UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
| QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended
| TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (d) OF THE SECURITIES EXCHANGE ACT OF 1934 FOR THE TRANSITION PERIOD FROM _______ TO _______ |
Commission File Number
(Exact name of registrant as specified in its charter)
| |
(State or other jurisdiction of incorporation or organization) | (IRS Employer Identification No.) |
|
|
| |
(Address of principal executive offices) | (Zip Code) |
(
(Registrant’s telephone number, including area code)
Securities registered pursuant to Section 12(b) of the Act:
Title of each class |
Trading Symbol |
Name of each exchange on which registered |
None |
|
|
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.
Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ☐ |
| Accelerated filer ☐ |
|
| Smaller reporting company |
Emerging growth company |
|
|
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐
As of July 31, 2019, the Partnership had
Energy Resources 12, L.P.
Form 10-Q
Index
|
Page Number |
||
PART I. FINANCIAL INFORMATION |
|
||
|
|
||
|
Item 1. |
|
|
|
|
|
|
|
|
Consolidated Balance Sheets – June 30, 2019 and December 31, 2018 |
3 |
|
|
|
|
|
|
Consolidated Statements of Operations – Three and six months ended June 30, 2019 and 2018 |
4 |
|
|
|
|
|
|
Consolidated Statements of Partners’ Equity – Three and six months ended June 30, 2019 and 2018 |
5 |
|
|
|
|
|
|
Consolidated Statements of Cash Flows – Six months ended June 30, 2019 and 2018 |
6 |
|
|
|
|
|
|
7 |
|
|
|
|
|
|
Item 2. |
Management’s Discussion and Analysis of Financial Condition and Results of Operations |
16 |
|
|
|
|
|
Item 3. |
25 |
|
|
|
|
|
|
Item 4. |
25 |
|
|
|
|
|
PART II. OTHER INFORMATION |
|
||
|
|
||
|
Item 1. |
26 |
|
|
|
|
|
|
Item 1A. |
26 |
|
|
|
|
|
|
Item 2. |
26 |
|
|
|
|
|
|
Item 3. |
28 |
|
|
|
|
|
|
Item 4. |
28 |
|
|
|
|
|
|
Item 5. |
28 |
|
|
|
|
|
|
Item 6. |
28 |
|
|
|
|
|
29 |
PART I. FINANCIAL INFORMATION
Item 1. Financial Statements
Energy Resources 12, L.P.
Consolidated Balance Sheets
June 30, |
December 31, |
|||||||
2019 |
2018 |
|||||||
(unaudited) |
||||||||
Assets |
||||||||
Cash and cash equivalents |
$ | $ | ||||||
Oil, natural gas and natural gas liquids revenue receivable |
||||||||
Derivative asset |
||||||||
Total Current Assets |
||||||||
Oil and natural gas properties, successful efforts method, net of accumulated depreciation, depletion and amortization of $ |
||||||||
Derivative asset - noncurrent |
||||||||
Other assets, net |
||||||||
Total Assets |
$ | $ | ||||||
Liabilities |
||||||||
Accounts payable and accrued expenses |
$ | $ | ||||||
Derivative liability |
||||||||
Due to related parties |
||||||||
Total Current Liabilities |
||||||||
Revolving credit facility |
||||||||
Asset retirement obligations |
||||||||
Total Liabilities |
||||||||
Partners’ Equity |
||||||||
Limited partners' interest ( |
||||||||
General partner's interest |
( |
) | ( |
) | ||||
Total Partners’ Equity |
||||||||
Total Liabilities and Partners’ Equity |
$ | $ |
See notes to consolidated financial statements.
Energy Resources 12, L.P.
Consolidated Statements of Operations
(Unaudited)
Three Months Ended |
Three Months Ended |
Six months ended |
Six months ended |
|||||||||||||
June 30, 2019 |
June 30, 2018 |
June 30, 2019 |
June 30, 2018 |
|||||||||||||
Revenues |
||||||||||||||||
Oil |
$ | $ | $ | $ | ||||||||||||
Natural gas |
||||||||||||||||
Natural gas liquids |
||||||||||||||||
Total revenue |
||||||||||||||||
Operating costs and expenses |
||||||||||||||||
Production expenses |
||||||||||||||||
Production taxes |
||||||||||||||||
General and administrative expenses |
||||||||||||||||
Depreciation, depletion, amortization and accretion |
||||||||||||||||
Total operating costs and expenses |
||||||||||||||||
Operating income |
||||||||||||||||
Interest expense, net |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Gain (loss) on derivatives |
( |
) | ||||||||||||||
Total other expense, net |
( |
) | ( |
) | ( |
) | ||||||||||
Net income |
$ | $ | $ | $ | ||||||||||||
Basic and diluted net income per common unit |
$ | $ | $ | $ | ||||||||||||
Weighted average common units outstanding - basic and diluted |
See notes to consolidated financial statements.
Energy Resources 12, L.P. |
Consolidated Statements of Partners’ Equity |
(Unaudited) |
Limited Partner |
General Partner |
Total Partners' |
||||||||||||||
Common Units |
Amount |
Amount |
Equity |
|||||||||||||
Balances - December 31, 2017 |
$ | $ | ( |
) | $ | |||||||||||
Net proceeds from issuance of common units |
- | |||||||||||||||
Distributions declared and paid to common units ($ |
- | ( |
) | - | ( |
) | ||||||||||
Net income - three months ended March 31, 2018 |
- | - | ||||||||||||||
Balances - March 31, 2018 |
( |
) | ||||||||||||||
Net proceeds from issuance of common units |
- | |||||||||||||||
Distributions declared and paid to common units ($ |
- | ( |
) | - | ( |
) | ||||||||||
Net income - three months ended June 30, 2018 |
- | - | ||||||||||||||
Balances - June 30, 2018 |
$ | $ | ( |
) | $ | |||||||||||
Balances - December 31, 2018 |
$ | $ | ( |
) | $ | |||||||||||
Net proceeds from issuance of common units |
- | |||||||||||||||
Distributions declared and paid to common units ($ |
- | ( |
) | - | ( |
) | ||||||||||
Net income - three months ended March 31, 2019 |
- | - | ||||||||||||||
Balances - March 31, 2019 |
( |
) | ||||||||||||||
Net proceeds from issuance of common units |
- | |||||||||||||||
Distributions declared and paid to common units ($ |
- | ( |
) | - | ( |
) | ||||||||||
Net income - three months ended June 30, 2019 |
- | - | ||||||||||||||
Balances - June 30, 2019 |
$ | $ | ( |
) | $ |
See notes to consolidated financial statements.
Energy Resources 12, L.P.
Consolidated Statements of Cash Flows
(Unaudited)
Six months ended |
Six months ended |
|||||||
June 30, 2019 |
June 30, 2018 |
|||||||
Cash flow from operating activities: |
||||||||
Net income |
$ | $ | ||||||
Adjustments to reconcile net income to cash from operating activities: |
||||||||
Depreciation, depletion, amortization and accretion |
||||||||
Loss on mark-to-market of derivatives |
||||||||
Other non-cash expenses, net |
||||||||
Changes in operating assets and liabilities: |
||||||||
Oil, natural gas and natural gas liquids revenue receivable |
( |
) | ( |
) | ||||
Due to related parties |
( |
) | ||||||
Accounts payable and accrued expenses |
||||||||
Net cash flow provided by operating activities |
||||||||
Cash flow from investing activities: |
||||||||
Cash paid for acquisition of oil and natural gas properties |
( |
) | ( |
) | ||||
Deposit for potential acquisition of oil and natural gas properties |
( |
) | ||||||
Additions to oil and natural gas properties |
( |
) | ( |
) | ||||
Net cash flow used in investing activities |
( |
) | ( |
) | ||||
Cash flow from financing activities: |
||||||||
Proceeds from term loan |
||||||||
Payments on term loan |
( |
) | ||||||
Proceeds from advance from member of general partner |
||||||||
Payments on advance from member of general partner |
( |
) | ||||||
Payments on revolving credit facility |
( |
) | ||||||
Net proceeds related to issuance of common units |
||||||||
Distributions paid to limited partners |
( |
) | ( |
) | ||||
Net cash flow provided by financing activities |
||||||||
Increase (decrease) in cash and cash equivalents |
( |
) | ||||||
Cash and cash equivalents, beginning of period |
||||||||
Cash and cash equivalents, end of period |
$ | $ | ||||||
Interest paid |
$ | $ | ||||||
Supplemental non-cash information: |
||||||||
Accrued capital expenditures related to additions to oil and natural gas properties |
$ | $ |
See notes to consolidated financial statements.
Energy Resources 12, L.P.
Notes to Consolidated Financial Statements
June 30, 2019
(Unaudited)
Note 1. Partnership Organization
Energy Resources 12, L.P. (together with its wholly-owned subsidiary, the “Partnership”) was formed as a
As of June 30, 2019, the Partnership owned an approximate
The general partner of the Partnership is Energy Resources 12 GP, LLC (the “General Partner”). The General Partner manages and controls the business affairs of the Partnership. David Lerner Associates, Inc. (the “Managing Dealer”), is acting as the dealer manager for the offering of the common units.
The Partnership’s fiscal year ends on December 31.
Note 2. Summary of Significant Accounting Policies
Basis of Presentation
Cash and Cash Equivalents
Cash and cash equivalents consist of highly liquid investments with original maturities of three months or less. The fair market value of cash and cash equivalents approximates their carrying value. Cash balances may at times exceed federal depository insurance limits.
Offering Costs
The Partnership is raising capital through an on-going best-efforts offering of units by the Managing Dealer, which receives a selling commission and a marketing expense allowance based on proceeds of the units sold. Additionally, the Partnership has incurred other offering costs including legal, accounting and reporting services. These offering costs are recorded by the Partnership as a reduction of partners’ equity. As of June 30, 2019, the Partnership had completed the sale of
Use of Estimates
The preparation of financial statements in conformity with United States GAAP requires management to make estimates and assumptions that affect the reported amounts in the consolidated financial statements and accompanying notes. Actual results could differ from those estimates.
Reclassifications
Certain prior period amounts in the consolidated financial statements have been reclassified to conform to the current period presentation with no effect on previously reported net income, partners’ equity or cash flows.
Net Income Per Common Unit
Basic net income per common unit is computed as net income divided by the weighted average number of common units outstanding during the period. Diluted net income per common unit is calculated after giving effect to all potential common units that were dilutive and outstanding for the period. There were no common units with a dilutive effect for the three and six months ended June 30, 2019 and 2018. As a result, basic and diluted outstanding common units were the same. The Incentive Distribution Rights, as defined below, are not included in net income per common unit until such time that it is probable Payout (as discussed in Note 8) will occur.
Recently Adopted Accounting Standards
In February 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standard Update (“ASU”) No. 2016-02, Leases (Topic 842), which amends the existing accounting standards for lease accounting, including requiring lessees to recognize most leases on their balance sheets as right-of-use assets and lease liabilities. The Partnership concluded there is no material impact to the Partnership’s consolidated financial statements and related disclosures. The Partnership adopted this standard as of January 1, 2019.
Note 3. Oil and Gas Investments
On February 1, 2018, the Partnership completed its purchase (“Acquisition No. 1”) in the Bakken Assets for approximately $
On August 31, 2018, the Partnership completed its purchase (“Acquisition No. 2”) of an additional non-operated working interest in the Bakken Assets for approximately $
The Partnership adjusted the purchase price of Acquisition No. 2 to reflect the Partnership’s estimate of the customary settlement of operating revenues and expenses received or paid by the seller on the Partnership’s behalf between the effective date of March 1, 2018 and the closing date of August 31, 2018. The estimate, which is preliminary and was derived from operator revenue and expense statements received from the seller, reduced the purchase price of the Bakken Assets by approximately $
In November 2017, the Partnership engaged Regional Energy Investors, LP (“REI”) to perform advisory and consulting services, including supporting the Partnership through closing and post-closing of Acquisition No. 1. In the first quarter of 2018, the Partnership paid REI a total of approximately $
Under the advisory and administration agreements (the “Agreements”) with REI, REI was also entitled to a fee of
REI is owned by entities that are controlled by Anthony F. Keating, III, Co-Chief Operating Officer of Energy 11 GP, LLC, and Michael J. Mallick, Co-Chief Operating Officer of Energy 11 GP, LLC. Glade M. Knight and David S. McKenney are the Chief Executive Officer and Chief Financial Officer, respectively, of Energy 11 GP, LLC as well as the Chief Executive Officer and Chief Financial Officer, respectively, of the General Partner. In addition, CFK Energy, LLC and Pope Energy Investors, LP are owned by entities controlled by Messrs. Keating and Mallick, respectively. See Note 9. Related Parties below for additional information.
Three Months Ended |
Six Months Ended |
|||||||
(Unaudited) |
(Unaudited) |
|||||||
Revenues |
$ | $ | ||||||
Net income |
$ | $ |
As of June 30, 2019, the Partnership’s ownership of the Bakken Assets consisted of an approximate
From September 1, 2017, the effective date of Acquisition No. 1, to June 30, 2019, the Partnership has participated in the drilling of
Note 4. Asset Retirement Obligations
The Partnership records an asset retirement obligation (“ARO”) and capitalizes the asset retirement costs in oil and natural gas properties in the period in which the asset retirement obligation is incurred based upon the fair value of an obligation to perform site reclamation, dismantle facilities or plug and abandon wells. After recording these amounts, the ARO is accreted to its future estimated value using an assumed cost of funds and the additional capitalized costs are depreciated on a unit-of-production basis. Inherent in the present value calculation are numerous assumptions and judgments including the ultimate settlement amounts, inflation factors, credit adjusted discount rates, timing of settlement and changes in the legal, regulatory, environmental and political environments. To the extent future revisions of these assumptions impact the present value of the existing asset retirement obligation, a corresponding adjustment is made to the oil and natural gas property balance.
2019 |
||||
Balance as of January 1, 2019 |
$ | |||
Well additions |
||||
Accretion |
||||
Revisions | ||||
Balance as of June 30, 2019 |
$ |
Note 5. Debt
On January 16, 2018, the Partnership entered into a loan agreement with Bank of America, N.A. (“BOA”), which provides for an unsecured term loan (the “Term Loan”) of $
On August 31, 2018, the Partnership entered into a loan agreement (“Loan Agreement”) with Simmons Bank as administrative agent and the lenders party thereto (collectively, the “Lender”), which provides for a revolving credit facility (the “Credit Facility”) with an initial commitment amount of $
The interest rate, subject to certain exceptions, is equal to the London Inter-Bank Offered Rate (LIBOR) plus a margin ranging from
At closing, the Partnership borrowed $60.0 million. The proceeds were used to fund the purchase of Acquisition No. 2 described above and to pay closing costs. Subject to availability, the Credit Facility may also provide additional liquidity for future capital investments, including the drilling and completion of proposed wells by the operators of the Partnership’s properties, and other corporate working capital requirements.
|
● |
a maximum leverage ratio |
|
● |
a minimum current ratio |
|
● |
maximum distributions |
The outstanding balances of the Credit Facility of approximately $
Note 6. Fair Value of Financial Instruments
The Partnership follows authoritative guidance related to fair value measurement and disclosure, which establishes a three-level valuation hierarchy for disclosure of fair value measurements. The valuation hierarchy categorizes assets and liabilities measured at fair value into one of three different levels depending on the observability of the inputs employed in the measurement using market participant assumptions at the measurement date. Categorization within the valuation hierarchy is based upon the lowest level of input that is significant to the fair value measurement. The three levels are defined as follows:
● |
Level 1: Quoted prices in active markets for identical assets |
● |
Level 2: Significant other observable inputs – inputs to the valuation methodology include quoted prices for similar assets and liabilities in active markets, either directly or indirectly, for substantially the full term of the financial instrument |
● |
Level 3: Significant unobservable inputs |
The Partnership’s assessment of the significance of a particular input to the fair value measurement in its entirety requires judgment and the consideration of factors specific to the asset or liability. The Partnership’s policy is to recognize transfers in or out of a fair value hierarchy as of the end of the reporting period for which the event or change in circumstances caused the transfer. The Partnership has consistently applied the valuation techniques discussed above for all periods presented. During the three and six months ended June 30, 2019 and 2018, there were no transfers in or out of Level 1, Level 2, or Level 3 assets and liabilities measured on a recurring basis.
Fair Value Measurements at June 30, 2019 |
||||||||||||
Quoted Prices in |
Significant Other Observable Inputs |
Significant Unobservable Inputs |
||||||||||
Commodity derivatives - current assets |
$ | $ | $ | |||||||||
Commodity derivatives - current liabilities |
( |
) | ||||||||||
Commodity derivatives - noncurrent assets |
||||||||||||
Commodity derivatives - noncurrent liabilities |
||||||||||||
Total |
$ | $ | ( |
) | $ |
Fair Value Measurements at December 31, 2018 |
||||||||||||
Quoted Prices in |
Significant Other Observable Inputs |
Significant Unobservable Inputs |
||||||||||
Commodity derivatives - current assets |
$ | $ | $ | |||||||||
Commodity derivatives - current liabilities |
||||||||||||
Commodity derivatives - noncurrent assets |
||||||||||||
Commodity derivatives - noncurrent liabilities |
||||||||||||
Total |
$ | $ | $ |
The Level 2 instruments presented in the table above consist of the Partnership’s costless collar commodity derivative instruments. The fair value of the Partnership’s derivative financial instruments is determined based upon future prices, volatility and time to maturity, among other things. Counterparty statements are utilized to determine the value of the commodity derivative instruments and are reviewed and corroborated using various methodologies and significant observable inputs. The fair value of the commodity derivatives noted above are included in the Partnership’s consolidated balance sheets as Derivative asset and Derivative liability at June 30, 2019 and Derivative asset at December 31, 2018. See additional detail in Note 7. Risk Management.
Fair Value of Other Financial Instruments
The carrying value of the Partnership’s cash and cash equivalents, oil, natural gas and natural gas liquids revenue receivable, accounts payable and accrued expenses reflect these items’ cost, which approximates fair value based on the timing of the anticipated cash flows, current market conditions and short-term maturity of these instruments. In addition, see Note 5. Debt for the fair value discussion on the Partnership’s debt.
Note 7. Risk Management
Participation in the oil and gas industry exposes the Partnership to risks associated with potentially volatile changes in energy commodity prices, and therefore, the Partnership’s future earnings are subject to these risks.
All derivative instruments are recorded on the Partnership’s balance sheet as assets or liabilities measured at fair value. As of June 30, 2019, the Partnership’s derivative instruments with one counterparty were in a net loss position; therefore, a liability of approximately $
The Partnership determines the estimated fair value of derivative instruments using a market approach based on several factors, including quoted market prices in active markets and quotes from third parties, among other things. The Partnership also performs an internal valuation to ensure the reasonableness of third-party quotes. In consideration of counterparty credit risk, the Partnership assessed the possibility of whether the counterparty to the derivative would default by failing to make any contractually-required payments. Additionally, the Partnership considers that it is of substantial credit quality and has the financial resources and willingness to meet its potential repayment obligations associated with the derivative transactions. See additional discussion above in Note 6. Fair Value of Financial Instruments.
The Partnership has not designated its derivative instruments as hedges for accounting purposes and has not entered into such instruments for speculative trading purposes. As a result, when derivatives do not qualify or are not designated as a hedge, the changes in the fair value, in addition to gains or losses on settlements, are recognized on the Partnership’s consolidated statements of operations as a gain or loss on derivative instruments. The Partnership recognized a total net gain on its derivative instruments of approximately $
Three Months Ended |
Six Months Ended |
|||||||
Loss on settlement of matured derivatives |
$ | ( |
) | $ | ( |
) | ||
Gain (loss) on mark-to-market of derivatives |
( |
) | ||||||
Gain (loss) on derivatives |
$ | $ | ( |
) |
Settlement Period |
Basis |
Product |
Volume |
Floor / Ceiling Prices ($) |
Fair Value of Asset / (Liability) at |
||||||||||
07/01/19 - 12/31/19 |
|
|
|
$ | ( |
) | |||||||||
07/01/19 - 02/29/20 |
|
|
|
||||||||||||
01/01/20 - 06/30/20 |
|
|
|
( |
) | ||||||||||
07/01/20 - 09/30/20 |
|
|
|
||||||||||||
07/01/19 - 08/31/19 |
|
|
|
||||||||||||
09/01/19 - 09/30/20 |
|
|
|
||||||||||||
$ | ( |
) |
The use of derivative instruments involves the risk that the Partnership’s counterparties will be unable to meet the financial terms of such instruments. The Partnership has netting arrangements with its counterparties that provide for offsetting payables against receivables from separate derivative instruments, which allow these assets and liabilities to be netted on the Partnership’s consolidated balance sheet.
The Partnership’s outstanding derivative instruments are covered by International Swap Dealers Association Master Agreements (“ISDA”) entered into with the counterparties. The ISDA may provide that as a result of certain circumstances, such as cross-defaults, a counterparty may require all outstanding derivative instruments under an ISDA to be settled immediately.
Note 8. Capital Contribution and Partners’ Equity
At inception, the General Partner and organizational limited partner made initial capital contributions totaling $
As of July 25, 2017, the Partnership completed its minimum offering of
Prior to “Payout,” which is defined below, all of the distributions made by the Partnership, if any, will be paid to the holders of common units. Accordingly, the Partnership will not make any distributions with respect to the Incentive Distribution Rights and will not pay the Dealer Manager Incentive Fees to the Managing Dealer, until Payout occurs.
The Agreement of Limited Partnership of the Partnership (the “Partnership Agreement”) provides that “Payout”, which is defined below, occurs on the day when the aggregate amount distributed with respect to each of the common units equals $20.00 plus the Payout Accrual. The Partnership Agreement defines “Payout Accrual” as 7% per annum simple interest accrued monthly until paid on the Net Investment Amount outstanding from time to time. The Partnership Agreement defines Net Investment Amount initially as $20.00 per common unit, regardless of the amount paid for the common unit. If at any time the Partnership distributes to holders of common units more than the Payout Accrual, the amount the Partnership distributes in excess of the Payout Accrual will reduce the Net Investment Amount.
All distributions made by the Partnership after Payout, which may include all or a portion of the proceeds of the sale of all or substantially all of the Partnership’s assets, will be made as follows:
● |
First, (i) to the Record Holders of the Incentive Distribution Rights, 30%; (ii) to the Managing Dealer, the “Dealer Manager Incentive Fees”, 30%, until such time as the Managing Dealer receives 4% of the gross proceeds of the common units sold; and (iii) to the Record Holders of outstanding common units, 40%, pro rata based on their percentage interest. |
● |
Thereafter, (i) to the Record Holders of the Incentive Distribution Rights, 60%; and (ii) to the Record Holders of outstanding common units, 40%, pro rata based on their percentage interest. |
All items of income, gain, loss and deduction will be allocated to each Partner’s capital account in a manner generally consistent with the distribution procedures outlined above.
For the three and six months ended June 30, 2019, the Partnership paid distributions of $
Note 9. Related Parties
The Partnership has, and is expected to continue to engage in, significant transactions with related parties. These transactions cannot be construed to be at arm’s length and the results of the Partnership’s operations may be different than if conducted with non-related parties. The General Partner’s Board of Directors oversees and reviews the Partnership’s related party relationships and is required to approve any significant modifications to any existing related party transactions, as well as any new significant related party transactions.
The Partnership will reimburse the General Partner for any costs incurred by the General Partner for certain expenses, which include costs for organizing the Partnership and costs incurred in the offering of the common units. The Partnership has also agreed to pay the General Partner an advisory fee to manage the day-to-day affairs of the Partnership, including serving as an investment advisor and consultant in connection with the acquisition, development, operation and disposition of oil and gas properties and other assets of the Partnership. In accordance with the limited partner agreement,
The Partnership also will reimburse the General Partner for certain general and administrative costs. For the three and six months ended June 30, 2019, approximately $
The Chief Executive Officer and Chief Financial Officer of the Partnership’s General Partner are also partners and the Chief Executive Officer and Chief Financial Officer of Energy 11 GP, LLC, the general partner of Energy 11, L.P. (“Energy 11”), a limited partnership that also invests in producing and non-producing oil and gas properties on-shore in the United States. Two additional partners of the general partner of Energy 11 are holders of the Class B Units of the Partnership’s General Partner. On January 31, 2018, the Partnership entered into a cost sharing agreement with Energy 11 that gives the Partnership access to Energy 11’s personnel and administrative resources, including accounting, asset management and other day-to-day management support. The shared day-to-day costs are split evenly between the two partnerships and any direct third-party costs are paid by the party receiving the services. The shared costs are based on actual costs incurred with no mark-up or profit to the Partnership. The agreement may be terminated at any time by either party upon 60 days written notice.
The cost sharing agreement reduces the costs to the Partnership for accounting and asset management services provided through a member of the General Partner. In addition to certain accounting and asset management resources, the Partnership and Energy 11 share the rent expense for leased office space (leased from an affiliate of a member of the general partner of Energy 11) in Oklahoma City, Oklahoma along with the compensation due to the President of Energy 11’s general partner. For the three and six months ended June 30, 2019, approximately $
Note 10. Subsequent Events
In July 2019, the Partnership declared and paid $
In July 2019, the Partnership closed on the issuance of approximately
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
Certain statements within this report may constitute forward-looking statements. Forward-looking statements are those that do not relate solely to historical fact. They include, but are not limited to, any statement that may predict, forecast, indicate or imply future results, performance, achievements or events. You can identify these statements by the use of words such as “may,” “will,” “could,” “anticipate,” “believe,” “estimate,” “expect,” “intend,” “predict,” “continue,” “further,” “seek,” “plan” or “project” and variations of these words or comparable words or phrases of similar meaning.
These forward-looking statements include such things as:
• |
references to future success in the Partnership’s drilling and marketing activities; |
• |
the Partnership’s business strategy; |
• |
estimated future distributions; |
• |
estimated future capital expenditures; |
• |
sales of the Partnership’s properties and other liquidity events; |
• |
competitive strengths and goals; and |
• |
other similar matters. |
These forward-looking statements reflect the Partnership’s current beliefs and expectations with respect to future events and are based on assumptions and are subject to risks and uncertainties and other factors outside the Partnership’s control that may cause actual results to differ materially from those projected. Such factors include, but are not limited to, those described under “Risk Factors” in the Partnership’s Annual Report on Form 10-K for the year ended December 31, 2018 and the following:
• |
that the Partnership’s strategy of acquiring oil and gas properties on attractive terms and developing those properties may not be successful or that the Partnership’s operations on properties acquired may not be successful; |
• |
general economic, market, or business conditions; |
• |
changes in laws or regulations; |
• |
the risk that the wells in which the Partnership acquires an interest are productive, but do not produce enough revenue to return the investment made; |
• |
the risk that the wells the Partnership drills do not find hydrocarbons in commercial quantities or, even if commercial quantities are encountered, that actual production is lower than expected on the productive life of wells is shorter than expected; |
• |
current credit market conditions and the Partnership’s ability to obtain long-term financing or refinancing debt for the Partnership’s drilling and acquisition activities in a timely manner and on terms that are consistent with what the Partnership projects; |
• |
uncertainties concerning the price of oil and natural gas, which may decrease and remain low for prolonged periods; and |
• |
the risk that any hedging policy the Partnership employs to reduce the effects of changes in the prices of the Partnership’s production will not be effective. |
Although the Partnership believes the expectations reflected in such forward-looking statements are based upon reasonable assumptions, the Partnership cannot assure investors that its expectations will be attained or that any deviations will not be material. Investors are cautioned that forward-looking statements speak only as of the date they are made and that, except as required by law, the Partnership undertakes no obligation to update these forward-looking statements to reflect any future events or circumstances. All subsequent written or oral forward-looking statements attributable to the Partnership or to individuals acting on its behalf are expressly qualified in their entirety by this section.
The following discussion and analysis should be read in conjunction with the Partnership’s Unaudited Consolidated Financial Statements and Notes thereto, appearing elsewhere in this Quarterly Report on Form 10-Q, as well as the information contained in the Partnership’s Annual Report on Form 10-K for the year ended December 31, 2018.
Overview
Energy Resources 12, L.P. (the “Partnership”) was formed as a Delaware limited partnership. The initial capitalization of the Partnership of $1,000 occurred on December 30, 2016. The Partnership is offering common units of limited partner interest (the “common units”) on a best-efforts basis. The maximum offering is $350,000,001 of capital, consisting of 17,631,579 common units. The Partnership’s Registration Statement on Form S-1 (File No. 333-216891) was declared effective by the Securities and Exchange Commission on May 17, 2017. As of July 25, 2017, the Partnership completed the sale of the minimum offering of common units for gross proceeds of approximately $25 million. Additionally, upon closing of the minimum offering, the organizational limited partner withdrew its initial capital contribution of $990 and Energy Resources 12 GP, LLC (the “General Partner”) received Incentive Distribution Rights (defined below). As of June 30, 2019, the Partnership had completed the sale of 9.7 million common units for gross proceeds of approximately $191.1 million and proceeds net of offering costs of approximately $179.0 million.
The Partnership has no officers, directors or employees. Instead, the General Partner manages the day-to-day affairs of the Partnership. All decisions regarding the management of the Partnership made by the General Partner are made by the Board of Directors of the General Partner and its officers.
The Partnership was formed to acquire primarily oil and gas properties located onshore in the United States. On February 1, 2018, the Partnership completed its first purchase (“Acquisition No. 1”) in the Williston Basin of North Dakota, acquiring, at closing, non-operated working interests in producing wells and in-process wells, along with additional future development locations, predominantly in McKenzie, Dunn, McLean and Mountrail counties of North Dakota (collectively, the “Bakken Assets”), for approximately $87.5 million, subject to customary adjustments. On August 31, 2018, the Partnership closed on its second asset purchase (“Acquisition No. 2”), acquiring an additional non-operated working interest in the Bakken Assets for approximately $82.5 million, subject to customary adjustments. Prior to these acquisitions, the Partnership owned no oil and natural gas assets. The Partnership utilized proceeds from its ongoing best-efforts offering and available financing to close on the acquisitions. See further discussion below under Liquidity and Capital Resources.
As a result of these acquisitions and completed drilling during the period of ownership, as of June 30, 2019, the Partnership had an approximate 6.0% non-operated working interest in the Bakken Assets, consisting of 296 producing wells, 29 wells in various stages of the drilling and completion process and additional future development locations. The Bakken Assets are located in the Bakken Shale formation, including the Antelope, Spotted Horn, Squaw Creek and Reunion Bay fields. The Bakken Shale and its close geologic cousin, the Three Forks Shale, are found in the Williston Basin, centered in North Dakota and are two of the largest oil fields in the U.S. While oil has been produced in North Dakota from the Williston Basin since the 1950s, it is only since 2007, through the application of horizontal drilling and hydraulic fracturing technologies, that the Bakken has seen an increase in production activities.
The Bakken Assets are operated by 14 third-party operators, including WPX Energy (NYSE: WPX), Marathon Oil (NYSE: MRO), EOG Resources (NYSE: EOG), Continental Resources (NYSE: CLR) and RimRock Oil and Gas.
Current Price Environment
Oil, natural gas and natural gas liquids (“NGL”) prices are determined by many factors outside of the Partnership’s control. Historically, worldwide oil and natural gas prices and markets have been subject to significant change and may continue to be in the future. Factors contributing to worldwide commodity pricing volatility include real or perceived geopolitical risks in oil-producing regions of the world, particularly the Middle East; forecasted levels of global economic growth combined with forecasted global supply; supply levels of oil and natural gas due to exploration and development activities in the United States; actions taken by the Organization of Petroleum Exporting Countries; and the strength of the U.S. dollar in international currency markets. In addition to commodity price fluctuations, the Partnership faces the challenge of natural production volume declines. As reservoirs are depleted, oil and natural gas production from Partnership wells will decrease.
The following table lists average NYMEX prices for oil and natural gas for the periods defined below.
Three Months Ended June 30, |
Percent |
Six Months Ended June 30, |
Percent |
|||||||||||||||||||||
2019 |
2018 |
Change |
2019 |
2018 (2) |
Change |
|||||||||||||||||||
Average market closing prices (1) |
||||||||||||||||||||||||
Oil (per Bbl) |
$ | 59.88 | $ | 67.91 | -11.8 | % | $ | 57.30 | $ | 65.83 | -13.0 | % | ||||||||||||
Natural gas (per Mcf) |
$ | 2.57 | $ | 2.85 | -9.8 | % | $ | 2.74 | $ | 2.79 | -1.8 | % |
(1) |
Based on average NYMEX futures closing prices (oil) and NYMEX/Henry Hub spot prices (natural gas) |
(2) |
The Partnership completed its first acquisition on February 1, 2018, so the average market closing prices represent the period from February 1, 2018 to June 30, 2018. |
The Partnership’s revenues are highly sensitive to changes in oil and natural gas prices and to levels of production. Future growth is dependent on the Partnership’s ability to add reserves in excess of production. Dependent on available cash flow, the Partnership intends to seek opportunities to invest in its existing production wells via capital expenditures and/or drill new wells on existing leasehold sites. Since September 1, 2017, the effective date of Acquisition No. 1, the Partnership has participated in the drilling of 122 wells.
Results of Operations
The Partnership closed on its first and second purchases of the Bakken Assets on February 1, 2018 and August 31, 2018, respectively. As a result, the comparability of results for the three and six months ended June 30, 2019 and 2018 as discussed below are impacted by these transactions. Other than the payment of fees and expenses described herein, the Partnership had no other operations prior to the acquisition of the Bakken Assets.
In evaluating financial condition and operating performance, the most important indicators on which the Partnership focuses are (1) total quarterly production in barrel of oil equivalent (“BOE”) units, (2) average sales price per unit for oil, natural gas and natural gas liquids, (3) production costs per BOE and (4) capital expenditures. The following table is a summary of the results from operations, including production, of the Partnership’s non-operated working interest in the Bakken Assets for the three and six months ended June 30, 2019 and 2018.
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||||||||||||||||||||||||||
2019 |
Percent of Revenue |
2018 |
Percent of Revenue |
Percent Change |
2019 |
Percent of Revenue |
2018 |
Percent of Revenue |
Percent Change |
|||||||||||||||||||||||||||||||
Total revenues |
$ | 18,832,114 | 100.0 | % | $ | 7,531,096 | 100.0 | % | 150.1 | % | $ | 30,193,944 | 100.0 | % | $ | 11,028,175 | 100.0 | % | 173.8 | % | ||||||||||||||||||||
Production expenses |
4,064,598 | 21.6 | % | 1,635,724 | 21.7 | % | 148.5 | % | 6,678,257 | 22.1 | % | 2,268,627 | 20.6 | % | 194.4 | % | ||||||||||||||||||||||||
Production taxes |
1,721,571 | 9.1 | % | 617,248 | 8.2 | % | 178.9 | % | 2,727,672 | 9.0 | % | 938,526 | 8.5 | % | 190.6 | % | ||||||||||||||||||||||||
Depreciation, depletion, amortization and accretion |
4,307,424 | 22.9 | % | 1,321,361 | 17.5 | % | 226.0 | % | 7,068,897 | 23.4 | % | 2,016,079 | 18.3 | % | 250.6 | % | ||||||||||||||||||||||||
General, administration and other expense |
501,027 | 2.7 | % | 343,745 | 4.6 | % | 45.8 | % | 1,281,211 | 4.2 | % | 744,034 | 6.7 | % | 72.2 | % | ||||||||||||||||||||||||
Sold production (BOE): |
||||||||||||||||||||||||||||||||||||||||
Oil |
316,077 | 106,316 | 197.3 | % | 520,088 | 162,820 | 219.4 | % | ||||||||||||||||||||||||||||||||
Natural gas |
31,186 | 18,454 | 69.0 | % | 50,204 | 23,404 | 114.5 | % | ||||||||||||||||||||||||||||||||
Natural gas liquids |
26,888 | 14,009 | 91.9 | % | 43,881 | 21,137 | 107.6 | % | ||||||||||||||||||||||||||||||||
Total |
374,151 | 138,779 | 169.6 | % | 614,173 | 207,361 | 196.2 | % | ||||||||||||||||||||||||||||||||
Average sales price per unit: |
||||||||||||||||||||||||||||||||||||||||
Oil (per Bbl) |
$ | 57.19 | $ | 66.02 | -13.4 | % | $ | 55.35 | $ | 62.69 | -11.7 | % | ||||||||||||||||||||||||||||
Natural gas (per Mcf) |
2.38 | 2.64 | -9.8 | % | 2.78 | 2.67 | 4.1 | % | ||||||||||||||||||||||||||||||||
Natural gas liquids (per Bbl) |
11.55 | 15.71 | -26.5 | % | 12.97 | 21.03 | -38.3 | % | ||||||||||||||||||||||||||||||||
Combined (per BOE) |
50.33 | 54.27 | -7.3 | % | 49.16 | 53.18 | -7.6 | % | ||||||||||||||||||||||||||||||||
Average unit cost per BOE: |
||||||||||||||||||||||||||||||||||||||||
Production expenses |
10.86 | 11.79 | -7.9 | % | 10.87 | 10.94 | -0.6 | % | ||||||||||||||||||||||||||||||||
Production taxes |
4.60 | 4.45 | 3.4 | % | 4.44 | 4.53 | -2.0 | % | ||||||||||||||||||||||||||||||||
Depreciation, depletion, amortization and accretion |
11.51 | 9.52 | 20.9 | % | 11.51 | 9.72 | 18.4 | % | ||||||||||||||||||||||||||||||||
Capital expenditures |
$ | 10,654,983 | $ | 2,454,391 | $ | 21,902,033 | $ | 2,853,743 |
Oil, Natural Gas and NGL Revenues
For the three months ended June 30, 2019, revenues for oil, natural gas and NGL sales were $18.8 million. Revenues for the sale of crude oil were $18.1 million, which resulted in a realized price of $57.19 per barrel. Revenues for the sale of natural gas were $0.4 million, which resulted in a realized price of $2.38 per Mcf. Revenues for the sale of NGLs were $0.3 million, which resulted in a realized price of $11.55 per BOE. For the three months ended June 30, 2018, revenues for oil, natural gas and NGL sales were $7.5 million. Revenues for the sale of crude oil were $7.0 million, which resulted in a realized price of $66.02 per barrel. Revenues for the sale of natural gas were $0.3 million, which resulted in a realized price of $2.64 per Mcf. Revenues for the sale of NGLs were $0.2 million, which resulted in a realized price of $15.71 per BOE.
For the six months ended June 30, 2019, revenues for oil, natural gas and NGL sales were $30.2 million. Revenues for the sale of crude oil were $28.8 million, which resulted in a realized price of $55.35 per barrel. Revenues for the sale of natural gas were $0.8 million, which resulted in a realized price of $2.78 per Mcf. Revenues for the sale of NGLs were $0.6 million, which resulted in a realized price of $12.97 per BOE. For the five months from February 1, 2018 to June 30, 2018, revenues for oil, natural gas and NGL sales were $11.0 million. Revenues for the sale of crude oil were $10.2 million, which resulted in a realized price of $62.69 per barrel. Revenues for the sale of natural gas were $0.4 million, which resulted in a realized price of $2.67 per Mcf. Revenues for the sale of NGLs were $0.4 million, which resulted in a realized price of $21.03 per BOE.
The Partnership’s results during the first half of 2019 were positively impacted by the completion of over 50 wells by the Partnership’s operators since June 30, 2018, which contributed to increases in the Partnership’s sold production volumes of oil, natural gas and NGL during the first half of 2019, in comparison to first half of 2018. The Partnership’s sold production for the Bakken Assets was approximately 4,100 BOE and 3,400 BOE per day for the three and six months ended June 30, 2019. If the Partnership had completed Acquisitions No. 1 and No. 2 on January 1, 2018, the Partnership estimates sold production for the Bakken Assets would have been approximately 3,000 BOE and 2,700 BOE per day for the three and six months ended June 30, 2018. Production volumes per day fluctuate due to the timing of well completions; new wells often have high levels of production immediately following completion, then decline to more consistent levels.
Sold production increases realized during the first half of 2019 were partially offset by the Partnership’s realized sales prices for oil, natural gas and NGL, which were negatively impacted by decreases in commodity prices for oil, natural gas and NGLs, in comparison to the first half of 2018.
Production is dependent on the investment in existing wells and the development of new wells. As noted above, the Partnership will experience natural production declines in the months following the completion of new wells. As further discussed in Liquidity and Capital Resources: Oil and Natural Gas Properties below, the Partnership has 29 wells currently in various stages of drilling and completion and therefore, expects production volume to increase in conjunction with the completion of those wells. However, if the Partnership or its operators are unable or it is not cost beneficial to continue to invest in existing wells or develop new wells, production will decline.
Operating Costs and Expenses
Production Expenses
Production expenses are daily costs incurred by the Partnership to bring oil and natural gas out of the ground and to market, along with the daily costs incurred to maintain producing properties. Such costs include field personnel compensation, salt water disposal, utilities, maintenance, repairs and servicing expenses related to the Partnership’s oil and natural gas properties, along with the gathering and processing contracts in effect for the extraction, transportation and treatment of natural gas.
Production expenses for the three months ended June 30, 2019 and 2018 were $4.1 million and $1.6 million, respectively, and production expenses per BOE were $10.86 and $11.79, respectively. Production expenses for the six months ended June 30, 2019 and for the five months from February 1, 2018 to June 30, 2018 were $6.7 million and $2.3 million, respectively, and production expenses per BOE were $10.87 and $10.94, respectively.
Production Taxes
Taxes on the production and extraction of oil and gas are regulated and set by North Dakota tax authorities. Taxes on the sale of gas and NGL products are less than taxes levied on the sale of oil. Production taxes for the three months ended June 30, 2019 and 2018 were $1.7 million (9.1% of revenue) and $0.6 million (8.2% of revenue). Production taxes for the six months ended June 30, 2019 and for the five months from February 1, 2018 to June 30, 2018 were $2.7 million (9.0% of revenue) and $0.9 million (8.5% of revenue). The increase in production taxes incurred during the three- and six-month periods ended June 30, 2019, compared to the same periods of 2018, is the direct result of increased sold production volumes.
Depreciation, Depletion, Amortization and Accretion (“DD&A”)
DD&A of capitalized drilling and development costs of producing oil, natural gas and NGL properties are computed using the unit-of-production method on a field basis based on total estimated proved developed oil, natural gas and NGL reserves. Costs of acquiring proved properties are depleted using the unit-of-production method on a field basis based on total estimated proved developed and undeveloped reserves. The Partnership’s DD&A for the three months ended June 30, 2019 and 2018 was $4.3 million and $1.3 million, respectively, and DD&A per BOE of production was $11.51 and $9.52, respectively. The Partnership’s DD&A for the six months ended June 30, 2019 and for the five months from February 1, 2018 to June 30, 2018 was $7.1 million and $2.0 million, respectively, and DD&A per BOE of production was $11.51 and $9.72. The increase in DD&A expense per BOE of production during the first half of 2019, compared to the first half of 2018, is primarily due to the Partnership’s investment in new wells. As discussed above, the Partnership’s operators have completed over 50 wells since June 30, 2018.
General and Administrative Costs
The principal components of general and administrative expense are accounting, legal, advisory, consulting and management fees. General and administrative costs for the three months ended June 30, 2019 and 2018 were $0.5 million and $0.3 million, respectively. General and administrative expenses for the six months ended June 30, 2019 and 2018 were $1.3 million and $0.7 million, respectively. General and administrative costs for the three and six months ended June 30, 2019 exceeded those of the comparable periods of 2018 due to the Partnership raising funds through its ongoing offering (increases to funds raised increases management fee due to the General Partner) as well as an increase in accounting, consulting and advisory fees resulting from the Partnership’s acquisitions of non-operated working interest in the Bakken Assets in February and August 2018.
Interest Expense, net
Interest expense, net for the three months ended June 30, 2019 and 2018 was $0.5 million and $0.2 million, respectively. Interest expense, net for the six months ended June 30, 2019 and 2018 was $1.2 million and $0.4 million, respectively. The primary component of Interest expense, net, during the first half of 2019 was interest expense on the Credit Facility, while the primary component of Interest expense, net, during the first half of 2018 was interest expense on the Term Loan, as discussed below in Liquidity and Capital Resources: Financing.
Gain (Loss) on Derivatives
Under the Credit Facility, the Partnership is required to maintain a risk management program that covers at least 50% of the Partnership’s total estimated monthly production of oil and natural gas through the Credit Facility maturity date of August 31, 2021. In December 2018 and March 2019, the Partnership entered into derivative contracts with the objective to manage the commodity price risk on future oil and natural gas production. The Partnership’s net gain on derivative instruments for the three months ended June 30, 2019 was approximately $0.6 million. The gain was comprised of (i) $0.7 million of a mark-to-market unrealized gain on derivative instructions outstanding at period end, and (ii) $0.1 million of losses on settled derivatives during the period. The Partnership’s recognized losses on settled derivatives of $0.1 million, net, represented (i) 74,000 barrels of produced oil, resulting in a loss of $1.25 per barrel of oil and (ii) 60,000 Mcf of produced natural gas, resulting in a gain of $0.06 per Mcf of natural gas.
The Partnership’s net loss on derivative instruments for the six months ended June 30, 2019 was approximately $1.3 million. The loss was comprised of (i) $1.2 million of a mark-to-market loss incurred on derivative instructions outstanding at period end, and (ii) $0.1 million of losses on settled derivatives during the period. The Partnership’s recognized losses on settled derivatives of $0.1 million, net, represented (i) 149,000 barrels of produced oil, resulting in a loss of $0.62 per barrel of oil and (ii) 60,000 Mcf of produced natural gas, resulting in a gain of $0.06 per Mcf of natural gas. The Partnership’s derivative contracts that expired during the first quarter of 2019 were settled at no cost or benefit to the Partnership, as the contract price on the date of settlement was within the established floor and ceiling prices.
Changes in the fair value of the unsettled derivative contracts represent mark-to-market gains and losses and are recorded on the Partnership’s consolidated statements of operations. The mark-to-market gains or losses recorded by the Partnership do not represent actual settlements.
The table below summarizes the Partnership’s outstanding derivative contracts (costless collars – purchased put options and written call options) on the Partnership’s future oil and natural gas production.
Costless Collar |
Weighted Average Floor / Ceiling Prices ($) |
|||||
07/01/19 - 12/31/19 |
123,000 |
45.00 / 60.35 |
||||
07/01/19 - 02/29/20 |
16,000 |
50.00 / 64.50 |
||||
01/01/20 - 06/30/20 |
107,000 |
45.00 / 61.20 |
||||
07/01/20 - 09/30/20 |
48,000 |
50.00 / 64.50 |
||||
294,000 |
Costless Collar |
Weighted Average Floor / Ceiling Prices ($) |
|||||
07/01/19 - 08/31/19 |
40,000 |
2.50 / 3.05 |
||||
09/01/19 - 09/30/20 |
130,000 |
2.50 / 3.05 |
||||
170,000 |
Supplemental Non-GAAP Measure
The Partnership uses “Adjusted EBITDAX”, defined as Earnings before (i) interest expense, net; (ii) income taxes; (iii) depreciation, depletion, amortization and accretion; (iv) exploration expenses; and (v) (gain)/loss on the mark-to-market of derivative instruments, as a key supplemental measure of its operating performance. This non-GAAP financial measure should be considered along with, but not as an alternative to, net income, operating income, cash flow from operating activities or other measures of financial performance presented in accordance with GAAP. Adjusted EBITDAX is not necessarily indicative of funds available to fund the Partnership’s cash needs, including its ability to make cash distributions. Although Adjusted EBITDAX, as calculated by the Partnership, may not be comparable to Adjusted EBITDAX as reported by other companies that do not define such term exactly as the Partnership defines such term, the Partnership believes this supplemental measure is useful to investors when comparing the Partnership’s results between periods and with other energy companies.
The Partnership believes that the presentation of Adjusted EBITDAX is important to provide investors with additional information (i) to provide an important supplemental indicator of the operational performance of the Partnership’s business without regard to financing methods and capital structure, and (ii) to measure the operational performance of the Partnership’s operators.
The following table reconciles the Partnership’s GAAP net income to Adjusted EBITDAX for the three and six months ended June 30, 2019 and 2018.
Three Months Ended |
Three Months Ended |
Six Months Ended |
Six Months Ended |
|||||||||||||
Net income |
$ | 8,277,089 | $ | 3,400,535 | $ | 9,919,032 | $ | 4,688,860 | ||||||||
Interest expense, net |
547,800 | 212,483 | 1,234,387 | 372,049 | ||||||||||||
Depreciation, depletion, amortization and accretion |
4,307,424 | 1,321,361 | 7,068,897 | 2,016,079 | ||||||||||||
Exploration expenses |
- | - | - | - | ||||||||||||
Non-cash (gain) loss on mark-to-market of derivatives |
(587,395 | ) | - | 1,284,489 | - | |||||||||||
Adjusted EBITDAX |
$ | 12,544,918 | $ | 4,934,379 | $ | 19,506,805 | $ | 7,076,988 |
Transactions with Related Parties
The Partnership has, and is expected to continue to engage in, significant transactions with related parties. These transactions cannot be construed to be at arm’s length and the results of the Partnership’s operations may be different than if conducted with non-related parties. The General Partner’s Board of Directors oversees and reviews the Partnership’s related party relationships and is required to approve any significant modifications to existing related party transactions, as well as any new significant related party transactions.
See further discussion in “Note 9. Related Parties” in Part I, Item 1 of this Form 10-Q.
Liquidity and Capital Resources
The Partnership’s principal sources of liquidity will be the proceeds of the best-efforts offering (until its conclusion), the cash flow generated from properties the Partnership has acquired and availability, if any, under the Partnership’s revolving credit facility discussed below. The Partnership anticipates that cash on hand, cash flow from operations, availability under the revolving credit facility and proceeds of the best-efforts offering will be adequate to meet its liquidity requirements for at least the next 12 months, including completing capital expenditures discussed below. If the Partnership is unable to raise sufficient proceeds from its ongoing best-efforts offering or obtain additional financing, it may default on its financial covenants under the revolving credit facility and be unable to pay distributions or participate in the drilling programs as proposed by the operators of the Bakken Assets.
Financing
On January 16, 2018, the Partnership entered into a loan agreement with Bank of America, N.A. (“BOA”), which provided for an unsecured term loan (the “Term Loan”) of $25 million. The Term Loan was paid in full and extinguished in December 2018. Interest was payable monthly, and the Term Loan bore interest at a variable rate based on the London Inter-Bank Offered Rate (LIBOR) plus a margin of 2.00%. The Term Loan proceeds were used in closing on Acquisition No. 1, as described above. Glade M. Knight and David S. McKenney, the General Partner’s Chief Executive Officer and Chief Financial Officer, respectively, had guaranteed repayment of the Term Loan and did not receive any consideration in exchange for providing this guarantee.
On August 31, 2018, the Partnership entered into a loan agreement (“Loan Agreement”) with Simmons Bank as administrative agent and the lenders party thereto (collectively, the “Lender”), which provides for a revolving credit facility (the “Credit Facility”) with an initial commitment amount of $60 million (the “Revolver Commitment Amount”), subject to borrowing base restrictions. The commitment amount may be increased up to $100 million with Lender approval. At closing, the Partnership paid an origination fee of 0.50% of the Revolver Commitment Amount, or $300,000, and is subject to additional origination fees of 0.50% for any increase to the commitment made in excess of the Revolver Commitment Amount. The Partnership is also required to pay an unused facility fee at an annual rate of 0.50% on the unused portion of the Revolver Commitment Amount, based on the amount of borrowings outstanding during a quarter. The maturity date is August 31, 2021 (“Maturity Date”).
The interest rate, subject to certain exceptions, is equal to the London Inter-Bank Offered Rate (LIBOR) plus a margin ranging from 2.75% to 3.75%, depending upon the Partnership’s borrowing base utilization, as calculated under the terms of the Loan Agreement. At June 30, 2019, the Lender commitment was $40.0 million and the interest rate for the Credit Facility was approximately 5.85%. As of June 30, 2019, the outstanding balance on the Credit Facility was $21.0 million. Outstanding borrowings under the Credit Facility cannot exceed the lesser of the borrowing base or the Revolver Commitment Amount at any time. The Partnership intends to use proceeds from its best-efforts offering and cash flow from operations to meet its debt service requirements under the Credit Facility.
At closing, the Partnership borrowed $60.0 million. The proceeds were used to fund the purchase of Acquisition No. 2 described above and to pay closing costs. Subject to availability, the Credit Facility may also provide additional liquidity for future capital investments, including the drilling and completion of proposed wells by the operators of the Partnership’s properties, and other corporate working capital requirements. Under the terms of the Loan Agreement, the Partnership may make voluntary prepayments, in whole or in part, at any time with no penalty. The Credit Facility is secured by a mortgage and first lien position on at least 90% of the Partnership’s producing wells.
The Credit Facility contains mandatory prepayment requirements (including those described above), customary affirmative and negative covenants and events of default. The financial covenants as defined in the Loan Agreement include:
|
● |
a maximum leverage ratio |
|
● |
a minimum current ratio |
|
● |
maximum distributions |
The Partnership was in compliance with the applicable covenants at June 30, 2019.
Partners’ Equity
Under the Partnership’s agreement with the Managing Dealer of its best-efforts offering, the Managing Dealer receives a total of 6% in selling commissions and a marketing expense allowance based on gross proceeds of the common units sold. The Managing Dealer also has Dealer Manager Incentive Fees (defined below) where the Managing Dealer could receive distributions up to an additional 4% of gross proceeds of the common units sold in the Partnership’s best-efforts offering as outlined in the prospectus based on the performance of the Partnership. Based on the common units sold through June 30, 2019, the Dealer Manager Incentive Fees are approximately $7.6 million, subject to Payout (defined below). As of June 30, 2019, the Partnership had completed the sale of 9.7 million common units for gross proceeds of approximately $191.1 million and proceeds net of offering costs of approximately $179.0 million.
Distributions
Prior to “Payout,” which is defined below, all of the distributions made by the Partnership, if any, will be paid to the holders of common units. Accordingly, the Partnership will not make any distributions with respect to the Incentive Distribution Rights and will not pay the Dealer Manager Incentive Fees to the Managing Dealer, until Payout occurs.
The Partnership Agreement provides that “Payout”, which is defined below, occurs on the day when the aggregate amount distributed with respect to each of the common units equals $20.00 plus the Payout Accrual. The Partnership Agreement defines “Payout Accrual” as 7% per annum simple interest accrued monthly until paid on the Net Investment Amount outstanding from time to time. The Partnership Agreement defines Net Investment Amount initially as $20.00 per common unit, regardless of the amount paid for the common unit. If at any time the Partnership distributes to holders of common units more than the Payout Accrual, the amount the Partnership distributes in excess of the Payout Accrual will reduce the Net Investment Amount.
All distributions made by the Partnership after Payout, which may include all or a portion of the proceeds of the sale of all or substantially all of the Partnership’s assets, will be made as follows:
● |
First, (i) to the Record Holders of the Incentive Distribution Rights, 30%; (ii) to the Managing Dealer, the “Dealer Manager Incentive Fees”, 30%, until such time as the Managing Dealer receives 4% of the gross proceeds of the common units sold; and (iii) to the Record Holders of outstanding common units, 40%, pro rata based on their percentage interest. |
● |
Thereafter, (i) to the Record Holders of the Incentive Distribution Rights, 60%; and (ii) to the Record Holders of outstanding common units, 40%, pro rata based on their percentage interest. |
All items of income, gain, loss and deduction will be allocated to each Partner’s capital account in a manner generally consistent with the distribution procedures outlined above.
For the three and six months ended June 30, 2019, the Partnership paid distributions of $0.349041 and $0.698082 per common unit, or $3.1 million and $6.0 million, respectively. For the three and six months ended June 30, 2018, the Partnership paid distributions of $0.349041 and $0.698082 per common unit, or $1.4 million and $2.6 million, respectively. The Partnership generated $14.8 million in cash flow from operating activities for the six months ended June 30, 2019.
Since a portion of distributions to date have been funded with proceeds from the offering of common units, the Partnership’s ability to maintain its current intended rate of distribution will be based on its ability to increase its cash generated from operations. As there can be no assurance that the assets acquired by the Partnership will provide income at this level, there can be no assurance as to the classification or duration of distributions at the current rate. Proceeds of the offering which are distributed are not available for investment in properties.
Oil and Natural Gas Properties
The Partnership incurred approximately $21.9 million and $2.9 million in capital expenditures for the six months ended June 30, 2019 and for the period from February 1, 2018 to June 30, 2018. The Partnership expects to invest approximately $8 to $12 million in capital expenditures during the remainder of 2019, which includes approximately $5 to $7 million in anticipated capital costs to complete the 29 wells in process at June 30, 2019. In addition, the Partnership anticipates that it may be obligated to invest an additional $70 to $80 million in drilling capital expenditures from 2020 through 2023 to retain its approximate 6.0% working interest in the Bakken Assets without becoming subject to non-consent penalties under the joint operating agreements governing the Bakken Assets.
Since the Partnership is not the operator of any of its oil and natural gas properties, it is difficult to predict levels of future participation in the drilling and completion of new wells and their associated capital expenditures. This makes capital expenditures for drilling and completion projects difficult to forecast for the remainder of 2019. Current estimated capital expenditures could be significantly different from amounts actually invested.
The Partnership expects to fund overhead costs and capital additions related to the drilling and completion of wells primarily from proceeds from its ongoing best-efforts offering, cash provided by operating activities, cash on hand and availability, if any, under the Credit Facility. If an operator elects to complete drilling or other significant capital expenditure activity and the Partnership is unable to fund the capital expenditures, the General Partner may decide to farmout the well. Also, if a well is proposed under the operating agreement for one of the properties the Partnership owns, the General Partner may elect to “non-consent” the well. Non-consenting a well will generally cause the Partnership not to be obligated to pay the costs of the well, but the Partnership will not be entitled to the proceeds of production from the well until a penalty is received by the parties that drilled the well.
Subsequent Events
In July 2019, the Partnership declared and paid $1.0 million, or $0.107397 per outstanding common unit, in distributions to its holders of common units.
In July 2019, the Partnership closed on the issuance of approximately 0.3 million common units through its ongoing best-efforts offering, representing gross proceeds to the Partnership of approximately $6.9 million and proceeds net of selling and marketing costs of approximately $6.5 million.
Item 3. Quantitative and Qualitative Disclosures About Market Risk
Information regarding the Partnership’s hedging programs to mitigate commodity risks is contained in Item 1 – Financial Statements (Unaudited) and Notes to Consolidated Financial Statements: Note 7. Risk Management and Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations, appearing elsewhere within this Quarterly Report on Form 10-Q.
The Partnership also has a variable interest rate on its Credit Facility that is subject to market changes in interest rates. Information regarding the Partnership’s Credit Facility is contained in Item 1 – Financial Statements (Unaudited) and Notes to Consolidated Financial Statements: Note 5. Debt and Item 2 – Management’s Discussion and Analysis of Financial Condition and Results of Operations, appearing elsewhere within this Quarterly Report on Form 10-Q.
Item 4. Controls and Procedures
Evaluation of Disclosure Controls and Procedures
In accordance with Exchange Act Rule 13a–15 and 15d–15 under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), the Partnership carried out an evaluation, under the supervision and with the participation of management, including the Chief Executive Officer and the Chief Financial Officer of the General Partner, of the effectiveness of the Partnership’s disclosure controls and procedures as of the end of the period covered by this report. Based on that evaluation, the Chief Executive Officer and Chief Financial Officer concluded that the Partnership’s disclosure controls and procedures were effective as of June 30, 2019 to provide reasonable assurance that information required to be disclosed in the Partnership’s reports filed or submitted under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms. The Partnership’s disclosure controls and procedures include controls and procedures designed to ensure that information required to be disclosed in reports filed or submitted under the Exchange Act is accumulated and communicated to management, including the Chief Executive Officer and the Chief Financial Officer of the General Partner, as appropriate, to allow timely decisions regarding required disclosure.
Change in Internal Controls Over Financial Reporting
There have not been any changes in the Partnership’s internal controls over financial reporting that occurred during the quarterly period ended June 30, 2019 that have materially affected, or are reasonably likely to materially affect, the Partnership’s internal controls over financial reporting.
PART II. OTHER INFORMATION
Item 1. Legal Proceedings.
At the end of the period covered by this Quarterly Report on Form 10-Q, the Partnership was not a party to any material, pending legal proceedings.
Item 1A. Risk Factors
For a discussion of the Partnership’s potential risks and uncertainties, see the section titled “Risk Factors” in the Partnership’s 2018 Annual Report on Form 10-K. There have been no material changes to the risk factors previously disclosed in the 2018 Form 10-K.
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.
The Partnership’s Registration Statement on Form S-1 (File No. 333-216891) was declared effective by the Securities and Exchange Commission on May 17, 2017. Under the public offering the Partnership made under the Registration Statement (as supplemented), the Partnership is offering common units of limited partner interest (the “common units”) on a best-efforts basis. The maximum offering is $350,000,001 of capital, consisting of 17,631,579 common units. As of June 30, 2019, the Partnership had completed the sale of 9,686,221 common units for total gross proceeds of $191.1 million and proceeds net of offering costs including selling commissions and marketing expenses of $179.0 million. As of June 30, 2019, 7,945,358 common units remained unsold. The offering was extended in February 2019 and in accordance with the prospectus, the offering will expire on November 18, 2019, provided that the offering will be terminated if all of the common units are sold before then. The public offering is being made through David Lerner Associates, Inc. (the “Managing Dealer”) and is continuing at $20.00 per common unit.
Under the Partnership’s agreement with the Managing Dealer, the Managing Dealer receives a total of 6% in selling commissions and a marketing expense allowance based on gross proceeds of the common units sold. The Managing Dealer also has Dealer Manager Incentive Fees, which is a cash payment of up to an amount equal to 4% of gross proceeds of the common units sold based on the performance of the Partnership. Based on the common units sold through June 30, 2019, the Dealer Manager Incentive Fees are up to approximately $7.6 million.
There is currently no established public trading market in which the Partnership’s common units are traded. The net proceeds of the public offering were used as follows:
Use of Proceeds
The following table sets forth information concerning the on-going best-efforts offering and the use of proceeds from the offering as of June 30, 2019.
Units Registered |
||||||||||||||||
2,631,579 |
Units |
$ | 19.00 |
per unit |
$ | 50,000,001 | ||||||||||
15,000,000 |
Units |
$ | 20.00 |
per unit |
300,000,000 | |||||||||||
Totals: |
17,631,579 |
Units |
$ | 350,000,001 | ||||||||||||
Units Sold |
||||||||||||||||
2,631,579 |
Units |
$ | 19.00 |
per unit |
$ | 50,000,001 | ||||||||||
7,054,642 |
Units |
$ | 20.00 |
per unit |
141,092,839 | |||||||||||
Totals: |
9,686,221 |
Units |
$ | 191,092,840 | ||||||||||||
Expenses of Issuance and Distribution of Units |
||||||||||||||||
1. |
Underwriting commissions |
$ | 11,465,570 | |||||||||||||
2. |
Expenses of underwriters |
- | ||||||||||||||
3. |
Direct or indirect payments to directors or officers of the Partnership or their associates, or to affiliates of the Partnership |
- | ||||||||||||||
4. |
Fees and expenses of third parties |
627,387 | ||||||||||||||
Total Expenses of Issuance and Distribution of Common Shares |
12,092,957 | |||||||||||||||
Net Proceeds to the Partnership |
$ | 178,999,883 | ||||||||||||||
1. | Purchase of oil, gas and natural gas liquids properties (net of debt, proceeds and repayment including interest and acquisition costs) | $ | 152,890,491 | |||||||||||||
2. | Deposits and other costs associated with potential oil, natural gas and natural gas liquids acquisitions | - | ||||||||||||||
3. | Repayment of other indebtedness, including interest expense paid | - | ||||||||||||||
4. |
Investment and working capital |
26,109,392 | ||||||||||||||
5. |
Fees and expenses of third parties |
- | ||||||||||||||
6. |
Other |
- | ||||||||||||||
Total Application of Net Proceeds to the Partnership |
$ | 178,999,883 |
Item 3. Defaults upon Senior Securities.
Not applicable.
Item 4. Mine Safety Disclosures.
Not applicable.
Item 5. Other Information.
Not applicable.
Item 6. Exhibits.
Exhibit No. |
|
Description |
|
|
|
31.1 |
|
Certification of Chief Executive Officer Pursuant to Section 302 of Sarbanes-Oxley Act of 2002* |
31.2 |
|
Certification of Chief Financial Officer Pursuant to Section 302 of Sarbanes-Oxley Act of 2002* |
32.1 |
|
|
32.2 |
|
|
101 |
|
The following materials from Energy Resources 12, L.P.’s Quarterly Report on Form 10-Q for the quarter ended June 30, 2019 formatted in iXBRL (Inline eXtensible Business Reporting Language): (i) Cover Page, (ii) the Consolidated Balance Sheets, (iii) the Consolidated Statements of Operations, (iv) the Consolidated Statements of Partners’ Equity, (v) the Consolidated Statements of Cash Flows, and (iv) related notes to these consolidated financial statements, tagged as blocks of text and in detail* |
*Filed herewith.
SIGNATURES
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.
Energy Resources 12, L.P. |
|
||
|
|
|
|
By: Energy Resources 12 G.P., LLC, its General Partner |
|
||
|
|
|
|
By: |
/s/ Glade M. Knight |
|
|
|
Glade M. Knight |
|
|
|
Chief Executive Officer (Principal Executive Officer) |
|
|
|
|
|
|
|
|
|
|
By: |
/s/ David S. McKenney |
|
|
|
David S. McKenney |
|
|
|
Chief Financial Officer (Principal Financial and Accounting Officer) |
|
|
|
|
|
|
|
|
|
|
Date: August 13, 2019 |
|