XML 96 R28.htm IDEA: XBRL DOCUMENT v2.4.0.8
Variable Interest Entities (Tables)
6 Months Ended
Jun. 30, 2013
Variable Interest Entity  
Open Oil and Natural Gas Commodity Derivative Contracts
At June 30, 2013, the Company’s open commodity derivative contracts consisted of the following:

Oil Price Swaps 
 
Notional (MBbls)
 
Weighted Average
Fixed Price
July 2013 - December 2013
6,211

 
$
99.19

January 2014 - December 2014
7,511

 
$
92.42

January 2015 - December 2015
5,076

 
$
83.69


Natural Gas Price Swaps 
 
Notional (MMcf)
 
Weighted Average
Fixed Price
July 2013 - December 2013
28,520

 
$
4.11

Oil Collars - Two-way
 
Notional (MBbls)
 
Collar Range
July 2013 - December 2013
84

 
$80.00
$102.50

Oil Collars - Three-way
 
Notional (MBbls)
 
Sold Put
Purchased Put
Sold Call
January 2014 - December 2014
8,213

 
$70.00
$90.20
$100.00
January 2015 - December 2015
2,920

 
$73.13
$90.82
$103.13

Natural Gas Collars
 
Notional (MMcf)
 
Collar Range
July 2013 - December 2013
3,432

 
$3.78
$6.71
January 2014 - December 2014
937

 
$4.00
$7.78
January 2015 - December 2015
1,010

 
$4.00
$8.55
Grey Ranch Plant, L.P
 
Variable Interest Entity  
Assets and Liabilities Included in Unaudited Condensed Consolidated Balance Sheets
GRLP’s assets and liabilities, after considering the effects of intercompany eliminations, included in the accompanying unaudited condensed consolidated balance sheets at June 30, 2013 and December 31, 2012 consisted of the following (in thousands):
 
June 30, 2013
 
December 31, 2012
Cash and cash equivalents
$
226

 
$
1,080

Accounts receivable, net
18

 
20

Prepaid expenses
33

 
64

Other current assets
109

 
109

Total current assets
386

 
1,273

Other property, plant and equipment, net
1,205

 
1,246

Total assets
$
1,591

 
$
2,519

 
 
 
 
Accounts payable and accrued expenses
$
137

 
$
274

Total liabilities
$
137

 
$
274

Royalty Trusts
 
Variable Interest Entity  
Royalty Trust Initial Public Offerings
The following table summarizes information about each Royalty Trust upon completion of its initial public offering:
 
 
Mississippian Trust I
 
Permian Trust
 
Mississippian Trust II
Net proceeds of offering (in millions)
 
$
336.9

 
$
580.6

 
$
587.1

Total outstanding common units
 
21,000,000

 
39,375,000

 
37,293,750

Total outstanding subordinated units
 
7,000,000

 
13,125,000

 
12,431,250

Beneficial interest owned by Company(1)
 
38.4
%
 
34.3
%
 
39.9
%
Liquidation date(2)
 
12/31/2030

 
3/31/2031

 
12/31/2031

____________________
(1)
Subsequent to the initial public offerings, the Company sold common units of the Mississippian Trust I and the Permian Trust it owned in transactions exempt from registration under Rule 144 under the Securities Act. These transactions decreased the Company’s beneficial interests in the Royalty Trusts. See further discussion of the unit sales below.
(2)
At the time each Royalty Trust terminates, 50% of the royalty interests conveyed to the Royalty Trust will automatically revert to the Company, and the remaining 50% will be sold with the proceeds distributed to Royalty Trust unitholders.
Royalty Trusts Distributions
The Royalty Trusts declared and paid quarterly distributions during the three and six-month periods ended June 30, 2013 and 2012 as follows (in thousands):
 
 
Three Months Ended June 30,
 
Six Months Ended June 30,
 
 
2013
 
2012
 
2013
 
2012
Total distributions
 
$
68,449

 
$
65,948

 
$
144,810

 
$
118,017

Distributions to third-party unitholders
 
$
47,459

 
$
44,062

 
$
98,716

 
$
76,801

The following distributions are expected to be paid on August 29, 2013 to holders of record as of the close of business on August 14, 2013 (in thousands):
Royalty Trust
 
Total Distribution
 
Amount to be Distributed to Third-Party Unitholders
Mississippian Trust I
 
$
16,920

 
$
12,512

Permian Trust
 
30,707

 
21,353

Mississippian Trust II
 
33,952

 
20,422

Total
 
$
81,579

 
$
54,287

Open Oil and Natural Gas Commodity Derivative Contracts
The tables below present the open oil and natural gas commodity derivative contracts at June 30, 2013 underlying the derivatives agreements. The combined volume in the tables below reflects the total volume of the Royalty Trusts’ open oil and natural gas commodity derivative contracts.

Oil Price Swaps Underlying the Derivatives Agreements
 
Notional (MBbls)
 
Weighted Average
Fixed Price
July 2013 - December 2013
803

 
$
103.04

January 2014 - December 2014
1,862

 
$
100.70

January 2015 - December 2015
630

 
$
101.03


Natural Gas Collars Underlying the Derivatives Agreements
 
Notional (MMcf)
 
Collar Range
July 2013 - December 2013
432

 
$
4.00

$
7.15

January 2014 - December 2014
937

 
$
4.00

$
7.78

January 2015 - December 2015
1,010

 
$
4.00

$
8.55


Oil Price Swaps Underlying the Derivatives Agreements and Novated to the Royalty Trusts
 
Notional (MBbls)
 
Weighted Average
Fixed Price
July 2013 - December 2013
627

 
$
103.27

January 2014 - December 2014
991

 
$
100.79

January 2015 - March 2015
141

 
$
100.90

Assets and Liabilities Included in Unaudited Condensed Consolidated Balance Sheets
The Royalty Trusts’ assets and liabilities, after considering the effects of intercompany eliminations, included in the accompanying unaudited condensed consolidated balance sheets at June 30, 2013 and December 31, 2012 consisted of the following (in thousands):
 
June 30, 2013
 
December 31, 2012
Cash and cash equivalents(1)
$
7,293

 
$
7,445

Accounts receivable
28,620

 
28,596

Derivative contracts
9,864

 
10,286

Total current assets
45,777

 
46,327

Investment in royalty interests(2)
1,325,942

 
1,325,942

Less: accumulated depletion
(148,009
)
 
(103,746
)
 
1,177,933

 
1,222,196

Derivative contracts
7,594

 
7,660

Total assets
$
1,231,304

 
$
1,276,183

Accounts payable and accrued expenses
$
3,081

 
$
1,101

Total liabilities
$
3,081

 
$
1,101

____________________
(1)
Includes $3.0 million held by the trustee at June 30, 2013 and December 31, 2012 as reserves for future general and administrative expenses.
(2)
Investment in royalty interests is included in oil and natural gas properties in the accompanying unaudited condensed consolidated balance sheets, and was determined by allocating the historical net book value of the Company’s full cost pool based on the fair value of each Royalty Trust’s royalty interests relative to the fair value of the Company’s full cost pool.

Royalty Trusts Ownership Interest
The Company’s beneficial interests in the Royalty Trusts at June 30, 2013 and December 31, 2012 were as follows:
 
June 30, 2013
 
December 31, 2012
Mississippian Trust I
26.9
%
 
26.9
%
Permian Trust
30.5
%
 
30.5
%
Mississippian Trust II
39.9
%
 
39.9
%

Pinon Gathering Company LLC
 
Variable Interest Entity  
Schedule Of Amounts Due To/From Variable Interest Entities
Amounts due from and due to PGC as of June 30, 2013 and December 31, 2012 included in the accompanying unaudited condensed consolidated balance sheets are as follows (in thousands):
 
June 30, 2013
 
December 31, 2012
Accounts receivable due from PGC
$
1,744

 
$
1,976

Accounts payable due to PGC
$
4,661

 
$
5,053