XML 42 R28.htm IDEA: XBRL DOCUMENT v3.5.0.2
Derivative And Financial Instruments (Tables)
6 Months Ended
Jun. 30, 2016
Derivative And Financial Instruments [Abstract]  
Summary Of Derivative Contracts In Place

Fixed Price Basis Swaps–West Texas Intermediate (WTI)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Quarter Ended June 30, 2016 (volume in Bbls)

 

 

 

March 31, 

 

June 30, 

 

September 30, 

 

December 31, 

 

Total

 

 

 

 

 

Average

 

 

 

Average

 

 

 

Average

 

 

 

Average

 

 

 

Average

 

 

    

Volume

    

Price

    

Volume

    

Price

    

Volume

    

Price

    

Volume

    

Price

    

Volume

    

Price

 

2016

 

 

 

 

 

 

 

 

 

 

 

106,483

 

$

73.95

 

100,525

 

$

74.10

 

207,008

 

$

74.03

 

2017

 

57,953

 

$

64.80

 

54,554

 

$

64.80

 

51,570

 

$

64.80

 

48,926

 

$

64.80

 

213,003

 

$

64.80

 

2018

 

56,798

 

$

65.40

 

54,197

 

$

65.40

 

51,851

 

$

65.40

 

49,709

 

$

65.40

 

212,555

 

$

65.40

 

2019

 

52,760

 

$

65.65

 

50,784

 

$

65.65

 

48,960

 

$

65.65

 

47,264

 

$

65.65

 

199,768

 

$

65.65

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

832,334

 

 

 

 

Fixed Price Swaps—NYMEX (Henry Hub)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Quarter Ended June 30, 2016 (volume in Mcfs)

 

 

 

March 31, 

 

June 30, 

 

September 30, 

 

December 31, 

 

Total

 

 

 

 

 

Average

 

 

 

Average

 

 

 

Average

 

 

 

Average

 

 

 

Average

 

 

    

Volume

    

Price

    

Volume

    

Price

    

Volume

    

Price

    

Volume

    

Price

    

Volume

    

Price

 

2016

 

 

 

 

 

 

 

 

 

 

 

998,394

 

$

4.14

 

963,327

 

$

4.14

 

1,961,721

 

$

4.14

 

2017

 

80,563

 

$

3.52

 

75,829

 

$

3.52

 

71,672

 

$

3.52

 

67,984

 

$

3.52

 

296,048

 

$

3.52

 

2018

 

79,042

 

$

3.58

 

75,404

 

$

3.58

 

72,115

 

$

3.58

 

69,122

 

$

3.58

 

295,683

 

$

3.58

 

2019

 

73,432

 

$

3.62

 

70,648

 

$

3.62

 

68,088

 

$

3.62

 

65,720

 

$

3.62

 

277,888

 

$

3.62

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,831,340

 

 

 

 

 

Schedule Of Change In Commodity Derivatives Fair Value

 

 

 

 

 

 

 

 

 

 

June 30, 

 

December 31, 

 

 

    

2016

    

2015

 

Beginning fair value of commodity derivatives

 

$

31,018

 

$

22,829

 

  Net gains (losses) on crude oil derivatives

 

 

(3,568)

 

 

22,410

 

  Net gains (losses) on natural gas derivatives

 

 

(168)

 

 

6,148

 

Net settlements on derivative contracts:

 

 

 

 

 

 

 

  Crude oil

 

 

(8,052)

 

 

(13,191)

 

  Natural gas

 

 

(4,526)

 

 

(7,178)

 

Ending fair value of commodity derivatives

 

$

14,704

 

$

31,018

 

 

Schedule Of Effect Of Derivative Instruments On Consolidated Statements Of Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount of Gain (Loss) in Income

 

 

Location of Gain

 

For the Three Months Ended June 30,

 

For the Six Months Ended June 30,

Derivative Type

 

in Income

 

2016

 

2015

 

2016

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodity – Mark-to-Market

 

Oil sales

 

$

(6,260)

 

$

(5,555)

 

$

(3,568)

 

$

(2,912)

Commodity – Mark-to-Market

 

Natural gas sales

 

 

(1,466)

 

 

(342)

 

 

(168)

 

 

1,848

 

 

 

 

$

(7,726)

 

$

(5,897)

 

$

(3,736)

 

$

(1,064)

 

Reconciliation Of Changes In Fair Value Of Embedded Derivative

The following table sets forth a reconciliation of the changes in fair value of the Partnership’s embedded derivative for the quarters ended June 30, 2016 and the year ended December 31, 2015 (in thousands):

 

 

 

 

 

 

 

 

 

 

June 30, 

 

December 31, 

 

 

    

2016

    

2015

 

Beginning fair value of embedded derivative

 

$

(193,077)

 

$

 —

 

   Initial fair value of embedded derivative - bifurcated from mezzanine equity

 

 

 —

 

 

(183,095)

 

   Gain (loss) on embedded derivative

 

 

13,192

 

 

(9,982)

 

Ending fair value of embedded derivative

 

$

(179,885)

 

$

(193,077)