-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, RSVgwqMhzgGgWxvNQY7IXVY5S7fedPIyTsPlW8GVjE9DF4Wo08yeIOYkseoSvy3g kcjt486GX7ejwwAflHVqNQ== 0000950134-96-001096.txt : 19960402 0000950134-96-001096.hdr.sgml : 19960402 ACCESSION NUMBER: 0000950134-96-001096 CONFORMED SUBMISSION TYPE: 10-K405 PUBLIC DOCUMENT COUNT: 4 CONFORMED PERIOD OF REPORT: 19951231 FILED AS OF DATE: 19960401 SROS: NYSE FILER: COMPANY DATA: COMPANY CONFORMED NAME: PERMIAN BASIN ROYALTY TRUST CENTRAL INDEX KEY: 0000319654 STANDARD INDUSTRIAL CLASSIFICATION: OIL ROYALTY TRADERS [6792] IRS NUMBER: 756280532 STATE OF INCORPORATION: TX FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 10-K405 SEC ACT: 1934 Act SEC FILE NUMBER: 001-08033 FILM NUMBER: 96542293 BUSINESS ADDRESS: STREET 1: P O BOX 1317 CITY: FT WORTH STATE: TX ZIP: 76101 BUSINESS PHONE: 8173906905 MAIL ADDRESS: STREET 1: P O BOX 1317 CITY: FORTH WORTH STATE: TX ZIP: 76101 10-K405 1 FORM 10-K FOR YEAR ENDED DECEMBER 31, 1995 1 ================================================================================ SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 --------------------- FORM 10-K (Mark One) [X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934 [FEE REQUIRED] For the fiscal year ended December 31, 1995 OR [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED] For the transition period from to Commission file number 1-8033 PERMIAN BASIN ROYALTY TRUST (Exact Name of Registrant as Specified in the Permian Basin Royalty Trust Indenture) TEXAS 75-6280532 (State or Other Jurisdiction of (I.R.S. Employer Incorporation or Organization) Identification No.) NATIONSBANK OF TEXAS, N.A. TRUST DEPARTMENT P.O. BOX 1317 FORT WORTH, TEXAS 76101 (Address of Principal Executive Offices) (Zip Code) (817) 390-6905 (Registrant's Telephone Number, Including Area Code) Securities registered pursuant to Section 12(b) of the Act: TITLE OF EACH CLASS NAME OF EACH EXCHANGE ON WHICH REGISTERED ---------------------------- ----------------------------------------- UNITS OF BENEFICIAL INTEREST NEW YORK STOCK EXCHANGE Securities registered pursuant to Section 12(g) of the Act: NONE (Title of Class) 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 X No ----- ----- 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 registrant's 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. [X] At March 27, 1996, there were 46,608,796 Units of Beneficial Interest of the Trust outstanding with an aggregate market value on that date of $145,652,487. DOCUMENTS INCORPORATED BY REFERENCE "Units of Beneficial Interest" at page 2; "Trustee's Discussion and Analysis for the Three-Year Period Ended December 31, 1995" at pages 8 and 9; "Results of the 4th Quarters of 1995 and 1994" at page 10; and "Statements of Assets, Liabilities and Trust Corpus," "Statements of Distributable Income," "Statements of Changes in Trust Corpus," "Notes to Financial Statements" and "Independent Auditors' Report" at page 12 et seq., in registrant's Annual Report to security holders for fiscal year ended December 31, 1995 are incorporated herein by reference for Item 5 (Market for Units of the Trust and Related Security Holder Matters), Item 7 (Management's Discussion and Analysis of Financial Condition and Results of Operation) and Item 8 (Financial Statements and Supplementary Data) of Part II of this Report. ================================================================================ 2 PART I ITEM 1. BUSINESS The Permian Basin Royalty Trust (the "Trust") is an express trust created under the laws of the state of Texas by the "Permian Basin Royalty Trust Indenture" (the "Trust Indenture") entered into on November 3, 1980, between Southland Royalty Company ("Southland Royalty") and The First National Bank of Fort Worth, as Trustee. NationsBank of Texas, N.A. (formerly known as NCNB Texas National Bank), a banking association organized under the laws of the United States, as the successor of The First National Bank of Fort Worth, is now the Trustee of the Trust. The principal office of the Trust (sometimes referred to herein as the "Registrant") is located at 500 West Seventh Street, Fort Worth, Texas (telephone number 817/390-6905). On October 23, 1980, the stockholders of Southland Royalty approved and authorized that company's conveyance of net overriding royalty interests (equivalent to net profits interests) to the Trust for the benefit of the stockholders of Southland Royalty of record at the close of business on the date of the conveyance consisting of a 75% net overriding royalty interest carved out of that company's fee mineral interests in the Waddell Ranch properties in Crane County, Texas and a 95% net overriding royalty interest carved out of that company's major producing royalty properties in Texas. The conveyance of these interests (the "Royalties") was made on November 3, 1980, effective as to production from and after November 1, 1980 at 7:00 a.m. The function of the Trustee is to collect the income attributable to the Royalties, to pay all expenses and charges of the Trust, and then distribute the remaining available income to the Unit holders. The Trust is not empowered to carry on any business activity and has no employees, all administrative functions being performed by the Trustee. The Royalties were carved out of and now burden those properties and interests as are more particularly described under "Item 2. PROPERTIES" herein. The Royalties constitute the principal asset of the Trust and the beneficial interests in the Royalties are divided into that number of Units of Beneficial Interest (the "Units") of the Trust equal to the number of shares of the common stock of Southland Royalty outstanding as of the close of business on November 3, 1980. Each stockholder of Southland Royalty of record at the close of business on November 3, 1980, received one Unit for each share of the common stock of Southland Royalty then held. In 1985, Southland Royalty became a wholly-owned subsidiary of Burlington Northern Inc. ("BNI"). In 1988, BNI transferred its natural resource operations to Burlington Resources Inc. ("BRI") as a result of which Southland Royalty became a wholly-owned indirect subsidiary of BRI. As a result of these transactions, El Paso Natural Gas Company ("El Paso") also became an indirect subsidiary of BRI. In March 1992, El Paso completed an initial public offering of 5,750,000 newly issued shares of El Paso common stock, thereby decreasing BRI's ownership of El Paso to approximately eighty-five percent (85%). On June 30, 1992, BRI distributed all of the shares of El Paso common stock owned by BRI to BRI's stockholders of record as of June 15, 1992. See "Pricing Information" under "Item 2. PROPERTIES" herein. Effective January 1, 1996, Southland Royalty, a wholly-owned subsidiary of Meridian Oil Inc. ("MOI") was merged with and into MOI, by which action the separate corporate existence of Southland Royalty ceased and MOI survived and succeeded to the ownership of all of the assets, has the rights, powers and privileges and assumed all of the liabilities and obligations of Southland Royalty. The term "net proceeds" as used in the above conveyance means the excess of "gross proceeds" received by MOI during a particular period over "production costs" for such period. "Gross proceeds" means the amount received by MOI (or any subsequent owner of the interests from which the Royalties were carved) from the sale of the production attributable to the properties and interests from which the Royalties were carved, subject to certain adjustments. "Production costs" means, generally, costs incurred on an accrual basis in operating the properties and interests out of which the Royalties were carved, including both capital and non-capital costs; for example, development drilling, production and processing costs, applicable taxes, and operating charges. If production costs exceed gross proceeds in any month, the excess is recovered out of 1 3 future gross proceeds prior to the making of further payment to the Trust, but the Trust is not liable for any production costs or liabilities attributable to these properties and interests or the minerals produced therefrom. If at any time the Trust receives more than the amount due from the Royalties, it shall not be obligated to return such overpayment, but the amounts payable to it for any subsequent period shall be reduced by such amount, plus interest, at a rate specified in the conveyance. To the extent it has the legal right to do so, MOI is responsible for marketing the production from such properties and interests, either under existing sales contracts or under future arrangements at the best prices and on the best terms it shall deem reasonably obtainable in the circumstances. MOI also has the obligation to maintain books and records sufficient to determine the amounts payable to the Trustee. MOI, however, can sell its interests in the properties from which the Royalties were carved. Proceeds from production in the first month are generally received by MOI in the second month, the net proceeds attributable to the Royalties are paid by MOI to the Trustee in the third month and distribution by the Trustee to the Unit holders is made in the fourth month. The identity of Unit holders entitled to a distribution will generally be determined as of the last business day of each calendar month (the "monthly record date"). The amount of each monthly distribution will generally be determined and announced ten days before the monthly record date. Unit holders of record as of the monthly record date will be entitled to receive the calculated monthly distribution amount for each month on or before ten business days after the monthly record date. The aggregate monthly distribution amount is the excess of (i) net revenues from the Trust properties, plus any decrease in cash reserves previously established for contingent liabilities and any other cash receipts of the Trust over (ii) the expenses and payments of liabilities of the Trust plus any net increase in cash reserves for contingent liabilities. Cash held by the Trustee as a reserve for liabilities or contingencies (which reserves may be established by the Trustee in its discretion) or pending distribution is placed, at the Trustee's discretion, in obligations issued by (or unconditionally guaranteed by) the United States or any agency thereof, repurchase agreements secured by obligations issued by the United States or any agency thereof, or certificates of deposit of banks having a capital surplus and undivided profits in excess of $50,000,000, subject, in each case, to certain other qualifying conditions. The income to the Trust attributable to the Royalties is not subject in material respects to seasonal factors nor in any manner related to or dependent upon patents, licenses, franchises or concessions. The Trust conducts no research activities. MOI has advised the Trust that it believes that comparable revenues could be obtained in the event of a change in purchasers of production. ITEM 2. PROPERTIES The net overriding royalties conveyed to the Trust include: (1) a 75% net overriding royalty carved out of Southland Royalty's fee mineral interests in the Waddell Ranch in Crane County, Texas (the "Waddell Ranch properties"); and (2) a 95% net overriding royalty carved out of Southland Royalty's major producing royalty interests in Texas (the "Texas Royalty properties"). The net overriding royalty for the Texas Royalty properties is subject to the provisions of the lease agreements under which such royalties were created. References below to "net" wells and acres are to the interests of Southland Royalty (from which the Royalties were carved) in the "gross" wells and acres. The following information in Item 2 is based upon data and information furnished to the Trustee by Southland Royalty or MOI. PRODUCING ACREAGE, WELLS AND DRILLING Waddell Ranch Properties. The Waddell Ranch properties consist of 78,175 gross (34,205 net) producing acres. A majority of the proved reserves are attributable to six fields: Dune, Sand Hills (Judkins), Sand Hills (McKnight), Sand Hills (Tubb), University-Waddell (Devonian) and Waddell. At December 31, 1995, the 2 4 Waddell Ranch properties contained 880 gross (373 net) productive oil wells, 156 gross (65 net) productive gas wells and 303 gross (124 net) injection wells. Effective May 1, 1991, Chevron USA, Inc. ("Chevron") resigned as operator of the Waddell Ranch properties. Southland Royalty was named the operator of record. All field, technical and accounting operations have been contracted by an agreement between the working interest owners and Coastal Management Corporation but remain under the direction of Southland Royalty, now MOI. The Waddell Ranch properties are mature producing properties, and all of the major oil fields are currently being waterflooded. Proved reserves and estimated future net revenues attributable to the properties are included in the reserve reports summarized below. MOI does not own the full working interest in any of the tracts constituting the Waddell Ranch properties and, therefore, implementation of any development programs will require approvals of other working interest holders as well as MOI. In addition, implementation of any development programs will be dependent upon oil and gas prices currently being received and anticipated to be received in the future. During 1995 there were 32 gross (14.075 net) oil wells drilled on the Waddell Ranch properties. At December 31, 1995 there were 3 gross (.8 net) wells in progress on the Waddell Ranch properties. During 1994 there were 22 gross (9.875 net) wells drilled on the Waddell Ranch properties. At December 31, 1994 there were no wells in progress on the Waddell Ranch properties. During 1993 there were 15 gross (6.75 net) wells drilled on the Waddell Ranch properties. At December 31, 1993 there were 4 gross (2 net) wells in progress on the Waddell Ranch properties. During 1992 there were 2 gross (1 net) wells drilled on the Waddell Ranch properties. MOI has advised the Trust that the total amount of capital expenditures for 1995 with regard to the Waddell Ranch properties totalled $10,504,989. Capital expenditures include the cost of the 1995 drilling program and remedial and maintenance activities. MOI has advised the Trust that the capital expenditures budget for 1996 totals $9,630,000, of which $2,740,000 is attributable to the 1996 development program, $5,860,000 to workovers and recompletions, $600,000 to a seismic program and $430,000 to capital expenditures that were accrued in 1995 but were not included in the royalty calculations until 1996. Accordingly, there is an estimated 8.3% decrease in capital expenditures for 1996 as compared with the 1995 capital expenditures. Texas Royalty Properties. The Texas Royalty properties consist of royalty interests in mature producing oil fields, such as Yates, Wasson, Sand Hills, East Texas, Kelly-Snyder, Panhandle Regular, N. Cowden, Todd, Keystone, Kermit, McElroy, Howard-Glasscock, Seminole and others. The Texas Royalty properties contain approximately 303,000 gross (approximately 51,000 net) producing acres. Detailed information concerning the number of wells on royalty properties is not generally available to the owners of royalty interests. Consequently, an accurate count of the number of wells located on the Texas Royalty properties cannot readily be obtained. Approximately $1.3 million in ad valorem taxes related to 1991 through 1994 for the Texas Royalty properties that Southland Royalty did not previously charge to gross proceeds attributable to the Trust is being charged to the Trust over 12 months beginning March 1995. Such amount is being charged by deducting $87,000 per month from gross proceeds attributable to the Texas Royalty properties in calculating royalty income from such properties. To the extent charges are made to gross proceeds, the amount of funds available for distribution to Unit holders will be reduced. 3 5 OIL AND GAS PRODUCTION The Trust recognizes production during the month in which the related distribution is received. Production of oil and gas and related average sales prices attributable to the Royalties for the three years ended December 31, 1995, excluding portions attributable to the adjustments discussed below, were as follows:
WADDELL TEXAS RANCH ROYALTY PROPERTIES PROPERTIES TOTAL ------------------------------ ---------------------------- ------------------------------- 1995 1994 1993 1995 1994 1993 1995 1994 1993 -------- -------- -------- ------- -------- ------- -------- -------- --------- Production Oil (barrels).............. 262,221 260,536 463,924 330,922 400,573 399,705 593,143 661,109 863,629 Gas (Mcf).................. 1,289,005 1,366,386 2,446,838 616,294 731,832 720,025 1,905,299 2,098,218 3,166,863 Average Price Oil/barrel................. $16.84 $16.01 $16.84 $15.71 $13.84 $15.63 $16.55 $14.69 $16.28 Gas/Mcf.................... $ 1.59 $ 1.70 $ 2.06 $ 1.55 $ 1.73 $ 2.01 $ 1.58 $ 1.71 $ 2.05
As a result of an issue raised by the Trustee during March 1994 regarding potential underpayments of royalty income by Southland Royalty from the Texas Royalty properties beginning January 1991, the March 1994 royalty income included a payment by Southland Royalty of $2.9 million, or $.062261 per Unit. Further net revisions resulted in additional payments to the Trust by Southland Royalty of approximately $221,000 and $133,000 in the quarters ended June 30, 1994, and September 30, 1994, respectively. The payments made by Southland Royalty were estimates of previous underpayments of royalty income to the Trust and were subject to revision as additional investigation of such underpayments was performed by MOI and the Trustee. The Trustee engaged its independent accountants and independent petroleum engineers to review certain information underlying such payments previously received from MOI, and has determined that the amounts are reasonable. In accordance with the terms of the conveyances which conveyed the Royalties to the Trust, to the extent it has the legal right to do so, Southland Royalty, and now MOI, has the obligation for marketing the production from the properties from which the Trust's Royalties were carved, at the best prices and on the best terms it deems reasonably obtainable in the circumstances. In accordance with the conveyances, the Trustee gave notice to Southland Royalty of the reservation of the Trust's right to question certain lease expenses and the adequacy of prices obtained by Southland Royalty for oil production during the period commencing May 1, 1991, and any further resulting or ancillary claims which may exist as a consequence of the foregoing claims as to adequacy of pricing. On January 3, 1994, the dispute between the Trustee and Southland Royalty, regarding the adequacy of prices obtained by Southland Royalty for oil production during the period May 1991 through February 1993, was resolved. As a result of the settlement of such dispute, Southland Royalty agreed to pay the Trust $850,000 or $.0182369 per Unit. Such payment to the Trust was made on January 31, 1994, and was included in distributions made to Unit holders of record on January 31, 1994. The Trust has been advised by Southland Royalty that for the period August 1, 1993, through June 30, 1994, and for the period July 1, 1994, through June 30, 1995 and July 1, 1995 through June 30, 1996, the oil from the Waddell Ranch properties is being sold under a competitive bid to a third party. PRICING INFORMATION Reference is made to "Regulation" for information as to federal regulation of prices of natural gas. The following paragraphs provide information regarding sales of oil and gas from the Waddell Ranch properties. As a royalty owner, Southland Royalty is not furnished detailed information regarding sales of oil and gas from the Texas Royalty properties. Oil. The Trustee has been advised by Southland Royalty that for the periods August 1, 1993, through June 30, 1994, July 1, 1994 through June 30, 1995 and July 1, 1995 through June 30, 1996, the oil from the Waddell Ranch properties is being sold under a competitive bid to a third party. Gas. The gas produced from the Waddell Ranch properties is processed through a natural gas processing plant and sold at the tailgate of the plant. Plant products are marketed by Meridian Oil Hydrocarbons Inc., an 4 6 indirect subsidiary of BRI. The processor of the gas (Warren Petroleum Company) receives 15% of the liquids and residue gas as a fee for gathering, compression, treating and processing the gas. OIL AND GAS RESERVES The following are definitions adopted by the Securities and Exchange Commission ("SEC") and the Financial Accounting Standards Board which are applicable to terms used within this Item: "Proved reserves" are those estimated quantities of crude oil, natural gas and natural gas liquids, which, upon analysis of geological and engineering data, appear with reasonable certainty to be recoverable in the future from known oil and gas reservoirs under existing economic and operating conditions. "Proved developed reserves" are those proved reserves which can be expected to be recovered through existing wells with existing equipment and operating methods. "Proved undeveloped reserves" are those proved reserves which are expected to be recovered from new wells on undrilled acreage, or from existing wells where a relatively major expenditure is required. "Estimated future net revenues" are computed by applying current prices of oil and gas (with consideration of price changes only to the extent provided by contractual arrangements and allowed by federal regulation) to estimated future production of proved oil and gas reserves as of the date of the latest balance sheet presented, less estimated future expenditures (based on current costs) to be incurred in developing and producing the proved reserves, and assuming continuation of existing economic conditions. "Estimated future net revenues" are sometimes referred to herein as "estimated future net cash flows". "Present value of estimated future net revenues" is computed using the estimated future net revenues and a discount factor of 10%. The independent petroleum engineers' reports as to the proved oil and gas reserves attributable to the Royalties conveyed to the Trust were obtained from Cawley, Gillespie & Associates, Inc. The following table presents a reconciliation of proved reserve quantities from December 31, 1992 through December 31, 1995 (in thousands):
WADDELL RANCH TEXAS ROYALTY PROPERTIES PROPERTIES TOTAL ---------------- --------------- ---------------- OIL GAS OIL GAS OIL GAS (BBLS) (MCF) (BBLS) (MCF) (BBLS) (MCF) ------ ------ ------ ----- ------ ------ December 31, 1992................................................ 7,391 29,499 5,377 5,625 12,768 35,124 Extensions, discoveries and other additions...................... -0- -0- -0- -0- -0- -0- Revisions of previous estimates.................................. (1,392) (2,414) (37) (116) (1,429) (2,530) Production....................................................... (464) (2,447) (400) (720) (864) (3,167) ------ ------ ------ ----- ------ ------ December 31, 1993................................................ 5,535 24,638 4,940 4,789 10,475 29,427 Extensions, discoveries and other additions...................... -0- -0- -0- -0- -0- -0- Revisions of previous estimates.................................. 763 1,808 333 888 1,096 2,696 Production....................................................... (261) (1,366) (570) (852) (831) (2,218) ------ ------ ------ ----- ------ ------ December 31, 1994................................................ 6,037 25,080 4,703 4,825 10,740 29,905 Extensions, discoveries and other additions...................... 49 28 -0- -0- 49 28 Revisions of previous estimates.................................. 128 1,024 205 664 333 1,688 Production....................................................... (262) (1,289) (331) (616) (593) (1,905) ------ ------ ----- ----- ------ ------ December 31, 1995................................................ 5,952 24,843 4,577 4,873 10,529 29,716 ====== ====== ====== ===== ====== ======
The production volumes for 1994 for the Texas Royalty properties include volumes associated with the Other Payments received during 1994. See discussion of Other Payments in Note 8 in the Notes to Financial Statements of the Trust's Annual Report to security holders for the year ended December 31, 1995. 5 7 Estimated quantities of proved developed reserves of crude oil and natural gas as of December 31, 1995, 1994 and 1993 were as follows (in thousands):
CRUDE NATURAL OIL GAS (BBLS) (MCF) ------ ------- 1995........................................................ 9,061 23,467 1994........................................................ 9,465 24,172 1993........................................................ 9,463 24,886
The Financial Accounting Standards Board requires supplemental disclosures for oil and gas producers based on a standardized measure of discounted future net cash flows relating to proved oil and gas reserve quantities. Under this disclosure, future cash inflows are computed by applying year-end prices of oil and gas relating to the enterprise's proved reserves to the year-end quantities of those reserves. Future price changes are only considered to the extent provided by contractual arrangements in existence at year-end. The standardized measure of discounted future net cash flows is achieved by using a discount rate of 10% a year to reflect the timing of future cash flows relating to proved oil and gas reserves. Estimates of proved oil and gas reserves are by their very nature imprecise. Estimates of future net revenue attributable to proved reserves are sensitive to the unpredictable prices of oil and gas and other variables. The 1995, 1994 and 1993 change in the standardized measure of discounted future net cash flows related to future royalty income from proved reserves discounted at 10% is as follows (in thousands):
WADDELL RANCH PROPERTIES TEXAS ROYALTY PROPERTIES TOTAL ---------------------------- --------------------------- ------------------------------ 1995 1994 1993 1995 1994 1993 1995 1994 1993 ------- ------- -------- ------- ------- ------- -------- -------- -------- January 1......................... $64,730 $55,544 $ 84,740 $33,660 $27,842 $40,448 $ 98,390 $ 83,386 $125,188 Extensions, discoveries and other additions....................... 457 -0- -0- -0- -0- -0- 457 -0- -0- Accretion of discount............. 6,473 5,554 8,474 3,366 2,784 4,045 9,839 8,338 12,519 Revisions of prior year estimates, changes in price and other....................... 8,548 10,612 (25,563) 5,175 12,701 (9,351) 13,723 23,313 (34,914) Royalty income.................... (6,138) (6,980) (12,107) (5,877) (9,667) (7,300) (12,015) (16,647) (19,407) ------- ------- -------- ------- ------- ------- -------- -------- -------- December 31....................... $74,070 $64,730 $ 55,544 $36,324 $33,660 $27,842 $110,394 $ 98,390 $ 83,386 ======= ======= ======== ======= ======= ======= ======== ======== ========
Oil and gas prices of $18.02 and $16.19 per barrel and $1.94 and $1.75 per Mcf were used to determine the estimated future net revenues from the Waddell Ranch properties and the Texas Royalty properties at December 31, 1995. The extension, discoveries and other additions for the Waddell Ranch properties are proved undeveloped reserves related to field extension development for the Waddell Field. The upward revisions of both reserves and discounted future net cash flows for the Waddell Ranch properties are due to the increases in oil prices as well as production response from drilling and remedial activities on the Dune Field, Sand Hills (Judkins) Field, Sand Hills (Tubb) Field and the Waddell Field. The upward revisions of reserves and discounted future net cash flows for the Texas Royalty properties are due to the increase in oil prices at December 31, 1995. Oil and gas prices of $15.60 and $14.50 per barrel and $1.87 and $1.75 per Mcf were used to determine the estimated future net revenues from the Waddell Ranch properties and the Texas Royalty properties at December 31, 1994. The upward revision of the estimated oil reserves and the related increase in the discounted future net cash flow for the Waddell Ranch properties was primarily due to the increase in oil prices from 1993 to 1994. The upward revision of the estimated gas reserves for the Waddell Ranch properties was primarily due to the production response resulting from remedial work performed during 1994. The adjustment in the oil and gas reserves and the related discounted cash flow for the Texas Royalty properties are due to a revision in the forecast based on revised net production data received from Southland Royalty. Oil and gas prices of $12.30 and $11.50 per barrel and $2.20 and $1.75 per Mcf were used to determine the estimated future net revenues from the Waddell Ranch properties and the Texas Royalty properties at 6 8 December 31, 1993. During 1993 the downward revision of estimated reserves and estimated future net revenues is primarily due to the decrease in the price of oil in 1993 as compared to 1992. The following presents estimated future net revenue and present value of estimated future net revenue, for each of the years ended December 31, 1995, 1994 and 1993 (in thousands except amounts per Unit):
1995 1994 1993 ----------------------- ---------------------- ---------------------- ESTIMATED ESTIMATED ESTIMATED FUTURE PRESENT FUTURE PRESENT FUTURE PRESENT NET VALUE NET VALUE NET VALUE REVENUE AT 10% REVENUE AT 10% REVENUE AT 10% --------- --------- --------- -------- --------- -------- Total Proved Waddell Ranch properties.................. $147,068 $ 74,070 $133,373 $ 64,730 $115,091 $ 55,544 Texas Royalty properties.................. 78,586 36,324 72,870 33,660 61,955 27,842 -------- --------- -------- -------- --------- -------- Total............................... $225,654 $ 110,394 $206,243 $ 98,390 $177,046 $ 83,386 ======== ======== ======== ======== ======== ======== Total Proved Per Unit....................... $ 4.84 $ 2.37 $ 4.42 $ 2.11 $ 3.80 $ 1.79 ======== ======== ======== ======== ======== ======== Proved Developed Waddell Ranch properties.................. $110,611 $ 60,600 $104,470 $ 53,260 $ 93,961 $ 49,308 Texas Royalty properties.................. 78,586 36,324 72,870 33,660 61,955 27,842 -------- --------- -------- -------- --------- -------- Total............................... $189,197 $ 96,924 $177,340 $ 86,920 $155,916 $ 77,150 ======== ======== ======== ======== ======== ========
Reserve quantities and revenues shown in the preceding tables for the Royalties were estimated from projections of reserves and revenue attributable to the combined Southland Royalty and Trust interests in the Waddell Ranch properties and Texas Royalty properties. Reserve quantities attributable to the Royalties were estimated by allocating to the Royalties a portion of the total estimated net reserve quantities of the interests, based upon gross revenue less production taxes. Because the reserve quantities attributable to the Royalties are estimated using an allocation of the reserves, any changes in prices or costs will result in changes in the estimated reserve quantities allocated to the Royalties. Therefore, the reserve quantities estimated will vary if different future price and cost assumptions occur. Proved reserve quantities are estimates based on information available at the time of preparation and such estimates are subject to change as additional information becomes available. The reserves actually recovered and the timing of production of those reserves may be substantially different from the original estimate. Moreover, the present values shown above should not be considered as the market values of such oil and gas reserves or the costs that would be incurred to acquire equivalent reserves. A market value determination would include many additional factors. REGULATION Many aspects of the production, pricing and marketing of crude oil and natural gas are regulated by federal and state agencies. The Federal Energy Regulatory Commission ("FERC") is primarily responsible for federal regulation of natural gas. Natural Gas Regulation The interstate transportation and sale for resale of natural gas is subject to federal governmental regulation, including regulation of tariffs charged and various other matters, by FERC. The Natural Gas Wellhead Decontrol Act of 1989 terminated federal price controls on wellhead sales of domestic natural gas on January 1, 1993. In 1992, FERC issued Orders Nos. 636 and 636-A, which generally opened access to interstate gas pipelines by requiring such pipelines to "unbundle" their transportation services and allow shippers to choose and pay for only the services they require, regardless of whether the shipper purchases gas from such pipelines or from other suppliers. These orders also require upstream pipelines to permit downstream pipelines to assign upstream capacity to their shippers and place analogous, unbundled access requirements on the downstream pipelines. Although these orders should generally have the effect of facilitating the transportation of gas produced from the properties from which the Royalties were carved, as well as to facilitate the direct access to 7 9 end-user markets, the impact of these orders on marketing production from the properties from which the Royalties were carved cannot be predicted at this time. Other Regulation The petroleum industry is also subject to compliance with various other federal, state and local regulations and laws, including, but not limited to, environmental protection, occupational safety, resource conservation and equal employment opportunity. The Trust does not believe that compliance with these laws by the operating parties will have any material adverse effect upon the Unit holders. ITEM 3. LEGAL PROCEEDINGS At December 31, 1995, there were no material pending legal proceedings, other than ordinary routine litigation, to which the Trust is a party or, based on information provided by Southland Royalty, to which any of the Trust's properties are subject. ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS No matters were submitted to a vote of Unit holders, through the solicitation of proxies or otherwise, during the fourth quarter ended December 31, 1995. 8 10 PART II ITEM 5. MARKET FOR UNITS OF THE TRUST AND RELATED SECURITY HOLDER MATTERS The information under "Units of Beneficial Interest" at page 2 of the Trust's Annual Report to security holders for the year ended December 31, 1995, is herein incorporated by reference. ITEM 6. SELECTED FINANCIAL DATA
FOR THE YEAR ENDED DECEMBER 31, ---------------------------------------------------------------------- 1995 1994 1993 1992 1991 ---------- ---------- ---------- ---------- ---------- Royalty income................................ $12,014,623 $16,646,903 $19,407,568 $21,491,861 $24,035,443 Distributable income.......................... 11,632,463 16,174,570 18,759,882 21,029,750 23,554,647 Distributable income per Unit................. 0.249574 0.347027 0.402496 0.451198 0.505368 Distributions per Unit........................ 0.249574 0.347027 0.402496 0.451198 0.505368 Total assets, December 31..................... 5,252,922 6,002,283 6,284,735 6,868,543 7,482,093
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION The "Trustee's Discussion and Analysis for the Three-Year Period Ended December 31, 1995" and "Results of the 4th Quarters of 1995 and 1994" at pages 8, 9 and 10 of the Trust's Annual Report to security holders for the year ended December 31, 1995 is herein incorporated by reference. ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA The Financial Statements of the Trust and the notes thereto at page 12 et seq. of the Trust's Annual Report to security holders for the year ended December 31, 1995, are herein incorporated by reference. ITEM 9.CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE There have been no changes in accountants and no disagreements with accountants on any matter of accounting principles or practices or financial statement disclosures during the twenty-four months ended December 31, 1995. 9 11 PART III ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT The Trust has no directors or executive officers. The Trustee is a corporate trustee which may be removed, with or without cause, at a meeting of the Unit holders, by the affirmative vote of the holders of a majority of all the Units then outstanding. ITEM 11. EXECUTIVE COMPENSATION During the year ended December 31, 1995, the Trustee received total remuneration as follows:
NAME OF INDIVIDUAL CAPACITIES OR NUMBER OF IN WHICH CASH PERSONS IN GROUP SERVED COMPENSATION - -------------------------- --------- ------------ NationsBank of Texas, N.A...................... Trustee $60,575(1)
- --------------- (1) Under the Trust Indenture, the Trustee is entitled to an administrative fee for its administrative services, preparation of quarterly and annual statements with attention to tax and legal matters of: (i) 1/20 of 1% of the first $100 million of annual gross revenue of the Trust and 1/30 of 1% in excess of $100 million and (ii) Trustee's standard hourly rate in excess of 300 hours annually. The administrative fee is subject to reduction by a credit for funds provision. ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT (a) Security Ownership of Certain Beneficial Owners. The following table sets forth as of December 31, 1995, information with respect to each person known to own beneficially more than 5% of the outstanding Units of the Trust:
AMOUNT AND NATURE OF PERCENT NAME AND ADDRESS BENEFICIAL OWNERSHIP(1) OF CLASS - ---------------------------------- ----------------------- -------- Meridian Oil Inc.(1) 27,577,741 Units 59.17% 5051 Westheimer Suite 1400 Houston, Texas 77056-2124
- --------------- (1) This information was provided to the Securities and Exchange Commission and to the Trust in a Form 4 dated January 6, 1994, filed with the Securities and Exchange Commission by Southland Royalty, a wholly-owned subsidiary of BRI, and in Amendment 5 to Schedule 13D and Schedule 13E-3 dated December 28, 1993, filed with the Securities and Exchange Commission by Southland Royalty and BRI. Such Units were reported to be owned directly by Southland Royalty, now MOI. The Form 4 filed by Southland Royalty and the Schedule 13D and Schedule 13E-3 filed by Southland Royalty and BRI with the Securities and Exchange Commission may be reviewed for more detailed information concerning the matters summarized herein. (b) Security Ownership of Management. The Trustee owns beneficially no securities of the Trust. In various fiduciary capacities, NationsBank of Texas, N.A. owned as of March 7, 1996 an aggregate of 100,000 Units with no right to vote any of these Units. Such Bank disclaims any beneficial interests in these Units. The number of Units reflected in this paragraph includes Units held by all branches of NationsBank of Texas, N.A. ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS The Trust has no directors or executive officers. See Item 11 for the remuneration received by the Trustee during the year ended December 31, 1995 and Item 12(b) for information concerning Units owned by NationsBank of Texas, N.A. in various fiduciary capacities. 10 12 PART IV ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K The following documents are filed as a part of this Report: FINANCIAL STATEMENTS Included in Part II of this Report by reference to the Annual Report of the Trust for the year ended December 31, 1995: Independent Auditors' Report Statements of Assets, Liabilities and Trust Corpus Statements of Distributable Income Statements of Changes in Trust Corpus Notes to Financial Statements FINANCIAL STATEMENT SCHEDULES Financial statement schedules are omitted because of the absence of conditions under which they are required or because the required information is given in the financial statements or notes thereto. EXHIBITS (4)(a) -- Permian Basin Royalty Trust Indenture dated November 3, 1980, between Southland Royalty Company and The First National Bank of Fort Worth (now NationsBank of Texas, N.A.), as Trustee, heretofore filed as Exhibit (4)(a) to the Trust's Annual Report on Form 10-K to the Securities and Exchange Commission for the fiscal year ended December 31, 1980, is incorporated herein by reference.* (b) -- Net Overriding Royalty Conveyance (Permian Basin Royalty Trust) from Southland Royalty Company to The First National Bank of Fort Worth (now NationsBank of Texas, N.A.), as Trustee, dated November 3, 1980 (without Schedules), heretofore filed as Exhibit (4)(b) to the Trust's Annual Report on Form 10-K to the Securities and Exchange Commission for the fiscal year ended December 31, 1980, is incorporated herein by reference.* (c) -- Net Overriding Royalty Conveyance (Permian Basin Royalty Trust -- Waddell Ranch) from Southland Royalty Company to The First National Bank of Fort Worth (now NationsBank of Texas, N.A.), as Trustee, dated November 3, 1980 (without Schedules), heretofore filed as Exhibit (4)(c) to the Trust's Annual Report on Form 10-K to the Securities and Exchange Commission for the fiscal year ended December 31, 1980, is incorporated herein by reference.* (13) -- Registrant's Annual Report to security holders for fiscal year ended December 31, 1995.** (23) -- Consent of Cawley, Gillespie & Associates, Inc., reservoir engineer.** (27) -- Financial Data Schedule.**
- --------------- * A copy of this Exhibit is available to any Unit holder, at the actual cost of reproduction, upon written request to the Trustee, NationsBank of Texas, N.A., P.O. Box 1317, Fort Worth, Texas 76101. ** Filed herewith. REPORTS ON FORM 8-K No reports on Form 8-K were filed by the Trust with the Securities and Exchange Commission during the last quarter of the Trust's fiscal year ended December 31, 1995. 11 13 SIGNATURE PURSUANT TO THE REQUIREMENTS OF SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934, THE REGISTRANT HAS DULY CAUSED THIS REPORT TO BE SIGNED ON ITS BEHALF BY THE UNDERSIGNED, THEREUNTO DULY AUTHORIZED. NATIONSBANK OF TEXAS, N.A. TRUSTEE OF THE PERMIAN BASIN ROYALTY TRUST By /s/ PAMELA J. BRADLEY ---------------------------------- (Pamela J. Bradley) Vice President Date: March 30, 1996 (The Trust has no directors or executive officers.) 12 14 INDEX TO EXHIBITS
SEQUENTIALLY EXHIBIT NUMBERED NUMBER EXHIBIT PAGE - ----------------------------------------------------------------------------------- ------------ (4)(a) -- Permian Basin Royalty Trust Indenture dated November 3, 1980, between Southland Royalty Company and The First National Bank of Fort Worth (now NationsBank of Texas, N.A.), as Trustee, heretofore filed as Exhibit (4)(a) to the Trust's Annual Report on Form 10-K to the Securities and Exchange Commission for the fiscal year ended December 31, 1980, is incorporated herein by reference.* (b) -- Net Overriding Royalty Conveyance (Permian Basin Royalty Trust) from Southland Royalty Company to The First National Bank of Fort Worth (now NationsBank of Texas, N.A.), as Trustee, dated November 3, 1980 (without Schedules), heretofore filed as Exhibit (4)(b) to the Trust's Annual Report on Form 10-K to the Securities and Exchange Commission for the fiscal year ended December 31, 1980, is incorporated herein by reference.* (c) -- Net Overriding Royalty Conveyance (Permian Basin Royalty Trust -- Waddell Ranch) from Southland Royalty Company to The First National Bank of Fort Worth (now NationsBank of Texas, N.A.), as Trustee, dated November 3, 1980 (without Schedules), heretofore filed as Exhibit (4)(c) to the Trust's Annual Report on Form 10-K to the Securities and Exchange Commission for the fiscal year ended December 31, 1980, is incorporated herein by reference.* (13) -- Registrant's Annual Report to security holders for fiscal year ended December 31, 1995.** (23) -- Consent of Cawley, Gillespie & Associates, Inc., reservoir engineer.** (27) -- Financial Data Schedule.**
- --------------- * A copy of this Exhibit is available to any Unit holder, at the actual cost of reproduction, upon written request to the Trustee, NationsBank of Texas, N.A., P.O. Box 1317, Fort Worth, Texas 76101. ** Filed herewith. EX-13 2 ANNUAL REPORT 1 EXHIBIT 13 PERMIAN BASIN ROYALTY TRUST 1995 ANNUAL REPORT & FORM 10-K 2 WHEN WE CAME TO THE PERMIAN BASIN IN THE 1930S TO CATCH UP WITH MY FATHER, WHO HAD GONE AHEAD, WE FOUND HIS LICENSE PLATE SANDBLASTED SO CLEAN YOU COULDN'T READ IT. CONDITIONS WERE TOUGH, AND DRILLERS AND ROUGHNECKS NEEDED TOUGH EQUIPMENT. THERE'S SOME OF IT, AND OLD LEASE MAPS, IN THIS ANNUAL REPORT. AN OIL PATCH KID 3 [MAP OF THE STATE OF TEXAS BY COUNTY SHOWING TRUST ACREAGE] PERMIAN BASIN ROYALTY TRUST ACREAGE IS LOCATED IN 33 TEXAS COUNTIES. TEXAS ROYALTY PROPERTIES ARE CONCENTRATED MAINLY IN A WEST TEXAS REGION. 4 THE TRUST The Permian Basin Royalty Trust's principal assets are comprised of a 75% net overriding royalty interest carved out by Southland Royalty Company ("Southland") from its fee mineral interest in the Waddell Ranch properties in Crane County, Texas, and a 95% net overriding royalty interest carved out by Southland from its major producing royalty properties in Texas. The interests out of which the Trust's net overriding royalty interests were carved were in all cases less than 100%. The Trust's net overriding royalty interests represent burdens against the properties in favor of the Trust without regard to ownership of the properties from which the overriding royalty interests were carved. The net overriding royalties above are collectively referred to as "Royalties." The Permian Basin Royalty Trust (the "Trust") has been advised that effective January 1, 1996, Southland was merged with and into Meridian Oil Inc. ("Meridian"), a Delaware corporation, with Meridian being the surviving corporation. Meridian succeeded to the ownership of all the assets, has the rights, powers, and privileges, and assumed all of the liabilities and obligations of Southland. UNITS OF BENEFICIAL INTEREST Units of Beneficial Interest ("Units") of the Trust are traded on the New York Stock Exchange with the symbol PBT. Quarterly high and low sales prices and the aggregate amount of monthly distributions paid each quarter during the Trust's two most recent years were as follows:
- -------------------------------------------------------------------------------------------------------- Distributions 1995 High Low Paid - ---- ---- --- ---- First Quarter . . . . . . . . . . . . . . . . . . . . . $4.375 $4.125 $.065097 Second Quarter . . . . . . . . . . . . . . . . . . . . 4.625 3.875 .045571 Third Quarter . . . . . . . . . . . . . . . . . . . . . 4.125 3.375 .054621 Fourth Quarter . . . . . . . . . . . . . . . . . . . . 3.750 3.000 .084285 -------- Total for 1995 . . . . . . . . . . . . . . . $.249574 ======== 1994 - ---- First Quarter . . . . . . . . . . . . . . . . . . . . . $6.500 $4.625 $.130484 Second Quarter . . . . . . . . . . . . . . . . . . . . 5.125 4.000 .029255 Third Quarter . . . . . . . . . . . . . . . . . . . . . 5.000 4.125 .089769 Fourth Quarter . . . . . . . . . . . . . . . . . . . . 4.875 3.750 .097519 -------- Total for 1994 . . . . . . . . . . . . . . . $.347027 ======== - --------------------------------------------------------------------------------------------------------
Approximately 2,962 Unit holders of record held the 46,608,796 Units of the Trust at December 31, 1995. Distribution of ownership of Units is presented in the following table:
- --------------------------------------------------------------------------------------------------- Number of TYPE OF UNIT HOLDERS Unit Holders Units Held - -------------------- ------------ ---------- Nominee . . . . . . . . . . . . . . . . . . . . . . . . . 4 14,380,794 Individuals . . . . . . . . . . . . . . . . . . . . . . . . . 2,402 3,540,941 Institutions . . . . . . . . . . . . . . . . . . . . . . . . 74 27,960,890 Fiduciaries . . . . . . . . . . . . . . . . . . . . . . . . . 482 726,171 ----- ---------- Total . . . . . . . . . . . . . . . . . . . . . . 2,962 46,608,796 ===== ========== - ---------------------------------------------------------------------------------------------------
2 5 [PICTURE OF HARD HAT] THERE'S NOTHING IS MUCH HARDER THAN THE HARDWARE THAT'S HANDLED ON AN OIL RIG DRILLING FLOOR. HARD HATS LIKE THIS ONE QUICKLY REPLACED CAPS. 6 TO UNIT HOLDERS We are pleased to present the sixteenth Annual Report of the Trust. The report includes a copy of the Trust's Annual Report on Form 10-K to the Securities and Exchange Commission for the year ended December 31, 1995, without exhibits. Both the report and accompanying Form 10-K contain important information concerning the Trust's properties, including the oil and gas reserves attributable to the Royalties owned by the Trust. Production figures, drilling activity and certain other information included in this report have been provided to the Trust by Southland or Meridian. As more particularly explained in the Notes to the Financial Statements appearing in this report and in Item 1 of the accompanying Form 10-K, NationsBank of Texas, N.A., as Trustee, has the primary function under the Trust Indenture of collecting the monthly net proceeds attributable to the Royalties and making monthly distributions to the Unit holders, after deducting Trust administrative expenses and any amounts necessary for cash reserves. Royalty income received by the Trustee for the year ended December 31, 1995, was $12,014,623 and interest income earned for the same period was $25,243. General and administrative expenses amounted to $407,403. A total of $11,632,463 or $.249574 per Unit, was distributed to Unit holders during 1995. A discussion of factors affecting the distributions for 1995 may be found in the Trustee's Discussion and Analysis section of this report. As of December 31, 1995, the Trust's proved reserves were estimated at 10,528,882 Bbls of oil and 29,716,019 Mcf of gas. The estimated future net revenues from proved reserves at December 31, 1995, amount to $225,654,000 or $4.84 per Unit. The present value of estimated future net revenues discounted at 10% at December 31, 1995, was $110,394,000 or $2.37 per Unit. The computation of future net revenues is made following guidelines prescribed by the Financial Accounting Standard Board (explained in Item 2 of the accompanying Form 10-K) based on year-end prices and costs. As has been previously reported, Southland has advised the Trust that it became operator of record of the Waddell Ranch properties on May 1, 1991. Meridian, as successor by merger, is now the operator of record. All field, technical and accounting operations, however, have been carried out by Coastal Management Corporation ("Coastal"), but are under the direction of Meridian. The Omnibus Budget Reconciliation Act of 1990 allows percentage depletion on proven properties acquired after October 11, 1990. For Units acquired after such date, Unit holders would normally compute both percentage depletion and cost depletion from each property, and claim the larger amount as a deduction on their income tax returns. However, the Trustee and its tax counsel have estimated the percentage depletion for January through December 1995, and it appears that cost depletion will exceed percentage depletion for all Unit holders. Therefore, the Trust will not provide percentage depletion factors for 1995. Royalty income is generally considered portfolio income under the passive loss rules enacted by the Tax Reform Act of 1986. Therefore, in general, it appears that Unit holders should not consider the taxable income from the Trust to be passive income in determining net passive income or loss. Unit holders should consult their tax advisors for further information. Unit holders of record will continue to receive an individualized tax information letter for each of the quarters ending March 31, June 30 and September 30, 1996, and for the year ending December 31, 1996. Unit holders owning Units in nominee name may obtain monthly tax information from the Trustee upon request. NationsBank of Texas, N.A. By: /S/ PAMELA J. BRADLEY Pamela J. Bradley Vice President 4 7 [PICTURE OF HIGHTOP LACE-UP BOOTS] HIGHTOP, LACE-UP BOOTS LIKE THESE WERE WORN INTO AT LEAST THE LATE 1940S. ROUGH-NECKS LIKED THE STABILITY THAT THESE BOOTS PROVIDED. 8 DESCRIPTION OF THE PROPERTIES The net overriding royalty interests held by the Trust are carved out of high-quality producing oil and gas properties located primarily in West Texas. A production index for oil and gas properties is the number of years derived by dividing remaining reserves by current production. The production index for the Trust properties based on the reserve report prepared by independent petroleum engineers as of December 31, 1995, is approximately 14 years. The net overriding royalty interest in the Waddell Ranch properties is the largest asset of the Trust. The mineral interests in the Waddell Ranch, from which such net overriding royalty interest was carved, vary from 37.5% to 50.0% in 78,175 gross (34,205 net) acres, containing 880 gross (373 net) productive oil wells, 156 gross (65 net) productive gas wells and 303 gross (124 net) injection wells. The Texas Royalty properties, out of which the other net overriding royalty was carved, are located in 33 counties across Texas. The Texas Royalty properties consist of approximately 125 separate royalty interests containing approximately 303,000 gross (51,000 net) producing acres. Forty- one percent of the future net revenues discounted at 10% attributable to Texas Royalty properties are located in the Wasson and Yates fields. WADDELL RANCH Six major fields account for more than 90% of production from 12 zones ranging in depth from 2,800 to 10,600 feet. Most prolific of these zones are the Grayburg and San Andres, which produce from depths between 2,800 and 3,400 feet. The most productive zones in the San Andres are the Sand Hills (Judkins) gas field and the Sand Hills (McKnight) oil field. The Dune and Waddell oil fields are productive from both the Grayburg and San Andres formations. The Sand Hills (Tubb) oil fields produce from the Tubb formation at depths averaging 4,300 feet, and the University Waddell (Devonian) oil field is productive from the Devonian formation between 8,400 and 9,200 feet. All major oil fields are currently being water flooded. Engineering studies on these fields indicate the potential for increased production through infill drilling, modifications of existing waterflood techniques, installation of larger capacity pumping equipment and tertiary recovery projects. Capital expenditures for drilling, remedial and maintenance activities during 1995 totaled approximately $10.5 million. A substantial portion of the capital expenditures was related to the drilling of productive oil wells, which were drilled in the Sand Hills (Tubb) oil field as part of an infill drilling program. Meridian has informed the Trust that the 1996 capital expenditures budget is $9,630,000, of which $2,740,000 is attributable to the 1996 development program, $5,860,000 to workovers and recompletions, $600,000 to a seismic program, and $430,000 to capital expenditures that were accrued in 1995 but not included in the royalty calculations until 1996. COMPUTATION OF ROYALTY INCOME RECEIVED BY THE TRUST The Trust's royalty income is computed as a percentage of the net profit from the operation of the properties in which the Trust owns net overriding royalty interests. The percentages of net profits are 75% and 95% in the cases of the Waddell Ranch properties and the Texas Royalty properties, respectively. Royalty income received by the Trust for the five years ended December 31, 1995, was computed as shown in the table on the next page. 6 9 [PICTURE OF GAUGE]
Year Ended December 31, ------------------------------------------------------------------------- 1995 1994 1993 ----------------------- ---------------------- ------------------------ Gross Proceeds of Sales Waddell Texas Waddell Texas Waddell Texas From Properties From Ranch Royalty Ranch Royalty Ranch Royalty Which the Net Overriding Properties Properties Properties Properties Properties Properties ----------- ----------- ----------- ----------- ------------ ---------- Royalties Were Carved: Oil Proceeds . . . . . $20,714,309 $6,924,595 $17,573,518 $6,197,125 $19,648,107 $7,019,561 Gas Proceeds . . . . . 10,707,104 1,284,464 12,073,447 1,426,979 12,972,379 1,643,334 Other Payments . . . . 1,133,334 3,687,064 - ----------- ----------- ----------- ----------- ------------ ---------- Total . . . . . . . . 31,421,413 8,209,059 30,780,299 11,311,168 32,620,486 8,662,895 ----------- ----------- ----------- ----------- ------------ ---------- Less: Severance Tax Oil . . . . . . . . . 874,011 277,759 786,101 282,966 905,785 320,710 Gas . . . . . . . . . 761,787 88,206 906,543 104,697 1,001,106 122,296 Other Payments . . . 153,909 Lease Operating Expense and Property Tax Oil and Gas . . . . . 11,096,563 1,657,225 10,633,720 487,728 10,502,602 535,158 Other Payments . . . . 105,881 Capital Expenditures . 10,504,989 - 9,147,647 - 4,068,228 - ----------- ----------- ----------- ----------- ------------ ---------- Total . . . . . . . . 23,237,350 2,023,190 21,474,011 1,135,181 16,477,721 978,164 ----------- ----------- ----------- ----------- ------------ ---------- Net Profits . . . . . . . 8,184,063 6,185,869 9,306,288 10,175,987 16,142,765 7,684,731 Net Overriding Royalty Interest . . 75% 95% 75% 95% 75% 95% ----------- ----------- ----------- ----------- ------------ ---------- Royalty Income . . . . . $ 6,138,047 $ 5,876,576 $ 6,979,716 $ 9,667,188 $ 12,107,074 $7,300,494 =========== =========== =========== =========== ============ ========== Year Ended December 31, ------------------------------------------------ 1992 1991 ----------------------- ----------------------- Gross Proceeds of Sales Waddell Texas Waddell Texas From Properties From Ranch Royalty Ranch Royalty Which the Net Overriding Properties Properties Properties Properties ----------- ---------- ----------- ----------- Royalties Were Carved: Oil Proceeds . . . . . . $21,454,976 $8,365,966 $21,954,582 $10,428,689 Gas Proceeds . . . . . . 10,761,132 1,392,144 10,942,650 1,525,776 Other Payments . . . . . ----------- ---------- ----------- ----------- Total . . . . . . . . . 32,216,108 9,758,110 32,897,232 11,954,465 ----------- ---------- ----------- ----------- Less: Severance Tax Oil . . . . . . . . . . 1,011,980 387,354 1,012,606 469,284 Gas . . . . . . . . . . 807,633 101,272 820,346 112,623 Other Payments . . . . Lease Operating Expense and Property Tax Oil and Gas . . . . . . 10,802,255 362,523 11,794,463 556,334 Other Payments . . . . Capital Expenditures . . 2,220,576 - 923,111 - ----------- ---------- ----------- ----------- Total . . . . . . . . . 14,842,444 851,149 14,550,526 1,138,241 ----------- ---------- ----------- ----------- Net Profits . . . . . . . . 17,373,664 8,906,961 18,346,706 10,816,224 ----------- ---------- ----------- ----------- Net Overriding Royalty Interest . . . 75% 95% 75% 95% ----------- ---------- ----------- ----------- Royalty Income . . . . . . $13,030,248 $8,461,613 $13,760,030 $10,275,413 =========== ========== =========== ===========
7 10 DISCUSSION AND ANALYSIS Trustee's Discussion and Analysis for the Three-Year Period Ended December 31, 1995 Royalty income received by the Trust for the three-year period ended December 31, 1995, is reported in the following table:
- -------------------------------------------------------------------------------------------------------------- Year Ended December 31, --------------------------------------------- ROYALTIES 1995 1994 1993 ------------ ------------ ------------ Total Revenue . . . . . . . . . . . . . . . . . . . . . . . . $12,014,623 $16,646,903 $19,407,568 100% 100% 100% Oil Revenue . . . . . . . . . . . . . . . . . . . . . . . . . 9,209,821 9,230,706 13,412,826 77% 55% 69% Gas Revenue . . . . . . . . . . . . . . . . . . . . . . . . . 2,804,802 3,310,287 5,994,742 23% 20% 31% Other Payments . . . . . . . . . . . . . . . . . . . . . . . - 4,105,910 - - 25% - Total Revenue/Unit . . . . . . . . . . . . . . . . . . . . . $.257776 $.357161 $.416392 - --------------------------------------------------------------------------------------------------------------
Royalty income of the Trust for the calendar year is associated with actual oil and gas production for the period November of the prior year through October of the current year. Oil and gas sales for 1995, 1994 and 1993 for the Royalties and the properties from which the Royalties were carved, excluding portions attributable to the adjustments discussed hereafter, are presented in the following table:
- --------------------------------------------------------------------------------------------------------------- Year Ended December 31, ------------------------------------------- ROYALTIES 1995 1994 1993 ------------ ------------ ------------ Oil Sales (Bbls) . . . . . . . . . . . . . . . . . . . . . . 593,143 661,109 863,629 Gas Sales (Mcf) . . . . . . . . . . . . . . . . . . . . . . . 1,905,299 2,098,218 3,166,863 Properties From Which the Royalties Were Carved - ----------------------------------------------- OIL: Total Oil Sales (Bbls) . . . . . . . . . . . . . . . . . . . 1,670,471 1,621,078 1,610,470 Average Per Day (Bbls) . . . . . . . . . . . . . . . . . . . 4,577 4,441 4,412 Average Price/Bbl . . . . . . . . . . . . . . . . . . . . . . $16.55 $14.69 $16.28 GAS: Total Gas Sales (Mcf) . . . . . . . . . . . . . . . . . . . . 7,571,614 7,966,015 7,145,118 Average Per Day (Mcf) . . . . . . . . . . . . . . . . . . . . 20,744 21,825 19,576 Average Price/Mcf . . . . . . . . . . . . . . . . . . . . . . $1.58 $1.71 $2.05 - ---------------------------------------------------------------------------------------------------------------
The average price of oil decreased from 1993 to 1994 and increased from 1994 to 1995 as the posted price fluctuated. The average price of gas decreased from 1993 to 1995 primarily due to decreases in the spot prices of natural gas. Since the oil and gas sales attributable to the Royalties are based on an allocation formula that is dependent on such factors as price and cost, the production amounts do not provide a meaningful comparison. Oil production was relatively unchanged from 1993 to 1994. Oil production increased slightly from 1994 to 1995 due to the development and remedial programs on the Waddell Ranch properties. Total gas sales increased from 1993 to 1994 primarily due to an increase in production on the Waddell Ranch proper- 8 11 ties due to production efficiency. Total gas sales were relatively unchanged from 1994 to 1995. Total capital expenditures in 1995 used in the net overriding royalty calculation were approximately $10.5 million compared to $9.1 million in 1994 and $4.1 million in 1993. Lease operating expense and property tax were relatively unchanged from 1993 to 1994, and from 1994 to 1995 on the Waddell Ranch properties. The Trust was previously advised by Southland that approximately $1.3 million in ad valorem taxes related to 1991 through 1994 for the Texas Royalty properties that Southland did not previously charge to gross proceeds attributable to the Trust would be charged to the Trust over 12 months beginning in March 1995. This charge is being made by a deduction of $87,000 per month from the gross proceeds attributable to the Texas Royalty properties until the full amount of the ad valorem taxes is recovered. As a result of an issue raised by the Trustee during March 1994 regarding potential underpayments of royalty income by Southland from the Texas Royalty properties beginning January 1991, the March 1994 royalty income included a payment by Southland of $2.9 million, or $.062261 per Unit. Further net revisions resulted in additional payments to the Trust by Southland of approximately $221,000 and $133,000 in the quarters ended June 30, 1994, and September 30, 1994, respectively. The payments made by Southland were estimates of previous underpayments of royalty income to the Trust and were subject to revision as additional investigation of such underpayments was performed. The Trustee engaged its independent accountants and independent petroleum engineers to review certain information underlying such payments previously received from Southland and determined that the amounts are reasonable. In accordance with the terms of the conveyances which conveyed the Royalties to the Trust, Southland and now Meridian, has the obligation for marketing the production from the properties from which the Trust's Royalties were carved, at the best prices and on the best terms it deems reasonably obtainable in the circumstances. In accordance with the conveyances, the Trustee gave notice to Southland of the reservation of the Trust's right to question certain lease expenses and the adequacy of prices obtained by Southland for oil production during the period commencing May 1, 1991, and any further resulting or ancillary claims which may exist as a consequence of the foregoing claims as to adequacy of pricing. On January 3, 1994, the dispute between the Trustee and Southland regarding the adequacy of prices obtained by Southland for oil production during the period May 1991 through February 1993 was resolved. As a result of the settlement of such dispute, Southland agreed to pay the Trust $850,000 or $.0182369 per Unit. Such payment to the Trust was made to Unit holders of record on January 31, 1994. The Trust has been advised by Southland that for the period August 1, 1993 through June 30, 1996, the oil from the Waddell Ranch is being sold under a competitive bid to a third party. During 1995 the monthly royalty receipts were invested by the Trustee in U.S. Treasury securities until the monthly distribution date, and earned interest totaled $25,243. Interest income for 1994 and 1993 was $21,830 and $21,379, respectively. The increase in interest income from 1994 to 1995 can be attributed primarily to an increase in interest rates partially offset by funds available for investment. Interest income remained relatively unchanged from 1993 to 1994, which can be attributed to a combination of higher interest rates and decreased royalty income. General and administrative expenses in 1995 were $407,403, compared to $494,163 in 1994 and $669,065 in 1993. The decrease in general and administrative expenses from 1993 to 1994 is primarily due to administrative and legal fees with respect to the issue of adequacy of prices obtained by Southland for oil production during the period commencing with May 1991 and as a result of the tender offer made by Meridian during the third quarter of 1993. These expenses decreased from 1994 to 1995 due to timing differences. Distributable income for 1995 was $11,632,463 or $.249574 per Unit. Distributable income for 1994 was $16,174,570 or $.347027 per Unit. Distributable income for 1993 was $18,759,882 or $.402496 per Unit. 9 12 [PICTURE OF LEASE MAPS] EVERY COUNTY AND COMMUNITY WAS PROUD TO BE A PART OF THE OIL BOOM. MANY PUT OUT LEASE MAPS TO MARK AND BRAG ON LOCAL DEVELOPMENT. 13 PERMIAN BASIN ROYALTY TRUST
Statements of Assets, Liabilities and Trust Corpus December 31, 1995 and 1994 - -------------------------------------------------------------------------------------------------------------- ASSETS 1995 1994 ---- ---- Cash and Short-term Investments . . . . . . . . . . . . . . . . . . . . . . $ 1,195,294 $ 1,706,227 Net Overriding Royalty Interests in Producing Oil and Gas Properties - Net (Notes 2 and 3) . . . . . . . . . . . . . . . . . 4,057,628 4,296,056 ----------- ----------- $ 5,252,922 $ 6,002,283 ----------- ----------- LIABILITIES AND TRUST CORPUS Distribution Payable to Unit Holders . . . . . . . . . . . . . . . . . . . $ 1,195,294 $ 1,706,227 Trust Corpus - 46,608,796 Units of Beneficial Interest Authorized and Outstanding . . . . . . . . . . . . . . . . . . . . . . . . 4,057,628 4,296,056 ----------- ----------- $ 5,252,922 $ 6,002,283 - ---------------------------------------------------------------------------------------------------------------
Statements of Distributable Income for the Three Years Ended December 31, 1995
- --------------------------------------------------------------------------------------------------------------- 1995 1994 1993 ---- ---- ---- Royalty Income (Notes 2, 3 and 8) . . . . . . . . . . . . . $12,014,623 $16,646,903 $19,407,568 Interest Income . . . . . . . . . . . . . . . . . . . . . . 25,243 21,830 21,379 ----------- ----------- ----------- 12,039,866 16,668,733 19,428,947 Expenditures - General and Administrative . . . . . . . . . 407,403 494,163 669,065 ----------- ----------- ----------- Distributable Income . . . . . . . . . . . . . . . . . . . $11,632,463 $16,174,570 $18,759,882 =========== =========== =========== Distributable Income per Unit (46,608,796 Units) . . . . . $ .249574 $ .347027 $ .402496 - ---------------------------------------------------------------------------------------------------------------
Statements of Changes in Trust Corpus for the Three Years Ended December 31, 1995
- --------------------------------------------------------------------------------------------------------------- 1995 1994 1993 ---- ---- ---- Trust Corpus, Beginning of Period . . . . . . . . . . . . $ 4,296,056 $ 4,843,157 $ 5,192,446 Amortization of Net Overriding Royalty Interests (Notes 2 and 3) . . . . . . . . . . . . . . . . . . . (238,428) (547,101) (349,289) Distributable Income . . . . . . . . . . . . . . . . . . 11,632,463 16,174,570 18,759,882 Distributions Declared . . . . . . . . . . . . . . . . . (11,632,463) (16,174,570) (18,759,882) ------------ ----------- ----------- Trust Corpus, End of Period . . . . . . . . . . . . . . . $ 4,057,628 $ 4,296,056 $ 4,843,157 ============ =========== =========== - ---------------------------------------------------------------------------------------------------------------
The accompanying Notes to Financial Statements are an integral part of this statement. 12 14 [PICTURE OF PRESSURE GAUGE] THE TREMENDOUS FORCE OF OIL AND GAS RISING TO THE SURFACE AT THE WELLHEAD MADE THE PRESSURE GAUGE AN ESSENTIAL SAFETY TOOL. 15 PERMIAN BASIN ROYALTY TRUST Notes to Financial Statements 1. TRUST ORGANIZATION AND PROVISIONS THE PERMIAN BASIN ROYALTY TRUST ("TRUST") WAS ESTABLISHED AS OF NOVEMBER 1, 1980. NATIONSBANK OF TEXAS, N.A. ("TRUSTEE") IS TRUSTEE FOR THE TRUST. SOUTHLAND ROYALTY COMPANY ("SOUTHLAND") CONVEYED TO THE TRUST (1) A 75% NET OVERRIDING ROYALTY IN SOUTHLAND'S FEE MINERAL INTEREST IN THE WADDELL RANCH IN CRANE COUNTY, TEXAS ("WADDELL RANCH PROPERTIES") AND (2) A 95% NET OVERRIDING ROYALTY CARVED OUT OF SOUTHLAND'S MAJOR PRODUCING ROYALTY PROPERTIES IN TEXAS ("TEXAS ROYALTY PROPERTIES"). THE NET OVERRIDING ROYALTIES ABOVE ARE COLLECTIVELY REFERRED TO AS "ROYALTIES." ON NOVEMBER 3, 1980, UNITS OF BENEFICIAL INTEREST ("UNITS") IN THE TRUST WERE DISTRIBUTED TO THE TRUSTEE FOR THE BENEFIT OF SOUTHLAND SHAREHOLDERS OF RECORD AS OF NOVEMBER 3, 1980, WHO RECEIVED ONE UNIT IN THE TRUST FOR EACH SHARE OF SOUTHLAND COMMON STOCK HELD. THE UNITS ARE TRADED ON THE NEW YORK STOCK EXCHANGE. THE TERMS OF THE TRUST INDENTURE PROVIDE, AMONG OTHER THINGS, THAT: * The Trust shall not engage in any business or commercial activity of any kind or acquire any assets other than those initially conveyed to the Trust; * the Trustee may not sell all or any part of the Royalties unless approved by holders of 75% of all Units outstanding in which case the sale must be for cash and the proceeds promptly distributed; * the Trustee may establish a cash reserve for the payment of any liability which is contingent or uncertain in amount; * the Trustee is authorized to borrow funds to pay liabilities of the Trust; and * the Trustee will make monthly cash distributions to Unit holders (see Note 2). 2. NET OVERRIDING ROYALTY INTERESTS AND DISTRIBUTION TO UNIT HOLDERS THE AMOUNTS TO BE DISTRIBUTED TO UNIT HOLDERS ("MONTHLY DISTRIBUTION AMOUNTS") ARE DETERMINED ON A MONTHLY BASIS. THE MONTHLY DISTRIBUTION AMOUNT IS AN AMOUNT EQUAL TO THE SUM OF CASH RECEIVED BY THE TRUSTEE DURING A CALENDAR MONTH ATTRIBUTABLE TO THE ROYALTIES, ANY REDUCTION IN CASH RESERVES AND ANY OTHER CASH RECEIPTS OF THE TRUST, INCLUDING INTEREST, REDUCED BY THE SUM OF LIABILITIES PAID AND ANY INCREASE IN CASH RESERVES. IF THE MONTHLY DISTRIBUTION AMOUNT FOR ANY MONTHLY PERIOD IS A NEGATIVE NUMBER, THEN THE DISTRIBUTION WILL BE ZERO FOR SUCH MONTH. TO THE EXTENT THE DISTRIBUTION AMOUNT IS A NEGATIVE NUMBER, THAT AMOUNT WILL BE CARRIED FORWARD AND DEDUCTED FROM FUTURE MONTHLY DISTRIBUTIONS UNTIL THE CUMULATIVE DISTRIBUTION CALCULATION BECOMES A POSITIVE NUMBER, AT WHICH TIME A DISTRIBUTION WILL BE MADE. UNIT HOLDERS OF RECORD WILL BE ENTITLED TO RECEIVE THE CALCULATED MONTHLY DISTRIBUTION AMOUNT FOR EACH MONTH ON OR BEFORE TEN BUSINESS DAYS AFTER THE MONTHLY RECORD DATE, WHICH IS GENERALLY THE LAST BUSINESS DAY OF EACH CALENDAR MONTH. THE CASH RECEIVED BY THE TRUSTEE CONSISTS OF THE AMOUNTS RECEIVED BY OWNERS OF THE INTEREST BURDENED BY THE ROYALTIES FROM THE SALE OF PRODUCTION LESS THE SUM OF APPLICABLE TAXES, ACCRUED PRODUCTION COSTS, DEVELOPMENT AND DRILLING COSTS, OPERATING CHARGES AND OTHER COSTS AND DEDUCTIONS, MULTIPLIED BY 75% IN THE CASE OF THE WADDELL RANCH PROPERTIES AND 95% IN THE CASE OF THE TEXAS ROYALTY PROPERTIES. THE INITIAL CARRYING VALUE OF THE ROYALTIES ($10,975,216) REPRESENTED SOUTHLAND'S HISTORICAL NET BOOK VALUE AT THE DATE OF THE TRANSFER TO THE TRUST. ACCUMULATED AMORTIZATION AS OF DECEMBER 31, 1995 AND 1994 AGGREGATED $6,917,588 AND $6,679,160, RESPECTIVELY. 3. BASIS OF ACCOUNTING THE FINANCIAL STATEMENTS OF THE TRUST ARE PREPARED ON THE FOLLOWING BASIS: * Royalty income recorded is the amount computed and paid by the working interest owner to the Trustee on behalf of the Trust. * Trust expenses recorded are based on liabilities paid and cash reserves established out of cash received or borrowed funds for liabilities and contingencies. * Distributions to Unit holders are recorded when declared by the Trustee. 14 16 The financial statements of the Trust differ from financial statements prepared in accordance with generally accepted accounting principles ("GAAP") because revenues are not accrued in the month of production and certain cash reserves may be established for contingencies which would not be accrued in financial statements prepared in accordance with GAAP. Amortization of the Royalties calculated on a unit-of-production basis is charged directly to trust corpus. 4. FEDERAL INCOME TAX For Federal income tax purposes, the Trust constitutes a fixed investment trust which is taxed as a grantor trust. A grantor trust is not subject to tax at the trust level. The Unit holders are considered to own the Trust's income and principal as though no trust were in existence. The income of the Trust is deemed to have been received or accrued by each Unit holder at the time such income is received or accrued by the Trust rather than when distributed by the Trust. The Royalties constitute "economic interests" in oil and gas properties for Federal income tax purposes. Unit holders must report their share of the revenues of the Trust as ordinary income from oil and gas royalties and are entitled to claim depletion with respect to such income. The Trust has on file technical advice memoranda confirming the tax treatment described above. The classification of the Trust's income for purposes of the passive loss rules may be important to a Unit holder. As a result of the Tax Reform Act of 1986, royalty income will generally be treated as portfolio income and will not offset passive losses. 5. SIGNIFICANT CUSTOMERS Information as to significant purchasers of oil and gas production attributable to the Trust's economic interests is included in Item 2 of the Trust's annual report on Form 10-K which is included in this report. 6. PROVED OIL AND GAS RESERVES (UNAUDITED) Proved oil and gas reserve information is included in Item 2 of the Trust's annual report on Form 10-K which is included in this report. 7. QUARTERLY SCHEDULE OF DISTRIBUTABLE INCOME (UNAUDITED) The following is a summary of the unaudited quarterly schedule of distributable income for the two years ended December 31, 1995 (in thousands, except per Unit amounts):
- --------------------------------------------------------------------------- Distributable Income and Royalty Distributable Distribution Income Income Per Unit -------- -------- ---------- 1995 - ---- First Quarter . . . $ 3,175 $ 3,034 $ .065097 Second Quarter . . 2,252 2,124 .045571 Third Quarter . . . 2,610 2,546 .054621 Fourth Quarter . . 3,978 3,928 .084285 Total . . . . $12,015 $ 11,632 $ .249574 1994 - ---- First Quarter . . . $ 6,270 $ 6,082 $ .130484 Second Quarter . . 1,525 1,364 .029255 Third Quarter . . . 4,243 4,184 .089769 Fourth Quarter . . 4,609 4,545 .097519 Total . . . . $16,647 $ 16,175 $ .347027 - ---------------------------------------------------------------------------
8. OTHER PAYMENTS As a result of an issue raised by the Trustee during March 1994 regarding potential underpayments of royalty income by Southland from the Texas Royalty properties beginning January 1991, the March 1994 royalty income included a payment by Southland of $2.9 million or $.062261 per Unit. Further net revisions resulted in additional payments to the Trust by Southland of approximately $221,000 and $133,000 in the quarters ended June 30, 1994 and September 30, 1994, respectively. The payments by Southland were estimates of previous underpayments of royalty income to the Trust and were subject to revision as additional investigation of such underpayments was performed. The Trustee engaged its independent accountants and independent petroleum engineers to review certain information underlying such payments previously received from Southland and determined that the amounts are reasonable. 15 17 INDEPENDENT AUDITORS' REPORT NationsBank of Texas, N.A. as Trustee for the Permian Basin Royalty Trust: We have audited the accompanying statements of assets, liabilities and trust corpus of the Permian Basin Royalty Trust as of December 31, 1995 and 1994, and the related statements of distributable income and changes in trust corpus for each of the three years in the period ended December 31, 1995. These financial statements are the responsibility of the Trustee. Our responsibility is to express an opinion on these financial statements based on our audits. We conducted our audits in accordance with generally accepted auditing standards. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by the Trustee, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion. As described in Note 3 to the financial statements, these financial statements were prepared on a modified cash basis, which is a comprehensive basis of accounting other than generally accepted accounting principles. In our opinion, such financial statements present fairly, in all material respects, the assets, liabilities and trust corpus of the Permian Basin Royalty Trust as of December 31, 1995 and 1994 and the distributable income and changes in trust corpus for each of the three years in the period ended December 31, 1995 on the basis of accounting described in Note 3. /s/ Deloitte & Touche LLP Fort Worth, Texas March 22, 1996 - -------------------------------------------------------------------------------- PERMIAN BASIN ROYALTY TRUST 500 West Seventh Street, Suite 1300 TAX COUNSEL Post Office Box 1317 Butler & Binion, L.L.P. Fort Worth, Texas 76101 Houston, Texas NationsBank of Texas, N.A., Trustee TRANSFER AGENT AUDITORS Chemical Mellon Shareholder Deloitte & Touche LLP Services, L.L.C. Fort Worth, Texas c/o Chemical Bank New York, New York LEGAL COUNSEL Shannon, Gracey, Ratliff & Miller, L.L.P. Fort Worth, Texas Design: Witherspoon & Associates Photography: Studio 44 Oil field supplies courtesy of East Texas Oil Museum, Kilgore College, Kilgore, Texas Printed on recycled paper 16 18 ================================================================================ SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549 --------------------- FORM 10-K (Mark One) [X] ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934 [FEE REQUIRED] For the fiscal year ended December 31, 1995 OR [ ] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934 [NO FEE REQUIRED] For the transition period from to Commission file number 1-8033 PERMIAN BASIN ROYALTY TRUST (Exact Name of Registrant as Specified in the Permian Basin Royalty Trust Indenture) TEXAS 75-6280532 (State or Other Jurisdiction of (I.R.S. Employer Incorporation or Organization) Identification No.) NATIONSBANK OF TEXAS, N.A. TRUST DEPARTMENT P.O. BOX 1317 FORT WORTH, TEXAS 76101 (Address of Principal Executive Offices) (Zip Code) (817) 390-6905 (Registrant's Telephone Number, Including Area Code) Securities registered pursuant to Section 12(b) of the Act: TITLE OF EACH CLASS NAME OF EACH EXCHANGE ON WHICH REGISTERED ---------------------------- ----------------------------------------- UNITS OF BENEFICIAL INTEREST NEW YORK STOCK EXCHANGE Securities registered pursuant to Section 12(g) of the Act: NONE (Title of Class) 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 X No ----- ----- 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 registrant's 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. [X] At March 27, 1996, there were 46,608,796 Units of Beneficial Interest of the Trust outstanding with an aggregate market value on that date of $145,652,487. DOCUMENTS INCORPORATED BY REFERENCE "Units of Beneficial Interest" at page 2; "Trustee's Discussion and Analysis for the Three-Year Period Ended December 31, 1995" at pages 8 and 9; "Results of the 4th Quarters of 1995 and 1994" at page 10; and "Statements of Assets, Liabilities and Trust Corpus," "Statements of Distributable Income," "Statements of Changes in Trust Corpus," "Notes to Financial Statements" and "Independent Auditors' Report" at page 12 et seq., in registrant's Annual Report to security holders for fiscal year ended December 31, 1995 are incorporated herein by reference for Item 5 (Market for Units of the Trust and Related Security Holder Matters), Item 7 (Management's Discussion and Analysis of Financial Condition and Results of Operation) and Item 8 (Financial Statements and Supplementary Data) of Part II of this Report. ================================================================================ 19 PART I ITEM 1. BUSINESS The Permian Basin Royalty Trust (the "Trust") is an express trust created under the laws of the state of Texas by the "Permian Basin Royalty Trust Indenture" (the "Trust Indenture") entered into on November 3, 1980, between Southland Royalty Company ("Southland Royalty") and The First National Bank of Fort Worth, as Trustee. NationsBank of Texas, N.A. (formerly known as NCNB Texas National Bank), a banking association organized under the laws of the United States, as the successor of The First National Bank of Fort Worth, is now the Trustee of the Trust. The principal office of the Trust (sometimes referred to herein as the "Registrant") is located at 500 West Seventh Street, Fort Worth, Texas (telephone number 817/390-6905). On October 23, 1980, the stockholders of Southland Royalty approved and authorized that company's conveyance of net overriding royalty interests (equivalent to net profits interests) to the Trust for the benefit of the stockholders of Southland Royalty of record at the close of business on the date of the conveyance consisting of a 75% net overriding royalty interest carved out of that company's fee mineral interests in the Waddell Ranch properties in Crane County, Texas and a 95% net overriding royalty interest carved out of that company's major producing royalty properties in Texas. The conveyance of these interests (the "Royalties") was made on November 3, 1980, effective as to production from and after November 1, 1980 at 7:00 a.m. The function of the Trustee is to collect the income attributable to the Royalties, to pay all expenses and charges of the Trust, and then distribute the remaining available income to the Unit holders. The Trust is not empowered to carry on any business activity and has no employees, all administrative functions being performed by the Trustee. The Royalties were carved out of and now burden those properties and interests as are more particularly described under "Item 2. PROPERTIES" herein. The Royalties constitute the principal asset of the Trust and the beneficial interests in the Royalties are divided into that number of Units of Beneficial Interest (the "Units") of the Trust equal to the number of shares of the common stock of Southland Royalty outstanding as of the close of business on November 3, 1980. Each stockholder of Southland Royalty of record at the close of business on November 3, 1980, received one Unit for each share of the common stock of Southland Royalty then held. In 1985, Southland Royalty became a wholly-owned subsidiary of Burlington Northern Inc. ("BNI"). In 1988, BNI transferred its natural resource operations to Burlington Resources Inc. ("BRI") as a result of which Southland Royalty became a wholly-owned indirect subsidiary of BRI. As a result of these transactions, El Paso Natural Gas Company ("El Paso") also became an indirect subsidiary of BRI. In March 1992, El Paso completed an initial public offering of 5,750,000 newly issued shares of El Paso common stock, thereby decreasing BRI's ownership of El Paso to approximately eighty-five percent (85%). On June 30, 1992, BRI distributed all of the shares of El Paso common stock owned by BRI to BRI's stockholders of record as of June 15, 1992. See "Pricing Information" under "Item 2. PROPERTIES" herein. Effective January 1, 1996, Southland Royalty, a wholly-owned subsidiary of Meridian Oil Inc. ("MOI") was merged with and into MOI, by which action the separate corporate existence of Southland Royalty ceased and MOI survived and succeeded to the ownership of all of the assets, has the rights, powers and privileges and assumed all of the liabilities and obligations of Southland Royalty. The term "net proceeds" as used in the above conveyance means the excess of "gross proceeds" received by MOI during a particular period over "production costs" for such period. "Gross proceeds" means the amount received by MOI (or any subsequent owner of the interests from which the Royalties were carved) from the sale of the production attributable to the properties and interests from which the Royalties were carved, subject to certain adjustments. "Production costs" means, generally, costs incurred on an accrual basis in operating the properties and interests out of which the Royalties were carved, including both capital and non-capital costs; for example, development drilling, production and processing costs, applicable taxes, and operating charges. If production costs exceed gross proceeds in any month, the excess is recovered out of 1 20 future gross proceeds prior to the making of further payment to the Trust, but the Trust is not liable for any production costs or liabilities attributable to these properties and interests or the minerals produced therefrom. If at any time the Trust receives more than the amount due from the Royalties, it shall not be obligated to return such overpayment, but the amounts payable to it for any subsequent period shall be reduced by such amount, plus interest, at a rate specified in the conveyance. To the extent it has the legal right to do so, MOI is responsible for marketing the production from such properties and interests, either under existing sales contracts or under future arrangements at the best prices and on the best terms it shall deem reasonably obtainable in the circumstances. MOI also has the obligation to maintain books and records sufficient to determine the amounts payable to the Trustee. MOI, however, can sell its interests in the properties from which the Royalties were carved. Proceeds from production in the first month are generally received by MOI in the second month, the net proceeds attributable to the Royalties are paid by MOI to the Trustee in the third month and distribution by the Trustee to the Unit holders is made in the fourth month. The identity of Unit holders entitled to a distribution will generally be determined as of the last business day of each calendar month (the "monthly record date"). The amount of each monthly distribution will generally be determined and announced ten days before the monthly record date. Unit holders of record as of the monthly record date will be entitled to receive the calculated monthly distribution amount for each month on or before ten business days after the monthly record date. The aggregate monthly distribution amount is the excess of (i) net revenues from the Trust properties, plus any decrease in cash reserves previously established for contingent liabilities and any other cash receipts of the Trust over (ii) the expenses and payments of liabilities of the Trust plus any net increase in cash reserves for contingent liabilities. Cash held by the Trustee as a reserve for liabilities or contingencies (which reserves may be established by the Trustee in its discretion) or pending distribution is placed, at the Trustee's discretion, in obligations issued by (or unconditionally guaranteed by) the United States or any agency thereof, repurchase agreements secured by obligations issued by the United States or any agency thereof, or certificates of deposit of banks having a capital surplus and undivided profits in excess of $50,000,000, subject, in each case, to certain other qualifying conditions. The income to the Trust attributable to the Royalties is not subject in material respects to seasonal factors nor in any manner related to or dependent upon patents, licenses, franchises or concessions. The Trust conducts no research activities. MOI has advised the Trust that it believes that comparable revenues could be obtained in the event of a change in purchasers of production. ITEM 2. PROPERTIES The net overriding royalties conveyed to the Trust include: (1) a 75% net overriding royalty carved out of Southland Royalty's fee mineral interests in the Waddell Ranch in Crane County, Texas (the "Waddell Ranch properties"); and (2) a 95% net overriding royalty carved out of Southland Royalty's major producing royalty interests in Texas (the "Texas Royalty properties"). The net overriding royalty for the Texas Royalty properties is subject to the provisions of the lease agreements under which such royalties were created. References below to "net" wells and acres are to the interests of Southland Royalty (from which the Royalties were carved) in the "gross" wells and acres. The following information in Item 2 is based upon data and information furnished to the Trustee by Southland Royalty or MOI. PRODUCING ACREAGE, WELLS AND DRILLING Waddell Ranch Properties. The Waddell Ranch properties consist of 78,175 gross (34,205 net) producing acres. A majority of the proved reserves are attributable to six fields: Dune, Sand Hills (Judkins), Sand Hills (McKnight), Sand Hills (Tubb), University-Waddell (Devonian) and Waddell. At December 31, 1995, the 2 21 Waddell Ranch properties contained 880 gross (373 net) productive oil wells, 156 gross (65 net) productive gas wells and 303 gross (124 net) injection wells. Effective May 1, 1991, Chevron USA, Inc. ("Chevron") resigned as operator of the Waddell Ranch properties. Southland Royalty was named the operator of record. All field, technical and accounting operations have been contracted by an agreement between the working interest owners and Coastal Management Corporation but remain under the direction of Southland Royalty, now MOI. The Waddell Ranch properties are mature producing properties, and all of the major oil fields are currently being waterflooded. Proved reserves and estimated future net revenues attributable to the properties are included in the reserve reports summarized below. MOI does not own the full working interest in any of the tracts constituting the Waddell Ranch properties and, therefore, implementation of any development programs will require approvals of other working interest holders as well as MOI. In addition, implementation of any development programs will be dependent upon oil and gas prices currently being received and anticipated to be received in the future. During 1995 there were 32 gross (14.075 net) oil wells drilled on the Waddell Ranch properties. At December 31, 1995 there were 3 gross (.8 net) wells in progress on the Waddell Ranch properties. During 1994 there were 22 gross (9.875 net) wells drilled on the Waddell Ranch properties. At December 31, 1994 there were no wells in progress on the Waddell Ranch properties. During 1993 there were 15 gross (6.75 net) wells drilled on the Waddell Ranch properties. At December 31, 1993 there were 4 gross (2 net) wells in progress on the Waddell Ranch properties. During 1992 there were 2 gross (1 net) wells drilled on the Waddell Ranch properties. MOI has advised the Trust that the total amount of capital expenditures for 1995 with regard to the Waddell Ranch properties totalled $10,504,989. Capital expenditures include the cost of the 1995 drilling program and remedial and maintenance activities. MOI has advised the Trust that the capital expenditures budget for 1996 totals $9,630,000, of which $2,740,000 is attributable to the 1996 development program, $5,860,000 to workovers and recompletions, $600,000 to a seismic program and $430,000 to capital expenditures that were accrued in 1995 but were not included in the royalty calculations until 1996. Accordingly, there is an estimated 8.3% decrease in capital expenditures for 1996 as compared with the 1995 capital expenditures. Texas Royalty Properties. The Texas Royalty properties consist of royalty interests in mature producing oil fields, such as Yates, Wasson, Sand Hills, East Texas, Kelly-Snyder, Panhandle Regular, N. Cowden, Todd, Keystone, Kermit, McElroy, Howard-Glasscock, Seminole and others. The Texas Royalty properties contain approximately 303,000 gross (approximately 51,000 net) producing acres. Detailed information concerning the number of wells on royalty properties is not generally available to the owners of royalty interests. Consequently, an accurate count of the number of wells located on the Texas Royalty properties cannot readily be obtained. Approximately $1.3 million in ad valorem taxes related to 1991 through 1994 for the Texas Royalty properties that Southland Royalty did not previously charge to gross proceeds attributable to the Trust is being charged to the Trust over 12 months beginning March 1995. Such amount is being charged by deducting $87,000 per month from gross proceeds attributable to the Texas Royalty properties in calculating royalty income from such properties. To the extent charges are made to gross proceeds, the amount of funds available for distribution to Unit holders will be reduced. 3 22 OIL AND GAS PRODUCTION The Trust recognizes production during the month in which the related distribution is received. Production of oil and gas and related average sales prices attributable to the Royalties for the three years ended December 31, 1995, excluding portions attributable to the adjustments discussed below, were as follows:
WADDELL TEXAS RANCH ROYALTY PROPERTIES PROPERTIES TOTAL ------------------------------ ---------------------------- ------------------------------- 1995 1994 1993 1995 1994 1993 1995 1994 1993 -------- -------- -------- ------- -------- ------- -------- -------- --------- Production Oil (barrels).............. 262,221 260,536 463,924 330,922 400,573 399,705 593,143 661,109 863,629 Gas (Mcf).................. 1,289,005 1,366,386 2,446,838 616,294 731,832 720,025 1,905,299 2,098,218 3,166,863 Average Price Oil/barrel................. $16.84 $16.01 $16.84 $15.71 $13.84 $15.63 $16.55 $14.69 $16.28 Gas/Mcf.................... $ 1.59 $ 1.70 $ 2.06 $ 1.55 $ 1.73 $ 2.01 $ 1.58 $ 1.71 $ 2.05
As a result of an issue raised by the Trustee during March 1994 regarding potential underpayments of royalty income by Southland Royalty from the Texas Royalty properties beginning January 1991, the March 1994 royalty income included a payment by Southland Royalty of $2.9 million, or $.062261 per Unit. Further net revisions resulted in additional payments to the Trust by Southland Royalty of approximately $221,000 and $133,000 in the quarters ended June 30, 1994, and September 30, 1994, respectively. The payments made by Southland Royalty were estimates of previous underpayments of royalty income to the Trust and were subject to revision as additional investigation of such underpayments was performed by MOI and the Trustee. The Trustee engaged its independent accountants and independent petroleum engineers to review certain information underlying such payments previously received from MOI, and has determined that the amounts are reasonable. In accordance with the terms of the conveyances which conveyed the Royalties to the Trust, to the extent it has the legal right to do so, Southland Royalty, and now MOI, has the obligation for marketing the production from the properties from which the Trust's Royalties were carved, at the best prices and on the best terms it deems reasonably obtainable in the circumstances. In accordance with the conveyances, the Trustee gave notice to Southland Royalty of the reservation of the Trust's right to question certain lease expenses and the adequacy of prices obtained by Southland Royalty for oil production during the period commencing May 1, 1991, and any further resulting or ancillary claims which may exist as a consequence of the foregoing claims as to adequacy of pricing. On January 3, 1994, the dispute between the Trustee and Southland Royalty, regarding the adequacy of prices obtained by Southland Royalty for oil production during the period May 1991 through February 1993, was resolved. As a result of the settlement of such dispute, Southland Royalty agreed to pay the Trust $850,000 or $.0182369 per Unit. Such payment to the Trust was made on January 31, 1994, and was included in distributions made to Unit holders of record on January 31, 1994. The Trust has been advised by Southland Royalty that for the period August 1, 1993, through June 30, 1994, and for the period July 1, 1994, through June 30, 1995 and July 1, 1995 through June 30, 1996, the oil from the Waddell Ranch properties is being sold under a competitive bid to a third party. PRICING INFORMATION Reference is made to "Regulation" for information as to federal regulation of prices of natural gas. The following paragraphs provide information regarding sales of oil and gas from the Waddell Ranch properties. As a royalty owner, Southland Royalty is not furnished detailed information regarding sales of oil and gas from the Texas Royalty properties. Oil. The Trustee has been advised by Southland Royalty that for the periods August 1, 1993, through June 30, 1994, July 1, 1994 through June 30, 1995 and July 1, 1995 through June 30, 1996, the oil from the Waddell Ranch properties is being sold under a competitive bid to a third party. Gas. The gas produced from the Waddell Ranch properties is processed through a natural gas processing plant and sold at the tailgate of the plant. Plant products are marketed by Meridian Oil Hydrocarbons Inc., an 4 23 indirect subsidiary of BRI. The processor of the gas (Warren Petroleum Company) receives 15% of the liquids and residue gas as a fee for gathering, compression, treating and processing the gas. OIL AND GAS RESERVES The following are definitions adopted by the Securities and Exchange Commission ("SEC") and the Financial Accounting Standards Board which are applicable to terms used within this Item: "Proved reserves" are those estimated quantities of crude oil, natural gas and natural gas liquids, which, upon analysis of geological and engineering data, appear with reasonable certainty to be recoverable in the future from known oil and gas reservoirs under existing economic and operating conditions. "Proved developed reserves" are those proved reserves which can be expected to be recovered through existing wells with existing equipment and operating methods. "Proved undeveloped reserves" are those proved reserves which are expected to be recovered from new wells on undrilled acreage, or from existing wells where a relatively major expenditure is required. "Estimated future net revenues" are computed by applying current prices of oil and gas (with consideration of price changes only to the extent provided by contractual arrangements and allowed by federal regulation) to estimated future production of proved oil and gas reserves as of the date of the latest balance sheet presented, less estimated future expenditures (based on current costs) to be incurred in developing and producing the proved reserves, and assuming continuation of existing economic conditions. "Estimated future net revenues" are sometimes referred to herein as "estimated future net cash flows". "Present value of estimated future net revenues" is computed using the estimated future net revenues and a discount factor of 10%. The independent petroleum engineers' reports as to the proved oil and gas reserves attributable to the Royalties conveyed to the Trust were obtained from Cawley, Gillespie & Associates, Inc. The following table presents a reconciliation of proved reserve quantities from December 31, 1992 through December 31, 1995 (in thousands):
WADDELL RANCH TEXAS ROYALTY PROPERTIES PROPERTIES TOTAL ---------------- --------------- ---------------- OIL GAS OIL GAS OIL GAS (BBLS) (MCF) (BBLS) (MCF) (BBLS) (MCF) ------ ------ ------ ----- ------ ------ December 31, 1992................................................ 7,391 29,499 5,377 5,625 12,768 35,124 Extensions, discoveries and other additions...................... -0- -0- -0- -0- -0- -0- Revisions of previous estimates.................................. (1,392) (2,414) (37) (116) (1,429) (2,530) Production....................................................... (464) (2,447) (400) (720) (864) (3,167) ------ ------ ------ ----- ------ ------ December 31, 1993................................................ 5,535 24,638 4,940 4,789 10,475 29,427 Extensions, discoveries and other additions...................... -0- -0- -0- -0- -0- -0- Revisions of previous estimates.................................. 763 1,808 333 888 1,096 2,696 Production....................................................... (261) (1,366) (570) (852) (831) (2,218) ------ ------ ------ ----- ------ ------ December 31, 1994................................................ 6,037 25,080 4,703 4,825 10,740 29,905 Extensions, discoveries and other additions...................... 49 28 -0- -0- 49 28 Revisions of previous estimates.................................. 128 1,024 205 664 333 1,688 Production....................................................... (262) (1,289) (331) (616) (593) (1,905) ------ ------ ----- ----- ------ ------ December 31, 1995................................................ 5,952 24,843 4,577 4,873 10,529 29,716 ====== ====== ====== ===== ====== ======
The production volumes for 1994 for the Texas Royalty properties include volumes associated with the Other Payments received during 1994. See discussion of Other Payments in Note 8 in the Notes to Financial Statements of the Trust's Annual Report to security holders for the year ended December 31, 1995. 5 24 Estimated quantities of proved developed reserves of crude oil and natural gas as of December 31, 1995, 1994 and 1993 were as follows (in thousands):
CRUDE NATURAL OIL GAS (BBLS) (MCF) ------ ------- 1995........................................................ 9,061 23,467 1994........................................................ 9,465 24,172 1993........................................................ 9,463 24,886
The Financial Accounting Standards Board requires supplemental disclosures for oil and gas producers based on a standardized measure of discounted future net cash flows relating to proved oil and gas reserve quantities. Under this disclosure, future cash inflows are computed by applying year-end prices of oil and gas relating to the enterprise's proved reserves to the year-end quantities of those reserves. Future price changes are only considered to the extent provided by contractual arrangements in existence at year-end. The standardized measure of discounted future net cash flows is achieved by using a discount rate of 10% a year to reflect the timing of future cash flows relating to proved oil and gas reserves. Estimates of proved oil and gas reserves are by their very nature imprecise. Estimates of future net revenue attributable to proved reserves are sensitive to the unpredictable prices of oil and gas and other variables. The 1995, 1994 and 1993 change in the standardized measure of discounted future net cash flows related to future royalty income from proved reserves discounted at 10% is as follows (in thousands):
WADDELL RANCH PROPERTIES TEXAS ROYALTY PROPERTIES TOTAL ---------------------------- --------------------------- ------------------------------ 1995 1994 1993 1995 1994 1993 1995 1994 1993 ------- ------- -------- ------- ------- ------- -------- -------- -------- January 1......................... $64,730 $55,544 $ 84,740 $33,660 $27,842 $40,448 $ 98,390 $ 83,386 $125,188 Extensions, discoveries and other additions....................... 457 -0- -0- -0- -0- -0- 457 -0- -0- Accretion of discount............. 6,473 5,554 8,474 3,366 2,784 4,045 9,839 8,338 12,519 Revisions of prior year estimates, changes in price and other....................... 8,548 10,612 (25,563) 5,175 12,701 (9,351) 13,723 23,313 (34,914) Royalty income.................... (6,138) (6,980) (12,107) (5,877) (9,667) (7,300) (12,015) (16,647) (19,407) ------- ------- -------- ------- ------- ------- -------- -------- -------- December 31....................... $74,070 $64,730 $ 55,544 $36,324 $33,660 $27,842 $110,394 $ 98,390 $ 83,386 ======= ======= ======== ======= ======= ======= ======== ======== ========
Oil and gas prices of $18.02 and $16.19 per barrel and $1.94 and $1.75 per Mcf were used to determine the estimated future net revenues from the Waddell Ranch properties and the Texas Royalty properties at December 31, 1995. The extension, discoveries and other additions for the Waddell Ranch properties are proved undeveloped reserves related to field extension development for the Waddell Field. The upward revisions of both reserves and discounted future net cash flows for the Waddell Ranch properties are due to the increases in oil prices as well as production response from drilling and remedial activities on the Dune Field, Sand Hills (Judkins) Field, Sand Hills (Tubb) Field and the Waddell Field. The upward revisions of reserves and discounted future net cash flows for the Texas Royalty properties are due to the increase in oil prices at December 31, 1995. Oil and gas prices of $15.60 and $14.50 per barrel and $1.87 and $1.75 per Mcf were used to determine the estimated future net revenues from the Waddell Ranch properties and the Texas Royalty properties at December 31, 1994. The upward revision of the estimated oil reserves and the related increase in the discounted future net cash flow for the Waddell Ranch properties was primarily due to the increase in oil prices from 1993 to 1994. The upward revision of the estimated gas reserves for the Waddell Ranch properties was primarily due to the production response resulting from remedial work performed during 1994. The adjustment in the oil and gas reserves and the related discounted cash flow for the Texas Royalty properties are due to a revision in the forecast based on revised net production data received from Southland Royalty. Oil and gas prices of $12.30 and $11.50 per barrel and $2.20 and $1.75 per Mcf were used to determine the estimated future net revenues from the Waddell Ranch properties and the Texas Royalty properties at 6 25 December 31, 1993. During 1993 the downward revision of estimated reserves and estimated future net revenues is primarily due to the decrease in the price of oil in 1993 as compared to 1992. The following presents estimated future net revenue and present value of estimated future net revenue, for each of the years ended December 31, 1995, 1994 and 1993 (in thousands except amounts per Unit):
1995 1994 1993 ----------------------- ---------------------- ---------------------- ESTIMATED ESTIMATED ESTIMATED FUTURE PRESENT FUTURE PRESENT FUTURE PRESENT NET VALUE NET VALUE NET VALUE REVENUE AT 10% REVENUE AT 10% REVENUE AT 10% --------- --------- --------- -------- --------- -------- Total Proved Waddell Ranch properties.................. $147,068 $ 74,070 $133,373 $ 64,730 $115,091 $ 55,544 Texas Royalty properties.................. 78,586 36,324 72,870 33,660 61,955 27,842 -------- --------- -------- -------- --------- -------- Total............................... $225,654 $ 110,394 $206,243 $ 98,390 $177,046 $ 83,386 ======== ======== ======== ======== ======== ======== Total Proved Per Unit....................... $ 4.84 $ 2.37 $ 4.42 $ 2.11 $ 3.80 $ 1.79 ======== ======== ======== ======== ======== ======== Proved Developed Waddell Ranch properties.................. $110,611 $ 60,600 $104,470 $ 53,260 $ 93,961 $ 49,308 Texas Royalty properties.................. 78,586 36,324 72,870 33,660 61,955 27,842 -------- --------- -------- -------- --------- -------- Total............................... $189,197 $ 96,924 $177,340 $ 86,920 $155,916 $ 77,150 ======== ======== ======== ======== ======== ========
Reserve quantities and revenues shown in the preceding tables for the Royalties were estimated from projections of reserves and revenue attributable to the combined Southland Royalty and Trust interests in the Waddell Ranch properties and Texas Royalty properties. Reserve quantities attributable to the Royalties were estimated by allocating to the Royalties a portion of the total estimated net reserve quantities of the interests, based upon gross revenue less production taxes. Because the reserve quantities attributable to the Royalties are estimated using an allocation of the reserves, any changes in prices or costs will result in changes in the estimated reserve quantities allocated to the Royalties. Therefore, the reserve quantities estimated will vary if different future price and cost assumptions occur. Proved reserve quantities are estimates based on information available at the time of preparation and such estimates are subject to change as additional information becomes available. The reserves actually recovered and the timing of production of those reserves may be substantially different from the original estimate. Moreover, the present values shown above should not be considered as the market values of such oil and gas reserves or the costs that would be incurred to acquire equivalent reserves. A market value determination would include many additional factors. REGULATION Many aspects of the production, pricing and marketing of crude oil and natural gas are regulated by federal and state agencies. The Federal Energy Regulatory Commission ("FERC") is primarily responsible for federal regulation of natural gas. Natural Gas Regulation The interstate transportation and sale for resale of natural gas is subject to federal governmental regulation, including regulation of tariffs charged and various other matters, by FERC. The Natural Gas Wellhead Decontrol Act of 1989 terminated federal price controls on wellhead sales of domestic natural gas on January 1, 1993. In 1992, FERC issued Orders Nos. 636 and 636-A, which generally opened access to interstate gas pipelines by requiring such pipelines to "unbundle" their transportation services and allow shippers to choose and pay for only the services they require, regardless of whether the shipper purchases gas from such pipelines or from other suppliers. These orders also require upstream pipelines to permit downstream pipelines to assign upstream capacity to their shippers and place analogous, unbundled access requirements on the downstream pipelines. Although these orders should generally have the effect of facilitating the transportation of gas produced from the properties from which the Royalties were carved, as well as to facilitate the direct access to 7 26 end-user markets, the impact of these orders on marketing production from the properties from which the Royalties were carved cannot be predicted at this time. Other Regulation The petroleum industry is also subject to compliance with various other federal, state and local regulations and laws, including, but not limited to, environmental protection, occupational safety, resource conservation and equal employment opportunity. The Trust does not believe that compliance with these laws by the operating parties will have any material adverse effect upon the Unit holders. ITEM 3. LEGAL PROCEEDINGS At December 31, 1995, there were no material pending legal proceedings, other than ordinary routine litigation, to which the Trust is a party or, based on information provided by Southland Royalty, to which any of the Trust's properties are subject. ITEM 4. SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS No matters were submitted to a vote of Unit holders, through the solicitation of proxies or otherwise, during the fourth quarter ended December 31, 1995. 8 27 PART II ITEM 5. MARKET FOR UNITS OF THE TRUST AND RELATED SECURITY HOLDER MATTERS The information under "Units of Beneficial Interest" at page 2 of the Trust's Annual Report to security holders for the year ended December 31, 1995, is herein incorporated by reference. ITEM 6. SELECTED FINANCIAL DATA
FOR THE YEAR ENDED DECEMBER 31, ---------------------------------------------------------------------- 1995 1994 1993 1992 1991 ---------- ---------- ---------- ---------- ---------- Royalty income................................ $12,014,623 $16,646,903 $19,407,568 $21,491,861 $24,035,443 Distributable income.......................... 11,632,463 16,174,570 18,759,882 21,029,750 23,554,647 Distributable income per Unit................. 0.249574 0.347027 0.402496 0.451198 0.505368 Distributions per Unit........................ 0.249574 0.347027 0.402496 0.451198 0.505368 Total assets, December 31..................... 5,252,922 6,002,283 6,284,735 6,868,543 7,482,093
ITEM 7. MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION The "Trustee's Discussion and Analysis for the Three-Year Period Ended December 31, 1995" and "Results of the 4th Quarters of 1995 and 1994" at pages 8, 9 and 10 of the Trust's Annual Report to security holders for the year ended December 31, 1995 is herein incorporated by reference. ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA The Financial Statements of the Trust and the notes thereto at page 12 et seq. of the Trust's Annual Report to security holders for the year ended December 31, 1995, are herein incorporated by reference. ITEM 9.CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE There have been no changes in accountants and no disagreements with accountants on any matter of accounting principles or practices or financial statement disclosures during the twenty-four months ended December 31, 1995. 9 28 PART III ITEM 10. DIRECTORS AND EXECUTIVE OFFICERS OF THE REGISTRANT The Trust has no directors or executive officers. The Trustee is a corporate trustee which may be removed, with or without cause, at a meeting of the Unit holders, by the affirmative vote of the holders of a majority of all the Units then outstanding. ITEM 11. EXECUTIVE COMPENSATION During the year ended December 31, 1995, the Trustee received total remuneration as follows:
NAME OF INDIVIDUAL CAPACITIES OR NUMBER OF IN WHICH CASH PERSONS IN GROUP SERVED COMPENSATION - -------------------------- --------- ------------ NationsBank of Texas, N.A...................... Trustee $60,575(1)
- --------------- (1) Under the Trust Indenture, the Trustee is entitled to an administrative fee for its administrative services, preparation of quarterly and annual statements with attention to tax and legal matters of: (i) 1/20 of 1% of the first $100 million of annual gross revenue of the Trust and 1/30 of 1% in excess of $100 million and (ii) Trustee's standard hourly rate in excess of 300 hours annually. The administrative fee is subject to reduction by a credit for funds provision. ITEM 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT (a) Security Ownership of Certain Beneficial Owners. The following table sets forth as of December 31, 1995, information with respect to each person known to own beneficially more than 5% of the outstanding Units of the Trust:
AMOUNT AND NATURE OF PERCENT NAME AND ADDRESS BENEFICIAL OWNERSHIP(1) OF CLASS - ---------------------------------- ----------------------- -------- Meridian Oil Inc.(1) 27,577,741 Units 59.17% 5051 Westheimer Suite 1400 Houston, Texas 77056-2124
- --------------- (1) This information was provided to the Securities and Exchange Commission and to the Trust in a Form 4 dated January 6, 1994, filed with the Securities and Exchange Commission by Southland Royalty, a wholly-owned subsidiary of BRI, and in Amendment 5 to Schedule 13D and Schedule 13E-3 dated December 28, 1993, filed with the Securities and Exchange Commission by Southland Royalty and BRI. Such Units were reported to be owned directly by Southland Royalty, now MOI. The Form 4 filed by Southland Royalty and the Schedule 13D and Schedule 13E-3 filed by Southland Royalty and BRI with the Securities and Exchange Commission may be reviewed for more detailed information concerning the matters summarized herein. (b) Security Ownership of Management. The Trustee owns beneficially no securities of the Trust. In various fiduciary capacities, NationsBank of Texas, N.A. owned as of March 7, 1996 an aggregate of 100,000 Units with no right to vote any of these Units. Such Bank disclaims any beneficial interests in these Units. The number of Units reflected in this paragraph includes Units held by all branches of NationsBank of Texas, N.A. ITEM 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS The Trust has no directors or executive officers. See Item 11 for the remuneration received by the Trustee during the year ended December 31, 1995 and Item 12(b) for information concerning Units owned by NationsBank of Texas, N.A. in various fiduciary capacities. 10 29 PART IV ITEM 14. EXHIBITS, FINANCIAL STATEMENT SCHEDULES AND REPORTS ON FORM 8-K The following documents are filed as a part of this Report: FINANCIAL STATEMENTS Included in Part II of this Report by reference to the Annual Report of the Trust for the year ended December 31, 1995: Independent Auditors' Report Statements of Assets, Liabilities and Trust Corpus Statements of Distributable Income Statements of Changes in Trust Corpus Notes to Financial Statements FINANCIAL STATEMENT SCHEDULES Financial statement schedules are omitted because of the absence of conditions under which they are required or because the required information is given in the financial statements or notes thereto. EXHIBITS (4)(a) -- Permian Basin Royalty Trust Indenture dated November 3, 1980, between Southland Royalty Company and The First National Bank of Fort Worth (now NationsBank of Texas, N.A.), as Trustee, heretofore filed as Exhibit (4)(a) to the Trust's Annual Report on Form 10-K to the Securities and Exchange Commission for the fiscal year ended December 31, 1980, is incorporated herein by reference.* (b) -- Net Overriding Royalty Conveyance (Permian Basin Royalty Trust) from Southland Royalty Company to The First National Bank of Fort Worth (now NationsBank of Texas, N.A.), as Trustee, dated November 3, 1980 (without Schedules), heretofore filed as Exhibit (4)(b) to the Trust's Annual Report on Form 10-K to the Securities and Exchange Commission for the fiscal year ended December 31, 1980, is incorporated herein by reference.* (c) -- Net Overriding Royalty Conveyance (Permian Basin Royalty Trust -- Waddell Ranch) from Southland Royalty Company to The First National Bank of Fort Worth (now NationsBank of Texas, N.A.), as Trustee, dated November 3, 1980 (without Schedules), heretofore filed as Exhibit (4)(c) to the Trust's Annual Report on Form 10-K to the Securities and Exchange Commission for the fiscal year ended December 31, 1980, is incorporated herein by reference.* (13) -- Registrant's Annual Report to security holders for fiscal year ended December 31, 1995.** (23) -- Consent of Cawley, Gillespie & Associates, Inc., reservoir engineer.** (27) -- Financial Data Schedule.**
- --------------- * A copy of this Exhibit is available to any Unit holder, at the actual cost of reproduction, upon written request to the Trustee, NationsBank of Texas, N.A., P.O. Box 1317, Fort Worth, Texas 76101. ** Filed herewith. REPORTS ON FORM 8-K No reports on Form 8-K were filed by the Trust with the Securities and Exchange Commission during the last quarter of the Trust's fiscal year ended December 31, 1995. 11 30 SIGNATURE PURSUANT TO THE REQUIREMENTS OF SECTION 13 OR 15(D) OF THE SECURITIES EXCHANGE ACT OF 1934, THE REGISTRANT HAS DULY CAUSED THIS REPORT TO BE SIGNED ON ITS BEHALF BY THE UNDERSIGNED, THEREUNTO DULY AUTHORIZED. NATIONSBANK OF TEXAS, N.A. TRUSTEE OF THE PERMIAN BASIN ROYALTY TRUST By /s/ PAMELA J. BRADLEY ---------------------------------- (Pamela J. Bradley) Vice President Date: March 30, 1996 (The Trust has no directors or executive officers.) 12 EX-24 3 CONSENT OF CAWLEY, GILLESPIE & ASSOCIATES, INC. 1 [CAWLEY, GILLESPIE & ASSOCIATES, INC. LETTERHEAD] March 29, 1996 Permian Basin Royalty Trust 500 West 7th Street, Suite 1300 P.O. Box 1317 Fort Worth, Texas 76101 Gentlemen: Cawley, Gillespie & Associates, Inc. hereby consents to the use of the oil and gas reserve information in the Permian Basin Royalty Trust Securities & Exchange Commission Form 10-K for the year ended December 31, 1995 and in the Permian Basin Royalty Trust Annual Report for the year ended December 31, 1995, based on reserve reports date March 29, 1996 prepared by Cawley, Gillespie & Associates, Inc. Sincerely, /s/ CAWLEY, GILLESPIE & ASSOCIATES, INC. EX-27 4 FINANCIAL DATA SCHEDULE
5 THIS SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE UNAUDITED CONDENSED STATEMENTS OF ASSETS, LIABILITIES AND TRUST CORPUS OF PERMIAN BASIN ROYALTY TRUST AS OF DECEMBER 31, 1995, AND THE RELATED CONDENSED STATEMENTS OF DISTRIBUTABLE INCOME AND CHANGES IN TRUST CORPUS FOR THE TWELVE-MONTH PERIOD ENDED DECEMBER 31, 1995. 12-MOS DEC-31-1995 DEC-31-1995 1,195,294 0 0 0 0 1,195,294 10,975,216 6,917,588 5,252,922 1,195,294 0 0 0 0 4,057,628 5,252,922 0 12,039,866 0 0 407,403 0 0 11,632,463 0 11,632,463 0 0 0 11,632,463 0 0
-----END PRIVACY-ENHANCED MESSAGE-----