e10vkza
UNITED STATES SECURITIES AND
EXCHANGE COMMISSION
Washington, D.C.
20549
Form 10-K/A
Amendment No. 2
|
|
|
þ
|
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the fiscal year ended
December 31, 2007
|
OR
|
o
|
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
|
|
|
For the transition period
from to
|
Commission file number 1-33249
Legacy
Reserves LP
(Exact
name of registrant as specified in its charter)
|
|
|
Delaware
|
|
16-1751069
|
(State or other jurisdiction
of
|
|
(I.R.S. Employer
|
incorporation or
organization)
|
|
Identification No.)
|
|
|
|
303 W. Wall Street, Suite 1400
|
|
79701
|
Midland, Texas
|
|
(Zip Code)
|
(Address of principal executive
offices)
|
|
|
Registrants telephone number, including area code:
(432) 689-5200
Securities registered pursuant to Section 12(b) of the
Act:
Units representing limited partner interests listed on the
NASDAQ Stock Market LLC.
Securities
registered pursuant to 12(g) of the Act:
None.
Indicate by check mark if the registrant is a well-known
seasoned issuer, as defined in Rule 405 of the Securities
Act. Yes o No þ
Indicate by check mark if the registrant is not required to file
reports pursuant to Section 13 or Section 15(d) of the
Exchange
Act. Yes o No þ
Indicate by check mark whether the registrant (1) has filed
all reports required to be filed by Section 13 or 15(d) of
the Securities Exchange Act of 1934 during the preceding
12 months (or for such shorter period that the registrant
was required to file such reports), and (2) has been
subject to such filing requirements for the past
90 days. Yes þ No o
Indicate by check mark if disclosure of delinquent filers
pursuant to Item 405 of
Regulation S-K
is not contained herein, and will not be contained, to the best
of the registrants knowledge, in definitive proxy or
information statements incorporated by reference in
Part III of this
Form 10-K
or any amendment to this
Form 10-K.
þ
Indicate by check mark whether the registrant is a large
accelerated filer, an accelerated filer, a non-accelerated
filer, or a smaller reporting company. See the definitions of
large accelerated filer, accelerated
filer and smaller reporting company in
Rule 12b-2
of the Exchange Act. (Check one):
|
|
|
|
|
|
|
Large accelerated
filer o
|
|
Accelerated
filer o
|
|
Non-accelerated
filer þ
|
|
Smaller reporting
company o
|
(Do not check if a smaller reporting company)
Indicate by check mark whether the registrant is a shell company
(as defined in
Rule 12b-2
of the
Act). Yes o No þ
The aggregate market value of units held by non-affiliates was
approximately $459,526,531 based on the average bid and ask
price of the units as of June 29, 2007.
29,671,470 units representing limited partner interests in
the registrant were outstanding as of March 14, 2008.
DOCUMENTS
INCORPORATED BY REFERENCE
Parts of the definitive proxy statement for the
registrants 2008 annual meeting of unitholders are
incorporated by reference into Part III of this annual
report on
Form 10-K.
Explanatory
Note
Legacy Reserves LP filed an Annual Report on
Form 10-K
with the Securities and Exchange Commission on March 14,
2008 for the fiscal year ended December 31, 2007 (the
Original Filing) and an amendment to its
Form 10-K
on March 27, 2008. This Amendment No. 2 amends the
Original Filing and the
Form 10-K/A
filed on March 27, 2008, and is being filed solely for the
purpose of correcting a typographical error contained in
Exhibit 32.1 of the Original Filing. The remainder of the
Form 10-K
is unchanged and is reproduced in this Amendment No. 2.
This Amendment No. 2 speaks as of the file date of the
Original Filing and does not reflect events occurring after the
filing date of the Original Filing, or modify or update the
disclosures therein in any way other than as required to reflect
the amendment described above.
i
LEGACY
RESERVES LP
Table of
Contents
|
|
|
|
|
Glossary of Terms
|
|
|
ii
|
|
PART I
|
|
|
1
|
|
ITEM 1. BUSINESS
|
|
|
1
|
|
ITEM 1A. RISK FACTORS
|
|
|
8
|
|
ITEM 1B. UNRESOLVED STAFF
COMMENTS
|
|
|
22
|
|
ITEM 2. PROPERTIES
|
|
|
22
|
|
ITEM 3. LEGAL PROCEEDINGS
|
|
|
30
|
|
ITEM 4. SUBMISSION OF
MATTERS TO A VOTE OF SECURITY HOLDERS
|
|
|
30
|
|
PART II
|
|
|
30
|
|
ITEM 5. MARKET FOR
REGISTRANTS UNITS, RELATED UNITHOLDER MATTERS AND ISSUER
PURCHASES OF EQUITY SECURITIES
|
|
|
30
|
|
ITEM 6. SELECTED
FINANCIAL DATA
|
|
|
32
|
|
ITEM 7.
MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATION
|
|
|
35
|
|
ITEM 7A. QUANTITATIVE AND
QUALITATIVE DISCLOSURE ABOUT MARKET RISK
|
|
|
49
|
|
ITEM 8. FINANCIAL
STATEMENTS AND SUPPLEMENTARY DATA
|
|
|
49
|
|
ITEM 9. CHANGES IN AND
DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
DISCLOSURE
|
|
|
50
|
|
ITEM 9A(T). CONTROLS AND PROCEDURES
|
|
|
50
|
|
ITEM 9B. OTHER INFORMATION
|
|
|
51
|
|
PART III
|
|
|
51
|
|
ITEM 10. DIRECTORS, EXECUTIVE
OFFICERS AND CORPORATE GOVERNANCE
|
|
|
51
|
|
ITEM 11. EXECUTIVE COMPENSATION
|
|
|
51
|
|
ITEM 12. SECURITY OWNERSHIP
OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED
UNITHOLDER MATTERS
|
|
|
51
|
|
ITEM 13. CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE
|
|
|
51
|
|
ITEM 14. PRINCIPAL ACCOUNTING
FEES AND SERVICES
|
|
|
51
|
|
PART IV
|
|
|
52
|
|
ITEM 15. EXHIBITS, FINANCIAL
STATEMENT SCHEDULES
|
|
|
52
|
|
ii
GLOSSARY
OF TERMS
Bbl. One stock tank barrel or 42
U.S. gallons liquid volume.
Bcf. Billion cubic feet.
Boe. One barrel of oil equivalent, determined
using a ratio of six Mcf of natural gas to one Bbl of crude oil,
condensate or natural gas liquids.
Boe/d. Barrels of oil equivalent per day.
Btu. British thermal unit, which is the heat
required to raise the temperature of a one-pound mass of water
from 58.5 to 59.5 degrees Fahrenheit.
Developed acreage. The number of acres that
are allocated or assignable to productive wells or wells capable
of production.
Development Project. A drilling or other
project which may target proven reserves, but which generally
has a lower risk than that associated with exploration projects.
Development well. A well drilled within the
proved area of an oil or natural gas reservoir to the depth of a
stratigraphic horizon known to be productive.
Dry hole or well. A well found to be incapable
of producing hydrocarbons in sufficient quantities such that
proceeds from the sale of such production would exceed
production expenses and taxes.
Field. An area consisting of a single
reservoir or multiple reservoirs all grouped on or related to
the same individual geological structural feature
and/or
stratigraphic condition.
Gross acres or gross wells. The total acres or
wells, as the case may be, in which a working interest is owned.
MBbls. One thousand barrels of crude oil or
other liquid hydrocarbons.
MBoe. One thousand barrels of crude oil
equivalent, using a ratio of six Mcf of natural gas to one Bbl
of crude oil, condensate or natural gas liquids.
Mcf. One thousand cubic feet.
MMBbls. One million barrels of crude oil or
other liquid hydrocarbons.
MMBoe. One million barrels of crude oil
equivalent, using a ratio of six Mcf of natural gas to one Bbl
of crude oil, condensate or natural gas liquids.
MMBtu. One million British thermal units.
MMcf. One million cubic feet.
Net acres or net wells. The sum of the
fractional working interests owned in gross acres or gross
wells, as the case may be.
NGLs. The combination of ethane, propane,
butane and natural gasolines that when removed from natural gas
become liquid under various levels of higher pressure and lower
temperature.
NYMEX. New York Mercantile Exchange.
Oil. Crude oil, condensate and natural gas
liquids.
Productive well. A well that is found to be
capable of producing hydrocarbons in sufficient quantities such
that proceeds from the sale of such production exceed production
expenses and taxes.
Proved developed reserves. Reserves that can
be expected to be recovered through existing wells with existing
equipment and operating methods. Additional oil and natural gas
expected to be obtained through the application of fluid
injection or other improved recovery techniques for
supplementing the natural forces and mechanisms of primary
recovery are included in proved developed reserves
only after testing by a pilot project or
iii
after the operation of an installed program has confirmed
through production response that increased recovery will be
achieved.
Proved developed non-producing or
PDNPs. Proved oil and natural gas reserves
that are developed behind pipe, shut-in or can be recovered
through improved recovery only after the necessary equipment has
been installed, or when the costs to do so are relatively minor.
Shut-in reserves are expected to be recovered from
(1) completion intervals which are open at the time of the
estimate but which have not started producing, (2) wells
that were shut-in for market conditions or pipeline connections,
or (3) wells not capable of production for mechanical
reasons. Behind-pipe reserves are expected to be recovered from
zones in existing wells that will require additional completion
work or future recompletion prior to the start of production.
Proved reserves. Proved oil and natural gas
reserves are the estimated quantities of natural gas, crude oil
and natural gas liquids that geological and engineering data
demonstrates with reasonable certainty to be recoverable in
future years from known reservoirs under existing economic and
operating conditions, i.e., prices and costs as of the date the
estimate is made. Prices include consideration of changes in
existing prices provided only by contractual arrangements, but
not on escalations based on future conditions.
Proved undeveloped drilling location. A site
on which a development well can be drilled consistent with
spacing rules for purposes of recovering proved undeveloped
reserves.
Proved undeveloped reserves or PUDs. Proved
oil and natural gas reserves that are expected to be recovered
from new wells on un-drilled acreage or from existing wells
where a relatively major expenditure is required for
re-completion. Reserves on un-drilled acreage are limited to
those drilling units offsetting productive units that are
reasonably certain of production when drilled. Proved reserves
for other un-drilled units are claimed only where it can be
demonstrated with certainty that there is continuity of
production from the existing productive formation. Estimates for
proved undeveloped reserves are not attributed to any acreage
for which an application of fluid injection or other improved
recovery technique is contemplated, unless such techniques have
been proved effective by actual tests in the area and in the
same reservoir.
Recompletion. The completion for production of
an existing wellbore in another formation from that which the
well has been previously completed.
Reserve acquisition cost. The total
consideration paid for an oil and natural gas property or set of
properties, which includes the cash purchase price and any value
ascribed to units issued to a seller adjusted for any
post-closing items.
R/P ratio (reserve life). The reserves as of
the end of a period divided by the production volumes for the
same period.
Reserve replacement. The replacement of oil
and natural gas produced with reserve additions from
acquisitions, reserve additions and reserve revisions.
Reserve replacement cost. An amount per BOE
equal to the sum of costs incurred relating to oil and natural
gas property acquisition, exploitation, development and
exploration activities (as reflected in our year-end financial
statements for the relevant year) divided by the sum of all
additions and revisions to estimated proved reserves, including
reserve purchases. The calculation of reserve additions for each
year is based upon the reserve report of our independent
engineers. Management uses reserve replacement cost to compare
our company to others in terms of our historical ability to
increase our reserve base in an economic manner. However, past
performance does not necessarily reflect future reserve
replacement cost performance. For example, increases in oil and
natural gas prices in recent years have increased the economic
life of reserves adding additional reserves with no required
capital expenditures. On the other hand, increases in oil and
natural gas prices have increased the cost of reserve purchases
and reserves added through development projects. The reserve
replacement cost may not be indicative of the economic value
added of the reserves due to differing lease operating expenses
per barrel and differing timing of production.
Reservoir. A porous and permeable underground
formation containing a natural accumulation of producible oil
and/or
natural gas that is confined by impermeable rock or water
barriers and is individual and separate from other reserves.
iv
Standardized measure. The present value of
estimated future net revenues to be generated from the
production of proved reserves, determined in accordance with
assumptions required by the Financial Accounting Standards Board
and the Securities and Exchange Commission (using prices and
costs in effect as of the period end date) without giving effect
to non-property related expenses such as general and
administrative expenses, debt service and future income tax
expenses or to depreciation, depletion and amortization and
discounted using an annual discount rate of 10%. Because we are
a limited partnership that allocates our taxable income to our
unitholders, no provisions for federal or state income taxes
have been provided for in the calculation of standardized
measure. Standardized measure does not give effect to derivative
transactions.
Undeveloped acreage. Lease acreage on which
wells have not been drilled or completed to a point that would
permit the production of commercial quantities of oil and
natural gas regardless of whether such acreage contains proved
reserves.
Working interest. The operating interest that
gives the owner the right to drill, produce and conduct
operating activities on the property and a share of production.
Workover. Operations on a producing well to
restore or increase production.
v
CAUTIONARY
STATEMENT
REGARDING FORWARD-LOOKING INFORMATION
This document contains forward-looking statements that are
subject to a number of risks and uncertainties, many of which
are beyond our control, which may include statements about:
|
|
|
|
|
our business strategy;
|
|
|
|
the amount of oil and natural gas we produce;
|
|
|
|
the price at which we are able to sell our oil and natural gas
production;
|
|
|
|
our ability to acquire additional oil and natural gas properties
at economically attractive prices;
|
|
|
|
our drilling location and our ability to continue our
development activities at economically attractive costs;
|
|
|
|
the level of our lease operating expenses, general and
administrative costs and finding and development costs,
including payments to our general partner;
|
|
|
|
the level of our capital expenditures;
|
|
|
|
our future operating results; and
|
|
|
|
our plans, objectives, expectations and intentions.
|
All of these types of statements, other than statements of
historical fact included in this document, are forward-looking
statements. In some cases, you can identify forward-looking
statements by terminology such as may,
could, should, expect,
plan, project, intend,
anticipate, believe,
estimate, predict,
potential, pursue, target,
continue, the negative of such terms or other
comparable terminology.
The forward-looking statements contained in this document are
largely based on our expectations, which reflect estimates and
assumptions made by our management. These estimates and
assumptions reflect our best judgment based on currently known
market conditions and other factors. Although we believe such
estimates and assumptions to be reasonable, they are inherently
uncertain and involve a number of risks and uncertainties that
are beyond our control. In addition, managements
assumptions about future events may prove to be inaccurate. All
readers are cautioned that the forward-looking statements
contained in this document are not guarantees of future
performance, and our expectations may not be realized or the
forward-looking events and circumstances may not occur. Actual
results may differ materially from those anticipated or implied
in the forward-looking statements due to factors described in
Item 1A. under Risk Factors. The
forward-looking statements in this document speak only as of the
date of this document; we disclaim any obligation to update
these statements unless required by securities law, and we
caution you not to rely on them unduly.
vi
PART I
ITEM 1. BUSINESS
References in this annual report on
Form 10-K
to Legacy Reserves, Legacy,
we, our, us, or like terms
prior to March 15, 2006 refer to the Moriah Group, Legacy
Reserves LPs predecessor, including the oil and natural
gas properties we acquired in exchange for units and cash from
the Moriah Group, the Brothers Group, H2K Holdings, MBN
Properties (our Founding Investors) and certain
charitable foundations in connection with our private equity
offering on March 15, 2006. When used for periods from
March 15, 2006 forward, those terms refer to Legacy
Reserves LP and its subsidiaries.
Legacy
Reserves LP
We are an independent oil and natural gas limited partnership
headquartered in Midland, Texas, and are focused on the
acquisition and development of oil and natural gas properties
primarily located in the Permian Basin and Mid-continent regions
of the United States. We were formed in October 2005 to own and
operate the oil and natural gas properties that we acquired from
our Founding Investors and three charitable foundations in
connection with the closing of our private equity offering on
March 15, 2006. On January 18, 2007, we completed our
initial public offering.
Our primary business objective is to generate stable cash flows
allowing us to make cash distributions to our unitholders and to
increase quarterly cash distributions per unit over time through
a combination of acquisitions of new properties and development
of our existing oil and natural gas properties.
We have grown primarily through two activities: the acquisition
of producing oil and natural gas properties and the development
of producing properties as opposed to higher risk exploration of
unproved properties.
Our oil and natural gas production and reserve data as of
December 31, 2007 are as follows:
|
|
|
|
|
we had proved reserves of approximately 32.1 MMBoe, of
which 74% were oil and natural gas liquids and 87% were
classified as proved developed producing, 3% were proved
developed non-producing, and 10% were proved undeveloped;
|
|
|
|
our proved reserves had a standardized measure of
$690.5 million; and
|
|
|
|
our proved reserves to production ratio was approximately
14 years based on the average daily net production of 6,453
Boe/d for the three months ended December 31, 2007.
|
Recent
Developments
On November 8, 2007 we closed a private placement of
3,642,369 Units for $20.50 per unit for net proceeds of
approximately $73.0 million. We used the net proceeds of
the private placement primarily to reduce debt outstanding under
or revolving credit facility.
Acquisition
Activities
During the year ended December 31, 2007, we invested
approximately $200.4 million, including non-cash asset
retirement obligations, in 15 acquisitions of proved oil and
natural gas properties. Based on reserve data prepared
internally at the time of these acquisitions, we added a total
of approximately 14.25 MMBoe of proved reserves at an
average reserve acquisition cost of $13.59 per Boe, which
excludes associated non-cash asset retirement obligations. The
recent acquisitions discussed below are also included in the
reserve acquisition cost calculation, along with immaterial
acquisitions closed during 2007.
On April 16, 2007, Legacy purchased certain oil and natural
gas properties and other interests in the East Binger
(Marchand) Unit in Caddo County, Oklahoma from
Nielson & Associates, Inc. for a net purchase price of
$44.2 million (Binger Acquisition). The
purchase price was paid with the issuance of 611,247 units
valued at $15.8 million and $28.4 million paid in
cash. The effective date of this purchase was February 1,
2007. The $44.2 million purchase price was allocated with
$14.7 million recorded as lease and well equipment,
$29.4 million
1
of leasehold costs and $0.1 million as investment in equity
method investee related to the 50% interest acquired in Binger
Operations, LLC. Asset retirement obligations of $184,636 were
recorded in connection with this acquisition. The operations of
these Binger Acquisition properties have been included from
their acquisition on April 16, 2007.
On May 1, 2007, Legacy purchased certain oil and natural
gas properties located in the Permian Basin from Ameristate
Exploration, LLC for a net purchase price of $5.2 million
(Ameristate Acquisition). The effective date of this
purchase was January 1, 2007. The $5.2 million
purchase price was allocated with $0.5 million recorded as
lease and well equipment and $4.7 million of leasehold
costs. Asset retirement obligations of $51,414 were recorded in
connection with this acquisition. The operations of these
Ameristate Acquisition properties have been included from their
acquisition on May 1, 2007.
On May 25, 2007, Legacy purchased certain oil and natural
gas properties located in the Permian Basin from Terry S. Fields
for a net purchase price of $14.7 million (TSF
Acquisition). The effective date of this purchase was
March 1, 2007. The $14.7 million purchase price was
allocated with $1.8 million recorded as lease and well
equipment and $12.9 million of leasehold costs. Asset
retirement obligations of $99,094 were recorded in connection
with this acquisition. The operations of these TSF Acquisition
properties have been included from their acquisition on
May 25, 2007.
On May 31, 2007, Legacy purchased certain oil and natural
gas properties located in the Permian Basin from Raven
Resources, LLC and Shenandoah Petroleum Corporation for a net
purchase price of $13.0 million (Raven Shenandoah
Acquisition). The effective date of this purchase was
May 1, 2007. The $13.0 million purchase price was
allocated with $6.0 million recorded as lease and well
equipment and $7.0 million of leasehold costs. Asset
retirement obligations of $378,835 were recorded in connection
with this acquisition. The operations of these Raven Shenandoah
Acquisition properties have been included from their acquisition
on May 31, 2007.
On August 3, 2007, Legacy purchased certain oil and natural
gas properties located primarily in the Permian Basin from Raven
Resources, LLC and private parties for a net purchase price of
$20.0 million (Raven OBO Acquisition). The
effective date of this purchase was July 1, 2007. The
$20.0 million purchase price was allocated with
$1.6 million recorded as lease and well equipment and
$18.4 million of leasehold costs. Asset retirement
obligations of $224,329 were recorded in connection with this
acquisition. The operations of these Raven OBO Acquisition
properties have been included from their acquisition on
August 3, 2007.
On October 1, 2007, Legacy purchased certain oil and
natural gas properties located in the Texas Panhandle from The
Operating Company, et al, for a net purchase price of
$60.5 million (TOC Acquisition). The effective
date of this purchase was September 1, 2007. The
$60.5 million purchase price was allocated with
$23.7 million recorded as lease and well equipment and
$36.8 million of leasehold costs. Asset retirement
obligations of $1.6 million were recorded in connection
with this acquisition. The operations of these TOC Acquisition
properties have been included from their acquisition on
October 1, 2007.
Also on October 1, 2007, Legacy purchased certain oil and
natural gas properties located in the Permian Basin from Summit
Petroleum Management Corporation for a net purchase price of
$13.4 million (Summit Acquisition). The
effective date of this purchase was September 1, 2007. The
$13.4 million purchase price was allocated with
$2.1 million recorded as lease and well equipment and
$11.3 million of leasehold cost. Asset retirement
obligations of $128,705 were recorded in connection with this
acquisition. The operations of these Summit Acquisition
properties have been included from their acquisition on
October 1, 2007.
During November and December, 2007, Legacy purchased certain oil
and natural gas properties from multiple parties in the Permian
Basin and Texas Panhandle for an aggregate $17.8 million.
The acquisitions have various effective dates. The
$17.8 million purchase price was allocated with
$4.5 million recorded as lease and well equipment and
$13.3 million of leasehold cost. The operations of these
acquired properties have been included from their acquisition
dates over November and December, 2007.
2
Development
Activities
We have also added reserves and production through development
projects on our existing and acquired properties. Our
development projects include accessing additional productive
formations in existing well-bores, formation stimulation,
artificial lift equipment enhancement, infill drilling on closer
well spacing, secondary (waterflood) and tertiary (miscible
CO2
and nitrogen) recovery projects, drilling for deeper formations
and completing unconventional and tight formations.
As of December 31, 2007, we identified 109 gross (72.8
net) proved undeveloped drilling locations and 43 gross (16
net) re-completion and re-fracture stimulation projects, over
93% of which we intend to drill and execute over the next four
years. Excluding acquisitions, we expect to make capital
expenditures of approximately $18.2 million during the year
ending December 31, 2008, including drilling 24 gross
(17.3 net) development wells and executing 12 gross (5.8
net) re-completions and re-fracture stimulations. We believe
that drilling rigs will be available to execute our 2008
development program.
Oil and
Natural Gas Derivative Activities
Our strategy includes entering into oil and natural gas
derivative contracts which are designed to mitigate price risk
for a majority of our oil, NGL and natural gas production over a
three to five-year period. We have entered into these derivative
contracts for approximately 73% of our expected oil and natural
gas production from total proved reserves for the year ending
December 31, 2008. We have also entered into these
derivative contracts for approximately 54% of our expected oil
and natural gas production from total proved reserves for 2009
through 2012. All of our derivative contracts are in the form of
fixed price swaps for NYMEX WTI oil, Mont Belvieu OPIS natural
gas liquids components, NYMEX Henry Hub natural gas, West Texas
Waha natural gas and ANR-Oklahoma natural gas. In July 2006, we
entered into basis swaps to receive floating NYMEX Henry Hub
natural gas prices less a fixed basis differential and pay
prices based on the floating Waha index, a natural gas hub in
West Texas. The prices that we receive for our Permian Basin
natural gas sales follow Waha more closely than NYMEX Henry Hub.
The basis swaps, thereby, provide a better match between our
natural gas sales and the settlement payments on our natural gas
swaps. We have entered into basis swaps covering approximately
100% of our NYMEX Henry Hub natural gas basis differential risk
on our NYMEX Henry Hub natural gas swaps.
Business
Strategy
The key elements of our business strategy are to:
|
|
|
|
|
Make accretive acquisitions of producing properties generally
characterized by long-lived reserves with stable production and
reserve development potential;
|
|
|
|
Add proved reserves and maximize cash flow and production
through development projects and operational efficiencies;
|
|
|
|
Maintain financial flexibility; and
|
|
|
|
Reduce commodity price risk through derivative transactions.
|
Marketing
and Major Purchasers
For the years ended December 31, 2005, 2006 and 2007,
Legacy sold oil and natural gas production representing 10% or
more of total revenues to purchasers as detailed in the table
below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005
|
|
|
2006
|
|
|
2007
|
|
|
Conoco Phillips
|
|
|
10
|
%
|
|
|
4
|
%
|
|
|
3
|
%
|
Navajo Crude Oil Marketing
|
|
|
16
|
%
|
|
|
12
|
%
|
|
|
11
|
%
|
Plains Marketing, LP
|
|
|
18
|
%
|
|
|
14
|
%
|
|
|
13
|
%
|
Teppco Crude Oil, LP
|
|
|
5
|
%
|
|
|
5
|
%
|
|
|
13
|
%
|
3
Our oil sales prices are based on formula pricing and calculated
either using a discount to NYMEX WTI oil or using the
appropriate buyers posted price, plus Platts P-Plus
monthly average, plus the Midland-Cushing differential less a
transportation fee.
If we were to lose any one of our oil or natural gas purchasers,
the loss could temporarily cause a loss or deferral of
production and sale of our oil and natural gas in that
particular purchasers service area. If we were to lose a
purchaser, we believe we could identify a substitute purchaser.
However, if one or more of our larger purchasers ceased
purchasing oil or natural gas altogether, the loss of such
purchasers could have a detrimental effect on our production
volumes in general and on our ability to find substitute
purchasers for our production volumes in a timely manner.
Competition
We operate in a highly competitive environment for acquiring
properties, marketing oil and natural gas and securing trained
personnel. Many of our competitors possess and employ financial,
technical and personnel resources substantially greater than
ours. As a result, our competitors may be able to pay more for
productive oil and natural gas properties and exploratory
prospects and to evaluate, bid for and purchase a greater number
of properties and prospects than our financial or personnel
resources permit. Our ability to acquire additional prospects
and to find and develop reserves in the future will depend on
our ability to evaluate and select suitable properties and to
consummate transactions in a highly competitive environment.
Also, there is substantial competition for capital available for
investment in the oil and natural gas industry.
We are also affected by competition for drilling rigs,
completion rigs and the availability of related equipment. In
the past, the oil and natural gas industry has experienced
shortages of drilling and completion rigs, equipment, pipe and
personnel, which has delayed development drilling and other
development projects and has caused significant increases in the
prices for this equipment and personnel. We are unable to
predict when, or if, such shortages may occur or how they would
affect our development program.
Seasonal
Nature of Business
Generally, but not always, the demand for natural gas decreases
during the summer months and increases during the winter months
thereby affecting the price we receive for natural gas. Seasonal
anomalies such as mild winters or hotter than normal summers
sometimes lessen this fluctuation.
Environmental
Matters and Regulation
General. Our operations are subject to
stringent and complex federal, state and local laws and
regulations governing environmental protection as well as the
discharge of materials into the environment. These laws and
regulations may, among other things:
|
|
|
|
|
require the acquisition of various permits before drilling
commences;
|
|
|
|
restrict the types, quantities and concentration of various
substances that can be released into the environment in
connection with oil and natural gas drilling and production
activities;
|
|
|
|
limit or prohibit drilling activities on certain lands lying
within wilderness, wetlands and other protected areas; and
|
|
|
|
require remedial measures to mitigate pollution from former and
ongoing operations, such as requirements to close pits and plug
abandoned wells.
|
These laws, rules and regulations may also restrict the rate of
oil and natural gas production below the rate that would
otherwise be possible. The regulatory burden on the oil and
natural gas industry increases the cost of doing business in the
industry and consequently affects profitability. Additionally,
Congress and federal and state agencies frequently revise
environmental laws and regulations, and any changes that result
in more stringent and costly waste handling, disposal and
cleanup requirements for the oil and natural gas industry could
have a significant impact on our operating costs.
4
The following is a summary of some of the existing laws, rules
and regulations to which our operations are subject.
Waste Handling. The Resource Conservation and
Recovery Act, or RCRA, and comparable state statutes, regulate
the generation, transportation, treatment, storage, disposal and
cleanup of hazardous and non-hazardous wastes. Under the
auspices of the federal Environmental Protection Agency, or EPA,
the individual states administer some or all of the provisions
of RCRA, sometimes in conjunction with their own, more stringent
requirements. Drilling fluids, produced waters, and most of the
other wastes associated with the exploration, development, and
production of crude oil or natural gas are currently regulated
under RCRAs non-hazardous waste provisions. However, it is
possible that certain oil and natural gas exploration and
production wastes now classified as non- hazardous could be
classified as hazardous wastes in the future. Any such change
could result in an increase in our costs to manage and dispose
of wastes, which could have a material adverse effect on our
results of operations and financial position.
Comprehensive Environmental Response, Compensation and
Liability Act. The Comprehensive Environmental
Response, Compensation and Liability Act, or CERCLA, also known
as the Superfund law, imposes joint and several liability,
without regard to fault or legality of conduct, on classes of
persons who are considered to be responsible for the release of
a hazardous substance into the environment. These persons
include the owner or operator of the site where the release
occurred, and anyone who disposed or arranged for the disposal
of a hazardous substance released at the site. Under CERCLA,
such persons may be subject to joint and several liability for
the costs of cleaning up the hazardous substances that have been
released into the environment, for damages to natural resources
and for the costs of certain health studies. In addition, it is
not uncommon for neighboring landowners and other third-parties
to file claims for personal injury and property damage allegedly
caused by the hazardous substances released into the environment.
We currently own, lease, or operate numerous properties that
have been used for oil and natural gas development and
production for many years. Although we believe that we have
utilized operating and waste disposal practices that were
standard in the industry at the time, hazardous substances,
wastes, or hydrocarbons may have been released on or under the
properties owned or leased by us, or on or under other
locations, including off-site locations, where such substances
have been taken for disposal. In addition, some of our
properties have been operated by third parties or by previous
owners or operators whose treatment and disposal of hazardous
substances, wastes, or hydrocarbons was not under our control.
These properties and the substances disposed or released on them
may be subject to CERCLA, RCRA, and analogous state laws. Under
such laws, we could be required to remove previously disposed
substances and wastes, remediate contaminated property, or
perform remedial plugging or pit closure operations to prevent
future contamination.
Water Discharges. The Federal Water Pollution
Control Act, or the Clean Water Act, and analogous state laws,
impose restrictions and strict controls with respect to the
discharge of pollutants, including spills and leaks of oil and
other substances, into waters of the United States. The
discharge of pollutants into regulated waters is prohibited,
except in accordance with the terms of a permit issued by EPA or
an analogous state agency. Federal and state regulatory agencies
can impose administrative, civil and criminal penalties for
non-compliance with discharge permits or other requirements of
the Clean Water Act and analogous state laws and regulations.
Air Emissions. The Federal Clean Air Act, and
comparable state laws, regulate emissions of various air
pollutants through air emissions permitting programs and the
imposition of other requirements. In addition, EPA has
developed, and continues to develop, stringent regulations
governing emissions of toxic air pollutants at specified
sources. Federal and state regulatory agencies can impose
administrative, civil and criminal penalties for non-compliance
with air permits or other requirements of the Federal Clean Air
Act and associated state laws and regulations.
National Environmental Policy Act. Oil and
natural gas exploration and production activities on federal
lands are subject to the National Environmental Policy Act, or
NEPA. NEPA requires federal agencies, including the Department
of Interior, to evaluate major agency actions having the
potential to significantly impact the environment. In the course
of such evaluations, an agency will prepare an Environmental
Assessment that assesses the potential direct, indirect and
cumulative impacts of a proposed project and, if necessary, will
prepare a more detailed Environmental Impact Statement that may
be made available for public review and comment. All of our
current exploration and production activities, as well as
proposed exploration and development plans, on federal lands
require governmental permits that are subject to the
requirements of NEPA. This process has the potential to delay
the development of oil and natural gas projects.
5
OSHA and Other Laws and Regulation. We are
subject to the requirements of the federal Occupational Safety
and Health Act (OSHA) and comparable state statutes. The OSHA
hazard communication standard, the EPA community right-to-know
regulations under Title III of CERCLA and similar state
statutes require that we organize
and/or
disclose information about hazardous materials used or produced
in our operations. We believe that we are in compliance with
these applicable requirements and with other OSHA and comparable
requirements.
Recent studies have suggested that emissions of certain gases
may be contributing to warming of the Earths atmosphere.
In response to these studies, many nations have agreed to limit
emissions of greenhouse gases pursuant to the United
Nations Framework Convention of Climate Change, also known as
the Kyoto Protocol. Methane, a primary component of
natural gas, and carbon dioxide, a byproduct of the burning of
oil and natural gas, and refined petroleum products, are
greenhouse gases regulated by the Kyoto Protocol.
Although the United States is not participating in the Kyoto
Protocol, several states have adopted legislation and
regulations to reduce emissions of greenhouse gases. For
example, California adopted the California Global Warming
Solutions Act of 2006, which required the California Air
Resources Board to achieve a 25% reduction in emissions of
greenhouse gases from sources in California by 2020.
Restrictions on emissions of methane or carbon dioxide that may
be imposed in various states of the United States could
adversely affect our operations and demand for our products.
Additionally, the U.S. Supreme Court only recently held in
a case, Massachusetts, et al. v. EPA, that
greenhouse gases fall within the federal Clean Air Acts
definition of air pollutant, which could result in
the regulation of greenhouse gas emissions from stationary
sources under certain Clean Air Act programs. New legislation or
regulatory programs that restrict emissions of greenhouse gases
in areas in which we conduct business could have an adverse
affect on our operations and demand for our services. Currently,
our operations are not adversely impacted by existing state and
local climate change initiatives and, at this time, it is not
possible to accurately estimate how potential future laws or
regulations addressing greenhouse gas emissions would impact our
business.
We believe that we are in substantial compliance with all
existing environmental laws and regulations applicable to our
current operations and that our continued compliance with
existing requirements will not have a material adverse impact on
our financial condition and results of operations. For instance,
we did not incur any material capital expenditures for
remediation or pollution control activities for the year ended
December 31, 2007. Additionally, as of the date of this
document, we are not aware of any environmental issues or claims
that require material capital expenditures during 2008. However,
we cannot assure you that the passage of more stringent laws or
regulations in the future will not have a negative impact on our
financial position or results of operation.
Other
Regulation of the Oil and Natural Gas Industry
The oil and natural gas industry is extensively regulated by
numerous federal, state and local authorities. Legislation
affecting the oil and natural gas industry is under constant
review for amendment or expansion, frequently increasing the
regulatory burden. Also, numerous departments and agencies, both
federal and state, are authorized by statute to issue rules and
regulations binding on the oil and gas industry and its
individual members, some of which carry substantial penalties
for failure to comply. Although the regulatory burden on the oil
and natural gas industry increases our cost of doing business
and, consequently, affects our profitability, these burdens
generally do not affect us any differently or to any greater or
lesser extent than they affect other companies in the oil and
natural gas industry with similar types, quantities and
locations of production.
Legislation continues to be introduced in Congress and
development of regulations continues in the Department of
Homeland Security and other agencies concerning the security of
industrial facilities, including oil and natural gas facilities.
Our operations may be subject to such laws and regulations.
Presently, it is not possible to accurately estimate the costs
we could incur to comply with any such facility security laws or
regulations, but such expenditures could be substantial.
Drilling and Production. Our operations are
subject to various types of regulation at federal, state and
local levels. These types of regulation include requiring
permits for the drilling of wells, drilling bonds and reports
concerning operations. Most states, and some counties and
municipalities, in which we operate also regulate one or more of
the following:
|
|
|
|
|
the location of wells;
|
|
|
|
the method of drilling and casing wells;
|
6
|
|
|
|
|
the surface use and restoration of properties upon which wells
are drilled;
|
|
|
|
the plugging and abandoning of wells; and
|
|
|
|
notice to surface owners and other third parties.
|
State laws regulate the size and shape of drilling and spacing
units or pro-ration units governing the pooling of oil and
natural gas properties. Some states allow forced pooling or
integration of tracts to facilitate exploration while other
states rely on voluntary pooling of lands and leases. In some
instances, forced pooling or unitization may be implemented by
third parties and may reduce our interest in the unitized
properties. In addition, state conservation laws establish
maximum rates of production from oil and natural gas wells,
generally prohibit the venting or flaring of natural gas and
impose requirements regarding the ratability of production.
These laws and regulations may limit the amount of oil and
natural gas we can produce from our wells or limit the number of
wells or the locations at which we can drill. Moreover, each
state generally imposes a production or severance tax with
respect to the production and sale of oil, natural gas and
natural gas liquids within its jurisdiction.
Natural gas regulation. The availability,
terms and cost of transportation significantly affect sales of
natural gas. The interstate transportation and sale for resale
of natural gas is subject to federal regulation, including
regulation of the terms, conditions and rates for interstate
transportation, storage and various other matters, primarily by
the Federal Energy Regulatory Commission. Federal and state
regulations govern the price and terms for access to natural gas
pipeline transportation. The Federal Energy Regulatory
Commissions regulations for interstate natural gas
transmission in some circumstances may also affect the
intrastate transportation of natural gas.
Although natural gas prices are currently unregulated, Congress
historically has been active in the area of natural gas
regulation. We cannot predict whether new legislation to
regulate natural gas might be proposed, what proposals, if any,
might actually be enacted by Congress or the various state
legislatures, and what effect, if any, the proposals might have
on the operations of the underlying properties. Sales of
condensate and natural gas liquids are not currently regulated
and are made at market prices.
State regulation. The various states regulate
the drilling for, and the production, gathering and sale of, oil
and natural gas, including imposing severance taxes and
requirements for obtaining drilling permits. For example, Texas
currently imposes a 4.6% severance tax on oil production and a
7.5% severance tax on natural gas production. States also
regulate the method of developing new fields, the spacing and
operation of wells and the prevention of waste of natural gas
resources. States may regulate rates of production and may
establish maximum daily production allowables from natural gas
wells based on market demand or resource conservation, or both.
States do not regulate wellhead prices or engage in other
similar direct economic regulation, but there can be no
assurance that they will not do so in the future. The effect of
these regulations may be to limit the amounts of natural gas
that may be produced from our wells, and to limit the number of
wells or locations we can drill.
The petroleum industry is also subject to compliance with
various other federal, state and local regulations and laws.
Some of those laws relate to resource conservation and equal
employment opportunity. We do not believe that compliance with
these laws will have a material adverse effect on us.
Employees
As of December 31, 2007, we had 58 full-time
employees, including nine petroleum engineers, six accountants
and two landmen, none of whom are subject to collective
bargaining agreements. We also contract for the services of
independent consultants involved in land, engineering,
regulatory, accounting, financial and other disciplines as
needed. We believe that we have a favorable relationship with
our employees.
Offices
We currently lease approximately 32,153 square feet of
office space in Midland, Texas at 303 W. Wall Street,
Suite 1400, where our principal offices are located. The
lease for our Midland office expires in August 2011.
7
ITEM 1A. RISK
FACTORS
Risks
Related to our Business
We may
not have sufficient available cash to pay the full amount of our
current quarterly distribution or any distribution at all
following establishment of cash reserves and payment of fees and
expenses, including payments to our general
partner.
We may not have sufficient available cash each quarter to pay
the full amount of our current quarterly distribution or any
distribution at all. The amount of cash we distribute in any
quarter to our unitholders may fluctuate significantly from
quarter to quarter and may be significantly less than our
current quarterly distribution. Under the terms of our
partnership agreement, the amount of cash otherwise available
for distribution will be reduced by our operating expenses and
the amount of any cash reserves that our general partner
establishes to provide for future operations, future capital
expenditures, future debt service requirements and future cash
distributions to our unitholders. Further, our debt agreements
contain restrictions on our ability to pay distributions. The
amount of cash we can distribute on our units principally
depends upon the amount of cash we generate from our operations,
which will fluctuate from quarter to quarter based on, among
other things:
|
|
|
|
|
the amount of oil and natural gas we produce;
|
|
|
|
the price at which we are able to sell our oil and natural gas
production;
|
|
|
|
whether we are able to acquire additional oil and natural gas
properties at economically attractive prices;
|
|
|
|
whether we are able to continue our development projects at
economically attractive costs;
|
|
|
|
the level of our lease operating expenses, general and
administrative costs and development costs, including payments
to our general partner;
|
|
|
|
the level of our interest expense, which depends on the amount
of our indebtedness and the interest payable thereon; and
|
|
|
|
the level of our capital expenditures.
|
If we
are not able to acquire additional oil and natural gas reserves
on economically acceptable terms, our reserves and production
will decline, which would adversely affect our business, results
of operations and financial condition and our ability to make
cash distributions to our unitholders.
We will be unable to sustain distributions at the current level
without making accretive acquisitions or substantial capital
expenditures that maintain or grow our asset base. Oil and
natural gas reserves are characterized by declining production
rates, and our future oil and natural gas reserves and
production and, therefore, our cash flow and our ability to make
distributions are highly dependent on our success in
economically finding or acquiring additional recoverable
reserves and efficiently developing and exploiting our current
reserves. Further, the rate of estimated decline of our oil and
natural gas reserves may increase if our wells do not produce as
expected. We may not be able to find, acquire or develop
additional reserves to replace our current and future production
at acceptable costs, which would adversely affect our business,
results of operations, financial condition and our ability to
make cash distributions to our unitholders.
Because
we distribute all of our available cash to our unitholders, our
future growth may be limited.
Since we will distribute all of our available cash as defined in
our partnership agreement to our unitholders, our growth may not
be as fast as businesses that reinvest their available cash to
expand ongoing operations. We will depend on financing provided
by commercial banks and other lenders and the issuance of debt
and equity securities to finance any significant growth or
acquisitions. If we are unable to obtain adequate financing from
these sources, our ability to grow will be limited.
8
If
commodity prices decline significantly for a prolonged period,
we may be forced to reduce our distribution or not be able to
pay distributions at all.
A significant decline in oil and natural gas prices over a
prolonged period would have a significant impact on the value of
our reserves and on our cash flow, which would force us to
reduce or suspend our distribution. Prices for oil and natural
gas may fluctuate widely in response to relatively minor changes
in the supply of and demand for oil and natural gas, market
uncertainty and a variety of additional factors that are beyond
our control, such as:
|
|
|
|
|
the domestic and foreign supply of and demand for oil and
natural gas;
|
|
|
|
the price and quantity of imports of crude oil and natural gas;
|
|
|
|
overall domestic and global economic conditions;
|
|
|
|
political and economic conditions in other oil and natural gas
producing countries, including embargoes and continued
hostilities in the Middle East and other sustained military
campaigns, and acts of terrorism or sabotage;
|
|
|
|
the ability of members of the Organization of Petroleum
Exporting Countries to agree to and maintain oil price and
production controls;
|
|
|
|
the level of consumer product demand;
|
|
|
|
weather conditions;
|
|
|
|
the impact of the U.S. dollar exchange rates on oil and
natural gas prices; and
|
|
|
|
the price and availability of alternative fuels.
|
In the past, the prices of oil and natural gas have been
extremely volatile, and we expect this volatility to continue.
If
commodity prices decline significantly for a prolonged period, a
significant portion of our development projects may become
uneconomic, which may adversely affect our ability to make
distributions to our unitholders.
Lower oil and natural gas prices may not only decrease our
revenues, but also reduce the amount of oil and natural gas that
we can produce economically. Furthermore, substantial decreases
in oil and natural gas prices as were experienced as recently as
2002, when prices of less than $20.00 per Bbl of oil and $2.00
per Mcf of natural gas were received at the wellhead, would
render a significant portion of our development projects
uneconomic. This may result in our having to make substantial
downward adjustments to our estimated proved reserves. If this
occurs, or if our estimates of development costs increase,
production data factors change or drilling results deteriorate,
accounting rules may require us to write down, as a non-cash
charge to earnings, the carrying value of our oil and natural
gas properties for impairments. We may incur impairment charges
in the future, which could have a material adverse effect on our
results of operations in the period taken and our ability to
borrow funds under our credit facility to pay distributions to
our unitholders.
Our
estimated reserves are based on many assumptions that may prove
inaccurate. Any material inaccuracies in these reserve estimates
or underlying assumptions will materially affect the quantities
and present value of our reserves.
No one can measure underground accumulations of oil and natural
gas in an exact way. Oil and natural gas reserve engineering
requires subjective estimates of underground accumulations of
oil and natural gas and assumptions concerning future oil and
natural gas prices, production levels, and operating and
development costs. As a result, estimated quantities of proved
reserves and projections of future production rates and the
timing of development expenditures may prove to be inaccurate.
Any material inaccuracies in these reserve estimates or
underlying assumptions will materially affect the quantities and
present value of our reserves which could adversely affect our
business, results of operations, financial condition and our
ability to make cash distributions to our unitholders.
9
Our
credit facility has substantial restrictions and financial
covenants, and our borrowing base is subject to redetermination
by our lenders which could adversely affect our business,
results of operations, financial condition and our ability to
make cash distributions to our unitholders.
We will depend on our revolving credit facility for future
capital needs. Our revolving credit facility restricts, among
other things, our ability to incur debt and pay distributions,
and requires us to comply with certain financial covenants and
ratios. Our ability to comply with these restrictions and
covenants in the future is uncertain and will be affected by the
levels of cash flow from our operations and events or
circumstances beyond our control. Our failure to comply with any
of the restrictions and covenants under our revolving credit
facility could result in a default under our revolving credit
facility. A default under our revolving credit facility could
cause all of our existing indebtedness to be immediately due and
payable. Additionally, our revolving credit facility limits the
amounts we can borrow to a borrowing base amount, determined by
the lenders in their sole discretion.
We are prohibited from borrowing under our revolving credit
facility to pay distributions to unitholders if the amount of
borrowings outstanding under our revolving credit facility
reaches or exceeds 90% of the borrowing base, which is the
amount of money available for borrowing, as determined
semi-annually by our lenders in their sole discretion. The
lenders will redetermine the borrowing base based on an
engineering report with respect to our oil and natural gas
reserves, which will take into account the prevailing oil and
natural gas prices at such time. Any time our borrowings exceed
90% of the then specified borrowing base, our ability to pay
distributions to our unitholders in any such quarter is solely
dependent on our ability to generate sufficient cash from our
operations.
Outstanding borrowings in excess of the borrowing base must be
repaid, and, if mortgaged properties represent less than 80% of
total value of oil and gas properties used to determine the
borrowing base, we must pledge other oil and natural gas
properties as additional collateral. We may not have the
financial resources in the future to make any mandatory
principal prepayments required under our revolving credit
facility.
The occurrence of an event of default or a negative
redetermination of our borrowing base could adversely affect our
business, results of operations, financial condition and our
ability to make distributions to our unitholders.
Please read Managements Discussion and Analysis of
Financial Condition and Results of Operations
Financing Activities.
Our
business depends on gathering and transportation facilities
owned by others. Any limitation in the availability of those
facilities would interfere with our ability to market the oil
and natural gas we produce.
The marketability of our oil and natural gas production depends
in part on the availability, proximity and capacity of gathering
and pipeline systems owned by third parties. The amount of oil
and natural gas that can be produced and sold is subject to
curtailment in certain circumstances, such as pipeline
interruptions due to scheduled and unscheduled maintenance,
excessive pressure, physical damage to the gathering or
transportation system, or lack of contracted capacity on such
systems. The curtailments arising from these and similar
circumstances may last from a few days to several months. In
many cases, we are provided only with limited, if any, notice as
to when these circumstances will arise and their duration. Any
significant curtailment in gathering system or pipeline
capacity, or significant delay in the construction of necessary
gathering and transportation facilities, could adversely affect
our business, results of operations, financial condition and our
ability to make cash distributions to our unitholders.
Our
development projects require substantial capital expenditures,
which will reduce our cash available for distribution. We may be
unable to obtain needed capital or financing on satisfactory
terms, which could lead to a decline in our oil and natural gas
reserves.
We make and expect to continue to make substantial capital
expenditures in our business for the development, development,
production and acquisition of oil and natural gas reserves.
These expenditures will reduce our cash available for
distribution. We intend to finance our future capital
expenditures with cash flow from operations and borrowings under
our revolving credit facility. Our cash flow from operations and
access to capital are subject to a number of variables,
including:
|
|
|
|
|
our proved reserves;
|
|
|
|
the level of oil and natural gas we are able to produce from
existing wells;
|
10
|
|
|
|
|
the prices at which our oil and natural gas are sold; and
|
|
|
|
our ability to acquire, locate and produce new reserves.
|
If our revenues or the borrowing base under our credit facility
decrease as a result of lower oil
and/or
natural gas prices, operating difficulties, declines in reserves
or for any other reason, we may have limited ability to obtain
the capital necessary to sustain our operations at current
levels. Our credit facility restricts our ability to obtain new
financing. If additional capital is needed, we may not be able
to obtain debt or equity financing. If cash generated by
operations or available under our revolving credit facility is
not sufficient to meet our capital requirements, the failure to
obtain additional financing could result in a curtailment of our
operations relating to development of our prospects, which in
turn could lead to a decline in our oil and natural gas
reserves, and could adversely affect our business, results of
operations, financial condition and our ability to make cash
distributions to our unitholders.
We do
not control all of our operations and development projects and
failure of an operator of wells in which we own partial
interests to adequately perform could adversely affect our
business, results of operations, financial condition and our
ability to make cash distributions to our
unitholders.
Much of our business activities are conducted through joint
operating agreements under which we own partial interests in oil
and natural gas wells.
If we do not operate wells in which we own an interest, we do
not have control over normal operating procedures, expenditures
or future development of underlying properties. The success and
timing of our development projects on properties operated by
others is outside of our control.
The failure of an operator of wells in which we own partial
interests to adequately perform operations, or an
operators breach of the applicable agreements, could
reduce our production and revenues and could adversely affect
our business, results of operations, financial condition and our
ability to make cash distributions to our unitholders.
Shortages
of drilling rigs, equipment and crews could delay our
operations, adversely affect our ability to increase our
reserves and production and reduce our cash available for
distribution to our unitholders.
Higher oil and natural gas prices generally increase the demand
for drilling rigs, equipment and crews and can lead to shortages
of, and increasing costs for, drilling equipment, services and
personnel. Shortages of, or increasing costs for, experienced
drilling crews and oil field equipment and services could
restrict our ability to drill the wells and conduct the
operations which we currently have planned. Any delay in the
drilling of new wells or significant increase in drilling costs
could adversely affect our ability to increase our reserves and
production and reduce our revenues and cash available for
distribution to our unitholders.
Increases
in the cost of drilling rigs, service rigs, pumping services and
other costs in drilling and completing wells could reduce the
viability of certain of our development projects.
The rig count and the cost of rigs and oil field services
necessary to implement our development projects have risen
significantly with the increases in oil and natural gas prices.
Increased capital requirements for our projects will result in
higher reserve replacement costs which could reduce cash
available for distribution. Higher project costs could cause
certain of our projects to become uneconomic and therefore not
to be implemented, reducing our production and cash available
for distribution.
Drilling
for and producing oil and natural gas are high risk activities
with many uncertainties that could adversely affect our
business, results of operations, financial condition and our
ability to make cash distributions to our
unitholders.
Our drilling activities are subject to many risks, including the
risk that we will not discover commercially productive
reservoirs. Drilling for oil and natural gas can be uneconomic,
not only from dry holes, but also from productive wells that do
not produce sufficient revenues to be commercially viable.
11
In addition, our drilling and producing operations may be
curtailed, delayed or canceled as a result of other factors,
including:
|
|
|
|
|
the high cost, shortages or delivery delays of equipment and
services;
|
|
|
|
unexpected operational events;
|
|
|
|
adverse weather conditions;
|
|
|
|
facility or equipment malfunctions;
|
|
|
|
title disputes;
|
|
|
|
pipeline ruptures or spills;
|
|
|
|
collapses of wellbore, casing or other tubulars;
|
|
|
|
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 or well fluids.
|
Any of these events can cause substantial losses, including
personal injury or loss of life, damage to or destruction of
property, natural resources and equipment, pollution,
environmental contamination, loss of wells and regulatory
penalties.
We ordinarily maintain insurance against various losses and
liabilities arising from our operations; however, insurance
against all operational risks is not available to us.
Additionally, we may elect not to obtain insurance if we believe
that the cost of available insurance is excessive relative to
the perceived risks presented. Losses could therefore occur for
uninsurable or uninsured risks or in amounts in excess of
existing insurance coverage. The occurrence of an event that is
not fully covered by insurance could have a material adverse
impact on our business, results of operations, financial
condition and our ability to make cash distributions to our
unitholders.
Increases
in interest rates could adversely affect our business, results
of operations, cash flows from operations and financial
condition.
Since all of the indebtedness outstanding under our credit
facility is at variable interest rates, we have significant
exposure to increases in interest rates. As a result, our
business, results of operations and cash flows may be adversely
affected by significant increases in interest rates. Further, an
increase in interest rates may cause a corresponding decline in
demand for equity investments, in particular for yield-based
equity investments such as our units. Any reduction in demand
for our units resulting from other more attractive investment
opportunities may cause the trading price of our units to
decline.
We may
have assumed unknown liabilities in connection with the
formation transactions and our subsequent
acquisitions.
As part of the formation transactions and subsequent
acquisitions, our properties may be subject to existing
liabilities, some of which may have been unknown at the closing
of such transactions. Unknown liabilities might include
liabilities for cleanup or remediation of undisclosed or unknown
environmental conditions, claims of vendors or other persons
(that had not been asserted or threatened prior to the closing
of such transactions), tax liabilities and accrued but unpaid
liabilities incurred in the ordinary course of business.
12
Properties
that we buy may not produce as projected, and we may be unable
to determine reserve potential, identify liabilities associated
with the properties or obtain protection from sellers against
such liabilities.
One of our growth strategies is to acquire additional oil and
natural gas reserves. However, our reviews of acquired
properties are inherently incomplete because it generally is not
feasible to review in depth every individual property involved
in each acquisition. Even a detailed review of records and
properties may not necessarily reveal existing or potential
problems, nor will it permit a buyer to become sufficiently
familiar with the properties to assess fully their deficiencies
and potential. Inspections may not always be performed on every
well, and environmental problems, such as ground water
contamination, are not necessarily observable even when an
inspection is undertaken. Even when problems are identified, we
often assume environmental and other risks and liabilities in
connection with acquired properties.
Our
identified drilling location inventories are scheduled out over
several years, making them susceptible to uncertainties that
could materially alter the occurrence or timing of their
drilling.
Our management team has specifically identified and scheduled
drilling locations as an estimation of our future multi-year
drilling activities on our acreage. These identified drilling
locations represent a significant part of our growth strategy.
Our ability to drill and develop these locations depends on a
number of factors, including the availability of capital,
seasonal conditions, regulatory approvals, oil and natural gas
prices, costs and drilling results. Our final determination on
whether to drill any of these drilling locations will be
dependent upon the factors described above as well as, to some
degree, the results of our drilling activities with respect to
our proved drilling locations. Because of these uncertainties,
we do not know if the numerous drilling locations we have
identified will be drilled within our expected timeframe or will
ever be drilled or if we will be able to produce oil or natural
gas from these or any other potential drilling locations. As
such, our actual drilling activities may be materially different
from those presently identified, which could adversely affect
our business, results of operations, financial condition and our
ability to make cash distributions to our unitholders.
Our
commodity derivative activities could result in cash losses,
could reduce our cash available for distributions and may limit
potential gains.
We have entered into, and we may in the future enter into, oil
and natural gas derivative contracts intended to offset the
effects of price volatility related to a significant portion of
our oil and natural gas production. Many derivative instruments
that we employ require us to make cash payments to the extent
the applicable index exceeds a predetermined price, thereby
limiting our ability to realize the benefit of increases in oil
and natural gas prices.
If our actual production and sales for any period are less than
our expected production covered by derivative contracts and
sales for that period (including reductions in production due to
operational delays) or if we are unable to perform our drilling
activities as planned, we might be forced to satisfy all or a
portion of our derivative contracts without the benefit of the
cash flow from our sale of the underlying physical commodity,
resulting in a substantial diminution of our liquidity. Lastly,
an attendant risk exists in derivative activities that the
counterparty in any derivative transaction cannot or will not
perform under the instrument and that we will not realize the
benefit of the derivative. Under our credit facility, we are
prohibited from entering into derivative contracts covering all
of our production, and we therefore retain the risk of a price
decrease on our volumes not subject to derivative contracts.
The
inability of one or more of our customers to meet their
obligations may adversely affect our financial condition and
results of operations.
Substantially all of our accounts receivable result from oil and
natural gas sales or joint interest billings to third parties in
the energy industry. This concentration of customers and joint
interest owners may impact our overall credit risk in that these
entities may be similarly affected by changes in economic and
other conditions. In addition, our oil and natural gas hedging
arrangements expose us to credit risk in the event of
nonperformance by counterparties.
13
We
depend on a limited number of key personnel who would be
difficult to replace.
Our operations are dependent on the continued efforts of our
executive officers, senior management and key employees. The
loss of any member of our senior management or other key
employees could negatively impact our ability to execute our
strategy.
We may
be unable to compete effectively with larger companies, which
could have a material adverse effect on our business, results of
operations, financial condition and our ability to make cash
distributions to our unitholders.
The oil and natural gas industry is intensely competitive, and
we compete with other companies that have greater resources than
us. Our ability to acquire additional properties and to discover
reserves in the future will be dependent upon our ability to
evaluate and select suitable properties and to consummate
transactions in a highly competitive environment. Many of our
larger competitors not only explore for and produce oil and
natural gas, but also carry on refining operations and market
petroleum and other products on a regional, national or
worldwide basis. These companies may be able to pay more for
productive natural gas properties and exploratory prospects or
define, evaluate, bid for and purchase a greater number of
properties and prospects than our financial or human resources
permit. In addition, these companies may have a greater ability
to continue exploration and development activities during
periods of low oil and natural gas market prices and to absorb
the burden of present and future federal, state, local and other
laws and regulations. Our inability to compete effectively with
larger companies could have a material adverse effect on our
business, results of operations, financial condition and our
ability to make cash distributions to our unitholders.
If we
fail to maintain an effective system of internal controls, we
may not be able to accurately report our financial results or
prevent fraud. As a result, current and potential unitholders
could lose confidence in our financial reporting, which would
harm our business and the trading price of our
units.
Internal control over financial reporting is a process designed
to provide reasonable assurance regarding the reliability of
financial reporting and the preparation of financial statements
for external purposes in accordance with generally accepted
accounting principles. Because of its inherent limitations,
internal control over financial reporting may not prevent or
detect misstatements. Also, projections of any evaluation of
effectiveness to future periods are subject to the risk that
controls may become inadequate because of changes in conditions,
or that the degree of compliance with the policies or procedures
may deteriorate. If we cannot provide reliable financial reports
or prevent fraud, our reputation and operating results could be
harmed. We cannot be certain that our efforts to develop and
maintain our internal controls will be successful, that we will
be able to maintain adequate controls over our financial
processes and reporting in the future or that we will be able to
continue to comply with our obligations under Section 404
of the Sarbanes-Oxley Act of 2002. Any failure to maintain
effective internal controls, or difficulties encountered in
implementing or improving our internal controls, could harm our
operating results or cause us to fail to meet certain reporting
obligations. Ineffective internal controls could also cause
investors to lose confidence in our reported financial
information, which could have a negative effect on the trading
price of our units.
We are
subject to complex federal, state, local and other laws and
regulations that could adversely affect the cost, manner or
feasibility of conducting our operations.
Our oil and natural gas exploration and production operations
are subject to complex and stringent laws and regulations. In
order to conduct our operations in compliance with these laws
and regulations, we must obtain and maintain numerous permits,
approvals and certificates from various federal, state and local
governmental authorities. We may incur substantial costs in
order to maintain compliance with these existing laws and
regulations. In addition, our costs of compliance may increase
if existing laws and regulations are revised or reinterpreted,
or if new laws and regulations become applicable to our
operations. All such costs may have a negative effect on our
business, results of operations, financial condition and ability
to make cash distributions to our unitholders.
Our business is subject to federal, state and local laws and
regulations as interpreted and enforced by governmental
authorities possessing jurisdiction over various aspects of the
exploration for and the production of,
14
oil and natural gas. Failure to comply with such laws and
regulations, as interpreted and enforced, could have a material
adverse effect on our business, results of operations, financial
condition and our ability to make cash distributions to our
unitholders.
Our
operations expose us to significant costs and liabilities with
respect to environmental and operational safety
matters.
We may incur significant costs and liabilities as a result of
environmental and safety requirements applicable to our oil and
natural gas exploration and production activities. These costs
and liabilities could arise under a wide range of federal, state
and local environmental and safety laws and regulations,
including regulations and enforcement policies, which have
tended to become increasingly strict over time. Failure to
comply with these laws and regulations may result in the
assessment of administrative, civil and criminal penalties,
imposition of cleanup and site restoration costs and liens, and
to a lesser extent, issuance of injunctions to limit or cease
operations. In addition, claims for damages to persons or
property may result from environmental and other impacts of our
operations.
Strict, joint and several liability may be imposed under certain
environmental laws, which could cause us to become liable for
the conduct of others or for consequences of our own actions
that were in compliance with all applicable laws at the time
those actions were taken. New laws, regulations or enforcement
policies could be more stringent and impose unforeseen
liabilities or significantly increase compliance costs. If we
were not able to recover the resulting costs through insurance
or increased revenues, our ability to make cash distributions to
our unitholders could be adversely affected.
Risks
Related to Our Limited Partnership Structure
Units
eligible for future sale may have adverse effects on our unit
price and the liquidity of the market for our
units.
We cannot predict the effect of future sales of our units, or
the availability of units for future sales, on the market price
of or the liquidity of the market for our units. Sales of
substantial amounts of units, or the perception that such sales
could occur, could adversely affect the prevailing market price
of our units. Such sales, or the possibility of such sales,
could also make it difficult for us to sell equity securities in
the future at a time and at a price that we deem appropriate.
Factors affecting the likely volume of future sales of our
units, and the possible consequences of such sales, include the
following:
|
|
|
|
|
All of our units issued in our private equity offerings were
restricted securities within the meaning of
Rule 144 under the Securities Act. As more of our units
become eligible for sale under Rule 144, the volume of
sales of our units may increase, which could reduce the market
price of our units.
|
|
|
|
The Founding Investors and their affiliates, including members
of our management, own approximately 43% of our outstanding
units. We granted the Founding Investors certain registration
rights to have their units registered under the Securities Act.
Upon registration, these units will be eligible for sale into
the market. Because of the substantial size of the Founding
Investors holdings, the sale of a significant portion of
these units, or a perception in the market that such a sale is
likely, could have a significant impact on the market price of
our units.
|
|
|
|
We granted purchasers in our private equity offerings certain
registration rights to have the resale of their units registered
under the Securities Act. If purchasers in our private equity
offerings were to resell a substantial portion of their units,
it could reduce the market price of our outstanding units.
|
Our
Founding Investors, including members of our management, own a
43% limited partner interest in us and control our general
partner, which has sole responsibility for conducting our
business and managing our operations. Our general partner has
conflicts of interest and limited fiduciary duties, which may
permit it to favor its own interests to the detriment of our
unitholders.
Our Founding Investors, including members of our management, own
a 43% limited partner interest in us and therefore have the
ability to effectively control the election of the entire board
of directors of our general partner.
15
Although our general partner has a fiduciary duty to manage us
in a manner beneficial to us and our unitholders, the directors
and officers of our general partner have a fiduciary duty to
manage our general partner in a manner beneficial to its owners,
our Founding Investors and their affiliates. Conflicts of
interest may arise between our Founding Investors and their
affiliates, including our general partner, on the one hand, and
us and our unitholders, on the other hand. In resolving these
conflicts of interest, our general partner may favor its own
interests and the interests of its affiliates over the interests
of our unitholders. These conflicts include, among others, the
following situations:
|
|
|
|
|
neither our partnership agreement nor any other agreement
requires our Founding Investors or their affiliates, other than
our executive officers, to pursue a business strategy that
favors us;
|
|
|
|
our general partner is allowed to take into account the
interests of parties other than us, such as our Founding
Investors, in resolving conflicts of interest, which has the
effect of limiting its fiduciary duty to our unitholders;
|
|
|
|
our Founding Investors and their affiliates (other than our
executive officers and their affiliates) may engage in
competition with us;
|
|
|
|
our general partner has limited its liability and reduced its
fiduciary duties under our partnership agreement and has also
restricted the remedies available to our unitholders for actions
that, without the limitations, might constitute breaches of
fiduciary duty. As a result of purchasing units, unitholders
consent to some actions and conflicts of interest that might
otherwise constitute a breach of fiduciary or other duties under
applicable state law;
|
|
|
|
our general partner determines the amount and timing of asset
purchases and sales, capital expenditures, borrowings, issuance
of additional partnership securities, and reserves, each of
which can affect the amount of cash that is distributed to our
unitholders;
|
|
|
|
our general partner determines the amount and timing of any
capital expenditures and whether a capital expenditure is a
maintenance capital expenditure, which reduces operating
surplus, or a growth capital expenditure, which does not. Such
determination can affect the amount of cash that is distributed
to our unitholders;
|
|
|
|
our general partner determines which costs incurred by it and
its affiliates are reimbursable by us;
|
|
|
|
our partnership agreement does not restrict our general partner
from causing us to pay it or its affiliates for any services
rendered to us or entering into additional contractual
arrangements with any of these entities on our behalf;
|
|
|
|
our general partner intends to limit its liability regarding our
contractual and other obligations;
|
|
|
|
our general partner controls the enforcement of obligations owed
to us by it and its affiliates; and
|
|
|
|
our general partner decides whether to retain separate counsel,
accountants, or others to perform services for us.
|
Even
if unitholders are dissatisfied they cannot remove our general
partner without the consent of unitholders owning at least
662/3%
of our units, including units owned by our general partner and
its affiliates.
Currently, the unitholders are unable to remove our general
partner without its consent because our general partners
affiliates own sufficient units to be able to prevent our
general partners removal. The vote of the holders of at
least
662/3%
of all outstanding units voting together as a single class is
required to remove the general partner. Affiliates of our
general partner, including members of our management, own 43% of
our units.
16
Our
partnership agreement restricts the voting rights of those
unitholders owning 20% or more of our units.
Unitholders voting rights are further restricted by the
partnership agreement provision providing that any units held by
a person that owns 20% or more of any class of units then
outstanding, other than our general partner, its affiliates,
their transferees, and persons who acquired such units with the
prior approval of the board of directors of our general partner,
cannot vote on any matter. Our partnership agreement also
contains provisions limiting the ability of unitholders to call
meetings or to acquire information about our operations, as well
as other provisions limiting the unitholders ability to
influence the manner or direction of management.
Our
Founding Investors and their affiliates (other than our
executive officers and their affiliates) may compete directly
with us.
Our Founding Investors and their affiliates, other than our
general partner and our executive officers and their affiliates,
are not prohibited from owning assets or engaging in businesses
that compete directly or indirectly with us. In addition, our
Founding Investors or their affiliates, other than our general
partner and our executive officers and their affiliates, may
acquire, develop and operate oil and natural gas properties or
other assets in the future, without any obligation to offer us
the opportunity to acquire, develop or operate those assets.
Cost
reimbursements due our general partner and its affiliates will
reduce our cash available for distribution to our
unitholders.
Prior to making any distribution on our outstanding units, we
will reimburse our general partner and its affiliates for all
expenses they incur on our behalf. Any such reimbursement will
be determined by our general partner in its sole discretion.
These expenses will include all costs incurred by our general
partner and its affiliates in managing and operating us. The
reimbursement of expenses of our general partner and its
affiliates could adversely affect our ability to pay cash
distributions to our unitholders.
Our
partnership agreement limits our general partners
fiduciary duties to our unitholders and restricts the remedies
available to unitholders for actions taken by our general
partner that might otherwise constitute breaches of fiduciary
duty.
Our partnership agreement contains provisions that reduce the
standards to which our general partner would otherwise be held
by state fiduciary duty law. For example, our partnership
agreement:
|
|
|
|
|
permits our general partner to make a number of decisions in its
individual capacity, as opposed to in its capacity as our
general partner. This entitles our general partner to consider
only the interests and factors that it desires, and it has no
duty or obligation to give any consideration to any interest of,
or factors affecting, us, our affiliates or any unitholder;
|
|
|
|
provides that our general partner will not have any liability to
us or our unitholders for decisions made in its capacity as a
general partner so long as it acted in good faith, meaning it
believed the decision was in the best interests of our
partnership;
|
|
|
|
provides that our general partner is entitled to make other
decisions in good faith if it believes that the
decision is in our best interest;
|
|
|
|
provides generally that affiliated transactions and resolutions
of conflicts of interest not approved by the conflicts committee
of the board of directors of our general partner and not
involving a vote of unitholders must be on terms no less
favorable to us than those generally being provided to or
available from unrelated third parties or be fair and
reasonable to us, as determined by our general partner in
good faith, and that, in determining whether a transaction or
resolution is fair and reasonable, our general
partner may consider the totality of the relationships between
the parties involved, including other transactions that may be
particularly advantageous or beneficial to us; and
|
|
|
|
provides that our general partner and its officers and directors
will not be liable for monetary damages to us, our unitholders
or assignees for any acts or omissions unless there has been a
final and non-appealable
|
17
|
|
|
|
|
judgment entered by a court of competent jurisdiction
determining that the general partner or those other persons
acted in bad faith or engaged in fraud or willful misconduct.
|
Our
partnership agreement permits our general partner to redeem any
partnership interests held by a limited partner who is a
non-citizen assignee.
If we are or become subject to federal, state or local laws or
regulations that, in the reasonable determination of our general
partner, create a substantial risk of cancellation or forfeiture
of any property that we have an interest in because of the
nationality, citizenship or other related status of any limited
partner, our general partner may redeem the units held by the
limited partner at their current market price. In order to avoid
any cancellation or forfeiture, our general partner may require
each limited partner to furnish information about his
nationality, citizenship or related status. If a limited partner
fails to furnish information about his nationality, citizenship
or other related status within 30 days after a request for
the information or our general partner determines after receipt
of the information that the limited partner is not an eligible
citizen, our general partner may elect to treat the limited
partner as a non-citizen assignee. A non-citizen assignee is
entitled to an interest equivalent to that of a limited partner
for the right to share in allocations and distributions from us,
including liquidating distributions. A non-citizen assignee does
not have the right to direct the voting of his units and may not
receive distributions in kind upon our liquidation.
We may
issue an unlimited number of additional units without the
approval of our unitholders, which would dilute their existing
ownership interest in us.
Our general partner, without the approval of our unitholders,
may cause us to issue an unlimited number of additional units.
The issuance by us of additional units or other equity
securities of equal or senior rank will have the following
effects:
|
|
|
|
|
our unitholders proportionate ownership interests in us
will decrease;
|
|
|
|
the amount of cash available for distribution on each unit may
decrease;
|
|
|
|
the risk that a shortfall in the payment of our current
quarterly distribution will increase;
|
|
|
|
the relative voting strength of each previously outstanding unit
may be diminished; and
|
|
|
|
the market price of the units may decline.
|
The
liability of our unitholders may not be limited if a court finds
that unitholder action constitutes control of our
business.
A general partner of a partnership generally has unlimited
liability for the obligations of the partnership, except for
those contractual obligations of the partnership that are
expressly made without recourse to the general partner. Our
partnership is organized under Delaware law, and we conduct
business in a number of other states. The limitations on the
liability of holders of limited partner interests for the
obligations of a limited partnership have not been clearly
established in some of the other states in which we do business.
In some states, including Delaware, a limited partner is only
liable if he participates in the control of the
business of the partnership. These statutes generally do not
define control, but do permit limited partners to engage in
certain activities, including, among other actions, taking any
action with respect to the dissolution of the partnership, the
sale, exchange, lease or mortgage of any asset of the
partnership, the admission or removal of the general partner and
the amendment of the partnership agreement. Our unitholders
could, however, be liable for any and all of our obligations as
if our unitholders were a general partner if:
|
|
|
|
|
a court or government agency determined that we were conducting
business in a state but had not complied with that particular
states partnership statute; or
|
|
|
|
our unitholders right to act with other unitholders to
take other actions under our partnership agreement that
constitute control of our business.
|
18
Unitholders
may have liability to repay distributions that were wrongfully
distributed to them.
Under certain circumstances, unitholders may have to repay
amounts wrongfully returned or distributed to them. Under
Section 17-607
of the Delaware Revised Uniform Limited Partnership Act, we may
not make a distribution to our unitholders if the distribution
would cause our liabilities to exceed the fair value of our
assets. Delaware law provides that for a period of three years
from the date of the distribution, limited partners who received
an impermissible distribution and who knew at the time of the
distribution that it violated Delaware law will be liable to the
limited partnership for the distribution amount. Substituted
limited partners are liable for the obligations of the
transferring limited partner to make contributions to the
partnership that are known to such substitute limited partner at
the time it became a limited partner and for unknown obligations
if the liabilities could be determined from the partnership
agreement. Liabilities to partners on account of their
partnership interest and liabilities that are non-recourse to
the partnership are not counted for purposes of determining
whether a distribution is permitted.
Tax Risks
to Unitholders
Our
tax treatment depends on our status as a partnership for federal
income tax purposes, as well as our not being subject to a
material amount of additional entity-level taxation by states
and localities. If the IRS were to treat us as a corporation or
if we were to become subject to a material amount of additional
entity-level taxation for state or local tax purposes, then our
cash available for distribution to our unitholders would be
substantially reduced.
The anticipated after-tax economic benefit of an investment in
our units depends largely on our being treated as a partnership
for federal income tax purposes. We have not requested, and do
not plan to request, a ruling from the IRS on this or any other
tax matter affecting us.
If we were treated as a corporation for federal income tax
purposes, we would pay federal income tax on our taxable income
at the corporate tax rate, which currently has a top marginal
rate of 35%, and would likely pay state and local income tax at
the corporate tax rate of the various states and localities
imposing a corporate income tax. Distributions to our
unitholders would generally be taxed again as corporate
distributions, and no income, gains, losses, deductions or
credits would flow through to our unitholders. Because a tax
would be imposed upon us as a corporation, our cash available to
pay distributions to our unitholders would be substantially
reduced. Therefore, treatment of us as a corporation would
result in a material reduction in the anticipated cash flow and
after-tax return to our unitholders likely causing a substantial
reduction in the value of our units.
Current law may change, causing us to be treated as a
corporation for federal income tax purposes or otherwise subject
us to entity-level taxation. In addition, because of widespread
state budget deficits and other reasons, several states are
evaluating ways to subject partnerships to entity-level taxation
through the imposition of state income, franchise and other
forms of taxation. For example, we are subject to a new
entity-level state tax on the portion of our income that is
generated in Texas beginning for tax reports due on or after
January 1, 2008. Specifically, the Texas margin tax is
imposed at a maximum effective rate of 0.7% of our gross income
that is apportioned to Texas. If any additional states were to
impose a tax upon us as an entity, the cash available for
distribution to our unitholders would be reduced.
The
tax treatment of publicly traded partnerships or an investment
in our units could be subject to potential legislative, judicial
or administrative changes and differing interpretations,
possibly on a retroactive basis.
The present U.S. federal income tax treatment of publicly
traded partnerships, including us, or an investment in our units
may be modified by administrative, legislative or judicial
interpretation at any time. Any modification to the
U.S. federal income tax laws and interpretations thereof
may or may not be applied retroactively and could make it more
difficult or impossible to meet the exception for us to be
treated as a partnership for U.S. federal income tax
purposes that is not taxable as a corporation, or Qualifying
Income Exception, affect or cause us to change our business
activities, affect the tax considerations of an investment in
us, change the character or treatment of portions of our income
and adversely affect an investment in our units. For example, in
response to certain recent developments, members of Congress are
considering substantive changes to the definition of qualifying
income
19
under Section 7704(d) of the Internal Revenue Code.
Legislation has been proposed that would eliminate partnership
tax treatment for certain publicly traded partnerships. Although
such legislation would not apply to us as currently proposed, it
could be amended prior to enactment in a manner that does apply
to us. It is possible that these legislative efforts could
result in changes to the existing U.S. tax laws that affect
publicly traded partnerships, including us. Any modification to
the U.S. federal income tax laws and interpretations
thereof may or may not be applied retroactively. We are unable
to predict whether any of these changes, or other proposals,
will ultimately be enacted. Any such changes could negatively
impact the value of an investment in our units.
Our
unitholders may be required to pay taxes on their share of our
income even if they do not receive any cash distributions from
us.
Our unitholders are required to pay federal income taxes and, in
some cases, state and local income taxes on their share of our
taxable income, whether or not they receive cash distributions
from us. Our unitholders may not receive cash distributions from
us equal to their share of our taxable income or even equal to
the actual tax liability that results from their share of our
taxable income.
We
prorate our items of income, gain, loss and deduction between
transferors and transferees of our units each month based upon
the ownership of our units on the first day of each month,
instead of on the basis of the date a particular unit is
transferred.
We prorate our items of income, gain, loss and deduction between
transferors and transferees of our units each month based upon
the ownership of our units on the first day of each month,
instead of on the basis of the date a particular unit is
transferred. The use of this proration method may not be
permitted under existing Treasury regulations, and, accordingly,
our counsel is unable to opine as to the validity of this
method. If the IRS were to challenge this method or new Treasury
regulations were issued, we may be required to change the
allocation of items of income, gain, loss and deduction among
our unitholders.
A
successful IRS contest of the federal income tax positions we
take may adversely affect the market for our units, and the
costs of any contest will reduce our cash available for
distribution to our unitholders.
We have not requested any ruling from the IRS with respect to
our treatment as a partnership for federal income tax purposes
or any other matter affecting us. The IRS may adopt positions
that differ from our counsels conclusions or the positions
we take. It may be necessary to resort to administrative or
court proceedings to sustain some or all of our counsels
conclusions or the positions we take. A court may disagree with
some or all of our counsels conclusions or the positions
we take. Any contest with the IRS may materially and adversely
impact the market for our units and the price at which they
trade. In addition, the costs of any contest with the IRS will
result in a reduction in cash available to pay distributions to
our unitholders and thus will be borne indirectly by our
unitholders.
Tax-exempt
entities and foreign persons face unique tax issues from owning
units that may result in adverse tax consequences to
them.
Investment in our units by tax-exempt entities, including
employee benefit plans and individual retirement accounts (known
as IRAs) and
non-U.S. persons
raises issues unique to them. For example, virtually all of our
income allocated to organizations exempt from federal income
tax, including individual retirement accounts and other
retirement plans, will be unrelated business taxable income and
will be taxable to such a unitholder. Distributions to
non-U.S. persons
will be reduced by withholding taxes imposed at the highest
effective applicable tax rate, and
non-U.S. persons
will be required to file United States federal income tax
returns and pay tax on their share of our taxable income.
Tax
gain or loss on the disposition of our units could be more or
less than expected because prior distributions in excess of
allocations of income will decrease our unitholders tax basis in
their units.
If our unitholders sell any of their units, they will recognize
gain or loss equal to the difference between the amount realized
and their tax basis in those units. Prior distributions to our
unitholders in excess of the total net
20
taxable income they were allocated for a unit, which decreased
their tax basis in that unit, will, in effect, become taxable
income to our unitholders if the unit is sold at a price greater
than their tax basis in that unit, even if the price our
unitholders receive is less than their original cost. A
substantial portion of the amount realized, whether or not
representing gain, may be ordinary income to our unitholders. In
addition, if our unitholders sell their units, our unitholders
may incur a tax liability in excess of the amount of cash our
unitholders receive from the sale.
We
will treat each purchaser of our units as having the same tax
benefits without regard to the units purchased. The IRS may
challenge this treatment, which could adversely affect the value
of the units.
Because we cannot match transferors and transferees of units, we
will adopt depletion, depreciation and amortization positions
that may not conform with all aspects of existing Treasury
regulations. Our counsel is unable to opine as to the validity
of such filing positions. A successful IRS challenge to those
positions could adversely affect the amount of tax benefits
available to our unitholders. It also could affect the timing of
these tax benefits or the amount of gain on the sale of units
and could have a negative impact on the value of our units or
result in audits of and adjustments to our unitholders tax
returns.
A
unitholder whose units are loaned to a short seller
to cover a short sale of units may be considered as having
disposed of those units. If so, the unitholder would no longer
be treated for tax purposes as a partner with respect to those
units during the period of the loan may recognize gain or loss
from the disposition.
Because a unitholder whose units are loaned to a short
seller to cover a short sale of units may be considered as
having disposed of the loaned units, he may no longer be treated
for tax purposes as a partner with respect to those units during
the period of the loan to the short seller and the unitholder
may recognize gain or loss from such disposition. Moreover,
during the period of the loan to the short seller, any of our
income, gain, loss or deduction with respect to those units may
not be reportable by the unitholder and any cash distributions
received by the unitholder as to those units could be fully
taxable as ordinary income. Our counsel has not rendered an
opinion regarding the treatment of a unitholder where our units
are loaned to a short seller to cover a short sale of our units;
therefore, unitholders desiring to assure their status as
partners and avoid the risk of gain recognition from a loan to a
short seller are urged to modify any applicable brokerage
account agreements to prohibit their brokers from borrowing
their units.
Our
unitholders may be subject to state and local taxes and return
filing requirements in states where they do not live as a result
of investing in our units.
In addition to federal income taxes, our unitholders will likely
be subject to other taxes, including state and local income
taxes, unincorporated business taxes and estate, inheritance or
intangible taxes that are imposed by the various jurisdictions
in which we do business or own property now or in the future,
even if they do not reside in any of those jurisdictions. Our
unitholders will likely be required to file state and local
income tax returns and pay state and local income taxes in some
or all of these various jurisdictions. Further, our unitholders
may be subject to penalties for failure to comply with those
requirements. We currently do business and own assets in Texas,
New Mexico, Oklahoma, Alabama, Mississippi, Wyoming, North
Dakota, Colorado and Arkansas. As we make acquisitions or expand
our business, we may do business or own assets in other states
in the future. It is the responsibility of each unitholder to
file all United States federal, state and local tax returns that
may be required of such unitholder. Our counsel has not rendered
an opinion on the state or local tax consequences of an
investment in our units.
We
will be considered to have terminated for tax purposes due to a
sale or exchange of 50% or more of our interests within a
twelve-month period.
We will be considered to have terminated our partnership for
federal income tax purposes if there is a sale or exchange of
50% or more of the total interests in our capital and profits
within a twelve-month period. Our termination would, among other
things result in the closing of our taxable year for all
unitholders and could result in a deferral of depreciation
deductions allowable in computing our taxable income.
21
|
|
ITEM 1B.
|
UNRESOLVED
STAFF COMMENTS
|
None.
As of December 31, 2007 we owned interests in producing oil
and natural gas properties in 214 fields in the Permian Basin,
Texas Panhandle and Anadarko Basin of Oklahoma, operated
1,547 gross productive wells and owned non-operated
interests in 2,207 gross productive wells. The following
table sets forth information about our proved oil and natural
gas reserves as of December 31, 2007. The standardized
measure amounts shown in the table are not intended to represent
the current market value of our estimated oil and natural gas
reserves. For a definition of standardized measure
please see the glossary of terms at the beginning of this annual
report on
Form 10-K.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2007
|
|
|
|
Proved Reserves
|
|
|
Standardized Measure
|
|
Field
|
|
MMBoe
|
|
|
R/P(a)
|
|
|
% Oil and NGLs
|
|
|
Amount
|
|
|
% of Total
|
|
|
|
|
|
|
|
|
|
|
|
|
($ in Millions)
|
|
|
|
|
|
Texas Panhandle Fields
|
|
|
4.6
|
|
|
|
19
|
|
|
|
81
|
%
|
|
$
|
86.9
|
|
|
|
12.6
|
%
|
Spraberry
|
|
|
3.6
|
|
|
|
14
|
|
|
|
67
|
|
|
|
84.7
|
|
|
|
12.3
|
|
East Binger
|
|
|
3.4
|
|
|
|
13
|
|
|
|
83
|
|
|
|
77.0
|
|
|
|
11.1
|
|
Denton
|
|
|
2.2
|
|
|
|
16
|
|
|
|
87
|
|
|
|
48.1
|
|
|
|
6.9
|
|
Farmer
|
|
|
1.8
|
|
|
|
19
|
|
|
|
66
|
|
|
|
30.9
|
|
|
|
4.5
|
|
Langlie Mattix
|
|
|
1.3
|
|
|
|
17
|
|
|
|
85
|
|
|
|
29.2
|
|
|
|
4.2
|
|
Howard Glasscock/Iatan/Iatan East Howard
|
|
|
1.3
|
|
|
|
17
|
|
|
|
99
|
|
|
|
26.7
|
|
|
|
3.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Top 7 fields
|
|
|
18.2
|
|
|
|
16
|
|
|
|
79
|
%
|
|
$
|
383.5
|
|
|
|
55.5
|
%
|
All others
|
|
|
13.9
|
|
|
|
13
|
|
|
|
66
|
|
|
|
307.0
|
|
|
|
44.5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
32.1
|
|
|
|
14
|
|
|
|
74
|
%
|
|
$
|
690.5
|
|
|
|
100.0
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
Reserves as of December 31, 2007 divided by annual
production volumes. |
Summary
of Oil and Natural Gas Properties and Projects
Our most significant fields are the Texas Panhandle, Spraberry,
East Binger, Denton, Farmer, Langlie Mattix and Howard
Glasscock/Iatan/Iatan East Howard. As of December 31, 2007
these seven fields accounted for approximately 56.7% of our
total estimated proved reserves.
Texas Panhandle Fields. In October of 2007,
Legacy Reserves acquired producing properties in the Texas
Panhandle fields located in Carson, Gray, Hartley, Hutchinson,
Moore, and Potter Counties, Texas, in two acquisitions. The
fields are produced from multiple formations of Permian age
which primarily include the Granite Wash, Brown Dolomite, and
Red Cave formations from 2,500 to 4,000 feet. Legacy
operates 277 wells (263 producing, 14 injecting) in the
Texas Panhandle fields with working interests ranging from 81.3%
to 100% and net revenue interests ranging from 69.3% to 100.0%.
We also own another 271 wells (268 producing, 3 injecting)
with a 3.8% average non-operated working interest. As of
December 31, 2007, our properties in the Texas Panhandle
fields contained 4.6 MMBoe (81% liquids) of net proved
reserves with a standardized measure of $86.9 million. The
average net daily production from these fields was 1,086 Boe/d
in December 2007. The estimated reserve life (R/P) for
these fields is 19 years.
Spraberry Field. The Spraberry field is
located in Midland, Martin, Reagan and Upton counties, Texas.
This field produces from Spraberry and Wolfcamp age formations
from 5,000 to 10,200 feet. We operate 127 active wells in
this field with working interests ranging from 4.0% to 100% and
net revenue interests ranging from 4.0% to 90.8%. We have a 1.3%
overriding royalty interest in one non-operated unit in the
Spraberry field. We also have three lease line wells outside the
non-operated unit with a working interest of 12.5% and a net
revenue interest of 9.4%. As of December 31, 2007, our
properties in the Spraberry field contained 3.6 MMBoe (67%
liquids) of net
22
proved reserves with a standardized measure of
$84.7 million. The average net daily production from this
field was 586 Boe/d for the fourth quarter of 2007. The
estimated reserve life for this field is 14 years.
Six operated and three non-operated wells were drilled on Legacy
Reserves properties in the Spraberry Field in 2007. We
have identified eleven more proved undeveloped projects and
eight behind-pipe or proved developed non-producing
(PDNP) re-completion projects in this field.
East Binger Field. In April 2007, Legacy
Reserves acquired producing properties in the East Binger field
located in Caddo County, Oklahoma. This field which is on the
Northeastern shelf of the Anadarko Basin was discovered in 1935
and through December 31, 2007, our properties in this field
had gross cumulative production of 22.0 MMBbls of oil and
130.5 Bcf of natural gas. The Marchand Sand, at depths of
9,700 to 10,100 feet, is the primary reservoir in the East
Binger Field. The East Binger Unit, the major property in the
field, is an active miscible nitrogen injection project and is
operated by Binger Operations, LLC (BOL) of which Legacy owns
50%. BOL operates 91 wells in the East Binger field and
Legacy Reserves owns a working interest of 54.5% and net revenue
interest of 45.8% in the East Binger Unit. As of
December 31, 2007, our properties in the East Binger field
contained 3.4 MMBoe (83% liquids) of net proved reserves
with a standardized measure of $77.0 million. The average
net daily production from this field was 812 Boe/d for the
fourth quarter of 2007. The estimated reserve life
(R/P) for the field is 13 years.
Two infill wells were drilled in the East Binger Unit in 2007
and we have nine more proved undeveloped projects identified in
this field.
Denton Field. The Denton field is an oil and
natural gas field located in Lea County, New Mexico. The
Devonian Formation at depths of 11,000 to 12,700 feet is
the primary reservoir in the Denton field. Additional production
has been developed in the Wolfcamp Formation at depths of 8,900
to 9,600 feet. We operate 17 wells in the Denton field
with working interests ranging from 86% to 100% and net revenue
interests ranging from 75.1%to 87.5%. We also own another 6
producing wells with a 15.0% average non-operated working
interest. As of December 31, 2007, our properties in the
Denton field contained 2.2 MMBoe (87% liquids ) of net
proved reserves with a standardized measure of
$48.1 million. The average net daily production from this
field was 390 Boe/d for the fourth quarter of 2007. The
estimated reserve life (R/P) for the field is 16 years.
Farmer Field. The Farmer field is an oil and
natural gas field located in Crockett and Reagan counties,
Texas. The San Andres Formation at depths of 2,100 to
2,600 feet is the primary reservoir in the Farmer field. We
operate 156 wells (148 producing, 8 injecting) in the
Farmer field with a 100.0% average working interest and a net
revenue interest ranging from 80.8% to 87.5%. As of
December 31, 2007, our properties in the Farmer field
contained 1.8 MMBoe (66% liquids) of net proved reserves
with a standardized measure of $30.9 million. The average
net daily production from this field was 275 Boe/d for the
fourth quarter of 2007. The estimated reserve life
(R/P) for the field is 19 years.
The Farmer field has been developed using
20-acre
spacing with the exception of a pilot
10-acre
spacing area that includes eleven
10-acre
wells. We currently have 33
10-acre
proved undeveloped locations in this field and an additional 84
unproved
10-acre
locations.
Langlie Mattix Field. The Langlie Mattix field
is an oil and natural gas field located in Lea County, New
Mexico. The Queen Formation at depths of 3,400 to
3,800 feet is the primary reservoir in the Langlie Mattix
field. We operate 104 wells (76 producing, 28 injecting) in
the Langlie Mattix Penrose Sand Unit, a subdivision of the
Langlie Mattix Field, with a 51.7% average working interest and
a 44.7% average net revenue interest. We also operate two other
properties with 100% and 82.4% working interests and 82.0% and
67.4% net revenue interests. As of December 31, 2007, our
properties in the Langlie Mattix field contained 1.3 MMBoe
(85% liquids) of net proved reserves with a standardized measure
of $29.2 million. The average net daily production from
this field was 218 Boe/d for the fourth quarter of 2007. The
estimated reserve life (R/P) for the field is 17 years.
The Langlie Mattix Penrose Sand Unit was drilled in the late
1930s and early 1940s on
40-acre
spacing. Waterflooding commenced in 1958. Prior to 2007 there
had been 14
20-acre
infill wells drilled on the Unit; five drilled in 1983, three
drilled in 1992, and six drilled in 2004. All three
20-acre
infill programs were successful. We drilled twelve
20-acre
infill wells in 2007 and have 23 more proved undeveloped
locations and an additional 55 unproved
20-acre
locations.
23
Howard Glasscock, Iatan and Iatan East Howard
Fields. The Howard Glasscock, Iatan and Iatan
East Howard fields adjoin one another and are located in Howard
and Mitchell counties, Texas. These fields produce from multiple
formations of Permian age which primarily include the
San Andres, Yates, Seven Rivers, Queen, Clearfork and
Glorieta Formations from 1,000 to 3,700 feet as well as the
Wolfcamp and Canyon Formations from 5,100 to 7,400 feet. We
operate 125 wells (115 producing, 10 injecting) in these
fields with working interests ranging from 62.5% to 100.0% and
net revenue interests ranging from 47.3% to 90.0%. As of
December 31, 2007, our properties in the Howard Glasscock,
Iatan and Iatan East Howard fields contained 1.3 MMBoe (99%
liquids) of net proved reserves with a standardized measure of
$26.7 million. The average net daily production from these
fields was 208 Boe/d for the fourth quarter of 2007. The
estimated reserve life (R/P) for these fields is
17 years.
Oil and
Natural Gas Data
Proved
Reserves
The following table sets forth a summary of information related
to our estimated net proved reserves as of the dates indicated
based on reserve reports prepared by LaRoche Petroleum
Consultants, Ltd. The estimates of net proved reserves have not
been filed with or included in reports to any federal authority
or agency. Standardized measure amounts shown in the table are
not intended to represent the current market value of our
estimated oil and natural gas reserves.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31,
|
|
|
|
2005(a)
|
|
|
2006
|
|
|
2007
|
|
|
Reserve Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated net proved reserves:
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil (MMBbls)
|
|
|
8.1
|
|
|
|
13.4
|
|
|
|
19.6
|
|
Natural Gas Liquids (MMBbls)
|
|
|
|
|
|
|
|
|
|
|
4.0
|
|
Natural Gas (Bcf)
|
|
|
24.5
|
|
|
|
32.5
|
|
|
|
50.9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total (MMBoe)
|
|
|
12.2
|
|
|
|
18.8
|
|
|
|
32.1
|
|
Proved developed reserves (MMBoe)
|
|
|
9.8
|
|
|
|
15.8
|
|
|
|
29.0
|
|
Proved undeveloped reserves (MMBoe)
|
|
|
2.4
|
|
|
|
3.0
|
|
|
|
3.1
|
|
Proved developed reserves as a percentage of total proved
reserves
|
|
|
80
|
%
|
|
|
84
|
%
|
|
|
90
|
%
|
Standardized measure (in millions)(b)
|
|
$
|
192.0
|
|
|
$
|
240.6
|
|
|
$
|
690.5
|
|
Oil and Natural Gas Prices (c)
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil NYMEX WTI per Bbl
|
|
$
|
57.64
|
|
|
$
|
56.73
|
|
|
$
|
91.96
|
|
Natural gas NYMEX Henry Hub per MMBtu
|
|
$
|
8.82
|
|
|
$
|
5.82
|
|
|
$
|
6.39
|
|
|
|
|
(a) |
|
Includes 3.2 MMBbls of oil, 13.0 Bcf of natural gas
and $93.0 million of standardized measure held by MBN
Properties LP of which 1.7 MMBbls of oil, 7.0 Bcf of
natural gas and $50.2 million of standardized measure was
owned by the non-controlling interest. |
|
(b) |
|
Standardized measure is the present value of estimated future
net revenues to be generated from the production of proved
reserves, determined in accordance with assumptions required by
the Financial Accounting Standards Board and the Securities and
Exchange Commission (using prices and costs in effect as of the
period end date) without giving effect to non-property related
expenses such as general administrative expenses and debt
service or to depletion, depreciation and amortization and
discounted using an annual discount rate of 10%. Because we are
a limited partnership that allocates our taxable income to our
unitholders, no provision for federal or state income taxes have
been provided for in the calculation of standardized measure.
Standardized measure does not give effect to derivative
transactions. For a description of our derivative transactions,
please read Managements Discussion and Analysis of
Financial Condition and Results of Operations Cash
Flow from Operating Activities. |
|
(c) |
|
Oil and natural gas prices as of each date are based on NYMEX
prices per Bbl of oil and per MMBtu of natural gas at such date,
with these representative prices adjusted by field to arrive at
the appropriate net price. |
24
Proved developed reserves are reserves that can be expected to
be recovered through existing wells with existing equipment and
operating methods. Proved undeveloped reserves are reserves that
are expected to be recovered from new wells drilled to known
reservoirs on undrilled acreage for which the existence and
recoverability of such reserves can be estimated with reasonable
certainty, or from existing wells on which a relatively major
expenditure is required to establish production.
The data in the above table represents estimates only. Oil and
natural gas reserve engineering is inherently a subjective
process of estimating underground accumulations of oil and
natural gas that cannot be measured exactly. The accuracy of any
reserve estimate is a function of the quality of available data
and engineering and geological interpretation and judgment.
Accordingly, reserve estimates may vary from the quantities of
oil and natural gas that are ultimately recovered. Please read
Risk Factors Our estimated reserves are based
on many assumptions that may prove inaccurate. Any material
inaccuracies in these reserve estimates or underlying
assumptions will materially affect the quantities and present
value of our reserves. Future prices received for
production and costs may vary, perhaps significantly, from the
prices and costs assumed for purposes of these estimates.
Standardized measure amounts shown above should not be construed
as the current market value of our estimated oil and natural gas
reserves. The 10% discount factor used to calculate standardized
measure, which is required by Financial Accounting Standard
Board pronouncements, is not necessarily the most appropriate
discount rate. The present value, no matter what discount rate
is used, is materially affected by assumptions as to timing of
future production, which may prove to be inaccurate.
From time to time, we engage LaRoche Petroleum Consultants, Ltd.
to prepare a reserve and economic evaluation of properties that
we are considering purchasing. Neither LaRoche Petroleum
Consultants, Ltd. nor any of its employees has any interest in
those properties and the compensation for these engagements is
not contingent on their estimates of reserves and future net
revenues for the subject properties. During 2006 and 2007, we
paid LaRoche Petroleum Consultants, Ltd. approximately $246,992
and $143,900, respectively, for such reserve and economic
evaluations.
25
Production
and Price History
The following table sets forth a summary of unaudited
information with respect to our production and sales of oil and
natural gas for the periods indicated, including the historical
data of Legacy Reserves LP (formerly the Moriah Group) as of
December 31, 2005, 2006 and 2007. The 2006 data reflects
Legacys purchase of the oil and natural gas properties
acquired in the formation transactions and the South Justis,
Farmer Field and Kinder Morgan acquisitions. The 2007 data
reflects Legacys purchase of the oil and natural gas
properties acquired in the Binger, Ameristate, TSF, Raven
Shenandoah, Raven OBO, TOC and Summit acquisitions:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2005(a)
|
|
|
2006(b)
|
|
|
2007(c)
|
|
|
Production:
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil (MBbl)
|
|
|
354
|
|
|
|
749
|
|
|
|
1,179
|
|
Natural gas liquids (Mgal)
|
|
|
|
|
|
|
|
|
|
|
5,295
|
|
Gas (MMcf)
|
|
|
1,027
|
|
|
|
2,200
|
|
|
|
3,052
|
|
Total (MBOE)
|
|
|
525
|
|
|
|
1,116
|
|
|
|
1,814
|
|
Average daily production (BOE per day)
|
|
|
1,438
|
|
|
|
3,058
|
|
|
|
4,970
|
|
Average sales price per unit (excluding swaps):
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil (per Bbl)
|
|
$
|
51.48
|
|
|
$
|
60.55
|
|
|
$
|
70.65
|
|
NGL (per Gal)
|
|
$
|
|
|
|
$
|
|
|
|
$
|
1.42
|
|
Gas (per Mcf)
|
|
$
|
7.13
|
|
|
$
|
6.57
|
|
|
$
|
7.02
|
|
Combined (per BOE)
|
|
$
|
48.65
|
|
|
$
|
53.58
|
|
|
$
|
61.87
|
|
Average sales price per unit (including realized swap
gains/losses)(f):
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil (per Bbl)
|
|
$
|
41.51
|
(d)
|
|
$
|
51.65
|
(e)
|
|
$
|
67.58
|
|
NGL (per Gal)
|
|
$
|
|
|
|
$
|
|
|
|
$
|
1.30
|
|
Gas (per Mcf)
|
|
$
|
7.13
|
|
|
$
|
9.48
|
|
|
$
|
8.48
|
|
Combined (per BOE)
|
|
$
|
41.93
|
(d)
|
|
$
|
53.35
|
(e)
|
|
$
|
61.99
|
|
Average unit costs per BOE:
|
|
|
|
|
|
|
|
|
|
|
|
|
Production costs, excluding production and other taxes
|
|
$
|
12.14
|
|
|
$
|
14.28
|
|
|
$
|
14.96
|
|
Production and other taxes
|
|
$
|
3.12
|
|
|
$
|
3.36
|
|
|
$
|
4.35
|
|
General and administrative
|
|
$
|
2.58
|
|
|
$
|
3.31
|
|
|
$
|
4.63
|
|
Depletion, depreciation and amortization
|
|
$
|
4.36
|
|
|
$
|
16.48
|
|
|
$
|
15.66
|
|
|
|
|
(a) |
|
Reflects the production and operating results of the PITCO
properties from their acquisition on September 14, 2005. |
|
(b) |
|
Reflects the production and operating results of the oil and
natural gas properties acquired in the March 15, 2006
formation transactions and the South Justis, Farmer Field and
Kinder Morgan acquisitions from the closing dates of such
acquisitions through December 31, 2006. |
|
(c) |
|
Reflects the production and operating results of the oil and
natural gas properties acquired in the Binger, Ameristate, TSF,
Raven Shenandoah, Raven OBO, TOC and Summit Acquisitions from
the closing dates of such acquisitions through December 31,
2007. |
|
(d) |
|
Includes the effects of approximately $2.0 million of
derivative premiums for the year ended December 31, 2005 to
cancel and reset 2006 oil swaps from $51.31 to $59.38 per Bbl
and approximately $0.8 million of premiums paid on
July 22, 2005 for an option to enter into a $55.00 per Bbl
oil swap related to the PITCO acquisition that was not exercised. |
|
(e) |
|
Includes the effect of approximately $4.0 million of
derivative premiums for the year ended December 31, 2006 to
cancel and reset 2007 oil swaps from $60.00 to $65.82 per barrel
for 372,000 barrels and for 2008 oil swaps from $60.50 to
$66.44 per barrel for 348,000 barrels, which reflected the
prevailing oil swap market at the time of the reset. |
|
(f) |
|
Includes only the realized gains (losses) from Legacys oil
and natural gas swaps. |
26
Productive
Wells
The following table sets forth information at December 31,
2007 relating to the productive wells in which we owned a
working interest as of that date. Productive wells consist of
producing wells and wells capable of production, including
natural gas wells awaiting pipeline connections to commence
deliveries and oil wells awaiting connection to production
facilities. Gross wells are the total number of producing wells
in which we own an interest, and net wells are the sum of our
fractional working interests owned in gross wells.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil
|
|
|
Natural Gas
|
|
|
|
Gross
|
|
|
Net
|
|
|
Gross
|
|
|
Net
|
|
|
Operated
|
|
|
1,184
|
|
|
|
910.07
|
|
|
|
110
|
|
|
|
103.42
|
|
Non-operated
|
|
|
1,298
|
|
|
|
89.70
|
|
|
|
411
|
|
|
|
41.12
|
|
Total
|
|
|
2,482
|
|
|
|
999.77
|
|
|
|
521
|
|
|
|
144.54
|
|
Developed
and Undeveloped Acreage
The following table sets forth information as of
December 31, 2007 relating to our leasehold acreage.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Developed
|
|
|
Undeveloped
|
|
|
|
Acreage(a)
|
|
|
Acreage(b)
|
|
|
|
Gross(c )
|
|
|
Net(d)
|
|
|
Gross(c )
|
|
|
Net(d)
|
|
|
Total
|
|
|
351,618
|
|
|
|
96,605
|
|
|
|
480
|
|
|
|
226
|
|
|
|
|
(a) |
|
Developed acres are acres spaced or assigned to productive wells
or wells capable of production. |
|
(b) |
|
Undeveloped acres are acres which are not held by commercially
producing wells, regardless of whether such acreage contains
proved reserves. All of our proved undeveloped locations are
located on acreage currently held by production. |
|
(c) |
|
A gross acre is an acre in which we own a working interest. The
number of gross acres is the total number of acres in which we
own a working interest. |
|
(d) |
|
A net acre is deemed to exist when the sum of the fractional
ownership working interests in gross acres equals one. The
number of net acres is the sum of the fractional working
interests owned in gross acres expressed as whole numbers and
fractions thereof. |
27
Drilling
Activity
The following table sets forth information, on a combined basis,
with respect to wells completed by Legacy, the Moriah Group,
Brothers Group, H2K, and the charitable foundations, during the
years ended December 31, 2005, 2006 and 2007. The drilling
activities associated with the PITCO properties are included for
all periods subsequent to the acquisition date of
September 14, 2005. The drilling activities associated with
the properties acquired in the Farmer Field acquisition
(June 29, 2006), the South Justis acquisition
(June 29, 2006) and the Kinder Morgan acquisition
(July 31, 2006) are included for all periods
subsequent to those acquisition dates. The drilling activities
associated with the properties acquired in the Binger
acquisition (April 16, 2007), the Ameristate acquisition
(May 1, 2007), the TSF acquisition (May 25, 2007), the
Raven Shenandoah acquisition (May 31, 2007), the Raven OBO
acquisition (August 3, 2007), the TOC acquisition
(October 1, 2007) and the Summit acquisition
(October 1, 2007) are included for all periods
subsequent to those acquisition dates. The information should
not be considered indicative of future performance, nor should
it be assumed that there is necessarily any correlation between
the number of productive wells drilled, quantities of reserves
found or economic value. Productive wells are those that produce
commercial quantities of oil and natural gas, regardless of
whether they produce a reasonable rate of return.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2005
|
|
|
2006
|
|
|
2007
|
|
|
Gross:
|
|
|
|
|
|
|
|
|
|
|
|
|
Development
|
|
|
|
|
|
|
|
|
|
|
|
|
Productive
|
|
|
12
|
|
|
|
14
|
|
|
|
29
|
|
Dry
|
|
|
|
|
|
|
2
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
12
|
|
|
|
16
|
|
|
|
29
|
|
Exploratory
|
|
|
|
|
|
|
|
|
|
|
|
|
Productive
|
|
|
|
|
|
|
|
|
|
|
|
|
Dry
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
1
|
|
|
|
|
|
|
|
|
|
Net:
|
|
|
|
|
|
|
|
|
|
|
|
|
Development
|
|
|
|
|
|
|
|
|
|
|
|
|
Productive
|
|
|
1.6
|
|
|
|
6.2
|
|
|
|
13.0
|
|
Dry
|
|
|
|
|
|
|
1.3
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
1.6
|
|
|
|
7.5
|
|
|
|
13.0
|
|
Exploratory
|
|
|
|
|
|
|
|
|
|
|
|
|
Productive
|
|
|
|
|
|
|
|
|
|
|
|
|
Dry
|
|
|
0.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
0.1
|
|
|
|
|
|
|
|
|
|
Summary
of Development Projects
We are currently pursuing an active development strategy. We
estimate that our capital expenditures for the year ending
December 31, 2008 will be approximately $18.2 million
for development drilling, re-completions and re-fracture
stimulation and other development related projects to implement
this strategy. We intend to drill 24 gross (17.3 net)
development wells and execute 12 gross (5.8 net)
re-completions and re-fracture simulations projects. All of
these development projects are located in the Permian Basin and
the East Binger field in Oklahoma.
Operations
General
We operate approximately 61% of our net daily production of oil
and natural gas. We design and manage the development,
re-completion or work-over for all of the wells we operate and
supervise operation and maintenance activities. We do not own
drilling rigs or other oil field services equipment used for
drilling or maintaining wells on properties we operate except
for two single pole pulling units used for shallow well work in
the Panhandle fields. Independent contractors engaged by us
provide all the equipment and personnel associated with these
activities. We employ drilling, production, and reservoir
engineers, geologists and other specialists who have worked and
will work to improve production rates, increase reserves, and
lower the cost of operating our oil and natural gas properties.
We charge
28
the non-operating partners an operating fee for operating the
wells, typically on a fee per well operated basis. Our
non-operated
wells are managed by third-party operators who are typically
independent oil and natural gas companies.
Oil and
Natural Gas Leases
The typical oil and natural gas lease agreement covering our
properties provides for the payment of royalties to the mineral
owner for all oil and natural gas produced from any well drilled
on the lease premises. In the Permian Basin this amount
generally ranges from 12.5% to 33.7% resulting in a 87.5% to
66.3% net revenue interest to us. Most of our leases are held by
production and do not require lease rental payments.
South
Justis Unit Operating Agreement
In connection with our acquisition of the South Justis Unit from
Henry Holding LP on June 29, 2006, we became the successor
in interest to Henry Holding LP as unit operator under the Unit
Operating Agreement. As unit operator, we are entitled to
receive from the other working interest owners a per well
operating fee which we expect to be an aggregate of
$1.7 million annually and is subject to an annual cost
escalator. Under the terms of the Unit Agreement, we may be
removed as unit operator upon default or failure to perform our
duties by a vote of two or more working interest owners
representing at least 80% of the working interest other than the
interest held by us. In the event that we transfer our working
interest ownership, we will be removed as unit operator.
Derivative
Activity
We enter into derivative transactions with unaffiliated third
parties with respect to oil and natural gas prices to achieve
more predictable cash flows and to reduce our exposure to
short-term fluctuations in oil and natural gas prices. All of
our derivative transactions in place are NYMEX financial swaps,
which do not require option premiums. Our derivatives either
swap floating prices for fixed prices indexed on NYMEX for oil,
NGL and natural gas or swap the NYMEX index price to an index
that reflects a geographical area of production, in our case,
the Waha natural gas and ANR-Oklahoma natural gas indices. We
enter into derivative transactions with respect to LIBOR
interest rates to achieve more predictable cash flows and to
reduce our exposure to short-term fluctuations in LIBOR interest
rates. All of our interest rate derivative transactions are
LIBOR interest rate swaps, which do not require option premiums.
Our derivatives swap floating LIBOR rates for fixed rates. For a
more detailed discussion of our derivative activities, please
read Managements Discussion and Analysis of
Financial Condition and Results of Operations Cash
Flow from Operations and Quantitative
and Qualitative Disclosures About Market Risk.
Title to
Properties
Prior to completing an acquisition of producing oil and natural
gas leases, we perform title reviews on significant leases and,
depending on the materiality of properties, we may obtain a
title opinion or review previously obtained title opinions. As a
result, title opinions have been obtained on a significant
portion of our properties.
As is customary in the oil and natural gas industry, we
initially conduct only a cursory review of the title to our
properties on which we do not have proved reserves. Prior to the
commencement of drilling operations on those properties, we
conduct a thorough title examination and perform curative work
with respect to significant defects. To the extent title
opinions or other investigations reflect title defects on those
properties, we are typically responsible for curing any title
defects at our expense. We generally will not commence drilling
operations on a property until we have cured any material title
defects on such property.
We believe that we have satisfactory title to all of our
material assets. Although title to these properties is subject
to encumbrances in some cases, such as customary interests
generally retained in connection with the acquisition of real
property, customary royalty interests and contract terms and
restrictions, liens under operating agreements, liens related to
environmental liabilities associated with historical operations,
liens for current taxes and other burdens, easements,
restrictions and minor encumbrances customary in the oil and
natural gas industry, we believe that none of these liens,
restrictions, easements, burdens and encumbrances will
materially detract from the value of these properties or from
our interest in these properties or will materially interfere
with our use in the operation of our business. In addition, we
believe that we have obtained sufficient rights-of-way grants
and permits from public authorities and private parties for us
to operate our business in all material respects as described in
this document.
29
|
|
ITEM 3.
|
LEGAL
PROCEEDINGS
|
Although we may, from time to time, be involved in litigation
and claims arising out of our operations in the normal course of
business, we are not currently a party to any material legal
proceedings. In addition, we are not aware of any legal or
governmental proceedings against us, or contemplated to be
brought against us, under the various environmental protection
statutes to which we are subject.
|
|
ITEM 4.
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY HOLDERS
|
None.
PART II
|
|
ITEM 5.
|
MARKET
FOR REGISTRANTS UNITS, RELATED UNITHOLDER MATTERS AND
ISSUER PURCHASES OF EQUITY SECURITIES
|
Our units, which were first offered and sold to the public on
January 12, 2007, are listed on the NASDAQ Global Select
Market under the symbol LGCY. As of March 14,
2008, there were 29,670,887 units outstanding, held by
approximately 73 holders of record, including units held by our
Founding Investors.
The following table presents the high and low sales prices for
our units during the periods indicated (as reported on the
NASDAQ Global Select Market) and the amount of the quarterly
cash distributions we paid on each of our units with respect to
such periods.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Price Ranges(a)
|
|
|
Cash Distribution
|
|
2007
|
|
High
|
|
|
Low
|
|
|
per Unit
|
|
|
First Quarter
|
|
$
|
28.19
|
|
|
$
|
18.90
|
|
|
$
|
0.4100
|
(b)
|
Second Quarter
|
|
$
|
30.42
|
|
|
$
|
25.14
|
|
|
$
|
0.4200
|
(c)
|
Third Quarter
|
|
$
|
27.61
|
|
|
$
|
18.50
|
|
|
$
|
0.4300
|
(d)
|
Fourth Quarter
|
|
$
|
24.57
|
|
|
$
|
20.15
|
|
|
$
|
0.4500
|
|
|
|
|
|
|
|
|
Cash Distribution
|
|
2006
|
|
per Unit
|
|
|
Period from March 15, 2006 to March 31, 2006
|
|
$
|
0.0774
|
(e)(f)
|
Second Quarter
|
|
$
|
0.4100
|
(g)
|
Third Quarter
|
|
$
|
0.4100
|
(g)
|
Fourth Quarter
|
|
$
|
0.4100
|
(h)
|
|
|
|
(a) |
|
Our units were not traded on an established public trading
market prior to our initial public offering in January 2007. |
|
(b) |
|
We paid total cash distributions to our general partner with
respect to its approximately 0.1% general partner interest of
$7,508. |
|
(c) |
|
We paid total cash distributions to our general partner with
respect to its approximately 0.1% general partner interest of
$7,691. |
|
(d) |
|
We paid total cash distributions to our general partner with
respect to its approximately 0.1% general partner interest of
$7,874. |
|
(e) |
|
Reflects a pro-rated distribution for the period from
March 15, 2006 through March 31, 2006. |
|
(f) |
|
We paid total cash distributions to our general partner with
respect to its approximately 0.1% general partner interest of
$1,417. |
|
(g) |
|
We paid total cash distributions to our general partner with
respect to its approximately 0.1% general partner interest of
$7,508. |
|
(h) |
|
The record date of our distribution attributable to the fourth
quarter of 2006 was January 10, 2007 and preceeded the
closing of our initial public offering. Accordingly, unitholders
of units issued in our initial public offering were not entitled
to receive a distribution attributable to the fourth quarter of
2006 on such units. |
30
Distribution
Policy
We must distribute all of our cash on hand at the end of each
quarter, less reserves established by our general partner. We
refer to this cash as available cash, which is defined in our
partnership agreement. We currently pay quarterly cash
distributions of $0.45 per unit.
Recent
Sales of Unregistered Securities
In October 2005, in connection with the formation of Legacy
Reserves LP, we issued to Moriah Resources, Ltd. the 99.9%
limited partner interest in Legacy Reserves LP for $999. The
issuance was exempt from registration under Section 4(2) of
the Securities Act because the transaction did not involve a
public offering.
In connection with our formation transactions on March 15,
2006, we issued units to our Founding Investors contributing oil
and natural gas properties and related assets to us. The
issuances of the units described below was exempt from
registration under Section 4(2) of the Securities Act
because the issuances did not involve a public offering. The
following table summarizes the issuance of our units in the
formation transactions:
|
|
|
|
|
|
|
Units
|
|
|
Moriah Group:
|
|
|
|
|
Moriah Properties, Ltd.
|
|
|
7,334,070
|
|
DAB Resources, Ltd.
|
|
|
859,703
|
|
Brothers Group:
|
|
|
|
|
Brothers Production Properties, Ltd.
|
|
|
4,968,945
|
|
Brothers Production Company , Inc.
|
|
|
264,306
|
|
Brothers Operating Company, Inc.
|
|
|
52,861
|
|
J&W McGraw Properties, Ltd.
|
|
|
914,246
|
|
MBN Properties LP
|
|
|
3,162,438
|
|
H2K Holdings, Ltd.
|
|
|
83,499
|
|
On March 15, 2006, we issued an aggregate of 52,616
restricted units to certain members of management pursuant to
the Legacy Reserves LP Long-Term Incentive Plan. The issuances
of these units were exempt from the registration requirements of
the Securities Act pursuant to Rule 701.
On March 15, 2006, we issued 5,000,000 units in a
private offering for an aggregate consideration of
$85 million before the initial purchasers discount,
placement agents fees and expenses to qualified
institutional investors and accredited investors in transactions
exempt from registration under Section 4(2) of the
Securities Act. We paid Friedman, Billings, Ramsey &
Co., Inc., who acted as placement agent and initial purchaser in
this transaction, $5.95 million in initial purchasers
discount and placement agents fees.
On May 1, 2006, we issued 8,750 units in the aggregate
to certain of the directors of our general partner pursuant to
the Legacy Reserves LP Long-Term Incentive Plan. The issuances
of these units were exempt from the registration requirements of
the Securities Act pursuant to Rule 701.
On May 5, 2006, we issued 12,500 restricted units to an
employee pursuant to the Legacy Reserves LP Long-Term Incentive
Plan. The issuance of these units was exempt from the
registration requirements of the Securities Act pursuant to
Rule 701.
On June 29, 2006, and November 10, 2006 we issued
138,000 units and 8,415 units, respectively, to Henry
Holding LP as partial consideration for our acquisition of oil
and natural gas producing properties located in Lea County New
Mexico and contract operating rights for total consideration of
approximately $13.4 million cash and 146,415 units.
The issuances of these units were exempt from registration under
Section 4(2) of the Securities Act because the issuances
did not involve a public offering.
On July 17, 2006, we issued options to purchase
251,000 units, at an exercise price of $17.00, to employees
and officers pursuant to the Legacy Reserves LP Long-Term
Incentive Plan. The issuance of these options were exempt from
the registration requirements of the Securities Act pursuant to
Rule 701.
31
On September 15, 2006, we issued options to purchase
10,000 units, at an exercise price of $17.00, to an
employee pursuant to the Legacy Reserves LP Long-Term Incentive
Plan. The issuance of these options was exempt from the
registration requirements of the Securities Act pursuant to
Rule 701.
On October 10, 2006 we issued options to purchase
12,000 units, at an exercise price of $17.25, to employees
pursuant to the Legacy Reserves LP Long-Term Incentive Plan. The
issuance of these options was exempt from the registration
requirements of the Securities Act pursuant to Rule 701.
On January 11, 2007 we issued options to purchase
9,000 units, at an exercise price of $19.00, to employees
pursuant to the Legacy Reserves LP Long-Term Incentive Plan. The
issuance of these options was exempt from the registration
requirements of the Securities Act pursuant to Rule 701.
On January 30, 2007, we issued 95,000 units in
consideration for our acquisition of producing oil and natural
gas properties in West Texas. The issuance of these units was
exempt from registration under Section 4(2) of the
Securities Act because the issuance did not involve a public
offering.
On April 16, 2007, we issued 611,247 units in
consideration for our acquisition of producing oil and natural
gas properties in the East Binger (Marachand) Unit in Caddo
County, Oklahoma. The issuance of these units was exempt from
registration under Section 4(2) of the Securities Act
because the issuance did not involve a public offering.
On November 8, 2007, we issued 3,642,369 units in a
private offering for an aggregate consideration of
$74.7 million before placement agents fees and
expenses to qualified institutional investors and accredited
investors in transactions exempt from registration under
Section 4(2) of the Securities Act. We paid RBC
Capital Markets $1.5 million in placement agents fees.
|
|
ITEM 6.
|
SELECTED
FINANCIAL DATA
|
We were formed in October 2005. Upon completion of our private
equity offering and as a result of the related formation
transactions on March 15, 2006, we acquired oil and natural
gas properties and business operations from the Founding
Investors and the three charitable foundations. Although we were
the surviving entity for legal purposes, the formation
transactions were treated as a purchase with Moriah Properties,
Ltd. and its affiliates, or the Moriah Group, being considered,
on a combined basis, as the acquiring entity for accounting
purposes. As a result, Legacy Reserves LP (formerly the Moriah
Group) applied the purchase method of accounting to the
separable assets, and the liabilities of the oil and natural gas
properties acquired from the Founding Investors (other than the
Moriah Group) and the charitable foundations. Our historical
financial statements for periods prior to March 15, 2006
only reflect the accounts of the Moriah Group.
The following table shows selected historical financial and
operating data for Legacy Reserves LP for the periods and as of
the dates indicated. Through March 15, 2006, Legacys
accompanying consolidated historical financial statements
reflect the accounts of the Moriah Group, which includes the
accounts of Moriah Resources, Inc. as the general partner of
Moriah Properties, Ltd., Moriah Properties, Ltd., the oil and
natural gas interests individually owned by Dale A. and Rita
Brown until October 1, 2005 when those interests were
transferred to DAB Resources, Ltd., DAB Resources, Ltd. and the
accounts of MBN Properties LP. The Moriah Group consolidated MBN
Properties LP as a variable interest entity with the portion of
net income (loss) applicable to the other owners equity
interests being eliminated through a non-controlling interest
adjustment. Although MBN Management, LLC, the general partner of
MBN Properties LP, is also a variable interest entity, it was
accounted for by the Moriah Group using the equity method. From
March 15, 2006, Legacys historical financial
statements also include the results of operations of the oil and
natural gas properties acquired from the other Founding
Investors and the charitable foundations.
The selected historical financial data of the Moriah Group for
the years ended December 31, 2003, 2004 and 2005 are
derived from the audited consolidated financial statements of
Legacy.
The operating results of the PITCO properties have been included
from their September 14, 2005 acquisition date. The
operating results of the Farmer Field, South Justis and Kinder
Morgan acquisition properties have been included from their
acquisition dates in June and July 2006. The operating results
of the Binger, Ameristate, TSF, Raven Shenandoah, Raven OBO, TOC
and Summit acquisition properties have been included from their
acquisition dates.
32
You should read the following selected financial data in
conjunction with Managements Discussion and Analysis
of Financial Condition and Results of Operations and
Legacys financial statements and related notes included
elsewhere in this annual report on
Form 10-K.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
2003
|
|
|
2004
|
|
|
2005(a)
|
|
|
2006(b)
|
|
|
2007(c)
|
|
|
|
(In thousands, except per unit data)
|
|
|
Statement of Operations Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil sales
|
|
$
|
7,919
|
|
|
$
|
10,998
|
|
|
$
|
18,225
|
|
|
$
|
45,351
|
|
|
$
|
83,301
|
|
Natural gas liquids sales
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
7,502
|
|
Natural gas sales
|
|
|
3,697
|
|
|
|
3,945
|
|
|
|
7,318
|
|
|
|
14,446
|
|
|
|
21,433
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Revenues
|
|
|
11,616
|
|
|
|
14,943
|
|
|
|
25,543
|
|
|
|
59,797
|
|
|
|
112,236
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and natural gas production
|
|
|
3,496
|
|
|
|
4,345
|
|
|
|
6,376
|
|
|
|
15,938
|
|
|
|
27,129
|
|
Production and other taxes
|
|
|
661
|
|
|
|
928
|
|
|
|
1,636
|
|
|
|
3,746
|
|
|
|
7,889
|
|
General and administrative
|
|
|
543
|
|
|
|
731
|
|
|
|
1,354
|
|
|
|
3,691
|
|
|
|
8,392
|
|
Dry hole costs
|
|
|
1,465
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depletion, depreciation, amortization and accretion
|
|
|
766
|
|
|
|
883
|
|
|
|
2,291
|
|
|
|
18,395
|
|
|
|
28,415
|
|
Impairment of long-lived assets
|
|
|
471
|
|
|
|
|
|
|
|
|
|
|
|
16,113
|
|
|
|
3,204
|
|
Loss on disposal of assets
|
|
|
|
|
|
|
|
|
|
|
20
|
|
|
|
42
|
|
|
|
527
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses
|
|
|
7,402
|
|
|
|
6,888
|
|
|
|
11,677
|
|
|
|
57,925
|
|
|
|
75,556
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
4,214
|
|
|
|
8,055
|
|
|
|
13,866
|
|
|
|
1,872
|
|
|
|
36,680
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
56
|
|
|
|
419
|
|
|
|
185
|
|
|
|
130
|
|
|
|
321
|
|
Interest expense
|
|
|
(94
|
)
|
|
|
(213
|
)
|
|
|
(1,584
|
)
|
|
|
(6,645
|
)
|
|
|
(7,118
|
)
|
Gain on sale of partnership investment
|
|
|
|
|
|
|
1,292
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity in income (loss) of partnerships
|
|
|
311
|
|
|
|
183
|
|
|
|
(495
|
)
|
|
|
(318
|
)
|
|
|
77
|
|
Realized gain (loss) on oil, NGL and natural gas swaps
|
|
|
(623
|
)
|
|
|
(74
|
)
|
|
|
(3,531
|
)
|
|
|
(262
|
)
|
|
|
211
|
|
Unrealized gain (loss) on oil, NGL and natural gas swaps natural
gas swaps
|
|
|
340
|
|
|
|
(559
|
)
|
|
|
(2,628
|
)
|
|
|
9,551
|
|
|
|
(85,367
|
)
|
Other
|
|
|
3
|
|
|
|
92
|
|
|
|
45
|
|
|
|
29
|
|
|
|
(129
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before non-controlling interest and income taxes
|
|
|
4,207
|
|
|
|
9,195
|
|
|
|
5,858
|
|
|
|
4,357
|
|
|
|
(55,325
|
)
|
Non-controlling interest
|
|
|
|
|
|
|
|
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes
|
|
|
4,207
|
|
|
|
9,195
|
|
|
|
5,859
|
|
|
|
4,357
|
|
|
|
(55,325
|
)
|
Income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(337
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from continuing operations
|
|
$
|
4,207
|
|
|
$
|
9,195
|
|
|
$
|
5,859
|
|
|
$
|
4,357
|
|
|
$
|
(55,662
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) from continuing operations per unit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and fully diluted
|
|
$
|
0.44
|
|
|
$
|
0.97
|
|
|
$
|
0.62
|
|
|
$
|
0.26
|
|
|
$
|
(2.13
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Distributions per unit(d)
|
|
$
|
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
0.8974
|
|
|
$
|
1.67
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
33
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31,
|
|
|
|
2003
|
|
|
2004
|
|
|
2005(a)
|
|
|
2006(b)
|
|
|
2007(c)
|
|
|
|
(In thousands)
|
|
|
Cash Flow Data:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
$
|
6,799
|
|
|
$
|
8,586
|
|
|
$
|
14,409
|
|
|
$
|
29,590
|
|
|
$
|
57,147
|
|
Net cash provided by (used in) investing activities
|
|
$
|
(8,475
|
)
|
|
$
|
1,023
|
|
|
$
|
(68,965
|
)
|
|
$
|
(62,505
|
)
|
|
$
|
(196,505
|
)
|
Net cash provided by (used in) financing activities
|
|
$
|
1,717
|
|
|
$
|
(8,958
|
)
|
|
$
|
55,742
|
|
|
$
|
32,022
|
|
|
$
|
147,900
|
|
Capital expenditures
|
|
$
|
4,047
|
|
|
$
|
3,325
|
|
|
$
|
66,915
|
|
|
$
|
56,150
|
|
|
$
|
196,702
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Historical
|
|
|
|
Year Ended December 31,
|
|
|
|
2003
|
|
|
2004
|
|
|
2005(a)
|
|
|
2006(b)
|
|
|
2007(c)
|
|
|
|
(In thousands)
|
|
|
Balance Sheet Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
117
|
|
|
$
|
769
|
|
|
$
|
1,955
|
|
|
$
|
1,062
|
|
|
$
|
9,604
|
|
Other current assets
|
|
|
7,826
|
|
|
|
5,799
|
|
|
|
6,316
|
|
|
|
17,159
|
|
|
|
23,954
|
|
Oil and natural gas properties, net of accumulated depletion,
depreciation and amortization
|
|
|
9,954
|
|
|
|
12,224
|
|
|
|
77,172
|
|
|
|
247,580
|
|
|
|
440,180
|
|
Other assets
|
|
|
651
|
|
|
|
|
|
|
|
1,499
|
|
|
|
7,567
|
|
|
|
7,840
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
$
|
18,548
|
|
|
$
|
18,792
|
|
|
$
|
86,942
|
|
|
$
|
273,368
|
|
|
$
|
481,578
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
$
|
9,157
|
|
|
$
|
4,898
|
|
|
$
|
4,562
|
|
|
$
|
10,834
|
|
|
$
|
43,457
|
|
Long term debt
|
|
|
|
|
|
|
|
|
|
|
52,473
|
|
|
|
115,800
|
|
|
|
110,000
|
|
Other long-term liabilities
|
|
|
2,113
|
|
|
|
1,872
|
|
|
|
19,998
|
|
|
|
7,945
|
|
|
|
72,391
|
|
Unitholders equity
|
|
|
7,278
|
|
|
|
12,022
|
|
|
|
9,909
|
|
|
|
138,789
|
|
|
|
255,730
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and unitholders equity
|
|
$
|
18,548
|
|
|
$
|
18,792
|
|
|
$
|
86,942
|
|
|
$
|
273,368
|
|
|
$
|
481,578
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
Reflects purchase of the PITCO properties on September 14,
2005. Consequently, the operations of the PITCO properties are
only included for the period following the date of acquisition. |
|
(b) |
|
Reflects Legacys purchase of the oil and natural gas
properties acquired in the March 15, 2006 formation
transactions and the South Justis, Farmer Field and Kinder
Morgan acquisitions in June and July 2006. Consequently, the
operations of these acquired properties are only included for
the period from the closing dates of such acquisitions through
December 31, 2006. |
|
(c) |
|
Reflects Legacys purchase of the oil and natural gas
properties acquired in the Binger, Ameristate, TSF, Raven
Shenandoah, Raven OBO, TOC and Summit acquisitions as of the
date of their acquisition. Consequently, the operations of these
acquired properties are only included for the period from the
closing dates of such acquisitions through December 31,
2007. |
|
(d) |
|
Amounts not presented for years prior to 2006 since they would
not be meaningful. |
34
|
|
ITEM 7.
|
MANAGEMENTS
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATION
|
The following discussion and analysis should be read in
conjunction with the Selected Historical Consolidated
Financial Data and the accompanying financial statements
and related notes included elsewhere in annual report on
Form 10-K.
The following discussion contains forward-looking statements
that reflect our future plans, estimates, beliefs and expected
performance. The forward-looking statements are dependent upon
events, risks and uncertainties that may be outside our control.
Our actual results could differ materially from those discussed
in these forward-looking statements. Factors that could cause or
contribute to such differences include, but are not limited to,
market prices for natural gas, production volumes, estimates of
proved reserves, capital expenditures, economic and competitive
conditions, regulatory changes and other uncertainties, as well
as those factors discussed below and elsewhere in this report,
particularly in Risk Factors and Cautionary
Note Regarding Forward-Looking Statements, all of which
are difficult to predict. In light of these risks, uncertainties
and assumptions, the forward-looking events discussed may not
occur.
Overview
We were formed in October 2005. Upon completion of our private
equity offering and as a result of the related formation
transactions on March 15, 2006, we acquired oil and natural
gas properties and business operations from our Founding
Investors and three charitable foundations (Legacy
Formation). Although we were the surviving entity for
legal purposes, the formation transactions are treated as a
purchase with Moriah Properties, Ltd. and its affiliates, or the
Moriah Group, being considered, on a combined basis, as the
acquiring entity for accounting purposes. Therefore, the
accounts reflected in our historical financial statements prior
to March 15, 2006 are those of the Moriah Group.
The Moriah Group owned and operated oil and natural gas
producing properties located primarily in the Permian Basin of
West Texas and southeast New Mexico. The Moriah Group included
the accounts of Moriah Resources, Inc. as the general partner of
Moriah Properties, Ltd., the oil and natural gas interests
individually owned by Dale A. and Rita Brown until
October 1, 2005 when those interests were transferred to
DAB Resources, Ltd., DAB Resources, Ltd. and the accounts of MBN
Properties LP. The Moriah Group consolidated MBN Properties LP
as a variable interest entity with the portion of net income
(loss) applicable to the other owners equity interests
eliminated through a non-controlling interest adjustment.
Although MBN Management, LLC, the general partner of MBN
Properties LP, is also a variable interest entity, it was
accounted for by the Moriah Group using the equity method.
Because of our rapid growth through acquisitions and development
of properties, historical results of operations and
period-to-period comparisons of these results and certain
financial data may not be meaningful or indicative of future
results. Since the PITCO properties were not acquired until
September 14, 2005, the results of operations only include
the operating results for the PITCO properties from
September 14, 2005. The operating results of the properties
acquired in the formation transactions are included in the
results of operations from March 15, 2006, the operating
results of the South Justis Unit properties and the Farmer Field
properties acquired on June 29, 2006 have been included
from July 1, 2006 and the operating results of the Kinder
Morgan properties have been included from August 1, 2006.
The operating results of the properties acquired in the Binger
Acquisition are included in the results of operations from
April 16, 2007, the operating results of the Ameristate
Acquisition have been included from May 1, 2007, the
operating results of the TSF Acquisition have been included from
May 25, 2007, the operating results of the Raven Shenandoah
Acquisition have been included from May 31, 2007, the
operating results of the Raven OBO Acquisition have been
included from August 3, 2007 and the operating results from
the TOC and Summit Acquisitions have been included from
October 1, 2007.
Acquisitions have been financed with a combination of proceeds
from bank borrowings and issuances of units and cash flow from
operations. Post-acquisition activities are focused on
evaluating and exploiting the acquired properties and evaluating
potential add-on acquisitions.
Our revenues, cash flow from operations and future growth depend
substantially on factors beyond our control, such as economic,
political and regulatory developments and competition from other
sources of energy. Oil and natural gas prices historically have
been volatile and may fluctuate widely in the future.
35
Sustained periods of low prices for oil or natural gas could
materially and adversely affect our financial position, our
results of operations, the quantities of oil and natural gas
reserves that we can economically produce and our access to
capital.
Higher oil and natural gas prices have led to higher demand for
drilling rigs, operating personnel and field supplies and
services, and have caused increases in the costs of those goods
and services. To date, the higher sales prices have more than
offset the higher drilling and operating costs. Given the
inherent volatility of oil and natural gas prices, which are
influenced by many factors beyond our control, we plan our
activities and budget based on sales price assumptions which
historically have been lower than the average sales prices
received. We focus our efforts on increasing oil and natural gas
production and reserves while controlling costs at a level that
is appropriate for long-term operations.
We face the challenge of natural production declines. As initial
reservoir pressures are depleted, oil and natural gas production
from a given well or formation decreases. We attempt to overcome
this natural decline by utilizing multiple types of recovery
techniques such as secondary (water-flood) and tertiary
(CO2)
recovery methods to re-pressure the reservoir and recover
additional oil, drilling to find additional reserves,
re-stimulating existing wells and acquiring more reserves than
we produce. Our future growth will depend on our ability to
continue to add reserves in excess of production. We will
maintain our focus on adding reserves through acquisitions and
development projects. Our ability to add reserves through
acquisitions and development projects is dependent upon many
factors including our ability to raise capital, obtain
regulatory approvals and contract drilling rigs and personnel.
Our revenues are highly sensitive to changes in oil and natural
gas prices and to levels of production. As set forth under
Cash Flow from Operations below, we have hedged a
significant portion of our expected production, which allows us
to mitigate, but not eliminate, oil and natural gas price risk.
We continuously conduct financial sensitivity analyses to assess
the effect of changes in pricing and production. These analyses
allow us to determine how changes in oil and natural gas prices
will affect our ability to execute our capital investment
programs and to meet future financial obligations. Further, the
financial analyses allow us to monitor any impact such changes
in oil and natural gas prices may have on the value of our
proved reserves and their impact, if any, on any
re-determination to our borrowing base under our credit facility.
Legacy does not specifically designate derivative instruments as
cash flow hedges; therefore, the mark-to-market adjustment
reflecting the unrealized gain or loss associated with these
instruments is recorded in current earnings.
Production
and Operating Costs Reporting
We strive to increase our production levels to maximize our
revenue and cash available for distribution. Additionally, we
continuously monitor our operations to ensure that we are
incurring operating costs at the optimal level. Accordingly, we
continuously monitor our production and operating costs per well
to determine if any wells or properties should be shut in,
re-completed or sold.
Such costs include, but are not limited to, the cost of
electricity to lift produced fluids, chemicals to treat wells,
field personnel to monitor the wells, well repair expenses to
restore production, well work-over expenses intended to increase
production and ad valorem taxes. We incur and separately report
severance taxes paid to the states and counties in which our
properties are located. These taxes are reported as production
taxes and are a percentage of oil and natural gas revenue. Ad
valorem taxes are a percentage of property valuation. Gathering
and transportation costs are generally borne by the purchasers
of our oil and natural gas as the price paid for our products
reflects these costs.
36
Operating
Data
The following table sets forth selected financial and operating
data of Legacy for the periods indicated.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2005(a)
|
|
|
2006(b)
|
|
|
2007(c)
|
|
|
|
(In thousands, except per unit data)
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil sales
|
|
$
|
18,225
|
|
|
$
|
45,351
|
|
|
$
|
83,301
|
|
Natural gas liquid sales
|
|
|
|
|
|
|
|
|
|
|
7,502
|
|
Natural gas sales
|
|
|
7,318
|
|
|
|
14,446
|
|
|
|
21,433
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenue
|
|
$
|
25,543
|
|
|
$
|
59,797
|
|
|
$
|
112,236
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and natural gas production
|
|
$
|
6,376
|
|
|
$
|
15,938
|
|
|
$
|
27,129
|
|
Production and other taxes
|
|
$
|
1,636
|
|
|
$
|
3,746
|
|
|
$
|
7,889
|
|
General and administrative
|
|
$
|
1,354
|
|
|
$
|
3,691
|
|
|
$
|
8,392
|
|
Depletion, depreciation, amortization and accretion
|
|
$
|
2,291
|
|
|
$
|
18,395
|
|
|
$
|
28,415
|
|
Realized swap settlements:
|
|
|
|
|
|
|
|
|
|
|
|
|
Realized loss on oil swaps
|
|
$
|
(3,531
|
)
|
|
$
|
(6,667
|
)
|
|
$
|
(3,627
|
)
|
Realized loss on natural gas liquid swaps
|
|
$
|
|
|
|
$
|
|
|
|
$
|
(619
|
)
|
Realized gain on natural gas swaps
|
|
$
|
|
|
|
$
|
6,405
|
|
|
$
|
4,457
|
|
Production:
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil barrels
|
|
|
354
|
|
|
|
749
|
|
|
|
1,179
|
|
Natural gas liquids gallons
|
|
|
|
|
|
|
|
|
|
|
5,295
|
|
Natural gas Mcf
|
|
|
1,027
|
|
|
|
2,200
|
|
|
|
3,052
|
|
Total (MBoe)
|
|
|
525
|
|
|
|
1,116
|
|
|
|
1,814
|
|
Average daily production (Boe/d)
|
|
|
1,438
|
|
|
|
3,058
|
|
|
|
4,970
|
|
Average sales price per unit:
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil price per barrel
|
|
$
|
51.48
|
|
|
$
|
60.55
|
|
|
$
|
70.65
|
|
Natural gas liquid price per gallon
|
|
$
|
|
|
|
$
|
|
|
|
$
|
1.42
|
|
Natural gas price per Mcf
|
|
$
|
7.13
|
|
|
$
|
6.57
|
|
|
$
|
7.02
|
|
Combined (per Boe)
|
|
$
|
48.65
|
|
|
$
|
53.58
|
|
|
$
|
61.87
|
|
Average sales price per unit (including realized swap
settlements):
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil price per barrel
|
|
$
|
41.51
|
(d)
|
|
$
|
51.65
|
(e)
|
|
$
|
67.58
|
|
Natural gas liquid price per gallon
|
|
$
|
|
|
|
$
|
|
|
|
$
|
1.30
|
|
Natural gas price per Mcf
|
|
$
|
7.13
|
|
|
$
|
9.48
|
|
|
$
|
8.48
|
|
Combined (per Boe)
|
|
$
|
41.93
|
(d)
|
|
$
|
53.35
|
(e)
|
|
$
|
61.99
|
|
NYMEX oil index prices per barrel:
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning of Period
|
|
$
|
43.45
|
|
|
$
|
61.04
|
|
|
$
|
61.05
|
|
End of Period
|
|
$
|
61.04
|
|
|
$
|
61.05
|
|
|
$
|
95.98
|
|
NYMEX gas index prices per Mcf:
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning of Period
|
|
$
|
6.15
|
|
|
$
|
11.25
|
|
|
$
|
6.30
|
|
End of Period
|
|
$
|
11.25
|
|
|
$
|
6.30
|
|
|
$
|
7.48
|
|
Average unit costs per Boe:
|
|
|
|
|
|
|
|
|
|
|
|
|
Production costs, excluding production and other taxes
|
|
$
|
12.14
|
|
|
$
|
14.28
|
|
|
$
|
14.96
|
|
Production and other taxes
|
|
$
|
3.12
|
|
|
$
|
3.36
|
|
|
$
|
4.35
|
|
General and administrative
|
|
$
|
2.58
|
|
|
$
|
3.31
|
|
|
$
|
4.63
|
|
Depletion, depreciation, amortization and accretion
|
|
$
|
4.36
|
|
|
$
|
16.48
|
|
|
$
|
15.66
|
|
|
|
|
(a) |
|
Reflects the production and operating results of the PITCO
properties from their acquisition on September 14, 2005. |
37
|
|
|
(b) |
|
Reflects the production and operating results of the oil and
natural gas properties acquired in the March 15, 2006
formation transactions and the South Justis, Farmer Field and
Kinder Morgan Acquisitions from the closing dates of such
acquisitions through December 31, 2006. |
|
(c) |
|
Reflects the production and operating results of the oil and
natural gas properties acquired in the Binger, Ameristate, TSF,
Raven Shenandoah, Raven OBO, TOC and Summit Acquisitions from
the closing dates of such acquisitions through December 31,
2007. |
|
(d) |
|
Includes the effects of approximately $2.0 million of
derivative premiums for the year ended December 31, 2005 to
cancel and reset 2006 oil swaps from $51.31 to $59.38 per Bbl
and approximately $0.8 million of premiums paid on
July 22, 2005 for an option to enter into a $55.00 per Bbl
oil swap related to the PITCO Acquisition that was not exercised. |
|
(e) |
|
Includes the effect of approximately $4.0 million of
derivative premiums to cancel and reset 2007 oil swaps from
$60.00 to $65.82 per barrel for 372,000 barrels and for
2008 oil swaps from $60.50 to $66.44 per barrel for
348,000 barrels, which reflected the prevailing oil swap
market at the time of the reset. |
Results
of Operations
Year
Ended December 31, 2007 Compared to Year Ended
December 31, 2006
Legacys revenues from the sale of oil were
$83.3 million and $45.4 million for the years ended
December 31, 2007 and 2006, respectively. Legacys
revenues from the sale of NGLs were $7.5 million for
the year ended December 31, 2007. Legacy had no revenues
from NGL sales for the year ended December 31, 2006.
Legacys revenues from the sale of natural gas were
$21.4 million and $14.4 million for the years ended
December 31, 2007 and 2006, respectively. The
$37.9 million increase in oil revenues reflects an increase
in oil production of 430 MBbls (57%) due primarily to
Legacys purchase of the oil and natural gas properties
acquired in the Binger, Ameristate, TSF, Raven Shenandoah, Raven
OBO, TOC and Summit Acquisitions while the realized price
increased $10.10 per Bbl. The $7.5 million increase in NGL
revenues is due to Legacys purchase of oil and natural gas
properties acquired in the Binger, Ameristate, Raven Shenandoah,
Raven OBO and TOC Acquisitions. The $7.0 million increase
in natural gas revenues reflects an increase in natural gas
production of approximately 852 MMcf (39%) due primarily to
Legacys purchase of oil and natural gas properties in the
Binger, Ameristate, TSF, Raven Shenandoah, Raven OBO, TOC and
Summit Acquisitions while the realized price per Mcf increased
$0.45 per Mcf.
For the year ended December 31, 2007, Legacy recorded
$85.2 million of net losses on oil and natural gas swaps
comprised of realized gains of $0.2 million from net cash
settlements of oil, NGL and natural gas swap contracts and net
unrealized losses of $85.4 million. Legacy had unrealized
net losses from its oil swaps because the fixed price of its oil
swap contracts were below the NYMEX index prices at
December 31, 2007. As a point of reference, the NYMEX price
for light sweet crude oil for the near-month close at
December 31, 2007 was $95.98 per Bbl, a price which is
greater than the average contract prices of Legacys
outstanding oil swap contracts. Legacy had unrealized net losses
from its NGL swaps because the fixed price of its NGL swap
contracts were below the NYMEX index prices at December 31,
2007. Legacy had unrealized net losses from its natural gas
swaps because the fixed prices of its natural gas swap contracts
were below the NYMEX index prices at December 31, 2007. As
a point of reference, the NYMEX price for natural gas for the
near-month close at December 31, 2007 was $7.48 per MMbtu,
a price which is greater than the average contract prices of
Legacys outstanding natural gas swap contracts. For the
year ended December 31, 2006, Legacy recorded
$2.3 million of net losses on oil swaps comprised of a
realized loss of $6.7 million from net cash settlements of
oil swap contracts and a net unrealized gain of
$4.3 million. For the year ended December 31, 2006,
Legacy recorded $11.6 million of net gains on gas swaps
comprised of a realized gain of $6.4 million from net cash
settlements of gas swap contracts and a net unrealized gain of
$5.2 million. Unrealized gains and losses represent a
current period mark-to-market adjustment for commodity
derivatives which will be settled in future periods.
Legacys oil and natural gas production expenses, excluding
production and other taxes, increased to $27.1 million
($14.96 per Boe) for the year ended December 31, 2007, from
$15.9 million ($14.28 per Boe) for the year ended
December 31, 2006. Production expenses increased primarily
because of (i) $2.9 million related to the Binger
Acquisition, (ii) $3.4 million related to the
Ameristate, TSF, Raven Shenandoah, Raven OBO, TOC
38
and Summit Acquisitions and (iii) increased production and
increased cost of services and certain operating costs that are
directly related to higher commodity prices, particularly the
cost of electricity, which powers artificial lift equipment and
pumps involved in the production of oil.
Legacys production and other taxes were $7.9 million
and $3.7 million for the years ended December 31, 2007
and 2006, respectively. Production and other taxes increased
primarily because of (i) approximately $1.0 million of
taxes related to the Binger Acquisition,
(ii) $1.0 million of taxes related to the Ameristate,
TSF, Raven Shenandoah, Raven OBO, TOC and Summit Acquisitions
and (iii) higher commodity prices in the 2007 period.
Legacys general and administrative expenses were
$8.4 million and $3.7 million for the years ended
December 31, 2007 and 2006, respectively. General and
administrative expenses increased approximately
$4.7 million between periods primarily due to
(i) increased employee costs related to business expansion,
(ii) $1.4 million of costs incurred in connection with
awards granted under the LTIP due to a $1.1 million
non-cash expense related to the change in estimated fair value
of the unit-based compensation liability related to unit
options, unit grants, phantom unit grants and unit appreciation
rights and $0.3 million of cash payments to employees
exercising unit options and (iii) approximately
$0.5 million of costs incurred in connection with the
preparation of the 2006 federal income tax return and related
form K-1s.
Legacys depletion, depreciation, amortization and
accretion expense, or DD&A, was $28.4 million and
$18.4 million for the years ended December 31, 2007
and 2006, respectively, reflecting primarily
(i) $6.3 million of DD&A related to the Binger,
Ameristate, TSF, Raven Shenandoah, Raven OBO, TOC and Summit
Acquisitions, (ii) $1.1 million to the Legacy
Formation and (iii) $1.6 million related to the South
Justis, Farmer Field, and Kinder Morgan Acquisitions.
Impairment expense was $3.2 million and $16.1 million
for the years ended December 31, 2007 and 2006,
respectively. In 2007 Legacy recognized impairment expense in 43
separate producing fields, due primarily to performance decline
in properties within these fields. In 2006 Legacy recognized
impairment expense in 41 separate producing fields, due
primarily to the decline in oil and natural gas prices from the
dates at which the purchase prices for the PITCO acquisition and
the Legacy Formation were allocated among the purchased
properties. As a point of reference, the NYMEX closing price for
oil was $61.05 per Bbl at December 31, 2006, as compared to
$66.63 per Bbl on March 31, 2006 at the time of the Legacy
Formation and $66.24 per Bbl on September 30, 2005 at the
time of the PITCO acquisition. As a point of reference, the
NYMEX closing price for natural gas was $6.30 per MMbtu at
December 31, 2006, as compared to $7.21 per MMbtu on
March 31, 2006 at the time of the Legacy Formation and
$13.92 per MMbtu on September 30, 2005 at the time of the
PITCO acquisition.
Legacy recorded interest income of $320,968 for the year ended
December 31, 2007 and $129,712 for the year ended
December 31, 2006. The increase of $191,256 is a result of
higher average cash balances during the year ended
December 31, 2007.
Interest expense was $7.1 million and $6.6 million for
the years ended December 31, 2007 and 2006, respectively,
reflecting higher average borrowings during the year ended
December 31, 2007 and a mark-to-market adjustment related
to interest rate swaps of approximately $1.5 million.
Legacy recorded equity in income of partnership of $77,144 for
the year ended December 31, 2007 and a loss of $317,788 for
the year ended December 31, 2006. In 2007, Legacy recorded
equity in income of partnership related to its non-controlling
interest in Binger Operations LP (BOL). This income
is primarily derived from BOLs less than 1% interest in
the Binger Unit. In 2006, Legacy recorded equity in loss of
partnership related to its investment in MBN Management, LLC,
which was formed in July, 2005. Legacy did not acquire any
interest in MBN Management, LLC as part of the Legacy Formation.
Accordingly, such losses will not be incurred in the future.
Year
Ended December 31, 2006 Compared to Year Ended
December 31, 2005
Legacys revenues from the sale of oil were
$45.4 million and $18.2 million for the years ended
December 31, 2006 and 2005, respectively. Legacys
revenues from the sale of natural gas were $14.4 million
and $7.3 million for the years ended December 31, 2006
and 2005, respectively. The $27.2 million increase in oil
revenues reflects an increase in oil production of
395 MBbls (112%) due primarily to Legacys purchase of
the oil and natural gas
39
properties acquired in the March 15, 2006 formation
transactions, or the Legacy Formation, the PITCO acquisition and
the South Justis, Farmer Field and Kinder Morgan acquisitions
while the realized price excluding the effects of hedging
increased $9.07 per Bbl. The $7.1 million increase in
natural gas revenues reflects an increase in natural gas
production of approximately 1,173 MMcf (114%) due primarily
to both the Legacy Formation and the PITCO acquisition while the
realized price per Mcf excluding the effects of hedging
decreased $0.56 per Mcf. Since the Legacy Formation occurred on
March 15, 2006, Legacys revenues and related volumes
for the year ended December 31, 2006 do not reflect the
50 MBbls and 119 MMcf produced by the oil and natural
gas properties acquired in that transaction from January 1,
2006 to March 15, 2006. For the year ended
December 31, 2006, Legacy recorded $9.3 million of net
gains on oil and natural gas swaps comprised of realized losses
of $0.3 million from net cash settlements of oil and
natural gas swap contracts and net unrealized gains of
$9.6 million. Legacy had unrealized net gains from its oil
swaps because the fixed price of its oil swap contracts were
above the NYMEX index prices at December 31, 2006. As a
point of reference, the NYMEX price for light sweet crude oil
for the near-month close at December 31, 2006 was $61.05
per Bbl, a price which is less than the average contract prices
of Legacys outstanding oil swap contracts. Legacy had
unrealized net gains from its natural gas swaps because the
fixed prices of its natural gas swap contracts were above the
NYMEX index prices at December 31, 2006. As a point of
reference, the NYMEX price for natural gas for the near-month
close at December 31, 2006 was $6.30 per MMbtu, a price
which is less than the average contract prices of Legacys
outstanding natural gas swap contracts. For the year ended
December 31, 2005, Legacy recorded $6.2 million of net
losses on oil swaps comprised of a realized loss of
$3.5 million from net cash settlements of oil swap
contracts and a net unrealized loss of $2.6 million. There
were no settlements on natural gas swaps during the year ended
December 31, 2005. Unrealized gains and losses represent a
current period mark-to-market adjustment for commodity
derivatives which will be settled in future periods.
Legacys oil and natural gas production expenses, excluding
production and other taxes, increased to $15.9 million
($14.28 per Boe) for the year ended December 31, 2006, from
$6.4 ($12.14 per Boe) million for the year ended
December 31, 2005. Production expenses increased primarily
because of (i) $3.6 million related to the PITCO
acquisition, (ii) $3.7 million related to the Legacy
Formation, (iii) $2.2 million related to the South
Justis, Farmer Field and Kinder Morgan acquisitions and
(iv) increased production and increased cost of services
and certain operating costs that are directly related to higher
commodity prices, particularly the cost of electricity, which
powers artificial lift equipment and pumps involved in the
production of oil.
Legacys production and other taxes were $3.7 million
and $1.6 million for the years ended December 31, 2006
and 2005, respectively. Production and other taxes increased
primarily because of (i) approximately $0.8 million of
taxes related to the PITCO Acquisition,
(ii) $0.9 million of taxes related to the Legacy
Formation and (iii) higher commodity prices in the 2006
period.
Legacys general and administrative expenses were
$3.7 million and $1.4 million for the years ended
December 31, 2006 and 2005, respectively. General and
administrative expenses increased approximately
$2.1 million between periods primarily due to increased
employee costs related to business expansion and approximately
$250,000 of costs incurred in connection with our private equity
offering.
Legacys depletion, depreciation, amortization and
accretion expense, or DD&A, was $18.4 million and
$2.3 million for the years ended December 31, 2006 and
2005, respectively, reflecting primarily $7.3 million of
DD&A related to the PITCO acquisition, $6.8 million to
the Legacy Formation and $1.0 million to recent
acquisitions.
Impairment expense was $16.1 million for the year ended
December 31, 2006 involving 41 separate producing fields,
due primarily to the decline in oil and natural gas prices from
the dates at which the purchase prices for the PITCO acquisition
and the Legacy Formation were allocated among the purchased
properties. As a point of reference, the NYMEX closing price for
oil was $61.05 per Bbl at December 31, 2006, as compared to
$66.63 per Bbl on March 31, 2006 at the time of the Legacy
Formation and $66.24 per Bbl on September 30, 2005 at the
time of the PITCO acquisition. As a point of reference, the
NYMEX closing price for natural gas was $6.30 per MMbtu at
December 31, 2006, as compared to $7.21 per MMbtu on
March 31, 2006 at the time of the Legacy Formation and
$13.92 per MMbtu on September 30, 2005 at the time of the
PITCO acquisition.
40
Legacy recorded interest income of $129,712 for the year ended
December 31, 2006 and $185,308 for the years ended
December 31, 2005. The decrease of $55,596 is a result of
lower average cash balances for the current period.
Interest expense was $6.6 million and $1.6 million for
the years ended December 31, 2006 and 2005, respectively,
reflecting higher average borrowings and higher average interest
rates in the current period. Legacy borrowed $67.5 million
to fund the PITCO acquisition and $65.8 million under its
new revolving credit facility at the close of the Legacy
Formation.
Legacy recorded equity in loss of partnership of $317,788 and
$495,295 for the years ended December 31, 2006 and 2005,
respectively. In both periods, Legacy recorded equity in loss of
partnership related to its investment in MBN Management, LLC,
which was formed in July, 2005. Legacy did not acquire any
interest in MBN Management, LLC as part of the Legacy Formation.
Accordingly, such losses will not be incurred in the future.
Capital
Resources and Liquidity
Legacys primary sources of capital and liquidity have been
proceeds from bank borrowings, cash flow from operations, its
private offering in March 2006, its initial public offering in
January 2007 and its private offering in November 2007. To date,
Legacys primary use of capital has been for the
acquisition and development of oil and natural gas properties.
During the year ended December 31, 2006, Legacy cancelled
(before their original settlement date) a portion of its NYMEX
oil swaps covering periods in 2007 and 2008 and realized a loss
of $4.0 million. As a result, Legacys working capital
was reduced by $4.0 million. During the year ended
December 31, 2005, Legacy cancelled (before their original
settlement date) a portion of its NYMEX WTI oil swaps covering
periods in 2006 and realized a loss of $2.0 million.
Legacy, through its ownership of MBN Properties LP, paid a
$0.8 million premium for an option to enter into a $55.00
per Bbl oil swap related to the PITCO acquisition that was not
exercised. As a result, Legacys working capital was
reduced by $2.8 million at December 31, 2005.
As we pursue growth, we continually monitor the capital
resources available to us to meet our future financial
obligations and planned capital expenditures. Our future success
in growing reserves and production will be highly dependent on
capital resources available to us and our success in acquiring
and exploiting additional reserves. We actively review
acquisition opportunities on an ongoing basis. If we were to
make significant additional acquisitions for cash, we would need
to borrow additional amounts under our revolving credit
facility, if available, or obtain additional debt or equity
financing. Our credit facility imposes certain restrictions on
our ability to obtain additional debt financing. Based upon
current oil and natural gas price expectations for the year
ending December 31, 2008, we anticipate that our cash on
hand, cash flow from operations and available borrowing capacity
under our credit facility will provide us sufficient working
capital to meet our planned capital expenditures of
$18.2 million and planned cash distributions of
$53.5 million, which reflects the $13.4 million of
distributions paid in the first quarter of 2008 and
$13.4 million of planned distributions during each of the
second, third and fourth quarters of 2008. Please read
Financing Activities Our Revolving
Credit Facility.
Cash Flow
from Operations
Legacys net cash provided by operating activities was
$57.1 million and $29.6 million for the year ended
December 31, 2007 and 2006, respectively, with the 2007
period being favorably impacted by higher sales volumes and
realized oil and natural gas prices, partially offset by higher
expenses.
Legacys net cash provided by operating activities was
$29.6 million and $14.4 million for the years ended
December 31, 2006 and 2005, respectively, with the 2006
period being favorably impacted by higher sales volumes and
realized oil and natural gas prices, partially offset by higher
expenses.
Our cash flow from operations is subject to many variables, the
most significant of which is the volatility of oil and natural
gas prices. Oil and natural gas prices are determined primarily
by prevailing market conditions, which are dependent on regional
and worldwide economic activity, weather and other factors
beyond our control. Our future cash flow from operations will
depend on our ability to maintain and increase production
through acquisitions and development projects, as well as the
prices of oil and natural gas.
41
We enter into oil, NGL and natural gas derivatives to reduce the
impact of oil, NGL and natural gas price volatility on our
operations. Currently, we use swaps to offset price volatility
on NYMEX oil, NGL and natural gas prices, which do not include
the additional net discount that we typically realize in the
Permian Basin. At December 31, 2007, we had in place oil,
NGL and natural gas swaps covering significant portions of our
estimated 2008 through 2012 oil, NGL and natural gas production.
As of March 11, 2008 we had derivatives covering
approximately 73% of our expected oil, NGL and natural gas
production for 2008. As of March 11, 2008 we had also
entered into derivative contracts covering approximately 54% of
our expected oil, NGL and natural gas production for 2009
through 2012 from existing total proved reserves.
By removing the price volatility on our cash flows from a
significant portion of our oil, NGL and natural gas production,
we have mitigated, but not eliminated, the potential effects of
changing prices on our cash flow from operations for those
periods. While mitigating negative effects of falling commodity
prices, these derivative contracts also limit the benefits we
would receive from increases in commodity prices. It is our
policy to enter into derivative contracts only with
counterparties that are major, creditworthy financial
institutions deemed by management as competent and competitive
market makers.
The following tables summarize, for the periods indicated, our
oil and natural gas swaps as of March 11, 2008 in place
through December 31, 2012. We use swaps as our mechanism
for hedging commodity prices whereby we pay the counterparty
floating prices and receive fixed prices from the counterparty,
which serves to hedge the floating prices we are paid by
purchasers of our oil and natural gas. These transactions are
settled based upon the NYMEX price of oil at Cushing, Oklahoma,
and NYMEX price of natural gas at Henry Hub on the average of
the three final trading days of the month and settlement occurs
on the fifth day of the production month.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual
|
|
|
Average
|
|
|
Price
|
|
Calendar Year
|
|
Volumes (Bbls)
|
|
|
Price per Bbl
|
|
|
Range per Bbl
|
|
|
2008
|
|
|
1,135,549
|
|
|
$
|
70.39
|
|
|
$
|
62.25 - $87.65
|
|
2009
|
|
|
1,052,413
|
|
|
$
|
68.70
|
|
|
$
|
61.05 - $87.65
|
|
2010
|
|
|
980,645
|
|
|
$
|
67.44
|
|
|
$
|
60.15 - $87.65
|
|
2011
|
|
|
755,040
|
|
|
$
|
72.22
|
|
|
$
|
67.33 - $87.65
|
|
2012
|
|
|
633,600
|
|
|
$
|
72.33
|
|
|
$
|
67.72 - $87.65
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual
|
|
|
Average
|
|
|
Price
|
|
Calendar Year
|
|
Volumes (MMBtu)
|
|
|
Price per MMBtu
|
|
|
Range per MMBtu
|
|
|
2008
|
|
|
2,725,170
|
|
|
$
|
8.09
|
|
|
$
|
6.85 - $10.58
|
|
2009
|
|
|
2,524,670
|
|
|
$
|
7.96
|
|
|
$
|
6.85 - $10.18
|
|
2010
|
|
|
2,245,955
|
|
|
$
|
7.71
|
|
|
$
|
6.85 - $ 9.73
|
|
2011
|
|
|
956,824
|
|
|
$
|
7.30
|
|
|
$
|
6.85 - $ 7.57
|
|
2012
|
|
|
651,636
|
|
|
$
|
7.25
|
|
|
$
|
6.85 - $ 7.57
|
|
In July 2006, we entered into basis swaps to receive floating
NYMEX prices less a fixed basis differential and pay prices
based on the floating Waha index, a natural gas hub in West
Texas. The prices that we receive for our natural gas sales
follow Waha more closely than NYMEX. The basis swaps thereby
provide a better match between our natural gas sales and the
settlement payments on our natural gas swaps. The following
table summarizes, for the periods indicated, our NYMEX basis
swaps as of March 11, 2008 in place through
December 31, 2010.
|
|
|
|
|
|
|
|
|
|
|
Annual
|
|
|
Basis
|
|
Calendar Year
|
|
Volumes (MMBtu)
|
|
|
Range per Mcf
|
|
|
2008
|
|
|
1,422,000
|
|
|
$
|
(0.84
|
)
|
2009
|
|
|
1,320,000
|
|
|
$
|
(0.68
|
)
|
2010
|
|
|
1,200,000
|
|
|
$
|
(0.57
|
)
|
On March 30, 2007, we entered into natural gas liquids
swaps to hedge the impact of volatility in the spot prices of
natural gas liquids. On September 7, 2007, we entered into
additional natural gas liquids swaps. These swaps hedge the spot
prices for ethane, propane, iso-butane, normal butane and
natural gasoline tracked on the Mont
42
Belvieu, Non-Tet OPIS exchange. The following table summarizes,
for the periods indicated, our Mont Belvieu, Non-Tet OPIS
natural gas liquids swaps as of March 11, 2008 in place
through December 31, 2009.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual
|
|
|
Average
|
|
|
Price
|
|
Calendar Year
|
|
Volumes (Gal)
|
|
|
Price per Gal
|
|
|
Range per Gal
|
|
|
2008
|
|
|
6,458,004
|
|
|
$
|
1.27
|
|
|
$
|
0.66 - $1.62
|
|
2009
|
|
|
2,265,480
|
|
|
$
|
1.15
|
|
|
$
|
1.15
|
|
On March 13, 2008, we entered into additional oil and
natural gas swap contracts as described in Note 18
Subsequent Events.
Investing
Activities Acquisitions and Capital
Expenditures
Legacys cash capital expenditures were $196.0 million
for the year ended December 31, 2007. The total includes
$28.5 million, $5.2 million, $14.8 million,
$13.5 million, $20.9 million, $62.1 million and
$13.5 million for the purchase of producing oil and natural
gas properties in the Binger, Ameristate, TSF, Raven Shenandoah,
Raven OBO, TOC and Summit Acquisitions, respectively. The
balance was expended in smaller individual acquisitions and
development projects.
Legacys capital expenditures were $55.9 million and
$66.9 million for the years ended December 31, 2006
and 2005, respectively. The total for the year ended
December 31, 2006 includes $7.7 million paid to three
charitable foundations in the Legacy formation for oil and
natural gas properties, $8.9 million, $5.6 million and
$17.2 million for the purchase of producing oil and natural
gas properties in the South Justis Unit from Henry Holding, LP,
the Farmer Field from Larron Oil Corporation and various oil and
natural gas properties from Kinder Morgan, respectively, and
$7.0 million of capitalized operating rights related to the
South Justis Unit. The balance was invested in development
projects.
We currently anticipate that our drilling budget, which
predominantly consists of drilling, re-completion and
re-fracture stimulation projects will be $18.2 million for
the year ending December 31, 2008. Our borrowing capacity
under our revolving credit facility is $84.4 million as of
March 14, 2008. The amount and timing of our capital
expenditures is largely discretionary and within our control,
with the exception of certain projects managed by other
operators. If oil and natural gas prices decline below levels we
deem acceptable, we may defer a portion of our planned capital
expenditures until later periods. Accordingly, we routinely
monitor and adjust our capital expenditures in response to
changes in oil and natural gas prices, drilling and acquisition
costs, industry conditions and internally generated cash flow.
Matters outside our control that could affect the timing of our
capital expenditures include obtaining required permits and
approvals in a timely manner and the availability of rigs and
labor crews. Based upon current oil and natural gas price
expectations for the year ending December 31, 2008, we
anticipate that we will have sufficient sources of working
capital, including our cash flow from operations and available
borrowing capacity under our credit facility, to meet our cash
obligations including our planned capital expenditures of
$18.2 million and planned cash distributions of
$53.5 million during the year ending December 31,
2008. However, future cash flows are subject to a number of
variables, including the level of oil and natural gas production
and prices. There can be no assurance that operations and other
capital resources will provide cash in sufficient amounts to
maintain planned levels of capital expenditures.
Financing
Activities
Our
Revolving Credit Facility
At the closing of our private equity offering on March 15,
2006, we entered into a four-year, $300 million revolving
credit facility with BNP Paribas as administrative agent.
Borrowings under the facility are due on March 15, 2010. On
October 24, 2007, we entered into the third amendment to
the revolving credit facility with BNP Paribas, which increased
the maximum credit amount to $500 million from
$300 million. Our obligations under the credit facility are
secured by mortgages on more than 80% of our oil and gas
properties as well as a pledge of all of our ownership interests
in our operating subsidiaries. The amount available for
borrowing at any one time is limited to the borrowing base,
which was initially set at $130 million and increased to
$225 million in the third amendment dated October 24,
2007. The borrowing base is subject to semi-annual
re-determinations on April 1 and October 1 of each year.
Additionally, either Legacy or the lenders may, once during each
calendar year, elect to re-
43
determine the borrowing base between scheduled
re-determinations. We also have the right, once during each
calendar year, to re-determine the borrowing base upon the
proposed acquisition of certain oil and gas properties where the
purchase price is greater than 10% of the borrowing base. Any
increase in the borrowing base requires the consent of all the
lenders and any decrease in the borrowing base must be approved
by the lenders holding
662/3%
of the outstanding aggregate principal amounts of the loans or
participation interests in letters of credit issued under the
credit facility. If the required lenders do not agree on an
increase or decrease, then the borrowing base will be the
highest borrowing base acceptable to the lenders holding
662/3%
of the outstanding aggregate principal amounts of the loans or
participation interests in letters of credit issued under the
credit facility so long as it does not increase the borrowing
base then in effect. Outstanding borrowings in excess of the
borrowing base must be prepaid, and, if mortgaged properties
represent less than 80% of total value of oil and gas properties
evaluated in the most recent reserve report, we must pledge
other oil and natural gas properties as additional collateral.
We may elect that borrowings be comprised entirely of alternate
base rate (ABR) loans or Eurodollar loans. Interest on the loans
is determined as follows:
|
|
|
|
|
with respect to ABR loans, the alternate base rate equals the
higher of the prime rate or the Federal funds effective rate
plus 0.50%, plus an applicable margin between 0% and
0.25%, or
|
|
|
|
with respect to any Eurodollar loans, the London inter-bank
rate, or LIBOR, plus an applicable margin between 1.00% and
1.75% per annum.
|
Interest is generally payable quarterly for ABR loans and on the
last day of the applicable interest period for any Eurodollar
loans.
Our revolving credit facility also contains various covenants
that limit our ability to:
|
|
|
|
|
incur indebtedness;
|
|
|
|
enter into certain leases;
|
|
|
|
grant certain liens;
|
|
|
|
enter into certain swaps;
|
|
|
|
make certain loans, acquisitions, capital expenditures and
investments;
|
|
|
|
make distributions other than from available cash;
|
|
|
|
merge, consolidate or allow any material change in the character
of its business; or
|
|
|
|
engage in certain asset dispositions, including a sale of all or
substantially all of our assets.
|
Our credit facility also contains covenants that, among other
things, require us to maintain specified ratios or conditions as
follows:
|
|
|
|
|
consolidated net income plus interest expense, income taxes,
depreciation, depletion, amortization and other similar charges
excluding unrealized gains and losses under
SFAS No. 133, minus all non-cash income added to
consolidated net income, and giving pro forma effect to any
acquisitions or capital expenditures, to interest expense of not
less than 2.5 to 1.0; and
|
|
|
|
consolidated current assets, including the unused amount of the
total commitments, to consolidated current liabilities of not
less than 1.0 to 1.0, excluding non-cash assets and liabilities
under SFAS No. 133, which includes the current portion
of oil, natural gas and interest rate swaps.
|
If an event of default exists under our revolving credit
facility, the lenders will be able to accelerate the maturity of
the credit agreement and exercise other rights and remedies.
Each of the following would be an event of default:
|
|
|
|
|
failure to pay any principal when due or any reimbursement
amount, interest, fees or other amount within certain grace
periods;
|
|
|
|
a representation or warranty is proven to be incorrect when made;
|
44
|
|
|
|
|
failure to perform or otherwise comply with the covenants or
conditions contained in the credit agreement or other loan
documents, subject, in certain instances, to certain grace
periods;
|
|
|
|
default by us on the payment of any other indebtedness in excess
of $1.0 million, or any event occurs that permits or causes
the acceleration of the indebtedness;
|
|
|
|
bankruptcy or insolvency events involving us or any of our
subsidiaries;
|
|
|
|
the loan documents cease to be in full force and effect our
failing to create a valid lien, except in limited circumstances;
|
|
|
|
a change of control, which will occur upon (i) the
acquisition by any person or group of persons of beneficial
ownership of more than 35% of the aggregate ordinary voting
power of our equity securities, (ii) the first day on which
a majority of the members of the board of directors of our
general partner are not continuing directors (which is generally
defined to mean members of our board of directors as of
March 15, 2006 and persons who are nominated for election
or elected to our general partners board of directors with
the approval of a majority of the continuing directors who were
members of such board of directors at the time of such
nomination or election), (iii) the direct or indirect sale,
transfer or other disposition in one or a series of related
transactions of all or substantially all of the properties or
assets (including equity interests of subsidiaries) of us and
our subsidiaries to any person, (iv) the adoption of a plan
related to our liquidation or dissolution or (v) Legacy
Reserves GP, LLC ceasing to be our sole general partner;
|
|
|
|
the entry of, and failure to pay, one or more adverse judgments
in excess of $1.0 million or one or more non-monetary
judgments that could reasonably be expected to have a material
adverse effect and for which enforcement proceedings are brought
or that are not stayed pending appeal; and
|
|
|
|
specified ERISA events relating to our employee benefit plans
that could reasonably be expected to result in liabilities in
excess of $1,000,000 in any year.
|
Off-Balance
Sheet Arrangements
None.
Contractual
Obligations
A summary of our contractual obligations as of December 31,
2007 is provided in the following table.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Obligations Due in Period
|
|
Contractual Obligations
|
|
2008
|
|
|
2009-2010
|
|
|
2011-2012
|
|
|
Thereafter
|
|
|
Total
|
|
|
Long-term debt(a)
|
|
$
|
|
|
|
$
|
110,000,000
|
|
|
$
|
|
|
|
$
|
|
|
|
$
|
110,000,000
|
|
Interest on long-term debt(b)
|
|
|
7,150,000
|
|
|
|
8,599,589
|
|
|
|
|
|
|
|
|
|
|
|
15,749,589
|
|
Commodity derivatives(c)
|
|
|
26,182,579
|
|
|
|
38,279,240
|
|
|
|
17,240,613
|
|
|
|
569,068
|
|
|
|
82,271,500
|
|
Interest rate derivatives(c)
|
|
|
259,581
|
|
|
|
1,067,310
|
|
|
|
168,871
|
|
|
|
|
|
|
|
1,495,762
|
|
Management Compensation(d)
|
|
|
1,060,000
|
|
|
|
2,120,000
|
|
|
|
2,120,000
|
|
|
|
|
|
|
|
5,300,000
|
|
Office Lease
|
|
|
202,156
|
|
|
|
416,645
|
|
|
|
167,237
|
|
|
|
|
|
|
|
786,038
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total contractual cash obligations
|
|
$
|
34,854,316
|
|
|
$
|
160,482,784
|
|
|
$
|
19,696,721
|
|
|
$
|
569,068
|
|
|
$
|
215,602,889
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
Represents amounts outstanding under our revolving credit
facility as of December 31, 2007. |
|
(b) |
|
Based upon our interest rate of 6.50% under our revolving credit
facility as of December 31, 2007. |
|
(c) |
|
Derivative obligations represent net liabilities for derivatives
that were valued as of December 31, 2007, the ultimate
settlement of which are unknown because they are subject to
continuing market risk. Please read Item 7A.
Quantitative and Qualitative Disclosure about Market Risk
and Note 9 of Notes to Consolidated Financial Statements
included in Item 8. Financial Statements and
Supplementary Data for additional information regarding
our derivative obligations. |
45
|
|
|
(d) |
|
Does not include any liability associated with management
compensation subsequent to the
2011-2012
period as there is no estimated termination date of the
employment agreements. |
Critical
Accounting Policies and Estimates
The discussion and analysis of our financial condition and
results of operations is based upon the consolidated financial
statements, which have been prepared in accordance with
accounting principles generally accepted in the United States.
The preparation of these financial statements requires us to
make estimates and assumptions that affect the reported amounts
of assets, liabilities, revenues and expenses, and related
disclosure of contingent assets and liabilities. Certain
accounting policies involve judgments and uncertainties to such
an extent that there is a reasonable likelihood that materially
different amounts could have been reported under different
conditions, or if different assumptions had been used. Estimates
and assumptions are evaluated on a regular basis. Legacy based
its estimates on historical experience and various other
assumptions that are believed to be reasonable under the
circumstances, the results of which form the basis for making
judgments about the carrying values of assets and liabilities
that are not readily apparent from other sources. Actual results
may differ from these estimates and assumptions used in
preparation of the financial statements. Changes in these
estimates and assumptions could materially affect our financial
position, results of operations or cash flows. Management
considers an accounting estimate to be critical if:
|
|
|
|
|
it requires assumptions to be made that were uncertain at the
time the estimate was made, and
|
|
|
|
changes in the estimate or different estimates that could have
been selected could have a material impact on our consolidated
results of operations or financial condition.
|
Please read Note 1 of the Notes to the Consolidated
Financial Statements for a detailed discussion of all
significant accounting policies that we employ and related
estimates made by management.
Nature of Critical Estimate Item: Oil and
Natural Gas Reserves Our estimate of proved reserves
is based on the quantities of oil and gas which geological and
engineering data demonstrate, with reasonable certainty, to be
recoverable in future years from known reservoirs under existing
economic and operating conditions. LaRoche Petroleum
Consultants, Ltd., prepares a reserve and economic evaluation of
all our properties in accordance with SEC guidelines on a lease,
unit or
well-by-well
basis, depending on the availability of well-level production
data. The accuracy of our reserve estimates is a function of
many factors including the following: the quality and quantity
of available data, the interpretation of that data, the accuracy
of various mandated economic assumptions, and the judgments of
the individuals preparing the estimates. For example, we must
estimate the amount and timing of future operating costs,
severance taxes, development costs, and workover costs, all of
which may in fact vary considerably from actual results. In
addition, as prices and cost levels change from year to year,
the economics of producing the reserves may change and therefore
the estimate of proved reserves also may change. Any significant
variance in these assumptions could materially affect the
estimated quantity and value of our reserves. Despite the
inherent imprecision in these engineering estimates, our
reserves are used throughout our financial statements. Reserves
and their relation to estimated future net cash flows impact our
depletion and impairment calculations. As a result, adjustments
to depletion rates are made concurrently with changes to reserve
estimates.
Assumptions/Approach Used: Units-of-production
method to deplete our oil and natural gas properties
The quantity of reserves could significantly impact our
depletion expense. Any reduction in proved reserves without a
corresponding reduction in capitalized costs will increase the
depletion rate.
Effect if Different Assumptions
Used: Units-of-production method to deplete our
oil and natural gas properties A 10% increase or
decrease in reserves would have decreased or increased,
respectively, our depletion expense for the year ended
December 31, 2007 by approximately 10%.
Nature of Critical Estimate Item: Asset
Retirement Obligations We have certain obligations
to remove tangible equipment and restore land at the end of oil
and gas production operations. Our removal and restoration
obligations are primarily associated with plugging and
abandoning wells. We adopted Statement of Financial Accounting
Standards (SFAS) No. 143, Accounting for Asset
Retirement Obligations effective January 1, 2003.
SFAS No. 143 significantly changed the method of
accruing for costs an entity is legally obligated to incur
related to the retirement of fixed assets (asset
retirement obligations or ARO). Primarily,
SFAS No. 143 requires us to
46
estimate asset retirement costs for all of our assets, adjust
those costs for inflation to the forecast abandonment date,
discount that amount using a credit-adjusted-risk-free rate back
to the date we acquired the asset or obligation to retire the
asset and record an ARO liability in that amount with a
corresponding addition to our asset value. When new obligations
are incurred, i.e. a new well is drilled or acquired, we add a
layer to the ARO liability. We then accrete the liability layers
quarterly using the applicable period-end effective
credit-adjusted-risk-free rates for each layer. Should either
the estimated life or the estimated abandonment costs of a
property change materially upon our quarterly review, a new
calculation is performed using the same methodology of taking
the abandonment cost and inflating it forward to its abandonment
date and then discounting it back to the present using our
credit-adjusted-risk-free rate. The carrying value of the asset
retirement obligation is adjusted to the newly calculated value,
with a corresponding offsetting adjustment to the asset
retirement cost. Thus, abandonment costs will almost always
approximate the estimate. When well obligations are relieved by
sale of the property or plugging and abandoning the well, the
related liability and asset costs are removed from our balance
sheet.
Assumptions/Approach Used: Estimating the
future asset removal costs is difficult and requires management
to make estimates and judgments because most of the removal
obligations are many years in the future and contracts and
regulations often have vague descriptions of what constitutes
removal. Asset removal technologies and costs are constantly
changing, as are regulatory, political, environmental, safety
and public relations considerations. Inherent in the estimate of
the present value calculation of our AROs are numerous
assumptions and judgments including the ultimate settlement
amounts, inflation factors, credit-adjusted-risk-free-rates,
timing of settlement, and changes in the legal, regulatory,
environmental and political environments.
Effect if Different Assumptions Used: Since
there are so many variables in estimating AROs, we attempt to
limit the impact of managements judgment on certain of
these variables by developing a standard cost estimate based on
historical costs and industry quotes updated annually. Unless we
expect a wells plugging to be significantly different than
a normal abandonment, we use this estimate. The resulting
estimate, after application of a discount factor and some
significant calculations, could differ from actual results,
despite our efforts to make an accurate estimate. We engage
independent engineering firms to evaluate our properties
annually. We use the remaining estimated useful life from the
year-end reserve report by our independent reserve engineers in
estimating when abandonment could be expected for each property.
On an annual basis we evaluate our latest estimates against
actual abandonment costs incurred. For the year ended
December 31, 2007, actual abandonment costs materially
exceeded our previous estimates. As a result, we revised future
estimated costs to reflect these higher actual costs. We expect
to see our calculations impacted significantly if interest rates
continue to rise, as the credit-adjusted-risk-free rate is one
of the variables used on a quarterly basis.
Nature of Critical Estimate Item: Derivative
Instruments and Hedging Activities We periodically
use derivative financial instruments to achieve a more
predictable cash flow from our oil, NGL and natural gas
production and interest expense by reducing our exposure to
price fluctuations and interest rate changes. Currently, these
transactions are swaps whereby we exchange our floating price
for our oil, NGL and natural gas for a fixed price and floating
interest rates for fixed rates with qualified and creditworthy
counterparties. Our existing oil, NGL, natural gas and interest
rate swaps are with members of our lending group which enables
us to avoid margin calls for out-of-the money mark-to-market
positions.
We do not specifically designate derivative instruments as cash
flow hedges, even though they reduce our exposure to changes in
oil, NGL and natural gas prices and interest rate changes.
Therefore, the mark-to-market of these instruments is recorded
in current earnings. While we are not internally preparing an
estimate of the current market value of these derivative
instruments, we use market value statements from each of our
counterparties as the basis for these end-of-period
mark-to-market adjustments. When we record a mark-to-market
adjustment resulting in a loss in a current period, these
unrealized losses represent a current period mark-to-market
adjustment for commodity derivatives which will be settled in
future period. As shown in the tables above, we have hedged a
significant portion of our future production through 2012.
Taking into account the mark-to-market liabilities and assets
recorded as of December 31, 2007, the future cash
obligations table presented above shows the amounts which we
would expect to pay the counterparties over the time periods
shown. As oil and gas prices rise and fall, our future cash
obligations related to these derivatives will rise and fall.
47
Consolidation
of Variable Interest Entity
FASB Interpretation (FIN) No. 46 (revised December
2003) Consolidation of Variable Interest Entities,
addresses how a business enterprise should evaluate whether it
has a controlling financial interest in an entity through means
other than voting rights and, accordingly, should consolidate
the entity. Through March 15, 2006 MBN Properties LP
was a variable interest entity since MBN Properties LP required
additional subordinated financial support to commence its
activities. Legacy consolidated MBN Properties LP as a variable
interest entity under FASB FIN 46R because it was the
primary beneficiary of MBN Properties LP under the expected
losses test of paragraph 14 of FIN 46R. While MBN
Management, LLC is a variable interest entity, through
March 15, 2006 it was accounted for by Legacy utilizing the
equity method since no entity was the primary beneficiary.
Legacys non-controlling income of $538 for the year ended
December 31, 2005 represents the loss of MBN Properties LP
attributable to the other owners equity interests. As we
have acquired all of MBN Properties LPs properties in the
formation transactions on March 15, 2006, after that date
there are no remaining non-controlling interests related to MBN
Properties LP. On April 16, 2007, as a part of the Binger
Acquisition, Legacy acquired a 50% non-controlling interest in
BOL. While BOL is a variable interest entity, it was accounted
for by Legacy utilizing the equity method since no entity was
the primary beneficiary.
Recently
Issued Accounting Pronouncements
In September 2006, the FASB issued Statement of Financial
Accounting Standards No. 157, Fair Value Measurements.
Statement No. 157 defines fair value as used in
numerous accounting pronouncements, establishes a framework for
measuring fair value in generally accepted account principles
and expands disclosure related to the use of fair value measures
in financial statements. The Statement is to be effective for
Legacys financial statements issued in 2008. Although we
do not expect any impact to be significant the Statement will
affect fair value measurements we make after adoption.
In February 2007, the FASB issued Statement of Financial
Accounting Standards No. 159, The Fair Value Option for
Financial Assets and Financial Liabilities Including
an Amendment of FASB Statement No. 115. Statement
No. 159 permits entities to choose to measure certain
financial instruments and other items at fair value. The
objective is to improve financial reporting by providing
entities with the opportunity to mitigate volatility in reported
earnings caused by measuring related assets and liabilities
differently without having to apply complex hedge accounting
provisions. Unrealized gains and losses on any items for which
Legacy elects the fair value measurement option would be
reported in earnings. Statement No. 159 is effective for
fiscal years beginning after November 15, 2007. Legacy does
not expect to elect the fair value option for any eligible
financial instruments and other items.
In April 2007, the FASB issued FASB Staff Position
FIN 39-1,
Amendment of FASB Interpretation No. 39 (FSP
FIN 39-1).
FSP
FIN 39-1
clarifies that a reporting entity that is party to a master
netting arrangement can offset fair value amounts recognized for
the right to reclaim cash collateral (a receivable) or the
obligation to return cash collateral (a payable) against fair
value amounts recognized for derivative instruments that have
been offset under the same master netting arrangement. FSP
FIN 39-1
is effective for financial statements issued for fiscal years
beginning after November 15, 2007. Adoption of FSP
FIN 39-1
is not expected to have a material impact on our consolidated
financial statements.
In December 2007, the FASB issued SFAS No. 141
(revised 2007), Business Combinations
(SFAS 141(R)), which replaces FASB
Statement No. 141. SFAS 141(R) establishes principles
and requirements for how an acquirer recognizes and measures in
its financial statements the identifiable assets acquired, the
liabilities assumed, any
non-controlling
interest in the acquiree and the goodwill acquired. The
Statement also establishes disclosure requirements that will
enable users to evaluate the nature and financial effects of the
business combination. SFAS 141(R) is effective for
acquisitions that occur in an entitys fiscal year that
begins after December 15, 2008, which will be Legacys
fiscal year 2009. The impact, if any, will depend on the nature
and size of business combinations we consummate after the
effective date.
In December 2007, the FASB issued SFAS No. 160,
Non-controlling Interests in Consolidated Financial
Statements an amendments of ARB No. 51
(SFAS 160). SFAS 160 requires that
accounting and reporting for minority interests will be
re-characterized as non-controlling interests and classified as
a component of equity. SFAS 160 also establishes reporting
requirements that provide sufficient disclosures that clearly
identify and
48
distinguish between the interests of the parent and the
interests of the non-controlling owners. SFAS 160 applies
to all entities that prepare consolidated financial statements,
except not-for-profit organizations, but will affect only those
entities that have an outstanding non-controlling interest in
one or more subsidiaries or that deconsolidate a subsidiary.
This statement is effective as of the beginning of an
entitys first fiscal year beginning after
December 15, 2008, which will be Legacys fiscal year
2009. Based upon the December 31, 2007 balance sheet, the
statement would have no impact.
|
|
ITEM 7A.
|
QUANTITATIVE
AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK
|
The primary objective of the following information is to provide
forward-looking quantitative and qualitative information about
our potential exposure to market risks. The term market
risk refers to the risk of loss arising from adverse
changes in oil and natural gas prices and interest rates. The
disclosures are not meant to be precise indicators of expected
future losses, but rather indicators of reasonably possible
losses. This forward-looking information provides indicators of
how we view and manage our ongoing market risk exposures. All of
our market risk sensitive instruments were entered into for
purposes other than speculative trading.
Commodity
Price Risk
Our major market risk exposure is in the pricing applicable to
our oil and natural gas production. Realized pricing is
primarily driven by the spot market prices applicable to our
natural gas production and the prevailing price for crude oil.
Pricing for oil and natural gas has been volatile and
unpredictable for several years, and we expect this volatility
to continue in the future. The prices we receive for production
depend on many factors outside of our control, such as the
strength of the global economy.
We periodically enter into and anticipate entering into hedging
arrangements with respect to a portion of our projected oil and
natural gas production through various transactions that hedge
the future prices received. These transactions may include price
swaps whereby we will receive a fixed price for our production
and pay a variable market price to the contract counterparty.
Additionally, we may enter into put options, whereby we pay a
premium in exchange for the right to receive a fixed price at a
future date. At the settlement date we receive the excess, if
any, of the fixed floor over the floating rate. These hedging
activities are intended to support oil and natural gas prices at
targeted levels and to manage our exposure to oil and natural
gas price fluctuations. We do not hold or issue derivative
instruments for speculative trading purposes.
As of December 31, 2007, the fair market value of
Legacys derivative positions was a net liability of
$83.8 million. As of December 31, 2006, the fair
market value of Legacys derivative positions was a net
asset of $3.1 million. The oil, NGL and natural gas swaps
for 2008 through December 31, 2012 are tabulated in the
table presented above under Cash Flow from
Operations.
If oil prices decline by $1.00 per Bbl, then the standardized
measure of our combined proved reserves as of December 31,
2007 would decline from $690.5 million to
$681.4 million, or 1.3%. If natural gas prices decline by
$0.10 per Mcf, then the standardized measure of our combined
proved reserves as of December 31, 2007 would decline from
$690.5 million to $688.6 million, or 0.3%.
Interest
Rate Risks
At December 31, 2007, Legacy had debt outstanding of
$110 million, which incurred interest at floating rates in
accordance with its revolving credit facility and the
subordinated notes payable. The average annual interest rate
incurred by Legacy for year ended December 31, 2007 was
7.56%. A 1% increase in LIBOR on Legacys outstanding debt
as of December 31, 2007 would result in an estimated
$0.56 million increase in annual interest expense as Legacy
has entered into interest rate swaps to hedge the volatility of
interest rates through November of 2011 on $54 million of
floating rate debt to a weighted average fixed rate of 4.815%.
|
|
ITEM 8.
|
FINANCIAL
STATEMENTS AND SUPPLEMENTARY DATA
|
Our Consolidated Financial Statements and supplementary
financial data are included in this annual report on
Form 10-K
beginning on
page F-1.
49
|
|
ITEM 9.
|
CHANGES
IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND
FINANCIAL DISCLOSURE
|
None.
|
|
ITEM 9A(T).
|
CONTROLS
AND PROCEDURES
|
We maintain disclosure controls and procedures (as defined in
Rules 13a-15(e)
and
15d-15(e)
promulgated under the Securities Exchange Act of 1934, or the
Exchange Act) that are designed to ensure that
information required to be disclosed in Exchange Act reports is
recorded, processed, summarized, and reported within the time
periods specified in the rules and forms of the SEC and that
such information is accumulated and communicated to our
management, including our general partners Chief Executive
Officer and Chief Financial Officer, as appropriate, to allow
timely decisions regarding required disclosure. Any controls and
procedures, no matter how well designed and operated, can
provide only reasonable assurance of achieving the desired
control objectives.
Our management, with the participation of our general
partners Chief Executive Officer and Chief Financial
Officer, has evaluated the effectiveness of the design and
operation of our disclosure controls and procedures as of
December 31, 2007. Based upon that evaluation and subject
to the foregoing, our general partners Chief Executive
Officer and Chief Financial Officer concluded that our
disclosure controls and procedures were effective to accomplish
their objectives.
Our general partners Chief Executive Officer and Chief
Financial Officer do not expect that our disclosure controls or
our internal controls will prevent all error and all fraud. The
design of a control system must reflect the fact that there are
resource constraints and the benefit of controls must be
considered relative to their cost. Because of the inherent
limitations in all control systems, no evaluation of controls
can provide absolute assurance that we have detected all of our
control issues and all instances of fraud, if any. The design of
any system of controls also is based partly on certain
assumptions about the likelihood of future events and there can
be no assurance that any design will succeed in achieving our
stated goals under all potential future conditions.
There have been no changes in our internal control over
financial reporting that occurred during our fiscal quarter
ended December 31, 2007, that have materially affected, or
are reasonably likely to materially affect, our internal control
over financial reporting.
Managements
Annual Report on Internal Control over Financial
Reporting
Legacys management is responsible for establishing and
maintaining adequate internal control over financial reporting.
Legacys internal control over financial reporting is a
process designed under the supervision of our general
partners Chief Executive Officer and Chief Financial
Officer to provide reasonable assurance regarding the
reliability of financial reporting and the preparation of
Legacys financial statements for external purposes in
accordance with generally accepted accounting principles.
However, Legacys management does not represent that our
disclosure controls and procedures or internal controls over
financial reporting will prevent all error and all fraud. A
control system, no matter how well conceived and operated, can
provide only a reasonable, not an absolute, assurance that the
objectives of the control system are met.
As of December 31, 2007, management assessed the
effectiveness of Legacys internal control over financial
reporting based on the criteria for effective internal control
over financial reporting established in Internal
Control Integrated Framework, issued by the
Committee of Sponsoring Organizations of the Treadway
Commission. This assessment included design effectiveness and
operating effectiveness of internal controls over financial
reporting as well as the safeguarding of assets. Based on that
assessment, management determined that Legacy maintained
effective internal control over financial reporting as of
December 31, 2007, based on those criteria.
This annual report does not include an attestation report of
Legacys registered public accounting firm regarding the
internal control over financial reporting. Managements
report was not subject to attestation by Legacys
registered public accounting firm pursuant to temporary rules of
the Securities and Exchange Commission that permit Legacy to
provide only managements report in this annual report.
50
|
|
ITEM 9B.
|
OTHER
INFORMATION
|
None.
PART III
|
|
ITEM 10.
|
DIRECTORS,
EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
|
We intend to include the information required by this
Item 10 in Legacys definitive proxy statement for its
2008 annual meeting of unitholders under the heading
Election of Directors, Corporate
Governance and Section 16(a) Beneficial
Ownership Reporting Compliance, which information will be
incorporated herein by reference; such proxy statement will be
filed with the SEC no later than 120 days after
December 31, 2007.
|
|
ITEM 11.
|
EXECUTIVE
COMPENSATION
|
We intend to include information with respect to executive
compensation in Legacys definitive proxy statement for its
2008 annual meeting of unitholders under the heading
Executive Compensation, which information will be
incorporated herein by reference; such proxy statement will be
filed with the SEC not later than 120 days after
December 31, 2007.
|
|
ITEM 12.
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND
RELATED UNITHOLDER MATTERS
|
We intend to include information regarding Legacys
securities authorized for issuance under equity compensation
plans and ownership of Legacys outstanding securities in
Legacys definitive proxy statement for its 2008 annual
meeting of unitholders under the headings Equity
Compensation Plan Information and Security Ownership
of Certain Beneficial Owners and Management, respectively,
which information will be incorporated herein by reference; such
proxy statement will be filed with the SEC not later than
120 days after December 31, 2007.
|
|
ITEM 13.
|
CERTAIN
RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR
INDEPENDENCE
|
We intend to include the information regarding related party
transactions in Legacys definitive proxy statement for its
2008 annual meeting of unitholders under the headings
Corporate Governance and Certain Relationships
and Related Transactions, which information will be
incorporated herein by reference; such proxy statement will be
filed with the SEC not later than 120 days after
December 31, 2007.
|
|
ITEM 14.
|
PRINCIPAL
ACCOUNTANT FEES AND SERVICES
|
We intend to include information regarding principal accountant
fees and services in Legacys definitive proxy statement
for its 2008 annual meeting of unitholders under the heading
Independent Registered Public Accounting Firm, which
information will be incorporated herein by reference; such proxy
statement will be filed with the SEC not later than
120 days after December 31, 2007.
51
PART IV
|
|
ITEM 15.
|
EXHIBITS,
FINANCIAL STATEMENT SCHEDULES
|
(a)(1) and (2) Financial Statements
The consolidated financial statements of Legacy Reserves LP are
listed on the Index to Financial Statements to this annual
report on
Form 10-K
beginning on
page F-1.
(a)(3)
Exhibits
The following documents are filed as a part of this annual
report on
Form 10-K
or incorporated by reference:
|
|
|
|
|
|
|
Exhibit
|
|
|
|
|
Number
|
|
|
|
Description
|
|
|
3
|
.1
|
|
|
|
Certificate of Limited Partnership of Legacy Reserves LP
(Incorporated by reference to Legacy Reserves LPs
Registration Statement on
Form S-1
(File
No. 333-134056)
filed May 12, 2006, Exhibit 3.1)
|
|
3
|
.2
|
|
|
|
Amended and Restated Limited Partnership Agreement of Legacy
Reserves LP (Incorporated by reference to Legacy Reserves
LPs Registration Statement on
Form S-1
(File
No. 333-134056)
filed May 12, 2006, included as Appendix A to the
Prospectus and including specimen unit certificate for the units)
|
|
3
|
.3
|
|
|
|
Amendment No. 1, dated December 27, 2007, to the
Amended and Restated Agreement of Limited Partnership of Legacy
Reserves LP (Incorporated by reference to Legacy Reserves
LPs current report on
Form 8-K
filed January 2, 2008, Exhibit 3.1)
|
|
3
|
.4
|
|
|
|
Certificate of Formation of Legacy Reserves GP, LLC
(Incorporated by reference to Legacy Reserves LPs
Registration Statement on
Form S-1
(File
No. 333-134056)
filed May 12, 2006, Exhibit 3.3)
|
|
3
|
.5
|
|
|
|
Amended and Restated Limited Liability Company Agreement of
Legacy Reserves GP, LLC (Incorporated by reference to Legacy
Reserves LPs Registration Statement on
Form S-1
(File No. 333-134056)
filed May 12, 2006, Exhibit 3.4)
|
|
4
|
.1
|
|
|
|
Registration Rights Agreement dated as of March 15, 2006 by
and among Legacy Reserves LP, Legacy Reserves GP, LLC and
Friedman, Billings, Ramsey & Co. (Incorporated by
reference to Legacy Reserves LPs Registration Statement on
Form S-1
(File
No. 333-134056)
filed May 12, 2006, Exhibit 4.1)
|
|
4
|
.2
|
|
|
|
Registration Rights Agreement dated June 29, 2006 between
Henry Holdings LP and Legacy Reserves LP and Legacy Reserves GP,
LLC (the Henry Registration Rights Agreement)
(Incorporated by reference to Legacy Reserves LPs
Registration Statement on
Form S-1
(File
No. 333-134056)
filed September 5. 2006, Exhibit 4.2)
|
|
4
|
.3
|
|
|
|
Registration Rights Agreement dated March 15, 2006 by and
among Legacy Reserves LP, Legacy Reserves GP, LLC and the other
parties there to (the Founders Registration Rights
Agreement) (Incorporated by reference to Legacy Reserves
LPs Registration Statement on
Form S-1
(File No. 333-134056)
filed September 5, 2006, Exhibit 4.3)
|
|
4
|
.4
|
|
|
|
Registration Rights Agreement dated April 16, 2007 by and
among Nielson & Associates, Inc., Legacy Reserves GP,
LLC and Legacy Reserves LP (Incorporated by reference to Legacy
Reserves LPs quarterly report on
Form 10-Q
filed May 14, 2007, Exhibit 4.4)
|
|
4
|
.5
|
|
|
|
Registration Rights Agreement dated as of November 8, 2007
by and among Legacy Reserves LP and the Purchasers named therein
(Incorporated by reference to Legacy Reserves LPs current
report on
Form 8-K
filed November 9, 2007, Exhibit 4.1)
|
|
10
|
.1
|
|
|
|
Credit Agreement dated as of March 15, 2006, among Legacy
Reserves LP, the lenders from time to time party thereto, and
BNP Paribas, as administrative agent (Incorporated by reference
to Legacy Reserves LPs Registration Statement on
Form S-1
(File
No. 333-134056)
filed May 12, 2006, Exhibit 10.1)
|
|
10
|
.2
|
|
|
|
Contribution, Conveyance and Assumption Agreement dated as of
March 15, 2006 by and among Legacy Reserves LP, Legacy
Reserves GP, LLC and the other parties thereto (Incorporated by
reference to Legacy Reserves LPs Registration Statement on
Form S-1
(File
No. 333-134056)
filed May 12, 2006, Exhibit 10.2)
|
52
|
|
|
|
|
|
|
Exhibit
|
|
|
|
|
Number
|
|
|
|
Description
|
|
|
10
|
.3
|
|
|
|
Omnibus Agreement dated as of March 15, 2006 by and among
Legacy Reserves LP, Legacy Reserves GP, LLC and the other
parties thereto (Incorporated by reference to Legacy Reserves
LPs Registration Statement on
Form S-1
(File
No. 333-134056)
filed May 12, 2006, Exhibit 10.3)
|
|
10
|
.4
|
|
|
|
Purchase/Placement Agreement dated as of March 6, 2006 by
and among Legacy Reserves LP, Legacy Reserves GP, LLC and the
other parties there to (Incorporated by reference to Legacy
Reserves LPs Registration Statement on
Form S-1
(File
No. 333-134056)
filed May 12, 2006, Exhibit 10.4)
|
|
10
|
.5
|
|
|
|
Legacy Reserves, LP Long-Term Incentive Plan (Incorporated by
reference to Legacy Reserves LPs Registration Statement on
Form S-1
(File
No. 333-134056)
filed May 12, 2006, Exhibit 10.5)
|
|
10
|
.6
|
|
|
|
First Amendment of Legacy Reserves LP to Long Term Incentive
Plan dated June 16, 2006 (Incorporated by reference to
Legacy Reserves LPs Registration Statement on
Form S-1
(File
No. 333-134056)
filed October 5, 2006, Exhibit 10.17)
|
|
10
|
.7
|
|
|
|
Amended and Restated Legacy Reserves LP Long-Term Incentive Plan
effective as of August 17, 2007 (Incorporated by reference
to Legacy Reserves LPs current report on
Form 8-K
filed August 23, 2007, Exhibit 10.1)
|
|
10
|
.8
|
|
|
|
Form of Legacy Reserves LP Long-Term Incentive Plan Restricted
Unit Grant Agreement (Incorporated by reference to Legacy
Reserves LPs Registration Statement on
Form S-1
(File
No. 333-134056)
filed May 12, 2006, Exhibit 10.6)
|
|
10
|
.9
|
|
|
|
Form of Legacy Reserves LP Long-Term Incentive Plan Unit Option
Grant Agreement (Incorporated by reference to Legacy Reserves
LPs Registration Statement on
Form S-1
(File
No. 333-134056)
filed September 5, 2006, Exhibit 10.7)
|
|
10
|
.10
|
|
|
|
Form of Legacy Reserves LP Long-Term Incentive Plan Unit Grant
Agreement (Incorporated by reference to Legacy Reserves
LPs Registration Statement on
Form S-1
(File
No. 333-134056)
filed September 5, 2006, Exhibit 10.8)
|
|
10
|
.11
|
|
|
|
Form of Legacy Reserves LP Long-Term Incentive Plan Grant of
Phantom Units (Incorporated by reference to Legacy Reserves
LPs current report on
Form 8-K
filed February 4, 2008, Exhibit 10.1)
|
|
10
|
.12
|
|
|
|
Employment Agreement dated as of March 15, 2006 between
Cary D. Brown and Legacy Reserves Services, Inc. (Incorporated
by reference to Legacy Reserves LPs Registration Statement
on
Form S-1
(File
No. 333-
134056) filed May 12, 2006, Exhibit 10.9)
|
|
10
|
.13
|
|
|
|
Employment Agreement dated as of March 15, 2006 between
Steven H. Pruett and Legacy Reserves Services, Inc.
(Incorporated by reference to Legacy Reserves LPs
Registration Statement on
Form S-1
(File
No. 333-134056)
filed May 12, 2006, Exhibit 10.10)
|
|
10
|
.14
|
|
|
|
Employment Agreement dated as of March 15, 2006 between
Kyle A. McGraw and Legacy Reserves Services, Inc. (Incorporated
by reference to Legacy Reserves LPs Registration Statement
on
Form S-1
(File
No. 333-134056)
filed May 12, 2006, Exhibit 10.11)
|
|
10
|
.15
|
|
|
|
Employment Agreement dated as of March 15, 2006 between
Paul T. Horne and Legacy Reserves Services, Inc. (Incorporated
by reference to Legacy Reserves LPs Registration Statement
on
Form S-1
(File
No. 333-
134056) filed May 12, 2006, Exhibit 10.12)
|
|
10
|
.16
|
|
|
|
Employment Agreement dated as of March 15, 2006 between
William M. Morris and Legacy Reserves Services, Inc.
(Incorporated by reference to Legacy Reserves LPs
Registration Statement on
Form S-1
(File
No. 333-134056)
filed May 12, 2006, Exhibit 10.13)
|
|
10
|
.17
|
|
|
|
First Amendment to Credit Agreement effective as of July 7,
2006 among Legacy Reserves LP, the lenders from time to time
party thereto, and BNP Paribas, as administrative agent
(Incorporated by reference to Legacy Reserves LPs
Registration Statement on
Form S-1
(File
No. 333-134056)
filed September 5, 2006, Exhibit 10.14)
|
|
10
|
.18
|
|
|
|
Second Amendment to Credit Agreement dated May 3, 2007
among Legacy Reserves LP, the lenders from time to time party
thereto, and BNP Paribas, as administrative agent (Incorporated
by reference to Legacy Reserves LPs current report on
Form 8-K
filed May 8, 2007, Exhibit 10.1)
|
|
10
|
.19
|
|
|
|
Third Amendment to Credit Agreement dated October 24, 2007
among Legacy Reserves LP, the lenders from time to time party
thereto, and BNP Paribas, as administrative agent (Incorporated
by reference to Legacy Reserves LPs current report on
Form 8-K
filed October 29, 2007, Exhibit 10.1)
|
53
|
|
|
|
|
|
|
Exhibit
|
|
|
|
|
Number
|
|
|
|
Description
|
|
|
10
|
.20
|
|
|
|
Purchase and Sale Agreement dated June 29, 2006 between
Kinder Morgan Production Company LP and Legacy Reserves
Operating LP (Incorporated by reference to Legacy Reserves
LPs Registration Statement on
Form S-1
(File
No. 333-134056)
filed October 5, 2006, Exhibit 10.15)
|
|
10
|
.21
|
|
|
|
Purchase and Sale Agreement dated June 13, 2006 between
Henry Holding LP and Legacy Reserves Operating LP (Incorporated
by reference to Legacy Reserves LPs Registration Statement
on
Form S-1
(File
No. 333-134056)
filed September 5, 2006, Exhibit 10.16)
|
|
10
|
.22
|
|
|
|
Purchase and Sale Agreement dated March 29, 2007, by and
among Ameristate Exploration, LLC and Legacy Reserves Operating
LP (Incorporated by reference to Legacy Reserves LPs
current report on
Form 8-K
filed May 4, 2007, Exhibit 10.1)
|
|
10
|
.23
|
|
|
|
Purchase, Sale and Contribution Agreement dated March 20,
2007, by and among Nielson & Associates, Inc. and
Legacy Reserves Operating LP (Incorporated by reference to
Legacy Reserves LPs quarterly report on
Form 10-Q
filed May 14, 2007, Exhibit 10.1)
|
|
10
|
.24
|
|
|
|
Purchase, Sale and Contribution Agreement dated March 20,
2007, by and among Terry S. Fields and Legacy Reserves Operating
LP (Incorporated by reference to Legacy Reserves LPs
quarterly report on
Form 10-Q
filed August 13, 2007, Exhibit 10.1)
|
|
10
|
.25
|
|
|
|
Purchase, Sale and Contribution Agreement dated May 3,
2007, by and among Raven Resources, LLC and Shenandoah Petroleum
Corporation and Legacy Reserves Operating LP (Incorporated by
reference to Legacy Reserves LPs quarterly report on
Form 10-Q
filed August 13, 2007, Exhibit 10.2)
|
|
10
|
.26
|
|
|
|
Purchase, Sale and Contribution Agreement dated July 11,
2007, by and among Raven Resources, LLC and Legacy Reserves
Operating LP (Incorporated by reference to Legacy Reserves
LPs quarterly report on
Form 10-Q
filed November 9, 2007, Exhibit 10.1)
|
|
10
|
.27
|
|
|
|
Purchase, Sale and Contribution Agreement dated August 28,
2007, by and among Summit Petroleum Management Corporation and
Legacy Reserves Operating LP (Incorporated by reference to
Legacy Reserves LPs quarterly report on
Form 10-Q
filed November 9, 2007, Exhibit 10.3)
|
|
10
|
.28
|
|
|
|
Purchase, Sale and Contribution Agreement dated August 30,
2007, by and among The Operating Company and Legacy Reserves
Operating LP (Incorporated by reference to Legacy Reserves
LPs quarterly report on
Form 10-Q
filed November 9, 2007, Exhibit 10.4)
|
|
10
|
.29
|
|
|
|
Unit Purchase Agreement dated as of November 7, 2007 by and
among Legacy Reserves LP, Legacy Reserves GP, LLC and the
Purchasers named therein (Incorporated by reference to Legacy
Reserves LPs current report on
Form 8-K
filed November 9, 2007, Exhibit 10.1)
|
|
21
|
.1
|
|
|
|
List of subsidiaries of Legacy Reserves LP (Incorporated by
reference to Legacy Reserves LPs Registration Statement on
Form S-1
(File
No. 333-134056)
filed May 12, 2006, Exhibit 21.1)
|
|
23
|
.1*
|
|
|
|
Consent of BDO Seidman LLP
|
|
23
|
.2*
|
|
|
|
Consent of LaRoche Petroleum Consultants, Ltd.
|
|
31
|
.1*
|
|
|
|
Rule 13a-14(a)
Certification of CEO (under Section 302 of the
Sarbanes-Oxley Act of 2002)
|
|
31
|
.2*
|
|
|
|
Rule 13a-14(a)
Certification of CFO (under Section 302 of the
Sarbanes-Oxley Act of 2002)
|
|
32
|
.1*
|
|
|
|
Section 1350 Certifications (under Section 906 of the
Sarbanes-Oxley Act of 2002)
|
|
|
|
* |
|
Filed herewith |
|
|
|
Management contract or compensatory plan or arrangement |
54
SIGNATURES
Pursuant to the requirements of Section 13 or 15(d) of the
Securities Exchange Act of 1934, the Registrant has duly caused
this annual report on
Form 10-K
to be signed on its behalf by the undersigned, thereunto duly
authorized, in the City of Midland, State of Texas, on the
11th day of December, 2008.
LEGACY RESERVES LP
|
|
|
|
By:
|
LEGACY RESERVES GP, LLC,
|
its general partner
Name: Steven H. Pruett
|
|
|
|
Title:
|
President, Chief Financial Officer and
Secretary (Principal Financial Officer)
|
55
INDEX TO
CONSOLIDATED FINANCIAL STATEMENTS
F-1
Report of
Independent Registered Public Accounting Firm
Legacy Reserves LP
Midland, Texas
We have audited the accompanying consolidated balance sheets of
Legacy Reserves LP (formerly the Moriah Group, as defined
in Note 1 (a)), as of December 31, 2006 and 2007 and
the related consolidated statements of operations,
unitholders equity, and cash flows for each of the years
in the three year period ended December 31, 2007. These
financial statements are the responsibility of the
Partnerships management. Our responsibility is to express
an opinion on these financial statements based on our audits.
We conducted our audits in accordance with the standards of the
Public Company Accounting Oversight Board (United States). Those
standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are
free of material misstatement. The Partnership is not required
to have, nor were we engaged to perform, an audit of its
internal control over financial reporting. Our audits included
consideration of internal control over financial reporting as a
basis for designing audit procedures that are appropriate in the
circumstances, but not for the purpose of expressing an opinion
on the effectiveness of the Partnerships internal control
over financial reporting. Accordingly, we express no such
opinion. An audit also includes examining, on a test basis,
evidence supporting the amounts and disclosures in the financial
statements, assessing the accounting principles used and
significant estimates made by management, as well as evaluating
the overall financial statement presentation. We believe that
our audits provide a reasonable basis for our opinion.
In our opinion, the consolidated financial statements referred
to above present fairly, in all material respects, the financial
position of Legacy Reserves LP at December 31, 2006 and
2007 and the results of its operations and its cash flows for
each of the years in the three year period ended
December 31, 2007, in conformity with accounting principles
generally accepted in the United States of America.
/s/ BDO SEIDMAN, LLP
Houston, Texas
March 13, 2008
F-2
LEGACY
RESERVES LP
CONSOLIDATED
BALANCE SHEETS
AS OF
DECEMBER 31, 2006 AND 2007
|
|
|
|
|
|
|
|
|
|
|
2006
|
|
|
2007
|
|
|
|
(Dollars in thousands)
|
|
|
ASSETS
|
Current assets:
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
1,062
|
|
|
$
|
9,604
|
|
Accounts receivable, net:
|
|
|
|
|
|
|
|
|
Oil and natural gas
|
|
|
7,600
|
|
|
|
19,025
|
|
Joint interest owners
|
|
|
4,345
|
|
|
|
4,253
|
|
Affiliated entities and other (Notes 3 and 6)
|
|
|
21
|
|
|
|
26
|
|
Fair value of derivatives (Note 9)
|
|
|
5,102
|
|
|
|
310
|
|
Prepaid expenses and other current assets
|
|
|
91
|
|
|
|
340
|
|
|
|
|
|
|
|
|
|
|
Total current assets
|
|
|
18,221
|
|
|
|
33,558
|
|
|
|
|
|
|
|
|
|
|
Oil and natural gas properties, at cost:
|
|
|
|
|
|
|
|
|
Proved oil and natural gas properties, at cost, using the
successful efforts method of accounting (Note 14):
|
|
|
289,519
|
|
|
|
512,396
|
|
Unproved properties
|
|
|
68
|
|
|
|
78
|
|
Accumulated depletion, depreciation and amortization
|
|
|
(42,007
|
)
|
|
|
(72,294
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
247,580
|
|
|
|
440,180
|
|
|
|
|
|
|
|
|
|
|
Other property and equipment, net of accumulated depreciation
and amortization of $51 and $251, respectively
|
|
|
304
|
|
|
|
775
|
|
Operating rights, net of amortization of $295 and $865,
respectively (Note 1(k))
|
|
|
6,721
|
|
|
|
6,151
|
|
Other assets, net of amortization of $167 and $391, respectively
|
|
|
542
|
|
|
|
822
|
|
Investment in equity method investee (Note 5)
|
|
|
|
|
|
|
92
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
273,368
|
|
|
$
|
481,578
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND UNITHOLDERS EQUITY
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
2,932
|
|
|
$
|
2,320
|
|
Accrued oil and natural gas liabilities
|
|
|
5,882
|
|
|
|
10,102
|
|
Fair value of derivatives (Note 9)
|
|
|
|
|
|
|
26,761
|
|
Asset retirement obligation (Note 11)
|
|
|
553
|
|
|
|
845
|
|
Other (Note 13)
|
|
|
1,467
|
|
|
|
3,429
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities
|
|
|
10,834
|
|
|
|
43,457
|
|
|
|
|
|
|
|
|
|
|
Long-term debt (Note 3)
|
|
|
115,800
|
|
|
|
110,000
|
|
Asset retirement obligation (Note 11)
|
|
|
5,939
|
|
|
|
15,075
|
|
Fair value of derivatives (Note 9)
|
|
|
2,006
|
|
|
|
57,316
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
134,579
|
|
|
|
225,848
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies (Note 7)
|
|
|
|
|
|
|
|
|
Unitholders equity:
|
|
|
|
|
|
|
|
|
Limited partners equity 18,395,233 and
29,670,887 units issued and outstanding at
December 31, 2006 and 2007, respectively
|
|
|
138,653
|
|
|
|
255,663
|
|
General partners equity (approximately 0.1)%
|
|
|
136
|
|
|
|
67
|
|
|
|
|
|
|
|
|
|
|
Total unitholders equity
|
|
|
138,789
|
|
|
|
255,730
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and unitholders equity
|
|
$
|
273,368
|
|
|
$
|
481,578
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
F-3
LEGACY
RESERVES LP
CONSOLIDATED STATEMENTS OF OPERATIONS
FOR THE YEARS ENDED DECEMBER 31, 2005, 2006 AND 2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005
|
|
|
2006
|
|
|
2007
|
|
|
|
(Dollars in thousands, except per unit data)
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil sales
|
|
$
|
18,225
|
|
|
$
|
45,351
|
|
|
$
|
83,301
|
|
Natural gas liquid sales
|
|
|
|
|
|
|
|
|
|
|
7,502
|
|
Natural gas sales
|
|
|
7,318
|
|
|
|
14,446
|
|
|
|
21,433
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
|
25,543
|
|
|
|
59,797
|
|
|
|
112,236
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and natural gas production
|
|
|
6,376
|
|
|
|
15,938
|
|
|
|
27,129
|
|
Production and other taxes
|
|
|
1,636
|
|
|
|
3,746
|
|
|
|
7,889
|
|
General and administrative
|
|
|
1,354
|
|
|
|
3,691
|
|
|
|
8,392
|
|
Depletion, depreciation, amortization and accretion
|
|
|
2,291
|
|
|
|
18,395
|
|
|
|
28,415
|
|
Impairment of long-lived assets
|
|
|
|
|
|
|
16,113
|
|
|
|
3,204
|
|
Loss on disposal of assets
|
|
|
20
|
|
|
|
42
|
|
|
|
527
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses
|
|
|
11,677
|
|
|
|
57,925
|
|
|
|
75,556
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income
|
|
|
13,866
|
|
|
|
1,872
|
|
|
|
36,680
|
|
Other income (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
185
|
|
|
|
130
|
|
|
|
321
|
|
Interest expense (Notes 3 and 9)
|
|
|
(1,584
|
)
|
|
|
(6,645
|
)
|
|
|
(7,118
|
)
|
Equity in income (loss) of partnerships (Note 5)
|
|
|
(495
|
)
|
|
|
(318
|
)
|
|
|
77
|
|
Realized gain (loss) on oil, NGL and natural gas swaps
(Note 9)
|
|
|
(3,531
|
)
|
|
|
(262
|
)
|
|
|
211
|
|
Unrealized gain (loss) on oil, NGL and natural gas swaps
(Note 9)
|
|
|
(2,628
|
)
|
|
|
9,551
|
|
|
|
(85,367
|
)
|
Other
|
|
|
45
|
|
|
|
29
|
|
|
|
(129
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before non-controlling interest and income taxes
|
|
|
5,858
|
|
|
|
4,357
|
|
|
|
(55,325
|
)
|
Non-controlling interest
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes
|
|
|
5,859
|
|
|
|
4,357
|
|
|
|
(55,325
|
)
|
Income taxes
|
|
|
|
|
|
|
|
|
|
|
(337
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
5,859
|
|
|
$
|
4,357
|
|
|
$
|
(55,662
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per unit basic and diluted
(Note 12)
|
|
$
|
0.62
|
|
|
$
|
0.26
|
|
|
$
|
(2.13
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of units used in computing net income
(loss) per unit basic
|
|
|
9,488,921
|
|
|
|
16,567,287
|
|
|
|
26,155,439
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
diluted
|
|
|
9,488,921
|
|
|
|
16,568,879
|
|
|
|
26,155,439
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
F-4
LEGACY
RESERVES LP
CONSOLIDATED
STATEMENT OF UNITHOLDERS EQUITY
FOR THE
YEARS ENDED DECEMBER 31, 2005, 2006 AND 2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
Number of
|
|
|
Limited
|
|
|
General
|
|
|
Unitholders
|
|
|
|
Limited Partner Units
|
|
|
Partner
|
|
|
Partner
|
|
|
Equity
|
|
|
|
(Dollars in thousands)
|
|
|
Balance December 31, 2004
|
|
|
9,488,921
|
|
|
$
|
12,010
|
|
|
$
|
12
|
|
|
$
|
12,022
|
|
Capital contributions
|
|
|
|
|
|
|
144
|
|
|
|
|
|
|
|
144
|
|
Deemed capital distribution
|
|
|
|
|
|
|
155
|
|
|
|
|
|
|
|
155
|
|
Distributions to partners
|
|
|
|
|
|
|
(8,263
|
)
|
|
|
(8
|
)
|
|
|
(8,271
|
)
|
Net income
|
|
|
|
|
|
|
5,853
|
|
|
|
6
|
|
|
|
5,859
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance December 31, 2005
|
|
|
9,488,921
|
|
|
|
9,899
|
|
|
|
10
|
|
|
|
9,909
|
|
Capital contributions
|
|
|
|
|
|
|
19
|
|
|
|
|
|
|
|
19
|
|
Net distributions to owners
|
|
|
|
|
|
|
(2,295
|
)
|
|
|
(2
|
)
|
|
|
(2,297
|
)
|
Deemed dividend to Moriah Group owners
|
|
|
|
|
|
|
(3,874
|
)
|
|
|
(4
|
)
|
|
|
(3,878
|
)
|
Net proceeds from private equity offering
|
|
|
5,000,000
|
|
|
|
76,707
|
|
|
|
77
|
|
|
|
76,784
|
|
Redemption of Founding Investors units
|
|
|
(4,400,000
|
)
|
|
|
(69,868
|
)
|
|
|
(70
|
)
|
|
|
(69,938
|
)
|
Units issued to MBN Properties LP in exchange for the
non-controlling interests share of oil and natural gas
properties
|
|
|
1,867,290
|
|
|
|
31,712
|
|
|
|
32
|
|
|
|
31,744
|
|
Units issued to the Brothers Group in exchange for oil and
natural gas properties and other assets
|
|
|
6,200,358
|
|
|
|
105,301
|
|
|
|
105
|
|
|
|
105,406
|
|
Units issued to H2K Holdings Ltd in exchange for oil and natural
gas properties
|
|
|
83,499
|
|
|
|
1,418
|
|
|
|
1
|
|
|
|
1,419
|
|
Dividend reimbursement of offering costs paid by MBN
Management LLC
|
|
|
|
|
|
|
(1,199
|
)
|
|
|
(1
|
)
|
|
|
(1,200
|
)
|
Units issued to Henry Holding LP in exchange for oil and natural
gas properties
|
|
|
146,415
|
|
|
|
2,489
|
|
|
|
|
|
|
|
2,489
|
|
Units issued to Legacy Board of Directors for services
|
|
|
8,750
|
|
|
|
149
|
|
|
|
|
|
|
|
149
|
|
Compensation expense on unit options granted to employees
|
|
|
|
|
|
|
115
|
|
|
|
|
|
|
|
115
|
|
Compensation expense on restricted unit awards issued to
employees
|
|
|
|
|
|
|
270
|
|
|
|
|
|
|
|
270
|
|
Distributions to unitholders, $0.8974 per unit
|
|
|
|
|
|
|
(16,542
|
)
|
|
|
(16
|
)
|
|
|
(16,558
|
)
|
Net income
|
|
|
|
|
|
|
4,352
|
|
|
|
4
|
|
|
|
4,356
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2006
|
|
|
18,395,233
|
|
|
|
138,653
|
|
|
|
136
|
|
|
|
138,789
|
|
Net proceeds from initial public equity offering
|
|
|
6,900,000
|
|
|
|
121,554
|
|
|
|
|
|
|
|
121,554
|
|
Net proceeds from private placement equity offering
|
|
|
3,642,369
|
|
|
|
73,073
|
|
|
|
|
|
|
|
73,073
|
|
Units issued to Legacy Board of Directors for services
|
|
|
7,000
|
|
|
|
149
|
|
|
|
|
|
|
|
149
|
|
Compensation expense on restricted unit awards issued to
employees
|
|
|
|
|
|
|
341
|
|
|
|
|
|
|
|
341
|
|
Vesting of Restricted Units
|
|
|
20,038
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Units issued to Greg McCabe in exchange for oil and natural gas
properties
|
|
|
95,000
|
|
|
|
2,271
|
|
|
|
|
|
|
|
2,271
|
|
Units issued to Nielson & Associates, Inc. in exchange
for oil and natural gas properties
|
|
|
611,247
|
|
|
|
15,752
|
|
|
|
|
|
|
|
15,752
|
|
Reclass prior period compensation cost on unit options granted
to employees to adjust for conversion to liability method as
described in
FAS 123-R
|
|
|
|
|
|
|
(115
|
)
|
|
|
|
|
|
|
(115
|
)
|
Distributions to unitholders, $1.67 per unit
|
|
|
|
|
|
|
(40,388
|
)
|
|
|
(34
|
)
|
|
|
(40,422
|
)
|
Net loss
|
|
|
|
|
|
|
(55,627
|
)
|
|
|
(35
|
)
|
|
|
(55,662
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2007
|
|
|
29,670,887
|
|
|
$
|
255,663
|
|
|
$
|
67
|
|
|
$
|
255,730
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
F-5
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005
|
|
|
2006
|
|
|
2007
|
|
|
|
(Dollars in thousands)
|
|
|
Cash flows from operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
5,859
|
|
|
$
|
4,357
|
|
|
$
|
(55,662
|
)
|
Adjustments to reconcile net income (loss) to net cash provided
by operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Depletion, depreciation, amortization and accretion
|
|
|
2,291
|
|
|
|
18,395
|
|
|
|
28,415
|
|
Amortization of debt issuance costs
|
|
|
94
|
|
|
|
361
|
|
|
|
224
|
|
Impairment of long-lived assets
|
|
|
|
|
|
|
16,113
|
|
|
|
3,204
|
|
(Gain) loss on derivatives
|
|
|
6,159
|
|
|
|
(9,289
|
)
|
|
|
86,652
|
|
Equity in (income) loss of partnership
|
|
|
495
|
|
|
|
318
|
|
|
|
(77
|
)
|
Accrued interest on subordinated notes payable
partners
|
|
|
818
|
|
|
|
|
|
|
|
|
|
Accrued interest on subordinated notes receivable
partners
|
|
|
(25
|
)
|
|
|
|
|
|
|
|
|
Amortization of unit-based compensation
|
|
|
|
|
|
|
534
|
|
|
|
166
|
|
Non-controlling interest
|
|
|
(1
|
)
|
|
|
|
|
|
|
|
|
Loss on disposal of assets
|
|
|
21
|
|
|
|
42
|
|
|
|
527
|
|
Changes in assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Increase in accounts receivable, oil and natural gas
|
|
|
(3,412
|
)
|
|
|
(5,796
|
)
|
|
|
(11,425
|
)
|
(Increase) decrease in accounts receivable, joint interest owners
|
|
|
605
|
|
|
|
(4,481
|
)
|
|
|
92
|
|
Increase in accounts receivable, other
|
|
|
(91
|
)
|
|
|
(458
|
)
|
|
|
(5
|
)
|
Increase in prepaid expenses and other current assets
|
|
|
(88
|
)
|
|
|
(565
|
)
|
|
|
(250
|
)
|
Increase (decrease) in accounts payable
|
|
|
395
|
|
|
|
2,694
|
|
|
|
(611
|
)
|
Increase in accrued oil and natural gas liabilities
|
|
|
1,107
|
|
|
|
4,227
|
|
|
|
4,221
|
|
Increase in due to affiliates
|
|
|
195
|
|
|
|
1,059
|
|
|
|
|
|
Increase (decrease) in other current liabilities
|
|
|
(13
|
)
|
|
|
2,079
|
|
|
|
1,676
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total adjustments
|
|
|
8,550
|
|
|
|
25,233
|
|
|
|
112,809
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by operating activities
|
|
|
14,409
|
|
|
|
29,590
|
|
|
|
57,147
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Investment in oil and natural gas properties
|
|
|
(66,910
|
)
|
|
|
(55,907
|
)
|
|
|
(196,031
|
)
|
Investment in other equipment
|
|
|
(4
|
)
|
|
|
(243
|
)
|
|
|
(671
|
)
|
Investment in operating rights
|
|
|
|
|
|
|
(7,017
|
)
|
|
|
|
|
Investment in notes receivable
|
|
|
(900
|
)
|
|
|
|
|
|
|
|
|
Collection of notes receivable
|
|
|
2,380
|
|
|
|
924
|
|
|
|
|
|
Net cash settlements on oil and
|
|
|
|
|
|
|
|
|
|
|
|
|
natural gas swaps
|
|
|
(3,531
|
)
|
|
|
(262
|
)
|
|
|
211
|
|
Investment in equity method investee
|
|
|
|
|
|
|
|
|
|
|
(14
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in investing activities
|
|
|
(68,965
|
)
|
|
|
(62,505
|
)
|
|
|
(196,505
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from long-term debt
|
|
|
56,573
|
|
|
|
121,800
|
|
|
|
183,000
|
|
Payments of long-term debt
|
|
|
(6,100
|
)
|
|
|
(73,190
|
)
|
|
|
(188,800
|
)
|
Payments of debt issuance costs
|
|
|
(868
|
)
|
|
|
(293
|
)
|
|
|
(505
|
)
|
Proceeds from subordinated notes payable partners
|
|
|
14,264
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of units, net
|
|
|
|
|
|
|
76,784
|
|
|
|
194,627
|
|
Redemption of Founding Investors units
|
|
|
|
|
|
|
(69,938
|
)
|
|
|
|
|
Dividend reimbursement of offering costs paid by MBN
Management LLC
|
|
|
|
|
|
|
(1,200
|
)
|
|
|
|
|
Capital contributed by owner
|
|
|
144
|
|
|
|
19
|
|
|
|
|
|
Cash not acquired in Legacy formation transactions
|
|
|
|
|
|
|
(3,104
|
)
|
|
|
|
|
Distributions to unitholders
|
|
|
(8,271
|
)
|
|
|
(18,856
|
)
|
|
|
(40,422
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by financing activities
|
|
|
55,742
|
|
|
|
32,022
|
|
|
|
147,900
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase(decrease)in cash and cash equivalents
|
|
|
1,186
|
|
|
|
(893
|
)
|
|
|
8,542
|
|
Cash and cash equivalents, beginning of period
|
|
|
769
|
|
|
|
1,955
|
|
|
|
1,062
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents, end of period
|
|
$
|
1,955
|
|
|
$
|
1,062
|
|
|
$
|
9,604
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-6
LEGACY
RESERVES LP
CONSOLIDATED
STATEMENTS OF CASH FLOWS (Continued)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005
|
|
|
2006
|
|
|
2007
|
|
|
|
(Dollars in thousands)
|
|
|
Non Cash Investing and Financing Activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset retirement obligation costs and liabilities
|
|
$
|
12
|
|
|
$
|
2,273
|
|
|
$
|
6,296
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset retirement obligations associated with property
acquisitions
|
|
$
|
445
|
|
|
$
|
1,889
|
|
|
$
|
3,034
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contributed offering costs
|
|
$
|
155
|
|
|
$
|
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-controlling interests share of net financing costs of
MBN Properties LP capitalized to oil and natural gas properties
|
|
$
|
|
|
|
$
|
164
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Units issued to MBN Properties LP in exchange for the
non-controlling interests share of oil and natural gas
properties
|
|
$
|
|
|
|
$
|
31,744
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Units issued to Brothers Group in exchange for:
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and natural gas properties
|
|
$
|
|
|
|
$
|
105,299
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other property and equipment
|
|
$
|
|
|
|
$
|
107
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Units issued to H2K Holdings Ltd. in exchange for oil and
natural gas properties
|
|
$
|
|
|
|
$
|
1,419
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and natural gas hedge liabilities assumed from the Brothers
Group and H2K Holdings Ltd.
|
|
$
|
|
|
|
$
|
3,147
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Units issued in exchange for oil and natural gas properties
|
|
$
|
|
|
|
$
|
2,489
|
|
|
$
|
18,023
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deemed dividend to Moriah Group owners
|
|
|
|
|
|
|
|
|
|
|
|
|
for accounts not acquired in Legacy formation transaction:
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable, oil and natural gas
|
|
$
|
|
|
|
$
|
4,248
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable, joint interest owners
|
|
$
|
|
|
|
$
|
250
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable, other
|
|
$
|
|
|
|
$
|
540
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other assets
|
|
$
|
|
|
|
$
|
891
|
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
|
|
|
$
|
(214
|
)
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued oil and natural gas liabilities
|
|
$
|
|
|
|
$
|
(1,521
|
)
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Due to affiliates
|
|
$
|
|
|
|
$
|
(1,254
|
)
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other liabilities
|
|
$
|
|
|
|
$
|
(2,166
|
)
|
|
$
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
See accompanying notes to consolidated financial statements.
F-7
LEGACY
RESERVES LP
(1) Summary
of Significant Accounting Policies
|
|
(a)
|
Organization,
Basis of Presentation and Description of Business
|
On March 15, 2006, Legacy Reserves LP (LRLP,
Legacy or the Partnership), as the
successor entity to the Moriah Group (defined below), completed
a private equity offering in which it (1) issued 5,000,000
limited partnership units at a gross price of $17.00 per unit,
netting $76.8 million after initial purchasers
discount, placement agents fee and expenses,
(2) acquired certain oil and natural gas properties
(Note 4) and (3) redeemed 4.4 million units
for $69.9 million from certain of its Founding Investors.
The Moriah Group has been treated as the acquiring entity in
this transaction, hereinafter referred to as the Legacy
Formation. Because the combination of the businesses that
comprised the Moriah Group was a reorganization of entities
under common control, the combination of these businesses has
been reflected retroactively at carryover basis in these
consolidated financial statements. The accounts presented for
periods prior to the Legacy Formation transaction are those of
the Moriah Group.
LRLP and its affiliated entities are referred to as Legacy in
these financial statements.
LRLP, a Delaware limited partnership, was formed by its general
partner, Legacy Reserves GP, LLC (LRGPLLC), on
October 26, 2005 to own and operate oil and natural gas
properties. LRGPLLC is a Delaware limited liability company
formed on October 26, 2005, and it owns an approximately
0.1% general partner interest in LRLP.
Significant information regarding rights of the limited partners
includes the following:
|
|
|
|
|
Right to receive distributions of available cash within
45 days after the end of each quarter.
|
|
|
|
No limited partner shall have any management power over our
business and affairs; the general partner shall conduct, direct
and manage LRLPs activities.
|
|
|
|
The general partner may be removed if such removal is approved
by the unitholders holding at least
662/3 percent
of the outstanding units, including units held by LRLPs
general partner and its affiliates.
|
|
|
|
Right to receive information reasonably required for tax
reporting purposes within 90 days after the close of the
calendar year
|
In the event of a liquidation, all property and cash in excess
of that required to discharge all liabilities will be
distributed to the unitholders and LRLPs general partner
in proportion to their capital account balances, as adjusted to
reflect any gain or loss upon the sale or other disposition of
Legacys assets in liquidation.
As used herein, the term Moriah Group refers to Moriah
Resources, Inc. (MRI), Moriah Properties, Ltd.
(MPL), the oil and natural gas interests
individually owned by Dale A. and Rita Brown and the accounts of
MBN Properties LP on a consolidated basis unless the context
specifies otherwise. Prior to March 15, 2006, the
accompanying financial statements include the accounts of the
Moriah Group. From March 15, 2006, the accompanying
financial statements also include the results of operations of
the oil and natural gas properties acquired in the Legacy
Formation transaction. All significant intercompany accounts and
transactions have been eliminated. The Moriah Group consolidated
MBN Properties LP as a variable interest entity under FASB
FIN 46R since the Moriah Group was the primary beneficiary
of MBN Properties LP. The partners, shareholders and owners of
these entities have other investments, such as real estate, that
are held either individually or through other legal entities
that are not presented as part of these financial statements.
The accompanying financial statements have been prepared on the
accrual basis of accounting whereby revenues are recognized when
earned, and expenses are recognized when incurred.
MRI was organized as a sub-chapter S corporation on
September 28, 1992 under the laws of the State of Texas,
and serves as the 1% general partner to MPL. MPL was organized
as a limited partnership on July 1, 1999 under the laws of
the State of Texas. Dale A. Brown, an individual, has owned oil
and natural gas working interests since 1981.
F-8
LEGACY
RESERVES LP
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Dale A. Brown, who along with his son, Cary D. Brown, are the
sole owners of MRI and MPL. The assets of Moriah Properties New
Mexico, Ltd. (MNM), a limited partnership organized
under the laws of the State of Texas on October 17, 2003,
were assigned into MPL effective September 1, 2005, in
order to streamline the business of the limited partnerships
with identical ownership and a shared general partner, MRI, and
the accounts of MNM have been reflected retroactively in the
financial statements of MPL. Effective October 1, 2005,
Dale and Rita Brown assigned the selected oil and natural gas
properties included in these consolidated financial statements
to DAB Resources, Ltd., a Texas limited partnership they own.
On July 22, 2005, MPL advanced $1,649,132 which was
recorded as paid in capital and subordinated notes receivable to
MBN Properties LP which utilized the capital to fund a deposit
with The Prospective Investment and Trading Company, Ltd.
(PITCO) and its affiliates for the purchase of oil
and natural gas properties described below. MPL also advanced
$654,099 to fund the expenses of MBN Management LLC, the general
partner of MBN Properties LP. Of this amount, $467 was for paid
in capital and the balance of $653,632 was in a note receivable
from MBN Management LLC. MBN Properties LP, a Delaware limited
partnership, and MBN Management LLC, a Delaware limited
liability company, (collectively the MBN Group) were
formed to acquire and operate oil and natural gas producing
properties in partnership with Brothers Production Properties,
Ltd., and certain third party investors. Cary D. Brown, the
Executive Vice President of MRI and its 50% owner, is the Chief
Executive Officer and a Director of MBN Management LLC. On
September 14, 2005, MBN Properties LP purchased oil and
natural gas producing properties located in the Permian Basin
from PITCO and its affiliates for $66,151,723 (the PITCO
Acquisition), subject to post-closing adjustments. While
MBN Management LLC is a variable interest entity, the Moriah
Group accounted for its interest in that entity using the equity
method since it is not the primary beneficiary of MBN Management
LLC under the expected losses test of paragraph 14 of
FAS FIN 46R.
Legacy owns and operates oil and natural gas producing
properties located primarily in the Permian Basin of West Texas
and southeast New Mexico. Legacy has acquired oil and natural
gas producing properties and drilled leasehold.
For purposes of the consolidated statement of cash flows, Legacy
considers all highly liquid debt instruments with original
maturities of three months or less to be cash equivalents.
|
|
(c)
|
Trade
Accounts Receivable
|
Trade accounts receivable are recorded at the invoiced amount
and do not bear interest. Legacy routinely assesses the
financial strength of its customers. Bad debts are recorded
based on an
account-by-account
review after all means of collection have been exhausted and
potential recovery is considered remote. Legacy does not have
any off-balance-sheet credit exposure related to its customers
(see Note 10).
|
|
(d)
|
Oil
and Natural Gas Properties
|
Legacy accounts for oil and natural gas properties by the
successful efforts method. Under this method of accounting,
costs relating to the acquisition of and development of proved
areas are capitalized when incurred. The costs of development
wells are capitalized whether productive or non-productive.
Leasehold acquisition costs are capitalized when incurred. If
proved reserves are found on an unproved property, leasehold
cost is transferred to proved properties. Exploration dry holes
are charged to expense when it is determined that no commercial
reserves exist. Other exploration costs, including personnel
costs, geological and geophysical expenses and delay rentals for
oil and natural gas leases, are charged to expense when
incurred. The costs of acquiring or constructing support
equipment and facilities used in oil and gas producing
activities are capitalized. Production costs are charged to
expense as incurred and are those costs incurred to operate and
maintain our wells and related equipment and facilities.
F-9
LEGACY
RESERVES LP
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Depreciation and depletion of producing oil and natural gas
properties is recorded based on units of production.
FAS No. 19 requires that acquisition costs of proved
properties be amortized on the basis of all proved reserves,
developed and undeveloped, and that capitalized development
costs (wells and related equipment and facilities) be amortized
on the basis of proved developed reserves. As more fully
described below, proved reserves are estimated annually by the
Legacys independent petroleum engineer, LaRoche Petroleum
Consultants, Ltd., and are subject to future revisions based on
availability of additional information. Legacys in-house
reservoir engineers prepare an updated estimate of reserves each
quarter. Depletion is calculated each quarter based upon the
latest estimated reserves data available. As discussed in
Note 11, Legacy follows FAS No. 143. Under
FAS No. 143, asset retirement costs are recognized
when the asset is placed in service, and are amortized over
proved reserves using the units of production method. Asset
retirement costs are estimated by Legacys engineers using
existing regulatory requirements and anticipated future
inflation rates.
Upon sale or retirement of complete fields of depreciable or
depletable property, the book value thereof, less proceeds from
sale or salvage value, is charged to income. On sale or
retirement of an individual well the proceeds are credited to
accumulated depletion and depreciation.
Oil and natural gas properties are reviewed for impairment when
facts and circumstances indicate that their carrying value may
not be recoverable. Legacy assesses impairment of capitalized
costs of proved oil and natural gas properties by comparing net
capitalized costs to estimated undiscounted future net cash
flows using oil and natural gas prices as of the last day of the
statement period held constant. If net capitalized costs exceed
estimated undiscounted future net cash flows, the measurement of
impairment is based on estimated fair value, which would
consider estimated future discounted cash flows. As of
December 31, 2005, the estimated undiscounted future cash
flows for Legacys proved oil and natural gas properties
exceeded the net capitalized costs, and no impairment was
required to be recognized. For the year ended December 31,
2006, Legacy recognized $16.1 million of impairment expense
on 41 separate producing fields related primarily to the decline
in natural gas and oil prices from the dates at which the
purchase prices for the PITCO acquisition and the formation
transaction were allocated among the purchased properties. As of
December 31, 2007, Legacy recognized $3.2 million of
impairment expense on 43 separate producing fields related
primarily to the decline in performance on individual properties.
Unproven properties that are individually significant are
assessed for impairment and if considered impaired are charged
to expense when such impairment is deemed to have occurred.
Costs related to unproved mineral interests that are
individually insignificant are amortized over the shorter of the
exploratory period or the lease/concession holding period which
is typically three years in the Permian Basin.
|
|
(e)
|
Oil
and Natural Gas Reserve Quantities
|
Legacys estimate of proved reserves is based on the
quantities of oil and natural gas that engineering and
geological analyses demonstrate, with reasonable certainty, to
be recoverable from established reservoirs in the future under
current operating and economic parameters. LaRoche Petroleum
Consultants, Ltd. prepares a reserve and economic evaluation of
all Legacys properties on a
well-by-well
basis utilizing information provided to it by Legacy and
information available from state agencies that collect
information reported to it by the operators of Legacys
properties.
Reserves and their relation to estimated future net cash flows
impact Legacys depletion and impairment calculations. As a
result, adjustments to depletion and impairment are made
concurrently with changes to reserve estimates. Legacy prepares
its reserve estimates, and the projected cash flows derived from
these reserve estimates, in accordance with SEC guidelines. The
independent engineering firm described above adheres to the same
guidelines when preparing their reserve report. The accuracy of
Legacys reserve estimates is a function of many factors
including the quality and quantity of available data, the
interpretation of that data, the accuracy of various mandated
economic assumptions, and the judgments of the individuals
preparing the estimates.
F-10
LEGACY
RESERVES LP
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Legacys proved reserve estimates are a function of many
assumptions, all of which could deviate significantly from
actual results. As such, reserve estimates may materially vary
from the ultimate quantities of oil, natural gas, and natural
gas liquids eventually recovered.
Legacy is structured as a limited partnership, which is a
pass-through entity for United States income tax purposes.
In May 2006, the State of Texas enacted a new margin-based
franchise tax law that replaced the existing franchise tax. This
new tax is commonly referred to as the Texas margin tax and is
assessed at a 1% rate. Corporations, limited partnerships,
limited liability companies, limited liability partnerships and
joint ventures are examples of the types of entities that are
subject to the new tax. The tax is considered an income tax and
is determined by applying a tax rate to a base that considers
both revenues and expenses. The Texas margin tax becomes
effective for franchise tax reports due on or after
January 1, 2008. This franchise tax report covers our
taxable activities for the year ended December 31, 2007.
Legacy recorded income tax expense of $337,000 for the year
ended December 31, 2007 which consists primarily of the
Texas margin tax and federal income tax on a corporate
subsidiary which employs full and part-time personnel providing
services to the Partnership. The Partnerships total
effective tax rate differs from statutory rates for federal and
state purposes primarily due to being structured as a limited
partnership, which is a pass-through entity for federal income
tax purposes.
Net income for financial statement purposes may differ
significantly from taxable income reportable to unitholders as a
result of differences between the tax bases and financial
reporting bases of assets and liabilities and the taxable income
allocation requirements under the partnership agreement. In
addition, individual unitholders have different investment bases
depending upon the timing and price of acquisition of their
common units, and each unitholders tax accounting, which
is partially dependent upon the unitholders tax position,
differs from the accounting followed in the consolidated
financial statements. As a result, the aggregate difference in
the basis of net assets for financial and tax reporting purposes
cannot be readily determined as the Partnership does not have
access to information about each unitholders tax
attributes in the Partnership. However, with respect to the
Partnership, the difference between the Partnerships net
book basis and the Partnerships net tax basis is
$189.2 million.
|
|
(g)
|
Derivative
Instruments and Hedging Activities
|
Legacy periodically uses derivative financial instruments to
achieve a more predictable cash flow from its oil and natural
gas production by reducing its exposure to price fluctuations
and interest rate changes. Legacy accounts for these activities
pursuant to FAS No. 133 Accounting for
Derivative Instruments and Hedging Activities, as amended.
This statement establishes accounting and reporting standards
requiring that derivative instruments (including certain
derivative instruments embedded in other contracts) be recorded
at fair market value and included in the balance sheet as assets
or liabilities.
Legacy does not specifically designate derivative instruments as
cash flow hedges, even though they reduce its exposure to
changes in oil and natural gas prices and interest rate changes.
Therefore, the cash settlements and mark-to-market of oil, NGL
and natural gas derivatives are recorded in current earnings.
Interest rate derivative effects are recorded in interest
expense (see Note 9).
Management of Legacy has made a number of estimates and
assumptions relating to the reporting of assets, liabilities,
revenues and expenses and the disclosure of contingent assets
and liabilities to prepare these consolidated financial
statements in conformity with accounting principles generally
accepted in the United States of America. Actual results could
differ materially from those estimates. Estimates which are
particularly significant to the
F-11
LEGACY
RESERVES LP
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
consolidated financial statements include estimates of oil and
natural gas reserves, valuation of derivatives, future cash
flows from oil and natural gas properties, depreciation,
depletion and amortization and asset retirement obligations.
Sales of crude oil, natural gas liquids and natural gas are
recognized when the delivery to the purchaser has occurred and
title has been transferred. This occurs when oil or natural gas
has been delivered to a pipeline or a tank lifting has occurred.
Crude oil is priced on the delivery date based upon prevailing
prices published by purchasers with certain adjustments related
to oil quality and physical location. Virtually all of
Legacys natural gas contracts pricing provisions are
tied to a market index, with certain adjustments based on, among
other factors, whether a well delivers to a gathering or
transmission line, quality of natural gas, and prevailing supply
and demand conditions, so that the price of the natural gas
fluctuates to remain competitive with other available natural
gas supplies. These market indices are determined on a monthly
basis. As a result, Legacys revenues from the sale of oil
and natural gas will suffer if market prices decline and benefit
if they increase. Legacy believes that the pricing provisions of
its oil and natural gas contracts are customary in the industry.
Legacy currently uses the net-back method of
accounting for transportation arrangements of its natural gas
sales. Legacy sells natural gas at the wellhead and collects a
price and recognizes revenues based on the wellhead sales price
since transportation costs downstream of the wellhead are
incurred by its purchasers and reflected in the wellhead price.
Legacys contracts with respect to the sale of its natural
gas produced, with one immaterial exception, provide Legacy with
a net price payment. That is, Legacy is paid for its natural gas
by its purchasers, Legacy receives a price which is net of any
costs incurred for treating, transportation, compression, etc.
In accordance with the terms of Legacys contracts, the
payment statements Legacy receives from its purchasers show a
single net price without any detail as to treating,
transportation, compression, etc. Thus, Legacys revenues
are recorded at this single net price.
Natural gas imbalances occur when Legacy sells more or less than
its entitled ownership percentage of total natural gas
production. Any amount received in excess of its share is
treated as a liability. If Legacy receives less than its
entitled share the underproduction is recorded as a receivable.
Legacy did not have any significant natural gas imbalance
positions as of December 31, 2005, 2006 or 2007.
Legacy is paid a monthly operating fee for each well it operates
for outside owners. The fee covers monthly general and
administrative costs. As the operating fee is a reimbursement of
costs incurred on behalf of third parties, the fee has been
netted against general and administrative expense.
Undivided interests in oil and natural gas properties owned
through joint ventures are consolidated on a proportionate
basis. Investments in entities where Legacy exercises
significant influence, but not a controlling interest are
accounted for by the equity method. Under the equity method,
Legacys investments are stated at cost plus the equity in
undistributed earnings and losses after acquisition.
Legacy has capitalized certain operating rights acquired in the
acquisition of oil and gas properties (Note 4). The
operating rights, which have no residual value, are amortized
over their estimated economic life of approximately
15 years beginning July 1, 2006. Amortization expense
is included as an element of depletion, depreciation,
amortization and accretion expense. Impairment will be assessed
on a quarterly basis or when there is a material change in the
remaining useful life. The expected amortization expense for
2008, 2009, 2010, 2011 and 2012 is $547,000, $537,000, $522,000,
$510,000 and $502,000, respectively.
F-12
LEGACY
RESERVES LP
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Legacy is subject to extensive federal, state and local
environmental laws and regulations. These laws, which are
constantly changing, regulate the discharge of materials into
the environment and may require Legacy to remove or mitigate the
environmental effects of the disposal or release of petroleum or
chemical substances at various sites. Environmental expenditures
are expensed or capitalized depending on their future economic
benefit. Expenditures that relate to an existing condition
caused by past operations and that have no future economic
benefits are expensed. Liabilities for expenditures of a
non-capital nature are recorded when environmental assessment
and/or
remediation are probable, and the costs can be reasonably
estimated. Such liabilities are generally undiscounted unless
the timing of cash payments are fixed and readily determinable.
|
|
(m)
|
Earnings
(Loss) Per Unit
|
Legacy computes its earnings (loss) per unit in accordance with
SFAS No. 128, Earnings per Share, which
requires the presentation of basic and diluted earnings per unit
on the face of the income statement. Basic earnings per unit
amounts are calculated using the weighted average number of
units outstanding during each period. Diluted earnings per unit
also gives effect to dilutive unvested restricted units and unit
options (calculated based upon the treasury stock method).
Basic and diluted earnings per unit for the year ended
December 31, 2005 were computed based on the
9,488,921 units issued to the Moriah Group on
March 15, 2006 in exchange for oil and natural gas
properties contributed by it (including its indirect interest in
oil and natural gas properties contributed by MBN Properties,
LP) in conjunction with the closing of the Legacy Formation on
the same date.
Units redeemed are recorded at cost.
Legacys management treats each new acquisition of oil and
natural gas properties as a separate operating segment. Legacy
aggregates these operating segments into a single segment for
reporting purposes.
|
|
(p)
|
Unit-Based
Compensation
|
Concurrent with the Formation Transaction on March 15,
2006, a Long-Term Incentive Plan (LTIP) for Legacy
was created and Legacy adopted SFAS No. 123(R),
Share-Based Payment. Due to Legacys history of cash
settlements for option exercises, Legacy accounts for unit
options under the liability method of SFAS No. 123(R).
This method requires the Partnership to recognize the fair value
of each unit option at the end of each period. Expense is
recognized as a change in the liability from period to period.
Pursuant to the provisions of SFAS 123(R), Legacys
issued units, as reflected in the accompanying consolidated
balance sheet at December 31, 2007 does not include
45,078 units related to unvested restricted unit awards.
(q)
Recently Issued Accounting pronouncements
In September 2006, the FASB issued Statement of Financial
Accounting Standards No. 157, Fair Value Measurements.
Statement No. 157 defines fair value as used in
numerous accounting pronouncements, establishes a framework for
measuring fair value in generally accepted account principles
and expands disclosure related to the use of fair value measures
in financial statements. The Statement is to be effective for
Legacys financial statements issued in 2008. Although we
do not expect any impact to be significant the Statement will
affect fair value measurements we make after adoption.
F-13
LEGACY
RESERVES LP
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
In February 2007, the FASB issued Statement of Financial
Accounting Standards No. 159, The Fair Value Option for
Financial Assets and Financial Liabilities Including
an Amendment of FASB Statement No. 115. Statement
No. 159 permits entities to choose to measure certain
financial instruments and other items at fair value. The
objective is to improve financial reporting by providing
entities with the opportunity to mitigate volatility in reported
earnings caused by measuring related assets and liabilities
differently without having to apply complex hedge accounting
provisions. Unrealized gains and losses on any items for which
Legacy elects the fair value measurement option would be
reported in earnings. Statement No. 159 is effective for
fiscal years beginning after November 15, 2007. Legacy does
not expect to elect the fair value option for any eligible
financial instruments and other items.
In April 2007, the FASB issued FASB Staff Position
FIN 39-1,
Amendment of FASB Interpretation No. 39 (FSP
FIN 39-1).
FSP
FIN 39-1
clarifies that a reporting entity that is party to a master
netting arrangement can offset fair value amounts recognized for
the right to reclaim cash collateral (a receivable) or the
obligation to return cash collateral (a payable) against fair
value amounts recognized for derivative instruments that have
been offset under the same master netting arrangement. FSP
FIN 39-1
is effective for financial statements issued for fiscal years
beginning after November 15, 2007. Adoption of FSP
FIN 39-1
is not expected to have a material impact on our consolidated
financial statements.
In December 2007, the FASB issued SFAS No. 141
(revised 2007), Business Combinations
(SFAS 141(R)), which replaces FASB Statement
No. 141. SFAS 141(R) establishes principles and
requirements for how an acquirer recognizes and measures in its
financial statements the identifiable assets acquired, the
liabilities assumed, any non-controlling interest in the
acquiree and the goodwill acquired. The Statement also
establishes disclosure requirements that will enable users to
evaluate the nature and financial effects of the business
combination. SFAS 141(R) is effective for acquisitions that
occur in an entitys fiscal year that begins after
December 15, 2008, which will be the Partnerships
fiscal year 2009. The impact, if any, will depend on the nature
and size of business combinations we consummate after the
effective date.
In December 2007, the FASB issued SFAS No. 160,
Non-controlling Interests in Consolidated Financial
Statements an amendments of ARB No. 51
(SFAS 160). SFAS 160 requires that
accounting and reporting for minority interests will be
re-characterized as non-controlling interests and classified as
a component of equity. SFAS 160 also establishes reporting
requirements that provide sufficient disclosures that clearly
identify and distinguish between the interests of the parent and
the interests of the non-controlling owners. SFAS 160
applies to all entities that prepare consolidated financial
statements, except not-for-profit organizations, but will affect
only those entities that have an outstanding non-controlling
interest in one or more subsidiaries or that deconsolidate a
subsidiary. This statement is effective as of the beginning of
an entitys first fiscal year beginning after
December 15, 2008, which will be the Partnerships
fiscal year 2009. Based upon the December 31, 2007 balance
sheet, the statement would have no impact.
|
|
(r)
|
Prior
Year Financial Statement Presentation
|
Certain prior year balances have been reclassified to conform to
the current year presentation of balances as stated in this
annual report on
Form 10-K.
|
|
(2)
|
Fair
Values of Financial Instruments
|
The estimated fair values of Legacys financial instruments
closely approximate the carrying amounts as discussed below:
Cash and cash equivalents, accounts receivable, other current
assets, accounts payable and other current
liabilities. The carrying amounts approximate
fair value due to the short maturity of these instruments.
Notes receivable. The carrying amounts
approximate fair value due to the comparability of the interest
rate to market interest rates for instruments of similar terms
and credit quality.
F-14
LEGACY
RESERVES LP
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Debt. The carrying amount of the revolving
long-term debt approximates fair value because Legacys
current borrowing rate does not materially differ from market
rates for similar bank borrowings.
Commodity price derivatives. The fair market
values of commodity derivative instruments are estimated based
upon the current market price of the respective commodities at
the date of valuation. It represents the amount which Legacy
would be required to pay or able to receive, based upon the
differential between a fixed and a variable commodity price as
specified in the hedge contracts.
Interest rate derivatives. The fair market
values of interest rate derivative instruments are estimated
based upon the current market LIBOR rates for the respective
notional amount at the date of valuation. It represents the
difference between the fixed rate as specified in the hedge
contracts and the floating rate applicable to the notional
amounts.
On September 13, 2005, the Moriah Group replaced its Credit
Agreement with a new Senior Credit Facility (the New Facility)
with a new lending group that permitted borrowings in the lesser
amount of (i) the borrowing base, or
(ii) $75 million. The borrowing base under the New
Facility, initially set at $40 million, was subject to
re-determination every six months and was subject to adjustment
based upon changes in the fair market value of the Moriah
Groups oil and natural gas assets. Interest on the New
Facility was payable monthly and was charged in accordance with
the Moriah Groups selection of a LIBOR rate plus 1.5% to
2.0%, or prime rate up to prime rate plus 0.5%, dependent on the
percentage of the borrowing base which was drawn. Borrowings
under this New Facility were due in September 2009. The New
Facility contained certain loan covenants requiring minimum
financial ratio coverages, involving the current ratio and
EBITDA to interest expense. On September 13, 2005, the
Moriah Group borrowed $22,123,000 from the new lending group to
provide for general corporate purposes, to fund a
$4.2 million distribution to Cary Brown and Dale Brown and
to advance additional subordinated notes receivable in the
amount of $17,598,000 to MBN Properties LP, which purchased oil
and natural gas producing properties from PITCO. The Moriah
Groups interest rate at December 31, 2005 was 6.0%.
The Moriah Group paid interest expense on this debt of $220,638
for the year ended December 31, 2005 and $264,062 for the
period from January 1, 2006 through March 15, 2006. At
December 31, 2005, the Moriah Group was in compliance with
all aspects of the Agreement. All amounts outstanding under this
agreement at March 15, 2006 were repaid in full on that
date as part of the formation transactions.
On September 13, 2005, MBN Properties LP entered into a
Credit Agreement with a new Senior Credit Facility (the MBN
Facility) with a lending group that permitted borrowings in the
lesser amount of (i) the borrowing base, or
(ii) $75 million. The borrowing base under the MBN
Facility, initially set at $35 million, was subject to re-
determination every six months and was subject to adjustment
based upon changes in the fair market value of the MBN
Properties LPs oil and natural gas assets. Interest on the
MBN Facility was payable monthly and was charged in accordance
with MBN Properties LPs selection of a LIBOR rate plus
1.5% to 2.0%, or prime rate up to prime rate plus 0.50%,
dependent on the percentage of the borrowing base which was
drawn. Borrowings under this MBN Facility were due in September
2007. The MBN Facility contained certain loan covenants
requiring minimum financial ratio coverages, involving the
current ratio and EBITDA to interest expense. On
September 13, 2005, MBN Properties LP borrowed $33,750,000
from the new lending group to purchase oil and natural gas
producing properties from PITCO. The MBN Properties LPs
interest rate at December 31, 2005 was 6.33%. MBN
Properties LP paid interest expense of $431,085 on this debt for
the period from inception to December 31, 2005 and
$1,300,727 for the period from January 1, 2006 through
March 15, 2006. At December 31, 2005, MBN Properties
LP was in compliance with all aspects of the Agreement. All
amounts outstanding under this agreement at March 15, 2006
were repaid in full on that date as part of the formation
transactions.
As an integral part of the Legacy Formation, Legacy entered into
a new credit agreement with a new senior credit facility (the
Legacy Facility) with the same lending group that
participated in the New Facility of the Moriah Group.
Legacys oil and natural gas properties are pledged as
collateral for any borrowings under the
F-15
LEGACY
RESERVES LP
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Legacy Facility. Borrowings under the Legacy Facility are due on
March 15, 2010. The terms of the Legacy Facility permits
borrowings in the lesser amount of (i) the borrowing base,
or (ii) $500 million. The borrowing base under the
Legacy Facility, which was initially set at $130 million,
is re-determined every six months and will be adjusted based
upon changes in the fair market value of the Partnerships
oil and natural gas assets. Interest on the Legacy Facility is
payable monthly and is charged in accordance with the
Partnerships selection of a LIBOR rate plus 1.25% to
1.875%, or prime rate up to prime rate plus 0.375%, dependent on
the percentage of the borrowing base which is drawn. On
March 15, 2006, Legacy borrowed $65.8 million from the
new lending group as part of the Legacy Formation. On
May 3, 2007, Legacys bank group increased
Legacys borrowing base to $150 million as part of the
semi-annual re-determination. On October 24, 2007, the
Legacy Facility was amended, increasing the borrowing base to
$225 million and the borrowing capacity to
$500 million. Pursuant to this amendment, interest on debt
outstanding is charged based on Legacys selection of a
LIBOR rate plus 1.00% to 1.75%, or the alternate base rate which
equals the higher of the prime rate or the Federal funds
effective rate plus 0.50%, plus an applicable margin between 0%
and 0.25%.
On January 18, 2007, Legacy closed its initial public
offering of 6,900,000 units representing limited partner
interests at an initial public offering price of $19.00 per
unit. Net proceeds to the partnership after underwriting
discounts and estimated offering expenses were approximately
$122 million, all of which was used to repay all
indebtedness outstanding under the Legacy Facility and for
general partnership purposes.
As of December 31, 2007, Legacy had outstanding borrowings
of $110 million at an interest rate of 6.50%. Thus, Legacy
had approximately $115 million of availability remaining.
For the year ended December 31, 2007, Legacy paid
$5,090,148 of interest expense on the Legacy Facility. The
Legacy Facility contains certain loan covenants requiring
minimum financial ratio coverages, involving the current ratio
and EBITDA to interest expense. At December 31, 2007,
Legacy was in compliance with all aspects of the Legacy Facility.
Long-term debt consists of the following at December 31,
2006 and 2007:
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2006
|
|
|
2007
|
|
|
Legacy facility-due March 2010
|
|
$
|
115,800,000
|
|
|
$
|
110,000,000
|
|
|
|
|
|
|
|
|
|
|
PITCO
Acquisition
On September 14, 2005, MBN Properties LP purchased oil and
natural gas producing properties located in the Permian Basin
from PITCO and its affiliates for $66,151,723 (the PITCO
Acquisition), subject to post-closing adjustments of
approximately $2.8 million. The all cash acquisition was
funded from borrowings of $33,750,000 under MBN Properties
LPs existing credit facility and from loans from MPL and
the Brothers Group (see Note 3). Including direct expenses
associated with the PITCO acquisition, MBN Properties LP has
recorded a purchase price of approximately $63.9 million,
all of which has been allocated to the oil and natural gas
properties purchased. In addition, MBN Properties LP has
recorded a $445,000 asset retirement obligation
(ARO) and related ARO asset under the guidelines of
FAS 143. The results of operations from the properties
acquired in the PITCO acquisition have been included in
Legacys statements of operations beginning
September 14, 2005.
Legacy
Formation Acquisition
On March 15, 2006, LRLP completed a private equity offering
in which it issued 5,000,000 limited partnership units at a
gross price of $17.00 per unit, netting $76.8 million after
initial purchasers discount, placement agent fees and
expenses. Simultaneous with the completion of this offering,
Legacy purchased the oil and natural gas properties of the
Moriah Group, Brothers Group, H2K Holdings Ltd. and the
Charitable Support Foundations, Inc. and its affiliates. Legacy
also purchased the oil and natural gas properties owned by MBN
Properties, LP. In the case
F-16
LEGACY
RESERVES LP
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
of the Moriah Group, the Brothers Group and H2K Holdings Ltd.
those entities exchanged their oil and natural gas properties
for limited partnership units. The purchase of the oil and
natural gas properties owned by the charitable foundations was
solely for cash of $7.7 million. The owners of the Moriah
Group, the Brothers Group and H2K Holdings Ltd. (the
Founding Investors) exchanged 4.4 million of
their units for $69.9 million in cash. The Moriah Group has
been treated as the acquiring entity in the Legacy Formation.
Accordingly, the accounts of the businesses acquired from the
Moriah Group have been reflected retroactively at carryover
basis in the consolidated financial statements, and the units
issued to acquire them have been accounted for as a
recapitalization. The net assets of the other businesses
acquired and the units issued in exchange for them have been
reflected at fair value and included in the statement of
operations from the date of acquisition. With the exception of
its assumption of liabilities associated with the oil and
natural gas swaps it acquired, the other depreciable assets of
the Brothers Group (office furniture and equipment and vehicles)
and certain unamortized deferred financing costs of the Moriah
Group, LRLP did not acquire any other assets or liabilities of
the Moriah Group, the Brothers Group, H2K Holdings Ltd. or the
Charitable Support Foundations, Inc. and its affiliates. The
removal of the other assets and liabilities of the Moriah Group
was reflected as a deemed dividend in Legacys
December 31, 2006 consolidated statement of
unitholders equity.
The following table sets forth the units issued in the Legacy
Formation transaction:
|
|
|
|
|
|
|
Number of Units
|
|
|
MPL
|
|
|
7,334,070
|
|
DAB Resources, Ltd.
|
|
|
859,703
|
|
|
|
|
|
|
Moriah Group
|
|
|
8,193,773
|
|
Brothers Group
|
|
|
6,200,358
|
|
H2K Holdings Ltd.
|
|
|
83,499
|
|
MBN Properties LP
|
|
|
3,162,438
|
|
LRLP units
|
|
|
600,000
|
|
|
|
|
|
|
Total units issued at Legacy Formation
|
|
|
18,240,068
|
|
|
|
|
|
|
In addition to the 18,240,068 units issued at Legacy
Formation, 52,616 restricted management units were issued to
employees of Legacy concurrent with, but not as a part of, the
Legacy Formation (Note 13).
The following table sets forth the purchase price of the oil and
natural gas properties purchased from the Brothers Group, H2K
Holdings Ltd. and three charitable foundations, which included
the assumption of liabilities associated with oil and natural
gas swaps as of March 14, 2006:
|
|
|
|
|
|
|
|
|
|
|
Number of Units
|
|
|
Purchase Price
|
|
|
|
at $17.00 per Unit
|
|
|
of Assets Acquired
|
|
|
Brothers Group
|
|
|
6,200,358
|
|
|
$
|
105,406,069
|
|
H2K Holdings Ltd.
|
|
|
83,499
|
|
|
|
1,419,483
|
|
Cash paid to three charitable foundations
|
|
|
|
|
|
|
7,682,854
|
|
|
|
|
|
|
|
|
|
|
Total purchase price before liabilities assumed
|
|
|
|
|
|
|
114,508,406
|
|
Plus:
|
|
|
|
|
|
|
|
|
Oil and natural gas swap liabilities assumed
|
|
|
|
|
|
|
3,147,152
|
|
Asset retirement obligations incurred
|
|
|
|
|
|
|
1,467,241
|
|
Less:
|
|
|
|
|
|
|
|
|
Office furniture, equipment and vehicles acquired
|
|
|
|
|
|
|
(107,275
|
)
|
|
|
|
|
|
|
|
|
|
Total purchase price allocated to oil and natural gas properties
acquired
|
|
|
|
|
|
$
|
119,015,524
|
|
|
|
|
|
|
|
|
|
|
F-17
LEGACY
RESERVES LP
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
In addition to the 3,162,438 common units issued to MBN
Properties LP as part of the Legacy Formation transaction, LRLP
paid $65.3 million in cash to MBN Properties LP to acquire
that portion of the oil and natural gas properties of MBN
Properties LP it did not already own by virtue of the Moriah
Groups ownership of a 46.22% limited partnership interest
in MBN Properties LP. In addition, LRLP paid $1,980,468 to MBN
Management LLC to reimburse expenses incurred by that entity in
anticipation of the Legacy Formation. The following table sets
forth the calculation of the
step-up of
oil and natural gas property basis with respect to this interest
acquired:
|
|
|
|
|
|
|
|
|
|
|
Number of Units
|
|
|
Purchase Price of
|
|
|
|
at $17.00 per Unit
|
|
|
Assets Acquired
|
|
|
Units issued to MBN Properties LP
|
|
|
3,162,438
|
|
|
$
|
53,761,446
|
|
Cash paid to MBN Properties LP
|
|
|
|
|
|
|
65,300,000
|
|
|
|
|
|
|
|
|
|
|
Total purchase price before liabilities assumed
|
|
|
|
|
|
|
119,061,446
|
|
Plus:
|
|
|
|
|
|
|
|
|
Oil and natural gas swap liabilities assumed
|
|
|
|
|
|
|
2,539,625
|
|
ARO liabilities assumed
|
|
|
|
|
|
|
453,913
|
|
Less:
|
|
|
|
|
|
|
|
|
Net book value of other property and equipment on MBN Properties
LP at March 14, 2006
|
|
|
|
|
|
|
(39,056
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
122,015,928
|
|
Less:
|
|
|
|
|
|
|
|
|
Net book value of oil and gas assets on MBN Properties LP at
March 14, 2006
|
|
|
|
|
|
|
(62,990,390
|
)
|
|
|
|
|
|
|
|
|
|
Purchase price in excess of net book value of assets
|
|
|
|
|
|
|
59,025,538
|
|
Less:
|
|
|
|
|
|
|
|
|
Share already owned by Moriah via consolidation of MBN
Properties LP
|
|
|
46.22
|
%
|
|
|
(27,281,604
|
)
|
|
|
|
|
|
|
|
|
|
Non-controlling interest share to record(a)
|
|
|
|
|
|
|
31,743,934
|
|
Plus:
|
|
|
|
|
|
|
|
|
Elimination of deferred financing costs related to
non-controlling interests share of MBN Properties LP
|
|
|
|
|
|
|
164,202
|
|
Reimbursement of Brothers Groups share of MBN Management
LLC losses from inception through March 14, 2006
|
|
|
|
|
|
|
780,239
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Number of Units
|
|
|
Purchase Price of
|
|
|
|
at $17.00 per unit
|
|
|
Assets Acquired
|
|
|
MBN Properties LP purchase price to allocate to oil and natural
gas properties
|
|
|
|
|
|
$
|
32,688,375
|
|
|
|
|
|
|
|
|
|
|
Units related to purchase of non-controlling interest(a)
|
|
|
1,867,290
|
|
|
|
|
|
Units related to interest previously owned by Moriah Group
|
|
|
1,295,148
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total units issued to MBN Properties LP
|
|
|
3,162,438
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-18
LEGACY
RESERVES LP
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Larron
Acquisition
On June 29, 2006, Legacy purchased a 100% working interest
and an approximate 82% net revenue interest in producing leases
located in the Farmer Field for $5,700,000. The conveyance of
the leases is effective April 1, 2006. The
$5.6 million net purchase price was allocated with
$4.6 million recorded as lease and well equipment and
$1.0 million of leasehold costs. Asset retirement
obligations in the amount of $328,867 were recognized in
connection with this acquisition. The operations of these Farmer
Field properties are included from their acquisition on
June 29, 2006 in Legacys statement of operations for
the year ended December 31, 2006.
South
Justis Unit Acquisition
On June 29, 2006, Legacy purchased Henry Holding LPs
15.0% working interest and a 13.1% net revenue interest in the
South Justis Unit (SJU), two leases not in the unit,
each with one well, adjacent to the SJU and the right to operate
these properties. The stated purchase price was $14 million
cash plus the issuance of 138,000 units on June 29,
2006 and 8,415 units on November 10, 2006 at their
estimated fair value of $17.00 per unit ($2,346,000 and
$143,055, respectively) less final adjustments of approximately
$624,000. The effective date of Legacys ownership was
May 1, 2006. The operating results from this acquisition
have been included from July 1, 2006. The properties
acquired are located in Lea County, New Mexico where Legacy owns
other producing properties. Legacy has been elected operator of
the SJU following the closing of the transaction, which entitles
Legacy to a contractual overhead reimbursement of approximately
$127,500 per month from its partners in the SJU. The
$15.9 million net purchase price was allocated with
$2.9 million recorded as lease and well equipment,
$6.0 million of leasehold costs and $7.0 million
capitalized as an intangible asset relating to the contract
operating rights. The capitalized operating rights will be
amortized over the estimated total well months the wells in the
SJU are expected to be operated. Asset retirement obligations in
the amount of $137,453 were recognized in connection with this
acquisition. The operations of the South Justis Unit are
included from the acquisition on June 29, 2006 in
Legacys statement of operations for the year ended
December 31, 2006.
Kinder
Morgan Acquisition
On July 31, 2006, Legacy purchased certain oil and natural
gas properties located in the Permian Basin from Kinder Morgan
for a net purchase price of $17.2 million. The effective
date of this purchase was July 1, 2006. The
$17.2 million purchase price was allocated with
$4.1 million recorded as lease and well equipment and
$13.1 million of leasehold costs. Asset retirement
obligations of $1,383,180 were recorded in connection with this
acquisition. The operations of these Kinder Morgan Acquisition
properties are included from their acquisition on July 31,
2006 in Legacys statement of operations for the year ended
December 31, 2006.
Binger
Acquisition
On April 16, 2007, Legacy purchased certain oil and natural
gas properties and other interests in the East Binger (Marchand)
Unit in Caddo County, Oklahoma from Nielson &
Associates, Inc. for a net purchase price of $44.2 million
(Binger Acquisition). The purchase price was paid
with the issuance of 611,247 units valued at
$15.8 million and $28.4 million paid in cash. The
effective date of this purchase was February 1, 2007. The
$44.2 million purchase price was allocated with
$14.7 million recorded as lease and well equipment,
$29.4 million of leasehold costs and $0.1 million as
investment in equity method investee related to the 50% interest
acquired in Binger Operations, LLC. Asset retirement obligations
of $184,636 were recorded in connection with this acquisition.
The operations of these Binger Acquisition properties have been
included from their acquisition on April 16, 2007.
F-19
LEGACY
RESERVES LP
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Ameristate
Acquisition
On May 1, 2007, Legacy purchased certain oil and natural
gas properties located in the Permian Basin from Ameristate
Exploration, LLC for a net purchase price of $5.2 million
(Ameristate Acquisition). The effective date of this
purchase was January 1, 2007. The $5.2 million
purchase price was allocated with $0.5 million recorded as
lease and well equipment and $4.7 million of leasehold
costs. Asset retirement obligations of $51,414 were recorded in
connection with this acquisition. The operations of these
Ameristate Acquisition properties have been included from their
acquisition on May 1, 2007.
TSF
Acquisition
On May 25, 2007, Legacy purchased certain oil and natural
gas properties located in the Permian Basin from Terry S. Fields
for a net purchase price of $14.7 million (TSF
Acquisition). The effective date of this purchase was
March 1, 2007. The $14.7 million purchase price was
allocated with $1.8 million recorded as lease and well
equipment and $12.9 million of leasehold costs. Asset
retirement obligations of $99,094 were recorded in connection
with this acquisition. The operations of these TSF Acquisition
properties have been included from their acquisition on
May 25, 2007.
Raven
Shenandoah Acquisition
On May 31, 2007, Legacy purchased certain oil and natural
gas properties located in the Permian Basin from Raven
Resources, LLC and Shenandoah Petroleum Corporation for a net
purchase price of $13.0 million (Raven Shenandoah
Acquisition). The effective date of this purchase was
May 1, 2007. The $13.0 million purchase price was
allocated with $6.0 million recorded as lease and well
equipment and $7.0 million of leasehold costs. Asset
retirement obligations of $378,835 were recorded in connection
with this acquisition. The operations of these Raven Shenandoah
Acquisition properties have been included from their acquisition
on May 31, 2007.
Raven
OBO Acquisition
On August 3, 2007, Legacy purchased certain oil and natural
gas properties located primarily in the Permian Basin from Raven
Resources, LLC and private parties for a net purchase price of
$20.0 million (Raven OBO Acquisition). The
effective date of this purchase was July 1, 2007. The
$20.0 million purchase price was allocated with
$1.6 million recorded as lease and well equipment and
$18.4 million of leasehold costs. Asset retirement
obligations of $224,329 were recorded in connection with this
acquisition. The operations of these Raven OBO Acquisition
properties have been included from their acquisition on
August 3, 2007.
TOC
Acquisition
On October 1, 2007, Legacy purchased certain oil and
natural gas properties located in the Texas Panhandle from The
Operating Company, et al, for a net purchase price of
$60.6 million (TOC Acquisition). The effective date
of this purchase was September 1, 2007. The
$60.6 million purchase price was allocated with
$23.7 million recorded as lease and well equipment and
$36.9 million of leasehold costs. Asset retirement
obligations of $1.6 million were recorded in connection
with this acquisition. The operations of these TOC Acquisition
properties have been included from their acquisition on
October 1, 2007.
Summit
Acquisition
Also on October 1, 2007, Legacy purchased certain oil and
natural gas properties located in the Permian Basin from Summit
Petroleum Management Corporation for a net purchase price of
$13.5 million (Summit Acquisition). The
effective date of this purchase was September 1, 2007. The
$13.5 million purchase price was allocated with
$2.1 million recorded as lease and well equipment and
$11.3 million as leasehold cost. Asset retirement
F-20
LEGACY
RESERVES LP
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
obligations of $128,705 were recorded in connection with this
acquisition. The operations of these Summit Acquisition
properties have been included from their acquisition on
October 1, 2007.
Pro
Forma Operating Results
The following table reflects the unaudited pro forma results of
operations as though the PITCO, Formation Transactions, Farmer
Field, South Justis Unit, and Kinder Morgan acquisitions had
occurred on January 1, 2005. The table also reflects the
unaudited pro forma results of operations as though the Binger,
Ameristate, TSF, Raven Shenandoah, Raven OBO, TOC and Summit
acquisitions had each occurred on January 1, 2006 and 2007.
The pro forma amounts are not necessarily indicative of the
results that may be reported in the future:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2005
|
|
|
2006
|
|
|
2007
|
|
|
|
(Dollars in thousands, except per unit data)
|
|
|
Revenues
|
|
$
|
64,128
|
|
|
$
|
115,414
|
|
|
$
|
133,628
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
6,295
|
|
|
$
|
12,844
|
|
|
$
|
(53,261
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per unit basic:
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
0.34
|
|
|
$
|
0.68
|
|
|
$
|
(2.02
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
0.34
|
|
|
$
|
0.68
|
|
|
$
|
(2.02
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per unit diluted:
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing operations
|
|
$
|
0.34
|
|
|
$
|
0.68
|
|
|
$
|
(2.02
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
0.34
|
|
|
$
|
0.68
|
|
|
$
|
(2.02
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Units used in computing earnings per unit:
|
|
|
|
|
|
|
|
|
|
|
|
|
basic
|
|
|
18,386,482
|
|
|
|
19,004,035
|
|
|
|
26,331,107
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
diluted
|
|
|
18,386,482
|
|
|
|
19,005,627
|
|
|
|
26,331,107
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5)
|
Partnership
Investments
|
MBN Properties LP, a Delaware limited partnership, and its 1%
general partner, MBN Management LLC, a Delaware limited
liability company, (collectively the MBN Group) were
formed in 2005 to acquire and operate oil and natural gas
producing properties in partnership with Brothers Production
Properties, Ltd., and certain third party investors. On
July 22, 2005, MPL advanced $1,649,132 in the form of $462
of paid in capital (46.2% partnership equity interest) and
subordinated notes receivable of $1,648,670 to MBN Properties LP
which utilized the capital to fund a deposit with The
Prospective Investment and Trading Company, Ltd.
(PITCO) and its affiliates for the purchase of oil
and natural gas properties described in Note 4 above. On
September 13, 2005, MPL advanced MBN Properties LP an
additional $17,598,000 under the subordinated note receivable in
conjunction with the closing of the PITCO acquisition described
in Note 4 above. The subordinated note receivable from MBN
Properties LP was due on July 15, 2012 and bore interest
payable quarterly at the rate the Moriah Group paid under its
New Facility plus 4%. The other investors in MBN Properties, LP
loaned money on similar terms. The notes payable to the other
investors were not eliminated in consolidation. MPL also
advanced $654,099 to fund the expenses of MBN Management LLC,
the general partner of MBN Properties LP. Of this amount, $467
was for paid in capital (46.7% partnership equity interest) and
the balance of $653,632 was in a subordinated note receivable
from MBN Management LLC due July 15, 2012 and bearing
interest at 7%. At December 31, 2005, MBN Properties LP had
a payable to MBN Management LLC in the amount of $194,907
related to advances made to MBN Properties LP during the period
from inception through December 31, 2005. All amounts owned
by MBN
F-21
LEGACY
RESERVES LP
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Properties LP and MBN Management LLC to Legacy were repaid on
March 15, 2006 in connection with the Formation
Transactions.
The following tables reflect condensed balance sheet and net
loss information for MBN Management LLC on a gross basis:
|
|
|
|
|
|
|
December 31, 2005
|
|
Current assets
|
|
$
|
1,233,338
|
|
Other assets
|
|
|
31,899
|
|
|
|
|
|
|
Total assets
|
|
$
|
1,265,237
|
|
|
|
|
|
|
Current liabilities
|
|
$
|
640,727
|
|
Notes payable affiliated entities
|
|
|
1,952,753
|
|
Members capital
|
|
|
(1,328,243
|
)
|
|
|
|
|
|
Total liabilities and members capital
|
|
$
|
1,265,237
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
From Inception
|
|
|
January 1,
|
|
|
|
through
|
|
|
2006
|
|
|
|
December 31,
|
|
|
to March 14,
|
|
|
|
2005
|
|
|
2006
|
|
|
General and administrative expenses
|
|
$
|
(1,278,685
|
)
|
|
$
|
(522,569
|
)
|
|
|
|
|
|
|
|
|
|
Operating loss
|
|
|
(1,278,685
|
)
|
|
|
(522,569
|
)
|
Other expense
|
|
|
(50,558
|
)
|
|
|
(21,961
|
)
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(1,329,243
|
)
|
|
$
|
(544,530
|
)
|
|
|
|
|
|
|
|
|
|
|
|
(6)
|
Related
Party Transactions
|
Cary Brown and Dale Brown, as owners of the Moriah Group, and
the Brothers Group own a combined non-controlling 4.16% interest
as limited partners in the partnership which owns the building
that Legacy occupies. Monthly rent is $14,808, without respect
to property taxes and insurance. Prior to the Legacy Formation,
the Moriah Groups portion of this rent was reimbursed by
the Moriah Group to Petroleum Strategies, Inc., an affiliated
entity which is owned by Cary Brown and Dale Brown. The lease
expires in August 2011.
The Moriah Group did not directly employ any persons or directly
incur any office overhead. Substantially all general and
administrative services were provided by Petroleum Strategies,
Inc. which employed all personnel and paid for all employee
salaries, benefits, and office expenses. Petroleum Strategies
Inc. charged the Moriah Group for such services in an amount
which was intended to be equal to the actual expenses it
incurred. Amounts charged were $838,899, $445,267 and $0 for the
years ended December 31, 2005, 2006 and 2007, respectively.
On April 1, 2006 following the Legacy Formation, certain
employees of Petroleum Strategies, Inc. and Brothers Production
Company Inc. became employees of Legacy. For the period from
March 15, 2006 to December 31, 2006, Brothers
Production Company Inc. provided $47,236 of transition
administrative services to Legacy.
Legacy uses Lynch, Chappell and Alsup for legal services. Alan
Brown, son of Dale Brown and brother of Cary Brown, is a less
than ten percent shareholder in this firm. Legacy paid legal
fees of $23,472, $40,392 and $127,313 for the years ended
December 31, 2005, 2006 and 2007, respectively.
|
|
(7)
|
Commitments
and Contingencies
|
From time to time Legacy is a party to various legal proceedings
arising in the ordinary course of business. While the outcome of
lawsuits cannot be predicted with certainty, Legacy is not
currently a party to any proceeding that it believes, if
determined in a manner adverse to Legacy, could have a potential
material adverse effect on its
F-22
LEGACY
RESERVES LP
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
financial condition, results of operations or cash flows. Legacy
believes the likelihood of such a future event to be remote.
Additionally, Legacy is subject to numerous laws and regulations
governing the discharge of materials into the environment or
otherwise relating to environmental protection. To the extent
laws are enacted or other governmental action is taken that
restricts drilling or imposes environmental protection
requirements that result in increased costs to the oil and
natural gas industry in general, the business and prospects of
Legacy could be adversely affected.
Legacy has employment agreements with its officers that specify
that if the officer is terminated by Legacy for other than cause
or following a change in control, the officer shall receive
severance pay ranging from 24 to 36 months salary plus
bonus and COBRA benefits.
|
|
(8)
|
Business
and Credit Concentrations
|
Cash
Legacy maintains its cash in bank deposit accounts, which, at
times, may exceed federally insured amounts. Legacy has not
experienced any losses in such accounts. Legacy believes it is
not exposed to any significant credit risk on its cash.
Revenue
and Trade Receivables
Substantially all Legacys accounts receivable result from
oil and natural gas sales or joint interest billings to third
parties in the oil and natural gas industry. This concentration
of customers and joint interest owners may impact Legacys
overall credit risk in that these entities may be similarly
affected by changes in economic and other conditions.
Historically, Legacy has not experienced significant credit
losses on such receivables. No bad debt expense was recorded in
2005, 2006, or 2007. Legacy cannot ensure that such losses will
not be realized in the future. A listing of oil and natural gas
purchasers exceeding 10% of Legacys sales is presented in
Note 10.
|
|
(9)
|
Derivative
Financial Instruments
|
Due to the volatility of oil and natural gas prices, Legacy
periodically enters into price-risk management transactions
(e.g., swaps) for a portion of its oil and natural gas
production to achieve a more predictable cash flow, as well as
to reduce exposure from price fluctuations. While the use of
these arrangements limits Legacys ability to benefit from
increases in the price of oil and natural gas, it also reduces
Legacys potential exposure to adverse price movements.
Legacys arrangements, to the extent it enters into any,
apply to only a portion of its production, provide only partial
price protection against declines in oil and natural gas prices
and limit Legacys potential gains from future increases in
prices. None of these instruments are used for trading or
speculative purposes.
All of these price risk management transactions are considered
derivative instruments and accounted for in accordance with
SFAS No. 133 Accounting for Derivative
Instruments and Hedging Activities. These derivative
instruments are intended to mitigate a portion of Legacys
price-risk and may be considered hedges for economic purposes
but Legacy has chosen not to designate them as cash flow hedges
for accounting purposes. Therefore, all derivative instruments
are recorded on the balance sheet at fair value with changes in
fair value being recorded in current period earnings.
By using derivative instruments to mitigate exposures to changes
in commodity prices, Legacy exposes itself to credit risk and
market risk. Credit risk is the failure of the counterparty to
perform under the terms of the derivative contract. When the
fair value of a derivative contract is positive, the
counterparty owes Legacy, which creates repayment risk. Legacy
minimizes the credit or repayment risk in derivative instruments
by entering into transactions with high-quality counterparties.
F-23
LEGACY
RESERVES LP
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
For the years ended December 31, 2005, 2006, and 2007,
Legacy recognized realized and unrealized losses related to its
oil, NGL and natural gas derivatives. The impact on net income
from hedging activities was as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2005
|
|
|
2006
|
|
|
2007
|
|
|
Crude oil derivative contract settlements
|
|
$
|
(3,530,651
|
)
|
|
$
|
(6,666,755
|
)
|
|
$
|
(3,627,050
|
)
|
Natural gas liquid derivative contract settlements
|
|
|
|
|
|
|
|
|
|
|
(619,466
|
)
|
Natural gas derivative contract settlements
|
|
|
|
|
|
|
6,404,533
|
|
|
|
4,457,519
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total derivative contract settlements
|
|
|
(3,530,651
|
)
|
|
|
(262,222
|
)
|
|
|
211,003
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unrealized change in fair value oil contracts
|
|
|
(910,738
|
)
|
|
|
4,338,459
|
|
|
|
(76,484,184
|
)
|
Unrealized change in fair value natural gas liquid
contracts
|
|
|
|
|
|
|
|
|
|
|
(3,228,274
|
)
|
Unrealized change in fair value natural gas contracts
|
|
|
(1,717,476
|
)
|
|
|
5,212,233
|
|
|
|
(5,654,577
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total unrealized change in fair value
|
|
|
(2,628,214
|
)
|
|
|
9,550,692
|
|
|
|
(85,367,035
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total effect of derivative contracts
|
|
$
|
(6,158,865
|
)
|
|
$
|
9,288,470
|
|
|
$
|
(85,156,032
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In June 2005, Legacy paid its counterparty approximately
$3.5 million to cancel and reset 2006 oil swaps from $51.31
to $59.38 per barrel. On July 22, 2005 Legacy paid
approximately $0.8 million for an option to enter into a
$55.00 per barrel oil swap related to the PITCO acquisition that
was not exercised.
In September 2006, Legacy paid its counterparty $4 million
to cancel and reset oil swaps for 372,000 barrels in 2007
from $60.00 to $65.82 per barrel and for 348,000 barrels in
2008 from $60.50 to $66.44 per barrel.
As of December 31, 2007, Legacy had the following NYMEX
West Texas Intermediate crude oil swaps paying floating prices
and receiving fixed prices for a portion of its future oil
production as indicated below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual
|
|
|
Average
|
|
|
Price
|
|
Calendar Year
|
|
Volumes (Bbls)
|
|
|
Price per Bbl
|
|
|
Range per Bbl
|
|
|
2008
|
|
|
1,068,449
|
|
|
$
|
69.31
|
|
|
$
|
62.25 - $86.75
|
|
2009
|
|
|
986,413
|
|
|
$
|
67.43
|
|
|
$
|
61.05 - $86.75
|
|
2010
|
|
|
919,445
|
|
|
$
|
66.10
|
|
|
$
|
60.15 - $86.75
|
|
2011
|
|
|
698,640
|
|
|
$
|
70.97
|
|
|
$
|
67.33 - $86.75
|
|
2012
|
|
|
580,800
|
|
|
$
|
70.94
|
|
|
$
|
67.72 - $86.75
|
|
As of December 31, 2007, Legacy had the following NYMEX
Henry Hub, ANR-OK and Waha natural gas swaps paying floating
natural gas prices and receiving fixed prices for a portion of
its future natural gas production as indicated below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual
|
|
|
Average
|
|
|
Price
|
|
Calendar Year
|
|
Volumes (MMBtu)
|
|
|
Price per MMBtu
|
|
|
Range per MMBtu
|
|
|
2008
|
|
|
2,533,770
|
|
|
$
|
8.14
|
|
|
$
|
6.85 - $10.58
|
|
2009
|
|
|
2,331,470
|
|
|
$
|
7.99
|
|
|
$
|
6.85 - $10.17
|
|
2010
|
|
|
2,065,955
|
|
|
$
|
7.73
|
|
|
$
|
6.85 - $9.73
|
|
2011
|
|
|
788,824
|
|
|
$
|
7.25
|
|
|
$
|
6.85 - $7.57
|
|
2012
|
|
|
493,236
|
|
|
$
|
7.16
|
|
|
$
|
6.85 - $7.57
|
|
F-24
LEGACY
RESERVES LP
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
As of December 31, 2007, Legacy had the following gas basis
swaps in which we receive floating NYMEX prices less a fixed
basis differential and pay prices on the floating Waha index, a
natural gas hub in West Texas. The prices that we receive for
our natural gas sales follow Waha more closely than NYMEX:
|
|
|
|
|
|
|
|
|
|
|
Annual
|
|
|
Basis
|
|
Calendar Year
|
|
Volumes (MMBtu)
|
|
|
Range per Mcf
|
|
|
2008
|
|
|
1,422,000
|
|
|
$
|
(0.84
|
)
|
2009
|
|
|
1,320,000
|
|
|
$
|
(0.68
|
)
|
2010
|
|
|
1,200,000
|
|
|
$
|
(0.57
|
)
|
As of December 31, 2007, Legacy had the following Mont
Belvieu, Non-Tet OPIS natural gas liquids swaps paying floating
natural gas liquids prices and receiving fixed prices for a
portion of its future natural gas liquids production as
indicated below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Annual
|
|
|
Average
|
|
|
Price
|
|
Calendar Year
|
|
Volumes (Gal)
|
|
|
Price per Gal
|
|
|
Range per Gal
|
|
|
2008
|
|
|
6,458,004
|
|
|
$
|
1.27
|
|
|
$
|
0.66-$1.62
|
|
2009
|
|
|
2,265,480
|
|
|
$
|
1.15
|
|
|
$
|
1.15
|
|
On August 29, 2007, Legacy entered into LIBOR interest rate
swaps beginning in October of 2007 and extending through
November 2011. The swap transaction has Legacy paying its
counterparty fixed rates ranging from 4.8075% to 4.82%, per
annum, and receiving floating rates on a total notional amount
of $54 million. The swaps are settled on a quarterly basis,
beginning in January of 2008 and ending in November of 2011.
Legacy accounts for these interest rate swaps pursuant to
FAS No. 133 Accounting for Derivative
Instruments and Hedging Activities, as amended. This
statement establishes accounting and reporting standards
requiring that derivative instruments be recorded at fair market
value and included in the balance sheet assets or liabilities.
As the term of Legacys interest rate swaps extend through
November of 2011, a period that extends beyond the term of the
credit agreement, which expires on March 15, 2010, Legacy
did not specifically designate these derivatives as cash flow
hedges, even though they reduce its exposure to changes in
interest rates. Therefore, the mark-to-market of these
instruments, which amounts to $1.5 million in 2007, is
recorded in current earnings. The table below summarizes the
interest rate swap position as of December 31, 2007.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated
|
|
|
|
|
|
|
|
|
|
|
|
|
Fair Market Value
|
|
|
|
Fixed
|
|
|
Effective
|
|
|
Maturity
|
|
|
at December 31,
|
|
Notional Amount
|
|
Rate
|
|
|
Date
|
|
|
Date
|
|
|
2007
|
|
|
$29,000,000
|
|
|
4.8200
|
%
|
|
|
10/16/2007
|
|
|
|
10/16/2011
|
|
|
$
|
(797,823
|
)
|
$13,000,000
|
|
|
4.8100
|
%
|
|
|
11/16/2007
|
|
|
|
11/16/2011
|
|
|
|
(366,241
|
)
|
$12,000,000
|
|
|
4.8075
|
%
|
|
|
11/28/2007
|
|
|
|
11/28/2011
|
|
|
|
(331,698
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Fair Market Value
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(1,495,762
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
F-25
LEGACY
RESERVES LP
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
(10)
|
Sales to
Major Customers
|
Legacy operates as one business segment within the Permian Basin
region. It sold oil, NGL and natural gas production representing
10% or more of total revenues for the years ended
December 31, 2005, 2006 and 2007 as shown below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2005
|
|
|
2006
|
|
|
2007
|
|
|
Conoco Phillips
|
|
|
10
|
%
|
|
|
4
|
%
|
|
|
3
|
%
|
Navajo Crude Oil Marketing
|
|
|
16
|
%
|
|
|
12
|
%
|
|
|
11
|
%
|
Plains Marketing, LP
|
|
|
18
|
%
|
|
|
14
|
%
|
|
|
13
|
%
|
Teppco Crude Oil, LP
|
|
|
5
|
%
|
|
|
5
|
%
|
|
|
13
|
%
|
In the exploration, development and production business,
production is normally sold to relatively few customers.
Substantially all of the Legacys customers are
concentrated in the oil and natural gas industry and revenue can
be materially affected by current economic conditions, the price
of certain commodities such as crude oil and natural gas and the
availability of alternate purchasers. Legacy believes that the
loss of any of its major purchasers would not have a long-term
material adverse effect on its operations.
|
|
(11)
|
Asset
Retirement Obligation
|
In June 2001, the FASB issued FAS No. 143, which
requires that an asset retirement obligation (ARO)
associated with the retirement of a tangible long-lived asset be
recognized as a liability in the period in which it is incurred
and becomes determinable. Under this method, when liabilities
for dismantlement and abandonment costs, excluding salvage
values, are initially recorded, the carrying amount of the
related oil and natural gas properties is increased. The fair
value of the ARO asset and liability is measured using expected
future cash outflows discounted at Legacys credit-adjusted
risk-free interest rate. Accretion of the liability is
recognized each period using the interest method of allocation,
and the capitalized cost is depleted over the useful life of the
related asset.
The following table reflects the changes in the ARO during the
years ended December 31, 2005, 2006, and 2007.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2005
|
|
|
2006
|
|
|
2007
|
|
|
Asset retirement obligation beginning of period
|
|
$
|
1,952,866
|
|
|
$
|
2,302,147
|
|
|
$
|
6,492,780
|
|
Liabilities incurred in Legacy formation
|
|
|
|
|
|
|
1,467,241
|
|
|
|
|
|
Liabilities incurred with properties acquired
|
|
|
446,901
|
|
|
|
1,888,954
|
|
|
|
3,033,501
|
|
Liabilities incurred with properties drilled
|
|
|
|
|
|
|
22,882
|
|
|
|
114,317
|
|
Liabilities settled during the period
|
|
|
(53,852
|
)
|
|
|
(213,343
|
)
|
|
|
(372,611
|
)
|
Current period accretion
|
|
|
109,429
|
|
|
|
242,432
|
|
|
|
470,002
|
|
Current period revisions to accretion expense
|
|
|
(163,281
|
)
|
|
|
|
|
|
|
|
|
Current period revisions to oil and natural gas properties
|
|
|
10,084
|
|
|
|
782,467
|
|
|
|
6,181,660
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset retirement obligation end of period
|
|
$
|
2,302,147
|
|
|
$
|
6,492,780
|
|
|
$
|
15,919,649
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The discount rate used in calculating the ARO was 6.0% at
December 31, 2005, 7.25% at December 31, 2006 and
6.47% at December 31, 2007. These rates approximate
Legacys borrowing rates.
F-26
LEGACY
RESERVES LP
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
(12)
|
Earnings
(Loss) Per Unit
|
The following table sets forth the computation of basic and
diluted net earnings (loss) per unit (dollars in thousands,
except per unit):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2005
|
|
|
2006
|
|
|
2007
|
|
|
Income (loss) available to unitholders
|
|
$
|
5,859
|
|
|
$
|
4,357
|
|
|
$
|
(55,662
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of units outstanding
|
|
|
9,488,921
|
|
|
|
16,567,287
|
|
|
|
26,155,439
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of dilutive securities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Unit options
|
|
|
|
|
|
|
|
|
|
|
|
|
Restricted units
|
|
|
|
|
|
|
1,592
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average units and potential units outstanding
|
|
|
9,488,921
|
|
|
|
16,568,879
|
|
|
|
26,155,439
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per unit
|
|
$
|
0.62
|
|
|
$
|
0.26
|
|
|
$
|
(2.13
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted earnings per unit
|
|
$
|
0.62
|
|
|
$
|
0.26
|
|
|
$
|
(2.13
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2006, options to purchase
260,000 units at exercise prices ranging from $17.00 to
$17.25 per unit were outstanding, but were not included in the
computation of diluted earnings per share due to their
anti-dilutive effect. At December 31, 2007, 45,078
restricted units and options to purchase 252,306 units at
exercise prices ranging from $17.00 to $27.84 per unit were
outstanding, but were not included in the computation of diluted
earnings per share due to their anti-dilutive effect.
|
|
(13)
|
Unit-Based
Compensation
|
Long
Term Incentive Plan
Concurrent with the Formation Transaction on March 15,
2006, a Long-Term Incentive Plan (LTIP) for Legacy
was created and Legacy adopted SFAS No. 123(R),
Share-Based Payment. Legacy adopted the Legacy Reserves LP
Long-Term Incentive Plan for its employees, consultants and
directors, its affiliates and its general partner. The awards
under the long-term incentive plan may include unit grants,
restricted units, phantom units, unit options and unit
appreciation rights. The long-term incentive plan permits the
grant of awards covering an aggregate of 2,000,000 units.
As of December 31, 2007 grants of awards net of forfeitures
covering 505,576 units have been made, comprised of
422,460 unit options and unit appreciation rights awards,
65,116 restricted unit awards and 18,000 phantom unit awards.
The LTIP is administered by the compensation committee of the
board of directors of its general partner.
SFAS No. 123(R), Share-Based Payment requires
companies to measure the cost of employee services in exchange
for an award of equity instruments based on a grant-date fair
value of the award (with limited exceptions), and that cost must
generally be recognized over the-vesting period of the award.
Prior to April of 2007, Legacy utilized the equity method of
accounting as described in SFAS No. 123(R) to
recognize the cost associated with unit options. However,
SFAS No. 123(R) stipulates that if an entity
that nominally has the choice of settling awards by issuing
stock predominately settles in cash, or if entity usually
settles in cash whenever an employee asks for cash settlement,
the entity is settling a substantive liability rather than
repurchasing an equity instrument.
The initial vesting of options occurred on March 15, 2007,
with initial option exercises occurring in April 2007. At the
time of the initial exercise Legacy settled these exercises in
cash and determined it was likely to do so for future option
exercises. Consequently, in April 2007, Legacy began accounting
for unit option grants by utilizing the liability method as
described in SFAS No. 123(R). The liability method
requires companies to measure the cost
F-27
LEGACY
RESERVES LP
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
of the employee services in exchange for a cash award based on
the fair value of the underlying security at the end of the
period. Compensation cost is recognized based on the change in
the liability between periods.
Unit
Options and Unit Appreciation Rights
During the year ended December 31, 2006, Legacy issued
273,000 unit option awards to officers and employees which
vest ratably over a three-year period. During the year ended
December 31, 2007, Legacy issued 113,000 unit option
awards to employees which vest ratably over a three-year period.
During the year ended December 31, 2007, Legacy issued
66,116 unit option awards which cliff-vest at the end of a
three-year period. All options granted in 2007 expire five years
from the grant date and are exercisable when they vest.
For the year ended December 31, 2007, Legacy recorded
$826,406 of compensation expense based on its use of the Black
Scholes model to estimate the December 31, 2007 fair value
of these unit option awards and the exercise date fair value of
options exercised during the period. As of December 31,
2007, there was a total of $919,028 of unrecognized compensation
costs related to the un-exercised and non-vested portion of
these unit option awards. At December 31, 2007, this cost
was expected to be recognized over a weighted-average period of
2.0 years. Compensation expense is based upon the fair
value as of December 31, 2007 and is recognized as a
percentage of the service period satisfied. Since Legacy is a
newly public company and has minimal trading history, it has
used an estimated volatility factor of approximately 41% based
upon a representative group of publicly-traded companies in the
energy industry and employed the fair value method to estimate
the December 31, 2007 fair value to be realized as
compensation cost based on the percentage of the service period
satisfied. In the absence of historical data, Legacy has assumed
an estimated forfeiture rate of 5%. As required by
SFAS No. 123(R), the Partnership will adjust the
estimated forfeiture rate based upon actual experience. Legacy
has assumed an annual distribution rate of $1.80 per unit.
A summary of option activity for the year ended
December 31, 2007 is as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted
|
|
|
|
|
|
|
Weighted
|
|
|
Average
|
|
|
|
|
|
|
Average
|
|
|
Remaining
|
|
|
|
|
|
|
Exercise
|
|
|
Contractual
|
|
|
|
Units
|
|
|
Price
|
|
|
Term
|
|
|
Outstanding at January 1, 2007
|
|
|
260,000
|
|
|
$
|
17.01
|
|
|
|
|
|
Granted
|
|
|
179,116
|
|
|
$
|
23.09
|
|
|
|
|
|
Exercised
|
|
|
(23,038
|
)
|
|
$
|
17.00
|
|
|
|
|
|
Forfeited
|
|
|
(16,656
|
)
|
|
$
|
17.09
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding at December 31, 2007
|
|
|
399,422
|
|
|
$
|
19.73
|
|
|
|
3.6 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Options exercisable at December 31, 2007
|
|
|
62,800
|
|
|
$
|
17.04
|
|
|
|
3.3 years
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The following table summarizes the status of the
Partnerships non-vested stock options since
January 1, 2007:
|
|
|
|
|
|
|
|
|
|
|
Non-Vested Options
|
|
|
|
|
|
|
Weighted-
|
|
|
|
Number of
|
|
|
Average Fair
|
|
|
|
Units
|
|
|
Value
|
|
|
Non-vested at January 1, 2007
|
|
|
260,000
|
|
|
$
|
2.62
|
|
Granted
|
|
|
179,116
|
|
|
|
3.40
|
|
Vested Unexercised
|
|
|
(62,800
|
)
|
|
|
4.65
|
|
Vested Exercised
|
|
|
(23,038
|
)
|
|
|
10.14
|
|
Forfeited
|
|
|
(16,656
|
)
|
|
|
9.56
|
|
|
|
|
|
|
|
|
|
|
Non-vested at December 31, 2007
|
|
|
336,622
|
|
|
$
|
4.09
|
|
|
|
|
|
|
|
|
|
|
F-28
LEGACY
RESERVES LP
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
Legacy has used a weighted-average risk free interest rate of
3.5% in its Black Scholes calculation of fair value, which
approximates the U.S. Treasury interest rates at
December 31, 2007. Expected life represents the period of
time that options are expected to be outstanding and is based on
the Partnerships best estimate. The following table
represents the weighted average assumptions used for the
Black-Scholes option-pricing model:
|
|
|
|
|
|
|
Year Ended
|
|
|
|
December 31,
|
|
|
|
2007
|
|
Expected life (years)
|
|
|
5
|
|
Annual interest rate
|
|
|
3.5
|
%
|
Annual distribution rate per unit
|
|
$
|
1.80
|
|
Volatility
|
|
|
41
|
%
|
Restricted
and Phantom Units
As described below, Legacy has also issued phantom units under
the LTIP. Because Legacys current intent is to settle
these awards in cash, Legacy is accounting for the phantom units
by utilizing the liability method.
On June 27, 2007, Legacy granted 3,000 phantom units to an
employee which vest ratably over a five year period, beginning
at the date of grant. On July 16, 2007, Legacy granted
5,000 phantom units to an employee which vest ratably over a
five year period, beginning at the date of grant. On
December 3, 2007, Legacy granted 10,000 phantom units to an
employee. The phantom units awarded vest ratably over a three
year period, beginning on the date of grant. In conjunction with
these grants, the employees are entitled to dividend equivalent
rights (DERs) for unvested units held at the date of
dividend payment. Compensation expense related to the phantom
units and associated DERs was $52,273 for the year ended
December 31, 2007.
On August 20, 2007, the board of directors of Legacys
general partner, upon recommendation from the Compensation
Committee, approved phantom unit awards which may award up to
175,000 units to five key executives of Legacy based on
achievement of targeted annual MLP distribution levels over a
base amount of $1.64 per unit. These awards are to be determined
annually based solely on the annualized level of per unit
distributions for the fourth quarter of each calendar year and
subsequently vested over a 3 year period. There is a range
of 0% to 100% of the distribution levels at which the
performance condition may be met. For each quarter, management
recommends to the board an appropriate level of per unit
distribution based on available cash of Legacy. This level of
distribution is approved by the board subsequent to
managements recommendation. Probable issuances for the
purposes of calculating compensation expense associated
therewith are determined based on managements
determination of probable future distribution levels for interim
periods and based on actual distributions for annual periods as
described above. Expense associated with vesting is recognized
over the period from the date vesting becomes probable to the
end of the three year vesting period beginning at each year end.
Compensation expense related to the phantom units was $44,381
for the year ended December 31, 2007.
On March 15, 2006, Legacy issued 52,616 units of
restricted unit awards to two employees. The restricted units
awarded vest ratably over a three-year period, beginning on the
date of grant. On May 5, 2006, Legacy issued
12,500 units of restricted unit awards to an employee. The
restricted units awarded vest ratably over a five-year period,
beginning on the date of grant. Compensation expense related to
restricted units was $270,039 and $340,656 for the years ended
December 31, 2006 and 2007, respectively. As of
December 31, 2007, there was a total of $496,275 of
unrecognized compensation costs related to the non-vested
portion of these restricted units. At December 31, 2007,
this cost was expected to be recognized over a weighted-average
period of 1.8 years.
On May 1, 2006, Legacy granted and issued 1,750 units
to each of its five non-employee directors as part of their
annual compensation for serving on Legacys board. The
value of each unit was $17.00 at the time of grant. On
November 26, 2007, Legacy granted and issued
1,750 units to each of its four non-employee directors as
part of their annual compensation for serving on Legacys
board. The value of each unit was $21.32 at the time of grant.
F-29
LEGACY
RESERVES LP
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
(14)
|
Costs
Incurred in Oil and Natural Gas Property Acquisition and
Development Activities
|
Costs incurred by Legacy in oil and natural gas property
acquisition and development are presented below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2005
|
|
|
2006
|
|
|
2007
|
|
|
Development costs
|
|
$
|
1,958,455
|
|
|
$
|
17,325,052
|
|
|
$
|
22,967,534
|
|
Exploration costs
|
|
|
|
|
|
|
|
|
|
|
|
|
Acquisition costs:
|
|
|
|
|
|
|
|
|
|
|
|
|
Proved properties
|
|
|
65,405,917
|
|
|
|
187,006,693
|
|
|
|
200,399,637
|
|
Unproved properties
|
|
|
2,928
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total acquisition, development and exploration costs
|
|
$
|
67,367,300
|
|
|
$
|
204,331,745
|
|
|
$
|
223,367,171
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property acquisition costs include costs incurred to purchase,
lease, or otherwise acquire a property. Development costs
include costs incurred to gain access to and prepare development
well locations for drilling, to drill and equip development
wells, and to provide facilities to extract, treat, and gather
natural gas.
F-30
LEGACY
RESERVES LP
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
(15)
|
Net
Proved Oil and Natural Gas Reserves (Unaudited)
|
The proved oil and natural gas reserves of Legacy have been
estimated by an independent petroleum engineer, LaRoche
Petroleum Consultants, Ltd., as of December 31, 2005, 2006
and 2007. These reserve estimates have been prepared in
compliance with the Securities and Exchange Commission rules
based on year-end prices and costs. The table below includes the
reserves associated with the PITCO acquisition in September 2005
which is reflected in the December 31, 2005 balances, the
Legacy Formation acquisition in March 2006, the Farmer Field and
South Justis acquisitions in June 2006 and the Kinder Morgan
acquisition in July 2006 which are reflected in the
December 31, 2006 balances and the Binger, Ameristate, TSF,
Raven Shenandoah, Raven OBO, TOC and Summit acquisitions which
are reflected in the December 31, 2007 balances. An
analysis of the change in estimated quantities of oil and
natural gas reserves, all of which are located within the United
States, is shown below:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural
|
|
|
|
Oil
|
|
|
NGL
|
|
|
Gas
|
|
|
|
(MBbls)
|
|
|
(MBbls)
|
|
|
(MMcf)
|
|
|
Total Proved Reserves:
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2004
|
|
|
4,109
|
|
|
|
|
|
|
|
10,470
|
|
Purchases of
minerals-in-
place
|
|
|
3,541
|
|
|
|
|
|
|
|
12,800
|
|
Revisions of previous estimates due to infill drilling,
recompletion s and stimulations
|
|
|
794
|
|
|
|
|
|
|
|
1,258
|
|
Revisions of previous estimates due to prices and performance
|
|
|
28
|
|
|
|
|
|
|
|
956
|
|
Production
|
|
|
(354
|
)
|
|
|
|
|
|
|
(1,027
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2005(a)
|
|
|
8,118
|
|
|
|
|
|
|
|
24,457
|
|
Purchases of
minerals-in-
place
|
|
|
6,352
|
|
|
|
|
|
|
|
11,871
|
|
Extensions and discoveries
|
|
|
75
|
|
|
|
|
|
|
|
207
|
|
Revisions of previous estimates due to infill drilling,
recompletions and stimulations
|
|
|
233
|
|
|
|
|
|
|
|
494
|
|
Revisions of previous estimates due to prices and performance
|
|
|
(657
|
)
|
|
|
|
|
|
|
(2,296
|
)
|
Production
|
|
|
(749
|
)
|
|
|
|
|
|
|
(2,200
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2006
|
|
|
13,372
|
|
|
|
|
|
|
|
32,533
|
|
Purchases of minerals-in-place
|
|
|
6,367
|
|
|
|
3,971
|
|
|
|
19,417
|
|
Sales of
minerals-in-
place
|
|
|
(1
|
)
|
|
|
|
|
|
|
(2
|
)
|
Revisions from drilling and recompletion s
|
|
|
220
|
|
|
|
|
|
|
|
386
|
|
Revisions of previous estimates due to price and
|
|
|
|
|
|
|
|
|
|
|
|
|
performance
|
|
|
810
|
|
|
|
180
|
|
|
|
1,578
|
|
Production
|
|
|
(1,179
|
)
|
|
|
(126
|
)
|
|
|
(3,052
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2007
|
|
|
19,589
|
|
|
|
4,025
|
|
|
|
50,860
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proved Developed Reserves:
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2004
|
|
|
4,109
|
|
|
|
|
|
|
|
10,470
|
|
December 31, 2005
|
|
|
6,380
|
|
|
|
|
|
|
|
20,618
|
|
December 31, 2006
|
|
|
11,132
|
|
|
|
|
|
|
|
28,126
|
|
December 31, 2007
|
|
|
17,434
|
|
|
|
3,954
|
|
|
|
45,455
|
|
|
|
|
(a) |
|
Includes 3.2 MMBls of oil and 13.0 Bcf of natural gas
held by MBN Properties, LP of which 1.7 MMBls and
7.0 Bcf of natural gas was owned by the non-controlling
interest. |
F-31
LEGACY
RESERVES LP
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
(16)
|
Standardized
Measure of Discounted Future Net Cash Flows and Changes Therein
Relating to Proved Reserves (Unaudited)
|
Summarized in the following table is information for Legacy
inclusive of MBN/PITCO acquisition properties from September
2005, the Legacy Formation acquisition properties from March
2006, the Farmer Field and South Justis acquisition properties
from June 2006 and the Kinder Morgan acquisition properties from
July 2006, and the Binger, Ameristate, TSF, Raven Shenandoah,
Raven OBO, TOC and Summit acquisition properties in 2007 with
respect to the standardized measure of discounted future net
cash flows relating to proved reserves. Future cash inflows are
computed by applying year-end prices relating to the
Legacys proved reserves to the year-end quantities of
those reserves. Future production, development, site
restoration, and abandonment costs are derived based on current
costs assuming continuation of existing economic conditions.
Future net cash flows have not been adjusted for commodity
derivative contracts outstanding at the end of each year.
Legacys future federal income taxes have not been deducted
from future production revenues in the calculation of
standardized measure as each partner is separately taxed on
their share of Legacys taxable income. In addition, Texas
margin taxes and the federal income taxes associated with a
corporate subsidiary, as discussed in Note 1(f), have not
been deducted from future production revenues in the calculation
of the standardized measure as the impact of these taxes would
not have a significant effect on the calculated standardized
measure.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2005(a)
|
|
|
2006
|
|
|
2007
|
|
|
|
(Thousands)
|
|
|
Future production revenues
|
|
$
|
684,021
|
|
|
$
|
947,914
|
|
|
$
|
2,431,492
|
|
Future costs:
|
|
|
|
|
|
|
|
|
|
|
|
|
Production
|
|
|
(242,796
|
)
|
|
|
(387,238
|
)
|
|
|
(925,450
|
)
|
Development
|
|
|
(27,609
|
)
|
|
|
(43,419
|
)
|
|
|
(68,745
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Future net cash flows before income taxes
|
|
|
413,616
|
|
|
|
517,257
|
|
|
|
1,437,297
|
|
10% annual discount for estimated timing of cash flows
|
|
|
(221,619
|
)
|
|
|
(276,694
|
)
|
|
|
(746,759
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Standardized measure of discounted net cash flows
|
|
$
|
191,997
|
|
|
$
|
240,563
|
|
|
$
|
690,538
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(a) |
|
Includes $93.0 million of standardized measure held by MBN
Properties LP of which $50.2 million was owned by the
non-controlling interest. |
The Standardized Measure is based on the following oil and
natural gas prices realized over the life of the properties at
the wellhead as of the following dates:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
2005
|
|
|
2006
|
|
|
2007
|
|
|
Oil (per Bbl)
|
|
$
|
57.64
|
|
|
$
|
56.73
|
|
|
$
|
91.96
|
|
Natural Gas (per Mcf)
|
|
$
|
8.82
|
|
|
$
|
5.82
|
|
|
$
|
6.39
|
|
F-32
LEGACY
RESERVES LP
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The following table summarizes the principal sources of change
in the standardized measure of discounted future estimated net
cash flows which reflects the PITCO acquisition in 2005, the
Legacy Formation in 2006, the Farmer Field, South Justis and the
Kinder Morgan acquisitions in 2006 and the Binger, Ameristate,
TSF, Raven Shenandoah, Raven OBO, TOC and Summit acquisitions in
2007:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31,
|
|
|
|
2005
|
|
|
2006
|
|
|
2007
|
|
|
|
(Dollars in thousands)
|
|
|
Increase (decrease):
|
|
|
|
|
|
|
|
|
|
|
|
|
Sales, net of production costs
|
|
$
|
(17,532
|
)
|
|
$
|
(40,113
|
)
|
|
$
|
(77,260
|
)
|
Net change in sales prices, net of production costs
|
|
|
36,574
|
|
|
|
(60,531
|
)
|
|
|
178,972
|
|
Changes in estimated future development costs
|
|
|
(21,401
|
)
|
|
|
4,582
|
|
|
|
1,426
|
|
Extensions and discoveries, net of future production and
development costs
|
|
|
|
|
|
|
2,723
|
|
|
|
|
|
Revisions of previous estimates due to infill drilling,
recompletions and stimulations
|
|
|
19,319
|
|
|
|
7,919
|
|
|
|
7,347
|
|
Revisions of previous quantity estimates due to prices and
performance
|
|
|
3,156
|
|
|
|
(12,232
|
)
|
|
|
4,273
|
|
Previously estimated development costs incurred
|
|
|
(178
|
)
|
|
|
9,517
|
|
|
|
7,345
|
|
Purchases of minerals-in place
|
|
|
102,289
|
|
|
|
127,009
|
|
|
|
300,907
|
|
Ownership interest corrections
|
|
|
|
|
|
|
|
|
|
|
1,480
|
|
Sales of minerals in place
|
|
|
|
|
|
|
|
|
|
|
(22
|
)
|
Other
|
|
|
4,458
|
|
|
|
(2,971
|
)
|
|
|
2,093
|
|
Accretion of discount
|
|
|
4,955
|
|
|
|
12,663
|
|
|
|
23,414
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase
|
|
|
131,640
|
|
|
|
48,566
|
|
|
|
449,975
|
|
Standardized measure of discounted future net cash flows:
|
|
|
|
|
|
|
|
|
|
|
|
|
Beginning of year
|
|
|
60,357
|
|
|
|
191,997
|
|
|
|
240,563
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
End of year
|
|
$
|
191,997
|
|
|
$
|
240,563
|
|
|
$
|
690,538
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The data presented should not be viewed as representing the
expected cash flow from or current value of, existing proved
reserves since the computations are based on a large number of
estimates and arbitrary assumptions. Reserve quantities cannot
be measured with precision and their estimation requires many
judgmental determinations and frequent revisions. Actual future
prices and costs are likely to be substantially different from
the current prices and costs utilized in the computation of
reported amounts.
F-33
LEGACY
RESERVES LP
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
|
|
(17)
|
Selected
Quarterly Financial Data (Unaudited)
|
For the
three-month periods ended:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31
|
|
|
June 30
|
|
|
September 30
|
|
|
December 31
|
|
|
2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil sales
|
|
$
|
12,301
|
|
|
$
|
16,653
|
|
|
$
|
22,442
|
|
|
$
|
31,905
|
|
Natural gas liquids sales
|
|
|
105
|
|
|
|
1,072
|
|
|
|
1,714
|
|
|
|
4,611
|
|
Natural gas sales
|
|
|
3,526
|
|
|
|
5,010
|
|
|
|
5,241
|
|
|
|
7,656
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
|
15,932
|
|
|
|
22,735
|
|
|
|
29,397
|
|
|
|
44,172
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and natural gas production
|
|
|
4,739
|
|
|
|
6,088
|
|
|
|
7,581
|
|
|
|
8,721
|
|
Production and other taxes
|
|
|
994
|
|
|
|
1,481
|
|
|
|
1,886
|
|
|
|
3,528
|
|
General and administrative
|
|
|
1,827
|
|
|
|
2,769
|
|
|
|
1,443
|
|
|
|
2,353
|
|
Depletion, depreciation, amortization and accretion
|
|
|
5,295
|
|
|
|
6,811
|
|
|
|
6,960
|
|
|
|
9,349
|
|
Impairment of long-lived assets
|
|
|
90
|
|
|
|
190
|
|
|
|
950
|
|
|
|
1,974
|
|
Loss on disposal of assets
|
|
|
|
|
|
|
231
|
|
|
|
156
|
|
|
|
140
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses
|
|
|
12,945
|
|
|
|
17,570
|
|
|
|
18,976
|
|
|
|
26,065
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income
|
|
|
2,987
|
|
|
|
5,165
|
|
|
|
10,421
|
|
|
|
18,107
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
104
|
|
|
|
47
|
|
|
|
54
|
|
|
|
116
|
|
Interest expense
|
|
|
(625
|
)
|
|
|
(893
|
)
|
|
|
(1,905
|
)
|
|
|
(3,695
|
)
|
Equity in income of partnership
|
|
|
|
|
|
|
11
|
|
|
|
30
|
|
|
|
36
|
|
Realized gain (loss) on oil, NGL and natural gas swaps
|
|
|
2,466
|
|
|
|
1,362
|
|
|
|
408
|
|
|
|
(4,025
|
)
|
Unrealized loss on oil, NGL and natural gas swaps
|
|
|
(9,689
|
)
|
|
|
(7,855
|
)
|
|
|
(6,844
|
)
|
|
|
(60,979
|
)
|
Other
|
|
|
|
|
|
|
1
|
|
|
|
|
|
|
|
(130
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) before income taxes
|
|
|
(4,757
|
)
|
|
|
(2,162
|
)
|
|
|
2,164
|
|
|
|
(50,570
|
)
|
Income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(337
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(4,757
|
)
|
|
$
|
(2,162
|
)
|
|
$
|
2,164
|
|
|
$
|
(50,907
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share basic and diluted
|
|
$
|
(0.19
|
)
|
|
$
|
(0.08
|
)
|
|
$
|
0.08
|
|
|
$
|
(1.81
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production volumes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil (MBbl)
|
|
|
228
|
|
|
|
273
|
|
|
|
312
|
|
|
|
365
|
|
Natural Gas Liquids (Mgal)
|
|
|
104
|
|
|
|
856
|
|
|
|
1,345
|
|
|
|
2,991
|
|
Natural Gas (MMcf)
|
|
|
588
|
|
|
|
718
|
|
|
|
801
|
|
|
|
945
|
|
Total (Mboe)
|
|
|
329
|
|
|
|
413
|
|
|
|
478
|
|
|
|
594
|
|
F-34
LEGACY
RESERVES LP
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
For the
three-month periods ended:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
March 31
|
|
|
June 30
|
|
|
September 30
|
|
|
December 31
|
|
|
2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil sales
|
|
$
|
7,440
|
|
|
$
|
11,800
|
|
|
$
|
13,204
|
|
|
$
|
12,907
|
|
Natural gas sales
|
|
|
2,995
|
|
|
|
3,588
|
|
|
|
4,239
|
|
|
|
3,624
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
|
10,435
|
|
|
|
15,388
|
|
|
|
17,443
|
|
|
|
16,531
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and natural gas production
|
|
|
2,677
|
|
|
|
3,186
|
|
|
|
4,297
|
|
|
|
5,778
|
|
Production and other taxes
|
|
|
738
|
|
|
|
943
|
|
|
|
1,030
|
|
|
|
1,035
|
|
General and administrative(a)
|
|
|
956
|
|
|
|
1,253
|
|
|
|
1,057
|
|
|
|
426
|
|
Dry hole costs
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depletion, depreciation, amortization and accretion
|
|
|
2,388
|
|
|
|
4,967
|
|
|
|
5,346
|
|
|
|
5,693
|
|
Impairment of long-lived assets
|
|
|
|
|
|
|
|
|
|
|
8,573
|
|
|
|
7,540
|
|
Loss on disposal of assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
42
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total expenses
|
|
|
6,759
|
|
|
|
10,349
|
|
|
|
20,303
|
|
|
|
20,514
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating Income
|
|
|
3,676
|
|
|
|
5,039
|
|
|
|
(2,860
|
)
|
|
|
(3,983
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
33
|
|
|
|
5
|
|
|
|
55
|
|
|
|
36
|
|
Interest expense
|
|
|
(1,445
|
)
|
|
|
(1,210
|
)
|
|
|
(1,857
|
)
|
|
|
(2,133
|
)
|
Realized gain (loss) on oil, NGL and natural gas swaps
|
|
|
1,398
|
|
|
|
548
|
|
|
|
(4,128
|
)
|
|
|
1,920
|
|
Unrealized gain (loss) on oil, NGL and natural gas swaps
|
|
|
(5,294
|
)
|
|
|
(9,724
|
)
|
|
|
22,734
|
|
|
|
1,835
|
|
Other
|
|
|
(303
|
)
|
|
|
|
|
|
|
|
|
|
|
14
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
$
|
(1,935
|
)
|
|
$
|
(5,342
|
)
|
|
$
|
13,944
|
|
|
$
|
(2,311
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share basic and diluted
|
|
$
|
(0.17
|
)
|
|
$
|
(0.29
|
)
|
|
$
|
0.76
|
|
|
$
|
(0.13
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production volumes:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil (MBbl)
|
|
|
129
|
|
|
|
184
|
|
|
|
203
|
|
|
|
233
|
|
Natural Gas (MMcf)
|
|
|
434
|
|
|
|
594
|
|
|
|
571
|
|
|
|
601
|
|
Total (Mboe)
|
|
|
201
|
|
|
|
283
|
|
|
|
298
|
|
|
|
333
|
|
|
|
|
(a) |
|
General and administrative expenses for the quarter ended
December 31, 2006 reflect an adjustment to reverse certain
accruals which had been recorded during the first three quarters
and were not deemed necessary. |
On January 23, 2008, the board of directors of
Legacys general partner declared a $0.45 per unit cash
distribution for the quarter ended December 31, 2007 to all
unitholders of record on February 4, 2008. This
distribution was paid on February 14, 2008.
On March 13, 2008, Legacy entered into a definitive
purchase agreement to acquire certain oil and natural gas
producing properties from a third party for an aggregate
purchase price of $82 million, subject to purchase price
adjustments. If certain conditions are met, Legacy intends to
pay at closing a portion of the purchase price with newly issued
units, reducing the cash payment to $55 million, which
amount will be subject to closing adjustments.
F-35
LEGACY
RESERVES LP
NOTES TO
CONSOLIDATED FINANCIAL
STATEMENTS (Continued)
The properties are located in the Permian Basin of West Texas
and Southeast New Mexico, Kansas and Oklahoma. The acquisition
is subject to customary closing conditions and is expected to
close by April 30, 2008. This acquisition will be accounted
for as a purchase of oil and natural gas assets.
On March 13, 2008, Legacy entered into NYMEX WTI Oil swaps
and Waha natural gas swaps related to this announced acquisition
along with increasing our natural gas fixed price swap exposure
on our existing assets in 2011 and 2012. The following tables
set forth these new swaps.
The new NYMEX WTI oil swaps are as follows:
|
|
|
|
|
|
|
|
|
|
|
Swap
|
|
|
Contract
|
|
Time Period
|
|
Volumes
|
|
|
Oil Price
|
|
Calendar Contracts
|
|
(Bbls.)
|
|
|
($/Bbl)
|
|
|
June-Dec. 2008
|
|
|
90,300
|
|
|
$
|
101.47
|
|
2009
|
|
|
145,200
|
|
|
$
|
101.47
|
|
2010
|
|
|
134,400
|
|
|
$
|
101.47
|
|
2011
|
|
|
124,800
|
|
|
$
|
101.47
|
|
2012
|
|
|
116,400
|
|
|
$
|
101.47
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
611,100
|
|
|
$
|
101.47
|
|
|
|
|
|
|
|
|
|
|
Swaps are tabulated below for natural gas fixed price swaps
indexed to the Waha hub in West Texas. The Waha hub trades at a
discount range of approximately $0.55 $1.10 to the
NYMEX Henry Hub natural gas index. The natural gas prices that
we receive for our natural gas sales follow Waha more closely
than the NYMEX Henry Hub index.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contract
|
|
|
|
Swap
|
|
|
Natural
|
|
Time Period
|
|
Volumes
|
|
|
Gas Price
|
|
Calendar Contracts
|
|
(MMBtu)
|
|
|
($/MMBtu)
|
|
|
June-Dec. 2008
|
|
|
253,463
|
|
|
$
|
8.70
|
|
2009
|
|
|
399,372
|
|
|
$
|
8.70
|
|
2010
|
|
|
364,404
|
|
|
$
|
8.70
|
|
2011
|
|
|
951,792
|
|
|
$
|
8.70
|
|
2012
|
|
|
719,400
|
|
|
$
|
8.70
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
2,688,431
|
|
|
$
|
8.70
|
|
|
|
|
|
|
|
|
|
|
F-36