x
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
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 assets; and
|
•
|
maintaining a strong financial position by investing capital in a disciplined manner.
|
|
Year Ended December 31,
|
|||||||
|
2014
|
|
2013
|
|
2012
|
|||
|
|
|
|
|
|
|||
Gross wells:
|
|
|
|
|
|
|||
Productive
|
411
|
|
|
340
|
|
|
467
|
|
Dry
|
—
|
|
|
—
|
|
|
3
|
|
|
411
|
|
|
340
|
|
|
470
|
|
Net development wells:
|
|
|
|
|
|
|||
Productive
|
407
|
|
|
311
|
|
|
431
|
|
Dry
|
—
|
|
|
—
|
|
|
3
|
|
|
407
|
|
|
311
|
|
|
434
|
|
Net exploratory wells:
|
|
|
|
|
|
|||
Productive
|
—
|
|
|
—
|
|
|
—
|
|
Dry
|
—
|
|
|
—
|
|
|
5
|
|
|
—
|
|
|
—
|
|
|
5
|
|
|
Oil Wells
|
|
Natural Gas Wells
|
|
Total Wells
|
||||||||||||
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Operated
|
3,187
|
|
|
2,774
|
|
|
2,621
|
|
|
1,630
|
|
|
5,808
|
|
|
4,404
|
|
Nonoperated
|
19
|
|
|
6
|
|
|
208
|
|
|
26
|
|
|
227
|
|
|
32
|
|
|
3,206
|
|
|
2,780
|
|
|
2,829
|
|
|
1,656
|
|
|
6,035
|
|
|
4,436
|
|
|
Developed Acreage
|
|
Undeveloped Acreage
|
|
Total Acreage
|
||||||||||||
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
||||||
|
(in thousands)
|
||||||||||||||||
Leasehold acreage
(1)
|
590
|
|
|
443
|
|
|
140
|
|
|
90
|
|
|
730
|
|
|
533
|
|
(1)
|
Excludes approximately 47,000 undeveloped net acres subject to drill-to-earn agreements.
|
|
2015
|
|
2016
|
|
2017
|
||||||||||||
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
||||||
|
(in thousands)
|
||||||||||||||||
Leasehold acreage
|
29
|
|
|
16
|
|
|
4
|
|
|
2
|
|
|
22
|
|
|
11
|
|
Estimated proved developed reserves:
|
|
||
Oil (MMBbls)
|
104
|
|
|
NGL (MMBbls)
|
15
|
|
|
Natural gas (Bcf)
|
552
|
|
|
Total (MMBOE)
|
211
|
|
|
|
|
||
Estimated proved undeveloped reserves:
|
|
||
Oil (MMBbls)
|
40
|
|
|
NGL (MMBbls)
|
5
|
|
|
Natural gas (Bcf)
|
135
|
|
|
Total (MMBOE)
|
68
|
|
|
|
|
||
Estimated total proved reserves (MMBOE)
|
279
|
|
|
Proved developed reserves as a percentage of total proved reserves
|
76
|
%
|
|
Standardized measure of discounted future net cash flows (in millions)
(1)
|
$
|
4,330
|
|
|
|
||
Representative NYMEX prices:
(2)
|
|
||
Oil (Bbl)
|
$
|
95.27
|
|
Natural gas (MMBtu)
|
$
|
4.35
|
|
(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)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Rockies Express Pipeline
|
|
Meeker, CO
|
|
Clarington, OH
|
|
25,000
|
|
|
2/2008 to 1/2018
|
|
$
|
1.13
|
|
(1)
|
$
|
31,906
|
|
Rockies Express Pipeline
|
|
Meeker, CO
|
|
Clarington, OH
|
|
10,000
|
|
|
6/2009 to 11/2019
|
|
1.09
|
|
(1)
|
19,420
|
|
||
Questar Pipeline
|
|
Chipeta Plant, UT
|
|
Various UT locations
|
|
6,200
|
|
|
2/2013 to 2/2021
|
|
0.17
|
|
|
2,039
|
|
||
Ruby Pipeline
|
|
Opal, WY
|
|
Malin, OR
|
|
37,857
|
|
|
8/2011 to 7/2021
|
|
0.95
|
|
|
86,419
|
|
||
Wyoming Interstate
Company Pipeline
|
|
Meeker, CO
|
|
Opal, WY
|
|
37,857
|
|
|
8/2011 to 7/2021
|
|
0.31
|
|
|
27,900
|
|
||
Questar Pipeline
|
|
Chipeta Plant, UT
|
|
Goshen, UT
|
|
5,000
|
|
|
9/2003 to 10/2022
|
|
0.26
|
|
|
3,679
|
|
||
Questar Pipeline
|
|
Brundage Canyon, UT
|
|
Chipeta Plant, UT
|
|
15,640
|
|
|
9/2013 to 8/2023
|
|
0.17
|
|
|
9,036
|
|
||
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
180,399
|
|
(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 2014
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Cogen 38
|
|
Transition
|
|
PG&E
|
|
June 2015
|
(1)
|
35
|
|
|
—
|
|
|
17,100
|
|
Cogen 18
|
|
PURPA
|
|
PG&E
|
|
Sept. 2019
|
|
10
|
|
|
6
|
|
|
6,600
|
|
Cogen 42
|
|
RFO
|
|
Edison
|
|
July 2021
|
|
37
|
|
|
3
|
|
|
13,700
|
|
(1)
|
Pending CPUC approval, a new seven-year RFO PPA with Edison will become effective on July 1, 2015.
|
•
|
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;
|
•
|
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;
|
•
|
plans, objectives, expectations and intentions; and
|
•
|
integration of the assets and operations acquired in the exchanges of properties, which may take longer than anticipated, may be more costly than anticipated as a result of unexpected factors or events and may have an unanticipated adverse effect on the Company’s business.
|
•
|
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;
|
•
|
capital and operating expenditures;
|
•
|
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 $1.3 billion for the year ended December 31, 2014, compared to $50 million and $1.1 billion for the periods from December 17, 2013 through December 31, 2013, and January 1, 2013 through December 16, 2013, respectively;
|
•
|
average daily production of 51.7 MBOE/d for the year ended December 31, 2014, compared to 44.5 MBOE/d and 41.3 MBOE/d for the periods from December 17, 2013 through December 31, 2013, and January 1, 2013 through December 16, 2013, respectively;
|
•
|
net income of approximately $23 million for the year ended December 31, 2014, compared to a net loss of $20 million and net income of $93 million for the periods from December 17, 2013 through December 31, 2013, and January 1, 2013 through December 16, 2013, respectively;
|
•
|
net cash provided by operating activities of approximately $583 million for the year ended December 31, 2014, compared to $57 million and $443 million for the periods from December 17, 2013 through December 31, 2013, and January 1, 2013 through December 16, 2013, respectively;
|
•
|
capital expenditures, excluding acquisitions, of approximately $574 million for the year ended December 31, 2014, compared to $17 million and $595 million for the periods from December 17, 2013 through December 31, 2013, and January 1, 2013 through December 16, 2013, respectively; and
|
•
|
411 wells drilled (all successful) for the year ended December 31, 2014, compared to 340 wells drilled (all successful) for the year ended December 31, 2013.
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
Year Ended December 31, 2014
|
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
|
Year Ended December 31, 2012
|
||||||||
(in thousands)
|
|
|
|
|
|
|
|
|
||||||||
Revenues and other:
|
|
|
|
|
|
|
|
|
||||||||
Oil sales
|
$
|
1,146,047
|
|
|
$
|
45,655
|
|
|
|
$
|
1,006,539
|
|
|
$
|
855,290
|
|
Natural gas sales
|
125,539
|
|
|
3,416
|
|
|
|
67,877
|
|
|
55,573
|
|
||||
NGL sales
|
26,816
|
|
|
1,253
|
|
|
|
28,829
|
|
|
26,398
|
|
||||
Total oil, natural gas and NGL sales
|
1,298,402
|
|
|
50,324
|
|
|
|
1,103,245
|
|
|
937,261
|
|
||||
Electricity sales
|
40,022
|
|
|
1,444
|
|
|
|
33,992
|
|
|
29,940
|
|
||||
Gains (losses) on oil and natural gas derivatives
|
78,784
|
|
|
(5,049
|
)
|
|
|
(34,711
|
)
|
|
64,620
|
|
||||
Marketing and other revenues
|
14,081
|
|
|
399
|
|
|
|
8,776
|
|
|
9,305
|
|
||||
|
1,431,289
|
|
|
47,118
|
|
|
|
1,111,302
|
|
|
1,041,126
|
|
||||
Expenses:
|
|
|
|
|
|
|
|
|
||||||||
Lease operating expenses
|
364,540
|
|
|
15,410
|
|
|
|
295,811
|
|
|
232,266
|
|
||||
Electricity generation expenses
|
28,171
|
|
|
1,257
|
|
|
|
22,485
|
|
|
19,975
|
|
||||
Transportation expenses
|
41,842
|
|
|
2,576
|
|
|
|
46,774
|
|
|
39,531
|
|
||||
Marketing expenses
|
8,084
|
|
|
376
|
|
|
|
7,593
|
|
|
6,873
|
|
||||
General and administrative expenses
|
102,787
|
|
|
20,298
|
|
|
|
122,991
|
|
|
71,564
|
|
||||
Exploration costs
|
—
|
|
|
—
|
|
|
|
24,048
|
|
|
21,010
|
|
||||
Depreciation, depletion and amortization
|
302,353
|
|
|
10,845
|
|
|
|
279,757
|
|
|
227,700
|
|
||||
Impairment of long-lived assets
|
253,362
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
Taxes, other than income taxes
|
97,708
|
|
|
2,130
|
|
|
|
57,063
|
|
|
39,757
|
|
||||
(Gains) losses on sale of assets and other, net
|
120,786
|
|
|
10,208
|
|
|
|
(23
|
)
|
|
(1,782
|
)
|
||||
|
1,319,633
|
|
|
63,100
|
|
|
|
856,499
|
|
|
656,894
|
|
||||
Other income and (expenses)
|
(88,991
|
)
|
|
(3,991
|
)
|
|
|
(96,076
|
)
|
|
(124,572
|
)
|
||||
Income (loss) before income taxes
|
22,665
|
|
|
(19,973
|
)
|
|
|
158,727
|
|
|
259,660
|
|
||||
Income tax expense
|
69
|
|
|
—
|
|
|
|
65,280
|
|
|
88,121
|
|
||||
Net income (loss)
|
$
|
22,596
|
|
|
$
|
(19,973
|
)
|
|
|
$
|
93,447
|
|
|
$
|
171,539
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
Year Ended December 31, 2014
|
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
|
Year Ended December 31, 2012
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Average daily production:
|
|
|
|
|
|
|
|
|
||||||||
Oil (MBbls/d)
|
36.7
|
|
|
33.1
|
|
|
|
30.6
|
|
|
25.6
|
|
||||
Natural gas (MMcf/d)
|
79.3
|
|
|
55.1
|
|
|
|
51.2
|
|
|
54.1
|
|
||||
NGL (MBbls/d)
|
1.8
|
|
|
2.3
|
|
|
|
2.2
|
|
|
1.8
|
|
||||
Total (MBOE/d)
|
51.7
|
|
|
44.5
|
|
|
|
41.3
|
|
|
36.4
|
|
||||
|
|
|
|
|
|
|
|
|
||||||||
Weighted average prices:
(1)
|
|
|
|
|
|
|
|
|
||||||||
Oil (Bbl)
|
$
|
85.56
|
|
|
$
|
92.05
|
|
|
|
$
|
93.96
|
|
|
$
|
92.29
|
|
Natural gas (Mcf)
|
$
|
4.34
|
|
|
$
|
4.14
|
|
|
|
$
|
3.79
|
|
|
$
|
2.80
|
|
NGL (Bbl)
|
$
|
39.96
|
|
|
$
|
36.85
|
|
|
|
$
|
37.95
|
|
|
$
|
41.20
|
|
|
|
|
|
|
|
|
|
|
||||||||
Average NYMEX prices:
|
|
|
|
|
|
|
|
|
||||||||
Oil (Bbl)
|
$
|
93.00
|
|
|
$
|
98.88
|
|
|
|
$
|
98.01
|
|
|
$
|
94.20
|
|
Natural gas (MMBtu)
|
$
|
4.41
|
|
|
$
|
4.38
|
|
|
|
$
|
3.70
|
|
|
$
|
2.79
|
|
|
|
|
|
|
|
|
|
|
||||||||
Costs per BOE of production:
|
|
|
|
|
|
|
|
|
||||||||
Lease operating expenses
|
$
|
19.30
|
|
|
$
|
23.10
|
|
|
|
$
|
20.46
|
|
|
$
|
17.43
|
|
Transportation expenses
|
$
|
2.22
|
|
|
$
|
3.86
|
|
|
|
$
|
3.23
|
|
|
$
|
2.97
|
|
General and administrative expenses
|
$
|
5.44
|
|
|
$
|
30.43
|
|
|
|
$
|
8.51
|
|
|
$
|
5.37
|
|
Depreciation, depletion and amortization
|
$
|
16.01
|
|
|
$
|
16.26
|
|
|
|
$
|
19.35
|
|
|
$
|
17.09
|
|
Taxes, other than income taxes
|
$
|
5.17
|
|
|
$
|
3.19
|
|
|
|
$
|
3.95
|
|
|
$
|
2.98
|
|
(1)
|
Does not include the effect of gains (losses) on derivatives.
|
|
Successor
|
|
|
Predecessor
|
||||||||
|
Year Ended December 31, 2014
|
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
|
Year Ended December 31, 2012
|
||||
|
|
|
|
|
|
|
|
|
||||
Average daily production (MBOE/d):
|
|
|
|
|
|
|
|
|
||||
California
|
26.0
|
|
|
23.0
|
|
|
|
20.8
|
|
|
18.0
|
|
Uinta Basin
|
10.9
|
|
|
9.6
|
|
|
|
8.0
|
|
|
6.1
|
|
Permian Basin
|
7.2
|
|
|
8.0
|
|
|
|
8.2
|
|
|
6.7
|
|
Hugoton Basin
|
4.0
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
Piceance Basin
|
1.9
|
|
|
2.1
|
|
|
|
2.3
|
|
|
3.0
|
|
East Texas
|
1.7
|
|
|
1.8
|
|
|
|
2.0
|
|
|
2.6
|
|
|
51.7
|
|
|
44.5
|
|
|
|
41.3
|
|
|
36.4
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
Year Ended December 31, 2014
|
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
|
Year Ended December 31, 2012
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Electricity sales (in thousands)
|
$
|
40,022
|
|
|
$
|
1,444
|
|
|
|
$
|
33,992
|
|
|
$
|
29,940
|
|
Electricity generation expenses (in thousands)
|
$
|
28,171
|
|
|
$
|
1,257
|
|
|
|
$
|
22,485
|
|
|
$
|
19,975
|
|
Electric power produced (Mwh/d)
|
2,071
|
|
|
2,217
|
|
|
|
1,950
|
|
|
2,097
|
|
||||
Electric power sold (Mwh/d)
|
1,882
|
|
|
1,999
|
|
|
|
1,797
|
|
|
1,918
|
|
||||
Average sales price per Mwh
|
$
|
59.80
|
|
|
$
|
48.15
|
|
|
|
$
|
53.78
|
|
|
$
|
40.79
|
|
Fuel gas cost per MMBtu (including transportation)
|
$
|
4.52
|
|
|
$
|
4.58
|
|
|
|
$
|
3.72
|
|
|
$
|
2.89
|
|
Estimated natural gas volumes consumed to produce electricity (MMBtu/d)
(1)
|
14,948
|
|
|
16,142
|
|
|
|
14,536
|
|
|
15,415
|
|
(1)
|
Estimate is based on the historical allocation of fuel costs to electricity.
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
Year Ended December 31, 2014
|
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
|
Year Ended December 31, 2012
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Average net volume of steam injected (Bbls/d)
|
251,726
|
|
|
229,909
|
|
|
|
201,617
|
|
|
169,605
|
|
||||
Fuel gas cost per MMBtu (including transportation)
|
$
|
4.52
|
|
|
$
|
4.58
|
|
|
|
$
|
3.72
|
|
|
$
|
2.89
|
|
Estimated natural gas volumes consumed to produce steam (MMBtu/d)
|
90,320
|
|
|
82,275
|
|
|
|
69,792
|
|
|
54,540
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
Year Ended December 31, 2014
|
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
|
Year Ended December 31, 2012
|
||||||||
(in thousands)
|
|
|
|
|
|
|
|
|
||||||||
Severance taxes
|
$
|
25,113
|
|
|
$
|
1,248
|
|
|
|
$
|
17,514
|
|
|
$
|
15,543
|
|
Ad valorem taxes
|
54,819
|
|
|
882
|
|
|
|
23,995
|
|
|
23,831
|
|
||||
California carbon allowances
|
17,751
|
|
|
—
|
|
|
|
15,554
|
|
|
—
|
|
||||
Other
|
25
|
|
|
—
|
|
|
|
—
|
|
|
383
|
|
||||
|
$
|
97,708
|
|
|
$
|
2,130
|
|
|
|
$
|
57,063
|
|
|
$
|
39,757
|
|
•
|
Net loss of approximately $50 million, including costs to sell of approximately $2 million, on the Permian Basin Assets Sale;
|
•
|
Net loss of approximately $30 million on the noncash exchange of a portion of its Permian Basin properties to Exxon Mobil Corporation for properties in California’s South Belridge Field; and
|
•
|
Net loss of approximately $34 million on the noncash exchange of a portion of its Permian Basin properties to Exxon Mobil Corporation and its affiliates, including its wholly owned subsidiary XTO Energy Inc., for properties in the Hugoton Basin.
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
Year Ended December 31, 2014
|
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
|
Year Ended December 31, 2012
|
||||||||
(in thousands)
|
|
|
|
|
|
|
|
|
||||||||
Interest expense, net of amounts capitalized
|
$
|
(87,948
|
)
|
|
$
|
(3,963
|
)
|
|
|
$
|
(96,127
|
)
|
|
$
|
(83,136
|
)
|
Loss on extinguishment of debt
|
—
|
|
|
—
|
|
|
|
—
|
|
|
(41,545
|
)
|
||||
Other, net
|
(1,043
|
)
|
|
(28
|
)
|
|
|
51
|
|
|
109
|
|
||||
|
$
|
(88,991
|
)
|
|
$
|
(3,991
|
)
|
|
|
$
|
(96,076
|
)
|
|
$
|
(124,572
|
)
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
Year Ended December 31, 2014
|
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
|
Year Ended December 31, 2012
|
||||||||
(in thousands)
|
|
|
|
|
|
|
|
|
||||||||
Net cash:
|
|
|
|
|
|
|
|
|
||||||||
Provided by operating activities
|
$
|
583,480
|
|
|
$
|
56,678
|
|
|
|
$
|
442,968
|
|
|
$
|
501,439
|
|
Used in investing activities
|
(516,222
|
)
|
|
(17,478
|
)
|
|
|
(586,982
|
)
|
|
(758,172
|
)
|
||||
Provided by (used in) financing activities
|
(116,713
|
)
|
|
(439,272
|
)
|
|
|
599,687
|
|
|
256,747
|
|
||||
Net increase (decrease) in cash and cash equivalents
|
$
|
(49,455
|
)
|
|
$
|
(400,072
|
)
|
|
|
$
|
455,673
|
|
|
$
|
14
|
|
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||
|
Year Ended December 31, 2014
|
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
|
Year Ended December 31, 2012
|
||||||||
(in thousands)
|
|
|
|
|
|
|
|
|
||||||||
Cash flow from investing activities:
|
|
|
|
|
|
|
|
|
||||||||
Property acquisitions
|
$
|
—
|
|
|
$
|
—
|
|
|
|
$
|
(3,933
|
)
|
|
$
|
(78,313
|
)
|
Development of oil and natural gas properties
|
(523,889
|
)
|
|
(17,478
|
)
|
|
|
(594,579
|
)
|
|
(693,866
|
)
|
||||
Proceeds from sale of properties and equipment and other
|
7,667
|
|
|
—
|
|
|
|
11,530
|
|
|
14,007
|
|
||||
|
$
|
(516,222
|
)
|
|
$
|
(17,478
|
)
|
|
|
$
|
(586,982
|
)
|
|
$
|
(758,172
|
)
|
|
|
Payments Due
|
||||||||||||||||||
Contractual Obligations
|
|
Total
|
|
2015
|
|
2016 - 2017
|
|
2018 - 2019
|
|
2020 and Beyond
|
||||||||||
|
|
(in thousands)
|
||||||||||||||||||
Long-term debt obligations:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Credit Facility
|
|
$
|
1,173,175
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,173,175
|
|
|
$
|
—
|
|
Senior notes
|
|
899,133
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
899,133
|
|
|||||
Interest
(1)
|
|
560,187
|
|
|
89,768
|
|
|
179,537
|
|
|
156,044
|
|
|
134,838
|
|
|||||
Operating lease obligations:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Office, property and equipment leases
|
|
13,865
|
|
|
4,384
|
|
|
6,059
|
|
|
2,443
|
|
|
979
|
|
|||||
Other:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Asset retirement obligations
|
|
121,760
|
|
|
3,101
|
|
|
4,833
|
|
|
5,227
|
|
|
108,599
|
|
|||||
Firm natural gas transportation contracts
(2)
|
|
180,399
|
|
|
33,418
|
|
|
66,863
|
|
|
46,499
|
|
|
33,619
|
|
|||||
Purchase obligations and other
(3)
|
|
5,294
|
|
|
2,852
|
|
|
2,442
|
|
|
—
|
|
|
—
|
|
|||||
|
|
$
|
2,953,813
|
|
|
$
|
133,523
|
|
|
$
|
259,734
|
|
|
$
|
1,383,388
|
|
|
$
|
1,177,168
|
|
(1)
|
Represents interest on the Credit Facility computed at 2.67% through maturity in April 2019. Interest on the November 2020 Senior Notes and September 2022 Senior Notes, as defined in Note 3, computed at fixed rates of 6.75% and 6.375%, respectively.
|
(2)
|
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 three to nine years and require a minimum monthly charge regardless of whether the contracted capacity is used or not.
|
(3)
|
Primarily represents cogeneration facility management services and equipment purchase obligations.
|
|
|
Page
|
|
|
|
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
||
|
|
December 31,
|
||||||
|
2014
|
|
2013
|
||||
ASSETS
|
|
|
|
||||
Current assets:
|
|
|
|
||||
Cash and cash equivalents
|
$
|
1,586
|
|
|
$
|
51,041
|
|
Accounts receivable - trade, net
|
100,359
|
|
|
122,855
|
|
||
Derivative instruments
|
43,694
|
|
|
5,596
|
|
||
Other current assets
|
59,259
|
|
|
30,833
|
|
||
Total current assets
|
204,898
|
|
|
210,325
|
|
||
|
|
|
|
||||
Noncurrent assets:
|
|
|
|
||||
Oil and natural gas properties (successful efforts method)
|
4,872,059
|
|
|
4,813,659
|
|
||
Less accumulated depletion and amortization
|
(525,007
|
)
|
|
(10,394
|
)
|
||
|
4,347,052
|
|
|
4,803,265
|
|
||
|
|
|
|
||||
Other property and equipment
|
115,999
|
|
|
83,126
|
|
||
Less accumulated depreciation
|
(8,452
|
)
|
|
(233
|
)
|
||
|
107,547
|
|
|
82,893
|
|
||
|
|
|
|
||||
Derivative instruments
|
—
|
|
|
2,511
|
|
||
Advance to affiliate
|
293,627
|
|
|
—
|
|
||
Other noncurrent assets
|
14,284
|
|
|
8,051
|
|
||
|
307,911
|
|
|
10,562
|
|
||
Total noncurrent assets
|
4,762,510
|
|
|
4,896,720
|
|
||
Total assets
|
$
|
4,967,408
|
|
|
$
|
5,107,045
|
|
|
|
|
|
||||
LIABILITIES AND MEMBER’S EQUITY
|
|
|
|
||||
Current liabilities:
|
|
|
|
||||
Accounts payable and accrued expenses
|
$
|
242,350
|
|
|
$
|
264,271
|
|
Derivative instruments
|
—
|
|
|
20,393
|
|
||
Other accrued liabilities
|
19,087
|
|
|
28,993
|
|
||
Current portion of long-term debt
|
—
|
|
|
211,558
|
|
||
Total current liabilities
|
261,437
|
|
|
525,215
|
|
||
|
|
|
|
||||
Noncurrent liabilities:
|
|
|
|
||||
Credit facility
|
1,173,175
|
|
|
1,173,175
|
|
||
Senior notes, net
|
913,777
|
|
|
916,428
|
|
||
Derivative instruments
|
—
|
|
|
4,649
|
|
||
Other noncurrent liabilities
|
200,015
|
|
|
192,091
|
|
||
Total noncurrent liabilities
|
2,286,967
|
|
|
2,286,343
|
|
||
|
|
|
|
||||
Commitments and contingencies (Note 10)
|
|
|
|
||||
|
|
|
|
||||
Member’s equity:
|
|
|
|
||||
Additional paid-in capital
|
2,416,381
|
|
|
2,315,460
|
|
||
Accumulated income (deficit)
|
2,623
|
|
|
(19,973
|
)
|
||
|
2,419,004
|
|
|
2,295,487
|
|
||
Total liabilities and member’s equity
|
$
|
4,967,408
|
|
|
$
|
5,107,045
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
Year Ended December 31, 2014
|
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
|
Year Ended December 31, 2012
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Revenues and other:
|
|
|
|
|
|
|
|
|
||||||||
Oil, natural gas and natural gas liquids sales
|
$
|
1,298,402
|
|
|
$
|
50,324
|
|
|
|
$
|
1,103,245
|
|
|
$
|
937,261
|
|
Electricity sales
|
40,022
|
|
|
1,444
|
|
|
|
33,992
|
|
|
29,940
|
|
||||
Gains (losses) on oil and natural gas derivatives
|
78,784
|
|
|
(5,049
|
)
|
|
|
(34,711
|
)
|
|
64,620
|
|
||||
Marketing revenues
|
10,889
|
|
|
399
|
|
|
|
7,827
|
|
|
7,631
|
|
||||
Other revenues
|
3,192
|
|
|
—
|
|
|
|
949
|
|
|
1,674
|
|
||||
|
1,431,289
|
|
|
47,118
|
|
|
|
1,111,302
|
|
|
1,041,126
|
|
||||
Expenses:
|
|
|
|
|
|
|
|
|
||||||||
Lease operating expenses
|
364,540
|
|
|
15,410
|
|
|
|
295,811
|
|
|
232,266
|
|
||||
Electricity generation expenses
|
28,171
|
|
|
1,257
|
|
|
|
22,485
|
|
|
19,975
|
|
||||
Transportation expenses
|
41,842
|
|
|
2,576
|
|
|
|
46,774
|
|
|
39,531
|
|
||||
Marketing expenses
|
8,084
|
|
|
376
|
|
|
|
7,593
|
|
|
6,873
|
|
||||
General and administrative expenses
|
102,787
|
|
|
20,298
|
|
|
|
122,991
|
|
|
71,564
|
|
||||
Exploration costs
|
—
|
|
|
—
|
|
|
|
24,048
|
|
|
21,010
|
|
||||
Depreciation, depletion and amortization
|
302,353
|
|
|
10,845
|
|
|
|
279,757
|
|
|
227,700
|
|
||||
Impairment of long-lived assets
|
253,362
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
Taxes, other than income taxes
|
97,708
|
|
|
2,130
|
|
|
|
57,063
|
|
|
39,757
|
|
||||
(Gains) losses on sale of assets and other, net
|
120,786
|
|
|
10,208
|
|
|
|
(23
|
)
|
|
(1,782
|
)
|
||||
|
1,319,633
|
|
|
63,100
|
|
|
|
856,499
|
|
|
656,894
|
|
||||
Other income and (expenses):
|
|
|
|
|
|
|
|
|
||||||||
Interest expense, net of amounts capitalized
|
(87,948
|
)
|
|
(3,963
|
)
|
|
|
(96,127
|
)
|
|
(83,136
|
)
|
||||
Loss on extinguishment of debt
|
—
|
|
|
—
|
|
|
|
—
|
|
|
(41,545
|
)
|
||||
Other, net
|
(1,043
|
)
|
|
(28
|
)
|
|
|
51
|
|
|
109
|
|
||||
|
(88,991
|
)
|
|
(3,991
|
)
|
|
|
(96,076
|
)
|
|
(124,572
|
)
|
||||
Income (loss) before income taxes
|
22,665
|
|
|
(19,973
|
)
|
|
|
158,727
|
|
|
259,660
|
|
||||
Income tax expense
|
69
|
|
|
—
|
|
|
|
65,280
|
|
|
88,121
|
|
||||
Net income (loss)
|
$
|
22,596
|
|
|
$
|
(19,973
|
)
|
|
|
$
|
93,447
|
|
|
$
|
171,539
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
Year Ended December 31, 2014
|
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
|
Year Ended December 31, 2012
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss)
|
$
|
22,596
|
|
|
$
|
(19,973
|
)
|
|
|
$
|
93,447
|
|
|
$
|
171,539
|
|
Other comprehensive income, net of income taxes:
|
|
|
|
|
|
|
|
|
||||||||
Amortization of accumulated other comprehensive loss related to de-designated hedges, net of income tax benefit of $3,382 for the year ended December 31, 2012
|
—
|
|
|
—
|
|
|
|
—
|
|
|
5,517
|
|
||||
Other comprehensive income
|
—
|
|
|
—
|
|
|
|
—
|
|
|
5,517
|
|
||||
Comprehensive income (loss)
|
$
|
22,596
|
|
|
$
|
(19,973
|
)
|
|
|
$
|
93,447
|
|
|
$
|
177,056
|
|
|
Class A
|
|
Class B
|
|
Additional Paid-In Capital
|
|
Accumulated Income
|
|
Accumulated
Other
Comprehensive
Loss
|
|
Total
Shareholders’
Equity
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
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 Income (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
|
|
|||
Capital contribution from affiliate
|
220,000
|
|
|
—
|
|
|
220,000
|
|
|||
Distributions to affiliate
|
(119,079
|
)
|
|
—
|
|
|
(119,079
|
)
|
|||
Net income
|
—
|
|
|
22,596
|
|
|
22,596
|
|
|||
December 31, 2014
|
$
|
2,416,381
|
|
|
$
|
2,623
|
|
|
$
|
2,419,004
|
|
(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
|
||||||||||||
|
Year Ended December 31, 2014
|
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
|
Year Ended December 31, 2012
|
||||||||
|
|
|
|
|
|
|
|
|
||||||||
Cash flow from operating activities:
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss)
|
$
|
22,596
|
|
|
$
|
(19,973
|
)
|
|
|
$
|
93,447
|
|
|
$
|
171,539
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
|
|
|
|
|
||||||||
Depreciation, depletion and amortization
|
302,353
|
|
|
10,845
|
|
|
|
279,757
|
|
|
227,700
|
|
||||
Impairment of long-lived assets
|
253,362
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
Stock-based compensation expense
|
—
|
|
|
—
|
|
|
|
12,576
|
|
|
9,819
|
|
||||
Loss on extinguishment of debt
|
—
|
|
|
—
|
|
|
|
—
|
|
|
6,842
|
|
||||
Amortization and write-off of deferred financing fees
|
(4,913
|
)
|
|
(615
|
)
|
|
|
6,685
|
|
|
7,031
|
|
||||
Change in book overdraft
|
—
|
|
|
—
|
|
|
|
(14,885
|
)
|
|
(1,220
|
)
|
||||
Losses on sale of assets and other, net
|
111,374
|
|
|
—
|
|
|
|
14,907
|
|
|
12,028
|
|
||||
Deferred income taxes
|
69
|
|
|
—
|
|
|
|
76,644
|
|
|
82,881
|
|
||||
Derivatives activities:
|
|
|
|
|
|
|
|
|
||||||||
Total (gains) losses
|
(78,784
|
)
|
|
5,049
|
|
|
|
34,711
|
|
|
(64,620
|
)
|
||||
Cash settlements
|
6,738
|
|
|
—
|
|
|
|
182
|
|
|
4,927
|
|
||||
Cash settlements on canceled derivatives
|
12,281
|
|
|
—
|
|
|
|
—
|
|
|
14,659
|
|
||||
Amortization of accumulated other comprehensive loss
|
—
|
|
|
—
|
|
|
|
—
|
|
|
8,899
|
|
||||
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
||||||||
(Increase) decrease in accounts receivable - trade, net
|
16,483
|
|
|
71,434
|
|
|
|
(97,653
|
)
|
|
(6,740
|
)
|
||||
(Increase) decrease in other assets
|
(15,949
|
)
|
|
10,613
|
|
|
|
996
|
|
|
(6,203
|
)
|
||||
Increase (decrease) in accounts payable and accrued expenses
|
(3,719
|
)
|
|
(8,078
|
)
|
|
|
28,187
|
|
|
23,507
|
|
||||
Increase (decrease) in other liabilities
|
(38,411
|
)
|
|
(12,597
|
)
|
|
|
7,414
|
|
|
10,390
|
|
||||
Net cash provided by operating activities
|
583,480
|
|
|
56,678
|
|
|
|
442,968
|
|
|
501,439
|
|
||||
Cash flow from investing activities:
|
|
|
|
|
|
|
|
|
||||||||
Property acquisitions
|
—
|
|
|
—
|
|
|
|
(3,933
|
)
|
|
(78,313
|
)
|
||||
Development of oil and natural gas properties
|
(523,889
|
)
|
|
(17,478
|
)
|
|
|
(594,579
|
)
|
|
(693,866
|
)
|
||||
Proceeds from sale of properties and equipment and other
|
7,667
|
|
|
—
|
|
|
|
11,530
|
|
|
14,007
|
|
||||
Net cash used in investing activities
|
(516,222
|
)
|
|
(17,478
|
)
|
|
|
(586,982
|
)
|
|
(758,172
|
)
|
||||
Cash flow from financing activities:
|
|
|
|
|
|
|
|
|
||||||||
Proceeds from borrowings
|
—
|
|
|
—
|
|
|
|
1,225,475
|
|
|
2,067,200
|
|
||||
Repayments of debt
|
(206,124
|
)
|
|
—
|
|
|
|
(615,200
|
)
|
|
(1,785,799
|
)
|
||||
Dividends paid
|
—
|
|
|
(4,272
|
)
|
|
|
(13,204
|
)
|
|
(17,549
|
)
|
||||
Financing fees and other, net
|
(11,510
|
)
|
|
—
|
|
|
|
(459
|
)
|
|
(11,841
|
)
|
||||
Proceeds from stock option exercises
|
—
|
|
|
—
|
|
|
|
730
|
|
|
3,687
|
|
||||
Capital contribution from affiliate
|
220,000
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
Distributions to affiliate
|
(119,079
|
)
|
|
(435,000
|
)
|
|
|
—
|
|
|
—
|
|
||||
Excess tax benefit from stock-based compensation
|
—
|
|
|
—
|
|
|
|
2,345
|
|
|
1,049
|
|
||||
Net cash provided by (used in) financing activities
|
(116,713
|
)
|
|
(439,272
|
)
|
|
|
599,687
|
|
|
256,747
|
|
||||
Net increase (decrease) in cash and cash equivalents
|
(49,455
|
)
|
|
(400,072
|
)
|
|
|
455,673
|
|
|
14
|
|
||||
Cash and cash equivalents:
|
|
|
|
|
|
|
|
|
||||||||
Beginning
|
51,041
|
|
|
451,113
|
|
|
|
312
|
|
|
298
|
|
||||
Ending
|
$
|
1,586
|
|
|
$
|
51,041
|
|
|
|
$
|
455,985
|
|
|
$
|
312
|
|
|
December 31,
|
||||||
|
2014
|
|
2013
|
||||
|
(in thousands)
|
||||||
|
|
|
|
||||
Prepaid expenses
|
$
|
1,210
|
|
|
$
|
3,652
|
|
California carbon allowance inventories
|
38,409
|
|
|
15,895
|
|
||
Oil inventories
|
4,034
|
|
|
7,436
|
|
||
Materials inventories
|
1,747
|
|
|
3,036
|
|
||
Receivables from exchanges of properties and divestitures, and other
|
13,859
|
|
|
814
|
|
||
Other current assets
|
$
|
59,259
|
|
|
$
|
30,833
|
|
|
December 31,
|
||||||
|
2014
|
|
2013
|
||||
|
(in thousands)
|
||||||
|
|
|
|
||||
Accrued interest
|
$
|
15,803
|
|
|
$
|
18,926
|
|
Accrued compensation
|
—
|
|
|
6,749
|
|
||
Asset retirement obligations
|
3,101
|
|
|
3,318
|
|
||
Other
|
183
|
|
|
—
|
|
||
Other accrued liabilities
|
$
|
19,087
|
|
|
$
|
28,993
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
Year Ended December 31, 2014
|
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
|
Year Ended December 31, 2012
|
||||||||
(in thousands)
|
|
|
|
|
|
|
|
|
||||||||
Cash payments for interest, net of amounts capitalized
|
$
|
95,915
|
|
|
$
|
—
|
|
|
|
$
|
87,495
|
|
|
$
|
64,602
|
|
Cash payments for income taxes
|
$
|
—
|
|
|
$
|
—
|
|
|
|
$
|
622
|
|
|
$
|
4,227
|
|
|
|
|
|
|
|
|
|
|
||||||||
Noncash investing activities:
|
|
|
|
|
|
|
|
|
||||||||
Accrued capital expenditures
|
$
|
59,884
|
|
|
$
|
77,001
|
|
|
|
$
|
70,866
|
|
|
$
|
98,020
|
|
|
December 31,
|
||||||
|
2014
|
|
2013
|
||||
|
(in thousands, except percentages)
|
||||||
|
|
|
|
||||
Credit facility
(1)
|
$
|
1,173,175
|
|
|
$
|
1,173,175
|
|
10.25% senior notes due June 2014
|
—
|
|
|
205,257
|
|
||
6.75% senior notes due November 2020
|
299,970
|
|
|
300,000
|
|
||
6.375% senior notes due September 2022
|
599,163
|
|
|
600,000
|
|
||
Net unamortized premiums
|
14,644
|
|
|
22,729
|
|
||
Total debt, net
|
2,086,952
|
|
|
2,301,161
|
|
||
Less current maturities
|
—
|
|
|
(211,558
|
)
|
||
Total long-term debt, net
|
$
|
2,086,952
|
|
|
$
|
2,089,603
|
|
(1)
|
Variable interest rate of
2.67%
at both
December 31, 2014
, and
December 31, 2013
.
|
|
December 31, 2014
|
|
December 31, 2013
|
||||||||||||
|
Carrying Value
|
|
Fair Value
|
|
Carrying Value
|
|
Fair Value
|
||||||||
|
(in thousands)
|
||||||||||||||
|
|
|
|
|
|
|
|
||||||||
Credit facility
|
$
|
1,173,175
|
|
|
$
|
1,173,175
|
|
|
$
|
1,173,175
|
|
|
$
|
1,173,175
|
|
Senior notes, net
|
913,777
|
|
|
699,462
|
|
|
1,127,986
|
|
|
1,128,527
|
|
||||
Total debt, net
|
$
|
2,086,952
|
|
|
$
|
1,872,637
|
|
|
$
|
2,301,161
|
|
|
$
|
2,301,702
|
|
2017
|
103.188
|
%
|
2018
|
102.125
|
%
|
2019
|
101.063
|
%
|
2020 and thereafter
|
100.000
|
%
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
Year Ended December 31, 2014
|
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
|
Year Ended December 31, 2012
|
||||||||
(in thousands)
|
|
|
|
|
|
|
|
|
||||||||
Current taxes:
|
|
|
|
|
|
|
|
|
||||||||
Federal
|
$
|
—
|
|
|
$
|
—
|
|
|
|
$
|
(225
|
)
|
|
$
|
286
|
|
State
|
—
|
|
|
—
|
|
|
|
(11,043
|
)
|
|
4,954
|
|
||||
Deferred taxes:
|
|
|
|
|
|
|
|
|
||||||||
Federal
|
—
|
|
|
—
|
|
|
|
56,620
|
|
|
80,083
|
|
||||
State
|
69
|
|
|
—
|
|
|
|
19,928
|
|
|
2,798
|
|
||||
|
$
|
69
|
|
|
$
|
—
|
|
|
|
$
|
65,280
|
|
|
$
|
88,121
|
|
|
Successor
|
|
|
Predecessor
|
||||||||
|
Year Ended December 31, 2014
|
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
|
Year Ended December 31, 2012
|
||||
|
|
|
|
|
|
|
|
|
||||
Federal statutory rate
|
35
|
%
|
|
35
|
%
|
|
|
35
|
%
|
|
35
|
%
|
State, net of federal tax benefit
|
—
|
|
|
—
|
|
|
|
3
|
|
|
3
|
|
Income excluded from nontaxable entities
|
(35
|
)
|
|
(35
|
)
|
|
|
—
|
|
|
—
|
|
Deferred state rate impact
|
—
|
|
|
—
|
|
|
|
—
|
|
|
(1
|
)
|
Research and development credits
|
—
|
|
|
—
|
|
|
|
—
|
|
|
(3
|
)
|
Net impact to uncertain income tax positions
|
—
|
|
|
—
|
|
|
|
(2
|
)
|
|
—
|
|
Transaction costs
|
—
|
|
|
—
|
|
|
|
4
|
|
|
—
|
|
Other
|
—
|
|
|
—
|
|
|
|
1
|
|
|
—
|
|
Effective rate
|
—
|
%
|
|
—
|
%
|
|
|
41
|
%
|
|
34
|
%
|
|
Successor
|
|
|
Predecessor
|
||||
|
December 31, 2014
|
|
|
December 31, 2013
|
||||
(in thousands)
|
|
|
|
|
||||
Deferred tax assets:
|
|
|
|
|
||||
Net operating loss carryforwards
|
$
|
—
|
|
|
|
$
|
—
|
|
Other
|
—
|
|
|
|
—
|
|
||
|
—
|
|
|
|
—
|
|
||
Deferred tax liabilities:
|
|
|
|
|
||||
Property and equipment principally due to differences in depreciation
|
—
|
|
|
|
—
|
|
||
Other
|
69
|
|
|
|
—
|
|
||
|
69
|
|
|
|
—
|
|
||
Net deferred tax liabilities
|
$
|
69
|
|
|
|
$
|
—
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
Year Ended December 31, 2014
|
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
|
Year Ended December 31, 2012
|
||||||||
(in thousands)
|
|
|
|
|
|
|
|
|
||||||||
Unrecognized tax benefits at beginning of period
|
$
|
—
|
|
|
$
|
—
|
|
|
|
$
|
22,553
|
|
|
$
|
2,864
|
|
Increases for positions taken in current year
|
—
|
|
|
—
|
|
|
|
50
|
|
|
21
|
|
||||
Increases (decreases) for positions taken in a prior year
|
—
|
|
|
—
|
|
|
|
(635
|
)
|
|
20,458
|
|
||||
Decreases for settlements with taxing authorities
|
—
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
Decreases for lapses in the applicable statute of limitations
|
—
|
|
|
—
|
|
|
|
(1,862
|
)
|
|
(790
|
)
|
||||
Unrecognized tax benefits at end of period
|
$
|
—
|
|
|
$
|
—
|
|
|
|
$
|
20,106
|
|
|
$
|
22,553
|
|
|
Number of
Shares
|
|
Weighted
Average
Exercise
Price
|
|
Aggregate
Intrinsic Value
(in thousands)
(1)
|
|
Weighted
Average
Remaining
Contractual
Term (Years)
|
|||||
|
|
|
|
|
|
|
|
|||||
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
|
|
|
Expected volatility
|
50.00%
|
Risk-free rate
|
0.95%
|
Dividend yield
|
0.57%
|
Expected term (in years)
|
5.2
|
|
|
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 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 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
|
|
|
Number of simulations
|
100,000
|
Expected volatility
|
50%
|
Risk-free rate
|
0.42%
|
|
December 31,
|
||||||
|
2014
|
|
2013
|
||||
|
(in thousands)
|
||||||
Assets:
|
|
|
|
||||
Commodity derivatives
|
$
|
60,843
|
|
|
$
|
28,291
|
|
Liabilities:
|
|
|
|
||||
Commodity derivatives
|
$
|
17,149
|
|
|
$
|
45,226
|
|
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).
|
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.
|
|
December 31, 2014
|
||||||||||
|
Level 2
|
|
Netting
(1)
|
|
Total
|
||||||
|
(in thousands)
|
||||||||||
Assets:
|
|
|
|
|
|
||||||
Commodity derivatives
|
$
|
60,843
|
|
|
$
|
(17,149
|
)
|
|
$
|
43,694
|
|
Liabilities:
|
|
|
|
|
|
||||||
Commodity derivatives
|
$
|
17,149
|
|
|
$
|
(17,149
|
)
|
|
$
|
—
|
|
|
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
|
|
(1)
|
Represents counterparty netting under agreements governing such derivatives.
|
|
December 31,
|
||||||
|
2014
|
|
2013
|
||||
|
(in thousands)
|
||||||
|
|
|
|
||||
Plant and pipeline, drilling and other equipment
|
$
|
101,655
|
|
|
$
|
74,155
|
|
Buildings and leasehold improvements
|
10,585
|
|
|
6,515
|
|
||
Vehicles
|
3,759
|
|
|
2,456
|
|
||
|
115,999
|
|
|
83,126
|
|
||
Less accumulated depreciation
|
(8,452
|
)
|
|
(233
|
)
|
||
|
$
|
107,547
|
|
|
$
|
82,893
|
|
|
Total
|
|
2015
|
|
2016
|
|
2017
|
|
2018
|
|
2019
|
|
Thereafter
|
||||||||||||||
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Operating leases
(1)
|
$
|
13,865
|
|
|
$
|
4,384
|
|
|
$
|
3,801
|
|
|
$
|
2,258
|
|
|
$
|
1,269
|
|
|
$
|
1,174
|
|
|
$
|
979
|
|
Other commitments
(2)
|
5,294
|
|
|
2,852
|
|
|
2,442
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|||||||
Firm natural gas transportation contracts
(3)
|
180,399
|
|
|
33,418
|
|
|
33,446
|
|
|
33,417
|
|
|
23,972
|
|
|
22,527
|
|
|
33,619
|
|
|||||||
Total
|
$
|
199,558
|
|
|
$
|
40,654
|
|
|
$
|
39,689
|
|
|
$
|
35,675
|
|
|
$
|
25,241
|
|
|
$
|
23,701
|
|
|
$
|
34,598
|
|
(1)
|
Operating leases relate primarily to obligations associated with the Company’s office facilities, vehicles and rail cars.
|
(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
|
||||||||
|
Year Ended December 31, 2014
|
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
||||||
(in thousands)
|
|
|
|
|
|
|
||||||
Asset retirement obligations at beginning of period
(1)
|
$
|
94,830
|
|
|
$
|
94,612
|
|
|
|
$
|
86,746
|
|
Liabilities added from drilling
|
5,124
|
|
|
—
|
|
|
|
10,097
|
|
|||
Settlements
|
(5,260
|
)
|
|
—
|
|
|
|
(3,882
|
)
|
|||
Liabilities added from acquisitions
|
25,223
|
|
|
—
|
|
|
|
—
|
|
|||
Liabilities associated with assets divested
|
(5,460
|
)
|
|
—
|
|
|
|
(40
|
)
|
|||
Current year accretion expense
|
5,670
|
|
|
218
|
|
|
|
7,136
|
|
|||
Revision of estimates
|
1,633
|
|
|
—
|
|
|
|
5,900
|
|
|||
Asset retirement obligations at end of period
|
$
|
121,760
|
|
|
$
|
94,830
|
|
|
|
$
|
105,957
|
|
(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
|
||||||||||||
|
Year Ended December 31, 2014
|
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
|
Year Ended December 31, 2012
|
||||||||
(in thousands)
|
|
|
|
|
|
|
|
|
||||||||
Property acquisition costs:
|
|
|
|
|
|
|
|
|
||||||||
Proved
|
$
|
478,311
|
|
|
$
|
—
|
|
|
|
$
|
3,457
|
|
|
$
|
70,700
|
|
Unproved
|
—
|
|
|
—
|
|
|
|
463
|
|
|
10,686
|
|
||||
Exploration costs
|
148
|
|
|
—
|
|
|
|
868
|
|
|
16,405
|
|
||||
Development costs
|
555,629
|
|
|
22,266
|
|
|
|
577,568
|
|
|
696,095
|
|
||||
Asset retirement costs
|
6,064
|
|
|
—
|
|
|
|
15,998
|
|
|
18,248
|
|
||||
Total costs incurred
(1)
|
$
|
1,040,152
|
|
|
$
|
22,266
|
|
|
|
$
|
598,354
|
|
|
$
|
812,134
|
|
(1)
|
The total above does not reflect approximately
$6 million
,
$41,000
,
$6 million
and
$18 million
of capitalized interest incurred for the year ended
December 31, 2014
, for the periods from December 17, 2013 through December 31, 2013, and January 1, 2013 through December 16, 2013, and for the year ended
December 31, 2012
, respectively.
|
|
December 31,
|
||||||
|
2014
|
|
2013
|
||||
|
(in thousands)
|
||||||
|
|
|
|
||||
Oil and natural gas:
|
|
|
|
||||
Proved properties
|
$
|
4,025,595
|
|
|
$
|
3,397,785
|
|
Unproved properties
|
846,464
|
|
|
1,415,874
|
|
||
|
4,872,059
|
|
|
4,813,659
|
|
||
Less accumulated depletion and amortization
|
(525,007
|
)
|
|
(10,394
|
)
|
||
|
$
|
4,347,052
|
|
|
$
|
4,803,265
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||
|
Year Ended December 31, 2014
|
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
|
Year Ended December 31, 2012
|
||||||||
(in thousands)
|
|
|
|
|
|
|
|
|
||||||||
Revenues and other:
|
|
|
|
|
|
|
|
|
||||||||
Oil, natural gas and natural gas liquid sales
|
$
|
1,298,402
|
|
|
$
|
50,324
|
|
|
|
$
|
1,103,245
|
|
|
$
|
937,261
|
|
Gains (losses) on oil and natural gas derivatives
|
78,784
|
|
|
(5,049
|
)
|
|
|
(34,711
|
)
|
|
64,620
|
|
||||
|
1,377,186
|
|
|
45,275
|
|
|
|
1,068,534
|
|
|
1,001,881
|
|
||||
Production costs:
|
|
|
|
|
|
|
|
|
||||||||
Lease operating expenses
|
364,540
|
|
|
15,410
|
|
|
|
295,811
|
|
|
232,266
|
|
||||
Transportation expenses
|
41,842
|
|
|
2,576
|
|
|
|
46,774
|
|
|
39,531
|
|
||||
Severance taxes, ad valorem taxes and California carbon allowances
|
97,683
|
|
|
2,130
|
|
|
|
57,063
|
|
|
39,374
|
|
||||
|
504,065
|
|
|
20,116
|
|
|
|
399,648
|
|
|
311,171
|
|
||||
Other costs:
|
|
|
|
|
|
|
|
|
||||||||
Exploration costs
|
—
|
|
|
—
|
|
|
|
24,048
|
|
|
21,010
|
|
||||
Depletion and amortization
|
294,107
|
|
|
10,612
|
|
|
|
275,927
|
|
|
224,836
|
|
||||
Impairment of long-lived assets
|
253,362
|
|
|
—
|
|
|
|
—
|
|
|
—
|
|
||||
(Gains) losses on sale of assets and other, net
|
112,303
|
|
|
10,208
|
|
|
|
(23
|
)
|
|
(1,782
|
)
|
||||
|
659,772
|
|
|
20,820
|
|
|
|
299,952
|
|
|
244,064
|
|
||||
Income tax expense
|
69
|
|
|
—
|
|
|
|
65,280
|
|
|
88,121
|
|
||||
Results of operations
|
$
|
213,280
|
|
|
$
|
4,339
|
|
|
|
$
|
303,654
|
|
|
$
|
358,525
|
|
|
Successor
|
|||||||
|
Year Ended December 31, 2014
|
|||||||
|
Oil
MBbls |
|
Natural Gas
MMcf
|
|
Total
MBOE
|
|||
|
|
|
|
|
|
|||
Total proved reserves:
|
|
|
|
|
|
|||
Beginning of year
|
187,362
|
|
|
280,117
|
|
|
234,048
|
|
Revisions of previous estimates
|
(10,647
|
)
|
|
42,514
|
|
|
(3,561
|
)
|
Extensions, discoveries and other additions
|
20,435
|
|
|
35,552
|
|
|
26,360
|
|
Purchases of minerals in place
|
22,533
|
|
|
408,857
|
|
|
90,676
|
|
Sales of minerals in place
|
(41,216
|
)
|
|
(51,065
|
)
|
|
(49,727
|
)
|
Production
|
(14,065
|
)
|
|
(28,938
|
)
|
|
(18,888
|
)
|
End of year
|
164,402
|
|
|
687,037
|
|
|
278,908
|
|
|
|
|
|
|
|
|||
Proved developed reserves
|
119,039
|
|
|
552,184
|
|
|
211,069
|
|
Proved undeveloped reserves
|
45,363
|
|
|
134,853
|
|
|
67,839
|
|
Total proved reserves
|
164,402
|
|
|
687,037
|
|
|
278,908
|
|
|
Successor
|
|
|
Predecessor
|
||||||||||||||
|
December 17, 2013 through December 31, 2013
|
|
|
January 1, 2013 through December 16, 2013
|
||||||||||||||
|
Oil
MBbls |
|
Natural Gas
MMcf |
|
Total
MBOE
|
|
|
Oil
MBbls
|
|
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
|
|||||||
|
Oil
MBbls |
|
Natural Gas
MMcf
|
|
Total
MBOE
|
|||
|
|
|
|
|
|
|||
Total proved reserves:
|
|
|
|
|
|
|||
Beginning of year
|
185,880
|
|
|
534,279
|
|
|
274,926
|
|
Revisions of previous estimates
|
12,145
|
|
|
(205,845
|
)
|
|
(22,162
|
)
|
Extensions, discoveries and other additions
|
8,459
|
|
|
100,129
|
|
|
25,148
|
|
Purchases of minerals in place
|
8,304
|
|
|
16,740
|
|
|
11,094
|
|
Sales of minerals in place
|
(556
|
)
|
|
—
|
|
|
(556
|
)
|
Production
|
(10,024
|
)
|
|
(19,784
|
)
|
|
(13,321
|
)
|
End of year
|
204,208
|
|
|
425,519
|
|
|
275,129
|
|
|
|
|
|
|
|
|||
Proved developed reserves
|
118,937
|
|
|
187,668
|
|
|
150,216
|
|
Proved undeveloped reserves
|
85,271
|
|
|
237,851
|
|
|
124,913
|
|
Total proved reserves
|
204,208
|
|
|
425,519
|
|
|
275,129
|
|
|
Successor
|
|
|
Predecessor
|
||||||||
|
December 31, 2014
|
|
December 31, 2013
|
|
|
December 31, 2012
|
||||||
(in thousands)
|
|
|
|
|
|
|
||||||
Future estimated revenues
|
$
|
16,844,678
|
|
|
$
|
17,863,984
|
|
|
|
$
|
19,738,729
|
|
Future estimated production costs
|
(7,742,035
|
)
|
|
(6,654,536
|
)
|
|
|
(5,884,891
|
)
|
|||
Future estimated development costs
|
(1,132,807
|
)
|
|
(1,854,849
|
)
|
|
|
(2,164,780
|
)
|
|||
Future estimated income tax expense
|
—
|
|
|
—
|
|
|
|
(3,344,024
|
)
|
|||
Future net cash flows
|
7,969,836
|
|
|
9,354,599
|
|
|
|
8,345,034
|
|
|||
10% annual discount for estimated timing of cash flows
|
(3,639,459
|
)
|
|
(4,719,267
|
)
|
|
|
(4,511,619
|
)
|
|||
Standardized measure of discounted future net cash flows
|
$
|
4,330,377
|
|
|
$
|
4,635,332
|
|
|
|
$
|
3,833,415
|
|
|
|
|
|
|
|
|
||||||
Representative NYMEX prices:
(1)
|
|
|
|
|
|
|
||||||
Oil (Bbl)
|
$
|
95.27
|
|
|
$
|
96.89
|
|
|
|
$
|
90.66
|
|
Natural gas (MMBtu)
|
4.35
|
|
|
3.67
|
|
|
|
2.88
|
|
(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
|
||
|
December 31, 2014
|
||
(in thousands)
|
|
||
Standardized measure—beginning of year
|
$
|
4,635,332
|
|
Sales and transfers of oil, natural gas and NGL produced during the period
|
(794,337
|
)
|
|
Changes in estimated future development costs
|
68,290
|
|
|
Net change in sales and transfer prices and production costs related to future production
|
(1,020,605
|
)
|
|
Extensions, discoveries and improved recovery
|
674,392
|
|
|
Purchases of minerals in place
|
548,256
|
|
|
Sales of minerals in place
|
(486,903
|
)
|
|
Previously estimated development costs incurred during the period
|
269,473
|
|
|
Net change due to revisions in quantity estimates
|
(66,696
|
)
|
|
Accretion of discount
|
463,533
|
|
|
Changes in production rates and other
|
39,642
|
|
|
Net decrease
|
(304,955
|
)
|
|
Standardized measure—end of year
|
$
|
4,330,377
|
|
|
Successor
|
|
|
Predecessor
|
||||
|
December 17, 2013
through December 31, 2013 |
|
|
January 1, 2013
through December 16, 2013 |
||||
(in thousands)
|
|
|
|
|
||||
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
|
||
|
December 31, 2012
|
||
(in thousands)
|
|
||
Standardized measure—beginning of year
|
$
|
4,035,279
|
|
Sales and transfers of oil, natural gas and NGL produced during the period
|
(625,707
|
)
|
|
Changes in estimated future development costs
|
(331,498
|
)
|
|
Net change in sales and transfer prices and production costs related to future production
|
(786,022
|
)
|
|
Extensions, discoveries and improved recovery
|
124,466
|
|
|
Purchases of minerals in place
|
114,094
|
|
|
Sales of minerals in place
|
(15,283
|
)
|
|
Previously estimated development costs incurred during the period
|
497,036
|
|
|
Net change due to revisions in quantity estimates
|
743
|
|
|
Accretion of discount
|
570,505
|
|
|
Income taxes
|
323,128
|
|
|
Changes in production rates and other
|
(73,326
|
)
|
|
Net decrease
|
(201,864
|
)
|
|
Standardized measure—end of year
|
$
|
3,833,415
|
|
|
|
Successor
|
||||||||||||||
|
|
Quarters Ended
|
||||||||||||||
|
|
March 31
|
|
June 30
|
|
September 30
|
|
December 31
|
||||||||
(in thousands)
|
|
|
|
|
|
|
|
|
||||||||
2014:
|
|
|
|
|
|
|
|
|
||||||||
Oil, natural gas and natural gas liquids sales
|
|
$
|
333,116
|
|
|
$
|
360,380
|
|
|
$
|
350,863
|
|
|
$
|
254,043
|
|
Electricity sales
|
|
9,969
|
|
|
10,192
|
|
|
11,300
|
|
|
8,561
|
|
||||
Gains (losses) on oil and natural gas derivatives
|
|
3,465
|
|
|
(25,562
|
)
|
|
44,990
|
|
|
55,891
|
|
||||
Total revenues and other, net
|
|
351,380
|
|
|
347,261
|
|
|
409,416
|
|
|
323,232
|
|
||||
Total expenses
(1)
|
|
244,156
|
|
|
240,116
|
|
|
225,834
|
|
|
488,741
|
|
||||
Losses on sale of assets and other, net
|
|
3,367
|
|
|
4,257
|
|
|
49,011
|
|
|
64,151
|
|
||||
Net income (loss)
|
|
79,698
|
|
|
79,008
|
|
|
115,165
|
|
|
(251,275
|
)
|
|
Predecessor
|
|
|
Successor
|
||||||||||||||||
|
Periods Ended
|
|
|
Period Ended
|
||||||||||||||||
|
March 31
|
|
June 30
|
|
September 30
|
|
October 1, 2013
through December 16, 2013 |
|
|
December 17, 2013
through December 31, 2013 |
||||||||||
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
||||||||||
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 sale of assets and other, net
|
(23
|
)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
10,208
|
|
|||||
Net income (loss)
|
32,434
|
|
|
61,364
|
|
|
28,178
|
|
|
(28,529
|
)
|
|
|
(19,973
|
)
|
(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 5, 2015
|
By:
|
/s/ Mark E. Ellis
|
|
|
Mark E. Ellis
President and Chief Executive Officer
|
|
|
|
Date: March 5, 2015
|
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 5, 2015
|
Mark E. Ellis
|
|
|
|
|
|
|
|
|
|
/s/ Kolja Rockov
|
|
Executive Vice President and Chief Financial Officer (Principal Financial Officer)
|
|
March 5, 2015
|
Kolja Rockov
|
|
|
|
|
|
|
|
|
|
/s/ David B. Rottino
|
|
Executive Vice President, Business
Development and Chief Accounting Officer
(Principal Accounting Officer)
|
|
March 5, 2015
|
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 5, 2015
|
David B. Rottino
|
|
|
|
|
|
|
|
|
|
Exhibit Number
|
|
Description
|
2.1
|
—
|
Exchange Agreement by and among Linn Energy Holdings, LLC, Berry Petroleum Company, LLC, XTO Energy Inc., ExxonMobil Oil Corporation, Mobil E&P U.S. Development Corporation and Exxon Mobil Corporation, dated as of May 20, 2014 (incorporated herein by reference to Exhibit 2.5 to Amendment No. 2 to Linn Energy, LLC’s Registration Statement on Form S-4 (File No. 333-187458) filed on May 28, 2014)
|
2.2
|
—
|
First Amendment to Exchange Agreement by and among Linn Energy Holdings, LLC, Berry Petroleum Company, LLC, XTO Energy Inc., ExxonMobil Oil Corporation, Mobil E&P U.S. Development Corporation and Exxon Mobil Corporation, dated as of May 22, 2014 (incorporated herein by reference to Exhibit 2.6 to Amendment No. 2 to Linn Energy, LLC’s Registration Statement on Form S-4 (File No. 333-187458) filed on May 28, 2014)
|
2.3
|
—
|
Exchange Agreement by and among Linn Energy Holdings, LLC, Berry Petroleum Company, LLC and Exxon Mobil Corporation, dated as of September 18, 2014 (incorporated herein by reference to Exhibit 2.1 to Linn Energy, LLC’s Quarterly Report on Form 10-Q filed on November 4, 2014)
|
2.4
|
—
|
Purchase and Sale Agreement by and among Berry Petroleum Company, LLC d/b/a in the State of Texas as Berry Oil Company and Linn Operating, Inc., as Seller, and EIGF TE GP Resource Holdings L.P., FDL Capital, LLC, and KNR Resource Holdings I L.P., as Buyers, executed on October 1, 2014 (incorporated herein by reference to Exhibit 2.2 to the Company’s Quarterly Report on Form 10-Q filed on November 12, 2014)
|
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 Current Report on Form 8-K filed on May 29, 2009)
|
4.2
|
—
|
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)
|
4.3
|
—
|
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)
|
Exhibit Number
|
|
Description
|
10.7
|
—
|
Sixth Amendment to 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)
|
10.10
|
—
|
Ninth Amendment to Second Amended and Restated Credit Agreement of Berry Petroleum Company, LLC, dated April 30, 2014, among Berry Petroleum Company, LLC as Borrower, Wells Fargo Bank, National Association as Administrative Agent, and the Lenders and agents party thereto (incorporated herein by reference to Exhibit 10.4 to Linn Energy, LLC’s Quarterly Report on Form 10-Q filed on May 1, 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.
|
10.11**
|
—
|
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)
|
10.12*
|
—
|
Parent Support Agreement dated February 20, 2015 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*
|
—
|
2014 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 31, 2014
|
|
December 17, 2013
through December 31, 2013 |
|
|
|
January 1, 2013 to December 16, 2013
|
|
December 31, 2012
|
|
December 31, 2011
|
|
|
December 31, 2010
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Income (loss) from continuing operations before income taxes
|
$
|
22,665
|
|
|
$
|
(19,973
|
)
|
|
|
|
$
|
158,727
|
|
|
$
|
259,660
|
|
|
$
|
(370,291
|
)
|
|
|
$
|
136,492
|
|
Interest expense
|
87,948
|
|
|
3,963
|
|
|
|
|
96,127
|
|
|
83,136
|
|
|
72,807
|
|
|
|
66,541
|
|
||||||
Amortization of capitalized interest
|
209
|
|
|
—
|
|
|
|
|
2,902
|
|
|
2,116
|
|
|
1,813
|
|
|
|
—
|
|
||||||
Capitalized interest
|
5,826
|
|
|
41
|
|
|
|
|
6,145
|
|
|
17,915
|
|
|
29,117
|
|
|
|
28,321
|
|
||||||
Earnings
|
$
|
110,822
|
|
|
$
|
(16,010
|
)
|
|
|
|
$
|
257,756
|
|
|
$
|
344,912
|
|
|
$
|
(295,671
|
)
|
|
|
$
|
203,033
|
|
Ratio of earnings to fixed charges
|
1.2
|
|
|
—
|
|
(1)
|
|
|
2.5
|
|
|
3.4
|
|
|
—
|
|
(1)
|
|
2.1
|
|
(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: Marc
h 5, 2
015
|
/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
5
, 2015
|
/s/ Kolja Rockov
|
|
Kolja Rockov
|
|
Executive Vice President and Chief Financial Officer
|
|
/s/ Gregory K. Graves
|
|
Gregory K. Graves, 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 11, 2015, and that I, as Senior Vice President, was responsible for the preparation of this letter report.
|
2.
|
That I attended the University of Texas at Austin, and that I graduated with a Bachelor of Science degree in Petroleum Engineering in the year 1984; 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 Society of Petroleum Evaluation Engineers; and that I have in excess of 30 years of experience in oil and gas reservoir studies and reserves evaluations.
|
|
/s/ Gregory K. Graves
|
|
Gregory K. Graves, P.E.
Senior Vice President
DeGolyer and MacNaughton
|