er1220190930_10q.htm

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549 

 


 

FORM 10-Q 

 


 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the quarterly period ended September 30, 2019

 

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 000-55916

 

Energy Resources 12, L.P.

(Exact name of registrant as specified in its charter)

 

Delaware

81-4805237

(State or other jurisdiction

of incorporation or organization)

(IRS Employer

Identification No.)

 

 

120 W 3rd Street, Suite 220

Fort Worth, Texas

76102

(Address of principal executive offices) 

(Zip Code)

 

(817) 882-9192

(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.  Yes ☑  No ☐

 

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). Yes ☑   No ☐

 

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 ☐

Non-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 ☐   No ☑

 

As of October 31, 2019, the Partnership had 11,031,579 common units outstanding.

 

 

 

 

Energy Resources 12, L.P.

Form 10-Q

Index

 

 

Page Number

PART I.  FINANCIAL INFORMATION

 

 

 

 

Item 1.

Consolidated Financial Statements (Unaudited)

 

 

 

 

 

 

 

Consolidated Balance Sheets – September 30, 2019 and December 31, 2018

3

 

 

 

 

 

 

Consolidated Statements of Operations – Three and nine months ended September 30, 2019 and 2018

4

 

 

 

 

 

 

Consolidated Statements of Partners’ Equity – Three and nine months ended September 30, 2019 and 2018

5

 

 

 

 

 

 

Consolidated Statements of Cash Flows – Nine months ended September 30, 2019 and 2018

6

 

 

 

 

 

 

Notes to Consolidated Financial Statements

7

 

 

 

 

 

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations

16

 

 

 

 

 

Item 3.

Quantitative and Qualitative Disclosures About Market Risk

25

 

 

 

 

 

Item 4.

Controls and Procedures

25

 

 

 

 

PART II.  OTHER INFORMATION

 

 

 

 

Item 1.

Legal Proceeding

26

 

 

 

 

 

Item 1A.

Risk Factors

26

 

 

 

 

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds

26

 

 

 

 

 

Item 3.

Defaults upon Senior Securities

28

 

 

 

 

 

Item 4.

Mine Safety Disclosures

28

 

 

 

 

 

Item 5.

Other Information

28

 

 

 

 

 

Item 6.

Exhibits

28

 

 

 

 

Signatures

29

 

 

 

Index

 

PART I. FINANCIAL INFORMATION

 

Item 1.  Financial Statements

 

Energy Resources 12, L.P.

Consolidated Balance Sheets

 

   

September 30,

   

December 31,

 
   

2019

   

2018

 
   

(unaudited)

         

Assets

               

Cash and cash equivalents

  $ 10,489,079     $ 9,682,402  

Oil, natural gas and natural gas liquids revenue receivable

    7,635,752       3,431,064  

Derivative asset

    271,299       644,786  

Total Current Assets

    18,396,130       13,758,252  
                 

Oil and natural gas properties, successful efforts method, net of accumulated depreciation, depletion and amortization of $ 16,062,776 and $4,889,806, respectively

    199,405,312       182,078,667  

Derivative asset - noncurrent

    -       234,831  

Other assets, net

    1,087,426       1,512,941  

Total Assets

  $ 218,888,868     $ 197,584,691  
                 

Liabilities

               

Accounts payable and accrued expenses

  $ 11,578,038     $ 11,488,175  

Due to related parties

    417,786       212,117  

Total Current Liabilities

    11,995,824       11,700,292  
                 

Revolving credit facility

    -       39,500,000  

Asset retirement obligations

    511,339       383,255  

Total Liabilities

    12,507,163       51,583,547  
                 

Partners’ Equity

               

Limited partners' interest (10,745,057 and 7,857,359 common units issued and outstanding, respectively)

    206,381,920       146,001,359  

General partner's interest

    (215 )     (215 )

Total Partners’ Equity

    206,381,705       146,001,144  
                 

Total Liabilities and Partners’ Equity

  $ 218,888,868     $ 197,584,691  

 

See notes to consolidated financial statements.

 

3

Index

 

Energy Resources 12, L.P.

Consolidated Statements of Operations

(Unaudited)

 

   

Three Months Ended

   

Three Months Ended

   

Nine months ended

   

Nine months ended

 
   

September 30, 2019

   

September 30, 2018

   

September 30, 2019

   

September 30, 2018

 
                                 

Revenues

                               

Oil

  $ 15,408,425     $ 5,062,458     $ 44,195,615     $ 15,270,432  

Natural gas

    385,909       252,829       1,223,455       628,436  

Natural gas liquids

    89,550       188,419       658,758       633,013  

Total revenue

    15,883,884       5,503,706       46,077,828       16,531,881  
                                 

Operating costs and expenses

                               

Production expenses

    4,421,808       945,233       11,100,065       3,213,860  

Production taxes

    1,433,440       548,574       4,161,112       1,487,100  

General and administrative expenses

    471,647       360,382       1,752,857       1,104,416  

Depreciation, depletion, amortization and accretion

    4,186,249       1,024,676       11,255,146       3,040,755  

Total operating costs and expenses

    10,513,144       2,878,865       28,269,180       8,846,131  
                                 

Operating income

    5,370,740       2,624,841       17,808,648       7,685,750  
                                 

Interest expense, net

    (286,865 )     (479,810 )     (1,521,252 )     (851,859 )

Gain (loss) on derivatives, net

    596,782       (57,306 )     (687,707 )     (57,306 )

Total other expense, net

    309,917       (537,116 )     (2,208,959 )     (909,165 )
                                 

Net income

  $ 5,680,657     $ 2,087,725     $ 15,599,689     $ 6,776,585  
                                 

Basic and diluted net income per common unit

  $ 0.56     $ 0.37     $ 1.72     $ 1.53  
                                 

Weighted average common units outstanding - basic and diluted

    10,074,857       5,640,746       9,083,003       4,417,011  

 

See notes to consolidated financial statements.

 

4

Index

 

 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

    3,191,231     $ 55,045,742     $ (215 )   $ 55,045,527  

Net proceeds from issuance of common units

    543,884       10,184,032       -       10,184,032  

Distributions declared and paid to common units ($0.349041 per common unit)

    -       (1,191,216 )     -       (1,191,216 )

Net income - three months ended March 31, 2018

    -       1,288,325       -       1,288,325  

Balances - March 31, 2018

    3,735,115       65,326,883       (215 )     65,326,668  

Net proceeds from issuance of common units

    1,422,283       26,728,575       -       26,728,575  

Distributions declared and paid to common units ($0.349041 per common unit)

    -       (1,440,608 )     -       (1,440,608 )

Net income - three months ended June 30, 2018

    -       3,400,535       -       3,400,535  

Balances - June 30, 2018

    5,157,398       94,015,385       (215 )     94,015,170  

Net proceeds from issuance of common units

    1,328,376       24,942,967       -       24,942,967  

Distributions declared and paid to common units ($0.349041 per common unit)

    -       (1,955,420 )     -       (1,955,420 )

Net income - three months ended September 30, 2018

    -       2,087,725       -       2,087,725  

Balances - September 30, 2018

    6,485,774     $ 119,090,657     $ (215 )   $ 119,090,442  
                                 

Balances - December 31, 2018

    7,857,359     $ 146,001,359     $ (215 )   $ 146,001,144  

Net proceeds from issuance of common units

    820,004       15,398,132       -       15,398,132  

Distributions declared and paid to common units ($0.349041 per common unit)

    -       (2,833,574 )     -       (2,833,574 )

Net income - three months ended March 31, 2019

    -       1,641,943       -       1,641,943  

Balances - March 31, 2019

    8,677,363       160,207,860       (215 )     160,207,645  

Net proceeds from issuance of common units

    1,008,858       18,952,872       -       18,952,872  

Distributions declared and paid to common units ($0.349041 per common unit)

    -       (3,131,359 )     -       (3,131,359 )

Net income - three months ended June 30, 2019

    -       8,277,089       -       8,277,089  

Balances - June 30, 2019

    9,686,221       184,306,462       (215 )     184,306,247  

Net proceeds from issuance of common units

    1,058,836       19,896,585       -       19,896,585  

Distributions declared and paid to common units ($0.349041 per common unit)

    -       (3,501,784 )     -       (3,501,784 )

Net income - three months ended September 30, 2019

    -       5,680,657       -       5,680,657  

Balances - September 30, 2019

    10,745,057     $ 206,381,920     $ (215 )   $ 206,381,705  

 

See notes to consolidated financial statements.

 

5

Index

 

Energy Resources 12, L.P.

Consolidated Statements of Cash Flows

(Unaudited)

 

   

Nine months ended

   

Nine months ended

 
   

September 30, 2019

   

September 30, 2018

 
                 

Cash flow from operating activities:

               

Net income

  $ 15,599,689     $ 6,776,585  
                 

Adjustments to reconcile net income to cash from operating activities:

               

Depreciation, depletion, amortization and accretion

    11,255,146       3,040,755  

Loss on mark-to-market of derivatives

    608,319       57,306  

Other non-cash expenses, net

    425,515       47,157  
                 

Changes in operating assets and liabilities:

               

Oil, natural gas and natural gas liquids revenue receivable

    (2,956,486 )     (3,957,023 )

Due to related parties

    205,669       (66,252 )

Accounts payable and accrued expenses

    1,162,344       935,821  
                 

Net cash flow provided by operating activities

    26,300,196       6,834,349  
                 

Cash flow from investing activities:

               

Cash paid for acquisition of oil and natural gas properties

    (1,367,256 )     (161,390,163 )

Additions to oil and natural gas properties

    (29,402,673 )     (1,798,654 )
                 

Net cash flow used in investing activities

    (30,769,929 )     (163,188,817 )
                 

Cash flow from financing activities:

               

Cash paid for loan costs

    -       (1,697,642 )

Proceeds from term loan

    -       25,000,000  

Payments on term loan

    -       (10,000,000 )

Proceeds from advance from member of general partner

    -       7,000,000  

Payments on advance from member of general partner

    -       (7,000,000 )

Net proceeds from (payments on) revolving credit facility

    (39,500,000 )     44,500,000  

Net proceeds related to issuance of common units

    54,243,127       61,878,639  

Distributions paid to limited partners

    (9,466,717 )     (4,587,244 )
                 

Net cash flow provided by financing activities

    5,276,410       115,093,753  
                 

Increase (decrease) in cash and cash equivalents

    806,677       (41,260,715 )

Cash and cash equivalents, beginning of period

    9,682,402       46,859,728  
                 

Cash and cash equivalents, end of period

  $ 10,489,079     $ 5,599,013  
                 

Interest paid

  $ 1,081,803     $ 606,395  
                 

Supplemental non-cash information:

               

Accrued capital expenditures related to additions to oil and natural gas properties

  $ 9,071,334     $ 3,776,695  

 

See notes to consolidated financial statements.

 

6

Index

 

Energy Resources 12, L.P.

Notes to Consolidated Financial Statements

September 30, 2019

(Unaudited)

 

Note 1.  Partnership Organization

 

Energy Resources 12, L.P. (together with its wholly-owned subsidiary, 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 began offering common units of limited partner interest (the “common units”) on a best-efforts basis on May 17, 2017, the date the Securities and Exchange Commission (“SEC”) declared the offering effective. As of July 25, 2017, the Partnership completed the sale of the minimum offering of 1,315,790 common units. The subscribers to the common units were admitted as Limited Partners of the Partnership at the initial closing of the offering, and the Partnership admitted additional Limited Partners monthly through the completion of its offering on October 24, 2019. The Partnership sold approximately 11.0 million common units for gross proceeds of $218.0 million under the offering. The proceeds from the sale of the common units have been used to acquire producing and non-producing oil and natural gas properties onshore in the United States and to develop those properties.

 

As of September 30, 2019, the Partnership owned an approximate 5.9% non-operated working interest in 321 currently producing wells, predominantly in McKenzie, Dunn, McLean and Mountrail counties of North Dakota (collectively, the “Bakken Assets”). The Partnership also owned non-operated working interests in 27 wells in various stages of the drilling and completion process and additional future development locations in the Bakken Assets. The Bakken Assets, which are a part of the Bakken shale formation in the Greater Williston Basin, are operated by 14 third-party operators on behalf of the Partnership and other working interest owners.

 

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”), acted 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

 

The accompanying unaudited financial statements have been prepared in accordance with the instructions for Article 10 of SEC Regulation S-X. Accordingly, they do not include all of the information required by generally accepted accounting principles (“GAAP”) in the United States for complete financial statements. In the opinion of management, all adjustments (consisting of normal recurring accruals) considered necessary for a fair presentation have been included. These unaudited financial statements should be read in conjunction with the Partnership’s audited December 31, 2018 financial statements included in its 2018 Annual Report on Form 10-K. Operating results for the three and nine months ended September 30, 2019 are not necessarily indicative of the results that may be expected for the twelve-month period ending December 31, 2019. 

 

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

 

On October 24, 2019, the Partnership completed its best-efforts offering of common units by the Managing Dealer, which received a selling commission and a marketing expense allowance based on proceeds of the units sold. Additionally, the Partnership incurred other offering costs including legal, accounting and reporting services. These offering costs have been recorded by the Partnership as a reduction of partners’ equity. As of September 30, 2019, the Partnership had completed the sale of 10.7 million common units for gross proceeds of approximately $212.3 million and proceeds net of offering costs of approximately $198.9 million.

  

7

Index

 

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.

 

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 nine months ended September 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 $87.5 million, and customary adjustments and capitalized transaction costs of approximately $2.9 million. Acquisition No. 1 was funded using proceeds from the Partnership’s best-efforts offering, proceeds from an unsecured term loan of $25.0 million and an advance from a member of the General Partner of $7.0 million. The term loan (discussed below in Note 5. Debt) was repaid in full and extinguished in December 2018. The advance from a member of the General Partner was repaid in full in May 2018. The advance did not bear interest and the member of the General Partner did not receive any compensation for the advance. The Partnership also recorded an asset retirement obligation liability of approximately $0.1 million in conjunction with this acquisition.

 

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 $82.5 million, subject to customary adjustments, and was funded using proceeds from the Partnership’s best-efforts offering and proceeds from a line of credit of $60.0 million (discussed below in Note 5. Debt). The Partnership accounted for Acquisition No. 2 as a purchase of a group of similar assets, and therefore capitalized transaction costs associated with this acquisition. The capitalized acquisition-related costs, which included but were not limited to fees for advisory and consulting (discussed below), due diligence, legal, accounting, engineering and environmental review services, for Acquisition No. 2 totaled approximately $2.9 million. The Partnership also recorded an asset retirement obligation liability of approximately $0.2 million in conjunction with this acquisition.

 

The Partnership adjusted the purchase price of Acquisition No. 2 to reflect 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, in accordance with the closing conditions set forth in the purchase agreement. The net impact of the purchase price adjustments was a decrease to the purchase price of the asset of approximately $4.3 million.

 

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 $5.3 million for its advisory and consulting services related to Acquisition No. 1. Of the $5.3 million paid to REI, approximately $4.7 million of these services related to Acquisition No. 1 were capitalized as part of the acquisition costs described above. In June 2018, the Partnership re-engaged REI to perform advisory and consulting services and support the Partnership through closing and post-closing of Acquisition No. 2, including assistance with due diligence and obtaining financing for Acquisition No. 2. In the third quarter of 2018, the Partnership paid REI a total of $4.1 million for its advisory and consulting services related to Acquisition No. 2. Of the $4.1 million, approximately $2.7 million of these services related to Acquisition No. 2 were capitalized as part of the acquisition costs described above. The remaining $1.4 million was capitalized as deferred loan costs and are being amortized over the life of the revolving credit facility described in Note 5. Debt. The deferred loan costs are recorded as Other assets, net on the Partnership’s consolidated balance sheet.

 

8

Index

 

Under the advisory and administration agreements (the “Agreements”) with REI, REI was also entitled to a fee of 5% of the gross sales price in the event the Partnership disposed of any or all of the Bakken Assets, if surplus funds are available after Payout to the holders of the Partnership’s common units, as defined in Note 8. Capital Contribution and Partners’ Equity below. On December 28, 2018, the Partnership terminated the Agreements with REI, which extinguished any potential fee upon sale of certain of the Partnership’s assets as was required under the Agreements. At the time of the extinguishment, the payment of a fee was not probable and there was no value to the rights owned by REI. In connection with the termination, the General Partner issued 500 of its Class B Units to each of Pope Energy Investors, LP and CFK Energy, LLC. The General Partner received $250 from each of Pope Energy Investors, LP and CFK Energy, LLC for this transaction. The General Partner Class B Units are non-voting and participate in 50% of any distributions by the General Partner from proceeds of its Incentive Distribution Rights, after Payout and the Dealer Manager Incentive Fees, as described in Note 8. Capital Contribution and Partners’ Equity below.

 

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.

 

The following unaudited pro forma financial information for the three and nine months ended September 30, 2018 have been prepared as if Acquisitions No. 1 and No. 2 of the Bakken Assets had occurred on January 1, 2018. The unaudited pro forma financial information was derived from the historical statements of operations of the Partnership and the historical financial statements of the sellers of the Bakken Assets. The unaudited pro forma financial information does not purport to be indicative of the results of operations that would have occurred had the acquisition of the Bakken Assets and related financings occurred on the basis assumed above, nor is such information indicative of the Partnership’s expected future results of operations.

 

   

Three Months Ended
September 30, 2018

   

Nine Months Ended
September 30, 2018

 
   

(Unaudited)

   

(Unaudited)

 

Revenues

  $ 8,546,037     $ 33,877,933  

Net income

  $ 4,620,739     $ 16,686,968  

 

As of September 30, 2019, the Partnership’s ownership of the Bakken Assets consisted of an approximate 5.9% non-operated working interest in 321 currently producing wells, and non-operated working interests in 27 wells in various stages of the drilling and completion process.

 

From September 1, 2017, the effective date of Acquisition No. 1, to September 30, 2019, the Partnership has participated in the drilling of 145 wells, of which 118 have been completed and the other 27 wells are in various stages of completion. The Partnership incurred approximately $28.2 million and $5.6 million, respectively, in capital drilling and completion costs for the nine months ended September 30, 2019 and for the period from February 1, 2018 to September 30, 2018. The Partnership anticipates approximately $5 to $7 million of capital expenditures will be incurred during the fourth quarter of 2019 and the first quarter of 2020 to complete the 27 wells in various stages of completion at September 30, 2019; however, actual capital expenditures incurred may exceed this range.

 

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. The changes in the aggregate ARO are as follows:

 

   

2019

 

Balance as of January 1, 2019

  $ 383,255  

Well additions

    45,908  

Accretion

    15,170  

Revisions

    67,006  

Balance as of September 30, 2019

  $ 511,339  

 

9

Index

 

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 $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 “Initial 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 Initial Revolver Commitment Amount, or $300,000. The commitment amount (“Revolver Commitment Amount”) was $40 million at September 30, 2019. The Partnership 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. Any outstanding borrowings under the Credit Facility cannot exceed the lesser of the borrowing base or the Revolver Commitment Amount at any time; the effective borrowing base and the Revolver Commitment Amount were both $40 million at September 30, 2019. At September 30, 2019, the outstanding balance on the Credit Facility was $0.

 

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. 

 

In September 2019, the Loan Agreement was amended to modify the required risk management program of the Partnership. Under the amendment the Partnership is required to maintain a risk management program to manage the commodity price risk on the Partnership’s future oil and natural gas production if the Partnership’s borrowing base becomes equal to or greater than 50% of the Partnership’s producing reserves as calculated by its independent petroleum engineer. If this condition is met, the risk management program must cover at least 50% of the Partnership’s projected total production of oil and natural gas for a rolling 18-month period. At September 30, 2019, the Partnership’s borrowing base of $40 million does not exceed 50% of its estimated producing reserves; therefore, the Partnership is not required to maintain a risk management program. The Loan Agreement, as amended, does permit the Partnership to enter into derivative contracts with a counterparty at its own discretion so long as the term does not exceed 36 months and does not cover more than 80% of the Partnership’s projected oil and gas volumes.

 

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

  

10

Index

 

The Partnership was in compliance with the applicable covenants at September 30, 2019.

 

The outstanding balance of the Credit Facility of approximately $39.5 million at December 31, 2018 approximated the fair market value of the Credit Facility. The Partnership estimated the fair values of the Credit Facility by discounting the future cash flows of the instrument at estimated market rates consistent with the maturity of a debt obligation with similar credit terms and credit characteristics, which are Level 3 inputs under the fair value hierarchy. Market rates take into consideration general market conditions and maturity.

 

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 nine months ended September 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.

 

As required, financial assets and liabilities are classified in their entirety based on the lowest level of input that is significant to the fair value measurement. The following table sets forth by level within the fair value hierarchy the Partnership’s financial assets and liabilities that were accounted for at fair value on a recurring basis as of September 30, 2019 and December 31, 2018.

 

   

Fair Value Measurements at September 30, 2019

 
   

Quoted Prices in
Active Markets for Identical Assets
(Level 1)

   

Significant Other Observable Inputs
(Level 2)

   

Significant Unobservable Inputs
(Level 3)

 

Commodity derivatives - current assets

  $ -     $ 271,299     $ -  

Total

  $ -     $ 271,299     $ -  

 

   

Fair Value Measurements at December 31, 2018

 
   

Quoted Prices in
Active Markets for Identical Assets
(Level 1)

   

Significant Other Observable Inputs
(Level 2)

   

Significant Unobservable Inputs
(Level 3)

 

Commodity derivatives - current assets

  $ -     $ 644,786     $ -  

Commodity derivatives - noncurrent assets

    -       234,831       -  

Total

  $ -     $ 879,617     $ -  

 

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 at September 30, 2019 and December 31, 2018. See additional detail in Note 7. Risk Management.

 

11

Index

 

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. Therefore, in December 2018 and March 2019, the Partnership entered into derivative contracts, with two different counterparties, through September 2020 to manage the commodity price risk on a portion of the Partnership’s anticipated future oil and gas production it will produce and sell and to reduce the effect of volatility in commodity price changes to provide a base level of cash flow from operations.

 

All derivative instruments are recorded on the Partnership’s balance sheet as assets or liabilities measured at fair value. As of September 30, 2019, the Partnership’s derivative instruments with its counterparties were in a gain position; therefore, an asset of approximately $0.3 million, which approximates its fair value, has been recognized as a Derivative asset (current) on the Partnership’s consolidated balance sheet as of September 30, 2019. As of December 31, 2018, the Partnership’s derivative instruments were in a net gain position; therefore, an asset of approximately $0.9 million, which approximates its fair value, was recognized as a Derivative asset (current and noncurrent) on the Partnership’s consolidated balance sheet as of December 31, 2018.

 

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 $0.6 million for the three months ended September 30, 2019, which was recorded in the consolidated statements of operations as Gain on derivatives. The gain was comprised of (i) a $0.6 million of a mark-to-market unrealized gain on derivative instruments outstanding at period end and (ii) $9,600 of gains recognized on settled derivatives during the period. The Partnership recognized a total net loss on its derivative instruments of approximately $0.7 million for the nine months ended September 30, 2019, which was recorded in the consolidated statements of operations as Loss on derivatives. The loss was comprised of (i) $0.6 million of a mark-to-market unrealized loss incurred on derivative instruments outstanding at period end and (ii) $0.1 million of losses the Partnership recognized on settled derivatives during the period.

 

The following table presents settlements on matured derivative instruments and non-cash losses on open derivative instruments for the periods presented. Non-cash losses below represent the change in fair value of derivative instruments which were held at period-end.

 

   

Three Months Ended
September 30, 2019

   

Three Months Ended
September 30, 2018

   

Nine Months Ended
September 30, 2019

   

Nine Months Ended
September 30, 2018

 

Gain (loss) on settlement of matured derivatives

  $ 9,600     $ -     $ (79,388 )   $ -  

Gain (loss) on mark-to-market of derivatives

    587,182       (57,306 )     (608,319 )     (57,306 )

Gain (loss) on derivatives

  $ 596,782     $ (57,306 )   $ (687,707 )   $ (57,306 )

 

12

Index

 

The Partnership’s derivative contracts are costless collars, which are used to establish floor and ceiling prices on future anticipated oil and gas production and are settled monthly. While the use of these derivative instruments limits the downside risk of adverse price movement, they may also limit future revenues from favorable price movement. The Partnership did not pay or receive a premium related to the costless collar agreements. The following table reflects the open costless collar instruments as of September 30, 2019.

 

Settlement Period

 

Basis

 

Product

 

Volume

 

Floor / Ceiling Prices ($)

 

Fair Value of Asset / (Liability) at
September 30, 2019

 

10/01/19 - 06/30/20

 

NYMEX

 

Oil (bbls)

 

 

166,000

 

45.00 / 61.20

 

$

40,173

 

10/01/19 - 02/29/20

 

NYMEX

 

Oil (bbls)

 

 

10,000

 

50.00 / 64.50

 

 

13,400

 

07/01/20 - 09/30/20

 

NYMEX

 

Oil (bbls)

 

 

48,000

 

50.00 / 64.50

 

 

194,880

 

10/01/19 - 09/30/20

 

Henry Hub

 

Gas (MMBtu)

 

 

120,000

 

2.50 / 3.05

 

 

22,846

 

 

 

 

 

 

 

 

 

 

 

 

$

271,299

 

 

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 $1,000 to the Partnership. Upon closing of the minimum offering, the organizational limited partner withdrew its initial capital contribution of $990, the General Partner received Incentive Distribution Rights (defined below), and has been and will be reimbursed for its documented third party out-of-pocket expenses incurred in organizing the Partnership and offering the common units.

 

The Partnership completed its best-efforts offering of common units as of the close of business on October 24, 2019. The Partnership completed its minimum offering of 1,315,790 common units at $19.00 per common unit on July 25, 2017. In October 2017, the Partnership completed the sale of all common units at $19.00 (2,631,579 common units). In accordance with the prospectus, all subsequent common units were sold at $20.00 per common unit. As of September 30, 2019, the Partnership had completed the sale of 10.7 million common units for gross proceeds of approximately $212.3 million and proceeds net of offering costs of approximately $198.9 million. As of the conclusion of the offering on October 24, 2019, the Partnership had completed the sale of approximately 11.0 million common units for total gross proceeds of $218.0 million and proceeds net of selling commissions and marketing expenses of $204.9 million.

 

Under the agreement with the Managing Dealer, the Managing Dealer received 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 the conclusion of the offering on October 24, 2019, the Dealer Manager Incentive Fees are approximately $8.7 million, subject to Payout (defined below).

 

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.

 

13

Index

 

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 nine months ended September 30, 2019, the Partnership paid distributions of $0.349041 and $1.047123 per common unit, or $3.5 million and $9.5 million, respectively. For the three and nine months ended September 30, 2018, the Partnership paid distributions of $0.349041 and $1.047123 per common unit, or $2.0 million and $4.6 million, respectively.

 

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 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 partnership agreement, subsequent to the Partnership’s first asset purchase, which occurred on February 1, 2018, the Partnership is required to pay quarterly an annual fee of 0.5% of the total gross equity proceeds raised by the Partnership in its best-efforts offering. Based upon the total gross equity proceeds as of September 30, 2019, the management fee that has been or will be paid to the General Partner for the three and nine months ended September 30, 2019 was approximately $265,000 and $718,000, respectively. The management fee of $265,000 for the three months ended September 30, 2019 has been accrued on the consolidated balance sheets in Due to related parties at September 30, 2019 and included in General and administrative expenses on the consolidated statements of operations. The management fee paid to the General Partner for the three and nine months ended September 30, 2018 was $159,000 and $344,000, respectively.

 

The Partnership also will reimburse the General Partner for certain general and administrative costs. For the three and nine months ended September 30, 2019, approximately $87,000 and $281,000 of general and administrative costs were incurred by a member of the General Partner and have been or will be reimbursed by the Partnership. At September 30, 2019, approximately $87,000 was due to a member of the General Partner and is included in Due to related parties in the consolidated balance sheets. For the three and nine months ended September 30, 2018, approximately $84,000 and $267,000 of general and administrative costs were incurred by a member of the General Partner, which have been reimbursed by the Partnership.

 

14

Index

 

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 nine months ended September 30, 2019, approximately $65,000 and $200,000, respectively, of expenses subject to the cost sharing agreement were incurred by the Partnership and have been or will be reimbursed to Energy 11. At September 30, 2019, approximately $65,000 was due from the Partnership to Energy 11 and is included in Due to related parties in the consolidated balance sheets. For the three and nine months ended September 30, 2018, approximately $64,000 and $175,000 of expenses subject to the cost sharing agreement were incurred by the Partnership and have been reimbursed to Energy 11.

 

Note 10.  Subsequent Events

 

In October 2019, the Partnership declared and paid $1.2 million, or $0.107397 per outstanding common unit, in distributions to its holders of common units.

 

On October 24, 2019, the Partnership closed on the issuance of approximately 0.3 million common units through its best-efforts offering, representing gross proceeds to the Partnership of approximately $5.7 million and proceeds net of selling and marketing costs of approximately $5.4 million. On October 25, 2019, the General Partner terminated the Partnership’s best-efforts offering and deregistered the remaining 6.6 million common units that were not sold under the best-efforts offering. As of the close of business on October 24, 2019, the Partnership had completed the sale of approximately 11.0 million common units for total gross proceeds of $218.0 million and proceeds net of selling commissions and marketing expenses of $204.9 million.

 

 

15

Index

 

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  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.

 

16

Index

 

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 began offering common units of limited partner interest (the “common units”) on a best-efforts basis on May 17, 2017, the date the Partnership’s initial Registration Statement on Form S-1 (File No. 333-216891) was declared effective by the Securities and Exchange Commission. As of July 25, 2017, the Partnership completed the sale of the minimum offering of common units for gross proceeds of approximately $25 million. The Partnership completed its best-efforts offering on October 24, 2019. Total common units sold were approximately 11.0 million for gross proceeds of $218.0 million and proceeds net of selling commissions and marketing expenses of $204.9 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 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 September 30, 2019, the Partnership had an approximate 5.9% non-operated working interest in 321 currently producing wells. The Partnership also owned non-operated working interests in 27 wells in various stages of the drilling and completion process and additional future development locations in the Bakken Assets. 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.

  

17

Index

 

The following table lists average NYMEX prices for oil and natural gas for the periods defined below.

 

   

Three Months Ended September 30,

   

Percent

   

Nine Months Ended September 30,

   

Percent

 
   

2019

   

2018

   

Change

   

2019

    2018 (2)    

Change

 

Average market closing prices (1)

                                               

     Oil (per Bbl)

  $ 56.44     $ 69.57       -18.9 %   $ 57.01     $ 67.25       -15.2 %

     Natural gas (per Mcf)

  $ 2.38     $ 2.93       -18.8 %   $ 2.62     $ 2.84       -7.7 %

(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 September 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 145 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 nine months ended September 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 nine months ended September 30, 2019 and 2018.

 

   

Three Months Ended September 30,

   

Nine Months Ended September 30,

 
   

2019

   

Percent of Revenue

   

2018

   

Percent of Revenue

   

Percent
Change

   

2019

   

Percent of Revenue

   

2018

   

Percent of Revenue

   

Percent
Change

 

Total revenues

  $ 15,883,884       100.0 %   $ 5,503,706       100.0 %     188.6 %   $ 46,077,828       100.0 %   $ 16,531,881       100.0 %     178.7 %

Production expenses

    4,421,808       27.8 %     945,233       17.2 %     367.8 %     11,100,065       24.1 %     3,213,860       19.4 %     245.4 %

Production taxes

    1,433,440       9.0 %     548,574       10.0 %     161.3 %     4,161,112       9.0 %     1,487,100       9.0 %     179.8 %

Depreciation, depletion, amortization and accretion

    4,186,249       26.4 %     1,024,676       18.6 %     308.5 %     11,255,146       24.4 %     3,040,755       18.4 %     270.1 %

General, administration and other expense

    471,647       3.0 %     360,382       6.5 %     30.9 %     1,752,857       3.8 %     1,104,416       6.7 %     58.7 %
                                                                                 

Sold production (BOE):

                                                                               

Oil

    284,607               74,243               283.3 %     804,695               237,063               239.4 %

Natural gas

    32,803               11,727               179.7 %     83,007               35,131               136.3 %

Natural gas liquids

    30,212               7,747               290.0 %     74,093               28,884               156.5 %

    Total

    347,622               93,717               270.9 %     961,795               301,078               219.5 %
                                                                                 

Average sales price per unit:

                                                                               

Oil (per Bbl)

  $ 54.14             $ 68.19               -20.6 %   $ 54.92             $ 64.42               -14.7 %

Natural gas (per Mcf)

    1.96               3.59               -45.4 %     2.46               2.98               -17.4 %

Natural gas liquids (per Bbl)

    2.96               24.32               -87.8 %     8.89               21.92               -59.4 %

Combined (per BOE)

    45.69               58.73               -22.2 %     47.91               54.91               -12.7 %
                                                                                 

Average unit cost per BOE:

                                                                               

Production expenses

    12.72               10.09               26.1 %     11.54               10.67               8.2 %

Production taxes

    4.12               5.85               -29.6 %     4.33               4.94               -12.3 %

Depreciation, depletion, amortization and accretion

    12.04               10.93               10.2 %     11.70               10.10               15.8 %
                                                                                 

Capital expenditures

  $ 6,295,139             $ 2,721,605                     $ 28,197,172             $ 5,575,348                  

  

18

Index

 

Oil, Natural Gas and NGL Revenues

 

For the three months ended September 30, 2019, revenues for oil, natural gas and NGL sales were $15.9 million. Revenues for the sale of crude oil were $15.4 million, which resulted in a realized price of $54.14 per barrel. Revenues for the sale of natural gas were $0.4 million, which resulted in a realized price of $1.96 per Mcf. Revenues for the sale of NGLs were $0.1 million, which resulted in a realized price of $2.96 per BOE. For the three months ended September 30, 2018, revenues for oil, natural gas and NGL sales were $5.5 million. Revenues for the sale of crude oil were $5.1 million, which resulted in a realized price of $68.19 per barrel. Revenues for the sale of natural gas were $0.3 million, which resulted in a realized price of $3.59 per Mcf. Revenues for the sale of NGLs were $0.2 million, which resulted in a realized price of $24.32 per BOE of production.

 

For the nine months ended September 30, 2019, revenues for oil, natural gas and NGL sales were $46.1 million. Revenues for the sale of crude oil were $44.2 million, which resulted in a realized price of $54.92 per barrel. Revenues for the sale of natural gas were $1.2 million, which resulted in a realized price of $2.46 per Mcf. Revenues for the sale of NGLs were $0.7 million, which resulted in a realized price of $8.89 per BOE. For the eight months from February 1, 2018 to September 30, 2018, revenues for oil, natural gas and NGL sales were $16.5 million. Revenues for the sale of crude oil were $15.3 million, which resulted in a realized price of $64.42 per barrel. Revenues for the sale of natural gas were $0.6 million, which resulted in a realized price of $2.98 per Mcf. Revenues for the sale of NGLs were $0.6 million, which resulted in a realized price of $21.92 per BOE of production.

 

The Partnership’s results during the first three quarters of 2019 were positively impacted by the completion of over 75 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 three quarters of 2019, in comparison to first three quarters of 2018. The Partnership’s sold production for the Bakken Assets was approximately 3,800 BOE and 3,500 BOE per day for the three and nine months ended September 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 1,800 BOE and 2,300 BOE per day for the three and nine months ended September 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 three quarters 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 three quarters of 2018. Realized sales prices for natural gas and NGLs for the first three quarters of 2019 were also negatively impacted by processing and transportation constraints, discussed below in Production Expenses, as product leaves the Bakken basin.

 

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 27 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 September 30, 2019 and 2018 were $4.4 million and $0.9 million, respectively, and production expenses per BOE were $12.72 and $10.09, respectively. Production expenses for the nine months ended September 30, 2019 and for the eight months from February 1, 2018 to September 30, 2018 were $11.1 million and $3.2 million, respectively, and production expenses per BOE were $11.54 and $10.67, respectively. Higher costs for gathering, processing, transporting and marketing the natural gas and NGL products along with higher workover expenses to maintain well performance contributed to the increase in the Partnership’s production expenses per BOE during the three and nine months ended September 30, 2019, when compared to the same periods in 2018.

 

19

Index

 

Production Taxes

 

Taxes on the production and extraction of oil and gas are regulated and set by North Dakota tax authorities. Production taxes for the three months ended September 30, 2019 and 2018 were $1.4 million (9.0% of revenue) and $0.5 million (10.0% of revenue). Production taxes for the nine months ended September 30, 2019 and for the eight months from February 1, 2018 to September 30, 2018 were $4.2 million (9.0% of revenue) and $1.5 million (9.0% of revenue). Taxes on the sale of gas and NGL products are less than taxes levied on the sale of oil. The increase in production taxes incurred during the three- and nine-month periods ended September 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 September 30, 2019 and 2018 was $4.2 million and $1.0 million, respectively, and DD&A per BOE of production was $12.04 and $10.93, respectively. The Partnership’s DD&A for the nine months ended September 30, 2019 and for the eight months from February 1, 2018 to September 30, 2018 was $11.3 million and $3.0 million, respectively, and DD&A per BOE of production was $11.70 and $10.10. The increase in DD&A expense per BOE of production during the three and nine months ended September 30, 2019, compared to the same periods of 2018, is primarily due to the Partnership’s investment in new wells. As discussed above, the Partnership’s operators have completed over 75 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 September 30, 2019 and 2018 were $0.5 million and $0.4 million, respectively. General and administrative expenses for the nine months ended September 30, 2019 and 2018 were $1.8 million and $1.1 million, respectively. General and administrative costs for the three and nine months ended September 30, 2019 exceeded those of the comparable periods of 2018 due to the Partnership raising funds through its best-efforts offering (increases in funds raised increases the 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 September 30, 2019 and 2018 was $0.3 million and $0.5 million, respectively. Interest expense, net for the nine months ended September 30, 2019 and 2018 was $1.5 million and $0.9 million, respectively. The primary component of Interest expense, net, through the first three quarters of 2019 was interest expense on the Credit Facility, while the primary component of Interest expense, net, through the first three quarters of 2018 was interest expense on the Credit Facility and the Term Loan, as discussed below in Liquidity and Capital Resources: Financing.

 

Gain (Loss) on Derivatives

 

Periodically, the Partnership enters into derivative contracts with the objective to manage the commodity price risk on future oil and natural gas production. The Partnership’s gain on derivative instruments for the three months ended September 30, 2019 was approximately $0.6 million. The gain was comprised of (i) a $0.6 million mark-to-market unrealized gain on derivative instruments outstanding at period end, and (ii) $9,600 in gains on settled derivatives during the period. The Partnership’s recognized gains on settled derivatives of $9,600 represented 50,000 Mcf of produced natural gas, resulting in a gain of $0.19 per Mcf of natural gas.

 

The Partnership’s loss on derivative instruments for the nine months ended September 30, 2019 was approximately $0.7 million. The loss was comprised of (i) a $0.6 million mark-to-market unrealized loss incurred on derivative instruments outstanding at period end, and (ii) $0.1 million of net losses on settled derivatives during the period. The Partnership’s recognized losses on settled derivatives of $0.1 million, net, represented (i) 219,000 barrels of produced oil, resulting in a loss of $0.42 per barrel of oil and (ii) 110,000 Mcf of produced natural gas, resulting in a gain of $0.12 per Mcf of natural gas. The Partnership’s derivative contracts tied to oil production that expired during the first and third quarters 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.

 

The Partnership’s loss on derivative instruments for the three and nine months ended September 30, 2018 was approximately $57,000, which represented a mark-to-market unrealized loss on derivative instruments outstanding at period end.

 

20

Index

 

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.

 

See Note 5. Debt in the Partnership’s Unaudited Consolidated Financial Statements and Notes thereto, appearing elsewhere in this Quarterly Report on Form 10-Q, for additional information regarding the Partnership’s responsibility to maintain a risk management program if certain conditions are met under the Loan Agreement.

 

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
Oil Volumes
(Bbl)

 

Weighted Average Floor / Ceiling Prices ($)

10/01/19 - 06/30/20

    166,000  

45.00 / 60.90

10/01/19 - 02/29/20

    10,000  

50.00 / 64.50

07/01/20 - 09/30/20

    48,000  

50.00 / 64.50

      224,000    

 

   

Costless Collar
Gas Volumes
(MMBtu)

 

Weighted Average Floor / Ceiling Prices ($)

10/01/19 - 09/30/20

    120,000  

2.50 / 3.05

 

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 nine months ended September 30, 2019 and 2018.

 

   

Three Months Ended
September 30, 2019

   

Three Months Ended
September 30, 2018

   

Nine Months Ended
September 30, 2019

   

Nine Months Ended
September 30, 2018

 

Net income

  $ 5,680,657     $ 2,087,725     $ 15,599,689     $ 6,776,585  

Interest expense, net

    286,865       479,810       1,521,252       851,859  

Depreciation, depletion, amortization and accretion

    4,186,249       1,024,676       11,255,146       3,040,755  

Exploration expenses

    -       -       -       -  

Non-cash (gain) loss on mark-to-market of derivatives

    (587,182 )     57,306       608,319       57,306  

   Adjusted EBITDAX

  $ 9,566,589     $ 3,649,517     $ 28,984,406     $ 10,726,505  

 

21

Index

 

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

 

With the completion of the Partnership’s best-efforts offering in October 2019, the Partnership’s principal sources of liquidity will be cash on-hand, 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 and availability under the revolving credit facility will be adequate to meet its liquidity requirements for at least the next 12 months, including completing capital expenditures discussed below. If these sources of funds are insufficient, the Partnership 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, 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 “Initial 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 Initial Revolver Commitment Amount, or $300,000. The commitment amount was $40 million (“Revolver Commitment Amount”) at September 30, 2019, and the Partnership 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. Any outstanding borrowings under the Credit Facility cannot exceed the lesser of the borrowing base or the Revolver Commitment Amount at any time; the effective borrowing base and the Revolver Commitment Amount were both $40 million at September 30, 2019. As of September 30, 2019, the outstanding balance on the Credit Facility was $0.

 

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.

 

If certain conditions set forth in the Loan Agreement, as amended, are met, the Partnership will be required to maintain a risk management program to manage the commodity price risk on the Partnership’s future oil and natural gas production. If these conditions are met, the risk management program must cover at least 50% of the Partnership’s projected total production of oil and natural gas for a rolling 18-month period.

 

22

Index

 

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 September 30, 2019.
  

Partners’ Equity

 

The Partnership completed its best-efforts offering of common units on October 24, 2019. The Partnership completed its minimum offering of 1,315,790 common units at $19.00 per common unit on July 25, 2017. All subsequent common units were sold at $20.00 per common unit. As of September 30, 2019, the Partnership had completed the sale of 10.7 million common units for gross proceeds of approximately $212.3 million and proceeds net of offering costs of approximately $198.9 million. As of the conclusion of the offering on October 24, 2019, the Partnership had completed the sale of approximately 11.0 million common units for total gross proceeds of $218.0 million and proceeds net of selling commissions and marketing expenses of $204.9 million.

 

Under the Partnership’s agreement with the Managing Dealer of its best-efforts offering, the Managing Dealer received 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 the conclusion of the offering on October 24, 2019, the Dealer Manager Incentive Fees are approximately $8.7 million, subject to Payout (defined below).

 

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 nine months ended September 30, 2019, the Partnership paid distributions of $0.349041 and $1.047123 per common unit, or $3.5 million and $9.5 million, respectively. For the three and nine months ended September 30, 2018, the Partnership paid distributions of $0.349041 and $1.047123 per common unit, or $2.0 million and $4.6 million, respectively. The Partnership generated $26.3 million and $6.8 million in cash flow from operating activities for the nine months ended September 30, 2019 and 2018, respectively.

 

23

Index

 

The Partnership’s ability to maintain the current distribution of $1.40 per common unit per year will be based on its ability to maintain or increase cash flow from operating activities. While the Partnership’s goal is to maintain a relatively stable distribution rate over the life of its program, the General Partner monitors monthly Partnership distributions in conjunction with the Partnership’s projected cash requirements for operations, capital expenditures for new wells and debt service.

 

Oil and Natural Gas Properties

 

The Partnership incurred approximately $28.2 million and $5.6 million in capital expenditures for the nine months ended September 30, 2019 and for the eight-month period from February 1, 2018 to September 30, 2018, respectively. The Partnership expects to invest a total of approximately $10 to $15 million in capital expenditures during the fourth quarter of 2019 and first quarter of 2020, which includes anticipated capital costs to complete the 27 wells in process at September 30, 2019. In addition, the Partnership anticipates that it may be obligated to invest an additional $65 to $75 million in drilling capital expenditures from 2020 through 2023 to participate in new well development 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 and into 2020. 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 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 October 2019, the Partnership declared and paid $1.2 million, or $0.107397 per outstanding common unit, in distributions to its holders of common units.

 

On October 24, 2019, the Partnership closed on the issuance of approximately 0.3 million common units through its best-efforts offering, representing gross proceeds to the Partnership of approximately $5.7 million and proceeds net of selling and marketing costs of approximately $5.4 million. On October 25, 2019, the General Partner terminated the Partnership’s best-efforts offering and deregistered the remaining 6.6 million common units that were not sold under the best-efforts offering. As of the close of business on October 24, 2019, the Partnership had completed the sale of approximately 11.0 million common units for total gross proceeds of $218.0 million and proceeds net of selling commissions and marketing expenses of $204.9 million. 

 

24

Index

 

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 September 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 September 30, 2019 that have materially affected, or are reasonably likely to materially affect, the Partnership’s internal controls over financial reporting.

 

 

 

 

 

25

Index

 

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 offered common units of limited partner interest (the “common units”) on a best-efforts basis. The maximum offering was $350,000,001, consisting of 17,631,579 common units. As of September 30, 2019, the Partnership had completed the sale of 10,745,057 common units for total gross proceeds of $212.3 million and proceeds net of offering costs including selling commissions and marketing expenses of $198.9 million. As of September 30, 2019, 6,886,522 common units remained unsold. The Partnership’s offering of common units of limited partner interest was completed on October 24, 2019. Upon completion, the Partnership had sold approximately 11.0 million common units for total gross proceeds of $218.0 million and proceeds net of selling commissions and marketing expenses of $204.9 million.

 

Under the Partnership’s agreement with the Managing Dealer, the Managing Dealer received 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 October 24, 2019, the Dealer Manager Incentive Fees are up to approximately $8.7 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:

 

 

26

Index

 

Use of Proceeds

 

The following table sets forth information concerning the best-efforts offering and the use of proceeds from the offering as of September 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  
          8,113,478  

Units

  $ 20.00  

per unit

    162,269,559  

Totals:

    10,745,057  

Units

            $ 212,269,560  
                                 
                                 
                                 

Expenses of Issuance and Distribution of Units

                     
   

1. Underwriting commissions

  $ 12,736,174  
   

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

    636,918  
  Total Expenses of Issuance and Distribution of Common Shares     13,373,092  

Net Proceeds to the Partnership

  $ 198,896,468  
                                 
   

1. Purchase of oil, gas and natural gas liquids properties (net of debt, proceeds and repayment including interest and acquisition costs)

  $ 174,046,408  
   

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

    24,850,060  
   

5. Fees and expenses of third parties

    -  
   

6. Other

    -  

Total Application of Net Proceeds to the Partnership

  $ 198,896,468  

 

27

Index

 

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

 

 

 

10.10

 

Second Amendment to Revolver Loan Agreement dated September 30, 2019 between and among Energy Resources 12, L.P. and Energy Resources 12 Operating Company, LLC, collectively, the Borrowers, and Simmons Bank, as Administrative Agent and Letter of Credit Issuer and the Lenders Signatory Party thereto Revolver Loan Agreement dated August 31, 2018, collectively, the Lenders.*

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

 

Certification of Chief Executive Officer Pursuant to Section 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*

32.2

 

Certification of Chief Financial Officer Pursuant to Section 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*

101

 

The following materials from Energy Resources 12, L.P.’s Quarterly Report on Form 10-Q for the quarter ended September 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*

104

 

The cover page from the Partnership’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2019, formatted in iXBRL and contained in Exhibit 101.

 

*Filed herewith.

 

 

28

Index

 

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: November 13, 2019

 

 

 

29

 

 

false --12-31 Q3 2019 0001696088 0001696088 2019-01-01 2019-09-30 0001696088 2019-10-31 0001696088 2019-09-30 0001696088 2018-12-31 0001696088 2019-07-01 2019-09-30 0001696088 2018-07-01 2018-09-30 0001696088 2018-01-01 2018-09-30 0001696088 us-gaap:LimitedPartnerMember 2017-12-31 0001696088 us-gaap:GeneralPartnerMember 2017-12-31 0001696088 2017-12-31 0001696088 us-gaap:LimitedPartnerMember 2018-01-01 2018-03-31 0001696088 2018-01-01 2018-03-31 0001696088 us-gaap:LimitedPartnerMember 2018-03-31 0001696088 us-gaap:GeneralPartnerMember 2018-03-31 0001696088 2018-03-31 0001696088 us-gaap:LimitedPartnerMember 2018-04-01 2018-06-30 0001696088 2018-04-01 2018-06-30 0001696088 us-gaap:LimitedPartnerMember 2018-06-30 0001696088 us-gaap:GeneralPartnerMember 2018-06-30 0001696088 2018-06-30 0001696088 us-gaap:LimitedPartnerMember 2018-07-01 2018-09-30 0001696088 us-gaap:LimitedPartnerMember 2018-09-30 0001696088 us-gaap:GeneralPartnerMember 2018-09-30 0001696088 2018-09-30 0001696088 us-gaap:LimitedPartnerMember 2018-12-31 0001696088 us-gaap:GeneralPartnerMember 2018-12-31 0001696088 us-gaap:LimitedPartnerMember 2019-01-01 2019-03-31 0001696088 2019-01-01 2019-03-31 0001696088 us-gaap:LimitedPartnerMember 2019-03-31 0001696088 us-gaap:GeneralPartnerMember 2019-03-31 0001696088 2019-03-31 0001696088 us-gaap:LimitedPartnerMember 2019-04-01 2019-06-30 0001696088 2019-04-01 2019-06-30 0001696088 us-gaap:LimitedPartnerMember 2019-06-30 0001696088 us-gaap:GeneralPartnerMember 2019-06-30 0001696088 2019-06-30 0001696088 us-gaap:LimitedPartnerMember 2019-07-01 2019-09-30 0001696088 us-gaap:LimitedPartnerMember 2019-09-30 0001696088 us-gaap:GeneralPartnerMember 2019-09-30 0001696088 us-gaap:GeneralPartnerMember 2018-01-01 2018-03-31 0001696088 us-gaap:GeneralPartnerMember 2018-04-01 2018-06-30 0001696088 us-gaap:GeneralPartnerMember 2018-07-01 2018-09-30 0001696088 us-gaap:GeneralPartnerMember 2019-01-01 2019-03-31 0001696088 us-gaap:GeneralPartnerMember 2019-04-01 2019-06-30 0001696088 us-gaap:GeneralPartnerMember 2019-07-01 2019-09-30 0001696088 2016-12-30 2016-12-30 0001696088 2017-01-01 2017-07-25 0001696088 energy12:BestEffortsOfferingMember 2016-12-30 2019-10-24 0001696088 energy12:BakkenAssetsMember 2019-01-01 2019-09-30 0001696088 energy12:BakkenAssetsMember 2019-09-30 0001696088 2016-12-30 2019-09-30 0001696088 energy12:BakkenAssetsMember energy12:AcquisitionNo1Member 2018-02-01 2018-02-01 0001696088 energy12:BakkenAssetsMember energy12:AcquisitionNo2Member 2018-08-31 2018-08-31 0001696088 energy12:BakkenAssetsMember energy12:AcquisitionNo2Member 2018-01-01 2018-12-31 0001696088 energy12:BakkenAssetsMember srt:AffiliatedEntityMember 2018-01-01 2018-03-31 0001696088 energy12:BakkenAssetsMember energy12:AcquisitionNo1Member srt:AffiliatedEntityMember 2018-01-01 2018-03-31 0001696088 energy12:BakkenAssetsMember energy12:AcquisitionNo2Member srt:AffiliatedEntityMember 2018-07-01 2018-09-30 0001696088 energy12:BakkenAssetsMember 2018-07-01 2018-09-30 0001696088 energy12:BakkenAssetsMember 2019-09-30 0001696088 energy12:BakkenAssetsMember srt:AffiliatedEntityMember 2019-01-01 2019-09-30 0001696088 us-gaap:CapitalUnitClassBMember 2018-12-28 2018-12-28 0001696088 energy12:BakkenAssetsMember 2019-01-01 2019-09-30 0001696088 energy12:BakkenAssetsMember energy12:AcquisitionNo1Member 2017-09-01 2019-09-30 0001696088 energy12:BakkenAssetsMember energy12:AcquisitionNo1Member 2019-09-30 0001696088 energy12:BakkenAssetsMember energy12:AcquisitionNo1Member 2019-01-01 2019-09-30 0001696088 energy12:BakkenAssetsMember energy12:AcquisitionNo1Member 2018-01-01 2018-09-30 0001696088 srt:MaximumMember energy12:AcquisitionNo1Member 2019-01-01 2019-09-30 0001696088 srt:MinimumMember energy12:AcquisitionNo1Member 2019-01-01 2019-09-30 0001696088 us-gaap:NotesPayableToBanksMember 2018-01-16 0001696088 us-gaap:NotesPayableToBanksMember us-gaap:LondonInterbankOfferedRateLIBORMember 2018-01-16 2018-01-16 0001696088 us-gaap:NotesPayableToBanksMember 2018-01-16 2018-01-16 0001696088 us-gaap:RevolvingCreditFacilityMember 2018-08-31 0001696088 us-gaap:RevolvingCreditFacilityMember 2018-08-31 2018-08-31 0001696088 srt:MinimumMember us-gaap:RevolvingCreditFacilityMember us-gaap:LondonInterbankOfferedRateLIBORMember 2018-08-31 2018-08-31 0001696088 srt:MaximumMember us-gaap:RevolvingCreditFacilityMember us-gaap:LondonInterbankOfferedRateLIBORMember 2018-08-31 2018-08-31 0001696088 us-gaap:RevolvingCreditFacilityMember 2019-09-30 0001696088 us-gaap:NotesPayableToBanksMember 2018-08-31 2021-08-31 0001696088 2018-08-31 2018-08-31 0001696088 us-gaap:RevolvingCreditFacilityMember 2019-01-01 2019-09-30 0001696088 us-gaap:FairValueInputsLevel1Member 2019-09-30 0001696088 us-gaap:FairValueInputsLevel2Member 2019-09-30 0001696088 us-gaap:FairValueInputsLevel3Member 2019-09-30 0001696088 us-gaap:FairValueInputsLevel1Member 2018-12-31 0001696088 us-gaap:FairValueInputsLevel2Member 2018-12-31 0001696088 us-gaap:FairValueInputsLevel3Member 2018-12-31 0001696088 energy12:CostlessCollarAgreements1Member us-gaap:PriceRiskDerivativeMember 2019-01-01 2019-09-30 0001696088 energy12:CostlessCollarAgreements1Member us-gaap:PriceRiskDerivativeMember 2019-09-30 0001696088 energy12:CostlessCollarAgreements2Member us-gaap:PriceRiskDerivativeMember 2019-01-01 2019-09-30 0001696088 energy12:CostlessCollarAgreements2Member us-gaap:PriceRiskDerivativeMember 2019-09-30 0001696088 energy12:CostlessCollarAgreements3Member us-gaap:PriceRiskDerivativeMember 2019-01-01 2019-09-30 0001696088 energy12:CostlessCollarAgreements3Member us-gaap:PriceRiskDerivativeMember 2019-09-30 0001696088 energy12:CostlessCollarAgreements4Member us-gaap:PriceRiskDerivativeMember 2019-01-01 2019-09-30 0001696088 energy12:CostlessCollarAgreements4Member us-gaap:PriceRiskDerivativeMember 2019-09-30 0001696088 2017-01-01 2017-12-31 0001696088 2017-10-01 2017-10-31 0001696088 energy12:ManagementFeeMember us-gaap:GeneralPartnerMember 2019-07-01 2019-09-30 0001696088 energy12:ManagementFeeMember us-gaap:GeneralPartnerMember 2019-01-01 2019-09-30 0001696088 energy12:ManagementFeeMember us-gaap:GeneralPartnerMember 2019-09-30 0001696088 energy12:ManagementFeeMember us-gaap:GeneralPartnerMember 2018-07-01 2018-09-30 0001696088 energy12:ManagementFeeMember us-gaap:GeneralPartnerMember 2018-01-01 2018-09-30 0001696088 us-gaap:GeneralPartnerMember 2019-07-01 2019-09-30 0001696088 us-gaap:GeneralPartnerMember 2019-01-01 2019-09-30 0001696088 us-gaap:GeneralPartnerMember 2019-09-30 0001696088 us-gaap:GeneralPartnerMember 2018-07-01 2018-09-30 0001696088 us-gaap:GeneralPartnerMember 2018-01-01 2018-09-30 0001696088 energy12:Energy11Member 2019-07-01 2019-09-30 0001696088 energy12:Energy11Member 2019-01-01 2019-09-30 0001696088 energy12:Energy11Member 2019-09-30 0001696088 energy12:Energy11Member 2018-07-01 2018-09-30 0001696088 energy12:Energy11Member 2018-01-01 2018-09-30 0001696088 us-gaap:SubsequentEventMember 2019-10-01 2019-10-31 0001696088 energy12:BestEffortsOfferingMember us-gaap:SubsequentEventMember 2019-10-01 2019-10-24 0001696088 energy12:BestEffortsOfferingMember us-gaap:SubsequentEventMember 2016-12-30 2019-10-24 xbrli:shares iso4217:USD iso4217:USD xbrli:shares xbrli:pure utr:bbl iso4217:USD compsci:item