
|
|
10,955
|
|
|
29,756
|
|
|
15,913
|
|
|
Sales of minerals in place
|
—
|
|
|
—
|
|
|
—
|
|
|
|
(2,263
|
)
|
|
(3,071
|
)
|
|
(2,775
|
)
|
|
Production
|
(530
|
)
|
|
(826
|
)
|
|
(667
|
)
|
|
|
(11,472
|
)
|
|
(17,931
|
)
|
|
(14,460
|
)
|
|
End of period
|
187,362
|
|
|
280,117
|
|
|
234,048
|
|
|
|
187,892
|
|
|
280,943
|
|
|
234,715
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Proved developed reserves
|
121,694
|
|
|
202,798
|
|
|
155,494
|
|
|
|
122,224
|
|
|
203,624
|
|
|
156,161
|
|
|
Proved undeveloped reserves
|
65,668
|
|
|
77,319
|
|
|
78,554
|
|
|
|
65,668
|
|
|
77,319
|
|
|
78,554
|
|
|
Total proved reserves
|
187,362
|
|
|
280,117
|
|
|
234,048
|
|
|
|
187,892
|
|
|
280,943
|
|
|
234,715
|
|
|
|
Predecessor
|
||||||||||||||||
|
|
Year Ended December 31, 2012
|
|
Year Ended December 31, 2011
|
||||||||||||||
|
|
Oil
MBOE |
|
Natural Gas
MMcf
|
|
Total
MBOE
|
|
Oil
MBOE |
|
Natural Gas
MMcf
|
|
Total
MBOE
|
||||||
|
Total proved reserves:
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Beginning of year
|
185,880
|
|
|
534,279
|
|
|
274,926
|
|
|
166,181
|
|
|
630,192
|
|
|
271,213
|
|
|
Revisions of previous estimates
|
12,145
|
|
|
(205,845
|
)
|
|
(22,162
|
)
|
|
(4,054
|
)
|
|
(146,349
|
)
|
|
(28,446
|
)
|
|
Extensions, discoveries and other additions
|
8,459
|
|
|
100,129
|
|
|
25,148
|
|
|
19,601
|
|
|
65,992
|
|
|
30,600
|
|
|
Purchase of minerals in place
|
8,304
|
|
|
16,740
|
|
|
11,094
|
|
|
13,193
|
|
|
8,351
|
|
|
14,584
|
|
|
Sales of minerals in place
|
(556
|
)
|
|
—
|
|
|
(556
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Production
|
(10,024
|
)
|
|
(19,784
|
)
|
|
(13,321
|
)
|
|
(9,041
|
)
|
|
(23,907
|
)
|
|
(13,025
|
)
|
|
End of year
|
204,208
|
|
|
425,519
|
|
|
275,129
|
|
|
185,880
|
|
|
534,279
|
|
|
274,926
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Proved developed reserves
|
118,937
|
|
|
187,668
|
|
|
150,216
|
|
|
107,849
|
|
|
221,606
|
|
|
144,783
|
|
|
Proved undeveloped reserves
|
85,271
|
|
|
237,851
|
|
|
124,913
|
|
|
78,031
|
|
|
312,673
|
|
|
130,143
|
|
|
Total proved reserves
|
204,208
|
|
|
425,519
|
|
|
275,129
|
|
|
185,880
|
|
|
534,279
|
|
|
274,926
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||
|
(in thousands)
|
December 31, 2013
|
|
|
December 31, 2012
|
|
December 31, 2011
|
||||||
|
Future estimated revenues
|
$
|
17,863,984
|
|
|
|
$
|
19,738,729
|
|
|
$
|
19,568,628
|
|
|
Future estimated production costs
|
(6,654,536
|
)
|
|
|
(5,884,891
|
)
|
|
(5,226,044
|
)
|
|||
|
Future estimated development costs
|
(1,854,849
|
)
|
|
|
(2,164,780
|
)
|
|
(1,975,429
|
)
|
|||
|
Future estimated income tax expense
|
—
|
|
|
|
(3,344,024
|
)
|
|
(3,770,512
|
)
|
|||
|
Future net cash flows
|
9,354,599
|
|
|
|
8,345,034
|
|
|
8,596,643
|
|
|||
|
10% annual discount for estimated timing of cash flows
|
(4,719,267
|
)
|
|
|
(4,511,619
|
)
|
|
(4,561,364
|
)
|
|||
|
Standardized measure of discounted future net cash flows
|
$
|
4,635,332
|
|
|
|
$
|
3,833,415
|
|
|
$
|
4,035,279
|
|
|
|
|
|
|
|
|
|
||||||
|
Representative NYMEX prices:
(1)
|
|
|
|
|
|
|
||||||
|
Oil (Bbl)
|
$
|
96.89
|
|
|
|
$
|
90.66
|
|
|
$
|
93.72
|
|
|
Natural gas (MMBtu)
|
$
|
3.67
|
|
|
|
$
|
2.88
|
|
|
$
|
4.02
|
|
|
(1)
|
In accordance with SEC regulations, reserves were estimated using the average price during the 12-month period, determined as an unweighted average of the first-day-of-the-month price for each month, excluding escalations based upon future conditions. The average price used to estimate reserves is held constant over the life of the reserves.
|
|
|
Successor
|
|
|
Predecessor
|
||||
|
(in thousands)
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
||||
|
Standardized measure—beginning of period
|
$
|
3,558,595
|
|
|
|
$
|
3,833,415
|
|
|
Sales and transfers of oil, natural gas, and NGL produced during the period
|
(30,208
|
)
|
|
|
(703,597
|
)
|
||
|
Changes in estimated future development costs
|
—
|
|
|
|
20,932
|
|
||
|
Net change in sales and transfer prices and production costs related to future production
|
(1,272
|
)
|
|
|
(214,489
|
)
|
||
|
Extensions, discoveries and improved recovery
|
—
|
|
|
|
189,625
|
|
||
|
Sales of minerals in place
|
—
|
|
|
|
(13,279
|
)
|
||
|
Previously estimated development costs incurred during the period
|
—
|
|
|
|
401,791
|
|
||
|
Net change due to revisions in quantity estimates
|
—
|
|
|
|
(856,118
|
)
|
||
|
Accretion of discount
|
19,184
|
|
|
|
496,718
|
|
||
|
Income taxes
|
1,109,522
|
|
|
|
237,117
|
|
||
|
Changes in production rates and other
|
(20,489
|
)
|
|
|
166,480
|
|
||
|
Net increase (decrease)
|
1,076,737
|
|
|
|
(274,820
|
)
|
||
|
Standardized measure—end of period
|
$
|
4,635,332
|
|
|
|
$
|
3,558,595
|
|
|
|
Predecessor
|
||||||
|
(in thousands)
|
December 31, 2012
|
|
December 31, 2011
|
||||
|
Standardized measure—beginning of year
|
$
|
4,035,279
|
|
|
$
|
2,799,156
|
|
|
Sales and transfers of oil, natural gas, and NGL produced during the period
|
(625,707
|
)
|
|
(599,679
|
)
|
||
|
Changes in estimated future development costs
|
(331,498
|
)
|
|
(274,122
|
)
|
||
|
Net change in sales and transfer prices and production costs related to future production
|
(786,022
|
)
|
|
1,473,454
|
|
||
|
Extensions, discoveries and improved recovery
|
124,466
|
|
|
601,313
|
|
||
|
Purchases of minerals in place
|
114,094
|
|
|
164,383
|
|
||
|
Sales of minerals in place
|
(15,283
|
)
|
|
—
|
|
||
|
Previously estimated development costs incurred during the period
|
497,036
|
|
|
433,660
|
|
||
|
Net change due to revisions in quantity estimates
|
743
|
|
|
(281,765
|
)
|
||
|
Accretion of discount
|
570,505
|
|
|
383,418
|
|
||
|
Income taxes
|
323,128
|
|
|
(634,747
|
)
|
||
|
Changes in production rates and other
|
(73,326
|
)
|
|
(29,792
|
)
|
||
|
Net increase (decrease)
|
(201,864
|
)
|
|
1,236,123
|
|
||
|
Standardized measure—end of year
|
$
|
3,833,415
|
|
|
$
|
4,035,279
|
|
|
|
Predecessor
|
|
|
Successor
|
||||||||||||||||
|
|
Periods Ended
|
|
|
Period Ended
|
||||||||||||||||
|
(in thousands)
|
March 31
|
|
June 30
|
|
September 30
|
|
October 1, 2013
through December 16, 2013 |
|
|
December 17, 2013
through December 31, 2013 |
||||||||||
|
2013
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Oil, natural gas and natural gas liquids sales
|
$
|
266,772
|
|
|
$
|
274,715
|
|
|
$
|
306,183
|
|
|
$
|
255,575
|
|
|
|
$
|
50,324
|
|
|
Electricity sales
|
7,589
|
|
|
9,513
|
|
|
10,046
|
|
|
6,844
|
|
|
|
1,444
|
|
|||||
|
Gains (losses) on oil and natural gas derivatives
|
(737
|
)
|
|
35,622
|
|
|
(45,293
|
)
|
|
(24,303
|
)
|
|
|
(5,049
|
)
|
|||||
|
Total revenues and other, net
|
276,123
|
|
|
322,338
|
|
|
273,014
|
|
|
239,827
|
|
|
|
47,118
|
|
|||||
|
Total expenses
(1)
|
198,239
|
|
|
201,331
|
|
|
202,647
|
|
|
254,305
|
|
|
|
52,892
|
|
|||||
|
(Gains) losses on sales of assets and other, net
|
(23
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
10,208
|
|
|||||
|
Net income (loss)
|
32,434
|
|
|
61,364
|
|
|
28,178
|
|
|
(28,529
|
)
|
|
|
(19,973
|
)
|
|||||
|
|
|
Predecessor
|
||||||||||||||
|
|
|
Quarters Ended
|
||||||||||||||
|
(in thousands)
|
|
March 31
|
|
June 30
|
|
September 30
|
|
December 31
(1)
|
||||||||
|
2012
|
|
|
|
|
|
|
|
|
||||||||
|
Oil, natural gas and natural gas liquids sales
|
|
$
|
233,653
|
|
|
$
|
221,781
|
|
|
$
|
232,916
|
|
|
$
|
248,911
|
|
|
Electricity sales
|
|
5,980
|
|
|
5,860
|
|
|
9,514
|
|
|
8,586
|
|
||||
|
Gains (losses) on oil and natural gas derivatives
|
|
(28,481
|
)
|
|
113,082
|
|
|
(28,287
|
)
|
|
8,306
|
|
||||
|
Total revenues and other, net
|
|
213,629
|
|
|
342,790
|
|
|
216,352
|
|
|
268,355
|
|
||||
|
Total expenses
(1)
|
|
140,876
|
|
|
149,760
|
|
|
166,749
|
|
|
201,291
|
|
||||
|
(Gains) losses on sales of assets and other, net
|
|
(1,763
|
)
|
|
163
|
|
|
(170
|
)
|
|
(12
|
)
|
||||
|
Net income (loss)
|
|
33,898
|
|
|
81,016
|
|
|
18,126
|
|
|
38,499
|
|
||||
|
(1)
|
Includes the following expenses: lease operating, transportation, marketing, general and administrative, exploration, depreciation, depletion and amortization, impairment of long-lived assets and taxes, other than income taxes.
|
|
|
BERRY PETROLEUM COMPANY, LLC
|
|
|
|
|
|
|
Date: March 31, 2014
|
By:
|
/s/ Mark E. Ellis
|
|
|
|
Mark E. Ellis
President and Chief Executive Officer
|
|
|
|
|
|
Date: March 31, 2014
|
By:
|
/s/ David B. Rottino
|
|
|
|
David B. Rottino
Executive Vice President, Business Development and Chief Accounting Officer
|
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
|
|
/s/ Mark E. Ellis
|
|
President and Chief Executive Officer
(Principal Executive Officer)
|
|
March 31, 2014
|
|
Mark E. Ellis
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Kolja Rockov
|
|
Executive Vice President and Chief Financial Officer (Principal Financial Officer)
|
|
March 31, 2014
|
|
Kolja Rockov
|
|
|
|
|
|
|
|
|
|
|
|
/s/ David B. Rottino
|
|
Executive Vice President, Business
Development and Chief Accounting Officer
(Principal Accounting Officer)
|
|
March 31, 2014
|
|
David B. Rottino
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LINN ACQUISITION COMPANY, LLC
|
|
|
|
|
|
As sole member of Berry Petroleum Company, LLC
|
|
|
|
|
|
|
|
|
|
|
/s/ David B. Rottino
|
|
Executive Vice President, Business
Development and Chief Accounting Officer
|
|
March 31, 2014
|
|
David B. Rottino
|
|
|
|
|
|
|
|
|
|
|
|
|
2.1
|
|
Agreement and Plan of Merger, dated as of February 20, 2013, by and among Berry Petroleum Company, Bacchus HoldCo, Inc., Bacchus Merger Sub, Inc., LinnCo, LLC, Linn Acquisition Company, LLC and Linn Energy, LLC, as amended by Amendment No. 1 to Agreement and Plan of Merger, dated as of November 3, 2013 and Amendment No. 2 to Agreement and Plan of Merger, dated as of November 13, 2013 (incorporated by reference to Annex A to the Joint Proxy Statement/Prospectus for 2013 Special Meeting filed on November 14, 2013)
|
|
|
2.2
|
|
Contribution Agreement, dated February 20, 2013, by and between LinnCo, LLC and Linn Energy LLC, as amended by Amendment No. 1 to Contribution Agreement, dated as of November 3, 2013 (incorporated by reference to Annex B to the Joint Proxy Statement/Prospectus for 2013 Special Meeting filed on November 14, 2013)
|
|
|
3.1
|
|
Certificate of Formation (incorporated by reference to Exhibit 3.1 to the Company's Current Report on Form 8-K filed on December 20, 2013)
|
|
|
3.2
|
|
Limited Liability Company Agreement dated December 16, 2013 (incorporated by reference to Exhibit 3.2 to the Company's Current Report on Form 8-K filed on December 20, 2013)
|
|
|
4.1
|
|
Indenture, dated June 15, 2006, between Berry Petroleum Company and Wells Fargo Bank, National Association, as trustee, relating to senior debt securities (incorporated by reference to Exhibit 4.1 to the Company’s Registration Statement on Form S-3 filed on June 15, 2006)
|
|
|
4.2
|
|
Indenture, dated June 15, 2006, between Berry Petroleum Company and Wells Fargo Bank, National Association, as trustee, relating to senior debt securities (incorporated by reference to Exhibit 4.1 to the Company’s Current Report on Form 8-K filed on May 29, 2009)
|
|
|
4.3
|
|
First Supplemental Indenture, dated May 27, 2009, between Berry Petroleum Company and Wells Fargo Bank, National Association, as Trustee, including the form of 10.25% senior note due 2014 (incorporated by reference to Exhibit 4.2 to the Company’s Current Report on Form 8-K filed on May 29, 2009)
|
|
|
4.4
|
|
Second Supplemental Indenture, dated November 1, 2010, between Berry Petroleum Company and Wells Fargo Bank, National Association, as trustee, including the form of 6.75% senior note due 2020 (incorporated by reference to Exhibit 4.2 to the Company’s Current Report on Form 8-K filed on November 1, 2010)
|
|
|
4.5
|
|
Third Supplemental Indenture, dated March 9, 2012, between Berry Petroleum Company and Wells Fargo Bank, National Association, as trustee, including the form of 6.375% senior note due 2022 (incorporated by reference to Exhibit 4.2 to the Company’s Current Report on Form 8-K filed on March 9, 2012)
|
|
|
10.1
|
|
Second Amended and Restated Credit Agreement, dated November 15, 2010, by and among Berry Petroleum Company, Wells Fargo Bank, N.A., as administrative agent, and the lenders party thereto (incorporated by reference to Exhibit 99.1 to the Registrant’s Current Report on Form 8-K filed on November 17, 2010)
|
|
|
10.2
|
|
First Amendment to the Second Amended and Restated Credit Agreement, dated April 13, 2011, by and among Berry Petroleum Company, Wells Fargo Bank, N.A., as administrative agent, and the lenders party thereto (incorporated by reference to Exhibit 4.1 to the Registrant's Current Report on Form 8-K filed on April 13, 2011)
|
|
|
10.3
|
|
Second Amendment to the Second Amended and Restated Credit Agreement, dated June 17, 2011, by and among Berry Petroleum Company, Wells Fargo Bank, N.A., as administrative agent, and the lenders party thereto. (incorporated by reference to Exhibit 4.1 to the Registrant’s Quarterly Report on Form 10-Q filed on November 3, 2011)
|
|
|
10.4
|
|
Third Amendment to the Second Amended and Restated Credit Agreement, dated October 26, 2011, by and among Berry Petroleum Company, Wells Fargo Bank, N.A. and the other lenders party thereto (incorporated by reference to Exhibit 4.1 to the Registrant’s Current Report on Form 8-K filed on October 27, 2011)
|
|
|
10.5
|
|
Fourth Amendment to the Second Amended and Restated Credit Agreement dated April 13, 2012 by and among the Registrant and Wells Fargo Bank, N.A. and other lenders (incorporated by reference to Exhibit 4.1 to the Registrant’s Current Report on Form 8-K filed on April 17, 2012)
|
|
|
10.6
|
|
Fifth Amendment to its Second Amended and Restated Credit Agreement, dated May 21, 2012, by and among Berry Petroleum Company, Wells Fargo Bank, N.A., as administrative agent, and the lenders party thereto (incorporated by reference to Exhibit 10.1 to the Company’s Quarterly Report on Form 10-Q filed on October 24, 2013)
|
|
|
10.7
|
|
Sixth Amendment to its Second Amended and Restated Credit Agreement, dated October 22, 2013, by and among Berry Petroleum Company, Wells Fargo Bank, N.A., as administrative agent, and the lenders party thereto (incorporated by reference to Exhibit 10.2 to the Company’s Quarterly Report on Form 10-Q filed on October 24, 2013)
|
|
|
10.8
|
|
Seventh Amendment to Second Amended and Restated Credit Agreement of Berry Petroleum Company, LLC, dated December 16, 2013, among Berry Petroleum Company, LLC as Borrower, Wells Fargo Bank, National Association as Administrative Agent, and the Lenders and agents party thereto
(incorporated by reference to Exhibit 10.37 to Linn Energy, LLC’s Annual Report on Form 10-K filed on February 27, 2014)
|
|
|
10.9
|
|
Eighth Amendment to Second Amended and Restated Credit Agreement of Berry Petroleum Company, LLC, dated February 21, 2014, among Berry Petroleum Company, LLC as Borrower, Wells Fargo Bank, National Association as Administrative Agent, and the Lenders and agents party thereto
(incorporated by reference to Exhibit 10.38 to Linn Energy, LLC’s Annual Report on Form 10-K filed on February 27, 2014)
|
|
|
|
|
The Registrant is party to other debt instruments not filed herewith under which the total amount of securities authorized does not exceed 10% of the total assets of Berry. Pursuant to paragraph 4(iii)(A) of Item 601(b) of Regulation S-K, Berry agrees to furnish a copy of such instruments to the SEC upon request.
|
|
|
10.10**
|
|
Carry and Earning Agreement, dated June 7, 2006, between Registrant and EnCana Oil & Gas (USA), Inc. (incorporated by reference to Exhibit 99.2 to the Registrant’s Current Report on Form 8-K filed on June 19, 2006)
|
|
|
10.11**
|
|
Crude Oil Supply Agreement between the Registrant and Holly Refining and Marketing Company - Woods Cross (incorporated by reference to Exhibit 10.22 to the Registrant’s Annual Report on Form 10‑K for the year ended December 31, 2006, filed on February 28, 2007)
|
|
|
10.12**
|
|
Crude Oil Purchase Contract dated March 20, 2009, between the Registrant and Tesoro Corporation (incorporated by reference to Exhibit 10.1 to the Registrant’s Quarterly Report on Form 10-Q filed on April 30, 2009)
|
|
|
10.13**
|
|
Crude Oil Purchase Contract dated July 9, 2012 between the Registrant and ExxonMobil Oil Corporation (incorporated by reference to Exhibit 10.1 to the Registrant’s Quarterly Report on Form 10-Q filed on November 1, 2012)
|
|
|
10.14**
|
|
Crude Oil Purchase Contract dated October 5, 2010 between the Registrant and ExxonMobil Oil Corporation (incorporated by reference to Exhibit 10.1 to the Registrant’s Quarterly Report on Form 10-Q filed on October 27, 2010)
|
|
|
10.15*
|
|
Parent Support Agreement dated March 25, 2014 between the Registrant and Linn Energy, LLC
|
|
|
12.1*
|
|
Computation of Ratio of Earnings to Fixed Charges
|
|
|
23.1*
|
|
Consent of DeGolyer and MacNaughton.
|
|
|
31.1*
|
|
Section 302 Certification of Chief Executive Officer
|
|
|
31.2*
|
|
Section 302 Certification of Chief Financial Officer
|
|
|
32.1*
|
|
Section 906 Certification of Chief Executive Officer
|
|
|
32.2*
|
|
Section 906 Certification of Chief Financial Officer
|
|
|
99.1*
|
|
2013 Report of DeGolyer and MacNaughton
|
|
|
101.INS†
|
|
XBRL Instance Document
|
|
|
101.SCH†
|
|
XBRL Taxonomy Extension Schema Document
|
|
|
101.CAL†
|
|
XBRL Taxonomy Extension Calculation Linkbase Document
|
|
|
101.DEF†
|
|
XBRL Taxonomy Extension Definition Linkbase Document
|
|
|
101.LAB†
|
|
XBRL Taxonomy Extension Label Linkbase Data Document
|
|
|
101.PRE†
|
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
†
|
Furnished herewith.
|
|
|
LINN ENERGY, LLC
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ David B. Rottino
|
|
|
Name: David B. Rottino
|
|
|
|
Title: Executive Vice President, Business Development and Chief Accounting Officer
|
|
|
Acknowledged as of the date first set forth
above by:
|
|
|
|
|
|
|
|
BERRY PETROLEUM COMPANY, LLC
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Candice J. Wells
|
|
|
Name: Candice J. Wells
|
|
|
|
Title: Vice President, General Counsel and Corporate Secretary
|
||
|
|
Successor
|
|
|
|
Predecessor
|
|||||||||||||||||||||
|
|
December 17, 2013
through December 31, 2013 |
|
|
|
January 1, 2013
through December 16, 2013 |
|
12/31/2012
|
|
12/31/2011
|
|
|
12/31/2010
|
|
12/31/2009
|
||||||||||||
|
Income (loss) from continuing operations before income taxes
|
$
|
(19,973
|
)
|
|
|
|
$
|
158,727
|
|
|
$
|
259,660
|
|
|
$
|
(370,291
|
)
|
|
|
$
|
136,492
|
|
|
$
|
67,888
|
|
|
Interest expense
|
3,963
|
|
|
|
|
96,127
|
|
|
83,136
|
|
|
72,807
|
|
|
|
66,541
|
|
|
50,738
|
|
||||||
|
Amortization of capitalized interest
|
—
|
|
|
|
|
2,902
|
|
|
2,116
|
|
|
1,813
|
|
|
|
—
|
|
|
—
|
|
||||||
|
Capitalized interest
|
41
|
|
|
|
|
6,145
|
|
|
17,915
|
|
|
29,117
|
|
|
|
28,321
|
|
|
30,107
|
|
||||||
|
Earnings
|
$
|
(16,010
|
)
|
|
|
|
$
|
257,756
|
|
|
$
|
344,912
|
|
|
$
|
(295,671
|
)
|
|
|
$
|
203,033
|
|
|
$
|
118,626
|
|
|
Ratio of earnings to fixed charges
|
—
|
|
(1)
|
|
|
2.5
|
|
|
3.4
|
|
|
—
|
|
(1)
|
|
2.1
|
|
|
1.5
|
|
||||||
|
(1)
|
For the period from December 17, 2013, through December 31, 2013, earnings were insufficient to cover fixed charges by approximately $20 million, primarily due to approximately $16 million in costs associated with the LINN Energy transaction. For the year ended December 31, 2011, earnings were insufficient to cover fixed charges by approximately $398 million, primarily due to pre-tax, noncash impairment charges of approximately $625 million associated with natural gas properties in east Texas related to a decline in natural gas prices.
|
|
/s/ Mark E. Ellis
|
|
|
Mark E. Ellis
|
|
|
President and Chief Executive Officer
|
|
|
/s/ Kolja Rockov
|
|
|
Kolja Rockov
|
|
|
Executive Vice President and Chief Financial Officer
|
|
|
1.
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
|
2.
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
|
Date: March 31, 2014
|
/s/ Mark E. Ellis
|
|
|
Mark E. Ellis
|
|
|
President and Chief Executive Officer
|
|
1.
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
|
2.
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
|
Date: March 31, 2014
|
/s/ Kolja Rockov
|
|
|
Kolja Rockov
|
|
|
Executive Vice President and Chief Financial Officer
|
|
|
|
Proved
|
||||
|
|
|
Developed
|
|
Undeveloped
|
|
Total
|
|
|
|
|
|
|
|
|
|
Future Gross Revenue, M$
|
|
11,917,893
|
|
5,946,091
|
|
17,863,984
|
|
Production and Ad Valorem Taxes, M$
|
|
503,305
|
|
313,908
|
|
817,213
|
|
Operating Expenses, M$
|
|
3,972,346
|
|
1,864,978
|
|
5,837,324
|
|
Capital Costs, M$
|
|
334,155
|
|
1,520,695
|
|
1,854,850
|
|
Future Net Revenue, M$
|
|
7,108,087
|
|
2,246,511
|
|
9,354,598
|
|
Present Worth at 10 Percent, M$
|
|
3,813,808
|
|
821,524
|
|
4,635,332
|
|
|
|
|
|
|
|
|
|
Note: Future income tax expenses were not taken into account in the preparation of these estimates.
|
||||||
|
|
/s/ DeGOLYER and MacNAUGHTON
|
|
|
DeGOLYER and MacNAUGHTON
|
|
|
Texas Registered Engineering Firm F-716
|
|
|
/s/ Paul J. Szatkowski, P.E.
|
|
|
Paul J. Szatkowski, P.E.
|
|
|
Senior Vice President
|
|
|
DeGolyer and MacNaughton
|
|
1.
|
That I am a Senior Vice President with DeGolyer and MacNaughton, which company did prepare the letter report addressed to Linn dated February 4, 2014, and that I, as Senior Vice President, was responsible for the preparation of this report.
|
|
2.
|
That I attended Texas A&M University, and that I graduated with a Bachelor of Science degree in Petroleum Engineering in 1974; that I am a Registered Professional Engineer in the State of Texas; that I am a member of the International Society of Petroleum Engineers and the American Association of Petroleum Geologists; and that I have in excess of 39 years of experience in oil and gas reservoir studies and reserves evaluations.
|
|
|
/s/ Paul J. Szatkowski, P.E.
|
|
|
Paul J. Szatkowski, P.E.
|
|
|
Senior Vice President
|
|
|
DeGolyer and MacNaughton
|