|
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
|
|
65-1177591
|
|
(State or other jurisdiction of
incorporation or organization)
|
|
(I.R.S. Employer
Identification No.)
|
|
|
|
|
|
600 Travis, Suite 5100
Houston, Texas
|
|
77002
|
|
(Address of principal executive offices)
|
|
(Zip Code)
|
|
Title of each class
|
|
Name of each exchange on which registered
|
|
Units Representing Limited Liability Company Interests
|
|
The NASDAQ Global Select Market
|
|
|
|
Page
|
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
•
|
grow through acquisition of long-life, high quality properties;
|
|
•
|
efficiently operate and develop acquired properties; and
|
|
•
|
reduce cash flow volatility through hedging.
|
|
•
|
Mid-Continent, which includes properties in Oklahoma, Louisiana and the eastern portion of the Texas Panhandle (including the Granite Wash and Cleveland horizontal plays);
|
|
•
|
Hugoton Basin, which includes properties located primarily in Kansas and the Shallow Texas Panhandle;
|
|
•
|
Green River Basin, which includes properties located in southwest Wyoming;
|
|
•
|
Permian Basin, which includes areas in west Texas and southeast New Mexico;
|
|
•
|
Michigan/Illinois, which includes the Antrim Shale formation in the northern part of Michigan and oil properties in southern Illinois;
|
|
•
|
Williston/Powder River Basin, which includes the Bakken formation in North Dakota and the Powder River Basin in Wyoming;
|
|
•
|
California, which includes the Brea Olinda Field of the Los Angeles Basin; and
|
|
•
|
East Texas, which includes properties located in east Texas.
|
|
|
|
Year Ended December 31,
|
|||||||
|
|
|
2012
|
|
2011
|
|
2010
|
|||
|
Gross wells:
|
|
|
|
|
|
|
|||
|
Productive
|
|
436
|
|
|
292
|
|
|
138
|
|
|
Dry
|
|
4
|
|
|
2
|
|
|
1
|
|
|
|
|
440
|
|
|
294
|
|
|
139
|
|
|
Net development wells:
|
|
|
|
|
|
|
|||
|
Productive
|
|
223
|
|
|
186
|
|
|
116
|
|
|
Dry
|
|
2
|
|
|
2
|
|
|
1
|
|
|
|
|
225
|
|
|
188
|
|
|
117
|
|
|
Net exploratory wells:
|
|
|
|
|
|
|
|||
|
Productive
|
|
—
|
|
|
—
|
|
|
—
|
|
|
Dry
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
Total
(1)
|
|
|
|
|
|
|
Proved undeveloped
|
2,504
|
|
|
Other locations
|
8,477
|
|
|
Total drilling locations
|
10,981
|
|
|
|
|
|
|
Leasehold interests - net acres (in thousands)
|
1,770
|
|
|
(1)
|
Does not include optimization projects.
|
|
|
|
Natural Gas Wells
|
|
Oil Wells
|
|
Total Wells
|
||||||||||||
|
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Operated
(1)
|
|
6,929
|
|
|
5,925
|
|
|
4,119
|
|
|
3,825
|
|
|
11,048
|
|
|
9,750
|
|
|
Nonoperated
(2)
|
|
2,273
|
|
|
564
|
|
|
2,483
|
|
|
381
|
|
|
4,756
|
|
|
945
|
|
|
|
|
9,202
|
|
|
6,489
|
|
|
6,602
|
|
|
4,206
|
|
|
15,804
|
|
|
10,695
|
|
|
(1)
|
The Company had 12 operated wells with multiple completions at December 31, 2012.
|
|
(2)
|
The Company had no nonoperated wells with multiple completions at December 31, 2012.
|
|
|
|
Developed
Acreage
|
|
Undeveloped
Acreage
|
|
Total
Acreage
|
||||||||||||
|
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
||||||
|
|
|
(in thousands)
|
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Leasehold acreage
|
|
2,536
|
|
|
1,719
|
|
|
118
|
|
|
51
|
|
|
2,654
|
|
|
1,770
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
Average daily production:
|
|
|
|
|
|
|
||||||
|
Natural gas (MMcf/d)
|
|
349
|
|
|
175
|
|
|
137
|
|
|||
|
Oil (MBbls/d)
|
|
29.2
|
|
|
21.5
|
|
|
13.1
|
|
|||
|
NGL (MBbls/d)
|
|
24.5
|
|
|
10.8
|
|
|
8.3
|
|
|||
|
Total (MMcfe/d)
|
|
671
|
|
|
369
|
|
|
265
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Weighted average prices (hedged):
(1)
|
|
|
|
|
|
|
||||||
|
Natural gas (Mcf)
|
|
$
|
5.48
|
|
|
$
|
8.20
|
|
|
$
|
8.52
|
|
|
Oil (Bbl)
|
|
$
|
93.10
|
|
|
$
|
89.21
|
|
|
$
|
94.71
|
|
|
NGL (Bbl)
|
|
$
|
32.10
|
|
|
$
|
42.88
|
|
|
$
|
39.14
|
|
|
|
|
|
|
|
|
|
||||||
|
Weighted average prices (unhedged):
(2)
|
|
|
|
|
|
|
||||||
|
Natural gas (Mcf)
|
|
$
|
2.87
|
|
|
$
|
4.35
|
|
|
$
|
4.24
|
|
|
Oil (Bbl)
|
|
$
|
88.59
|
|
|
$
|
91.24
|
|
|
$
|
75.16
|
|
|
NGL (Bbl)
|
|
$
|
32.10
|
|
|
$
|
42.88
|
|
|
$
|
39.14
|
|
|
|
|
|
|
|
|
|
||||||
|
Average NYMEX prices:
|
|
|
|
|
|
|
|
|
|
|||
|
Natural gas (MMBtu)
|
|
$
|
2.79
|
|
|
$
|
4.05
|
|
|
$
|
4.40
|
|
|
Oil (Bbl)
|
|
$
|
94.20
|
|
|
$
|
95.12
|
|
|
$
|
79.53
|
|
|
|
|
|
|
|
|
|
||||||
|
Costs per Mcfe of production:
|
|
|
|
|
|
|
||||||
|
Lease operating expenses
|
|
$
|
1.29
|
|
|
$
|
1.73
|
|
|
$
|
1.64
|
|
|
Transportation expenses
|
|
$
|
0.31
|
|
|
$
|
0.21
|
|
|
$
|
0.20
|
|
|
General and administrative expenses
(3)
|
|
$
|
0.71
|
|
|
$
|
0.99
|
|
|
$
|
1.02
|
|
|
Depreciation, depletion and amortization
|
|
$
|
2.47
|
|
|
$
|
2.48
|
|
|
$
|
2.46
|
|
|
Taxes, other than income taxes
|
|
$
|
0.54
|
|
|
$
|
0.58
|
|
|
$
|
0.47
|
|
|
(1)
|
Includes the effect of realized gains on derivatives of approximately $381 million (excluding $22 million realized gains on recovery of bankruptcy claim), $230 million (excluding $27 million realized gains on canceled contracts of which the proceeds were reallocated within the Company’s derivatives portfolio), and $308 million for the years ended December 31, 2012, December 31, 2011, and December 31, 2010, respectively.
|
|
(2)
|
Does not include the effect of realized gains (losses) on derivatives.
|
|
(3)
|
General and administrative expenses for the years ended December 31, 2012, December 31, 2011, and December 31, 2010, include approximately $28 million, $21 million and $13 million, respectively, of noncash unit-based compensation expenses. Excluding these amounts, general and administrative expenses for the years ended December 31, 2012, December 31, 2011, and December 31, 2010, were $0.59 per Mcfe, $0.83 per Mcfe and $0.88 per Mcfe, respectively. This measure is not in accordance with U.S. Generally Accepted Accounting Principles (“GAAP”) and thus is a non-GAAP measure, used by management to analyze the Company’s performance.
|
|
Estimated proved developed reserves:
|
|
||
|
Natural gas (Bcf)
|
1,661
|
|
|
|
Oil (MMBbls)
|
131
|
|
|
|
NGL (MMBbls)
|
113
|
|
|
|
Total (Bcfe)
|
3,127
|
|
|
|
|
|
||
|
Estimated proved undeveloped reserves:
|
|
||
|
Natural gas (Bcf)
|
910
|
|
|
|
Oil (MMBbls)
|
60
|
|
|
|
NGL (MMBbls)
|
66
|
|
|
|
Total (Bcfe)
|
1,669
|
|
|
|
|
|
||
|
Estimated total proved reserves (Bcfe)
|
4,796
|
|
|
|
Proved developed reserves as a percentage of total proved reserves
|
65
|
%
|
|
|
Standardized measure of discounted future net cash flows (in millions)
(1)
|
$
|
6,073
|
|
|
|
|
||
|
Representative NYMEX prices:
(2)
|
|
||
|
Natural gas (MMBtu)
|
$
|
2.76
|
|
|
Oil (Bbl)
|
$
|
94.64
|
|
|
(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, unless prices are defined by contractual arrangements, excluding escalations based upon future conditions. The average price used to estimate reserves is held constant over the life of the reserves.
|
|
•
|
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
|
|
•
|
with respect to operations affecting federal lands or leases, require preparation of a Resource Management Plan, an Environmental Assessment, and/or an Environmental Impact Statement.
|
|
•
|
Clean Air Act, 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;
|
|
•
|
acquisition strategy;
|
|
•
|
financial strategy;
|
|
•
|
ability to maintain or grow distributions;
|
|
•
|
drilling locations;
|
|
•
|
oil, natural gas and NGL reserves;
|
|
•
|
realized oil, natural gas and NGL prices;
|
|
•
|
production volumes;
|
|
•
|
lease operating expenses, general and administrative expenses and development costs;
|
|
•
|
future operating results; and
|
|
•
|
plans, objectives, expectations and intentions.
|
|
•
|
produced volumes of oil, natural gas and NGL;
|
|
•
|
prices at which oil, natural gas and NGL production is sold;
|
|
•
|
level of our operating costs;
|
|
•
|
payment of interest, which depends on the amount of our indebtedness and the interest payable thereon; and
|
|
•
|
level of our capital expenditures.
|
|
•
|
availability of borrowings on acceptable terms under our Credit Facility to pay distributions;
|
|
•
|
the costs of acquisitions, if any;
|
|
•
|
fluctuations in our working capital needs;
|
|
•
|
timing and collectibility of receivables;
|
|
•
|
restrictions on distributions contained in our Credit Facility and the Indentures governing our November 2019 Senior Notes, May 2019 Senior Notes, 2010 Issued Senior Notes, and our Original Senior Notes, as defined in Note 6;
|
|
•
|
prevailing economic conditions;
|
|
•
|
access to credit or capital markets; and
|
|
•
|
the amount of cash reserves established by our Board of Directors for the proper conduct of our business.
|
|
•
|
the risk that reserves expected to support the acquired assets may not be of the anticipated magnitude or may not be developed as anticipated;
|
|
•
|
the risk of title defects discovered after closing;
|
|
•
|
inaccurate assumptions about revenues and costs, including synergies;
|
|
•
|
significant increases in our indebtedness and working capital requirements;
|
|
•
|
an inability to transition and integrate successfully or timely the businesses we acquire;
|
|
•
|
the cost of transition and integration of data systems and processes;
|
|
•
|
the potential environmental problems and costs;
|
|
•
|
the assumption of unknown liabilities;
|
|
•
|
limitations on rights to indemnity from the seller;
|
|
•
|
the diversion of management’s attention from other business concerns;
|
|
•
|
increased demands on existing personnel and on our corporate structure;
|
|
•
|
disputes arising out of acquisitions;
|
|
•
|
customer or key employee losses of the acquired businesses; and
|
|
•
|
the failure to realize expected growth or profitability.
|
|
•
|
unable to identify attractive acquisition candidates or negotiate acceptable purchase contracts with them;
|
|
•
|
unable to obtain financing for these acquisitions on economically acceptable terms; or
|
|
•
|
outbid by competitors.
|
|
•
|
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; and
|
|
•
|
our ability to acquire, locate and produce new 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.
|
|
•
|
an individual unitholder’s proportionate ownership interest in us may decrease;
|
|
•
|
the relative voting strength of each previously outstanding unit may be reduced;
|
|
•
|
the amount of cash available for distribution per unit may decrease; and
|
|
•
|
the market price of the units may decline.
|
|
•
|
our limited liability company agreement gives our Board of Directors broad discretion in establishing cash reserves for the proper conduct of our business, which will affect the amount of cash available for distribution. For example, our
|
|
•
|
our management team, subject to oversight from our Board of Directors, determines the timing and extent of our drilling program and related capital expenditures, asset purchases and sales, borrowings, issuances of additional units and reserve adjustments, all of which will affect the amount of cash that we distribute to our unitholders; and
|
|
•
|
affiliates of our directors are not prohibited from investing or engaging in other businesses or activities that compete with the Company.
|
|
Name
|
|
Age
|
|
Position with the Company
|
|
|
|
|
|
|
|
Mark E. Ellis
|
|
57
|
|
Chairman, President and Chief Executive Officer
|
|
Kolja Rockov
|
|
42
|
|
Executive Vice President and Chief Financial Officer
|
|
Arden L. Walker, Jr.
|
|
53
|
|
Executive Vice President and Chief Operating Officer
|
|
Charlene A. Ripley
|
|
49
|
|
Senior Vice President and General Counsel
|
|
David B. Rottino
|
|
47
|
|
Senior Vice President of Finance, Business Development and Chief Accounting Officer
|
|
Item 5.
|
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|
|
|
|
Unit Price Range
|
|
Cash
Distributions
Declared
Per Unit
|
||||||||
|
Quarter
|
|
High
|
|
Low
|
|
|||||||
|
2012:
|
|
|
|
|
|
|
||||||
|
October 1 - December 31
|
|
$
|
42.52
|
|
|
$
|
35.24
|
|
|
$
|
0.725
|
|
|
July 1 - September 30
|
|
$
|
41.47
|
|
|
$
|
38.46
|
|
|
$
|
0.725
|
|
|
April 1 - June 30
|
|
$
|
40.70
|
|
|
$
|
35.00
|
|
|
$
|
0.725
|
|
|
January 1 - March 31
|
|
$
|
38.84
|
|
|
$
|
35.67
|
|
|
$
|
0.69
|
|
|
2011:
|
|
|
|
|
|
|
||||||
|
October 1 - December 31
|
|
$
|
39.05
|
|
|
$
|
32.80
|
|
|
$
|
0.69
|
|
|
July 1 - September 30
|
|
$
|
40.90
|
|
|
$
|
31.91
|
|
|
$
|
0.69
|
|
|
April 1 - June 30
|
|
$
|
40.38
|
|
|
$
|
36.65
|
|
|
$
|
0.66
|
|
|
January 1 - March 31
|
|
$
|
39.94
|
|
|
$
|
37.34
|
|
|
$
|
0.66
|
|
|
•
|
provide for the proper conduct of business (including reserves for future capital expenditures, future debt service requirements, and for anticipated credit needs); and
|
|
•
|
comply with applicable laws, debt instruments or other agreements;
|
|
Item 5.
|
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities - Continued
|
|
|
|
December 31, 2007
|
|
December 31, 2008
|
|
December 31, 2009
|
|
December 31, 2010
|
|
December 31, 2011
|
|
December 31, 2012
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
LINN Energy
|
|
$
|
100
|
|
|
$
|
68
|
|
|
$
|
145
|
|
|
$
|
212
|
|
|
$
|
230
|
|
|
$
|
230
|
|
|
Alerian MLP Index
|
|
$
|
100
|
|
|
$
|
63
|
|
|
$
|
111
|
|
|
$
|
152
|
|
|
$
|
173
|
|
|
$
|
180
|
|
|
S&P 500 Index
|
|
$
|
100
|
|
|
$
|
63
|
|
|
$
|
80
|
|
|
$
|
92
|
|
|
$
|
94
|
|
|
$
|
109
|
|
|
|
|
At or for the Year Ended December 31,
|
||||||||||||||||||
|
|
|
2012
|
|
2011
|
|
2010
|
|
2009
|
|
2008
|
||||||||||
|
|
|
(in thousands, except per unit amounts)
|
||||||||||||||||||
|
Statement of operations data:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Oil, natural gas and natural gas liquids sales
|
|
$
|
1,601,180
|
|
|
$
|
1,162,037
|
|
|
$
|
690,054
|
|
|
$
|
408,219
|
|
|
$
|
755,644
|
|
|
Gains (losses) on oil and natural gas derivatives
|
|
124,762
|
|
|
449,940
|
|
|
75,211
|
|
|
(141,374
|
)
|
|
662,782
|
|
|||||
|
Depreciation, depletion and amortization
|
|
606,150
|
|
|
334,084
|
|
|
238,532
|
|
|
201,782
|
|
|
194,093
|
|
|||||
|
Interest expense, net of amounts capitalized
|
|
379,937
|
|
|
259,725
|
|
|
193,510
|
|
|
92,701
|
|
|
94,517
|
|
|||||
|
Income (loss) from continuing operations
|
|
(386,616
|
)
|
|
438,439
|
|
|
(114,288
|
)
|
|
(295,841
|
)
|
|
825,657
|
|
|||||
|
Income (loss) from discontinued operations, net of taxes
(1)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(2,351
|
)
|
|
173,959
|
|
|||||
|
Net income (loss)
|
|
(386,616
|
)
|
|
438,439
|
|
|
(114,288
|
)
|
|
(298,192
|
)
|
|
999,616
|
|
|||||
|
Income (loss) per unit - continuing operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Basic
|
|
(1.92
|
)
|
|
2.52
|
|
|
(0.80
|
)
|
|
(2.48
|
)
|
|
7.18
|
|
|||||
|
Diluted
|
|
(1.92
|
)
|
|
2.51
|
|
|
(0.80
|
)
|
|
(2.48
|
)
|
|
7.18
|
|
|||||
|
Income (loss) per unit - discontinued operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Basic
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.02
|
)
|
|
1.52
|
|
|||||
|
Diluted
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(0.02
|
)
|
|
1.52
|
|
|||||
|
Net income (loss) per unit:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Basic
|
|
(1.92
|
)
|
|
2.52
|
|
|
(0.80
|
)
|
|
(2.50
|
)
|
|
8.70
|
|
|||||
|
Diluted
|
|
(1.92
|
)
|
|
2.51
|
|
|
(0.80
|
)
|
|
(2.50
|
)
|
|
8.70
|
|
|||||
|
Distributions declared per unit
|
|
2.865
|
|
|
2.70
|
|
|
2.55
|
|
|
2.52
|
|
|
2.52
|
|
|||||
|
Weighted average units outstanding
|
|
203,775
|
|
|
172,004
|
|
|
142,535
|
|
|
119,307
|
|
|
114,140
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cash flow data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Net cash provided by (used in):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Operating activities
(2)
|
|
$
|
350,907
|
|
|
$
|
518,706
|
|
|
$
|
270,918
|
|
|
$
|
426,804
|
|
|
$
|
179,515
|
|
|
Investing activities
|
|
(3,684,829
|
)
|
|
(2,130,360
|
)
|
|
(1,581,408
|
)
|
|
(282,273
|
)
|
|
(35,550
|
)
|
|||||
|
Financing activities
|
|
3,334,051
|
|
|
1,376,767
|
|
|
1,524,260
|
|
|
(150,968
|
)
|
|
(116,738
|
)
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Balance sheet data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total assets
|
|
$
|
11,451,238
|
|
|
$
|
7,928,854
|
|
|
$
|
5,933,148
|
|
|
$
|
4,340,256
|
|
|
$
|
4,722,020
|
|
|
Long-term debt
|
|
6,037,817
|
|
|
3,993,657
|
|
|
2,742,902
|
|
|
1,588,831
|
|
|
1,653,568
|
|
|||||
|
Unitholders’ capital
|
|
4,427,180
|
|
|
3,428,910
|
|
|
2,788,216
|
|
|
2,452,004
|
|
|
2,760,686
|
|
|||||
|
(1)
|
Includes gains (losses) on sale of assets, net of taxes.
|
|
(2)
|
Includes premiums paid for derivatives of approximately $583 million, $134 million, $120 million, $94 million and $130 million for the years ended December 31, 2012, December 31, 2011, December 31, 2010, December 31, 2009, and December 31, 2008, respectively.
|
|
|
|
At or for the Year Ended December 31,
|
|||||||||||||
|
|
|
2012
|
|
2011
|
|
2010
|
|
2009
|
|
2008
|
|||||
|
Production data:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Average daily production - continuing operations:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Natural gas (MMcf/d)
|
|
349
|
|
|
175
|
|
|
137
|
|
|
125
|
|
|
124
|
|
|
Oil (MBbls/d)
|
|
29.2
|
|
|
21.5
|
|
|
13.1
|
|
|
9.0
|
|
|
8.6
|
|
|
NGL (MBbls/d)
|
|
24.5
|
|
|
10.8
|
|
|
8.3
|
|
|
6.5
|
|
|
6.2
|
|
|
Total (MMcfe/d)
|
|
671
|
|
|
369
|
|
|
265
|
|
|
218
|
|
|
212
|
|
|
Average daily production - discontinued operations:
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Total (MMcfe/d)
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
|
12
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Estimated proved reserves:
(1)
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Natural gas (Bcf)
|
|
2,571
|
|
|
1,675
|
|
|
1,233
|
|
|
774
|
|
|
851
|
|
|
Oil (MMBbls)
|
|
191
|
|
|
189
|
|
|
156
|
|
|
102
|
|
|
84
|
|
|
NGL (MMBbls)
|
|
179
|
|
|
94
|
|
|
71
|
|
|
54
|
|
|
51
|
|
|
Total (Bcfe)
|
|
4,796
|
|
|
3,370
|
|
|
2,597
|
|
|
1,712
|
|
|
1,660
|
|
|
(1)
|
In accordance with Securities and Exchange Commission (“SEC”) regulations, reserves at December 31, 2012, December 31, 2011, December 31, 2010, and December 31, 2009, 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, unless prices are defined by contractual arrangements, excluding escalations based upon future conditions. In accordance with SEC regulations, reserves at December 31, 2008, were estimated using year-end prices. The price used to estimate reserves is held constant over the life of the reserves.
|
|
•
|
Mid-Continent, which includes properties in Oklahoma, Louisiana and the eastern portion of the Texas Panhandle (including the Granite Wash and Cleveland horizontal plays);
|
|
•
|
Hugoton Basin, which includes properties located primarily in Kansas and the Shallow Texas Panhandle;
|
|
•
|
Green River Basin, which includes properties located in southwest Wyoming;
|
|
•
|
Permian Basin, which includes areas in west Texas and southeast New Mexico;
|
|
•
|
Michigan/Illinois, which includes the Antrim Shale formation in the northern part of Michigan and oil properties in southern Illinois;
|
|
•
|
Williston/Powder River Basin, which includes the Bakken formation in North Dakota and the Powder River Basin in Wyoming;
|
|
•
|
California, which includes the Brea Olinda Field of the Los Angeles Basin; and
|
|
•
|
East Texas, which includes properties located in east Texas.
|
|
•
|
oil, natural gas and NGL sales of approximately $1.6 billion compared to $1.2 billion in 2011;
|
|
•
|
average daily production of 671 MMcfe/d compared to 369 MMcfe/d in 2011;
|
|
•
|
realized gains on commodity derivatives of approximately $403 million compared to $257 million in 2011;
|
|
•
|
adjusted EBITDA of approximately $1.4 billion compared to approximately $1.0 billion in 2011;
|
|
•
|
adjusted net income of approximately $293 million compared to $313 million in 2011;
|
|
•
|
capital expenditures, excluding acquisitions, of approximately $1.1 billion compared to $697 million in 2011; and
|
|
•
|
440 wells drilled (436 successful) compared to 294 wells drilled (292 successful) in 2011.
|
|
|
|
Year Ended December 31,
|
|
|
||||||||
|
|
|
2012
|
|
2011
|
|
Variance
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
Revenues and other:
|
|
|
|
|
|
|
||||||
|
Natural gas sales
|
|
$
|
367,550
|
|
|
$
|
278,714
|
|
|
$
|
88,836
|
|
|
Oil sales
|
|
946,304
|
|
|
714,385
|
|
|
231,919
|
|
|||
|
NGL sales
|
|
287,326
|
|
|
168,938
|
|
|
118,388
|
|
|||
|
Total oil, natural gas and NGL sales
|
|
1,601,180
|
|
|
1,162,037
|
|
|
439,143
|
|
|||
|
Gains on oil and natural gas derivatives
(1)
|
|
124,762
|
|
|
449,940
|
|
|
(325,178
|
)
|
|||
|
Marketing and other revenues
|
|
48,298
|
|
|
10,477
|
|
|
37,821
|
|
|||
|
|
|
1,774,240
|
|
|
1,622,454
|
|
|
151,786
|
|
|||
|
Expenses:
|
|
|
|
|
|
|
||||||
|
Lease operating expenses
|
|
317,699
|
|
|
232,619
|
|
|
85,080
|
|
|||
|
Transportation expenses
|
|
77,322
|
|
|
28,358
|
|
|
48,964
|
|
|||
|
Marketing expenses
|
|
31,821
|
|
|
3,681
|
|
|
28,140
|
|
|||
|
General and administrative expenses
(2)
|
|
173,206
|
|
|
133,272
|
|
|
39,934
|
|
|||
|
Exploration costs
|
|
1,915
|
|
|
2,390
|
|
|
(475
|
)
|
|||
|
Depreciation, depletion and amortization
|
|
606,150
|
|
|
334,084
|
|
|
272,066
|
|
|||
|
Impairment of long-lived assets
|
|
422,499
|
|
|
—
|
|
|
422,499
|
|
|||
|
Taxes, other than income taxes
|
|
131,679
|
|
|
78,522
|
|
|
53,157
|
|
|||
|
Losses on sale of assets and other, net
|
|
1,539
|
|
|
3,494
|
|
|
(1,955
|
)
|
|||
|
|
|
1,763,830
|
|
|
816,420
|
|
|
947,410
|
|
|||
|
Other income and (expenses)
|
|
(394,236
|
)
|
|
(362,129
|
)
|
|
(32,107
|
)
|
|||
|
Income (loss) before income taxes
|
|
(383,826
|
)
|
|
443,905
|
|
|
(827,731
|
)
|
|||
|
Income tax expense
|
|
2,790
|
|
|
5,466
|
|
|
(2,676
|
)
|
|||
|
Net income (loss)
|
|
$
|
(386,616
|
)
|
|
$
|
438,439
|
|
|
$
|
(825,055
|
)
|
|
|
|
|
|
|
|
|
||||||
|
Adjusted EBITDA
(3)
|
|
$
|
1,402,694
|
|
|
$
|
997,621
|
|
|
$
|
405,073
|
|
|
Adjusted net income
(3)
|
|
$
|
293,423
|
|
|
$
|
313,331
|
|
|
$
|
(19,908
|
)
|
|
(1)
|
During the year ended December 31, 2011, the Company canceled (before the contract settlement date) derivative contracts on estimated future oil and natural gas production resulting in realized gains of approximately $27 million. The proceeds from the cancellation of the derivative contracts were reallocated within the Company’s derivatives portfolio.
|
|
(2)
|
General and administrative expenses for the years ended December 31, 2012, and December 31, 2011, include approximately $28 million and $21 million, respectively, of noncash unit-based compensation expenses.
|
|
(3)
|
This is a non-GAAP measure used by management to analyze the Company’s performance. See “Non-GAAP Financial Measures” on page 56 for a reconciliation of the non-GAAP financial measure to its most directly comparable financial measure calculated and presented in accordance with GAAP.
|
|
|
|
Year Ended December 31,
|
|
|
|||||||
|
|
|
2012
|
|
2011
|
|
Variance
|
|||||
|
Average daily production:
|
|
|
|
|
|
|
|||||
|
Natural gas (MMcf/d)
|
|
349
|
|
|
175
|
|
|
99
|
%
|
||
|
Oil (MBbls/d)
|
|
29.2
|
|
|
21.5
|
|
|
36
|
%
|
||
|
NGL (MBbls/d)
|
|
24.5
|
|
|
10.8
|
|
|
127
|
%
|
||
|
Total (MMcfe/d)
|
|
671
|
|
|
369
|
|
|
82
|
%
|
||
|
|
|
|
|
|
|
|
|||||
|
Weighted average prices (hedged):
(1)
|
|
|
|
|
|
|
|||||
|
Natural gas (Mcf)
|
|
$
|
5.48
|
|
|
$
|
8.20
|
|
|
(33
|
)%
|
|
Oil (Bbl)
|
|
$
|
93.10
|
|
|
$
|
89.21
|
|
|
4
|
%
|
|
NGL (Bbl)
|
|
$
|
32.10
|
|
|
$
|
42.88
|
|
|
(25
|
)%
|
|
|
|
|
|
|
|
|
|||||
|
Weighted average prices (unhedged):
(2)
|
|
|
|
|
|
|
|||||
|
Natural gas (Mcf)
|
|
$
|
2.87
|
|
|
$
|
4.35
|
|
|
(34
|
)%
|
|
Oil (Bbl)
|
|
$
|
88.59
|
|
|
$
|
91.24
|
|
|
(3
|
)%
|
|
NGL (Bbl)
|
|
$
|
32.10
|
|
|
$
|
42.88
|
|
|
(25
|
)%
|
|
|
|
|
|
|
|
|
|||||
|
Average NYMEX prices:
|
|
|
|
|
|
|
|||||
|
Natural gas (MMBtu)
|
|
$
|
2.79
|
|
|
$
|
4.05
|
|
|
(31
|
)%
|
|
Oil (Bbl)
|
|
$
|
94.20
|
|
|
$
|
95.12
|
|
|
(1
|
)%
|
|
|
|
|
|
|
|
|
|||||
|
Costs per Mcfe of production:
|
|
|
|
|
|
|
|||||
|
Lease operating expenses
|
|
$
|
1.29
|
|
|
$
|
1.73
|
|
|
(25
|
)%
|
|
Transportation expenses
|
|
$
|
0.31
|
|
|
$
|
0.21
|
|
|
48
|
%
|
|
General and administrative expenses
(3)
|
|
$
|
0.71
|
|
|
$
|
0.99
|
|
|
(28
|
)%
|
|
Depreciation, depletion and amortization
|
|
$
|
2.47
|
|
|
$
|
2.48
|
|
|
—
|
|
|
Taxes, other than income taxes
|
|
$
|
0.54
|
|
|
$
|
0.58
|
|
|
(7
|
)%
|
|
(1)
|
Includes the effect of realized gains on derivatives of approximately $381 million (excluding $22 million realized gains on recovery of bankruptcy claim) and $230 million (excluding $27 million realized gains on canceled contracts of which the proceeds were reallocated within the Company’s derivatives portfolio) for the years ended December 31, 2012, and December 31, 2011, respectively.
|
|
(2)
|
Does not include the effect of realized gains (losses) on derivatives.
|
|
(3)
|
General and administrative expenses for the years ended December 31, 2012, and December 31, 2011, include approximately $28 million and $21 million, respectively, of noncash unit-based compensation expenses. Excluding these amounts, general and administrative expenses for the years ended December 31, 2012, and December 31, 2011, were $0.59 per Mcfe and $0.83 per Mcfe, respectively. This is a non-GAAP measure used by management to analyze the Company’s performance.
|
|
|
|
Year Ended December 31,
|
|
|
|
|
||||||
|
|
|
2012
|
|
2011
|
|
Variance
|
||||||
|
Average daily production (MMcfe/d):
|
|
|
|
|
|
|
|
|
||||
|
Mid-Continent
|
|
313
|
|
|
195
|
|
|
118
|
|
|
61
|
%
|
|
Hugoton Basin
|
|
120
|
|
|
39
|
|
|
81
|
|
|
208
|
%
|
|
Permian Basin
|
|
83
|
|
|
73
|
|
|
10
|
|
|
14
|
%
|
|
Green River Basin
|
|
62
|
|
|
—
|
|
|
62
|
|
|
—
|
|
|
Michigan/Illinois
|
|
35
|
|
|
36
|
|
|
(1
|
)
|
|
(2
|
)%
|
|
Williston/Powder River Basin
|
|
29
|
|
|
12
|
|
|
17
|
|
|
129
|
%
|
|
East Texas
|
|
16
|
|
|
—
|
|
|
16
|
|
|
—
|
|
|
California
|
|
13
|
|
|
14
|
|
|
(1
|
)
|
|
(6
|
)%
|
|
|
|
671
|
|
|
369
|
|
|
302
|
|
|
82
|
%
|
|
|
|
Year Ended December 31,
|
|
|
||||||||
|
|
|
2012
|
|
2011
|
|
Variance
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
Realized gains:
|
|
|
|
|
|
|
||||||
|
Commodity derivatives
|
|
$
|
381,141
|
|
|
$
|
230,237
|
|
|
$
|
150,904
|
|
|
Canceled derivatives
|
|
—
|
|
|
26,752
|
|
|
(26,752
|
)
|
|||
|
Recoveries of bankruptcy claim (see Note 11)
|
|
21,503
|
|
|
—
|
|
|
21,503
|
|
|||
|
|
|
402,644
|
|
|
256,989
|
|
|
145,655
|
|
|||
|
Unrealized gains (losses):
|
|
|
|
|
|
|
||||||
|
Commodity derivatives
|
|
(277,882
|
)
|
|
192,951
|
|
|
(470,833
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Total gains
|
|
$
|
124,762
|
|
|
$
|
449,940
|
|
|
$
|
(325,178
|
)
|
|
|
|
Year Ended December 31,
|
|
|
||||||||
|
|
|
2012
|
|
2011
|
|
Variance
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
|
|
|
|
|
|
|
||||||
|
Loss on extinguishment of debt
|
|
$
|
—
|
|
|
$
|
(94,612
|
)
|
|
$
|
94,612
|
|
|
Interest expense, net of amounts capitalized
|
|
(379,937
|
)
|
|
(259,725
|
)
|
|
(120,212
|
)
|
|||
|
Other, net
|
|
(14,299
|
)
|
|
(7,792
|
)
|
|
(6,507
|
)
|
|||
|
|
|
$
|
(394,236
|
)
|
|
$
|
(362,129
|
)
|
|
$
|
(32,107
|
)
|
|
|
|
Year Ended December 31,
|
|
|
||||||||
|
|
|
2011
|
|
2010
|
|
Variance
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
Revenues and other:
|
|
|
|
|
|
|
||||||
|
Natural gas sales
|
|
$
|
278,714
|
|
|
$
|
211,596
|
|
|
$
|
67,118
|
|
|
Oil sales
|
|
714,385
|
|
|
359,996
|
|
|
354,389
|
|
|||
|
NGL sales
|
|
168,938
|
|
|
118,462
|
|
|
50,476
|
|
|||
|
Total oil, natural gas and NGL sales
|
|
1,162,037
|
|
|
690,054
|
|
|
471,983
|
|
|||
|
Gains on oil and natural gas derivatives
(1)
|
|
449,940
|
|
|
75,211
|
|
|
374,729
|
|
|||
|
Marketing and other revenues
|
|
10,477
|
|
|
7,015
|
|
|
3,462
|
|
|||
|
|
|
1,622,454
|
|
|
772,280
|
|
|
850,174
|
|
|||
|
Expenses:
|
|
|
|
|
|
|
||||||
|
Lease operating expenses
|
|
232,619
|
|
|
158,382
|
|
|
74,237
|
|
|||
|
Transportation expenses
|
|
28,358
|
|
|
19,594
|
|
|
8,764
|
|
|||
|
Marketing expenses
|
|
3,681
|
|
|
2,716
|
|
|
965
|
|
|||
|
General and administrative expenses
(2)
|
|
133,272
|
|
|
99,078
|
|
|
34,194
|
|
|||
|
Exploration costs
|
|
2,390
|
|
|
5,168
|
|
|
(2,778
|
)
|
|||
|
Depreciation, depletion and amortization
|
|
334,084
|
|
|
238,532
|
|
|
95,552
|
|
|||
|
Impairment of long-lived assets
|
|
—
|
|
|
38,600
|
|
|
(38,600
|
)
|
|||
|
Taxes, other than income taxes
|
|
78,522
|
|
|
45,182
|
|
|
33,340
|
|
|||
|
Losses on sale of assets and other, net
|
|
3,494
|
|
|
6,490
|
|
|
(2,996
|
)
|
|||
|
|
|
816,420
|
|
|
613,742
|
|
|
202,678
|
|
|||
|
Other income and (expenses)
|
|
(362,129
|
)
|
|
(268,585
|
)
|
|
(93,544
|
)
|
|||
|
Income (loss) before income taxes
|
|
443,905
|
|
|
(110,047
|
)
|
|
553,952
|
|
|||
|
Income tax expense
|
|
5,466
|
|
|
4,241
|
|
|
1,225
|
|
|||
|
Net income (loss)
|
|
$
|
438,439
|
|
|
$
|
(114,288
|
)
|
|
$
|
552,727
|
|
|
|
|
|
|
|
|
|
||||||
|
Adjusted EBITDA
(3)
|
|
$
|
997,621
|
|
|
$
|
732,131
|
|
|
$
|
265,490
|
|
|
Adjusted net income
(3)
|
|
$
|
313,331
|
|
|
$
|
219,489
|
|
|
$
|
93,842
|
|
|
(1)
|
During the year ended December 31, 2011, the Company canceled (before the contract settlement date) derivative contracts on estimated future oil and natural gas production resulting in realized gains of approximately $27 million. The proceeds from the cancellation of the derivative contracts were reallocated within the Company’s derivatives portfolio.
|
|
(2)
|
General and administrative expenses for the years ended December 31, 2011, and December 31, 2010, include approximately $21 million and $13 million, respectively, of noncash unit-based compensation expenses.
|
|
(3)
|
This is a non-GAAP measure used by management to analyze the Company’s performance. See “Non-GAAP Financial Measures” on page 56 for a reconciliation of the non-GAAP financial measure to its most directly comparable financial measure calculated and presented in accordance with GAAP.
|
|
|
|
Year Ended December 31,
|
|
|
|||||||
|
|
|
2011
|
|
2010
|
|
Variance
|
|||||
|
Average daily production:
|
|
|
|
|
|
|
|||||
|
Natural gas (MMcf/d)
|
|
175
|
|
|
137
|
|
|
28
|
%
|
||
|
Oil (MBbls/d)
|
|
21.5
|
|
|
13.1
|
|
|
64
|
%
|
||
|
NGL (MBbls/d)
|
|
10.8
|
|
|
8.3
|
|
|
30
|
%
|
||
|
Total (MMcfe/d)
|
|
369
|
|
|
265
|
|
|
39
|
%
|
||
|
|
|
|
|
|
|
|
|||||
|
Weighted average prices (hedged):
(1)
|
|
|
|
|
|
|
|||||
|
Natural gas (Mcf)
|
|
$
|
8.20
|
|
|
$
|
8.52
|
|
|
(4
|
)%
|
|
Oil (Bbl)
|
|
$
|
89.21
|
|
|
$
|
94.71
|
|
|
(6
|
)%
|
|
NGL (Bbl)
|
|
$
|
42.88
|
|
|
$
|
39.14
|
|
|
10
|
%
|
|
|
|
|
|
|
|
|
|||||
|
Weighted average prices (unhedged):
(2)
|
|
|
|
|
|
|
|||||
|
Natural gas (Mcf)
|
|
$
|
4.35
|
|
|
$
|
4.24
|
|
|
3
|
%
|
|
Oil (Bbl)
|
|
$
|
91.24
|
|
|
$
|
75.16
|
|
|
21
|
%
|
|
NGL (Bbl)
|
|
$
|
42.88
|
|
|
$
|
39.14
|
|
|
10
|
%
|
|
|
|
|
|
|
|
|
|||||
|
Average NYMEX prices:
|
|
|
|
|
|
|
|||||
|
Natural gas (MMBtu)
|
|
$
|
4.05
|
|
|
$
|
4.40
|
|
|
(8
|
)%
|
|
Oil (Bbl)
|
|
$
|
95.12
|
|
|
$
|
79.53
|
|
|
20
|
%
|
|
|
|
|
|
|
|
|
|||||
|
Costs per Mcfe of production:
|
|
|
|
|
|
|
|||||
|
Lease operating expenses
|
|
$
|
1.73
|
|
|
$
|
1.64
|
|
|
5
|
%
|
|
Transportation expenses
|
|
$
|
0.21
|
|
|
$
|
0.20
|
|
|
5
|
%
|
|
General and administrative expenses
(3)
|
|
$
|
0.99
|
|
|
$
|
1.02
|
|
|
(3
|
)%
|
|
Depreciation, depletion and amortization
|
|
$
|
2.48
|
|
|
$
|
2.46
|
|
|
1
|
%
|
|
Taxes, other than income taxes
|
|
$
|
0.58
|
|
|
$
|
0.47
|
|
|
23
|
%
|
|
(1)
|
Includes the effect of realized gains on derivatives of approximately $230 million (excluding $27 million realized gains on canceled contracts of which the proceeds were reallocated within the Company’s derivatives portfolio) and $308 million for the years ended December 31, 2011, and December 31, 2010, respectively.
|
|
(2)
|
Does not include the effect of realized gains (losses) on derivatives.
|
|
(3)
|
General and administrative expenses for the years ended December 31, 2011, and December 31, 2010, include approximately $21 million and $13 million, respectively, of noncash unit-based compensation expenses. Excluding these amounts, general and administrative expenses for the years ended December 31, 2011, and December 31, 2010, were $0.83 per Mcfe and $0.88 per Mcfe, respectively. This is a non-GAAP measure used by management to analyze the Company’s performance.
|
|
|
|
Year Ended December 31,
|
|
|
|
|
||||||
|
|
|
2011
|
|
2010
|
|
Variance
|
||||||
|
Average daily production (MMcfe/d):
|
|
|
|
|
|
|
|
|
||||
|
Mid-Continent
|
|
195
|
|
|
157
|
|
|
38
|
|
|
24
|
%
|
|
Hugoton Basin
|
|
39
|
|
|
41
|
|
|
(2
|
)
|
|
(6
|
)%
|
|
Permian Basin
|
|
73
|
|
|
31
|
|
|
42
|
|
|
134
|
%
|
|
Michigan/Illinois
|
|
36
|
|
|
22
|
|
|
14
|
|
|
61
|
%
|
|
Williston/Powder River Basin
|
|
12
|
|
|
—
|
|
|
12
|
|
|
—
|
|
|
California
|
|
14
|
|
|
14
|
|
|
—
|
|
|
—
|
|
|
|
|
369
|
|
|
265
|
|
|
104
|
|
|
39
|
%
|
|
|
|
Year Ended December 31,
|
|
|
||||||||
|
|
|
2011
|
|
2010
|
|
Variance
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
Realized gains:
|
|
|
|
|
|
|
||||||
|
Commodity derivatives
|
|
$
|
230,237
|
|
|
$
|
307,587
|
|
|
$
|
(77,350
|
)
|
|
Canceled derivatives
|
|
26,752
|
|
|
—
|
|
|
26,752
|
|
|||
|
|
|
256,989
|
|
|
307,587
|
|
|
(50,598
|
)
|
|||
|
Unrealized gains (losses):
|
|
|
|
|
|
|
||||||
|
Commodity derivatives
|
|
192,951
|
|
|
(232,376
|
)
|
|
425,327
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Total gains
|
|
$
|
449,940
|
|
|
$
|
75,211
|
|
|
$
|
374,729
|
|
|
|
|
Year Ended December 31,
|
|
|
||||||||
|
|
|
2011
|
|
2010
|
|
Variance
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
|
|
|
|
|
|
|
||||||
|
Loss on extinguishment of debt
|
|
$
|
(94,612
|
)
|
|
$
|
—
|
|
|
$
|
(94,612
|
)
|
|
Interest expense, net of amounts capitalized
|
|
(259,725
|
)
|
|
(193,510
|
)
|
|
(66,215
|
)
|
|||
|
Realized losses on interest rate swaps
|
|
—
|
|
|
(8,021
|
)
|
|
8,021
|
|
|||
|
Realized losses on canceled interest rate swaps
|
|
—
|
|
|
(123,865
|
)
|
|
123,865
|
|
|||
|
Unrealized gains on interest rate swaps
|
|
—
|
|
|
63,978
|
|
|
(63,978
|
)
|
|||
|
Other, net
|
|
(7,792
|
)
|
|
(7,167
|
)
|
|
(625
|
)
|
|||
|
|
|
$
|
(362,129
|
)
|
|
$
|
(268,585
|
)
|
|
$
|
(93,544
|
)
|
|
Reserve replacement cost per Mcfe
|
=
|
Oil and natural gas capital costs expended
(1)
|
|
|
|
Sum of reserve additions
(2)
|
|
|
|
|
|
Reserve replacement ratio
|
=
|
Sum of reserve additions
(2)
|
|
|
|
Annual production
|
|
(1)
|
Oil and natural gas capital costs expended include the costs of property acquisition, exploration and development activities conducted to add reserves and exclude asset retirement costs. The Company expects to incur development costs in the future for proved undeveloped reserves; such future costs are excluded from costs expended and are not considered in the reserve replacement metrics presented herein.
|
|
(2)
|
Reserve additions include proved reserves (developed and undeveloped) and reflect reserve revisions for prices and performance, extensions, discoveries and other additions and acquisitions, and do not include unproved reserve quantities.
|
|
|
|
Including Price Revisions
|
|
Excluding Price Revisions
|
||||||||||||||||||||
|
|
|
Year Ended December 31,
|
|
Year Ended December 31,
|
||||||||||||||||||||
|
|
|
2012
|
|
2011
|
|
2010
|
|
2012
|
|
2011
|
|
2010
|
||||||||||||
|
Costs per Mcfe:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Reserve replacement cost, including acquisitions
|
|
$
|
2.26
|
|
|
$
|
2.37
|
|
|
$
|
1.63
|
|
|
$
|
1.97
|
|
|
$
|
2.46
|
|
|
$
|
1.94
|
|
|
Reserve replacement cost, excluding acquisitions (finding and development cost)
|
|
NM
(1)
|
|
|
$
|
1.94
|
|
|
$
|
0.79
|
|
|
$
|
6.92
|
|
|
$
|
2.15
|
|
|
$
|
1.57
|
|
|
|
Percentage of production:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Reserve replacement ratio, including acquisitions
|
|
680
|
%
|
|
674
|
%
|
|
1,014
|
%
|
|
781
|
%
|
|
651
|
%
|
|
854
|
%
|
||||||
|
Reserve replacement ratio, excluding acquisitions
|
|
NM
(1)
|
|
|
244
|
%
|
|
321
|
%
|
|
63
|
%
|
|
221
|
%
|
|
161
|
%
|
||||||
|
(1)
|
Not meaningful due to the impact of a significant decrease in year-end natural gas prices at December 31, 2012, compared to December 31, 2011.
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
|
|
|
|
|
|
|
||||||
|
Costs incurred in oil and natural gas property acquisition, exploration and development
|
|
$
|
3,779,713
|
|
|
$
|
2,158,639
|
|
|
$
|
1,602,086
|
|
|
Less:
|
|
|
|
|
|
|
|
|
|
|||
|
Asset retirement costs
|
|
(4,675
|
)
|
|
(2,427
|
)
|
|
(748
|
)
|
|||
|
Property acquisition costs
|
|
(2,712,543
|
)
|
|
(1,516,737
|
)
|
|
(1,356,430
|
)
|
|||
|
Oil and natural gas capital costs expended, excluding acquisitions
|
|
$
|
1,062,495
|
|
|
$
|
639,475
|
|
|
$
|
244,908
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
Net cash:
|
|
|
|
|
|
|
||||||
|
Provided by operating activities
(1)
|
|
$
|
350,907
|
|
|
$
|
518,706
|
|
|
$
|
270,918
|
|
|
Used in investing activities
|
|
(3,684,829
|
)
|
|
(2,130,360
|
)
|
|
(1,581,408
|
)
|
|||
|
Provided by financing activities
|
|
3,334,051
|
|
|
1,376,767
|
|
|
1,524,260
|
|
|||
|
Net increase (decrease) in cash and cash equivalents
|
|
$
|
129
|
|
|
$
|
(234,887
|
)
|
|
$
|
213,770
|
|
|
(1)
|
The years ended December 31, 2012, December 31, 2011, and December 31, 2010, include premiums paid for derivatives of approximately $583 million, $134 million and $120 million, respectively.
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
Cash flow from investing activities:
|
|
|
|
|
|
|
||||||
|
Acquisition of oil and natural gas properties, net of cash acquired
|
|
$
|
(2,640,475
|
)
|
|
$
|
(1,500,193
|
)
|
|
$
|
(1,351,033
|
)
|
|
Capital expenditures
|
|
(1,045,079
|
)
|
|
(629,864
|
)
|
|
(223,013
|
)
|
|||
|
Proceeds from sale of properties and equipment and other
|
|
725
|
|
|
(303
|
)
|
|
(7,362
|
)
|
|||
|
|
|
$
|
(3,684,829
|
)
|
|
$
|
(2,130,360
|
)
|
|
$
|
(1,581,408
|
)
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
Proceeds from borrowings:
|
|
|
|
|
|
|
||||||
|
Credit facility
|
|
$
|
3,640,000
|
|
|
$
|
1,790,000
|
|
|
$
|
1,050,000
|
|
|
Senior notes
|
|
1,799,802
|
|
|
744,240
|
|
|
2,250,816
|
|
|||
|
|
|
$
|
5,439,802
|
|
|
$
|
2,534,240
|
|
|
$
|
3,300,816
|
|
|
Repayments of debt:
|
|
|
|
|
|
|
||||||
|
Credit facility
|
|
$
|
(3,400,000
|
)
|
|
$
|
(850,000
|
)
|
|
$
|
(2,150,000
|
)
|
|
Senior notes
|
|
—
|
|
|
(451,029
|
)
|
|
—
|
|
|||
|
|
|
$
|
(3,400,000
|
)
|
|
$
|
(1,301,029
|
)
|
|
$
|
(2,150,000
|
)
|
|
Date Paid
|
|
Period Covered by Distribution
|
|
Distributions
Per Unit
|
|
Total
Distributions
|
||||
|
|
|
|
|
|
|
(in millions)
|
||||
|
|
|
|
|
|
|
|
||||
|
November 2012
|
|
July 1 - September 30, 2012
|
|
$
|
0.725
|
|
|
$
|
170
|
|
|
August 2012
|
|
April 1 - June 30, 2012
|
|
$
|
0.725
|
|
|
$
|
145
|
|
|
May 2012
|
|
January 1 - March 31, 2012
|
|
$
|
0.725
|
|
|
$
|
144
|
|
|
February 2012
|
|
October 1 - December 31, 2011
|
|
$
|
0.69
|
|
|
$
|
138
|
|
|
|
|
Payments Due
|
||||||||||||||||||
|
Contractual Obligations
|
|
Total
|
|
2013
|
|
2014 - 2015
|
|
2016 - 2017
|
|
2018 and Beyond
|
||||||||||
|
|
|
(in thousands)
|
||||||||||||||||||
|
Long-term debt obligations:
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Credit facility
|
|
$
|
1,180,000
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
1,180,000
|
|
|
$
|
—
|
|
|
Senior notes
|
|
4,904,898
|
|
|
—
|
|
|
—
|
|
|
40,737
|
|
|
4,864,161
|
|
|||||
|
Interest
(1)
|
|
2,666,850
|
|
|
380,306
|
|
|
760,612
|
|
|
740,784
|
|
|
785,148
|
|
|||||
|
Operating lease obligations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Office, property and equipment leases
|
|
37,375
|
|
|
6,459
|
|
|
13,378
|
|
|
8,777
|
|
|
8,761
|
|
|||||
|
Other noncurrent liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Asset retirement obligations
|
|
151,974
|
|
|
5,221
|
|
|
6,483
|
|
|
5,724
|
|
|
134,546
|
|
|||||
|
Other:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Commodity derivatives
|
|
5,027
|
|
|
26
|
|
|
1,639
|
|
|
3,362
|
|
|
—
|
|
|||||
|
|
|
$
|
8,946,124
|
|
|
$
|
392,012
|
|
|
$
|
782,112
|
|
|
$
|
1,979,384
|
|
|
$
|
5,792,616
|
|
|
(1)
|
Represents interest on the Credit Facility computed at the weighted average LIBOR of 1.97% through maturity in April 2017 and interest on the Original Senior Notes, May 2019 Senior Notes, November 2019 Senior Notes, and the 2010 Issued Senior Notes, as defined in Note 6, computed at fixed rates of 11.75%, 9.875%, 6.50%, 6.25%, 8.625% and 7.75% through maturities in May 2017, July 2018, May 2019, November 2019, April 2020 and February 2021, respectively.
|
|
|
|
December 31,
|
||||||
|
|
|
2012
|
|
2011
|
||||
|
|
|
(in thousands)
|
||||||
|
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
$
|
1,243
|
|
|
$
|
1,114
|
|
|
|
|
|
|
|
||||
|
Credit facility
|
|
$
|
1,180,000
|
|
|
$
|
940,000
|
|
|
Senior notes due 2017, net
|
|
39,399
|
|
|
39,183
|
|
||
|
Senior notes due 2018, net
|
|
13,941
|
|
|
13,913
|
|
||
|
Senior notes due May 2019, net
|
|
745,172
|
|
|
744,593
|
|
||
|
Senior notes due November 2019, net
|
|
1,799,818
|
|
|
—
|
|
||
|
Senior notes due 2020, net
|
|
1,274,169
|
|
|
1,271,856
|
|
||
|
Senior notes due 2021, net
|
|
985,318
|
|
|
984,112
|
|
||
|
|
|
6,037,817
|
|
|
3,993,657
|
|
||
|
Total unitholders’ capital
|
|
4,427,180
|
|
|
3,428,910
|
|
||
|
|
|
$
|
10,464,997
|
|
|
$
|
7,422,567
|
|
|
•
|
Net operating cash flow from acquisitions and divestitures, effective date through closing date;
|
|
•
|
Interest expense;
|
|
•
|
Depreciation, depletion and amortization;
|
|
•
|
Impairment of long-lived assets;
|
|
•
|
Write-off of deferred financing fees;
|
|
•
|
(Gains) losses on sale of assets and other, net;
|
|
•
|
Provision for legal matters;
|
|
•
|
Loss on extinguishment of debt;
|
|
•
|
Unrealized (gains) losses on commodity derivatives;
|
|
•
|
Unrealized (gains) losses on interest rate derivatives;
|
|
•
|
Realized (gains) losses on interest rate derivatives;
|
|
•
|
Realized (gains) losses on canceled derivatives;
|
|
•
|
Realized gains on recovery of bankruptcy claim;
|
|
•
|
Unit-based compensation expenses;
|
|
•
|
Exploration costs; and
|
|
•
|
Income tax expense (benefit).
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
|
|
|
|
|
|
|
||||||
|
Net income (loss)
|
|
$
|
(386,616
|
)
|
|
$
|
438,439
|
|
|
$
|
(114,288
|
)
|
|
Plus:
|
|
|
|
|
|
|
||||||
|
Net operating cash flow from acquisitions and divestitures, effective date through closing date
(1)
|
|
80,502
|
|
|
57,966
|
|
|
42,846
|
|
|||
|
Interest expense
|
|
379,937
|
|
|
259,725
|
|
|
193,510
|
|
|||
|
Depreciation, depletion and amortization
|
|
606,150
|
|
|
334,084
|
|
|
238,532
|
|
|||
|
Impairment of long-lived assets
|
|
422,499
|
|
|
—
|
|
|
38,600
|
|
|||
|
Write-off of deferred financing fees
|
|
7,889
|
|
|
1,189
|
|
|
2,076
|
|
|||
|
Losses on sale of assets and other, net
(2)
|
|
1,302
|
|
|
124
|
|
|
3,008
|
|
|||
|
Provision for legal matters
(3)
|
|
414
|
|
|
1,086
|
|
|
4,362
|
|
|||
|
Loss on extinguishment of debt
|
|
—
|
|
|
94,612
|
|
|
—
|
|
|||
|
Unrealized (gains) losses on commodity derivatives
(4)
|
|
277,882
|
|
|
(192,951
|
)
|
|
232,376
|
|
|||
|
Unrealized gains on interest rate derivatives
(4)
|
|
—
|
|
|
—
|
|
|
(63,978
|
)
|
|||
|
Realized losses on interest rate derivatives
(5)
|
|
—
|
|
|
—
|
|
|
8,021
|
|
|||
|
Realized (gains) losses on canceled derivatives
(6)
|
|
—
|
|
|
(26,752
|
)
|
|
123,865
|
|
|||
|
Realized gains on recovery of bankruptcy claim
(7)
|
|
(21,503
|
)
|
|
—
|
|
|
—
|
|
|||
|
Unit-based compensation expenses
|
|
29,533
|
|
|
22,243
|
|
|
13,792
|
|
|||
|
Exploration costs
|
|
1,915
|
|
|
2,390
|
|
|
5,168
|
|
|||
|
Income tax expense
|
|
2,790
|
|
|
5,466
|
|
|
4,241
|
|
|||
|
Adjusted EBITDA
|
|
$
|
1,402,694
|
|
|
$
|
997,621
|
|
|
$
|
732,131
|
|
|
(1)
|
Represents cash, based on contractual arrangements, the Company received or paid from the effective date to the closing date of the transaction. The effective date is the first date the buyer is entitled to receive the economic benefit from properties included in the transaction.
|
|
(2)
|
Represent gains or losses on the sale of assets, gains or losses on inventory valuation and amortization of basis difference for equity method investments.
|
|
(3)
|
Represents reserves and settlements related to legal matters.
|
|
(4)
|
Represent adjustments in market valuations of derivatives from period to period and include the premiums associated with put option contracts over time.
|
|
(5)
|
Represent interest-related derivatives settled based on contract terms and are excluded because adjusted EBITDA excludes the impact of interest expense and these derivatives are designed to mitigate interest rate risk.
|
|
(6)
|
Represent derivatives canceled prior to the contract settlement date. In 2011, commodity derivatives were canceled and the proceeds were reallocated within the Company’s derivatives portfolio. In 2010, interest rate swaps were canceled in connection with the issuances of certain fixed-rate senior notes.
|
|
(7)
|
Represent the recoveries of a bankruptcy claim against Lehman Brothers which was not a transaction occurring in the ordinary course of the Company’s business.
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
|
|
(in thousands, except per unit amounts)
|
||||||||||
|
|
|
|
|
|
|
|
||||||
|
Net income (loss)
|
|
$
|
(386,616
|
)
|
|
$
|
438,439
|
|
|
$
|
(114,288
|
)
|
|
Plus:
|
|
|
|
|
|
|
||||||
|
Unrealized (gains) losses on commodity derivatives
|
|
277,882
|
|
|
(192,951
|
)
|
|
232,376
|
|
|||
|
Unrealized gains on interest rate derivatives
|
|
—
|
|
|
—
|
|
|
(63,978
|
)
|
|||
|
Realized (gains) losses on canceled derivatives
|
|
—
|
|
|
(26,752
|
)
|
|
123,865
|
|
|||
|
Realized gains on recovery of bankruptcy claim
|
|
(21,503
|
)
|
|
—
|
|
|
—
|
|
|||
|
Impairment of long-lived assets
|
|
422,499
|
|
|
—
|
|
|
38,600
|
|
|||
|
Loss on extinguishment of debt
|
|
—
|
|
|
94,612
|
|
|
—
|
|
|||
|
(Gains) losses on sale of assets, net
|
|
1,161
|
|
|
(17
|
)
|
|
2,914
|
|
|||
|
Adjusted net income
|
|
$
|
293,423
|
|
|
$
|
313,331
|
|
|
$
|
219,489
|
|
|
|
|
|
|
|
|
|
||||||
|
Net income (loss) per unit - basic
|
|
$
|
(1.92
|
)
|
|
$
|
2.52
|
|
|
$
|
(0.80
|
)
|
|
Plus, per unit:
|
|
|
|
|
|
|
||||||
|
Unrealized (gains) losses on commodity derivatives
|
|
1.39
|
|
|
(1.11
|
)
|
|
1.63
|
|
|||
|
Unrealized gains on interest rate derivatives
|
|
—
|
|
|
—
|
|
|
(0.45
|
)
|
|||
|
Realized (gains) losses on canceled derivatives
|
|
—
|
|
|
(0.15
|
)
|
|
0.87
|
|
|||
|
Realized gains on recovery of bankruptcy claim
|
|
(0.11
|
)
|
|
—
|
|
|
—
|
|
|||
|
Impairment of long-lived assets
|
|
2.07
|
|
|
—
|
|
|
0.27
|
|
|||
|
Loss on extinguishment of debt
|
|
—
|
|
|
0.54
|
|
|
—
|
|
|||
|
(Gains) losses on sale of assets, net
|
|
0.01
|
|
|
—
|
|
|
0.02
|
|
|||
|
Adjusted net income per unit - basic
|
|
$
|
1.44
|
|
|
$
|
1.80
|
|
|
$
|
1.54
|
|
|
|
Page
|
|
|
|
|
|
|
December 31,
|
||||||
|
|
|
2012
|
|
2011
|
||||
|
|
|
(in thousands,
except unit amounts)
|
||||||
|
ASSETS
|
|
|
||||||
|
Current assets:
|
|
|
|
|
||||
|
Cash and cash equivalents
|
|
$
|
1,243
|
|
|
$
|
1,114
|
|
|
Accounts receivable - trade, net
|
|
371,333
|
|
|
213,282
|
|
||
|
Derivative instruments
|
|
350,695
|
|
|
255,063
|
|
||
|
Other current assets
|
|
88,157
|
|
|
80,734
|
|
||
|
Total current assets
|
|
811,428
|
|
|
550,193
|
|
||
|
|
|
|
|
|
||||
|
Noncurrent assets:
|
|
|
|
|
||||
|
Oil and natural gas properties (successful efforts method)
|
|
11,611,330
|
|
|
7,835,650
|
|
||
|
Less accumulated depletion and amortization
|
|
(2,025,656
|
)
|
|
(1,033,617
|
)
|
||
|
|
|
9,585,674
|
|
|
6,802,033
|
|
||
|
|
|
|
|
|
||||
|
Other property and equipment
|
|
469,188
|
|
|
197,235
|
|
||
|
Less accumulated depreciation
|
|
(73,721
|
)
|
|
(48,024
|
)
|
||
|
|
|
395,467
|
|
|
149,211
|
|
||
|
|
|
|
|
|
||||
|
Derivative instruments
|
|
530,216
|
|
|
321,840
|
|
||
|
Other noncurrent assets
|
|
128,453
|
|
|
105,577
|
|
||
|
|
|
658,669
|
|
|
427,417
|
|
||
|
Total noncurrent assets
|
|
10,639,810
|
|
|
7,378,661
|
|
||
|
Total assets
|
|
$
|
11,451,238
|
|
|
$
|
7,928,854
|
|
|
|
|
|
|
|
||||
|
LIABILITIES AND UNITHOLDERS’ CAPITAL
|
|
|
|
|
||||
|
Current liabilities:
|
|
|
|
|
||||
|
Accounts payable and accrued expenses
|
|
$
|
707,861
|
|
|
$
|
332,167
|
|
|
Derivative instruments
|
|
26
|
|
|
14,060
|
|
||
|
Other accrued liabilities
|
|
115,245
|
|
|
75,898
|
|
||
|
Total current liabilities
|
|
823,132
|
|
|
422,125
|
|
||
|
|
|
|
|
|
||||
|
Noncurrent liabilities:
|
|
|
|
|
|
|
||
|
Credit facility
|
|
1,180,000
|
|
|
940,000
|
|
||
|
Senior notes, net
|
|
4,857,817
|
|
|
3,053,657
|
|
||
|
Derivative instruments
|
|
4,114
|
|
|
3,503
|
|
||
|
Other noncurrent liabilities
|
|
158,995
|
|
|
80,659
|
|
||
|
Total noncurrent liabilities
|
|
6,200,926
|
|
|
4,077,819
|
|
||
|
|
|
|
|
|
||||
|
Commitments and contingencies (Note 11)
|
|
|
|
|
|
|
||
|
|
|
|
|
|
||||
|
Unitholders’ capital:
|
|
|
|
|
||||
|
234,513,243 units and 177,364,558 units issued and outstanding at December 31, 2012, and December 31, 2011, respectively
|
|
4,136,240
|
|
|
2,751,354
|
|
||
|
Accumulated income
|
|
290,940
|
|
|
677,556
|
|
||
|
|
|
4,427,180
|
|
|
3,428,910
|
|
||
|
Total liabilities and unitholders’ capital
|
|
$
|
11,451,238
|
|
|
$
|
7,928,854
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
|
|
(in thousands, except per unit amounts)
|
||||||||||
|
Revenues and other:
|
|
|
|
|
|
|
||||||
|
Oil, natural gas and natural gas liquids sales
|
|
$
|
1,601,180
|
|
|
$
|
1,162,037
|
|
|
$
|
690,054
|
|
|
Gains on oil and natural gas derivatives
|
|
124,762
|
|
|
449,940
|
|
|
75,211
|
|
|||
|
Marketing revenues
|
|
37,393
|
|
|
5,868
|
|
|
3,966
|
|
|||
|
Other revenues
|
|
10,905
|
|
|
4,609
|
|
|
3,049
|
|
|||
|
|
|
1,774,240
|
|
|
1,622,454
|
|
|
772,280
|
|
|||
|
Expenses:
|
|
|
|
|
|
|
||||||
|
Lease operating expenses
|
|
317,699
|
|
|
232,619
|
|
|
158,382
|
|
|||
|
Transportation expenses
|
|
77,322
|
|
|
28,358
|
|
|
19,594
|
|
|||
|
Marketing expenses
|
|
31,821
|
|
|
3,681
|
|
|
2,716
|
|
|||
|
General and administrative expenses
|
|
173,206
|
|
|
133,272
|
|
|
99,078
|
|
|||
|
Exploration costs
|
|
1,915
|
|
|
2,390
|
|
|
5,168
|
|
|||
|
Depreciation, depletion and amortization
|
|
606,150
|
|
|
334,084
|
|
|
238,532
|
|
|||
|
Impairment of long-lived assets
|
|
422,499
|
|
|
—
|
|
|
38,600
|
|
|||
|
Taxes, other than income taxes
|
|
131,679
|
|
|
78,522
|
|
|
45,182
|
|
|||
|
Losses on sale of assets and other, net
|
|
1,539
|
|
|
3,494
|
|
|
6,490
|
|
|||
|
|
|
1,763,830
|
|
|
816,420
|
|
|
613,742
|
|
|||
|
Other income and (expenses):
|
|
|
|
|
|
|
|
|
|
|||
|
Loss on extinguishment of debt
|
|
—
|
|
|
(94,612
|
)
|
|
—
|
|
|||
|
Interest expense, net of amounts capitalized
|
|
(379,937
|
)
|
|
(259,725
|
)
|
|
(193,510
|
)
|
|||
|
Losses on interest rate swaps
|
|
—
|
|
|
—
|
|
|
(67,908
|
)
|
|||
|
Other, net
|
|
(14,299
|
)
|
|
(7,792
|
)
|
|
(7,167
|
)
|
|||
|
|
|
(394,236
|
)
|
|
(362,129
|
)
|
|
(268,585
|
)
|
|||
|
Income (loss) before income taxes
|
|
(383,826
|
)
|
|
443,905
|
|
|
(110,047
|
)
|
|||
|
Income tax expense
|
|
2,790
|
|
|
5,466
|
|
|
4,241
|
|
|||
|
Net income (loss)
|
|
$
|
(386,616
|
)
|
|
$
|
438,439
|
|
|
$
|
(114,288
|
)
|
|
|
|
|
|
|
|
|
||||||
|
Net income (loss) per unit:
|
|
|
|
|
|
|
||||||
|
Basic
|
|
$
|
(1.92
|
)
|
|
$
|
2.52
|
|
|
$
|
(0.80
|
)
|
|
Diluted
|
|
$
|
(1.92
|
)
|
|
$
|
2.51
|
|
|
$
|
(0.80
|
)
|
|
Weighted average units outstanding:
|
|
|
|
|
|
|
||||||
|
Basic
|
|
203,775
|
|
|
172,004
|
|
|
142,535
|
|
|||
|
Diluted
|
|
203,775
|
|
|
172,729
|
|
|
142,535
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Distributions declared per unit
|
|
$
|
2.865
|
|
|
$
|
2.70
|
|
|
$
|
2.55
|
|
|
|
|
Units
|
|
Unitholders’
Capital
|
|
Accumulated
Income (Deficit)
|
|
Treasury
Units
(at Cost)
|
|
Total Unitholders’
Capital
|
|||||||||
|
|
|
(in thousands)
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
December 31, 2009
|
|
129,941
|
|
|
$
|
2,098,599
|
|
|
$
|
353,405
|
|
|
$
|
—
|
|
|
$
|
2,452,004
|
|
|
Sale of units, net of underwriting discounts and expenses of $34,556
|
|
28,750
|
|
|
809,774
|
|
|
—
|
|
|
—
|
|
|
809,774
|
|
||||
|
Issuance of units
|
|
815
|
|
|
4,418
|
|
|
—
|
|
|
—
|
|
|
4,418
|
|
||||
|
Cancellation of units
|
|
(496
|
)
|
|
(11,832
|
)
|
|
—
|
|
|
11,832
|
|
|
—
|
|
||||
|
Purchase of units
|
|
|
|
—
|
|
|
—
|
|
|
(11,832
|
)
|
|
(11,832
|
)
|
|||||
|
Distributions to unitholders
|
|
|
|
(365,711
|
)
|
|
—
|
|
|
—
|
|
|
(365,711
|
)
|
|||||
|
Unit-based compensation expenses
|
|
|
|
13,792
|
|
|
—
|
|
|
—
|
|
|
13,792
|
|
|||||
|
Reclassification of distributions paid on forfeited restricted units
|
|
|
|
59
|
|
|
—
|
|
|
—
|
|
|
59
|
|
|||||
|
Net loss
|
|
|
|
—
|
|
|
(114,288
|
)
|
|
—
|
|
|
(114,288
|
)
|
|||||
|
December 31, 2010
|
|
159,010
|
|
|
2,549,099
|
|
|
239,117
|
|
|
—
|
|
|
2,788,216
|
|
||||
|
Sale of units, net of underwriting discounts and expenses of $27,427
|
|
17,514
|
|
|
651,522
|
|
|
—
|
|
|
—
|
|
|
651,522
|
|
||||
|
Issuance of units
|
|
1,371
|
|
|
7,446
|
|
|
—
|
|
|
—
|
|
|
7,446
|
|
||||
|
Cancellation of units
|
|
(530
|
)
|
|
(17,352
|
)
|
|
—
|
|
|
17,352
|
|
|
—
|
|
||||
|
Purchase of units
|
|
|
|
—
|
|
|
—
|
|
|
(17,352
|
)
|
|
(17,352
|
)
|
|||||
|
Distributions to unitholders
|
|
|
|
(466,488
|
)
|
|
—
|
|
|
—
|
|
|
(466,488
|
)
|
|||||
|
Unit-based compensation expenses
|
|
|
|
22,243
|
|
|
—
|
|
|
—
|
|
|
22,243
|
|
|||||
|
Reclassification of distributions paid on forfeited restricted units
|
|
|
|
79
|
|
|
—
|
|
|
—
|
|
|
79
|
|
|||||
|
Excess tax benefit from unit-based compensation
|
|
|
|
4,805
|
|
|
—
|
|
|
—
|
|
|
4,805
|
|
|||||
|
Net income
|
|
|
|
|
—
|
|
|
438,439
|
|
|
—
|
|
|
438,439
|
|
||||
|
December 31, 2011
|
|
177,365
|
|
|
2,751,354
|
|
|
677,556
|
|
|
—
|
|
|
3,428,910
|
|
||||
|
Sale of units, net of underwriting discounts and expenses of
$32,044
|
|
55,877
|
|
|
1,942,045
|
|
|
—
|
|
|
—
|
|
|
1,942,045
|
|
||||
|
Issuance of units
|
|
1,271
|
|
|
7,061
|
|
|
—
|
|
|
—
|
|
|
7,061
|
|
||||
|
Distributions to unitholders
|
|
|
|
(596,935
|
)
|
|
—
|
|
|
—
|
|
|
(596,935
|
)
|
|||||
|
Unit-based compensation expenses
|
|
|
|
29,533
|
|
|
—
|
|
|
—
|
|
|
29,533
|
|
|||||
|
Reclassification of distributions paid on forfeited restricted units
|
|
|
|
92
|
|
|
—
|
|
|
—
|
|
|
92
|
|
|||||
|
Excess tax benefit from unit-based compensation
|
|
|
|
3,090
|
|
|
—
|
|
|
—
|
|
|
3,090
|
|
|||||
|
N
et loss
|
|
|
|
—
|
|
|
(386,616
|
)
|
|
—
|
|
|
(386,616
|
)
|
|||||
|
December 31, 2012
|
|
234,513
|
|
|
$
|
4,136,240
|
|
|
$
|
290,940
|
|
|
$
|
—
|
|
|
$
|
4,427,180
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
Cash flow from operating activities:
|
|
|
|
|
|
|
||||||
|
Net income (loss)
|
|
$
|
(386,616
|
)
|
|
$
|
438,439
|
|
|
$
|
(114,288
|
)
|
|
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
|
|
|
|
|
|
|
||||||
|
Depreciation, depletion and amortization
|
|
606,150
|
|
|
334,084
|
|
|
238,532
|
|
|||
|
Impairment of long-lived assets
|
|
422,499
|
|
|
—
|
|
|
38,600
|
|
|||
|
Unit-based compensation expenses
|
|
29,533
|
|
|
22,243
|
|
|
13,792
|
|
|||
|
Loss on extinguishment of debt
|
|
—
|
|
|
94,612
|
|
|
—
|
|
|||
|
Amortization and write-off of deferred financing fees
|
|
25,598
|
|
|
21,526
|
|
|
22,113
|
|
|||
|
Losses on sale of assets and other, net
|
|
92
|
|
|
2,021
|
|
|
6,619
|
|
|||
|
Deferred income tax
|
|
(360
|
)
|
|
310
|
|
|
3,088
|
|
|||
|
Mark-to-market on derivatives:
|
|
|
|
|
|
|
||||||
|
Total gains
|
|
(124,762
|
)
|
|
(449,940
|
)
|
|
(7,303
|
)
|
|||
|
Cash settlements
|
|
390,765
|
|
|
237,134
|
|
|
302,875
|
|
|||
|
Cash settlements on canceled derivatives
|
|
—
|
|
|
26,752
|
|
|
(123,865
|
)
|
|||
|
Premiums paid for derivatives
|
|
(583,434
|
)
|
|
(134,352
|
)
|
|
(120,376
|
)
|
|||
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
||||||
|
Increase in accounts receivable - trade, net
|
|
(77,573
|
)
|
|
(191,338
|
)
|
|
(66,283
|
)
|
|||
|
(Increase) decrease in other assets
|
|
(5,451
|
)
|
|
(2,951
|
)
|
|
2,926
|
|
|||
|
Increase in accounts payable and accrued expenses
|
|
26,372
|
|
|
129,499
|
|
|
25,457
|
|
|||
|
Increase (decrease) in other liabilities
|
|
28,094
|
|
|
(9,333
|
)
|
|
49,031
|
|
|||
|
Net cash provided by operating activities
|
|
350,907
|
|
|
518,706
|
|
|
270,918
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Cash flow from investing activities:
|
|
|
|
|
|
|
||||||
|
Acquisition of oil and natural gas properties, net of cash acquired
|
|
(2,640,475
|
)
|
|
(1,500,193
|
)
|
|
(1,351,033
|
)
|
|||
|
Development of oil and natural gas properties
|
|
(984,530
|
)
|
|
(574,635
|
)
|
|
(204,832
|
)
|
|||
|
Purchases of other property and equipment
|
|
(60,549
|
)
|
|
(55,229
|
)
|
|
(18,181
|
)
|
|||
|
Proceeds from sale of properties and equipment and other
|
|
725
|
|
|
(303
|
)
|
|
(7,362
|
)
|
|||
|
Net cash used in investing activities
|
|
(3,684,829
|
)
|
|
(2,130,360
|
)
|
|
(1,581,408
|
)
|
|||
|
|
|
|
|
|
|
|
||||||
|
Cash flow from financing activities:
|
|
|
|
|
|
|
||||||
|
Proceeds from sale of units
|
|
1,973,989
|
|
|
678,949
|
|
|
844,330
|
|
|||
|
Proceeds from borrowings
|
|
5,439,802
|
|
|
2,534,240
|
|
|
3,300,816
|
|
|||
|
Repayments of debt
|
|
(3,400,000
|
)
|
|
(1,301,029
|
)
|
|
(2,150,000
|
)
|
|||
|
Distributions to unitholders
|
|
(596,935
|
)
|
|
(466,488
|
)
|
|
(365,711
|
)
|
|||
|
Financing fees, offering expenses and other, net
|
|
(85,895
|
)
|
|
(56,358
|
)
|
|
(93,343
|
)
|
|||
|
Excess tax benefit from unit-based compensation
|
|
3,090
|
|
|
4,805
|
|
|
—
|
|
|||
|
Purchase of units
|
|
—
|
|
|
(17,352
|
)
|
|
(11,832
|
)
|
|||
|
Net cash provided by financing activities
|
|
3,334,051
|
|
|
1,376,767
|
|
|
1,524,260
|
|
|||
|
|
|
|
|
|
|
|
||||||
|
Net increase (decrease) in cash and cash equivalents
|
|
129
|
|
|
(234,887
|
)
|
|
213,770
|
|
|||
|
Cash and cash equivalents:
|
|
|
|
|
|
|
||||||
|
Beginning
|
|
1,114
|
|
|
236,001
|
|
|
22,231
|
|
|||
|
Ending
|
|
$
|
1,243
|
|
|
$
|
1,114
|
|
|
$
|
236,001
|
|
|
Assets:
|
|
||
|
Current
|
$
|
12,215
|
|
|
Noncurrent
|
210,390
|
|
|
|
Oil and natural gas properties
|
2,701,385
|
|
|
|
Total assets acquired
|
$
|
2,923,990
|
|
|
|
|
||
|
Liabilities:
|
|
||
|
Current
|
$
|
223,114
|
|
|
Asset retirement obligations
|
63,663
|
|
|
|
Noncurrent
|
196,601
|
|
|
|
Total liabilities assumed
|
$
|
483,378
|
|
|
|
|
||
|
Net assets acquired
|
$
|
2,440,612
|
|
|
|
|
Year Ended
December 31,
|
||||||
|
|
|
2012
|
|
2011
|
||||
|
|
|
(in thousands, except
per unit amounts)
|
||||||
|
|
|
|
|
|
||||
|
Total revenues and other
|
|
$
|
1,937,620
|
|
|
$
|
2,422,381
|
|
|
Total operating expenses
|
|
$
|
1,900,231
|
|
|
$
|
1,293,283
|
|
|
Net income (loss)
|
|
$
|
(391,868
|
)
|
|
$
|
639,664
|
|
|
|
|
|
|
|
||||
|
Net income (loss) per unit:
|
|
|
|
|
||||
|
Basic
|
|
$
|
(1.95
|
)
|
|
$
|
3.65
|
|
|
Diluted
|
|
$
|
(1.95
|
)
|
|
$
|
3.64
|
|
|
•
|
On December 15, 2011, the Company completed the acquisition of certain oil and natural gas properties located primarily in the Granite Wash of Texas and Oklahoma from Plains Exploration & Production Company for approximately
$542 million
.
|
|
•
|
On November 1, 2011, and November 18, 2011, the Company completed two acquisitions of certain oil and natural gas properties located in the Permian Basin for approximately
$110 million
.
|
|
•
|
On June 1, 2011, the Company completed the acquisition of certain oil and natural gas properties in the Cleveland play, located in the Texas Panhandle, from Panther Energy Company, LLC and Red Willow Mid-Continent, LLC for approximately
$224 million
.
|
|
•
|
On May 2, 2011, and May 11, 2011, the Company completed two acquisitions of certain oil and natural gas properties located in the Williston Basin for approximately
$153 million
.
|
|
•
|
On April 1, 2011, and April 5, 2011, the Company completed two acquisitions of certain oil and natural gas properties located in the Permian Basin, including properties from SandRidge Exploration and Production, LLC for approximately
$239 million
.
|
|
•
|
On March 31, 2011, the Company completed the acquisition of certain oil and natural gas properties located in the Williston Basin from an affiliate of Concho Resources Inc. for approximately
$192 million
.
|
|
•
|
On November 16, 2010, the Company completed the acquisition of certain oil and natural gas properties located in the Wolfberry trend of the Permian Basin from Element Petroleum, LP for approximately
$118 million
.
|
|
•
|
On October 14, 2010, the Company completed two acquisitions of certain oil and natural gas properties located in the Wolfberry trend of the Permian Basin from Crownrock, LP and Patriot Resources Partners LLC for approximately
$260 million
.
|
|
•
|
On August 16, 2010, the Company completed the acquisition of certain oil and natural gas properties located in the Permian Basin from Crownrock, LP and Element Petroleum, LP for approximately
$95 million
.
|
|
•
|
On May 27, 2010, the Company completed the acquisition of interests in Henry Savings LP and Henry Savings Management LLC that primarily hold oil and natural gas properties located in the Permian Basin for approximately
$323 million
.
|
|
•
|
On April 30, 2010, the Company completed the acquisition of interests in two wholly owned subsidiaries of HighMount Exploration & Production LLC that hold oil and natural gas properties in the Antrim Shale located in northern Michigan for approximately
$327 million
.
|
|
•
|
On January 29, 2010, the Company completed the acquisition of certain oil and natural gas properties located in the Anadarko Basin in Oklahoma and Kansas and the Permian Basin in Texas and New Mexico from certain affiliates of Merit Energy Company for approximately
$151 million
.
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
|
|
|
|
|
|
|
||||||
|
General and administrative expenses
|
|
$
|
27,641
|
|
|
$
|
21,131
|
|
|
$
|
13,450
|
|
|
Lease operating expenses
|
|
1,892
|
|
|
1,112
|
|
|
342
|
|
|||
|
Total unit-based compensation expenses
|
|
$
|
29,533
|
|
|
$
|
22,243
|
|
|
$
|
13,792
|
|
|
|
|
|
|
|
|
|
||||||
|
Income tax benefit
|
|
$
|
10,912
|
|
|
$
|
8,219
|
|
|
$
|
5,096
|
|
|
|
|
Number of
Nonvested
Units
|
|
Weighted Average
Grant-Date Fair Value |
|||
|
|
|
|
|
|
|||
|
Nonvested units at December 31, 2011
|
|
1,859,662
|
|
|
$
|
31.54
|
|
|
Granted
|
|
1,046,590
|
|
|
$
|
37.42
|
|
|
Vested
|
|
(875,877
|
)
|
|
$
|
27.20
|
|
|
Forfeited
|
|
(77,244
|
)
|
|
$
|
34.34
|
|
|
Nonvested units at December 31, 2012
|
|
1,953,131
|
|
|
$
|
36.16
|
|
|
|
|
Number of
Units Underlying Options
|
|
Weighted Average
Exercise Price Per Unit
|
|
Weighted Average Remaining Contractual Life in Years
|
|
Aggregate Intrinsic Value in Millions
|
|||||
|
|
|
|
|
|
|
|
|
|
|||||
|
Outstanding at December 31, 2011
|
|
1,409,993
|
|
|
$
|
22.14
|
|
|
5.83
|
|
$
|
22
|
|
|
Granted
|
|
3,400,000
|
|
|
$
|
40.01
|
|
|
|
|
|
||
|
Exercised
|
|
(167,188
|
)
|
|
$
|
21.65
|
|
|
|
|
|
||
|
Outstanding at December 31, 2012
|
|
4,642,805
|
|
|
$
|
35.25
|
|
|
6.28
|
|
$
|
16
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Exercisable at December 31, 2012
|
|
1,242,805
|
|
|
$
|
22.21
|
|
|
4.93
|
|
$
|
16
|
|
|
|
|
2012
|
|
|
|
|
|
|
|
Expected volatility
|
|
34.10
|
%
|
|
Expected distributions
|
|
7.25
|
%
|
|
Risk-free rate
|
|
0.67
|
%
|
|
Expected term
|
|
5 years
|
|
|
|
|
December 31, 2012
|
|
December 31, 2011
|
||||||||||||
|
|
|
Carrying
Value
|
|
Fair Value
(1)
|
|
Carrying
Value
|
|
Fair Value
(1)
|
||||||||
|
|
|
(in millions, except percentages)
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Credit facility
(2)
|
|
$
|
1,180
|
|
|
$
|
1,180
|
|
|
$
|
940
|
|
|
$
|
940
|
|
|
11.75% senior notes due 2017
|
|
41
|
|
|
44
|
|
|
41
|
|
|
46
|
|
||||
|
9.875% senior notes due 2018
|
|
14
|
|
|
15
|
|
|
14
|
|
|
16
|
|
||||
|
6.50% senior notes due May 2019
|
|
750
|
|
|
755
|
|
|
750
|
|
|
742
|
|
||||
|
6.25% senior notes due November 2019
|
|
1,800
|
|
|
1,802
|
|
|
—
|
|
|
—
|
|
||||
|
8.625% senior notes due 2020
|
|
1,300
|
|
|
1,414
|
|
|
1,300
|
|
|
1,406
|
|
||||
|
7.75% senior notes due 2021
|
|
1,000
|
|
|
1,061
|
|
|
1,000
|
|
|
1,036
|
|
||||
|
Less current maturities
|
|
—
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||
|
|
|
6,085
|
|
|
$
|
6,271
|
|
|
4,045
|
|
|
$
|
4,186
|
|
||
|
Unamortized discount
|
|
(47
|
)
|
|
|
|
(51
|
)
|
|
|
||||||
|
Total debt, net of discount
|
|
$
|
6,038
|
|
|
|
|
$
|
3,994
|
|
|
|
||||
|
(1)
|
The carrying value of the Credit Facility is estimated to be substantially the same as its fair value. Fair values of the senior notes were estimated based on prices quoted from third-party financial institutions.
|
|
(2)
|
Variable interest rates of
1.97%
and
2.57%
at December 31, 2012, and December 31, 2011, respectively.
|
|
|
|
2013
|
|
2014
|
|
2015
|
|
2016
|
|
2017
|
|
2018
|
||||||||||||
|
Natural gas positions:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Fixed price swaps:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Hedged volume (MMMBtu)
|
|
87,290
|
|
|
97,401
|
|
|
118,041
|
|
|
121,841
|
|
|
120,122
|
|
|
36,500
|
|
||||||
|
Average price ($/MMBtu)
|
|
$
|
5.22
|
|
|
$
|
5.25
|
|
|
$
|
5.19
|
|
|
$
|
4.20
|
|
|
$
|
4.26
|
|
|
$
|
5.00
|
|
|
Puts:
(1)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Hedged volume (MMMBtu)
|
|
86,198
|
|
|
79,628
|
|
|
71,854
|
|
|
76,269
|
|
|
66,886
|
|
|
—
|
|
||||||
|
Average price ($/MMBtu)
|
|
$
|
5.37
|
|
|
$
|
5.00
|
|
|
$
|
5.00
|
|
|
$
|
5.00
|
|
|
$
|
4.88
|
|
|
$
|
—
|
|
|
Total:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Hedged volume (MMMBtu)
|
|
173,488
|
|
|
177,029
|
|
|
189,895
|
|
|
198,110
|
|
|
187,008
|
|
|
36,500
|
|
||||||
|
Average price ($/MMBtu)
|
|
$
|
5.29
|
|
|
$
|
5.14
|
|
|
$
|
5.12
|
|
|
$
|
4.51
|
|
|
$
|
4.48
|
|
|
$
|
5.00
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Oil positions:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Fixed price swaps:
(2)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Hedged volume (MBbls)
|
|
11,871
|
|
|
11,903
|
|
|
11,599
|
|
|
11,464
|
|
|
4,755
|
|
|
—
|
|
||||||
|
Average price ($/Bbl)
|
|
$
|
94.97
|
|
|
$
|
92.92
|
|
|
$
|
96.23
|
|
|
$
|
90.56
|
|
|
$
|
89.02
|
|
|
$
|
—
|
|
|
Puts:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Hedged volume (MBbls)
|
|
3,105
|
|
|
3,960
|
|
|
3,426
|
|
|
3,271
|
|
|
384
|
|
|
—
|
|
||||||
|
Average price ($/Bbl)
|
|
$
|
97.86
|
|
|
$
|
91.30
|
|
|
$
|
90.00
|
|
|
$
|
90.00
|
|
|
$
|
90.00
|
|
|
$
|
—
|
|
|
Total:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Hedged volume (MBbls)
|
|
14,976
|
|
|
15,863
|
|
|
15,025
|
|
|
14,735
|
|
|
5,139
|
|
|
—
|
|
||||||
|
Average price ($/Bbl)
|
|
$
|
95.57
|
|
|
$
|
92.52
|
|
|
$
|
94.81
|
|
|
$
|
90.44
|
|
|
$
|
89.10
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Natural gas basis differential positions:
(3)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Panhandle basis swaps:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Hedged volume (MMMBtu)
|
|
77,800
|
|
|
79,388
|
|
|
87,162
|
|
|
19,764
|
|
|
—
|
|
|
—
|
|
||||||
|
Hedged differential ($/MMBtu)
|
|
$
|
(0.56
|
)
|
|
$
|
(0.33
|
)
|
|
$
|
(0.33
|
)
|
|
$
|
(0.31
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
NWPL - Rockies basis swaps:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Hedged volume (MMMBtu)
|
|
34,785
|
|
|
36,026
|
|
|
38,362
|
|
|
39,199
|
|
|
—
|
|
|
—
|
|
||||||
|
Hedge differential ($/MMBtu)
|
|
$
|
(0.20
|
)
|
|
$
|
(0.20
|
)
|
|
$
|
(0.20
|
)
|
|
$
|
(0.20
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
MichCon basis swaps:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Hedged volume (MMMBtu)
|
|
9,600
|
|
|
9,490
|
|
|
9,344
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Hedged differential ($/MMBtu)
|
|
$
|
0.10
|
|
|
$
|
0.08
|
|
|
$
|
0.06
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Houston Ship Channel basis swaps:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Hedged volume (MMMBtu)
|
|
5,731
|
|
|
5,256
|
|
|
4,891
|
|
|
4,575
|
|
|
—
|
|
|
—
|
|
||||||
|
Hedged differential ($/MMBtu)
|
|
$
|
(0.10
|
)
|
|
$
|
(0.10
|
)
|
|
$
|
(0.10
|
)
|
|
$
|
(0.10
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
Permian basis swaps:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Hedged volume (MMMBtu)
|
|
4,636
|
|
|
4,891
|
|
|
5,074
|
|
|
—
|
|
|
—
|
|
|
—
|
|
||||||
|
Hedged differential ($/MMBtu)
|
|
$
|
(0.20
|
)
|
|
$
|
(0.21
|
)
|
|
$
|
(0.21
|
)
|
|
$
|
—
|
|
|
$
|
—
|
|
|
$
|
—
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Oil timing differential positions:
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Trade month roll swaps:
(4)
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
Hedged volume (MBbls)
|
|
6,944
|
|
|
7,254
|
|
|
7,251
|
|
|
7,446
|
|
|
6,486
|
|
|
—
|
|
||||||
|
Hedged differential ($/Bbl)
|
|
$
|
0.22
|
|
|
$
|
0.22
|
|
|
$
|
0.24
|
|
|
$
|
0.25
|
|
|
$
|
0.25
|
|
|
$
|
—
|
|
|
(1)
|
Includes certain outstanding natural gas puts of approximately
10,570
MMMBtu for each of the years ending December 31, 2013, December 31, 2014, and December 31, 2015, and
10,599
MMMBtu for the year ending December 31, 2016, used to hedge revenues associated with NGL production.
|
|
(2)
|
Includes certain outstanding fixed price oil swaps of approximately
5,384
MBbls which may be extended annually at a price of
$100.00
per Bbl for each of the years ending December 31, 2017, and December 31, 2018, and
$90.00
per Bbl for the year ending December 31, 2019, if the counterparties determine that the strike prices are in-the-money on a designated date in each respective preceding year. The extension for each year is exercisable without respect to the other years.
|
|
(3)
|
Settle on the respective pricing index to hedge basis differential associated with natural gas production.
|
|
(4)
|
The Company hedges the timing risk associated with the sales price of oil in the Mid-Continent, Hugoton Basin and Permian Basin regions. In these regions, the Company generally sells oil for the delivery month at a sales price based on the average NYMEX price of light crude oil 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”).
|
|
|
|
December 31,
|
||||||
|
|
|
2012
|
|
2011
|
||||
|
|
|
(in thousands)
|
||||||
|
Assets:
|
|
|
|
|
||||
|
Commodity derivatives
|
|
$
|
1,282,390
|
|
|
$
|
880,175
|
|
|
Liabilities:
|
|
|
|
|
||||
|
Commodity derivatives
|
|
$
|
405,619
|
|
|
$
|
320,835
|
|
|
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.
|
|
|
|
Fair Value Measurements on a Recurring Basis
December 31, 2012
|
||||||||||
|
|
|
Level 2
|
|
Netting
(1)
|
|
Total
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
Assets:
|
|
|
|
|
|
|
||||||
|
Commodity derivatives
|
|
$
|
1,282,390
|
|
|
$
|
(401,479
|
)
|
|
$
|
880,911
|
|
|
Liabilities:
|
|
|
|
|
|
|
||||||
|
Commodity derivatives
|
|
$
|
405,619
|
|
|
$
|
(401,479
|
)
|
|
$
|
4,140
|
|
|
(1)
|
Represents counterparty netting under agreements governing such derivatives.
|
|
|
|
December 31,
|
||||||
|
|
|
2012
|
|
2011
|
||||
|
|
|
(in thousands)
|
||||||
|
|
|
|
|
|
||||
|
Natural gas plant and pipeline
|
|
$
|
371,292
|
|
|
$
|
129,863
|
|
|
Buildings and leasehold improvements
|
|
19,999
|
|
|
16,158
|
|
||
|
Vehicles
|
|
19,731
|
|
|
13,653
|
|
||
|
Drilling and other equipment
|
|
6,265
|
|
|
3,645
|
|
||
|
Furniture and office equipment
|
|
47,623
|
|
|
29,972
|
|
||
|
Land
|
|
4,278
|
|
|
3,944
|
|
||
|
|
|
469,188
|
|
|
197,235
|
|
||
|
Less accumulated depreciation
|
|
(73,721
|
)
|
|
(48,024
|
)
|
||
|
|
|
$
|
395,467
|
|
|
$
|
149,211
|
|
|
|
|
December 31,
|
||||||
|
|
|
2012
|
|
2011
|
||||
|
|
|
(in thousands)
|
||||||
|
|
|
|
|
|
||||
|
Asset retirement obligations at beginning of year
|
|
$
|
71,142
|
|
|
$
|
42,945
|
|
|
Liabilities added from acquisitions
|
|
63,663
|
|
|
19,853
|
|
||
|
Liabilities added from drilling
|
|
1,799
|
|
|
1,277
|
|
||
|
Current year accretion expense
|
|
8,550
|
|
|
4,140
|
|
||
|
Settlements
|
|
(3,640
|
)
|
|
(2,218
|
)
|
||
|
Revision of estimates
|
|
10,460
|
|
|
5,145
|
|
||
|
Asset retirement obligations at end of year
|
|
$
|
151,974
|
|
|
$
|
71,142
|
|
|
|
|
Net Income (Loss)
(Numerator)
|
|
Units
(Denominator)
|
|
Per Unit
Amount
|
|||||
|
|
|
(in thousands)
|
|
|
|||||||
|
Year ended December 31, 2012:
|
|
|
|
|
|||||||
|
Net loss:
|
|
|
|
|
|||||||
|
Allocated to units
|
|
$
|
(386,616
|
)
|
|
|
|
|
|||
|
Allocated to unvested restricted units
|
|
(4,575
|
)
|
|
|
|
|
||||
|
|
|
$
|
(391,191
|
)
|
|
|
|
|
|||
|
Net loss per unit:
|
|
|
|
|
|
|
|||||
|
Basic net loss per unit
|
|
|
|
203,775
|
|
|
$
|
(1.92
|
)
|
||
|
Dilutive effect of unit equivalents
|
|
|
|
—
|
|
|
—
|
|
|||
|
Diluted net loss per unit
|
|
|
|
203,775
|
|
|
$
|
(1.92
|
)
|
||
|
|
|
|
|
|
|
|
|||||
|
Year ended December 31, 2011:
|
|
|
|
|
|
|
|||||
|
Net income:
|
|
|
|
|
|
|
|||||
|
Allocated to units
|
|
$
|
438,439
|
|
|
|
|
|
|||
|
Allocated to unvested restricted units
|
|
(4,739
|
)
|
|
|
|
|
||||
|
|
|
$
|
433,700
|
|
|
|
|
|
|||
|
Net income per unit:
|
|
|
|
|
|
|
|||||
|
Basic net income per unit
|
|
|
|
172,004
|
|
|
$
|
2.52
|
|
||
|
Dilutive effect of unit equivalents
|
|
|
|
725
|
|
|
(0.01
|
)
|
|||
|
Diluted net income per unit
|
|
|
|
172,729
|
|
|
$
|
2.51
|
|
||
|
|
|
|
|
|
|
|
|||||
|
Year ended December 31, 2010:
|
|
|
|
|
|
|
|||||
|
Net loss:
|
|
|
|
|
|
|
|||||
|
Allocated to units
|
|
$
|
(114,288
|
)
|
|
|
|
|
|||
|
Allocated to unvested restricted units
|
|
—
|
|
|
|
|
|
||||
|
|
|
$
|
(114,288
|
)
|
|
|
|
|
|||
|
Net loss per unit:
|
|
|
|
|
|
|
|||||
|
Basic net loss per unit
|
|
|
|
142,535
|
|
|
$
|
(0.80
|
)
|
||
|
Dilutive effect of unit equivalents
|
|
|
|
—
|
|
|
—
|
|
|||
|
Diluted net loss per unit
|
|
|
|
142,535
|
|
|
$
|
(0.80
|
)
|
||
|
2013
|
$
|
6,459
|
|
|
2014
|
6,718
|
|
|
|
2015
|
6,660
|
|
|
|
2016
|
4,396
|
|
|
|
2017
|
4,381
|
|
|
|
Thereafter
|
8,761
|
|
|
|
|
$
|
37,375
|
|
|
|
|
Year Ended December 31,
|
|||||||
|
|
|
2012
|
|
2011
|
|
2010
|
|||
|
|
|
|
|
|
|
|
|||
|
Federal statutory rate
|
|
35.0
|
%
|
|
35.0
|
%
|
|
35.0
|
%
|
|
State, net of federal tax benefit
|
|
0.1
|
|
|
0.5
|
|
|
(1.2
|
)
|
|
Loss excluded from nontaxable entities
|
|
(35.6
|
)
|
|
(34.4
|
)
|
|
(37.5
|
)
|
|
Other items
|
|
(0.2
|
)
|
|
0.1
|
|
|
(0.1
|
)
|
|
Effective rate
|
|
(0.7
|
)%
|
|
1.2
|
%
|
|
(3.8
|
)%
|
|
|
|
December 31,
|
||||||
|
|
|
2012
|
|
2011
|
||||
|
|
|
(in thousands)
|
||||||
|
Deferred tax assets:
|
|
|
|
|
||||
|
Net operating loss carryforwards
|
|
$
|
—
|
|
|
$
|
159
|
|
|
Unit-based compensation
|
|
10,579
|
|
|
9,146
|
|
||
|
Other
|
|
4,924
|
|
|
3,606
|
|
||
|
Total deferred tax assets
|
|
15,503
|
|
|
12,911
|
|
||
|
Deferred tax liabilities:
|
|
|
|
|
||||
|
Property and equipment principally due to differences in depreciation
|
|
(11,049
|
)
|
|
(8,226
|
)
|
||
|
Other
|
|
(1,055
|
)
|
|
(1,646
|
)
|
||
|
Total deferred tax liabilities
|
|
(12,104
|
)
|
|
(9,872
|
)
|
||
|
Net deferred tax assets
|
|
$
|
3,399
|
|
|
$
|
3,039
|
|
|
|
|
December 31,
|
||||||
|
|
|
2012
|
|
2011
|
||||
|
|
|
(in thousands)
|
||||||
|
|
|
|
|
|
||||
|
Deferred tax assets
|
|
$
|
10,318
|
|
|
$
|
8,279
|
|
|
Deferred tax liabilities
|
|
(612
|
)
|
|
(589
|
)
|
||
|
Other current assets
|
|
$
|
9,706
|
|
|
$
|
7,690
|
|
|
|
|
|
|
|
||||
|
Deferred tax assets
|
|
$
|
5,186
|
|
|
$
|
4,632
|
|
|
Deferred tax liabilities
|
|
(11,493
|
)
|
|
(9,283
|
)
|
||
|
Other noncurrent liabilities
|
|
$
|
(6,307
|
)
|
|
$
|
(4,651
|
)
|
|
|
|
December 31,
|
||||||
|
|
|
2012
|
|
2011
|
||||
|
|
|
(in thousands)
|
||||||
|
|
|
|
|
|
||||
|
Accrued compensation
|
|
$
|
35,431
|
|
|
$
|
19,581
|
|
|
Accrued interest
|
|
72,668
|
|
|
55,170
|
|
||
|
Other
|
|
7,146
|
|
|
1,147
|
|
||
|
|
|
$
|
115,245
|
|
|
$
|
75,898
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
|
|
|
|
|
|
|
||||||
|
Cash payments for interest, net of amounts capitalized
|
|
$
|
343,331
|
|
|
$
|
247,217
|
|
|
$
|
128,807
|
|
|
|
|
|
|
|
|
|
||||||
|
Cash payments for income taxes
|
|
$
|
366
|
|
|
$
|
487
|
|
|
$
|
1,797
|
|
|
|
|
|
|
|
|
|
||||||
|
Noncash investing activities:
|
|
|
|
|
|
|
||||||
|
In connection with the acquisition of oil and natural gas properties, liabilities were assumed as follow:
|
|
|
|
|
|
|
||||||
|
Fair value of assets acquired
|
|
$
|
2,923,990
|
|
|
$
|
1,523,466
|
|
|
$
|
1,375,010
|
|
|
Cash paid, net of cash acquired
|
|
(2,640,475
|
)
|
|
(1,500,193
|
)
|
|
(1,351,033
|
)
|
|||
|
Receivable from seller
|
|
2,132
|
|
|
3,557
|
|
|
9,976
|
|
|||
|
Payables to sellers
|
|
443
|
|
|
(4,847
|
)
|
|
—
|
|
|||
|
Liabilities assumed
|
|
$
|
286,090
|
|
|
$
|
21,983
|
|
|
$
|
33,953
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
Property acquisition costs:
(1)
|
|
|
|
|
|
|
||||||
|
Proved
|
|
$
|
2,531,419
|
|
|
$
|
1,328,328
|
|
|
$
|
1,290,826
|
|
|
Unproved
|
|
181,124
|
|
|
188,409
|
|
|
65,604
|
|
|||
|
Exploration costs
|
|
452
|
|
|
80
|
|
|
74
|
|
|||
|
Development costs
|
|
1,062,043
|
|
|
639,395
|
|
|
244,834
|
|
|||
|
Asset retirement costs
|
|
4,675
|
|
|
2,427
|
|
|
748
|
|
|||
|
Total costs incurred
|
|
$
|
3,779,713
|
|
|
$
|
2,158,639
|
|
|
$
|
1,602,086
|
|
|
(1)
|
See Note 2 for details about the Company’s acquisitions.
|
|
|
|
December 31,
|
||||||
|
|
|
2012
|
|
2011
|
||||
|
|
|
(in thousands)
|
||||||
|
Proved properties:
|
|
|
|
|
||||
|
Leasehold acquisition
|
|
$
|
8,603,888
|
|
|
$
|
6,040,239
|
|
|
Development
|
|
2,553,127
|
|
|
1,484,486
|
|
||
|
Unproved properties
|
|
454,315
|
|
|
310,925
|
|
||
|
|
|
11,611,330
|
|
|
7,835,650
|
|
||
|
Less accumulated depletion and amortization
|
|
(2,025,656
|
)
|
|
(1,033,617
|
)
|
||
|
|
|
$
|
9,585,674
|
|
|
$
|
6,802,033
|
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
Revenues and other:
|
|
|
|
|
|
|
||||||
|
Oil, natural gas and natural gas liquid sales
|
|
$
|
1,601,180
|
|
|
$
|
1,162,037
|
|
|
$
|
690,054
|
|
|
Gains on oil and natural gas derivatives
|
|
124,762
|
|
|
449,940
|
|
|
75,211
|
|
|||
|
|
|
1,725,942
|
|
|
1,611,977
|
|
|
765,265
|
|
|||
|
Production costs:
|
|
|
|
|
|
|
|
|
|
|||
|
Lease operating expenses
|
|
317,699
|
|
|
232,619
|
|
|
158,382
|
|
|||
|
Transportation expenses
|
|
77,322
|
|
|
28,358
|
|
|
19,594
|
|
|||
|
Severance and ad valorem taxes
|
|
130,805
|
|
|
78,458
|
|
|
45,114
|
|
|||
|
|
|
525,826
|
|
|
339,435
|
|
|
223,090
|
|
|||
|
Other costs:
|
|
|
|
|
|
|
||||||
|
Exploration costs
|
|
1,915
|
|
|
2,390
|
|
|
5,168
|
|
|||
|
Depletion and amortization
|
|
579,382
|
|
|
320,096
|
|
|
226,552
|
|
|||
|
Impairment of long-lived assets
|
|
422,499
|
|
|
—
|
|
|
38,600
|
|
|||
|
Gains on sale of assets and other, net
|
|
(1,369
|
)
|
|
(1,001
|
)
|
|
—
|
|
|||
|
Texas margin tax (benefit) expense
|
|
(787
|
)
|
|
1,599
|
|
|
657
|
|
|||
|
|
|
1,001,640
|
|
|
323,084
|
|
|
270,977
|
|
|||
|
Results of operations
|
|
$
|
198,476
|
|
|
$
|
949,458
|
|
|
$
|
271,198
|
|
|
|
|
Year Ended December 31, 2012
|
||||||||||
|
|
|
Natural Gas
(Bcf)
|
|
Oil
(MMBbls)
|
|
NGL
(MMBbls)
|
|
Total
(Bcfe)
|
||||
|
Proved developed and undeveloped reserves:
|
|
|
|
|
|
|
|
|
||||
|
Beginning of year
|
|
1,675
|
|
|
189.0
|
|
|
93.5
|
|
|
3,370
|
|
|
Revisions of previous estimates
|
|
(559
|
)
|
|
(26.5
|
)
|
|
(14.1
|
)
|
|
(803
|
)
|
|
Purchase of minerals in place
|
|
1,176
|
|
|
23.1
|
|
|
75.3
|
|
|
1,766
|
|
|
Extensions, discoveries and other additions
|
|
407
|
|
|
16.6
|
|
|
33.7
|
|
|
709
|
|
|
Production
|
|
(128
|
)
|
|
(10.7
|
)
|
|
(9.0
|
)
|
|
(246
|
)
|
|
End of year
|
|
2,571
|
|
|
191.5
|
|
|
179.4
|
|
|
4,796
|
|
|
Proved developed reserves:
|
|
|
|
|
|
|
|
|
||||
|
Beginning of year
|
|
998
|
|
|
124.8
|
|
|
47.8
|
|
|
2,034
|
|
|
End of year
|
|
1,661
|
|
|
131.4
|
|
|
113.0
|
|
|
3,127
|
|
|
Proved undeveloped reserves:
|
|
|
|
|
|
|
|
|
||||
|
Beginning of year
|
|
677
|
|
|
64.2
|
|
|
45.7
|
|
|
1,336
|
|
|
End of year
|
|
910
|
|
|
60.1
|
|
|
66.4
|
|
|
1,669
|
|
|
|
|
Year Ended December 31, 2011
|
||||||||||
|
|
|
Natural Gas (Bcf)
|
|
Oil
(MMBbls)
|
|
NGL (MMBbls)
|
|
Total
(Bcfe)
|
||||
|
Proved developed and undeveloped reserves:
|
|
|
|
|
|
|
|
|
||||
|
Beginning of year
|
|
1,233
|
|
|
156.4
|
|
|
70.9
|
|
|
2,597
|
|
|
Revisions of previous estimates
|
|
(71
|
)
|
|
(9.2
|
)
|
|
0.9
|
|
|
(121
|
)
|
|
Purchase of minerals in place
|
|
337
|
|
|
39.3
|
|
|
1.0
|
|
|
579
|
|
|
Extensions, discoveries and other additions
|
|
240
|
|
|
10.3
|
|
|
24.6
|
|
|
450
|
|
|
Production
|
|
(64
|
)
|
|
(7.8
|
)
|
|
(3.9
|
)
|
|
(135
|
)
|
|
End of year
|
|
1,675
|
|
|
189.0
|
|
|
93.5
|
|
|
3,370
|
|
|
Proved developed reserves:
|
|
|
|
|
|
|
|
|
||||
|
Beginning of year
|
|
805
|
|
|
103.0
|
|
|
39.9
|
|
|
1,662
|
|
|
End of year
|
|
998
|
|
|
124.8
|
|
|
47.8
|
|
|
2,034
|
|
|
Proved undeveloped reserves:
|
|
|
|
|
|
|
|
|
||||
|
Beginning of year
|
|
428
|
|
|
53.4
|
|
|
31.0
|
|
|
935
|
|
|
End of year
|
|
677
|
|
|
64.2
|
|
|
45.7
|
|
|
1,336
|
|
|
|
|
Year Ended December 31, 2010
|
||||||||||
|
|
|
Natural Gas (Bcf)
|
|
Oil
(MMBbls)
|
|
NGL (MMBbls)
|
|
Total
(Bcfe)
|
||||
|
Proved developed and undeveloped reserves:
|
|
|
|
|
|
|
|
|
||||
|
Beginning of year
|
|
774
|
|
|
102.1
|
|
|
54.2
|
|
|
1,712
|
|
|
Revisions of previous estimates
|
|
22
|
|
|
3.9
|
|
|
5.2
|
|
|
77
|
|
|
Purchase of minerals in place
|
|
369
|
|
|
49.1
|
|
|
1.2
|
|
|
671
|
|
|
Extensions, discoveries and other additions
|
|
118
|
|
|
6.1
|
|
|
13.3
|
|
|
234
|
|
|
Production
|
|
(50
|
)
|
|
(4.8
|
)
|
|
(3.0
|
)
|
|
(97
|
)
|
|
End of year
|
|
1,233
|
|
|
156.4
|
|
|
70.9
|
|
|
2,597
|
|
|
Proved developed reserves:
|
|
|
|
|
|
|
|
|
||||
|
Beginning of year
|
|
549
|
|
|
77.9
|
|
|
33.9
|
|
|
1,220
|
|
|
End of year
|
|
805
|
|
|
103.0
|
|
|
39.9
|
|
|
1,662
|
|
|
Proved undeveloped reserves:
|
|
|
|
|
|
|
|
|
||||
|
Beginning of year
|
|
225
|
|
|
24.2
|
|
|
20.3
|
|
|
492
|
|
|
End of year
|
|
428
|
|
|
53.4
|
|
|
31.0
|
|
|
935
|
|
|
|
|
December 31,
|
||||||||||
|
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
|
|
|
|
|
|
|
||||||
|
Future estimated revenues
|
|
$
|
30,374,380
|
|
|
$
|
29,319,369
|
|
|
$
|
20,160,275
|
|
|
Future estimated production costs
|
|
(11,460,854
|
)
|
|
(9,464,319
|
)
|
|
(6,825,147
|
)
|
|||
|
Future estimated development costs
|
|
(3,574,058
|
)
|
|
(2,848,497
|
)
|
|
(1,733,929
|
)
|
|||
|
Future net cash flows
|
|
15,339,468
|
|
|
17,006,553
|
|
|
11,601,199
|
|
|||
|
10% annual discount for estimated timing of cash flows
|
|
(9,266,487
|
)
|
|
(10,391,693
|
)
|
|
(7,377,667
|
)
|
|||
|
Standardized measure of discounted future net cash flows
|
|
$
|
6,072,981
|
|
|
$
|
6,614,860
|
|
|
$
|
4,223,532
|
|
|
|
|
|
|
|
|
|
||||||
|
Representative NYMEX prices:
(1)
|
|
|
|
|
|
|
||||||
|
Natural gas (MMBtu)
|
|
$
|
2.76
|
|
|
$
|
4.12
|
|
|
$
|
4.38
|
|
|
Oil (Bbl)
|
|
$
|
94.64
|
|
|
$
|
95.84
|
|
|
$
|
79.29
|
|
|
(1)
|
In accordance with SEC regulations, reserves at December 31, 2012, December 31, 2011, and December 31, 2010, 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, unless prices are defined by contractual arrangements, excluding escalations based upon future conditions. The price used to estimate reserves is held constant over the life of the reserves.
|
|
|
|
Year Ended December 31,
|
||||||||||
|
|
|
2012
|
|
2011
|
|
2010
|
||||||
|
|
|
(in thousands)
|
||||||||||
|
Sales and transfers of oil, natural gas and NGL produced during the period
|
|
$
|
(1,075,354
|
)
|
|
$
|
(822,602
|
)
|
|
$
|
(466,964
|
)
|
|
Changes in estimated future development costs
|
|
289,762
|
|
|
27,236
|
|
|
(56,001
|
)
|
|||
|
Net change in sales and transfer prices and production costs related to future production
|
|
(1,463,820
|
)
|
|
784,308
|
|
|
886,438
|
|
|||
|
Purchase of minerals in place
|
|
2,153,651
|
|
|
1,452,169
|
|
|
1,277,134
|
|
|||
|
Extensions, discoveries, and improved recovery
|
|
413,702
|
|
|
552,704
|
|
|
329,642
|
|
|||
|
Previously estimated development costs incurred during the period
|
|
442,322
|
|
|
306,827
|
|
|
42,947
|
|
|||
|
Net change due to revisions in quantity estimates
|
|
(1,595,302
|
)
|
|
(292,343
|
)
|
|
164,999
|
|
|||
|
Accretion of discount
|
|
661,486
|
|
|
422,353
|
|
|
172,328
|
|
|||
|
Changes in production rates and other
|
|
(368,326
|
)
|
|
(39,324
|
)
|
|
149,727
|
|
|||
|
|
|
$
|
(541,879
|
)
|
|
$
|
2,391,328
|
|
|
$
|
2,500,250
|
|
|
|
|
Quarters Ended
|
||||||||||||||
|
|
|
March 31
|
|
June 30
|
|
September 30
|
|
December 31
|
||||||||
|
|
|
(in thousands, except per unit amounts)
|
||||||||||||||
|
2012:
|
|
|
|
|
|
|
|
|
||||||||
|
Oil, natural gas and natural gas liquid sales
|
|
$
|
348,895
|
|
|
$
|
347,227
|
|
|
$
|
444,082
|
|
|
$
|
460,976
|
|
|
Gains (losses) on oil and natural gas derivatives
|
|
2,031
|
|
|
439,647
|
|
|
(411,405
|
)
|
|
94,489
|
|
||||
|
Total revenues and other
|
|
354,090
|
|
|
800,597
|
|
|
48,328
|
|
|
571,225
|
|
||||
|
Total expenses
(1)
|
|
269,108
|
|
|
460,617
|
|
|
376,353
|
|
|
656,111
|
|
||||
|
(Gain) losses on sale of assets and other, net
|
|
1,478
|
|
|
36
|
|
|
(14
|
)
|
|
141
|
|
||||
|
Net income (loss)
|
|
(6,202
|
)
|
|
237,086
|
|
|
(430,005
|
)
|
|
(187,495
|
)
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) per unit:
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
$
|
(0.04
|
)
|
|
$
|
1.19
|
|
|
$
|
(2.18
|
)
|
|
$
|
(0.83
|
)
|
|
Diluted
|
|
$
|
(0.04
|
)
|
|
$
|
1.19
|
|
|
$
|
(2.18
|
)
|
|
$
|
(0.83
|
)
|
|
(1)
|
Includes the following expenses: lease operating, transportation, marketing, general and administrative, exploration, bad debt, depreciation, depletion and amortization, impairment of long-lived assets and taxes, other than income taxes.
|
|
|
|
Quarters Ended
|
||||||||||||||
|
|
|
March 31
|
|
June 30
|
|
September 30
|
|
December 31
|
||||||||
|
|
|
(in thousands, except per unit amounts)
|
||||||||||||||
|
2011:
|
|
|
|
|
|
|
|
|
||||||||
|
Oil, natural gas and natural gas liquid sales
|
|
$
|
240,707
|
|
|
$
|
302,390
|
|
|
$
|
292,482
|
|
|
$
|
326,458
|
|
|
Gains (losses) on oil and natural gas derivatives
|
|
(369,476
|
)
|
|
205,515
|
|
|
824,240
|
|
|
(210,339
|
)
|
||||
|
Total revenues and other
|
|
(126,473
|
)
|
|
510,571
|
|
|
1,119,483
|
|
|
118,873
|
|
||||
|
Total expenses
(1)
|
|
165,625
|
|
|
195,672
|
|
|
211,254
|
|
|
240,353
|
|
||||
|
Losses on sale of assets and other, net
|
|
614
|
|
|
977
|
|
|
279
|
|
|
1,646
|
|
||||
|
Net income (loss)
|
|
(446,682
|
)
|
|
237,109
|
|
|
837,627
|
|
|
(189,615
|
)
|
||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net income (loss) per unit:
|
|
|
|
|
|
|
|
|
||||||||
|
Basic
|
|
$
|
(2.75
|
)
|
|
$
|
1.34
|
|
|
$
|
4.74
|
|
|
$
|
(1.09
|
)
|
|
Diluted
|
|
$
|
(2.75
|
)
|
|
$
|
1.33
|
|
|
$
|
4.72
|
|
|
$
|
(1.09
|
)
|
|
(1)
|
Includes the following expenses: lease operating, transportation, marketing, general and administrative, exploration, bad debt, depreciation, depletion and amortization and taxes, other than income taxes.
|
|
Plan Category
|
|
Number of Securities to be
Issued Upon Exercise of
Outstanding Unit Options,
Warrants and Rights
|
|
Weighted Average Exercise
Price of Outstanding Unit
Options, Warrants
and Rights
|
|
Number of Securities
Remaining Available for
Future Issuance Under
Equity Compensation Plans
(Excluding Securities
Reflected in Column (a))
|
||||
|
|
|
(a)
|
|
(b)
|
|
(c)
|
||||
|
Equity compensation plans approved by security holders
|
|
4,642,805
|
|
|
$
|
35.25
|
|
|
769,316
|
|
|
Equity compensation plans not approved by security holders
|
|
—
|
|
|
—
|
|
|
—
|
|
|
|
|
|
4,642,805
|
|
|
$
|
35.25
|
|
|
769,316
|
|
|
|
LINN ENERGY, LLC
|
|
|
|
|
|
|
|
|
|
|
Date
: February 21, 2013
|
By:
|
/s/ Mark E. Ellis
|
|
|
|
Mark E. Ellis
|
|
|
|
Chairman, President and Chief Executive Officer
|
|
|
|
|
|
|
|
|
|
Date
: February 21, 2013
|
By:
|
/s/ David B. Rottino
|
|
|
|
David B. Rottino
|
|
|
|
Senior Vice President of Finance, Business Development and Chief Accounting Officer
|
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
|
|
/s/ Mark E. Ellis
|
|
Chairman, President and Chief Executive Officer
(Principal Executive Officer)
|
|
February 21, 2013
|
|
Mark E. Ellis
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Kolja Rockov
|
|
Executive Vice President and Chief Financial Officer (Principal Financial Officer)
|
|
February 21, 2013
|
|
Kolja Rockov
|
|
|
|
|
|
|
|
|
|
|
|
/s/ David B. Rottino
|
|
Senior Vice President of Finance, Business
Development and Chief Accounting Officer
(Principal Accounting Officer)
|
|
February 21, 2013
|
|
David B. Rottino
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Michael C. Linn
|
|
Founder and Director
|
|
February 21, 2013
|
|
Michael C. Linn
|
|
|
|
|
|
|
|
|
|
|
|
/s/ George A. Alcorn
|
|
Independent Director
|
|
February 21, 2013
|
|
George A. Alcorn
|
|
|
|
|
|
|
|
|
|
|
|
/s/ David D. Dunlap
|
|
Independent Director
|
|
February 21, 2013
|
|
David D. Dunlap
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Terrence S. Jacobs
|
|
Independent Director
|
|
February 21, 2013
|
|
Terrence S. Jacobs
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Joseph P. McCoy
|
|
Independent Director
|
|
February 21, 2013
|
|
Joseph P. McCoy
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Linda M. Stephens
|
|
Independent Director
|
|
February 21, 2013
|
|
Linda M. Stephens
|
|
|
|
|
|
|
|
|
|
|
|
/s/ Jeffrey C. Swoveland
|
|
Independent Director
|
|
February 21, 2013
|
|
Jeffrey C. Swoveland
|
|
|
|
|
|
Exhibit Number
|
|
Description
|
|
3.1
|
—
|
Certificate of Formation of Linn Energy Holdings, LLC (now Linn Energy, LLC) (incorporated herein by reference to Exhibit 3.1 to Registration Statement on Form S-1 (File No. 333-125501) filed by Linn Energy, LLC on June 3, 2005)
|
|
3.2
|
—
|
Certificate of Amendment to Certificate of Formation of Linn Energy Holdings, LLC (now Linn Energy, LLC) (incorporated herein by reference to Exhibit 3.2 to Registration Statement on Form S-1 (File No. 333-125501) filed by Linn Energy, LLC on June 3, 2005)
|
|
3.3
|
—
|
Third Amended and Restated Limited Liability Company Agreement of Linn Energy, LLC dated as of September 3, 2010, (incorporated herein by reference to Exhibit 3.1 to Current Report on Form 8-K, filed on September 7, 2010)
|
|
4.1
|
—
|
Form of specimen unit certificate for the units of Linn Energy, LLC (incorporated herein by reference to Exhibit 4.1 to Annual Report on Form 10-K for the year ended December 31, 2005, filed on May 31, 2006)
|
|
4.2
|
—
|
Indenture, dated as of June 27, 2008, among Linn Energy, LLC, Linn Energy Finance Corp., the Subsidiary Guarantors named therein and U.S. Bank National Association, as Trustee (incorporated herein by reference to Exhibit 4.1 to Current Report on Form 8-K filed on June 30, 2008)
|
|
4.3
|
—
|
Indenture, dated as of May 18, 2009, among Linn Energy, LLC, Linn Energy Finance Corp., the Subsidiary Guarantors named therein and U. S. Bank National Association, as Trustee (incorporated herein by reference to Exhibit 4.1 to Current Report on Form 8-K filed on May 18, 2009)
|
|
4.4
|
—
|
Indenture, dated as of April 6, 2010, among Linn Energy, LLC, Linn Energy Finance Corp., the Subsidiary Guarantors named therein and U.S. Bank National Association, as Trustee (incorporated herein by reference to Exhibit 4.1 to Current Report on Form 8-K filed on April 9, 2010)
|
|
4.5
|
—
|
Indenture, dated as of September 13, 2010, among Linn Energy, LLC, Linn Energy Finance Corp., the Subsidiary Guarantors named therein and U.S. Bank National Association, as Trustee (incorporated herein by reference to Exhibit 4.1 to Current Report on Form 8-K filed on September 13, 2010)
|
|
4.6
|
—
|
Indenture, dated as of May 13, 2011, among Linn Energy, LLC, Linn Energy Finance Corp., the Subsidiary Guarantors named therein and U.S. Bank National Association, as Trustee (incorporated herein by reference to Exhibit 4.1 to Current Report on Form 8-K filed on May 16, 2011)
|
|
4.7
|
—
|
Indenture, dated as of March 2, 2012, among Linn Energy, LLC, Linn Energy Finance Corp., the Subsidiary Guarantors named therein and U. S. Bank National Association, as Trustee (incorporated herein by reference to Exhibit 4.1 to Current Report on Form 8-K filed on March 2, 2012)
|
|
4.8
|
—
|
First Supplemental Indenture, dated as of July 2, 2010, to Indenture, dated as of June 27, 2008, between Linn Energy, LLC, Linn Energy Finance Corp., the Subsidiary Guarantors named therein and U.S. Bank National Association, as Trustee (incorporated herein by reference to Exhibit 4.1 to Quarterly Report on Form 10-Q filed on July 29, 2010)
|
|
4.9
|
—
|
First Supplemental Indenture, dated as of July 2, 2010, to Indenture, dated as of May 18, 2009, between Linn Energy, LLC, Linn Energy Finance Corp., the Subsidiary Guarantors named therein and U.S. Bank National Association, as Trustee (incorporated herein by reference to Exhibit 4.2 to Quarterly Report on Form 10-Q filed on July 29, 2010)
|
|
4.10
|
—
|
First Supplemental Indenture, dated as of July 2, 2010, to Indenture, dated as of April 6, 2010, between Linn Energy, LLC, Linn Energy Finance Corp., the Subsidiary Guarantors named therein and U.S. Bank National Association, as Trustee (incorporated herein by reference to Exhibit 4.3 to Quarterly Report on Form 10-Q filed on July 29, 2010)
|
|
4.11
|
—
|
Second Supplemental Indenture, dated as of March 16, 2011, to Indenture, dated as of May 18, 2009, by and among Linn Energy LLC, Linn Energy Finance Corp., the Guarantors party thereto and U.S. Bank National Association (incorporated herein by reference to Exhibit 4.1 to Current Report on Form 8-K filed on March 22, 2011)
|
|
4.12
|
—
|
Second Supplemental Indenture, dated as of March 16, 2011, to the Indenture dated as of June 27, 2008, by and among Linn Energy LLC, Linn Energy Finance Corp., the Guarantors party thereto and U.S. Bank National Association (incorporated herein by reference to Exhibit 4.1 to Current Report on Form 8-K filed on March 22, 2011)
|
|
Exhibit Number
|
|
Description
|
|
4.13
|
—
|
Registration Rights Agreement, dated as of March 2, 2012, among Linn Energy, LLC, Linn Energy Finance Corp., the Subsidiary Guarantors named therein and the representatives of the Initial Purchasers named therein (incorporated herein by reference to Exhibit 4.2 to Current Report on Form 8-K filed on March 2, 2012)
|
|
10.1*
|
—
|
Linn Energy, LLC Amended and Restated Long-Term Incentive Plan (incorporated herein by reference to Annex A to the Proxy Statement for 2008 Annual Meeting, filed on April 21, 2008)
|
|
10.2*
|
—
|
Amendment No. 1 to Linn Energy, LLC Amended and Restated Long-Term Incentive Plan, dated February 4, 2009, (incorporated herein by reference to Exhibit 10.2 to Annual Report on Form 10-K for the year ended December 31, 2008, filed on February 26, 2009)
|
|
10.3*
|
—
|
Amendment No. 2 to Linn Energy, LLC Amended and Restated Long-Term Incentive Plan, dated July 19, 2010, (incorporated herein by reference to Exhibit 10.3 to Quarterly Report on Form 10-Q filed on July 29, 2010)
|
|
10.4*
|
—
|
Form of Executive Unit Option Agreement pursuant to the Linn Energy, LLC Amended and Restated Long-Term Incentive Plan, as amended (incorporated herein by reference to Exhibit 10.3 to Annual Report on Form 10-K for the year ended December 31, 2008, filed on February 26, 2009)
|
|
10.5*
|
—
|
Form of Executive Restricted Unit Agreement pursuant to the Linn Energy, LLC Amended and Restated Long-Term Incentive Plan, as amended (incorporated herein by reference to Exhibit 10.4 to Annual Report on Form 10-K for the year ended December 31, 2008, filed on February 26, 2009)
|
|
10.6*
|
—
|
Form of Phantom Unit Grant Agreement for Independent Directors pursuant to the Linn Energy, LLC Amended and Restated Long-Term Incentive Plan, as amended (incorporated herein by reference to Exhibit 10.1 to Current Report on Form 8-K filed on August 9, 2006)
|
|
10.7*
|
—
|
Form of Director Restricted Unit Grant Agreement pursuant to the Linn Energy, LLC Amended and Restated Long-Term Incentive Plan, as amended (incorporated herein by reference to Exhibit 10.6 to Annual Report on Form 10-K for the year ended December 31, 2008, filed on February 26, 2009)
|
|
10.8* **
|
—
|
Form of Non-Executive Phantom Unit Agreement pursuant to the Linn Energy, LLC Amended and Restated Long-Term Incentive Plan, as amended
|
|
10.9* **
|
—
|
Form of Executive Phantom Unit Agreement pursuant to the Linn Energy, LLC Amended and Restated Long-Term Incentive Plan, as amended
|
|
10.10*
|
—
|
Retirement Agreement, dated as of November 29, 2011, by and among Linn Operating, Inc., Linn Energy, LLC and Michael C. Linn (incorporated by reference to Exhibit 10.1 to Current Report on Form 8-K filed on December 1, 2011)
|
|
10.11*
|
—
|
Third Amended and Restated Employment Agreement, dated effective as of December 17, 2008, between Linn Operating, Inc. and Kolja Rockov (incorporated herein by reference to Exhibit 10.8 to Annual Report on Form 10-K for the year ended December 31, 2008, filed on February 26, 2009)
|
|
10.12*
|
—
|
Amended and Restated Employment Agreement, dated effective as of December 17, 2008, between Linn Operating, Inc. and Mark E. Ellis (incorporated herein by reference to Exhibit 10.9 to Annual Report on Form 10-K for the year ended December 31, 2008, filed on February 26, 2009)
|
|
10.13*
|
—
|
Amendment No. 1, dated effective as of January 1, 2010, to Amended and Restated Employment Agreement, dated effective as of December 17, 2008, between Linn Operating, Inc. and Mark E. Ellis (incorporated herein by reference to Exhibit 10.29 to Annual Report on Form 10-K for the year ended December 31, 2009, filed on February 25, 2010)
|
|
10.14*
|
—
|
Amended and Restated Employment Agreement, dated effective December 17, 2008, between Linn Operating, Inc. and Charlene A. Ripley (incorporated herein by reference to Exhibit 10.10 to Annual Report on Form 10-K for the year ended December 31, 2008, filed on February 26, 2009)
|
|
10.15*
|
—
|
Amended and Restated Employment Agreement, dated effective December 17, 2008, between Linn Operating, Inc. and Arden L. Walker, Jr. (incorporated herein by reference to Exhibit 10.11 to Annual Report on Form 10-K for the year ended December 31, 2008, filed on February 26, 2009)
|
|
10.16*
|
—
|
Amendment No. 1, dated April 26, 2011, to First Amended and Restated Employment Agreement, dated December 17, 2008, between Linn Operating, Inc. and Arden L. Walker, Jr. (incorporated herein by reference to Quarterly Report on Form 10-Q for the quarter ended March 31, 2011, filed on April 28, 2011)
|
|
Exhibit Number
|
|
Description
|
|
10.17*
|
—
|
Second Amended and Restated Employment Agreement, dated December 17, 2008, between Linn Operating, Inc. and David B. Rottino (incorporated herein by reference to Exhibit 10.12 to Annual Report on Form 10-K for the year ended December 31, 2008, filed on February 26, 2009)
|
|
10.18*
|
—
|
Indemnity Agreement, dated as of February 4, 2009, between Linn Energy, LLC and George A. Alcorn (incorporated herein by reference to Exhibit 10.15 to Annual Report on Form 10-K for the year ended December 31, 2008, filed on February 26, 2009)
|
|
10.19*
|
—
|
Indemnity Agreement, dated as of February 4, 2009, between Linn Energy, LLC and Joseph P. McCoy (incorporated herein by reference to Exhibit 10.16 to Annual Report on Form 10-K for the year ended December 31, 2008, filed on February 26, 2009)
|
|
10.20*
|
—
|
Indemnity Agreement, dated as of February 4, 2009, between Linn Energy, LLC and Terrence S. Jacobs (incorporated herein by reference to Exhibit 10.17 to Annual Report on Form 10-K for the year ended December 31, 2008, filed on February 26, 2009)
|
|
10.21*
|
—
|
Indemnity Agreement, dated as of February 4, 2009, between Linn Energy, LLC and Jeffrey C. Swoveland (incorporated herein by reference to Exhibit 10.18 to Annual Report on Form 10-K for the year ended December 31, 2008, filed on February 26, 2009)
|
|
10.22*
|
—
|
Indemnity Agreement, dated as of February 4, 2009, between Linn Energy, LLC and Michael C. Linn (incorporated herein by reference to Exhibit 10.19 to Annual Report on Form 10-K for the year ended December 31, 2008, filed on February 26, 2009)
|
|
10.23*
|
—
|
Indemnity Agreement, dated as of February 4, 2009, between Linn Energy, LLC and Mark E. Ellis (incorporated herein by reference to Exhibit 10.20 to Annual Report on Form 10-K for the year ended December 31, 2008, filed on February 26, 2009)
|
|
10.24*
|
—
|
Indemnity Agreement, dated as of February 4, 2009, between Linn Energy, LLC and Kolja Rockov (incorporated herein by reference to Exhibit 10.21 to Annual Report on Form 10-K for the year ended December 31, 2008, filed on February 26, 2009)
|
|
10.25*
|
—
|
Indemnity Agreement, dated as of February 4, 2009, between Linn Energy, LLC and Charlene A. Ripley (incorporated herein by reference to Exhibit 10.22 to Annual Report on Form 10-K for the year ended December 31, 2008, filed on February 26, 2009)
|
|
10.26*
|
—
|
Indemnity Agreement, dated as of February 4, 2009, between Linn Energy, LLC and David B. Rottino (incorporated herein by reference to Exhibit 10.23 to Annual Report on Form 10-K for the year ended December 31, 2008, filed on February 26, 2009)
|
|
10.27*
|
—
|
Indemnity Agreement, dated as of February 4, 2009, between Linn Energy, LLC and Arden L. Walker, Jr. (incorporated herein by reference to Exhibit 10.24 to Annual Report on Form 10-K for the year ended December 31, 2008, filed on February 26, 2009)
|
|
10.28**
|
—
|
Indemnity Agreement, dated as of July 10, 2012, between Linn Energy, LLC and David D. Dunlap
|
|
10.29**
|
—
|
Indemnity Agreement, dated as of February 4, 2013, between Linn Energy, LLC and Linda M. Stephens
|
|
10.30
|
—
|
Fifth Amended and Restated Credit Agreement dated as of May 2, 2011, among Linn Energy, LLC as Borrower, BNP Paribas, as Administrative Agent, and the Lenders and agents Party thereto (incorporated herein by reference to Exhibit 10.1 to Quarterly Report on Form 10-Q filed on July 28, 2011)
|
|
10.31
|
—
|
First Amendment to Fifth Amended and Restated Credit Agreement, dated February 29, 2012, among Linn Energy, LLC, BNP Paribas, as administrative agent, and the other agents and lenders party thereto (incorporated herein by reference to Exhibit 1.2 to Current Report on Form 8-K filed on March 2, 2012)
|
|
10.32
|
—
|
Second Amendment to Fifth Amended and Restated Credit Agreement, dated May 10, 2012, among Linn Energy, LLC, Wells Fargo Bank, National Association, as administrative agent, and the other agents and lenders party thereto (incorporated herein by reference to Exhibit 10.1 to Current Report on Form 8-K filed on May 15, 2012)
|
|
10.33
|
—
|
Third Amendment to Fifth Amended and Restated Credit Agreement, dated July 25, 2012, among Linn Energy, LLC, Wells Fargo Bank, National Association, as administrative agent, and the other agents and lenders party thereto (incorporated herein by reference to Exhibit 10.2 to Quarterly Report on Form 10-Q filed on July 26, 2012)
|
|
10.34
|
—
|
Fourth Amendment to the Fifth Amended and Restated Credit Agreement among Linn Energy, LLC, as borrower, Wells Fargo Bank, National Association, as administrative agent, and the lenders and agents party thereto (incorporated herein by reference to Exhibit 10.31 to Amendment No. 5 to Registration Statement on Form S-1/A filed on October 10, 2012)
|
|
Exhibit Number
|
|
Description
|
|
10.35**
|
—
|
Fifth Amendment, dated February 20, 2013, to the Fifth Amended and Restated Credit Agreement among Linn Energy, LLC, as borrower, Wells Fargo Bank, National Association, as administrative agent, and the lenders and agents party thereto
|
|
10.36
|
—
|
Fifth Amended and Restated Guaranty and Pledge Agreement, dated as of May 2, 2011, made by Linn Energy, LLC and each of the other Obligors in favor of BNP Paribas, as Administrative Agent (incorporated herein by reference to Exhibit 10.1 to Quarterly Report on Form 10-Q filed on July 28, 2011)
|
|
10.37
|
—
|
Linn Energy, LLC Change of Control Protection Plan, dated as of April 25, 2009, (incorporated herein by reference to Exhibit 10.3 to Quarterly Report on Form 10-Q filed on May 7, 2009)
|
|
10.38
|
—
|
Salt Creek EOR Participation Agreement, dated April 3, 2012, by and between
Howell Petroleum Corporation and Linn Energy Holdings, LLC (incorporated herein by reference to Exhibit 10.2 to Quarterly Report on Form 10-Q filed on April 26, 2012)
|
|
12.1**
|
—
|
Computation of Ratio of Earnings to Fixed Charges
|
|
21.1**
|
—
|
Significant Subsidiaries of Linn Energy, LLC
|
|
23.1**
|
—
|
Consent of KPMG LLP
|
|
23.2**
|
—
|
Consent of DeGolyer and MacNaughton
|
|
31.1**
|
—
|
Section 302 Certification of Mark E. Ellis, Chairman, President and Chief Executive Officer of Linn Energy, LLC
|
|
31.2**
|
—
|
Section 302 Certification of Kolja Rockov, Executive Vice President and Chief Financial Officer of Linn Energy, LLC
|
|
32.1**
|
—
|
Section 906 Certification of Mark E. Ellis, Chairman, President and Chief Executive Officer of Linn Energy, LLC
|
|
32.2**
|
—
|
Section 906 Certification of Kolja Rockov, Executive Vice President and Chief Financial Officer of Linn Energy, LLC
|
|
99.1**
|
—
|
2012 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 Document
|
|
101.PRE†
|
—
|
XBRL Taxonomy Extension Presentation Linkbase Document
|
|
*
|
Management Contract or Compensatory Plan or Arrangement required to be filed as an exhibit hereto pursuant to Item 601 of Regulation S-K.
|
|
**
|
Filed herewith.
|
|
†
|
Furnished herewith.
|
|
|
To the Company at:
|
|
|
|
|
|
Linn Energy, LLC
JP Morgan Chase Tower
600 Travis, Suite 5100
Houston, TX 77002
Fax: 281-840-4180
Attention: Senior Vice President and General Counsel
cripley@linn
energy.com
|
|
|
To the Company at:
|
|
|
|
|
|
Linn Energy, LLC
JP Morgan Chase Tower
600 Travis, Suite 5100
Houston, TX 77002
Fax: 281-840-4180
Attention: Senior Vice President and General Counsel
cripley@
linnenergy.com
|
|
BORROWER:
|
LINN ENERGY, LLC
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Kolja Rockov
|
|
|
Name:
|
Kolja Rockov
|
|
|
Title:
|
Executive Vice President and
Chief Financial Officer
|
|
LENDERS:
|
WELLS FARGO BANK, NATIONAL ASSOCIATION
, as Administrative Agent and a Lender
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Betsy Jocher
|
|
|
Name:
|
Betsy Jocher
|
|
|
Title:
|
Director
|
|
|
ROYAL BANK OF CANADA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Kristan Spivey
|
|
|
Name:
|
Kristan Spivey
|
|
|
Title:
|
Authorized Signatory
|
|
|
BARCLAYS BANK PLC
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Vanessa A. Kurbatskiy
|
|
|
Name:
|
Vanessa A. Kurbatskiy
|
|
|
Title:
|
Vice President
|
|
|
CITIBANK, N.A.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Eamon Baqui
|
|
|
Name:
|
Eamon Baqui
|
|
|
Title:
|
Vice President
|
|
|
CREDIT AGRICOLE CORPORATE AND INVESTMENT BANK
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Sharada Manne
|
|
|
Name:
|
Sharada Manne
|
|
|
Title:
|
Managing Director
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Dixon Schultz
|
|
|
Name:
|
Dixon Schultz
|
|
|
Title:
|
Managing Director
|
|
|
CREDIT SUISSE AG, CAYMAN ISLAND BRANCH
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Vipul Dhadda
|
|
|
Name:
|
Vipul Dhadda
|
|
|
Title:
|
Vice President
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Wei-Jen Yuan
|
|
|
Name:
|
Wei-Jen Yuan
|
|
|
Title:
|
Associate
|
|
|
THE ROYAL BANK OF SCOTLAND PLC
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ James L. Moyes
|
|
|
Name:
|
James L. Moyes
|
|
|
Title:
|
Managing Director
|
|
|
THE BANK OF NOVA SCOTIA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Terry Donovan
|
|
|
Name:
|
Terry Donovan
|
|
|
Title:
|
Managing Director
|
|
|
BANK OF MONTREAL
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ James V. Ducote
|
|
|
Name:
|
James V. Ducote
|
|
|
Title:
|
Director
|
|
|
CANADIAN IMPERIAL BANK OF COMMERCE, NEW YORK AGENCY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Gordon R. Eadon
|
|
|
Name:
|
Gordon R. Eadon
|
|
|
Title:
|
Managing Director
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Jonathan J. Kim
|
|
|
Name:
|
Jonathan J. Kim
|
|
|
Title:
|
Authorized Signatory
|
|
|
UBS AG, STAMFORD BRANCH
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Lana Gifas
|
|
|
Name:
|
Lana Gifas
|
|
|
Title:
|
Director
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Kenneth Chin
|
|
|
Name:
|
Kenneth Chin
|
|
|
Title:
|
Director
|
|
|
COMERICA BANK
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Brenton Bellamy
|
|
|
Name:
|
Brenton Bellamy
|
|
|
Title:
|
Assistant Vice President
|
|
|
ING CAPITAL LLC
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Charles Hall
|
|
|
Name:
|
Charles Hall
|
|
|
Title:
|
Managing Director
|
|
|
SOCIETE GENERALE
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ David M. Bornstein
|
|
|
Name:
|
David M. Bornstein
|
|
|
Title:
|
Director
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
|
|
Name:
|
|
|
|
Title:
|
|
|
|
U.S. BANK NATIONAL
ASSOCIATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Jonathan H. Lee
|
|
|
Name:
|
Jonathan H. Lee
|
|
|
Title:
|
Vice President
|
|
|
ABN AMRO CAPITAL USA LLC
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ David L. Montgomery
|
|
|
Name:
|
David L. Montgomery
|
|
|
Title:
|
Director
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Darrell Holley
|
|
|
Name:
|
Darrell Holley
|
|
|
Title:
|
Managing Director
|
|
|
COMPASS BANK
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Ann Van Wagener
|
|
|
Name:
|
Ann Van Wagener
|
|
|
Title:
|
Senior Vice President
|
|
|
DNB BANK ASA, GRAND CAYMAN BRANCH (f/k/a DnB NOR Bank ASA)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Cathleen Buckley
|
|
|
Name:
|
Cathleen Buckley
|
|
|
Title:
|
Senior Vice President
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Kjell Tore Egge
|
|
|
Name:
|
Kjell Tore Egge
|
|
|
Title:
|
Senior Vice President
|
|
|
UNION BANK, N.A.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Brian Caddell
|
|
|
Name:
|
Brian Caddell
|
|
|
Title:
|
Vice President
|
|
|
CAPITAL ONE, N.A.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Matthew L. Molero
|
|
|
Name:
|
Matthew L. Molero
|
|
|
Title:
|
Vice President
|
|
|
SUNTRUST BANK
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Yann Pirio
|
|
|
Name:
|
Yann Pirio
|
|
|
Title:
|
Director
|
|
|
BANK OF AMERICA, N.A.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Joseph Scott
|
|
|
Name:
|
Joseph Scott
|
|
|
Title:
|
Director
|
|
|
JPMORGAN CHASE BANK, N.A
.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Michael A. Kamauf
|
|
|
Name:
|
Michael A. Kamauf
|
|
|
Title:
|
Authorized Officer
|
|
|
DEUTSCHE BANK TRUST COMPANY AMERICAS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Kevin Chichester
|
|
|
Name:
|
Kevin Chichester
|
|
|
Title:
|
Director
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Calli S. Hayes
|
|
|
Name:
|
Calli S. Hayes
|
|
|
Title:
|
Managing Director
|
|
|
GOLDMAN SACHS BANK USA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Lauren Havens
|
|
|
Name:
|
Lauren Havens
|
|
|
Title:
|
Authorized Signatory
|
|
|
MACQUARIE BANK LIMITED
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
|
|
Name:
|
|
|
|
Title:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
|
|
Name:
|
|
|
|
Title:
|
|
|
|
MORGAN STANLEY BANK, N.A.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Dmitriy Barskiy
|
|
|
Name:
|
Dmitriy Barskiy
|
|
|
Title:
|
Authorized Signatory
|
|
|
BP ENERGY COMPANY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
|
|
|
Name:
|
|
|
|
Title:
|
|
|
|
BNP PARIBAS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ David Dodd
|
|
|
Name:
|
David Dodd
|
|
|
Title:
|
Managing Director
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Sriram Chandrasekaran
|
|
|
Name:
|
Sriram Chandrasekaran
|
|
|
Title:
|
Vice President
|
|
|
BRANCH BANKING AND TRUST COMPANY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ James Giordano
|
|
|
Name:
|
James Giordano
|
|
|
Title:
|
Vice President
|
|
|
SUMITOMO MITSUI BANKING CORPORATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Shuji Yabe
|
|
|
Name:
|
Shuji Yabe
|
|
|
Title:
|
Managing Director
|
|
|
WHITNEY BANK
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Liana Tchernysheva
|
|
|
Name:
|
Liana Tchernysheva
|
|
|
Title:
|
Senior Vice President
|
|
|
AMEGY BANK NATIONAL ASSOCIATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ William B. Robinson
|
|
|
Name:
|
William B. Robinson
|
|
|
Title:
|
Vice President
|
|
|
ASSOCIATED BANK, N.A.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Farhan Iqbal
|
|
|
Name:
|
Farhan Iqbal
|
|
|
Title:
|
Vice President
|
|
|
KEYBANK NATIONAL ASSOCIATION
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
By:
|
/s/ Chulley Bogle
|
|
|
Name:
|
Chulley Bogle
|
|
|
Title:
|
Vice President
|
|
|
Year Ended December 31,
|
||||||||||||||||||
|
|
2012
|
|
2011
|
|
2010
|
|
2009
|
|
2008
|
||||||||||
|
|
(dollars in thousands)
|
||||||||||||||||||
|
Earnings:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Income (loss) from continuing operations before income taxes and adjustment for income (loss) from equity investees
|
$
|
(383,826
|
)
|
|
$
|
443,905
|
|
|
$
|
(110,047
|
)
|
|
$
|
(300,062
|
)
|
|
$
|
828,369
|
|
|
(Income) loss from equity investees
|
(1,497
|
)
|
|
188
|
|
|
(10
|
)
|
|
—
|
|
|
—
|
|
|||||
|
Income (loss) from continuing operations before income taxes but after adjustment for (income) loss from equity investees
|
(385,323
|
)
|
|
444,093
|
|
|
(110,057
|
)
|
|
(300,062
|
)
|
|
828,369
|
|
|||||
|
Fixed charges
|
382,751
|
|
|
261,976
|
|
|
194,733
|
|
|
93,280
|
|
|
95,613
|
|
|||||
|
Distributed income of equity investees
|
1,265
|
|
|
900
|
|
|
854
|
|
|
—
|
|
|
—
|
|
|||||
|
Capitalized interest
|
(2,326
|
)
|
|
(1,868
|
)
|
|
(884
|
)
|
|
(324
|
)
|
|
(875
|
)
|
|||||
|
Total earnings available for fixed charges
|
$
|
(3,633
|
)
|
|
$
|
705,101
|
|
|
$
|
84,646
|
|
|
$
|
(207,106
|
)
|
|
$
|
923,107
|
|
|
Fixed charges:
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Interest and debt expenses
|
$
|
379,937
|
|
|
$
|
259,725
|
|
|
$
|
193,510
|
|
|
$
|
92,701
|
|
|
$
|
94,517
|
|
|
Capitalized interest
|
2,326
|
|
|
1,868
|
|
|
884
|
|
|
324
|
|
|
875
|
|
|||||
|
Interest portion of rental expense
|
488
|
|
|
383
|
|
|
339
|
|
|
255
|
|
|
221
|
|
|||||
|
Total fixed charges
|
$
|
382,751
|
|
|
$
|
261,976
|
|
|
$
|
194,733
|
|
|
$
|
93,280
|
|
|
$
|
95,613
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Ratio of earnings to fixed charges
|
—
|
|
(1)
|
2.69
|
|
|
—
|
|
(1)
|
—
|
|
(1)
|
9.65
|
|
|||||
|
(1)
|
Earnings for the year ended December 31, 2012, were insufficient to cover fixed charges by approximately $386 million, primarily due to noncash impairment charges of approximately $422 million associated with proved oil and natural gas properties related to a decline in commodity prices and noncash charges of approximately $278 million associated with changes in mark-to-market values related to oil and natural gas derivatives. Earnings for the years ended December 31, 2010, and December 31, 2009, were insufficient to cover fixed charges by approximately $110 million and $300 million, respectively, primarily due to noncash charges of approximately $232 million and $591 million, respectively, associated with changes in mark-to-market values related to oil and natural gas derivatives.
|
|
/s/ Mark E. Ellis
|
|
|
Mark E. Ellis
|
|
|
Chairman, President and Chief Executive Officer
|
|
|
/s/ Kolja Rockov
|
|
|
Kolja Rockov
|
|
|
Executive Vice President and Chief Financial Officer
|
|
|
1.
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
|
2.
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
|
February 21, 2013
|
/s/ Mark E. Ellis
|
|
|
Mark E. Ellis
|
|
|
Chairman, President and Chief Executive Officer
|
|
1.
|
The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and
|
|
2.
|
The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company.
|
|
February 21, 2013
|
/s/ Kolja Rockov
|
|
|
Kolja Rockov
|
|
|
Executive Vice President and Chief Financial Officer
|
|
|
|
Estimated by DeGolyer and MacNaughton
|
||||
|
|
|
Net Proved Reserves
as of
December 31, 2012
|
||||
|
|
|
Oil and Condensate
(Mbbl)
|
|
NGL (Mbbl)
|
|
Natural
Gas
(MMcf)
|
|
|
|
|
|
|
|
|
|
Proved Producing
|
|
124,287
|
|
110,322
|
|
1,621,201
|
|
Proved Non-Producing
|
|
7,056
|
|
2,696
|
|
40,126
|
|
Proved Undeveloped
|
|
60,122
|
|
66,382
|
|
909,782
|
|
|
|
|
|
|
|
|
|
Total Proved
|
|
191,465
|
|
179,400
|
|
2,571,109
|
|
|
|
Proved
|
|
|
||||
|
|
|
Developed
Producing
(M$)
|
|
Developed
Nonproducing
(M$)
|
|
Undeveloped
(M$)
|
|
Total
Proved
(M$)
|
|
|
|
|
|
|
|
|
|
|
|
Future Gross Revenue
|
|
19,524,961
|
|
849,484
|
|
10,005,580
|
|
30,380,025
|
|
Production and Ad Valorem Taxes
|
|
1,660,103
|
|
73,097
|
|
846,372
|
|
2,579,572
|
|
Operating Expenses
|
|
6,274,937
|
|
168,555
|
|
2,437,790
|
|
8,881,282
|
|
Net Other Expenses
|
|
5,645
|
|
0
|
|
0
|
|
5,645
|
|
Capital Costs
|
|
103,875
|
|
88,966
|
|
3,080,682
|
|
3,273,523
|
|
Salvage & Abandonment
|
|
239,501
|
|
920
|
|
60,114
|
|
300,535
|
|
Future Net Revenue*
|
|
11,240,900
|
|
517,946
|
|
3,580,622
|
|
15,339,468
|
|
Present Worth at 10 Percent*
|
|
4,899,607
|
|
200,912
|
|
972,462
|
|
6,072,981
|
|
|
|
|
|
|
|
|
|
|
|
* Future income taxes have not been taken into account in the preparation of these estimates.
|
||||||||
|
1.
|
That I am a Senior Vice President with DeGolyer and MacNaughton, which company did prepare the letter report addressed to Linn Energy LLC dated February 14, 2013, and that I, as Senior Vice President, was responsible for the preparation of this letter.
|
|
2.
|
That I attended Texas A&M University, and that I graduated with a Bachelor of Science degree in Petroleum Engineering in the year 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 38 years of experience in oil and gas reservoir studies and reserves evaluations.
|