XML 41 R30.htm IDEA: XBRL DOCUMENT v3.5.0.2
Derivative And Financial Instruments (Tables)
9 Months Ended
Sep. 30, 2016
Derivative And Financial Instruments  
Summary Of Derivative Contracts In Place

Fixed Price Basis Swaps–West Texas Intermediate (WTI)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Quarter Ended September 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

 

 

 

 

 

 

 

 

 

 

 

 —

 

 

 —

 

49,802

 

$

48.25

 

49,802

 

$

48.25

 

2017

 

57,953

 

$

68.06

 

54,554

 

$

68.06

 

51,570

 

$

68.06

 

48,926

 

$

68.06

 

213,003

 

$

68.06

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

675,128

 

 

 

 

Fixed Price Swaps—NYMEX (Henry Hub)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Quarter Ended September 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

 

 

 

 

 

 

 

 

 

 

 

 —

 

 

 

 

505,199

 

$

3.77

 

505,199

 

$

3.77

 

2017

 

271,507

 

$

5.72

 

255,669

 

$

5.72

 

241,748

 

$

5.72

 

229,122

 

$

5.72

 

998,046

 

$

5.72

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2,076,816

 

 

 

 

 

Schedule Of Change In Commodity Derivatives Fair Value

 

 

 

 

 

 

 

 

 

 

September 30, 

 

December 31, 

 

 

    

2016

    

2015

 

Beginning fair value of commodity derivatives

 

$

31,018

 

$

22,829

 

  Net gains (losses) on crude oil derivatives

 

 

(4,601)

 

 

22,410

 

  Net gains on natural gas derivatives

 

 

1,937

 

 

6,148

 

Net settlements on derivative contracts:

 

 

 

 

 

 

 

  Crude oil

 

 

(13,673)

 

 

(13,191)

 

  Natural gas

 

 

(6,514)

 

 

(7,178)

 

Net premiums on derivative contracts

 

 

3,197

 

 

 —

 

Ending fair value of commodity derivatives

 

$

11,364

 

$

31,018

 

 

Schedule Of Effect Of Derivative Instruments On Consolidated Statements Of Operations

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount of Gain (Loss) in Income

 

 

Location of Gain

 

Three Months Ended  September 30, 

 

Nine Months Ended  September 30, 

Derivative Type

 

in Income

 

2016

 

2015

 

2016

 

2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodity – Mark-to-Market

 

Oil sales

 

$

(1,033)

 

$

14,970

 

$

(4,600)

 

$

12,058

Commodity – Mark-to-Market

 

Natural gas sales

 

 

2,104

 

 

2,352

 

 

1,936

 

 

4,200

 

 

 

 

$

1,071

 

$

17,322

 

$

(2,664)

 

$

16,258

 

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 September 30, 2016 and the year ended December 31, 2015 (in thousands):

 

 

 

 

 

 

 

 

 

 

September 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

 

 

43,204

 

 

(9,982)

 

Ending fair value of embedded derivative

 

$

(149,873)

 

$

(193,077)