mrd-10q_20160630.htm

 

 

 

 

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

Form 10–Q

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

For the quarterly period ended June 30, 2016

OR  

¨ 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: 001-36490

MEMORIAL RESOURCE DEVELOPMENT CORP.

(Exact name of registrant as specified in its charter)

 

Delaware

 

46-4710769

(State or other jurisdiction of incorporation or organization)

 

(I.R.S. Employer Identification No.)

 

500 Dallas Street, Suite 1800, Houston, TX

 

77002

(Address of principal executive offices)

 

(Zip Code)

Registrant’s telephone number, including area code: (713) 588-8300

 

 

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 þ  No ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted 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 and post such files).  Yes þ  No ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See definition of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b–2 of the Exchange Act. Check one:

 

Large accelerated filer

 

þ

 

Accelerated filer

 

¨

Non-accelerated filer

 

¨ (Do not check if a smaller reporting company)

 

Smaller reporting company

 

¨

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b–2 of the Exchange Act).  Yes ¨  No þ

As of July 13, 2016, the registrant had 206,038,313 shares of common stock, $.01 par value, outstanding

 

 

 

 


 

MemORIAL RESOURCE DEVELOPMENT CORP.

Table of Contents

 

 

 

 

 

Page

 

 

Glossary of Oil and Natural Gas Terms

 

2

 

 

Names of Entities

 

5

 

 

Cautionary Note Regarding Forward-Looking Statements

 

6

 

 

 

PART I—FINANCIAL INFORMATION

 

 

Item 1.

 

Financial Statements

 

 

 

 

Unaudited Condensed Consolidated Balance Sheets as of June 30, 2016 and December 31, 2015

 

8

 

 

Unaudited Condensed Statements of Consolidated Operations for the Three and Six Months Ended June 30, 2016 and 2015

 

9

 

 

Unaudited Condensed Statements of Consolidated Cash Flows for the Six Months Ended June 30, 2016 and 2015

 

10

 

 

Unaudited Condensed Statements of Consolidated Equity for the Six Months Ended June 30, 2016 and 2015

 

11

 

 

Notes to Unaudited Condensed Consolidated Financial Statements

 

 

 

 

Note 1 – Background, Organization and Basis of Presentation

 

12

 

 

Note 2 – Summary of Significant Accounting Policies

 

13

 

 

Note 3 – Discontinued Operations

 

15

 

 

Note 4 – Acquisitions and Divestitures

 

16

 

 

Note 5 – Fair Value Measurements of Financial Instruments

 

17

 

 

Note 6 – Risk Management and Derivative and Other Financial Instruments

 

18

 

 

Note 7 – Asset Retirement Obligations

 

20

 

 

Note 8 – Long Term Debt

 

21

 

 

Note 9 – Stockholders’ Equity and Noncontrolling Interests

 

22

 

 

Note 10 – Earnings per Share

 

23

 

 

Note 11 – Long-Term Incentive Plans

 

23

 

 

Note 12 – Incentive Units

 

24

 

 

Note 13 – Related Party Transactions

 

24

 

 

Note 14 – Commitments and Contingencies

 

25

 

 

Note 15 – Income Taxes

 

27

Item 2.

 

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

 

28

Item 3.

 

Quantitative and Qualitative Disclosures About Market Risk

 

35

Item 4.

 

Controls and Procedures

 

36

 

 

 

PART II—OTHER INFORMATION

 

 

Item 1.

 

Legal Proceedings

 

37

Item 1A.

 

Risk Factors

 

37

Item 2.

 

Unregistered Sales of Equity Securities and Use of Proceeds

 

38

Item 3.

 

Defaults Upon Senior Securities

 

38

Item 4.

 

Mine Safety Disclosures

 

38

Item 5.

 

Other Information

 

38

Item 6.

 

Exhibits

 

38

Signatures

 

 

 

39

 

 

1


 

GLOSSARY OF OIL AND NATURAL GAS TERMS

Analogous Reservoir: Analogous reservoirs, as used in resource assessments, have similar rock and fluid properties, reservoir conditions (depth, temperature, and pressure) and drive mechanisms, but are typically at a more advanced stage of development than the reservoir of interest and thus may provide concepts to assist in the interpretation of more limited data and estimation of recovery. When used to support proved reserves, analogous reservoir refers to a reservoir that shares all of the following characteristics with the reservoir of interest: (i) the same geological formation (but not necessarily in pressure communication with the reservoir of interest); (ii) the same environment of deposition; (iii) similar geologic structure; and (iv) the same drive mechanism.

Bbl: One stock tank barrel, or 42 U.S. gallons liquid volume, used in reference to oil or other liquid hydrocarbons.

Bcfe: One billion cubic feet of natural gas equivalent.

BOEM: Bureau of Ocean Energy Management.

Btu: One British thermal unit, the quantity of heat required to raise the temperature of a one-pound mass of water by one degree Fahrenheit.

COPAS: Council of Petroleum Accountants Societies.

Dry Hole or Dry Well: A well found to be incapable of producing hydrocarbons in sufficient quantities such that proceeds from the sale of such production would exceed production expenses and taxes.

Economically Producible: The term economically producible, as it relates to a resource, means a resource which generates revenue that exceeds, or is reasonably expected to exceed, the costs of the operation. For this determination, the value of the products that generate revenue are determined at the terminal point of oil and natural gas producing activities.

Exploitation: A development or other project which may target proven or unproven reserves (such as probable or possible reserves), but which generally has a lower risk than that associated with exploration projects.

Field: An area consisting of a single reservoir or multiple reservoirs all grouped on or related to the same individual geological structural feature and/or stratigraphic condition. The field name refers to the surface area, although it may refer to both the surface and the underground productive formations.

Gross Acres or Gross Wells: The total acres or wells, as the case may be, in which we have working interest.

MBbl: One thousand Bbls.

Mcf: One thousand cubic feet of natural gas.

MMBtu: One million British thermal units.

MMcf: One million cubic feet of natural gas.

MMcfe: One million cubic feet of natural gas equivalent.

Net Production: Production that is owned by us less royalties and production due others.

NGLs: The combination of ethane, propane, butane and natural gasolines that when removed from natural gas become liquid under various levels of higher pressure and lower temperature.

NYMEX: New York Mercantile Exchange.

Oil: Oil and condensate.

Operator: The individual or company responsible for the exploration and/or production of an oil or natural gas well or lease.

Play: A geographic area with hydrocarbon potential.

Possible Reserves: Reserves that are less certain to be recovered than probable reserves.

Probable Reserves: Reserves that are less certain to be recovered than proved reserves but that, together with proved reserves, are as likely as not to be recovered.

2


 

Proved Reserves: Those quantities of oil and natural gas, which, by analysis of geoscience and engineering data, can be estimated with reasonable certainty to be economically producible, from a given date forward, from known reservoirs, and under existing economic conditions, operating methods, and government regulations, prior to the time at which contracts providing the right to operate expire, unless evidence indicates that renewal is reasonably certain, regardless of whether deterministic or probabilistic methods are used for the estimation. The project to extract the hydrocarbons must have commenced, or the operator must be reasonably certain that it will commence the project, within a reasonable time. The area of the reservoir considered as proved includes (i) the area identified by drilling and limited by fluid contacts, if any, and (ii) adjacent undrilled portions of the reservoir that can, with reasonable certainty, be judged to be continuous with it and to contain economically producible oil or natural gas on the basis of available geoscience and engineering data. In the absence of data on fluid contacts, proved quantities in a reservoir are limited by the lowest known hydrocarbons, as seen in a well penetration, unless geoscience, engineering or performance data and reliable technology establishes a lower contact with reasonable certainty. Where direct observation from well penetrations has defined a highest known oil elevation and the potential exists for an associated natural gas cap, proved oil reserves may be assigned in the structurally higher portions of the reservoir only if geoscience, engineering, or performance data and reliable technology establish the higher contact with reasonable certainty. Reserves which can be produced economically through application of improved recovery techniques (including fluid injection) are included in the proved classification when (i) successful testing by a pilot project in an area of the reservoir with properties no more favorable than in the reservoir as a whole, the operation of an installed program in the reservoir, or an analogous reservoir or other evidence using reliable technology establishes the reasonable certainty of the engineering analysis on which the project or program was based; and (ii) the project has been approved for development by all necessary parties and entities, including governmental entities. Existing economic conditions include prices and costs at which economic producibility from a reservoir is to be determined. The price used is the average price during the twelve-month period prior to the ending date of the period covered by the report, determined as an unweighted arithmetic average of the first-day-of-the-month price for each month within such period, unless prices are defined by contractual arrangements, excluding escalations based upon future conditions.

PUDs: Proved Undeveloped Reserves.

Proved Undeveloped Reserves: Proved oil and natural gas reserves that are expected to be recovered from new wells on undrilled acreage or from existing wells where a relatively major expenditure is required for recompletion. Reserves on undrilled acreage are limited to those drilling units offsetting productive units that are reasonably certain of production when drilled. Proved reserves for other undrilled units can be claimed only where it can be demonstrated with certainty that there is continuity of production from the existing productive formation. Under no circumstances should estimates for proved undeveloped reserves be attributable to any acreage for which an application of fluid injection or other improved recovery technique is contemplated, unless such techniques have been proved effective by actual tests in the area and in the same reservoir.

Recompletion: The completion for production of an existing wellbore in another formation from that which the well has been previously completed.

Reliable Technology: Reliable technology is a grouping of one or more technologies (including computational methods) that has been field tested and has been demonstrated to provide reasonably certain results with consistency and repeatability in the formation being evaluated or in an analogous formation.

Reserve Life: A measure of the productive life of an oil and natural gas property or a group of properties, expressed in years. Reserve life is calculated by dividing proved reserve volumes at year-end by production volumes. In our calculation of reserve life, production volumes are adjusted, if necessary, to reflect property acquisitions and dispositions.

Reserves: Reserves are estimated remaining quantities of oil and natural gas and related substances anticipated to be economically producible, as of a given date, by application of development projects to known accumulations. In addition, there must exist, or there must be a reasonable expectation that there will exist, the legal right to produce or a revenue interest in the production, installed means of delivering oil and natural gas or related substances to market and all permits and financing required to implement the project. Reserves should not be assigned to adjacent reservoirs isolated by major, potentially sealing, faults until those reservoirs are penetrated and evaluated as economically producible. Reserves should not be assigned to areas that are clearly separated from a known accumulation by a non-productive reservoir (i.e., absence of reservoir, structurally low reservoir or negative test results). Such areas may contain prospective resources (i.e., potentially recoverable resources from undiscovered accumulations).

Reservoir: A porous and permeable underground formation containing a natural accumulation of producible oil and/or natural gas that is confined by impermeable rock or water barriers and is individual and separate from other reserves.

Resources: Resources are quantities of oil and natural gas estimated to exist in naturally occurring accumulations. A portion of the resources may be estimated to be recoverable and another portion may be considered unrecoverable. Resources include both discovered and undiscovered accumulations.

3


 

Standardized Measure: The present value of estimated future net revenue to be generated from the production of proved reserves, determined in accordance with the rules, regulations or standards established by the United States Securities and Exchange Commission (“SEC”) and the Financial Accounting Standards Board (“FASB”) (using prices and costs in effect as of the date of estimation), less future development, production and income tax expenses, and discounted at 10% per annum to reflect the timing of future net revenue. Because we are a corporation, we are subject to federal or state income taxes and thus make provisions for federal or state income taxes in the calculation of our standardized measure. Standardized measure does not give effect to derivative transactions.

Wellbore: The hole drilled by the bit that is equipped for oil or natural gas production on a completed well. Also called well or borehole.

Working Interest: An interest in an oil and natural gas lease that gives the owner of the interest the right to drill for and produce oil and natural gas on the leased acreage and requires the owner to pay a share of the costs of drilling and production operations.

WTI: West Texas Intermediate.

 

4


 

NAMES OF ENTITIES

As used in this Form 10-Q, unless we indicate otherwise:

 

·

Unless the context requires otherwise, references to “we,” “us,” “our,” “MRD,” or “the Company” or like terms are intended to mean the business and operations of Memorial Resource Development Corp. and its consolidated subsidiaries;

 

·

“Memorial Production Partners,” “MEMP” and “the Partnership” refer to Memorial Production Partners LP individually and collectively with its subsidiaries, as the context requires;

 

·

“MEMP GP” refers to Memorial Production Partners GP LLC, the general partner of the Partnership;

 

·

“the Funds” refers collectively to Natural Gas Partners VIII, L.P., Natural Gas Partners IX, L.P. and NGP IX Offshore Holdings, L.P., which collectively control MRD Holdco;

 

·

“MRD Holdco” refers to MRD Holdco LLC, a holding company controlled by the Funds that, together with a group, owns a majority of our common stock;

 

·

“NGP” refers to Natural Gas Partners, a family of private equity funds organized to make direct equity investments in the energy industry, including the Funds; and

 

·

“Classic Pipeline” refers to Classic Pipeline & Gathering, LLC, a subsidiary of MRD Holdco that owned certain immaterial midstream assets in Texas.

 

5


 

CAUTIONARY NOTE REGARDING FORWARD–LOOKING STATEMENTS

This quarterly report contains “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). Forward-looking statements are subject to a number of risks and uncertainties, many of which are beyond our control, may include statements about our:

 

·

risks related to the proposed merger with Range Resources Corporation;

 

·

business strategy;

 

·

estimated reserves and the present value thereof;

 

·

technology;

 

·

cash flows and liquidity;

 

·

financial strategy, budget, projections and future operating results;

 

·

realized commodity prices;

 

·

timing and amount of future production of reserves;

 

·

ability to procure drilling and production equipment;

 

·

ability to procure oilfield labor;

 

·

the amount, nature and timing of capital expenditures, including future development costs;

 

·

ability to access, and the terms of, capital;

 

·

drilling of wells, including statements made about future horizontal drilling activities;

 

·

competition;

 

·

expectations regarding government regulations;

 

·

marketing of production and the availability of pipeline capacity;

 

·

exploitation or property acquisitions;

 

·

costs of exploiting and developing our properties and conducting other operations;

 

·

expectations regarding general economic and business conditions;

 

·

competition in the oil and natural gas industry;

 

·

effectiveness of our risk management activities;

 

·

environmental and other liabilities;

 

·

counterparty credit risk;

 

·

expectations regarding taxation of the oil and natural gas industry;

 

·

expectations regarding developments in other countries that produce oil and natural gas;

 

·

future operating results;

 

·

plans and objectives of management; and

 

·

plans, objectives, expectations and intentions contained in this report that are not historical.

 

6


 

These types of statements, other than statements of historical fact included in this quarterly report, are forward-looking statements. In some cases, you can identify forward-looking statements by terminology such as “may,” “will,” “could,” “should,” “expect,” “plan,” “project,” “forecast,” “intend,” “anticipate,” “believe,” “estimate,” “predict,” “potential,” “pursue,” “target,” “outlook,” “continue,” the negative of such terms or other comparable terminology. These statements discuss future expectations, contain projections of results of operations or of financial condition or include other “forward-looking” information. These forward-looking statements involve risks and uncertainties. Important factors that could cause our actual results or financial condition to differ materially from our expectations include, but are not limited to, the following risks and uncertainties:

 

·

variations in the market demand for, and prices of, oil, natural gas and NGLs;

 

·

uncertainties about our estimated reserves;

 

·

the adequacy of our capital resources and liquidity including, but not limited to, access to additional borrowing capacity under our revolving credit facility;

 

·

general economic and business conditions;

 

·

risks associated with negative developments in the capital markets;

 

·

failure to realize expected value creation from property acquisitions;

 

·

uncertainties about our ability to replace reserves and economically develop our current reserves;

 

·

drilling results;

 

·

potential financial losses or earnings reductions from our commodity price risk management programs;

 

·

adoption or potential adoption of new governmental regulations;

 

·

the availability of capital on economic terms to fund our capital expenditures and acquisitions;

 

·

risks associated with our substantial indebtedness;

 

·

our ability to satisfy future cash obligations and environmental costs; and

 

·

potential changes to certain favorable tax deductions available to oil and natural gas exploration and production operations due to future legislative actions.

The forward-looking statements contained in this quarterly report are largely based on our expectations, which reflect estimates and assumptions made by our management. These estimates and assumptions reflect our best judgment based on currently known market conditions and other factors. Although we believe such estimates and assumptions to be reasonable, they are inherently uncertain and involve a number of risks and uncertainties that are beyond our control. In addition, management’s assumptions about future events may prove to be inaccurate. All readers are cautioned that the forward-looking statements contained in this quarterly report are not guarantees of future performance, and we cannot assure any reader that such statements will be realized or that the events or circumstances described in any forward-looking statement will occur. Actual results may differ materially from those anticipated or implied in the forward-looking statements due to factors described in the “Part I—Item 1A. Risk Factors” of our Annual Report on Form 10-K for the year ended December 31, 2015 (our “2015 Form 10-K) and “Part II—Item 1A. Risk Factors” appearing within this quarterly report and elsewhere in this quarterly report. All forward-looking statements speak only as of the date of this quarterly report. We do not intend to update or revise any forward-looking statements as a result of new information, future events or otherwise. These cautionary statements qualify all forward-looking statements attributable to us or persons acting on our behalf.

 

 

 

7


 

PART I—FINANCIAL INFORMATION

ITEM 1.

FINANCIAL STATEMENTS.

MEMORIAL RESOURCE DEVELOPMENT CORP.

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands, except outstanding shares)

 

 

June 30,

 

 

December 31,

 

 

2016

 

 

2015

 

ASSETS

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

Cash and cash equivalents

$

10

 

 

$

 

Accounts receivable

 

62,174

 

 

 

52,691

 

Short-term derivative instruments

 

98,594

 

 

 

227,991

 

Other financial instruments (Note 6)

 

27,253

 

 

 

46,106

 

Prepaid expenses and other current assets

 

3,381

 

 

 

3,375

 

Assets of discontinued operation (Note 3)

 

 

 

 

345,541

 

Total current assets

 

191,412

 

 

 

675,704

 

Property and equipment, at cost:

 

 

 

 

 

 

 

Oil and natural gas properties, successful efforts method (Note 2)

 

2,409,611

 

 

 

2,160,008

 

Other

 

12,256

 

 

 

22,822

 

Accumulated depreciation, depletion and impairment

 

(559,930

)

 

 

(438,383

)

Property and equipment, net

 

1,861,937

 

 

 

1,744,447

 

Long-term derivative instruments

 

36,514

 

 

 

91,291

 

Other long-term assets

 

10,833

 

 

 

4,976

 

Assets of discontinued operation (Note 3)

 

 

 

 

2,566,431

 

Total assets

$

2,100,696

 

 

$

5,082,849

 

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

Accounts payable

$

25,697

 

 

$

25,057

 

Accounts payable - affiliates

 

8,062

 

 

 

5,016

 

Revenues payable

 

34,117

 

 

 

34,026

 

Accrued liabilities  (Note 2)

 

72,064

 

 

 

68,876

 

Liabilities of discontinued operation (Note 3)

 

 

 

 

91,779

 

Total current liabilities

 

139,940

 

 

 

224,754

 

Long-term debt

 

1,103,902

 

 

 

1,012,064

 

Asset retirement obligations

 

10,779

 

 

 

10,079

 

Deferred tax liabilities

 

149,355

 

 

 

193,733

 

Other long-term liabilities

 

3,083

 

 

 

7,195

 

Liabilities of discontinued operation (Note 3)

 

 

 

 

2,167,103

 

Total liabilities

 

1,407,059

 

 

 

3,614,928

 

Commitments and contingencies (Note 14)

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

 

Stockholders' equity:

 

 

 

 

 

 

 

Preferred stock, $.01 par value: 50,000,000 shares authorized; no shares issued and outstanding

 

 

 

 

 

Common stock, $.01 par value: 600,000,000 shares authorized; 206,038,313 shares issued and outstanding at June 30, 2016; 205,293,743 shares issued and outstanding at December 31, 2015

 

2,060

 

 

 

2,053

 

Additional paid-in capital

 

1,627,780

 

 

 

1,560,949

 

Accumulated earnings (deficit)

 

(936,203

)

 

 

(740,175

)

Total stockholders' equity

 

693,637

 

 

 

822,827

 

Noncontrolling interests

 

 

 

 

645,094

 

Total equity

 

693,637

 

 

 

1,467,921

 

Total liabilities and equity

$

2,100,696

 

 

$

5,082,849

 

See Accompanying Notes to Unaudited Condensed Consolidated Financial Statements

 

 

8


 

MEMORIAL RESOURCE DEVELOPMENT CORP.

UNAUDITED CONDENSED STATEMENTS OF CONSOLIDATED OPERATIONS

(In thousands, except per share amounts)

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

 

June 30,

 

 

June 30,

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil & natural gas sales

$

98,986

 

 

$

78,605

 

 

$

180,064

 

 

$

165,628

 

Total revenues

 

98,986

 

 

 

78,605

 

 

 

180,064

 

 

 

165,628

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating

 

8,189

 

 

 

3,854

 

 

 

14,903

 

 

 

9,076

 

Gathering, processing, and transportation

 

23,353

 

 

 

14,289

 

 

 

45,294

 

 

 

29,052

 

Gathering, processing, and transportation - affiliate (Note 13)

 

13,456

 

 

 

3,813

 

 

 

27,643

 

 

 

3,813

 

Exploration

 

4,612

 

 

 

2,230

 

 

 

7,058

 

 

 

2,956

 

Taxes other than income

 

2,991

 

 

 

3,140

 

 

 

5,855

 

 

 

5,915

 

Depreciation, depletion, and amortization

 

65,558

 

 

 

35,827

 

 

 

125,357

 

 

 

76,359

 

Incentive unit compensation expense (benefit) (Note 12)

 

74,329

 

 

 

16,116

 

 

 

52,569

 

 

 

26,340

 

General and administrative

 

24,021

 

 

 

10,323

 

 

 

35,154

 

 

 

23,299

 

Accretion of asset retirement obligations

 

156

 

 

 

93

 

 

 

295

 

 

 

216

 

(Gain) loss on commodity derivative instruments

 

90,617

 

 

 

30,463

 

 

 

54,175

 

 

 

(77,727

)

(Gain) loss on sale of properties

 

 

 

 

50

 

 

 

50

 

 

 

50

 

Total costs and expenses

 

307,282

 

 

 

120,198

 

 

 

368,353

 

 

 

99,349

 

Operating income (loss)

 

(208,296

)

 

 

(41,593

)

 

 

(188,289

)

 

 

66,279

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

(12,767

)

 

 

(9,613

)

 

 

(24,124

)

 

 

(19,369

)

Other, net

 

(112

)

 

 

(52

)

 

 

(108

)

 

 

(101

)

Total other income (expense)

 

(12,879

)

 

 

(9,665

)

 

 

(24,232

)

 

 

(19,470

)

Income (loss) before income taxes

 

(221,175

)

 

 

(51,258

)

 

 

(212,521

)

 

 

46,809

 

Income tax benefit (expense)

 

25,342

 

 

 

24,644

 

 

 

22,405

 

 

 

(22,914

)

Net income (loss) from continuing operations

 

(195,833

)

 

 

(26,614

)

 

 

(190,116

)

 

 

23,895

 

Discontinued Operations: (Note 3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

(122,425

)

 

 

(112,983

)

 

 

(160,426

)

 

 

(278,011

)

Income tax benefit (expense)

 

 

 

 

(876

)

 

 

(96

)

 

 

1,494

 

Net income (loss) from discontinued operations

 

(122,425

)

 

 

(113,859

)

 

 

(160,522

)

 

 

(276,517

)

Net income (loss)

 

(318,258

)

 

 

(140,473

)

 

 

(350,638

)

 

 

(252,622

)

Net income (loss) attributable to noncontrolling interest

 

(122,297

)

 

 

(113,771

)

 

 

(160,354

)

 

 

(274,666

)

Net income (loss) attributable to Memorial Resource

   Development Corp.

 

(195,961

)

 

 

(26,702

)

 

 

(190,284

)

 

 

22,044

 

Net (income) allocated to participating restricted stockholders

 

 

 

 

 

 

 

 

 

 

(150

)

Net (income) loss from discontinued operations

 

128

 

 

 

88

 

 

 

168

 

 

 

227

 

Net income (loss) from continuing operations available to common stockholders

$

(195,833

)

 

$

(26,614

)

 

$

(190,116

)

 

$

22,121

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share-basic: (Note 10)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

$

(0.96

)

 

$

(0.14

)

 

$

(0.93

)

 

$

0.12

 

Income (loss) from discontinued operations

$

 

 

$

 

 

$

 

 

$

 

Net income (loss)

$

(0.96

)

 

$

(0.14

)

 

$

(0.93

)

 

$

0.12

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per common share-diluted: (Note 10)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) from continuing operations

$

(0.96

)

 

$

(0.14

)

 

$

(0.93

)

 

$

0.12

 

Income (loss) from discontinued operations

$

 

 

$

 

 

$

 

 

$

 

Net income (loss)

$

(0.96

)

 

$

(0.14

)

 

$

(0.93

)

 

$

0.12

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common and common

   equivalent shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

203,948

 

 

 

189,628

 

 

 

203,807

 

 

 

190,163

 

Diluted

 

203,948

 

 

 

189,628

 

 

 

203,807

 

 

 

190,163

 

See Accompanying Notes to Unaudited Condensed Consolidated Financial Statements.

 

 

9


 

MEMORIAL RESOURCE DEVELOPMENT CORP.

UNAUDITED CONDENSED STATEMENTS OF CONSOLIDATED CASH FLOWS

 (In thousands)

 

 

For the Six Months Ended

 

 

June 30,

 

 

2016

 

 

2015

 

Cash flows from operating activities:

 

 

 

 

 

 

 

Net income (loss)

$

(350,638

)

 

$

(252,622

)

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

 

 

 

 

 

 

 

(Income) loss from discontinued operations

 

160,522

 

 

 

276,517

 

Depreciation, depletion, and amortization

 

125,357

 

 

 

76,359

 

(Gain) loss on derivatives

 

54,175

 

 

 

(77,727

)

Cash settlements (paid) received on expired derivative instruments

 

130,000

 

 

 

70,288

 

Amortization of deferred financing costs

 

1,560

 

 

 

1,333

 

Accretion of asset retirement obligations

 

295

 

 

 

216

 

Amortization of equity awards

 

13,673

 

 

 

3,443

 

(Gain) loss on sale of properties

 

50

 

 

 

50

 

Non-cash compensation expense

 

52,569

 

 

 

26,340

 

Deferred income tax expense (benefit)

 

(44,301

)

 

 

15,197

 

Exploration costs

 

236

 

 

 

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

Accounts receivable

 

(6,849

)

 

 

3,396

 

Prepaid expenses and other assets

 

(6,678

)

 

 

4,538

 

Payables and accrued liabilities

 

23,691

 

 

 

37,537

 

Other

 

(1,715

)

 

 

(1,166

)

Net cash provided by continuing operations

 

151,947

 

 

 

183,699

 

Net cash provided by discontinued operations

 

139,770

 

 

 

118,088

 

Net cash provided by operating activities

 

291,717

 

 

 

301,787

 

Cash flows from investing activities:

 

 

 

 

 

 

 

Additions to oil and gas properties

 

(265,532

)

 

 

(207,103

)

Additions to other property and equipment

 

(438

)

 

 

(3,309

)

Other financial instruments

 

16,220

 

 

 

 

Proceeds from the sale of other property and equipment

 

4,219

 

 

 

 

Proceeds from the sale of oil and natural gas properties

 

 

 

 

13,612

 

Other

 

24

 

 

 

 

Net cash used in continuing operations

 

(245,507

)

 

 

(196,800

)

Net cash used in discontinued operations

 

(33,014

)

 

 

(127,644

)

Net cash used in investing activities

 

(278,521

)

 

 

(324,444

)

Cash flows from financing activities:

 

 

 

 

 

 

 

Advances on revolving credit facilities

 

229,000

 

 

 

181,000

 

Payments on revolving credit facilities

 

(138,000

)

 

 

(199,000

)

Deferred financing costs

 

(38

)

 

 

 

Proceeds from sale of subsidiaries

 

750

 

 

 

 

MRD equity repurchases

 

(5,748

)

 

 

(51,197

)

Net cash used in continuing operations

 

85,964

 

 

 

(69,197

)

Net cash provided by (used in) discontinued operations

 

(86,365

)

 

 

90,597

 

Net cash provided by (used in) financing activities

 

(401

)

 

 

21,400

 

Net change in cash and cash equivalents

 

12,795

 

 

 

(1,257

)

Add: cash balance included in assets of discontinued operations at beginning of period

 

2,175

 

 

 

2,594

 

Less: cash balance included in assets of discontinued operations at May 31, 2016 and June 30, 2015

 

14,960

 

 

 

4,701

 

Cash and cash equivalents, beginning of period

 

 

 

 

3,364

 

Cash and cash equivalents, end of period

$

10

 

 

$

 

See Accompanying Notes to Unaudited Condensed Consolidated Financial Statements

 

 

10


 

MEMORIAL RESOURCE DEVELOPMENT CORP.

UNAUDITED CONDENSED STATEMENTS OF CONSOLIDATED EQUITY

(In thousands)

 

 

Stockholders' Equity

 

 

 

 

 

 

 

 

 

 

Common stock

 

 

Additional paid in capital

 

 

Accumulated earnings (deficit)

 

 

Noncontrolling Interest

 

 

Total

 

Balance, January 1, 2015

$

1,935

 

 

$

1,367,346

 

 

$

(786,871

)

 

$

1,120,554

 

 

$

1,702,964

 

Net income (loss)

 

 

 

 

 

 

 

22,044

 

 

 

(274,666

)

 

 

(252,622

)

Share repurchase

 

(28

)

 

 

 

 

 

(47,757

)

 

 

 

 

 

(47,785

)

Restricted stock awards

 

9

 

 

 

(9

)

 

 

 

 

 

 

 

 

 

Amortization of restricted stock awards

 

 

 

 

3,443

 

 

 

 

 

 

 

 

 

3,443

 

Contribution related to MRD Holdco incentive unit compensation expense (Note 12)

 

 

 

 

26,340

 

 

 

 

 

 

 

 

 

26,340

 

Net equity deemed contribution (distribution) related to MEMP property exchange (Note 1)

 

 

 

 

(127,149

)

 

 

 

 

 

127,149

 

 

 

 

Deferred tax effect of MEMP property exchange (Note 15)

 

 

 

 

28,020

 

 

 

 

 

 

 

 

 

28,020

 

Distributions

 

 

 

 

 

 

 

 

 

 

(92,477

)

 

 

(92,477

)

Amortization of MEMP equity awards

 

 

 

 

 

 

 

 

 

 

4,906

 

 

 

4,906

 

MRD restricted shares repurchased

 

(1

)

 

 

 

 

 

(1,195

)

 

 

 

 

 

(1,196

)

MEMP common units repurchased

 

 

 

 

 

 

 

 

 

 

(45,117

)

 

 

(45,117

)

Other

 

 

 

 

(47

)

 

 

 

 

 

30

 

 

 

(17

)

Balance, June 30, 2015

$

1,915

 

 

$

1,297,944

 

 

$

(813,779

)

 

$

840,379

 

 

$

1,326,459

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance, January 1, 2016

$

2,053

 

 

$

1,560,949

 

 

$

(740,175

)

 

$

645,094

 

 

$

1,467,921

 

Net income (loss)

 

 

 

 

 

 

 

(190,284

)

 

 

(160,354

)

 

 

(350,638

)

Restricted stock awards

 

11

 

 

 

(11

)

 

 

 

 

 

 

 

 

 

Amortization of restricted stock awards

 

 

 

 

13,673

 

 

 

 

 

 

 

 

 

13,673

 

Contribution (distribution) related to MRD Holdco incentive units (Note 12)

 

 

 

 

52,569

 

 

 

 

 

 

 

 

 

52,569

 

Distributions

 

 

 

 

 

 

 

 

 

 

(8,295

)

 

 

(8,295

)

Restricted stock awards returned to plan

 

(4

)

 

 

 

 

 

(5,744

)

 

 

 

 

 

(5,748

)

Amortization of MEMP equity awards

 

 

 

 

 

 

 

 

 

 

4,218

 

 

 

4,218

 

MEMP restricted units repurchased

 

 

 

 

 

 

 

 

 

 

(90

)

 

 

(90

)

Adjustments from deconsolidation of subsidiaries (Note 9)

 

 

 

 

 

 

 

 

 

 

(480,165

)

 

 

(480,165

)

Other

 

 

 

 

600

 

 

 

 

 

 

(408

)

 

 

192

 

Balance, June 30, 2016

$

2,060

 

 

$

1,627,780

 

 

$

(936,203

)

 

$

 

 

$

693,637

 

See Accompanying Notes to Unaudited Condensed Consolidated Financial Statements.

 

 

 

11


MEMORIAL RESOURCE DEVELOPMENT CORP.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

Note 1. Background, Organization and Basis of Presentation

Overview

Memorial Resource Development Corp. (the “Company”) is a publicly traded Delaware corporation, the common shares of which are listed on the NASDAQ Global Market (“NASDAQ”) under the symbol “MRD.” Unless the context requires otherwise, references to “we,” “us,” “our,” “MRD,” or “the Company” are intended to mean the business and operations of Memorial Resource Development Corp. and its consolidated subsidiaries.

References to: (i) “Memorial Production Partners,” “MEMP” and “the Partnership” refer to Memorial Production Partners LP individually and collectively with its subsidiaries, as the context requires; (ii) “MEMP GP” refer to Memorial Production Partners GP LLC, the general partner of the Partnership; (iii) “MRD Holdco” refer to MRD Holdco LLC, a holding company controlled by the Funds (defined below) that, together as part of a group, owns a majority of our common stock; (iv) “the Funds” refer collectively to Natural Gas Partners VIII, L.P., Natural Gas Partners IX, L.P. and NGP IX Offshore Holdings, L.P., which collectively control MRD Holdco; and (v) “NGP” refer to Natural Gas Partners, a family of private equity investment funds organized to make direct equity investments in the energy industry, including the Funds.

Basis of Presentation

Our consolidated financial statements include our accounts and those of our subsidiaries in which we have a controlling interest. Under the amended consolidation guidance that we adopted on January 1, 2016 (see Note 2), a limited partnership is considered a variable interest entity (“VIE”) unless a single limited partner or a simple majority of all partners have substantive kick-out or participating rights. The Company determined that MEMP was a VIE and we were deemed the primary beneficiary. On June 1, 2016, we completed the sale of MEMP GP, Beta Operating Company, LLC (“Beta Operating”) and MEMP Services LLC (“Services”) (collectively, the “Disposition Entities”), to MEMP for $0.75 million in cash. This sale was a reconsideration event under the amended consolidation guidance which resulted in the deconsolidation of the Partnership. Our equity statement reflects a loss of $0.1 million related to the deconsolidation of the Disposition Entities and their subsidiaries. Our financial statements have been retrospectively revised to reflect the Disposition Entities and their subsidiaries as discontinued operations for all periods presented (see Note 3). After the completion of the sale, we have one reportable business segment, which is engaged in the acquisition, exploration and development of oil and natural gas properties.  

All material intercompany transactions and balances have been eliminated in preparation of our consolidated financial statements. Our results of operations for the three and six months ended June 30, 2016 are not necessarily indicative of results expected for the full year. In our opinion, the accompanying unaudited condensed consolidated financial statements include all adjustments of a normal recurring nature necessary for fair presentation. Although we believe the disclosures in these financial statements are adequate and make the information presented not misleading, certain information and footnote disclosures normally included in annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) have been condensed or omitted pursuant to the rules and regulations of the United States Securities and Exchange Commission (“SEC”).

Our equity statement reflects a $127.1 million equity transfer from stockholders’ equity to noncontrolling interest related to the  acquisition by MEMP of certain assets from the Company in East Texas in February 2015 for certain properties in North Louisiana (the “Property Swap”).

Proposed Merger with Range Resources Corporation

On May 15, 2016, the Company entered into an Agreement and Plan of Merger (the “Merger Agreement”) with Range Resources Corporation (“Range”), a Delaware corporation, and Medina Merger Sub, Inc., a Delaware corporation and a direct wholly-owned subsidiary of Range (“Merger Sub”). The Merger Agreement provides that, upon the terms and subject to the conditions set forth, the Merger Sub will be merged with and into the Company, with the Company continuing as the surviving entity and a wholly owned subsidiary of Range (“the Merger”).

If the Merger is completed, each share of our common stock outstanding immediately before that time (including outstanding shares of our restricted common stock, all of which will become fully vested and unrestricted under the terms of the Merger Agreement) will automatically be converted into the right to receive 0.375 of a share of Range common stock, par value of $0.01 per share (“Range Common Stock”). The Merger is subject to customary closing conditions, including the approval by both Memorial and Range stockholders. We expect the closing of the Merger will occur late in the third quarter of 2016.

12


MEMORIAL RESOURCE DEVELOPMENT CORP.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

In connection with the execution of the Merger Agreement, MRD Holdco, Jay Graham (our chief executive officer), Anthony Bahr and WHR Incentive LLC (a limited liability company controlled by Mr. Graham and Mr. Bahr) (collectively, the “Memorial Stockholders”) entered into a voting and support agreement with Range and have agreed to vote all of the shares held by them in favor of the approval and adoption of the Merger Agreement and the transactions contemplated by the Merger Agreement, including the merger. As of June 30, 2016, the Memorial Stockholders hold and are entitled to vote in the aggregate approximately 47.7% of the issued and outstanding shares of our common stock entitled to vote at our special meeting.  In addition, certain other stockholders of the Company who are not party to the voting and support agreement are party to an existing voting agreement, as discussed in our 2015 Form 10-K, pursuant to which those stockholders are required to vote all of the shares of our common stock that they own as directed by MRD Holdco. As of June 30, 2016, those additional stockholders hold and are entitled to vote in the aggregate approximately 2.7% of the outstanding shares of our common stock entitled to vote at our special meeting.

Upon completion of the Merger, our common stock currently listed on the NASDAQ will cease to be listed for trading on the NASDAQ and will subsequently be deregistered under the Securities Exchange Act of 1934, as amended.

Use of Estimates

The preparation of the accompanying unaudited condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

Significant estimates include, but are not limited to, oil and natural gas reserves; depreciation, depletion, and amortization of proved oil and natural gas properties; future cash flows from oil and natural gas properties; impairment of long-lived assets; realization of long-term prepaid processing fees; fair value of derivatives; fair value of equity compensation; fair values of assets acquired and liabilities assumed in business combinations, income taxes and asset retirement obligations.

 

 

Note 2. Summary of Significant Accounting Policies

A discussion of our critical accounting policies and estimates is included in our 2015 Form 10-K.

Oil and Natural Gas Properties

Oil and natural gas properties consisted of the following at the dates indicated (in thousands):

 

 

June 30,

 

 

December 31,

 

 

2016

 

 

2015

 

 

(In thousands)

 

Proved oil and natural gas properties

$

1,984,500

 

 

$

1,740,530

 

Support equipment and facilities

 

7,191

 

 

 

4,719

 

Unproved oil and natural gas properties

 

417,920

 

 

 

414,759

 

Total oil and natural gas properties

$

2,409,611

 

 

$

2,160,008

 

 

At June 30, 2016 and December 31, 2015, we had $147.4 million and $174.0 million, respectively, capitalized in proved oil and natural gas properties related to wells in various stages of drilling and completion, which have been excluded from the depletion base.

13


MEMORIAL RESOURCE DEVELOPMENT CORP.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

Accrued liabilities

Current accrued liabilities consisted of the following at the dates indicated (in thousands):

 

 

June 30,

 

 

December 31,

 

 

2016

 

 

2015

 

Accrued capital expenditures

$

24,084

 

 

$

40,197

 

Accrued interest payable

 

17,665

 

 

 

17,657

 

Accrued lease operating expense

 

1,414

 

 

 

2,031

 

Accrued general and administrative expenses

 

5,871

 

 

 

4,030

 

Accrued ad valorem taxes

 

1,619

 

 

 

157

 

Accrued current income taxes

 

20,007

 

 

 

1,911

 

Other miscellaneous, including operator advances

 

1,404

 

 

 

2,893

 

Total accrued liabilities

$

72,064

 

 

$

68,876

 

 

Supplemental Cash Flow Information

Supplemental cash flow from continuing operations for the periods presented (in thousands):

 

For the Six Months Ended

 

 

June 30,

 

 

2016

 

 

2015

 

Supplemental cash flows:

 

 

 

 

 

 

 

Cash paid for interest, net of capitalized interest

$

22,418

 

 

$

35,650

 

Cash paid for taxes

 

3,800

 

 

 

2,000

 

Noncash investing and financing activities:

 

 

 

 

 

 

 

Increase (decrease) in capital expenditures in payables and accrued liabilities

 

(16,113

)

 

 

25,560

 

(Increase) decrease in accounts receivable related to other financial instruments

 

2,633

 

 

 

 

Assumptions of asset retirement obligations related to properties acquired or drilled

 

530

 

 

 

 

 

New Accounting Pronouncements

Improvements to Employee Share-Based Payment Accounting. In March 2016, the Financial Accounting Standards Board (“FASB”) issued an accounting standards update to simplify the guidance on employee share-based payment accounting. The update involves several aspects of accounting for share-based payment transactions, including the income tax consequences, classification of awards as either equity or liabilities, and classification in the statement of cash flows. Entities will no longer record excess tax benefits and certain tax deficiencies in additional paid-in capital (“APIC”). Instead, they will record all excess tax benefits and tax deficiencies as income tax expense or benefit in the income statement and the APIC pools will be eliminated. In addition, the new guidance eliminates the requirement that excess tax benefits be realized before companies can recognize them and requires companies to present excess tax benefits as an operating activity on the statement of cash flows rather than as a financing activity. Furthermore, the new guidance will increase the amount an employer can withhold to cover income taxes on awards and still qualify for the exception to liability classification for shares used to satisfy the employer’s statutory income tax withholding obligation. The new guidance requires a company to classify the cash paid to a tax authority when shares are withheld to satisfy its statutory income tax withholding obligation as a financing activity on the statement of cash flows. In addition, companies will now have to elect whether to account for forfeitures on share-based payments by: (i) recognizing forfeitures of awards as they occur or (ii) estimating the number of awards expected to be forfeited and adjusting the estimate when it is likely to change, as is currently required.  

The new guidance is effective for reporting periods beginning after December 15, 2016, and interim periods within those fiscal years. Early adoption is permitted, but all of the guidance must be adopted in the same period. The Company is currently assessing the impact the adoption of this new guidance will have on our consolidated financial statements and related disclosures. For the amendments that change the recognition and measurement of share-based payment awards, the new guidance requires transition under a modified retrospective approach, with a cumulative-effect adjustment made to retained earnings as of the beginning of the fiscal period in which the guidance is adopted. Prospective application is required for the accounting for excess tax benefits and tax deficiencies. Entities should apply the new guidance retrospectively for all periods presented related to the classification of employee taxes paid on the statement of cash flows when an employer withholds shares to meet the minimum statutory withholding requirements. Entities may apply the presentation changes for excess tax benefits in the statement of cash flows either prospectively or retrospectively.

14


MEMORIAL RESOURCE DEVELOPMENT CORP.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

Leases. In February 2016, the FASB issued a revision to its lease accounting guidance. The FASB retained a dual model, requiring leases to be classified as either direct financing or operating leases. The classification will be based on criteria that are similar to the current lease accounting treatment. The revised guidance requires lessees to recognize a right-of-use asset and lease liability for all leasing transactions regardless of classification. For leases with a term of 12 months or less, a lessee is permitted to make an accounting policy election by class of underlying asset not to recognize lease assets and lease liabilities. If a lessee makes this election, it should recognize lease expense for such leases generally on a straight-line basis over the lease term. The amendments are effective for financial statements issued for annual periods beginning after December 15, 2018 and interim periods within those fiscal years. Early adoption is permitted for all entities as of the beginning of an interim or annual reporting period. The revised guidance must be adopted using a modified retrospective transition and provides for certain practical expedients. Transition will require application of the new guidance at the beginning of the earliest comparative period presented. The Company is currently evaluating the standard and the impact on the Company’s financial statements and related footnote disclosures.

Amendments to Consolidation Analysis. In February 2015, the FASB issued an accounting standards update to improve consolidation guidance for certain types of legal entities. The guidance modifies the evaluation of whether limited partnerships and similar legal entities are variable interest entities (“VIEs”) or voting interest entities, eliminates the presumption that a general partner should consolidate a limited partnership, affects the consolidation analysis of reporting entities that are involved with VIEs, particularly those that have fee arrangements and related party relationships, and provides a scope exception from consolidation guidance for certain money market funds. We adopted this guidance on January 1, 2016 and determined that MEMP was a VIE for which the Company is the primary beneficiary for accounting purposes. The adoption of this guidance did not have a material impact on the Company’s consolidated financial statements. On June 1, 2016, we completed the sale of the Disposition Entities to MEMP as discussed in Note 1, which triggered a reconsideration event under the guidance which resulted in the deconsolidation of the Partnership.  

Other accounting standards that have been issued by the FASB or other standards-setting bodies are not expected to have a material impact on the Company’s financial position, results of operations and cash flows.

 

 

Note 3. Discontinued Operations

As previously discussed in Note 1, we sold the Disposition Entities and their subsidiaries on June 1, 2016 to MEMP. Below is a reconciliation of carrying amounts of major classes of assets and liabilities included as part of discontinued operations as reflected on the balance sheet associated with this disposal transaction (in thousands):

 

 

December 31,

 

 

2015

 

ASSETS

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

2,175

 

Accounts receivable

 

61,404

 

Short-term derivative instruments

 

272,320

 

Prepaid expenses and other current assets

 

9,642

 

Total current assets

 

345,541

 

Property and equipment, net

 

1,946,937

 

Long-term derivative instruments

 

461,810

 

Restricted investments

 

152,631

 

Other long-term assets

 

5,053

 

Total assets

$

2,911,972

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

Current liabilities:

 

 

 

Accounts payable

$

8,792

 

Accounts payable - affiliates

 

193

 

Revenues payable

 

27,021

 

Accrued liabilities

 

52,923

 

Short-term derivative instruments

 

2,850

 

Total current liabilities

 

91,779

 

Long-term debt

 

2,000,579

 

Asset retirement obligations

 

162,989

 

Long-term derivative instruments

 

1,441

 

Deferred tax liabilities

 

2,094

 

Total liabilities

$

2,258,882

 

 

15


MEMORIAL RESOURCE DEVELOPMENT CORP.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

Below is a reconciliation of major line items constituting pretax profit (loss) of discontinued operations to the after tax profit (loss) of discontinued operations that are presented in the statement of operations (in thousands):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

 

June 30,

 

 

June 30,

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil & natural gas sales

$

43,806

 

 

$

97,221

 

 

$

104,429

 

 

$

189,170

 

Other revenues

 

186

 

 

 

917

 

 

 

429

 

 

 

1,786

 

Total revenues

 

43,992

 

 

 

98,138

 

 

 

104,858

 

 

 

190,956

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Costs and expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating

 

19,347

 

 

 

44,888

 

 

 

55,043

 

 

 

85,366

 

Gathering, processing, and transportation

 

6,166

 

 

 

9,548

 

 

 

15,375

 

 

 

18,214

 

Exploration

 

3

 

 

 

32

 

 

 

125

 

 

 

122

 

Taxes other than income

 

2,534

 

 

 

6,058

 

 

 

6,542

 

 

 

12,713

 

Depreciation, depletion, and amortization

 

29,954

 

 

 

46,286

 

 

 

74,383

 

 

 

97,552

 

Impairment of proved oil and natural gas properties

 

 

 

 

 

 

 

8,342

 

 

 

251,347

 

General and administrative (1)

 

9,092

 

 

 

14,377

 

 

 

22,616

 

 

 

28,888

 

Accretion of asset retirement obligations

 

1,828

 

 

 

1,686

 

 

 

4,535

 

 

 

3,320

 

(Gain) loss on commodity derivative instruments

 

104,365

 

 

 

61,403

 

 

 

52,620

 

 

 

(84,056

)

(Gain) loss on sale of properties

 

 

 

 

 

 

 

(96

)

 

 

 

Other, net

 

 

 

 

(943

)

 

 

119

 

 

 

(943

)

Total costs and expenses

 

173,289

 

 

 

183,335

 

 

 

239,604

 

 

 

412,523

 

Operating income (loss)

 

(129,297

)

 

 

(85,197

)

 

 

(134,746

)

 

 

(221,567

)

Other income (expense):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

(19,142

)

 

 

(27,910

)

 

 

(51,694

)

 

 

(56,728

)

Other, net

 

26,014

 

 

 

124

 

 

 

26,014

 

 

 

284

 

Total other income (expense)

 

6,872

 

 

 

(27,786

)

 

 

(25,680

)

 

 

(56,444

)

Pretax profit (loss) of discontinued operations

 

(122,425

)

 

 

(112,983

)

 

 

(160,426

)

 

 

(278,011

)

Income tax benefit (expense)

 

 

 

 

(876

)

 

 

(96

)

 

 

1,494

 

Net income (loss) from discontinued operations

$

(122,425

)

 

$

(113,859

)

 

$

(160,522

)

 

$

(276,517

)

 

 

(1)

Included $4.4 million and $12.2 million, for the three and six months ended June 30, 2016; and $8.5 million and $17.0 million for the three and six months ended June 30, 2015 that was allocated to discontinued operations under an omnibus agreement.  This omnibus agreement was terminated on June 1, 2016, and we entered into a transition services agreement (“TSA”) with MEMP to manage post-closing separation costs and activities through February 2017. At June 30, 2016, we owed MEMP approximately $1.9 million under the TSA.

In connection with the sale of the Disposition Entities, we received $4.2 million from MEMP for the sale of furniture, fixtures, and other property and equipment. We also received an additional $5.4 million from MEMP related to both the settlement of a receivable that had been previously eliminated in consolidation and prepaid expenses. We paid MEMP approximately $1.9 million, which represented a settlement related to corporate office space.

 

Note 4. Acquisitions and Divestitures

Transaction-related costs, which include costs associated with our proposed Merger with Range, are included in general and administrative expenses in the accompanying statements of operations for the periods indicated below (in thousands):

 

For the Three Months Ended

 

 

For the Six Months Ended

 

June 30,

 

 

June 30,

 

2016

 

 

2015

 

 

2016

 

 

2015

 

$

6,179

 

 

$

126

 

 

$

6,209

 

 

$

1,407

 

 

2016 Acquisitions and Divestitures

There were no material acquisitions during the three and six months ended June 30, 2016. In addition, there were no material divestitures during the three and six months ended June 30, 2016, except for the Disposition Entities and their subsidiaries as discussed in Note 1.

2015 Acquisition and Divestitures

On April 17, 2015, we sold certain oil and natural gas properties to a third party in Colorado and Wyoming for approximately $13.6 million (the “Rockies Divestiture”) and recorded a gain of less than $0.1 million related to the sale.

16


MEMORIAL RESOURCE DEVELOPMENT CORP.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

On June 1, 2015, we entered into an oil and gas lease option agreement with a third party pursuant to which we have the right to obtain one or more oil and gas leases in North Louisiana. The option is exercisable through February 2017. The purchase price of this option was approximately $4.0 million. The purchase price has been capitalized as part of unproved properties and will be expensed if the option is not exercised.

 

Note 5. Fair Value Measurements of Financial Instruments

Fair value is defined as the price that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at a specified measurement date. Fair value estimates are based on either (i) actual market data or (ii) assumptions that other market participants would use in pricing an asset or liability, including estimates of risk. A three-tier hierarchy has been established that classifies fair value amounts recognized or disclosed in the financial statements. The hierarchy considers fair value amounts based on observable inputs (Levels 1 and 2) to be more reliable and predictable than those based primarily on unobservable inputs (Level 3). All of the derivative instruments reflected on the accompanying balance sheets were considered Level 2.

The carrying values of accounts receivables, accounts payables (including accrued liabilities), restricted investments and amounts outstanding under long-term debt agreements with variable rates included in the accompanying balance sheets approximated fair value at June 30, 2016 and December 31, 2015. The fair value estimates are based upon observable market data and are classified within Level 2 of the fair value hierarchy. These assets and liabilities are not presented in the following tables. See Note 8 for the estimated fair value of our outstanding fixed-rate debt.

Assets and Liabilities Measured at Fair Value on a Recurring Basis

The fair market values of the derivative financial instruments reflected on the balance sheets as of June 30, 2016 and December 31, 2015 were based on estimated forward commodity prices (including nonperformance risk) and forward interest rate yield curves. Nonperformance risk is the risk that the obligation related to the derivative instrument will not be fulfilled. Financial assets and liabilities are classified based on the lowest level of input that is significant to the fair value measurement in its entirety. The significance of a particular input to the fair value measurement requires judgment and may affect the valuation of the fair value of assets and liabilities and their placement within the fair value hierarchy levels.

The following table presents the gross derivative assets and liabilities that are measured at fair value on a recurring basis at June 30, 2016 and December 31, 2015 for each of the fair value hierarchy levels:

 

 

Fair Value Measurements at June 30, 2016 Using

 

 

Quoted Prices in

 

 

Significant Other

 

 

Significant

 

 

 

 

 

 

Active

 

 

Observable

 

 

Unobservable

 

 

 

 

 

 

Market

 

 

Inputs

 

 

Inputs

 

 

 

 

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

Fair Value

 

 

(In thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodity derivatives

$

 

 

$

135,658

 

 

$

 

 

$

135,658

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodity derivatives

$

 

 

$

550

 

 

$

 

 

$

550

 

 

 

Fair Value Measurements at December 31, 2015 Using

 

 

Quoted Prices in

 

 

Significant Other

 

 

Significant

 

 

 

 

 

 

Active

 

 

Observable

 

 

Unobservable

 

 

 

 

 

 

Market

 

 

Inputs

 

 

Inputs

 

 

 

 

 

 

(Level 1)

 

 

(Level 2)

 

 

(Level 3)

 

 

Fair Value

 

 

(In thousands)

 

Assets:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodity derivatives

$

 

 

$

319,762

 

 

$

 

 

$

319,762

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Liabilities:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodity derivatives

$

 

 

$

480

 

 

$

 

 

$

480

 

 

See Note 6 for additional information regarding our derivative instruments.

17


MEMORIAL RESOURCE DEVELOPMENT CORP.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

Assets and Liabilities Measured at Fair Value on a Nonrecurring Basis

Certain assets and liabilities are reported at fair value on a nonrecurring basis as reflected on the balance sheets. The following methods and assumptions are used to estimate the fair values:

 

·

The fair value of asset retirement obligations (“AROs”) is based on discounted cash flow projections using numerous estimates, assumptions, and judgments regarding factors such as the existence of a legal obligation for an ARO; amounts and timing of settlements; the credit-adjusted risk-free rate; and inflation rates. See Note 7 for a summary of changes in AROs.

 

·

If sufficient market data is not available, the determination of the fair values of proved and unproved properties acquired in transactions accounted for as business combinations are prepared by utilizing estimates of discounted cash flow projections. The factors to determine fair value include, but are not limited to, estimates of: (i) economic reserves; (ii) future operating and development costs; (iii) future commodity prices; and (iv) a market-based weighted average cost of capital. To compensate for the inherent risk of estimating and valuing unproved properties, the discounted future net revenues of probable and possible reserves are reduced by additional risk-weighting factors. The fair value of supporting equipment, such as plant assets, acquired in transactions accounted for as business combinations are commonly estimated using the depreciated replacement cost approach.

 

·

Proved oil and natural gas properties are reviewed for impairment when events and circumstances indicate a possible decline in the recoverability of the carrying value of such properties. The factors used to determine fair value include, but are not limited to, estimates of proved reserves, future commodity prices, the timing of future production and capital expenditures and a discount rate commensurate with the risk reflective of the lives remaining for the respective oil and natural gas properties.

 

 

Note 6. Risk Management and Derivative and Other Financial Instruments

Derivative and other financial instruments are utilized to manage exposure to commodity price and interest rate fluctuations and achieve a more predictable cash flow in connection with natural gas and oil sales from production and borrowing related activities. These instruments limit exposure to declines in prices or increases in interest rates, but also limit the benefits that would be realized if prices increase or interest rates decrease.

Certain inherent business risks are associated with commodity and interest derivative contracts and other financial instruments, including market risk and credit risk. Market risk is the risk that the price of natural gas or oil will change, either favorably or unfavorably, in response to changing market conditions. Credit risk is the risk of loss from nonperformance by the counterparty to a contract. It is our policy to enter into derivative contracts, including interest rate swaps, and other financial instruments only with creditworthy counterparties, which generally are financial institutions, deemed by management as competent and competitive market makers. Some of the lenders, or certain of their affiliates, under our credit agreements are counterparties to our derivative contracts. While collateral is generally not required to be posted by counterparties, credit risk associated with derivative and other financial instruments is minimized by limiting exposure to any single counterparty and entering into derivative and other financial instruments only with counterparties that are large financial institutions, which management believes present minimal credit risk. Additionally, master netting agreements are used to mitigate risk of loss due to default with counterparties on derivative or other financial instruments. We have also entered into the International Swaps and Derivatives Association Master Agreements (“ISDA Agreements”) with each of our counterparties. The terms of the ISDA Agreements provide us and each of our counterparties with rights of set-off upon the occurrence of defined acts of default by either us or our counterparty to a derivative or other financial instrument, whereby the party not in default may set-off all liabilities owed to the defaulting party against all net derivative asset receivables from the defaulting party.

At June 30, 2016, we had net derivative and other financial assets of $162.4 million. After taking into effect netting arrangements, we had counterparty exposure of $16.6 million related to derivative and other financial instruments of which all was with a single counterparty. Had all counterparties failed completely to perform according to the terms of their existing contracts, we would have the right to offset $145.8 million against amounts outstanding under our revolving credit facility at June 30, 2016. See Note 8 for additional information regarding our revolving credit facility.

Commodity Derivatives and Other Financial Instruments

We may use a combination of commodity derivatives and other financial instruments (e.g., floating-for-fixed swaps, put options, costless collars and basis swaps) to manage exposure to commodity price volatility. We recognize all derivative instruments at fair value; however, certain of our derivative instruments have a deferred premium. The deferred premium is factored into the fair value measurement and the Company agrees to defer the premium paid or received until the time of settlement. Cash settlements received on settled derivative positions during the six months ended June 30, 2016 is net of deferred premiums of $10.5 million.

18


MEMORIAL RESOURCE DEVELOPMENT CORP.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

During the year ended December 31, 2015, we restructured our existing 2018 crude oil and natural gas hedges for crude oil and NGL swaps that will settle in 2016. Cash settlements of approximately $92.3 million from the terminated 2018 positions were received and applied as premiums for the new crude oil and NGL swaps. Certain contracts are classified as other financial instruments, which required bifurcation, based on the relationship between the fixed swap price and the market price at the restructure dates. Due to bifurcation, $27.3 million of the restructured contracts represents other financial assets at June 30, 2016.

We enter into natural gas derivative contracts that are indexed to NYMEX-Henry Hub and regional indices such as TGT Z1 in proximity to our areas of production. We also enter into oil derivative contracts indexed primarily to NYMEX-WTI. Our NGL derivative contracts are primarily indexed to OPIS Mont Belvieu.

At June 30, 2016, we had the following open commodity positions (excluding embedded derivatives):

 

 

Remaining

 

 

 

 

 

 

2016

 

 

2017

 

Natural Gas Derivative Contracts:

 

 

 

 

 

 

 

Fixed price swap contracts:

 

 

 

 

 

 

 

Average Monthly Volume (MMBtu)

 

3,120,000

 

 

 

1,770,000

 

Weighted-average fixed price

$

4.06

 

 

$

4.24

 

 

 

 

 

 

 

 

 

Collar contracts:

 

 

 

 

 

 

 

Average Monthly Volume (MMBtu)

 

1,000,000

 

 

 

1,050,000

 

Weighted-average floor price

$

4.00

 

 

$

4.00

 

Weighted-average ceiling price

$

4.71

 

 

$

5.06

 

 

 

 

 

 

 

 

 

Purchased put option contracts:

 

 

 

 

 

 

 

Average Monthly Volume (MMBtu)

 

6,700,000

 

 

 

5,350,000

 

Weighted-average strike price

$

3.54

 

 

$

3.48

 

Weighted-average deferred premium

$

(0.34

)

 

$

(0.32

)

 

 

 

 

 

 

 

 

TGT Z1 basis swaps:

 

 

 

 

 

 

 

Average Monthly Volume (MMBtu)

 

1,120,000

 

 

 

200,000

 

Spread - Henry Hub

$

(0.10

)

 

$

(0.08

)

 

 

 

 

 

 

 

 

Crude Oil Derivative Contracts:

 

 

 

 

 

 

 

Fixed price swap contracts:

 

 

 

 

 

 

 

Average Monthly Volume (Bbls)

 

32,833

 

 

 

28,000

 

Weighted-average fixed price

$

83.91

 

 

$

84.70

 

 

 

 

 

 

 

 

 

Collar contracts:

 

 

 

 

 

 

 

Average Monthly Volume (Bbls)

 

26,600

 

 

 

 

Weighted-average floor price

$

80.00

 

 

$

 

Weighted-average ceiling price

$

99.70

 

 

$

 

 

 

 

 

 

 

 

 

NGL Derivative Contracts:

 

 

 

 

 

 

 

Fixed price swap contracts:

 

 

 

 

 

 

 

Average Monthly Volume (Bbls)

 

366,758

 

 

 

 

Weighted-average fixed price

$

39.93

 

 

$

 

 

 

19


MEMORIAL RESOURCE DEVELOPMENT CORP.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

At June 30, 2016, we had the following open embedded derivative positions:

 

 

Remaining

 

 

2016

 

Oil Hybrid Contracts:

 

 

 

Fixed price swap contracts:

 

 

 

Average Monthly Volume (Bbls)

 

27,211

 

Weighted-average fixed price

$

46.50

 

Initial net investment price

 

62.29

 

Total contract swap price

$

108.79

 

 

 

 

 

NGL Hybrid Contracts:

 

 

 

Fixed price swap contracts:

 

 

 

Average Monthly Volume (Bbls)

 

111,175

 

Weighted-average fixed price

$

15.77

 

Initial net investment price

 

25.61

 

Total contract swap price

$

41.38

 

Balance Sheet Presentation

The following table summarizes both: (i) the gross fair value of derivative instruments by the appropriate balance sheet classification even when the derivative instruments are subject to netting arrangements and qualify for net presentation in the balance sheet and (ii) the net recorded fair value as reflected on the balance sheet at June 30, 2016 and December 31, 2015. There was no cash collateral received or pledged associated with our derivative instruments since most of the counterparties, or certain of their affiliates, to our derivative contracts are lenders under our collective credit agreements.

 

 

 

 

 

Asset Derivatives

 

 

Liability Derivatives

 

 

 

 

 

June 30,

 

 

December 31,

 

 

June 30,

 

 

December 31,

 

Type

 

Balance Sheet Location

 

2016

 

 

2015

 

 

2016

 

 

2015

 

 

 

 

 

(In thousands)

 

Commodity contracts

 

Short-term derivative instruments

 

$

98,937

 

 

$

228,349

 

 

$

343

 

 

$

358

 

Netting arrangements

 

Short-term derivative instruments

 

 

(343

)

 

 

(358

)

 

 

(343

)

 

 

(358

)

Net recorded fair value

 

Short-term derivative instruments

 

$

98,594

 

 

$

227,991

 

 

$

 

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Commodity contracts

 

Long-term derivative instruments

 

$

36,721

 

 

$

91,413

 

 

$

207

 

 

$

122

 

Netting arrangements

 

Long-term derivative instruments

 

 

(207

)

 

 

(122

)

 

 

(207

)

 

 

(122

)

Net recorded fair value

 

Long-term derivative instruments

 

$

36,514

 

 

$

91,291

 

 

$

 

 

$

 

 

(Gains) Losses on Derivatives

All gains and losses, including changes in the derivative instruments’ fair values, have been recorded in the accompanying statements of operations since derivative instruments are not designated as hedging instruments for accounting and financial reporting purposes. The following table details the gains and losses related to derivative instruments for the periods indicated (in thousands):

 

 

 

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

 

 

Statements of

 

June 30,

 

 

June 30,

 

 

 

Operations Location

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Commodity derivative contracts

 

(Gain) loss on commodity derivatives

 

$

90,617

 

 

$

30,463

 

 

$

54,175

 

 

$

(77,727

)

 

 

Note 7. Asset Retirement Obligations

Asset retirement obligations primarily relate to our portion of future plugging and abandonment costs for wells and related facilities. The following table presents the changes in the asset retirement obligations for the six months ended June 30, 2016 (in thousands):

 

Asset retirement obligations at beginning of period

$

10,079

 

Liabilities added from acquisitions or drilling

 

530

 

Revision of estimates

 

(125

)

Accretion expense

 

295

 

Asset retirement obligations at end of period

$

10,779

 

 

 

20


MEMORIAL RESOURCE DEVELOPMENT CORP.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

Note 8. Long Term Debt

The following table presents our consolidated debt obligations at the dates indicated:

 

 

June 30,

 

 

December 31,

 

 

2016

 

 

2015

 

 

(In thousands)

 

$2.0 billion revolving credit facility, variable-rate, due June 2019

$

514,000

 

 

$

423,000

 

5.875% senior unsecured notes, due July 2022 ("Senior Notes") (1) (2)

 

600,000

 

 

 

600,000

 

Unamortized debt issuance costs

 

(10,098

)

 

 

(10,936

)

Total long-term debt

$

1,103,902

 

 

$

1,012,064

 

 

(1)

The estimated fair value of this fixed-rate debt was $598.5 million and $525.0 million at June 30, 2016 and December 31, 2015, respectively.  

(2)

The estimated fair value is based on quoted market prices and is classified as Level 2 within the fair value hierarchy.

On May 31, 2016, we entered into a sixth amendment to our revolving credit facility to, among other things, permit the sale of MEMP GP, Beta Operating and Services to MEMP.  Effective June 1, 2016, Beta Operating was automatically released as a guarantor and discharged from any and all obligations under or in connection with our revolving credit facility or other related loan documents. The liens on and security interests in the equity interests owned by us in each of MEMP GP, Beta Operating, and Services, and the mortgaged property owned by Beta Operating were automatically released.

Senior Notes

Effective June 1, 2016, the guarantor subsidiaries are 100% owned by the Company; the Company has no material assets or operations independent of the guarantor subsidiaries; and there are no significant restrictions upon the ability of the guarantor subsidiaries to distribute funds to the Company. Additionally, our Senior Notes are jointly and severally, fully and unconditional guaranteed (subject to customary release provisions) by the guarantor subsidiaries.

Borrowing Base

Credit facilities tied to borrowing base are common throughout the oil and gas industry. Our revolving credit facility borrowing base is subject to redetermination, on at least a semi-annual basis, primarily based on estimated proved reserves. The borrowing base for our credit facility was the following at the date indicated (in thousands):

 

 

June 30,

 

 

2016

 

$2.0 billion revolving credit facility, variable-rate, due June 2019

$

1,000,000

 

 

Weighted-Average Interest Rates

The following table presents the weighted-average interest rates paid on our consolidated variable-rate debt obligations for the periods presented:

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

Credit Facility

June 30,

 

 

June 30,

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Revolving credit facility (1)

 

2.49

%

 

 

1.70

%

 

 

2.38

%

 

 

1.80

%

 

(1)

As noted in the 2015 10-K, the Applicable Margin (as defined in our revolving credit facility), or credit spread, varies based on the total commitment usage (which is the ratio of outstanding borrowings and letters of credit to the borrowing base then in effect). The Applicable Margin for the three months and six months ended for June 30, 2016 was 2.00% and 1.90%, respectively.  The Applicable Margin for the three months and six months ended June 30, 2015, was 1.50% and 1.57%, respectively.

 

Unamortized Deferred Financing Costs

Unamortized deferred financing costs associated with our consolidated debt obligations were as follows at the dates indicated:

 

 

June 30,

 

 

December 31,

 

 

2016

 

 

2015

 

 

(In thousands)

 

Revolving credit facility

$

4,292

 

 

$

4,976

 

Senior Notes

 

10,098

 

 

 

10,936

 

Total unamortized deferred financing costs

 

14,390

 

 

 

15,912

 

 

 

21


MEMORIAL RESOURCE DEVELOPMENT CORP.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

Note 9. Stockholders’ Equity and Noncontrolling Interests

Common Stock

The Company's authorized capital stock includes 600,000,000 shares of common stock, $0.01 par value per share. The following is a summary of the changes in our common shares issued for the six months ended June 30, 2016:

 

Balance December 31, 2015

 

205,293,743

 

Restricted common shares issued (Note 11)

 

1,117,606

 

Restricted common shares repurchased (1)

 

(363,159

)

Restricted common shares forfeited

 

(9,877

)

Balance June 30, 2016

 

206,038,313

 

 

 

(1)

Restricted common shares are generally net-settled by shareholders to cover the required withholding tax upon vesting.  Participants surrendered shares with value equivalent to the employee’s minimum statutory obligation for the applicable income and other employment taxes. Total payments remitted for the employees’ tax obligations to the appropriate taxing authorities were approximately $5.7 million. These net-settlements had the effect of shares repurchased by the Company as they reduced the number of shares that would have otherwise been outstanding as a result of the vesting and did not represent an expense to the Company.

 

See Note 11 for additional information regarding restricted common shares. Restricted shares of common stock are considered issued and outstanding on the grant date of the restricted stock award.

Share Repurchase Program

The Company repurchased 2,764,887 shares of common stock under the December 2014 repurchase program for an aggregate price of $47.8 million through March 16, 2015, which exhausted the December 2014 repurchase program. We have retired all of the shares of common stock repurchased and the shares of common stock are no longer issued or outstanding.

In April 2015, the board of directors (“Board”) of the Company authorized the repurchase of up to $50.0 million of the Company’s outstanding common stock from time to time on the open market, through block trades or otherwise. The Company was not obligated to repurchase any dollar amount or specific number of shares of its common stock under the program, which could have been suspended or discontinued at any time. The Company did not repurchase any shares of common stock under the April 2015 repurchase program. The April 2015 repurchase program expired in April 2016.

Noncontrolling Interests

Noncontrolling interests is the portion of equity ownership in the Company’s consolidated subsidiaries not attributable to the Company and primarily consisted of the equity interests held by: (i) the limited partners of MEMP prior to June 1, 2016 (see Note 1) and (ii) a third party investor in the San Pedro Bay Pipeline Company prior to November 3, 2015.  

Distributions paid to the limited partners of MEMP primarily represent the quarterly cash distributions paid to MEMP’s unitholders. Contributions received from limited partners of MEMP primarily represent net cash proceeds received from common unit offerings. These distributions and contributions are a component of net cash provided by discontinued operations from financing activities as presented on our cash flow statement.

 

22


MEMORIAL RESOURCE DEVELOPMENT CORP.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

Note 10. Earnings per Share

The following sets forth the calculation of earnings (loss) per share, or EPS, for the periods indicated (in thousands, except per share amounts):

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

 

June 30,

 

 

June 30,

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Numerator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) from continuing operations available to common stockholders

$

(195,833

)

 

$

(26,614

)

 

$

(190,116

)

 

$

22,121

 

Net income (loss) from discontinued operations available to common stockholders

 

128

 

 

 

88

 

 

 

168

 

 

 

227

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding

 

203,948

 

 

 

189,628

 

 

 

203,807

 

 

 

190,163

 

Incremental treasury stock method shares (1)

 

310

 

 

 

364

 

 

 

39

 

 

 

329

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic EPS from continuing operations

$

(0.96

)

 

$

(0.14

)

 

$

(0.93

)

 

$

0.12

 

Diluted EPS from continuing operations (1)

$

(0.96

)

 

$

(0.14

)

 

$

(0.93

)

 

$

0.12

 

Basic EPS from discontinued operations

$

 

 

$

 

 

$

 

 

$

 

Diluted EPS from discontinued operations (1)

$

 

 

$

 

 

$

 

 

$

 

 

 

(1)

The Company determines the more dilutive of either the two-class method or the treasury stock method for diluted EPS. The two-class method was more dilutive for each period presented. The incremental treasury stock method shares were excluded from the computation of diluted EPS because the inclusion of such shares would have been anti-dilutive.

 

 

 

Note 11. Long-Term Incentive Plans

The following table summarizes information regarding restricted common share awards granted under the Memorial Resource Development Corp. 2014 Long-Term Incentive Plan (“LTIP”) for the periods presented:

 

 

Number of Shares

 

 

Weighted-Average Grant Date Fair Value per Share (1)

 

Restricted common shares outstanding at December 31, 2015

 

1,668,845

 

 

$

18.89

 

Granted (2)

 

1,117,606

 

 

$

13.13

 

Forfeited

 

(9,877

)

 

$

18.84

 

Vested

 

(1,145,885

)

 

$

18.87

 

Restricted common shares outstanding at June 30, 2016 (3)

 

1,630,689

 

 

$

14.96

 

 

 

(1)

Determined by dividing the aggregate grant date fair value of awards issued.

 

 

(2)

The aggregate grant date fair value of restricted common share awards issued in 2016 was $14.7 million based on a grant date market price ranging from $13.08 to $15.58 per share.

 

 

(3)

Effective immediately prior to the effective time of the Merger, each outstanding share of our unvested restricted common stock will fully vest and any applicable restrictions will lapse and, at the effective time of the Merger, each such share will be treated as a share of our common stock, including with respect to the right to receive 0.375 of a fully vested share of Range Common Stock.

 

The following table summarizes the amount of recognized compensation expense associated with these awards that are reflected in the accompanying statements of operations for the periods presented (in thousands):

 

For the Three Months Ended

 

 

For the Six Months Ended

 

June 30,

 

 

June 30,

 

2016

 

 

2015

 

 

2016

 

 

2015

 

$

10,521

 

 

$

1,957

 

 

$

13,673

 

 

$

3,443

 

 

The unrecognized compensation cost associated with restricted common share awards was $23.2 million at June 30, 2016. We expect to recognize the unrecognized compensation cost for these awards over a weighted-average period of 2.44 years.

23


MEMORIAL RESOURCE DEVELOPMENT CORP.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

LTIP Modification. On March 9, 2016, certain employees were impacted by an involuntary termination which, upon the Board’s approval, accelerated the vesting schedule of unvested awards under the LTIP that otherwise would have been forfeited upon a voluntary termination. The acceleration of the LTIP vesting schedule represents an improbable-to-probable modification. The grant-date fair value compensation cost of approximately $0.5 million was reversed and the modified-date grant fair value compensation cost of $1.1 million was recognized.

On June 1, 2016, with the completion of the sale of the Disposition Entities and their subsidiaries to MEMP as discussed in Note 1, we accelerated the vesting schedule of unvested awards under the LTIP for the employees that remained with the Disposition Entities and their subsidiaries. The grant-date fair value compensation cost of approximately $2.5 million was reversed and the modified-date grant fair value compensation cost of $9.8 million was recognized.

 

 

Note 12. Incentive Units

MRD Holdco

MRD Holdco’s governing documents authorize the issuance of 1,000 incentive units, of which 930 incentive units were granted in exchange for cancelled predecessor awards (the “Exchanged Incentive Units”). Subsequent to our initial public offering, MRD Holdco granted the remaining 70 incentive units to certain key employees (the “Subsequent Incentive Units”).

We recognized compensation expense of $74.3 million and $52.6 million for the three and six months ended June 30, 2016, respectively, offset by a deemed capital contribution to MRD Holdco. The unrecognized compensation expense of approximately $6.2 million as of June 30, 2016 will be recognized over the remaining expected service period of 0.25 years.

The fair value of the Exchanged Incentive Units and Subsequent Incentive Units will be remeasured on a quarterly basis until all payments have been made. The settlement obligation rests with MRD Holdco. Accordingly, no payments will ever be made by us related to these incentive units; however, adjustments to non-cash compensation expense will be allocated to us in future periods offset by deemed capital contributions or distributions. As such, these awards are not dilutive to our stockholders.

The fair value of the incentive units was estimated using a Monte Carlo simulation valuation model with the following assumptions:

 

 

Exchanged Incentive Units

 

 

Subsequent Incentive Units

 

Valuation date

6/30/2016

 

 

6/30/2016

 

Dividend yield

 

0

%

 

 

0

%

Expected volatility

 

55.00

%

 

 

55.00

%

Risk-free rate

 

0.26

%

 

 

0.26

%

Expected life (years)

 

0.25

 

 

 

0.25

 

 

 

Note 13. Related Party Transactions

Amounts due to MRD Holdco and certain affiliates of NGP at June 30, 2016 and December 31, 2015 are presented as “Accounts payable affiliates” in the accompanying balance sheets.

NGP Affiliated Companies

During the three and six months ended June 30, 2016, we paid approximately $0.5 million and $3.8 million, respectively, to Cretic Energy Services, LLC, a NGP affiliated company, for services related to our drilling and completion activities.

During the three and six months ended June 30, 2016, we paid approximately $1.1 million and $3.5 million, respectively, to Multi-Shot, LLC, a NGP affiliated company, for services related to our drilling and completion activities, of which less than $0.1 million was attributable to discontinued operations.

During the three months ended June 30, 2016, we also paid a NGP affiliate company approximately $1.1 million for mineral interests located in North Louisiana.

Related Party Agreements

We and certain of our affiliates have entered into various documents and agreements. These agreements have been negotiated among affiliated parties and, consequently, are not the result of arm’s-length negotiations.

Registration Rights Agreement and Voting Agreement

A discussion of these agreements is included in our 2015 Form 10-K.

24


MEMORIAL RESOURCE DEVELOPMENT CORP.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

Services Agreement

A discussion of this agreement is included in our 2015 Form 10-K. The services agreement was terminated effective March 1, 2015. During the six months ended June 30, 2015, we recognized approximately $2.0 million of general and administrative expenses under this agreement.  

Midstream Agreements

We have various midstream service agreements with affiliates of PennTex Midstream Partners, LP (“PennTex”), an affiliate of NGP, for the gathering, processing and transportation of natural gas and NGLs. Additionally, we entered into an area of mutual interest and exclusivity agreement (“AMI”) with PennTex pursuant to which PennTex has the exclusive right to provide midstream services to support our current and future production in North Louisiana on our operated acreage within such area (other than production subject to existing third-party commitments). A discussion of these agreements is included in our 2015 Form 10-K.

Pursuant to the gas processing agreement, any deficiency payments made by the Company under this agreement will be treated as prepaid processing fees by PennTex (except for the June 2015 deficiency payment) because we may utilize these deficiency payments as credit for fees owed if we have delivered the total minimum volume commitment under the processing agreement within the initial term of the agreement. We must pay a quarterly deficiency payment based on the firm-commitment fixed fee if the cumulative minimum volume commitment as of the end of such quarter exceeds the sum of (i) the cumulative volumes processed (or credited with respect to plant interruptions) under the processing agreement as of the end of such quarter plus (ii) volumes corresponding to deficiency payments incurred prior to such quarter. During the three and six months ended June 30, 2016, we incurred $3.2 million and $6.5 million, respectively, of deficiency payments. As of June 30, 2016, we had $6.5 million of prepaid processing fees on our balance sheet in the “Other long-term assets” line.

All net costs associated with these agreements are reflected in the statement of operations in the “Gathering, processing, and transportation – affiliate” line.

Classic Pipeline Gas Gathering Agreement & Water Disposal Agreement

A discussion of these agreements is included in our 2015 Form 10-K. The amended gas gathering agreement was terminated in November 2015 in connection with a third party’s acquisition of Classic Pipeline and Gathering, LLC’s (“Classic Pipeline”) Joaquin gathering system. Additionally, Classic Pipeline assigned its salt water disposal system to MEMP in November 2015. For the three and six months ended June 30, 2015, MEMP incurred gathering and salt water disposal fees of approximately $1.1 million and $2.0 million, respectively, under these agreements. These fees are a component of net income (loss) from discontinued operations as presented on our statement of operations.

 

 

Note 14. Commitments and Contingencies

Litigation & Environmental

As part of our normal business activities, we may be named as defendants in litigation and legal proceedings, including those arising from regulatory and environmental matters. Although we are insured against various risks to the extent we believe it is prudent, there is no assurance that the nature and amount of such insurance will be adequate, in every case, to indemnify us against liabilities arising from future legal proceedings. We are not aware of any litigation, pending or threatened, that we believe is reasonably likely to have a significant adverse effect on our financial position, results of operations or cash flows.

25


MEMORIAL RESOURCE DEVELOPMENT CORP.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

Subsequent event. In July 2016, alleged stockholders (“Plaintiffs”) of the Company, filed two class action lawsuits against us and the members of our board of directors relating to the Merger. These lawsuits are styled (i) Roger Mariani v. Memorial Resource Development Corp., et al., Case No. 4:16-cv-2042, in the United States District Court for the Southern District of Texas, Houston Division; and (ii) Joel Morris v. Memorial Resource Development Corp., et al., Case No. 4:16-cv-02183, in the United States District Court for the Southern District of Texas, Houston Division. The Morris action also names Range and Merger Sub as additional defendants. Plaintiffs allege that the joint proxy statement/prospectus filed in connection with the Merger omits allegedly material information concerning, in general and among other things, (i) the valuation analyses prepared by Barclays Capital Inc. (“Barclays”) and Morgan Stanley & Co. LLC (“Morgan Stanley”) in connection with their fairness opinions regarding the Merger, (ii) the financial projections utilized by Barclays and Morgan Stanley and (iii) the background of the Merger. Based on these allegations, Plaintiffs allege that (i) the defendants have violated Section 14(a) of the Exchange Act and Rule 14a-9 promulgated thereunder and (ii) members of our board of directors have violated Section 20(a) of the Exchange Act. Plaintiffs also allege, in general and among other things, that the terms of the Merger are (i) unfair to our stockholders and (ii) the result of an inadequate process. Based on these allegations, Plaintiffs seek to enjoin us from proceeding with or consummating the Merger. To the extent that the Merger is consummated before injunctive relief is granted, Plaintiffs seek to have the Merger rescinded. Plaintiffs also seek attorneys’ fees. Plaintiffs have not yet served the defendants, and our date to answer, move to dismiss, or otherwise respond to the lawsuit has not yet been set. We cannot predict the outcome of the lawsuits or any others that might be filed, nor can we predict the amount of time and expense that will be required to resolve the lawsuits. We intend to vigorously defend the lawsuits.

There were no environmental reserves recorded on our balance sheet at June 30, 2016 and December 31, 2015 associated with continuing operations.

Third Party Midstream Service Agreements (Gathering & Processing)

The Company has an existing amended and restated midstream service agreement with ETC Field Services LLC (formerly known as Regency Field Services LLC) (“ETC”) for the gathering and processing of natural gas in North Louisiana as discussed in our 2015 Form 10-K. ETC is entitled to receive a payback demand fee from us and other third parties equal to 110% of certain infrastructure improvement costs. The payback demand fee is based upon actual volumes gathered, but not less than a specified monthly demand quantity. Until payout is achieved, there is also a monthly demand quantity associated with gathering and processing fees.

We have the right to request that gas gathered by ETC be delivered to alternative delivery points for processing (e.g., PennTex). Under these circumstances, ETC assesses us a $0.25 per MMBtu gathering only fee to take gas off its system.

Firm Gas Transportation Service Agreement

The Company entered into a long-term firm transportation agreement with Regency Intrastate Gas LP (“RIGS”) to assure the delivery of its natural gas to market.  This agreement’s primary term terminates on December 31, 2025, subject to one-year extensions at either party’s election. This commitment requires a minimum monthly reservation charge that escalates annually by two percent regardless of whether the contracted capacity is used or not. An overrun charge that also escalates annually by two percent applies to gas received in excess of the contracted capacity. In addition to the demand and overrun fees, RIGS retains 1.25% of gas received for fuel. The following table summarizes the reserved capacity and applicable fees associated with this agreement:

 

Period

Reserved Capacity (MMBtu/d)

 

 

Reservation Demand Charge ($/MMBtu)

 

 

Overrun Charge ($/MMBtu)

 

January 1, 2016 to December 31, 2022

 

300,000

 

 

 

0.075

 

 

 

0.150

 

January 1, 2023 to December 31, 2025

 

200,000

 

 

 

0.075

 

 

 

0.150

 

 

In the future, additional receipt points may be developed. The following pricing grid, subject to annual escalation, would apply to gas received at any of these future receipt points.

 

 

Reservation Demand Charge ($/MMBtu)

 

 

Commodity Charge ($/MMBtu)

 

 

Overrun Charge ($/MMBtu)

 

Total gas receipts contracted reserved capacity

 

0.075

 

 

 

0.075

 

 

n/a

 

Total gas receipts > contracted reserved capacity

n/a

 

 

n/a

 

 

 

0.150

 

 

26


MEMORIAL RESOURCE DEVELOPMENT CORP.

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

Sales Delivery Commitment

Recently, the Company and a third party entered into a contract whereby the Company agreed to sell and deliver NGLs produced at gas processing plants owned and operated by PennTex. The NGLs are delivered to a pipeline owned by an affiliate of the third party. The initial term of the contract terminates on December 31, 2022, subject to one-year extensions at either party’s election. The price we receive is tied to published indices, net of transportation and fractionation deductions. Commencing April 1, 2016, through the end of the initial term of the agreement, the minimum sales volume commitment is 6,000 BPD. If we fail to deliver the minimum sales volume commitment, we will be required to pay a deficiency payment equal to transportation and fractionation deductions on undelivered volumes. Currently, transportation and fractionation deductions are approximately $4.39 per barrel.

Related Party Agreements

See Note 13 for additional information.

 

 

Note 15. Income Taxes

The Company is a corporation subject to federal and state income taxes. The compensation expense associated with the incentive units of MRD Holdco (discussed in Note 12) creates a nondeductible permanent difference for income tax purposes. 

The Company’s income tax benefit from continuing operations for the three and six months ended June 30, 2016 was $25.3 million and $22.4 million, respectively, compared to $24.6 million of income tax benefit and $22.9 million of income tax expense for the three and six months ended June 30, 2015, respectively. The Company’s effective tax rate from continuing operations for the three and six months ended June 30, 2016 was 11.5% and 10.5%, respectively, compared to 48.1% and 49.0% for the three and six months ended June 30, 2015, respectively. The change in the effective tax rate from 2015 to 2016 was primarily due to a change in non-deductible incentive unit compensation as discussed in Note 12. The effective tax rate for the three and six months ended June 30, 2016 and 2015 differed from the statutory federal income tax rate primarily due to non-deductible incentive unit compensation expense, state income tax, net of federal benefit, and long-term incentive plan compensation expense.

We reported no liability for unrecognized tax benefits as of June 30, 2016 and expect no significant change to the unrecognized tax benefits in the next twelve months.

Consistent with establishing the deferred tax liability through stockholders’ equity in our initial public offering, we reversed a deferred tax liability of approximately $28.0 million through stockholders’ equity in 2015 attributable to the deferred tax effects of the Property Swap in 2015.

 

 

 

27


 

ITEM 2.

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS. 

Management’s Discussion and Analysis of Financial Condition and Results of Operations should be read in conjunction with the unaudited condensed financial statements and accompanying notes in “Item 1. Financial Statements” contained herein and our 2015 Form 10-K filed with the SEC on February 24, 2016. The following discussion contains forward-looking statements that reflect our future plans, estimates, beliefs and expected performance. The forward-looking statements are dependent upon events, risks and uncertainties that may be outside our control. Our actual results could differ materially from those discussed in these forward-looking statements. See “Cautionary Note Regarding Forward-Looking Statements” in the front of this report.

Overview

We are an independent natural gas and oil company focused on the acquisition, exploration and development of natural gas and oil properties with a majority of our activity in the Terryville Complex of North Louisiana, where we are targeting over-pressured, liquids-rich natural gas opportunities in multiple zones in the Cotton Valley formation. We are focused on creating shareholder value primarily through the development of our sizeable horizontal inventory.

As discussed under Note 2 of the Notes to Unaudited Condensed Consolidated Financial Statements included under “Item 1. Financial Statements,” the FASB issued an accounting standards update in February 2015 to improve consolidation guidance for certain types of legal entities. The guidance, among other things, modifies the evaluation of whether limited partnerships and similar legal entities are variable interest entities (“VIEs”) or voting interest entities and eliminates the presumption that a general partner should consolidate a limited partnership. We adopted this guidance on January 1, 2016 and determined that MEMP was a VIE for which we are the primary beneficiary. On June 1, 2016, we completed the sale of MEMP GP, Beta Operating Company, LLC and MEMP Services LLC (collectively, the “Disposition Entities”), to MEMP for $0.75 million in cash. This sale was a reconsideration event under the amended consolidation guidance which resulted in the deconsolidation of the Partnership.

Prior to the sale of the Disposition Entities and its subsidiaries we had two reportable segments, one of which was MEMP and its subsidiaries. Effective June 1, 2016, we now have one reportable business segment, which is engaged in the acquisition, exploration and development of oil and natural gas properties. Accordingly, we have retrospectively revised our segment disclosures for all periods presented.

Recent Developments

Proposed Merger with Range Resource Corporation

On May 15, 2016, the Company entered into an Agreement and Plan of Merger (the “Merger Agreement”), with Range Resources Corporation, a Delaware corporation (“Range”) and a direct wholly-owned subsidiary of Range (“Merger Sub”). The Merger Agreement provides that, upon the terms and subject to the conditions set forth, the Merger Sub will be merged with and into the Company, with the Company continuing as the surviving entity and a wholly owned subsidiary of Range (the “Merger”). If the Merger is completed, each share of our common stock outstanding immediately before that time (including outstanding shares of our restricted common stock, all of which will become fully vested and unrestricted under the terms of the Merger Agreement) will automatically be converted into the right to receive 0.375 of a share of Range common stock, par value $0.01 per share. The Merger is subject to customary closing conditions, including the approval by both Memorial and Range stockholders. We expect the closing of the Merger will occur late in the third quarter of 2016. See Note 1 and Note 14 of the Notes to Unaudited Condensed Consolidated Financial Statements included under “Item 1. Financial Statements” of this quarterly report for additional information regarding the Merger.

Divestiture of MEMP GP and Related Entities

On June 1, 2016, we closed the previously announced divestiture of the Disposition Entities and their subsidiaries to MEMP for $0.75 million in cash. Our financial statements have been retrospectively revised to reflect the Disposition Entities and their subsidiaries as discontinued operations for all periods presented. See Note 1 of the Notes to Unaudited Condensed Consolidated Financial Statements included under “Item 1. Financial Statements” of this quarterly report for additional information.

Borrowing Base Reaffirmation

In April 2016, the lenders under our revolving credit facility reaffirmed the borrowing base under our revolving credit facility at $1.0 billion, to remain at such level until the next scheduled redetermination, the next interim redetermination or other adjustment to the borrowing base, whichever occurs first.

28


 

Sources of Revenues

Our revenues are derived from the sale of natural gas and oil production, as well as the sale of NGLs that are extracted from natural gas during processing. Production revenues are derived entirely from the continental United States. Natural gas, NGL and oil prices are inherently volatile and are influenced by many factors outside our control. In order to reduce the impact of fluctuations in natural gas and oil prices on revenues, or to protect the economics of property acquisitions, we intend to periodically enter into derivative contracts with respect to a significant portion of estimated natural gas and oil production through various transactions that fix the future prices received. At the end of each period the fair value of these commodity derivative instruments are estimated and, because hedge accounting is not elected, the changes in the fair value of unsettled commodity derivative instruments are recognized in earnings at the end of each accounting period.

Principal Components of Cost Structure

 

·

Lease operating expenses. These are the day to day costs incurred to maintain production of our natural gas, NGLs and oil. Such costs include utilities, direct labor, water injection and disposal, materials and supplies, compression, repairs and workover expenses. Cost levels for these expenses can vary based on supply and demand for oilfield services.

 

·

Gathering, processing and transportation. These are costs incurred to deliver production of our natural gas, NGLs and oil to the market. Cost levels of these expenses can vary based on the volume of natural gas, NGLs and oil production as well as the cost of commodity processing.

 

·

Taxes other than income. These consist of severance, ad valorem taxes, and franchise taxes. Production taxes are paid on produced natural gas, NGLs and oil based on a percentage of market prices and at fixed per unit rates established by state or local taxing authorities. The Company takes full advantage of all credits and exemptions in the various taxing jurisdictions where we operate. Ad valorem taxes are generally tied to the valuation of the oil and natural properties. Franchise taxes are privilege taxes levied by states that are imposed on companies, including limited liability companies and partnerships, which gives the businesses the right to be chartered or operate within that state.

 

·

Exploration expense. These are geological and geophysical costs and include seismic costs, costs of unsuccessful exploratory dry holes, delay rentals and unsuccessful leasing efforts.

 

·

Impairment of proved properties. Proved properties are impaired whenever the carrying value of the properties exceed their estimated undiscounted future cash flows.

 

·

Depreciation, depletion and amortization. Depreciation, depletion and amortization, or DD&A, includes the systematic expensing of the capitalized costs incurred to acquire, exploit and develop natural gas and oil properties. As a “successful efforts” company, all costs associated with acquisition and development efforts and all successful exploration efforts are capitalized, and these costs are depleted using the units of production method.

 

·

Incentive unit compensation expense. For more information regarding compensation expense recognized associated with incentive units, see Note 12 of the Notes to Unaudited Condensed Consolidated Financial Statements included under “Item 1. Financial Statements” of this quarterly report.

 

·

General and administrative expense. These costs include overhead, including payroll and benefits for employees, costs of maintaining headquarters, costs of managing production and development operations, compensation expense associated with certain long-term incentive-based plans, audit and other professional fees, and legal compliance expenses.

 

·

Interest expense. The Company finances a portion of its working capital requirements and acquisitions with borrowings under its revolving credit facility and senior note issuances. As a result, we incur substantial interest expense that is affected by both fluctuations in interest rates and financing decisions. We expect to continue to incur significant interest expense in future periods.

 

·

Income tax expense. We are a corporation subject to federal and state income taxes.

Critical Accounting Policies and Estimates

Significant estimates include, but are not limited to, oil and natural gas reserves; depreciation, depletion, and amortization of proved oil and natural gas properties; future cash flows from oil and natural gas properties; impairment of long-lived assets; realization of long-term prepaid processing fees; fair value of derivatives; fair value of equity compensation; fair value of incentive unit compensation; fair values of assets acquired and liabilities assumed in business combinations and asset retirement obligations. These estimates, in our opinion, are subjective in nature, require the exercise of professional judgment and involve complex analysis.

When used in the preparation of our consolidated financial statements, such estimates are based on our current knowledge and understanding of the underlying facts and circumstances and may be revised as a result of actions we take in the future. Changes in these estimates will occur as a result of the passage of time and the occurrence of future events. Subsequent changes in these estimates may have a significant impact on our consolidated financial position, results of operations and cash flows.

29


 

A discussion of our critical accounting policies and estimates is included in our 2015 Form 10-K. There have been no significant changes to our critical accounting policies and estimates except for the realization of long-term prepaid processing fees. Pursuant to a gas processing agreement with a related party, any deficiency payments made by the Company under this agreement will be treated as prepaid processing fees by our related party because we may utilize these deficiency payments as credit for fees owed if we have delivered the total minimum volume commitment under the processing agreement within the initial term of the agreement. We must pay a quarterly deficiency payment based on the firm-commitment fixed fee if the cumulative minimum volume commitment as of the end of such quarter exceeds the sum of (i) the cumulative volumes processed (or credited with respect to plant interruptions) under the processing agreement as of the end of such quarter plus (ii) volumes corresponding to deficiency payments incurred prior to such quarter. During the three and six months ended June 30, 2016, we incurred $3.2 million and $6.5 million, respectively, of deficiency payments. As of June 30, 2016, we had $6.5 million of prepaid processing fees on our balance sheet in the “Other long-term assets” line. We expect to make periodic deficiency payments from time-to-time. On a quarterly basis we will make an assessment on whether the long-term asset is recoverable. See Note 13 of the Notes to Unaudited Condensed Consolidated Financial Statements included under “Item 1. Financial Statements” of this quarterly report for additional information.

 

 

Results of Operations

Our results of operations for the three and six months ended June 30, 2016 and 2015 presented below have been derived from our consolidated financial statements.

 

 

For the Three Months Ended June 30,

 

 

For the Six Months Ended June 30,

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

 

(in thousands)

 

Oil & natural gas sales

$

98,986

 

 

$

78,605

 

 

$

180,064

 

 

$

165,628

 

Lease operating

 

8,189

 

 

 

3,854

 

 

 

14,903

 

 

 

9,076

 

Gathering, processing, and transportation (including affiliate)

 

36,809

 

 

 

18,102

 

 

 

72,937

 

 

 

32,865

 

Taxes other than income

 

2,991

 

 

 

3,140

 

 

 

5,855

 

 

 

5,915

 

Depreciation, depletion, and amortization

 

65,558

 

 

 

35,827

 

 

 

125,357

 

 

 

76,359

 

Incentive unit compensation expense (benefit)

 

74,329

 

 

 

16,116

 

 

 

52,569

 

 

 

26,340

 

General and administrative

 

24,021

 

 

 

10,323

 

 

 

35,154

 

 

 

23,299

 

(Gain) loss on commodity derivative and other financial instruments

 

90,617

 

 

 

30,463

 

 

 

54,175

 

 

 

(77,727

)

Interest expense, net

 

(12,767

)

 

 

(9,613

)

 

 

(24,124

)

 

 

(19,369

)

Income tax benefit (expense) from continuing operations

 

25,342

 

 

 

24,644

 

 

 

22,405

 

 

 

(22,914

)

Net income (loss) from continuing operations

 

(195,833

)

 

 

(26,614

)

 

 

(190,116

)

 

 

23,895

 

Net income (loss) from discontinued operations

 

(122,425

)

 

 

(113,859

)

 

 

(160,522

)

 

 

(276,517

)

Net income (loss) attributable to Memorial Resource Development Corp.

 

(195,961

)

 

 

(26,702

)

 

 

(190,284

)

 

 

22,044

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas and oil revenue:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil sales

$

14,855

 

 

$

16,752

 

 

$

25,750

 

 

$

30,145

 

NGL sales

 

22,729

 

 

 

14,042

 

 

 

38,123

 

 

 

25,496

 

Natural gas sales

 

61,402

 

 

 

47,811

 

 

 

116,191

 

 

 

109,987

 

Total natural gas and oil revenue

$

98,986

 

 

$

78,605

 

 

$

180,064

 

 

$

165,628

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production Volumes:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (MBbls)

 

353

 

 

 

315

 

 

 

715

 

 

 

598

 

NGLs (MBbls)

 

1,250

 

 

 

669

 

 

 

2,612

 

 

 

1,172

 

Natural gas (MMcf)

 

31,377

 

 

 

18,469

 

 

 

59,227

 

 

 

38,664

 

Total (MMcfe)

 

40,995

 

 

 

24,373

 

 

 

79,189

 

 

 

49,284

 

Average net production (MMcfe/d)

 

450.5

 

 

 

267.8

 

 

 

435.1

 

 

 

272.3

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average sales price:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil (per Bbl)

$

42.08

 

 

$

53.18

 

 

$

36.01

 

 

$

50.41

 

NGL (per Bbl)

 

18.18

 

 

 

20.99

 

 

 

14.60

 

 

 

21.75

 

Natural gas (per Mcf)

 

1.96

 

 

 

2.59

 

 

 

1.96

 

 

 

2.84

 

Total (Mcfe)

$

2.41

 

 

$

3.23

 

 

$

2.27

 

 

$

3.36

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Average unit costs per Mcfe:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Lease operating expense

$

0.20

 

 

$

0.16

 

 

$

0.19

 

 

$

0.18

 

Gathering, processing, and transportation  (including affiliate)

 

0.90

 

 

 

0.74

 

 

 

0.92

 

 

 

0.67

 

Taxes other than income

 

0.07

 

 

 

0.13

 

 

 

0.07

 

 

 

0.12

 

General and administrative expenses

 

0.59

 

 

 

0.42

 

 

 

0.44

 

 

 

0.47

 

Depletion, depreciation, and amortization

 

1.60

 

 

 

1.47

 

 

 

1.58

 

 

 

1.55

 

 

30


 

Three Months Ended June 30, 2016 Compared to the Three Months Ended June 30, 2015

We recorded a net loss from continuing operations of $195.8 million during the three months ended June 30, 2016 compared to a net loss from continuing operations of $26.6 million during the three months ended June 30, 2015.

 

·

Oil, natural gas and NGL revenues for 2016 totaled $99.0 million, an increase of $20.4 million compared with 2015. Production increased 16.6 Bcfe (approximately 68%) primarily due to drilling activities in North Louisiana. The average realized sales price decreased by a $0.82 per Mcfe (approximately 25%) due to lower commodity prices. The volume and pricing variance contributed to an approximate $53.7 million increase which was partially offset by a $33.3 million decrease in revenues.

 

·

Lease operating expenses were $8.2 million and $3.9 million for 2016 and 2015, respectively. On a per Mcfe basis, lease operating expenses increased to $0.20 for 2016 from $0.16 for 2015 primarily due to an increase in workover expenses and saltwater disposal costs associated with the completion activity during the first quarter.

 

·

Gathering, processing and transportation expenses, including affiliates, were $36.8 million and $18.1 million for 2016 and 2015, respectively. The increase of $18.7 million is primarily due to an increase in natural gas and NGL volumes and an increase in the rate due to efficient cryogenic processing associated with new gas processing plants. On a per Mcfe basis, gathering, processing and transportation expenses, including affiliates, were $0.90 for 2016 compared to $0.74 for 2015.

 

·

DD&A expense for 2016 was $65.6 million compared to $35.8 million for 2015, an increase of $29.8 million. The increase is due to an increase in production volumes and an increase in the rate. Increased production volumes caused DD&A expense to increase by approximately $24.6 million and the change in the DD&A rate between periods caused DD&A expense to increase by approximately $5.2 million.

 

·

Incentive unit compensation expense for 2016 was $74.3 million related to MRD Holdco incentive units as discussed in Note 12 of the Notes to Unaudited Condensed Consolidated Financial Statements included under Item 1 of this quarterly report. Incentive unit compensation expense of approximately $16.1 million was recorded in 2015 related to MRD Holdco incentive units. The increase is primarily related to the increase in our stock price and a change to the estimated initial requisite service period.

 

·

General and administrative expenses for 2016 were $24.0 million compared to $10.3 million for 2015. General and administrative expenses for 2016 included $6.2 million of transaction-related costs compared to $0.1 million of transaction-related costs in 2015. The increase in transaction related costs was primarily due to costs associated with the Disposition Entities and their subsidiaries and the planned Merger with Range. Expense associated with our long-term incentive plan (“LTIP”) awards increased $8.5 million between periods. The increase in LTIP awards is primarily due to the accelerated vesting and expense recognition of MRD awards by certain MEMP employees as a result of the transaction involving the Disposition Entities. The overall increase in general and administrative expense was partially offset by lower salaries and benefits expense.

 

·

Net losses on commodity derivative instruments of $90.6 million were recognized during 2016, consisting of $61.8 million of cash settlement receipts and offset by a $152.4 million decrease in the fair value of open hedge positions. Net losses on commodity derivative instruments of $30.5 million were recognized during 2015, consisting of $37.5 million of cash settlement receipts and offset by a $68.0 million decrease in the fair value of open hedge positions.

Given the volatility of commodity prices, it is not possible to predict future reported mark-to-market net gains or losses and the actual net gains or losses that will ultimately be realized upon settlement of the hedge positions in future years. If commodity prices at settlement are lower than the prices of the hedge positions, the hedges are expected to mitigate the otherwise negative effect on earnings of lower oil, natural gas and NGL prices. However, if commodity prices at settlement are higher than the prices of the hedge positions, the hedges are expected to dampen the otherwise positive effect on earnings of higher oil, natural gas and NGL prices and will, in this context, be viewed as having resulted in an opportunity cost.

 

·

Net interest expense during 2016 was $12.8 million, including amortization of deferred financing fees of approximately $0.8 million. Net interest expense during 2015 was $9.6 million, including amortization of deferred financing fees of approximately $0.7 million.

Average outstanding borrowings under our revolving credit facility were $535.2 million during 2016. Average outstanding borrowings under our revolving credit facility were $140.5 million during 2015. For both 2016 and 2015, we had an average of $600.0 million aggregate principal amount of the Senior Notes issued and outstanding.

31


 

 

·

Income tax benefit from continuing operations for 2016 was $25.3 million compared to $24.6 million for 2015, resulting in an effective tax rate of 11.5% and 48.1%, respectively. The change in the income tax benefit was primarily attributable to the increase in pre-tax loss for 2016, offset by the change in non-deductible incentive unit compensation expense discussed above.  

 

·

We recorded a net loss from discontinued operations of $122.4 million during 2016 compared to a net loss from discontinued operations of $113.9 million during 2015 primarily due to commodity derivative losses, lower oil and natural gas sales and higher interest expense.  Oil and natural gas sales for 2016 totaled $43.8 million, a decrease of $53.4 million compared with 2015. DD&A for 2016 totaled $30.0 million compared with $46.3 million for 2015. Net losses on commodity derivative instruments of $104.4 million during 2016 compared to $61.4 million during 2015. Other operating income was $6.9 million during 2016 compared to $27.8 million of other operating expense during 2015.

Six Months Ended June 30, 2016 Compared to the Six Months Ended June 30, 2015

We recorded a net loss from continuing operations of $190.1 million during the six months ended June 30, 2016 compared to a net income from continuing operations of $23.9 million during the six months ended June 30, 2015.

 

·

Oil, natural gas and NGL revenues for 2016 totaled $180.1 million, an increase of $14.4 million compared with 2015. Production increased 29.9 Bcfe (approximately 61%) primarily due to drilling activities in North Louisiana. The average realized sales price decreased $1.09 per Mcfe (approximately 32%) primarily due to lower commodity prices. The volume and pricing variance contributed to an approximate $100.5 million increase and $86.1 million decrease in revenues, respectively.

 

·

Lease operating expenses were $14.9 million and $9.1 million for 2016 and 2015, respectively. The $5.8 million increase is primarily due to the increase in production volumes. The lease operating expense rate per Mcfe was consistent between periods.

 

·

Gathering, processing and transportation expenses, including affiliates, were $72.9 million and $32.9 million for 2016 and 2015, respectively. The increase of $40.0 million is primarily due to an increase in natural gas and NGL volumes and an increase in the rate due to cryogenic processing associated with new gas processing agreements.

 

·

DD&A expense for 2016 was $125.4 million compared to $76.4 million for 2015, an increase of $49.0 million. The increase is due to an increase in production volumes and an increase in the rate. Increased production volumes caused DD&A expense to increase by approximately $46.4 million and the change in the DD&A rate between periods caused DD&A expense to increase by approximately $2.6 million.

 

·

Incentive unit compensation expense for 2016 was $52.6 million compared to $26.3 million for 2015 related to MRD Holdco incentive units as discussed in Note 12 of the Notes to Unaudited Condensed Consolidated Financial Statements included under Item 1 of this quarterly report. The increase is primarily related to the increase in our stock price and a change to the estimated initial requisite service period.

 

·

General and administrative expenses for 2016 were $35.2 million compared to $23.3 million for 2015. General and administrative expenses for 2016 included $6.2 million of transaction related costs compared to $1.4 million of transaction-related costs in 2015. The increase in transaction related costs was primarily due to costs associated with the Disposition Entities and their subsidiaries and the planned Merger with Range. LTIP awards for 2016 were $13.7 million compared to $3.4 million in 2015. The increase in LTIP awards was primarily due to accelerated vesting and expense recognition for employees that remained with the transaction involving the Disposition Entities and their subsidiaries.

 

·

Net losses on commodity derivative instruments of $54.2 million were recognized during 2016, consisting of $130.0 million of cash settlement receipts offset by a $182.4 million decrease in the fair value of open hedge positions. Net gains on commodity derivative instruments of $77.7 million were recognized during 2015, consisting of $70.3 million of cash settlement receipts and $7.4 million related to the increase in the fair value of open hedge positions.

 

·

Net interest expense during 2016 was $24.1 million, including amortization of deferred financing fees of approximately $1.6 million. Net interest expense during 2015 was $19.4 million, including amortization of deferred financing fees of approximately $1.3 million. The increase in net interest expense is primarily the result of higher level of indebtedness during 2016 compared to 2015.

Average outstanding borrowings under our revolving credit facility were $508.5 million during 2016. Average outstanding borrowings under the revolving credit facilities were $161.4 million during 2015. For 2016 and 2015, we had an average of $600.0 million aggregate principal amount of the Senior Notes issued and outstanding.

32


 

 

·

Income tax benefit from continuing operations for 2016 was $22.4 million compared to $22.9 million of income tax expense for 2015. The income tax benefit is primarily a result of the pre-tax loss for 2016 compared to the income tax expense as a result of the pre-tax income for 2015. The effective tax rate was 10.5% for 2016 compared to 49.0% for 2015. The effective tax rate differed from the statutory federal income tax rate primary due to the non-deductibility of incentive unit compensation, state income tax, net of federal benefit, and long-term incentive plan compensation expense.  

 

·

We recorded a net loss from discontinued operations of $160.5 million during 2016 compared to net loss from discontinued operations of $276.5 million during 2015 due to lower commodity prices and oil and natural gas sales. Oil and natural gas sales for 2016 totaled $104.4 million, a decrease of $84.7 million compared with 2015. Impairment expense of $8.3 million was recognized during 2016 compared to $251.3 million during 2015. Net interest expense totaled $51.7 million during 2016 compared to $56.7 million during 2015.

 

Adjusted EBITDA

Adjusted EBITDA is an important performance measure of the core profitability of our operations. This measure forms the basis of our internal financial reporting and is used by our management in evaluating performance. We believe that investors benefit from having access to the same financial measures that our management uses in evaluating results. Adjusted EBITDA should not be considered an alternative to, or more meaningful than, net income (loss) from continuing operations, our most directly comparable financial measure calculated and presented in accordance with GAAP. Our computation of Adjusted EBITDA may not be comparable to similarly titled measures of other companies. We believe that Adjusted EBITDA is a widely followed measure of operating performance and may also be used by investors to measure our ability to meet debt service requirements.

Adjusted EBITDA is defined as net income (loss) from continuing operations, plus interest expense; debt extinguishment cost; income tax expense; depreciation, depletion and amortization (“DD&A”); impairment of long-lived properties; accretion of asset retirement obligations (“AROs”); losses on commodity derivative contracts and cash settlements received; cash settlements on other financial instruments; losses on sale of properties; stock-based compensation; incentive-based compensation expenses; transaction related costs; exploration costs; equity loss; cash distributions from MEMP; and other non-routine items, less interest income; income tax benefit; gains on commodity derivative contracts and cash settlements paid on expired positions; equity income; gains on sale of assets and other non-routine items.

Calculation of Adjusted EBITDA

 

 

For the Three Months Ended

 

 

For the Six Months Ended

 

 

June 30,

 

 

June 30,

 

 

2016

 

 

2015

 

 

2016

 

 

2015

 

Net income (loss) from continuing operations

$

(195,833

)

 

$

(26,614

)

 

$

(190,116

)

 

$

23,895

 

Interest expense, net

 

12,767

 

 

 

9,613

 

 

 

24,124

 

 

 

19,369

 

Income tax expense (benefit) from continuing operations

 

(25,342

)

 

 

(24,644

)

 

 

(22,405

)

 

 

22,914

 

DD&A

 

65,558

 

 

 

35,827

 

 

 

125,357

 

 

 

76,359

 

Accretion of AROs

 

156

 

 

 

93

 

 

 

295

 

 

 

216

 

(Gain) loss on commodity derivative instruments

 

90,617

 

 

 

30,463

 

 

 

54,175

 

 

 

(77,727

)

Cash settlements received (paid) on expired commodity derivative and other financial instruments

 

69,911

 

 

 

37,539

 

 

 

148,853

 

 

 

70,288

 

Incentive-based compensation expense

 

84,850

 

 

 

18,073

 

 

 

66,242

 

 

 

29,783

 

Exploration costs

 

4,612

 

 

 

2,230

 

 

 

7,058

 

 

 

2,956

 

(Gain) loss on sale of properties

 

 

 

 

50

 

 

 

50

 

 

 

50

 

Transaction related costs

 

6,179

 

 

 

126

 

 

 

6,209

 

 

 

1,407

 

Cash distributions from MEMP

 

 

 

 

75

 

 

 

9

 

 

 

151

 

Adjusted EBITDA

$

113,475

 

 

$

82,831

 

 

$

219,851

 

 

$

169,661

 

 

 

Liquidity and Capital Resources

Historically, the primary sources of liquidity have been through borrowings under credit facilities, capital contributions from NGP, borrowings under a second lien term loan facility, issuance of senior notes, asset sales, including dropdowns to MEMP, and net cash provided by operating activities. The primary use of cash has been for the exploration, development and acquisition of natural gas and oil properties. As we pursue reserve and production growth, we continually monitor what capital resources, including equity and debt financings, are available to meet future financial obligations, planned capital expenditure activities and liquidity requirements. Any future success in growing proved reserves and production will be highly dependent on the capital resources available. Our identified potential horizontal well locations in North Louisiana will take many years to develop.

Currently, the primary sources of liquidity and capital resources are cash flows generated by operating activities and borrowings under our revolving credit facility. We also have the ability to issue additional equity and debt as needed through both private and public offerings. We may from time-to-time refinance our existing indebtedness including by issuing longer-term fixed rate debt to refinance shorter-term floating rate debt.

33


 

We believe our cash flows provided by operating activities and availability under our revolving credit facility will provide us with the financial flexibility and wherewithal to meet our cash requirements, including normal operating needs, and permit us to complete our remaining planned 2016 development drilling activities. However, future cash flows are subject to a number of variables, including the level of our oil and natural gas production and prices we receive for our oil and natural gas production, and significant additional capital expenditures will be required to more fully develop our properties and acquire additional properties. We cannot assure you that operations and other needed capital will be available on acceptable terms, or at all.

As of June 30, 2016, we had $486.0 million of available borrowing capacity under our revolving credit facility. As of June 30, 2016, we had a working capital balance of $51.5 million. We believe the available borrowings under our revolving credit facility provides sufficient liquidity to finance anticipated working capital and capital expenditure requirements.

Capital Budget

For the six months ended June 30, 2016, MRD’s total capital expenditures, including unproved leasehold, were approximately $249.6 million related primarily to the development of the Terryville Complex.

Debt Agreements

Revolving Credit Facility

In June 2014, we, as borrower, and certain of our subsidiaries, as guarantors, entered into a revolving credit facility, which is a five-year, $2.0 billion revolving credit facility with a borrowing base of $1.0 billion as of June 30, 2016. The revolving credit facility is reserve-based, and thus our borrowing base is primarily based on the estimated value of our oil and natural gas properties and our commodity derivative contracts as determined semi-annually by our lenders in their sole discretion. In April 2016, the borrowing base under our revolving credit facility was reaffirmed at $1.0 billion. In the future, we may be unable to access sufficient capital under the revolving credit facility as a result of (i) a decrease in our borrowing base due to a subsequent borrowing base redetermination or (ii) an unwillingness or inability on the part of our lenders to meet their funding obligations.

We believe we were in compliance with all the financial (interest coverage ratio and current ratio) and other covenants associated with our revolving credit facility as of June 30, 2016.

Senior Notes

As of June 30, 2016, we had $600.0 million aggregate principal amount of 5.875% senior unsecured notes due 2022 (the “Senior Notes”) outstanding. The Senior Notes will mature on July 1, 2022 with interest accruing at a rate of 5.875% per annum and payable semi-annually in arrears on January 1 and July 1 of each year. The Senior Notes are governed by an indenture dated as of July 10, 2014. The Senior Notes are fully and unconditionally guaranteed, subject to customary release provisions, on a senior unsecured basis by certain of our existing subsidiaries.

Commodity Derivative Contracts

Our hedging policy is designed to reduce the impact to our cash flows from commodity price volatility.

For additional information regarding the volumes of our production covered by commodity derivative contracts and the average prices at which production is hedged as of June 30, 2016, see “Item 3. Quantitative and Qualitative Disclosures About Market Risk — Counterparty and Customer Credit Risk.”

Interest Rate Derivative Contracts

Periodically, we may enter into interest rate swaps to mitigate exposure to market rate fluctuations by converting variable interest rates such as those in our credit agreement to fixed interest rates.

Counterparty Exposure

Our hedging policy permits us to enter into derivative contracts with major financial institutions or major energy entities. Our derivative contracts are currently with major financial institutions, certain of which are also lenders under our revolving credit facility. We have rights of offset against the borrowings under our revolving credit facility. See “Item 3. Quantitative and Qualitative Disclosures About Market Risk — Counterparty and Customer Credit Risk” for additional information.

34


 

Cash Flows from Operating, Investing and Financing Activities

The following table summarizes cash flows from continuing operating, investing and financing activities for the periods indicated. For information regarding the individual components of our cash flow amounts, see the Unaudited Condensed Statements of Consolidated Cash Flows included under “Item 1. Financial Statements” of this quarterly report.

 

 

For the Six Months Ended June 30,

 

 

2016

 

 

2015

 

Net cash provided by operating activities from continuing operations

$

151,947

 

 

$

183,699

 

Net cash used in investing activities from continuing operations

 

(245,507

)

 

 

(196,800

)

Net cash provided by (used in) financing activities from continuing operations

 

85,964

 

 

 

(69,197

)

 

Six Months Ended June 30, 2016 Compared to the Six Months Ended June 30, 2015

Operating Activities. Net cash flows provided by operating activities were $151.9 million during 2016 compared to $183.7 million during 2015. Production increased 29.9 Bcfe (approximately 61%) and average realized sales price decreased $1.09 per Mcfe as previously discussed under “Results of Operations.” Cash paid for interest during 2016 was $22.4 million compared to $35.7 million during 2015 and cash settlements on commodity derivatives were $130.0 million during 2016 compared to $70.3 million during 2015.

Investing Activities. Total cash used in investing activities was $245.5 million during 2016 compared to $196.8 million during 2015. Cash used for additions to oil and gas properties was $265.5 million during 2016 compared to $207.1 million during 2015, which consisted primarily of drilling and completion activities in North Louisiana. Cash settlements received on other financial instruments were $16.2 million during 2016. Cash used for other property and equipment was $0.4 million during 2016 and $3.3 million during 2015 which consisted primarily of computer hardware, software, and other leased office space build out during 2015. In connection with the sale of the Disposition Entities, we sold MEMP furniture, fixtures, and other property and equipment and received $4.2 million.

Financing Activities.  Net borrowings under our revolving credit facility were $91.0 million during 2016.  Amounts borrowed under our revolving credit facility were primarily used for additions to oil and natural gas properties and general corporate purposes, including working capital.  Net repayments under revolving credit facilities were $18.0 million during 2015. Amounts borrowed under our revolving credit facility were primarily used for additions to oil and natural gas properties and general corporate purposes, including working capital during 2015.

Total payments remitted for employees’ tax obligations to the appropriate taxing authorities were approximately $5.7 million during 2016 upon vesting of restricted common stock. The Company repurchased 2,888,684 shares of its common stock under its December 2014 repurchase program for an aggregate price of $50.0 million during 2015, which exhausted the December 2014 repurchase program. The Company has retired all of the shares of common stock repurchased and those shares of common stock are no longer issued or outstanding.  

Contractual Obligations

During the six months ended June 30, 2016, there were no significant changes in our consolidated contractual obligations from those reported in our 2015 Form 10-K filed with the SEC on February 24, 2016 except for an addition of a long-term firm transportation agreement entered into with a third party as part of our ordinary course of business. For more information see Note 14 of the Notes to Unaudited Condensed Consolidated Financial Statements included under “Item 1. Financial Statements” of this quarterly report. Additionally, indebtedness under our revolving credit facility was $514.0 million at June 30, 2016 compared to $423.0 million at December 31, 2015. See Note 8 of the Notes to Unaudited Condensed Consolidated Financial Statements included under “Item 1. Financial Statements” of this quarterly report for additional information on our indebtedness.

Off–Balance Sheet Arrangements

As of June 30, 2016, we had no off–balance sheet arrangements.

Recently Issued Accounting Pronouncements

For a discussion of recent accounting pronouncements that will affect us, see Note 2 of the Notes to Unaudited Condensed Consolidated Financial Statements included under “Item 1. Financial Statements” of this quarterly report.

 

 

ITEM 3.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.

In the normal course of our business operations, we are exposed to certain risks, including changes in interest rates and commodity prices. We may enter into derivative instruments to manage or reduce market risk, but do not enter into derivative agreements for speculative purposes. We do not designate these or plan to designate future derivative instruments as hedges for accounting purposes. Accordingly, the changes in the fair value of these instruments are recognized currently in earnings. We believe

35


 

that our exposures to market risk have not changed materially since those reported under “Quantitative and Qualitative Disclosures About Market Risk,” included in our 2015 Form 10-K filed with the SEC on February 24, 2016.

Commodity Price Risk

Our major market risk exposure is in the pricing that we receive for our natural gas, oil and NGL production. To reduce the impact of fluctuations in commodity prices on our revenues, or to protect the economics of property acquisitions, we periodically enter into derivative contracts with respect to a portion of our projected production through various transactions that fix the future prices received.

For additional information regarding the volumes of our production covered by commodity derivative contracts and the average prices at which production is hedged as of June 30, 2016, see Note 6 of the Notes to Unaudited Condensed Consolidated Financial Statements included under “Item 1. Financial Statements” of this quarterly report.

Interest Rate Risk

Our risk management policy provides for the use of interest rate swaps to reduce the exposure to market rate fluctuations by converting variable interest rates to fixed interest rates. We had no interest rate swap arrangements outstanding at June 30, 2016.

At June 30, 2016, we had $514.0 million of Eurodollar borrowings outstanding under our revolving credit facility, with an interest rate based on the LIBOR Market Index Rate plus 2.0%, or 2.47%. Assuming no change in the amount of debt outstanding, the impact on interest expense of a 10% increase or decrease in the variable component of the stated interest rate would be less than $0.2 million per year.

The fair value of our Senior Notes is sensitive to changes in interest rates. We estimate the fair value of our Senior Notes using quoted market prices. The carrying value (net of any discount or premium and debt issuance cost) is compared to the estimated fair value in the table below (in thousands):

 

 

 

June 30, 2016

 

 

 

Carrying

 

 

Estimated

 

Description

 

Amount

 

 

Fair Value

 

5.875% senior notes, fixed-rate, due May 1, 2022

 

$

589,902

 

 

$

598,500

 

 

Counterparty and Customer Credit Risk

We are also subject to credit risk due to the concentration of our oil and natural gas receivables with several significant customers. In addition, our derivative contracts may expose us to credit risk in the event of nonperformance by counterparties. See Note 6 of the Notes to Unaudited Condensed Consolidated Financial Statements included under “Item 1. Financial Statements” of this quarterly report for additional information regarding credit risk associated with our derivative instruments.

 

 

ITEM 4.

CONTROLS AND PROCEDURES.

Evaluation of Disclosure Controls and Procedures

As required by Rule 13a-15(b) of the Securities Exchange Act of 1934 (the “Exchange Act”), we have evaluated, under the supervision and with the participation of our management, including our principal executive officer and principal financial officer, the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of June 30, 2016. Our disclosure controls and procedures are designed to provide reasonable assurance that the information required to be disclosed by us in reports that we file under the Exchange Act is accumulated and communicated to our management, including our principal executive officer and principal financial officer, as appropriate, to allow timely decisions regarding required disclosure and is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the SEC. Based upon that evaluation, our principal executive officer and principal financial officer concluded that our disclosure controls and procedures were effective as of June 30, 2016 at the reasonable assurance level.

Change in Internal Controls Over Financial Reporting

No changes in our internal control over financial reporting occurred during the quarter ended June 30, 2016 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.

The certifications required by Section 302 of the Sarbanes-Oxley Act of 2002 are filed as Exhibits 31.1 and 31.2, respectively, to this quarterly report.

 

 

 

36


 

PART II—OTHER INFORMATION

 

 

ITEM 1.

LEGAL PROCEEDINGS.

For information regarding legal proceedings, see Part I, “Item 1. Financial Statements”, Note 14, “Commitments and Contingencies – Litigation & Environmental,” of the Notes to Unaudited Condensed Consolidated Financial Statements included in this quarterly report, which is incorporated herein by reference.

 

 

ITEM 1A.

RISK FACTORS.

Other than as set forth below, there have been no material changes with respect to the risk factors since those disclosed in our Annual Report on Form 10-K for the year ended December 31, 2015 filed with the SEC on February 24, 2016.

We are subject to litigation related to the Merger, and it is possible that additional claims, including against Range, may be brought by the current plaintiffs or others.

We subject to litigation related to the Merger. See Note 14 of the Notes to Unaudited Condensed Consolidated Financial Statements included under “Item 1. Financial Statements.” It is possible that additional claims beyond those that have already been filed will be brought by the current plaintiffs or by others in an effort to enjoin the Merger or seek monetary relief from us or Range. We cannot predict the outcome of these lawsuits, or others, nor can we predict the amount of time and expense that will be required to resolve any such lawsuits. An unfavorable resolution of any such litigation surrounding the Merger could delay or prevent its consummation. In addition, the costs of defending any such litigation, even if resolved in our favor, could be substantial and such litigation could distract Memorial and Range from pursuing the consummation of the Merger and other potentially beneficial business opportunities.

The Merger is subject to conditions, including certain conditions that may not be satisfied, or completed on a timely basis, if at all.

The Merger is subject to a number of other conditions beyond Range’s and our control that may prevent, delay or otherwise materially adversely affect its completion. We cannot predict whether and when these other conditions will be satisfied. Any delay in completing the Merger could cause the combined company not to realize some or all of the benefits that we expect to achieve if the Merger is successfully completed within its expected time frame.

Failure to complete the Merger could negatively impact our future business and financial results.

We cannot make any assurances that we or Range will be able to satisfy all of the conditions to the Merger or succeed in any litigation brought in connection with the Merger. If the Merger is not completed, our financial results may be adversely affected and we will be subject to several risks, including but not limited to:

 

·

Being required to pay Range a no vote expense payment of $25,000,000, due to the failure to obtain Memorial stockholder approval of the Merger or a termination fee of $75,000,000 due to certain circumstances provided in the Merger Agreement;

 

·

payment of costs relating to the Merger, such as legal, accounting, financial advisor and printing fees, regardless of whether the Merger is completed;

 

·

having had the focus of our management on the Merger instead of on pursuing other opportunities that could have been beneficial to us; and

 

·

being subject to litigation related to any failure to complete the Merger.

If the Merger is not completed, we cannot assure our stockholders that these risks will not materialize and will not materially and adversely affect our business, financial results and stock prices.

The Merger Agreement contains provisions that limit our ability to pursue alternatives to the Merger, could discourage a potential competing acquiror of the Company from making a favorable alternative transaction proposal and, in specified circumstances, could require us to pay a termination fee to Range.

The Merger Agreement contains “no shop” provisions that, subject to limited exceptions, restrict our ability to solicit, initiate, or knowingly encourage or knowingly facilitate, directly or indirectly, any inquiry or proposal in respect of a competing third-party proposal for the acquisition of our stock, business or assets. In addition, in certain circumstances as described in the Merger Agreement, we may be required to pay Range a termination fee of $75,000,000.

These provisions could discourage a potential third-party acquiror that might have an interest in acquiring all or a significant portion of us from considering or proposing that acquisition, even if it were prepared to pay consideration with a higher per share cash or market value than the market value proposed to be received or realized in the Merger or might result in a potential third-party

37


 

acquiror proposing to pay a lower price to the stockholders than it might otherwise have proposed to pay because of the added expense of the termination fee that may become payable in certain circumstances.

If the Merger Agreement is terminated and we determine to seek another business combination, we may not be able to negotiate a transaction with another party on terms comparable to—or better than—the terms of the Merger.

 

 

ITEM 2.

UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.

(a) Recent sales of unregistered securities.

None.

(b) Use of proceeds.

None.

(c) Purchases of equity securities by the issuer and affiliated purchasers.

The following table summarizes our repurchase activity during the quarterly period ended June 30, 2016.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Approximate

 

 

 

 

 

 

Average

 

 

Total Number of Shares Purchased

 

 

Dollar Value of Shares That May

 

 

Total Number of

 

 

Price Paid

 

 

as Part of Publicly

 

 

Yet Be Purchased

 

Period

Shares Purchased

 

 

per Shares

 

 

Announced Plan

 

 

Under the Plan

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(in thousands)

 

Restricted share repurchases (1)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

April 1, 2016 - April 30, 2016

 

20,363

 

 

$

10.32

 

 

 

 

 

 

 

May 1, 2016 - May 31, 2016

 

62,364

 

 

$

15.28

 

 

 

 

 

 

 

June 1, 2016 - June 30, 2016

 

259,866

 

 

$

15.94

 

 

 

 

 

 

 

 

(1) Represents common shares surrendered to satisfy tax liabilities incident to the vesting of restricted shares issued under the LTIP.

 

 

ITEM 3.

DEFAULTS UPON SENIOR SECURITIES.

None.

 

 

ITEM 4.

MINE SAFETY DISCLOSURES.

Not applicable.

 

 

ITEM 5.

OTHER INFORMATION.

None.

 

 

ITEM 6.

EXHIBITS.

The information required by this Item 6. Exhibits is set forth in the Exhibit Index accompanying this quarterly report on Form 10-Q, which is incorporated herein by reference.

38


 

SIGNATURES

Pursuant to the requirements 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.

 

 

 

Memorial Resource Development Corp.

 

 

(Registrant)

 

 

 

 

 

 

 Date: July 28, 2016

 

By:

/s/ Andrew J. Cozby

 

 

Name: 

Andrew J. Cozby

 

 

Title:

Senior Vice President and Chief Financial Officer

 

39


 

EXHIBIT INDEX

 

Exhibit
Number

 

 

 

Description

2.1#

 

 

Agreement and Plan of Merger, dated May 15, 2016, by and among Range Resources Corporation, Medina Merger Sub, Inc., and Memorial Resource Development Corp. (incorporated by reference to Exhibit 2.1 to the Company’s Current Report on Form 8-K (File No. 001-36490) filed on May 17, 2016).

 

 

 

 

 

2.2

 

 

Voting and Support Agreement, dated May 15, 2016, by and among MRD Holdco LLC, Jay Graham, WHR Incentive LLC, Anthony Bahr, and Range Resources Corporation (incorporated by reference to Exhibit 2.2 to the Company’s Current Report on Form 8-K (File No. 001-36490) filed on May 17, 2016).

 

 

 

 

 

3.1

 

 

Amended and Restated Certificate of Incorporation dated June 10, 2014 (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K (File No. 001-36490) filed on June 16, 2014).

 

 

 

3.2

 

 

Amended and Restated Bylaws dated June 10, 2014 (incorporated by reference to Exhibit 3.2 to the Company’s Current Report on Form 8-K (File No. 001-36490) filed on June 16, 2014).

 

 

 

10.1*

 

 

Sixth Amendment to Credit Agreement, by and among Memorial Resource Development Corp., as the Borrower, the Lenders party thereto, Bank of America, N.A., as Administrative Agent, Citibank, N.A., as Syndication Agent, JPMorgan Chase Bank, N.A, BMO Harris Bank, N.A, Comerica Bank, Credit Agricole Corporate and Investment Bank, Natixis, MUFG Union Bank, N.A and Wells Fargo Bank, National Association, as Co-Documentation Agents, and the other lenders and parties party thereto, dated as of May 31, 2016.

 

 

 

 

 

10.2*

 

 

Amendment No. 2 to Amended and Restated Area of Mutual Interest and Midstream Exclusivity Agreement by and among PennTex NLA Holdings, LLC, MRD WHR LA Midstream LLC, MRD Operating LLC, and PennTex North Louisiana, LLC, dated as of May 31, 2016.

 

 

 

 

 

31.1*

 

 

Certification of Principal Executive Officer Pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934.

 

 

 

31.2*

 

 

Certification of Principal Financial Officer Pursuant to Rule 13a-14(a)/15d-14(a) of the Securities Exchange Act of 1934

 

 

 

32.1*

 

 

Certifications of Principal Executive Officer and Principal Financial Officer pursuant to 18. U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.

 

 

 

101.CAL*

 

 

XBRL Calculation Linkbase Document

 

 

 

101.DEF*

 

 

XBRL Definition Linkbase Document

 

 

 

101.INS*

 

 

XBRL Instance Document

 

 

 

101.LAB*

 

 

XBRL Labels Linkbase Document

 

 

 

101.PRE*

 

 

XBRL Presentation Linkbase Document

 

 

 

101.SCH*

 

 

XBRL Schema Document

 

*

Filed or furnished as an exhibit to this Quarterly Report on Form 10-Q.

#

Schedules have been omitted pursuant to Item 601(b)(2) of Regulation S-K. We hereby undertake to furnish supplemental copies of any of the omitted schedules upon request by the U.S. Securities and Exchange Commission.

 

 

40