XML 51 R32.htm IDEA: XBRL DOCUMENT v3.7.0.1
Derivative And Financial Instruments (Tables)
12 Months Ended
Dec. 31, 2016
Derivative And Financial Instruments  
Summary Of Derivative Contracts In Place

 

MTM Fixed Price Swaps – NYMEX (Henry Hub)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended December 31, (volume in MMBtu)

 

 

 

March 31, 

 

June 30, 

 

September 30, 

 

December 31, 

 

Total

 

 

 

 

 

Average

 

 

 

Average

 

 

 

Average

 

 

 

Average

 

 

 

Average

 

 

    

Volume

    

Price

    

Volume

    

Price

    

Volume

    

Price

    

Volume

    

Price

    

Volume

    

Price

 

2017

 

309,181

 

$

5.42

 

287,439

 

$

5.45

 

271,368

 

$

5.45

 

257,234

 

$

5.45

 

1,125,222

 

$

5.44

 

2018

 

260,841

 

$

3.18

 

248,018

 

$

3.18

 

235,810

 

$

3.18

 

225,208

 

$

3.18

 

969,877

 

$

3.18

 

2019

 

224,303

 

$

3.10

 

214,186

 

$

3.10

 

205,533

 

$

3.10

 

197,455

 

$

3.10

 

841,477

 

$

3.10

 

2020

 

188,696

 

$

2.85

 

176,946

 

$

2.85

 

170,637

 

$

2.85

 

164,747

 

$

2.85

 

701,026

 

$

2.85

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

3,637,602

 

 

 

 

 

MTM Fixed Price Basis Swaps – West Texas Intermediate (WTI)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended December 31, (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

 

2017

 

102,339

 

$

61.03

 

94,005

 

$

61.25

 

87,304

 

$

61.42

 

81,702

 

$

61.55

 

365,350

 

$

61.30

 

2018

 

88,854

 

$

60.82

 

83,976

 

$

60.90

 

79,683

 

$

60.96

 

75,864

 

$

61.02

 

328,377

 

$

60.92

 

2019

 

78,667

 

$

61.48

 

75,326

 

$

61.53

 

72,279

 

$

61.57

 

69,480

 

$

61.61

 

295,752

 

$

61.54

 

2020

 

66,914

 

$

53.50

 

64,477

 

$

53.50

 

62,251

 

$

53.50

 

60,224

 

$

53.50

 

253,866

 

$

53.50

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,243,345

 

 

 

 

 

Fair Value for Risk Management Assets and Liabilities

The following table sets forth a reconciliation of the changes in fair value of the Partnership’s commodity derivatives for the years ended December 31, 2016 and 2015 (in thousands):

 

 

 

 

 

 

 

 

 

 

 

December 31, 

 

 

    

2016

    

2015

 

Beginning fair value of commodity derivatives

 

$

31,018

 

$

22,829

 

  Net gains (losses) on crude oil derivatives

 

 

(8,355)

 

 

22,410

 

  Net gains on natural gas derivatives

 

 

1,116

 

 

6,148

 

Net settlements on derivative contracts:

 

 

 

 

 

 

 

  Crude oil

 

 

(13,622)

 

 

(13,191)

 

  Natural gas

 

 

(6,919)

 

 

(7,178)

 

Net premiums on derivative contracts

 

 

3,197

 

 

 —

 

Ending fair value of commodity derivatives

 

$

6,435

 

$

31,018

 

 

Schedule Of Effect Of Derivative Instruments On Consolidated Statements Of Operations

The effect of derivative instruments on our consolidated statements of operations was as follows (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Location of Gain(Loss)

 

Year Ended  December 31, 

Derivative Type

 

in Income

 

2016

 

2015

Commodity – Mark-to-Market

 

Oil sales

 

$

(8,355)

 

$

19,146

Commodity – Mark-to-Market

 

Natural gas sales

 

 

1,116

 

 

6,003

 

 

 

 

$

(7,239)

 

$

25,149

 

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 years ended December 31, 2016 and 2015 (in thousands):

 

 

 

 

 

 

 

 

 

 

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

 

 

47,794

 

 

(9,982)

 

   Transfer to mezzanine equity

 

 

145,283

 

 

 —

 

Ending fair value of embedded derivative

 

$

 —

 

$

(193,077)