UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 

 

FORM 8-K/A

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

Date of report (Date of earliest event reported): June 30, 2014

 

 

Atlas Energy, L.P.

(Exact name of registrant as specified in its chapter)

 

 

 

Delaware   1-32953   43-2094238

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

 

Park Place Corporate Center One

1000 Commerce Drive, Suite 400

Pittsburgh, PA

  15275
(Address of principal executive offices)   (Zip Code)

Registrant’s telephone number, including area code: 412-489-0006

(Former name or former address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 


Explanatory Note

On July 2, 2014, Atlas Energy, L.P. (“ATLS”) filed a Current Report on Form 8-K (the “Original 8-K”) to report the completion by ARP Rangely Production, LLC, a wholly-owned subsidiary of Atlas Resource Partners, L.P. (“ARP”), whose general partner is a wholly-owned subsidiary of ATLS, of the previously announced acquisition (the “Rangely Acquisition”) of certain oil and gas related interests in the Rangely Field assets in northwest Colorado from Merit Management Partners I, L.P., Merit Energy Partners III, L.P. and Merit Energy Company, LLC (“Merit Energy”) for $420.0 million in cash (the “Acquired Assets”). This Current Report on Form 8-K/A amends Item 9.01 of the Original 8-K to present certain financial statements for Merit Energy and to present certain unaudited pro forma financial information in connection with the Rangely Acquisition.

 

Item 9.01. Financial Statements and Exhibits

 

(a) Financial Statements of Businesses Acquired.

 

  •   The Acquired Assets’ Statements of Revenues and Direct Operating Expenses of the Oil and Gas Properties under Contract for Purchase by ARP Rangely Production, LLC from Merit Energy for the year ended December 31, 2013, together with independent auditors’ report thereon, and unaudited Statements of Revenues and Direct Operating Expenses of the Oil and Gas Properties under Contract for Purchase by ARP Rangely Production, LLC from Merit Energy for the three months ended March 31, 2014 and 2013, are filed as Exhibit 99.1 to this Current Report on Form 8-K/A and are incorporated herein by reference.

 

(b) Pro Forma Financial Information

The unaudited pro forma consolidated balance sheet of ATLS as of March 31, 2014, and the related pro forma consolidated statements of operations for the three months ended March 31, 2014 and the year ended December 31, 2013, are filed as Exhibit 99.2 to this Current Report on Form 8-K/A and are incorporated herein by reference.

 

(d) Exhibits

 

23.1    Consent of KPMG LLP
99.1    Statements of Revenues and Direct Operating Expenses of the Oil and Gas Properties under Contract for Purchase by ARP Rangely Production, LLC from Merit Energy for the year ended December 31, 2013, together with independent auditors’ report thereon, and unaudited Statements of Revenues and Direct Operating Expenses of the Oil and Gas Properties under Contract for Purchase by ARP Rangely Production, LLC from Merit Energy for the three months ended March 31, 2014 and 2013
99.2    Unaudited pro forma consolidated financial statements

 

2


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.

 

Dated: August 7, 2014     ATLAS ENERGY, L.P.
    By:   Atlas Energy GP, LLC, its general partner
    By:   /s/ Sean P. McGrath
    Name:   Sean P. McGrath
    Its:   Chief Financial Officer

 

3


EXHIBIT INDEX

 

Exhibit No.

  

Description

23.1    Consent of KPMG LLP
99.1    Statements of Revenues and Direct Operating Expenses of the Oil and Gas Properties under Contract for Purchase by ARP Rangely Production, LLC from Merit Energy for the year ended December 31, 2013, together with independent auditors’ report thereon, and unaudited Statements of Revenues and Direct Operating Expenses of the Oil and Gas Properties under Contract for Purchase by ARP Rangely Production, LLC from Merit Energy for the three months ended March 31, 2014 and 2013
99.2    Unaudited pro forma consolidated financial statements

 

4


EX-23.1

Exhibit 23.1

CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

We consent to the incorporation by reference in the registration statements on Form S-8 (No. 333-138589, No. 333-173082 and No. 333-180568) of Atlas Energy, L.P. of our report dated June 30, 2014, with respect to the Statement of Revenues and Direct Operating Expenses of the Oil and Gas Properties under Contract for Purchase by ARP Rangely Production, LLC from Merit Energy for the year ended December 31, 2013 which report appears in the Current Report on Form 8-K/A of Atlas Energy, L.P. filed on August 7, 2014.

/s/ KPMG LLP

Dallas, Texas

August 7, 2014


EX-99.1

Exhibit 99.1

STATEMENTS OF REVENUES AND DIRECT OPERATING EXPENSES

OF THE OIL AND GAS PROPERTIES UNDER CONTRACT FOR PURCHASE BY

ARP RANGELY PRODUCTION, LLC FROM MERIT ENERGY

THREE MONTHS ENDED MARCH 31, 2014 AND 2013 (UNAUDITED)

AND THE YEAR ENDED DECEMBER 31, 2013


CONTENTS

 

     Page  

Independent Auditors’ Report

     3   

Statements of Revenues and Direct Operating Expenses

     4   

Notes to Statements of Revenues and Direct Operating Expenses

     5   


LOGO   KPMG LLP  
 

Suite 3100

 
 

717 North Harwood Street

 
 

Dallas, TX 75201-6585

 

Independent Auditors’ Report

The Members

Merit Energy Company, LLC:

We have audited the accompanying statements of revenues and direct operating expenses of Merit Energy Company’s oil and gas properties under contract for purchase by ARP Rangely Production, LLC (the Properties) for the year ended December 31, 2013.

Management’s Responsibility for the Schedule

Management is responsible for the preparation and fair presentation of these financial statements in accordance with U.S. generally accepted accounting principles; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of financial statements that are free from material misstatement, whether due to fraud or error.

Auditors’ Responsibility

Our responsibility is to express an opinion on these financial statements based on our audit. We conducted our audit in accordance with auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free from material misstatement.

An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the financial statements. The procedures selected depend on the auditors’ judgment, including the assessment of the risks of material misstatement of the financial statements, whether due to fraud or error. In making those risk assessments, the auditor considers internal control relevant to the entity’s preparation and fair presentation of the financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the entity’s internal control. Accordingly, we express no such opinion. An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the financial statements.

We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

Opinion

In our opinion, the financial statements referred to above present fairly, in all material respects, the revenues and direct expenses of Merit Energy Company’s oil and gas properties under contract for purchase by ARP Rangely Production, LLC for the year ended December 31, 2013, in accordance with U.S. generally accepted accounting principles.

 

LOGO

Dallas, Texas

June 30, 2014

KPMG LLP is a Delaware limited liability partnership,

the U.S. member firm of KPMG International Cooperative

(“KPMG International”), a Swiss entity.


STATEMENTS OF REVENUES AND DIRECT OPERATING EXPENSES

OF THE OIL AND GAS PROPERTIES UNDER CONTRACT FOR PURCHASE BY

ARP RANGELY PRODUCTION, LLC FROM MERIT ENERGY

(In thousands)

 

     Three Months
Ended March 31,
     Year Ended
December 31,
 
     2014      2013      2013  
     (Unaudited)         

Revenues:

        

Oil Sales

   $ 21,291       $ 20,002       $ 84,354   

NGL Sales

     1,814         1,915         7,221   
  

 

 

    

 

 

    

 

 

 
     23,105         21,917         91,575   

Direct Operating Expenses:

        

Lease Operating Expenses

     6,869         6,216         26,168   

Production and Ad Valorem Taxes

     1,378         1,369         5,901   
  

 

 

    

 

 

    

 

 

 
     8,247         7,585         32,069   
  

 

 

    

 

 

    

 

 

 

Excess of Revenues over Direct Operating Expenses

   $ 14,858       $ 14,332       $ 59,506   
  

 

 

    

 

 

    

 

 

 

See accompanying Notes to Statements of Revenues and Direct Operating Expenses


NOTES TO STATEMENTS OF REVENUES AND DIRECT OPERATING EXPENSES

OF THE OIL AND GAS PROPERTIES UNDER CONTRACT FOR PURCHASE BY

ARP RANGELY PRODUCTION, LLC FROM MERIT ENERGY

THREE MONTHS ENDED MARCH 31, 2014 AND 2013 (UNAUDITED)

AND THE YEAR ENDED DECEMBER 31, 2013

NOTE 1 – BASIS OF PRESENTATION

On May 6, 2014, ARP Rangely Production, LLC (“ARP”) entered into a Purchase and Sale agreement (“PSA”) with Merit Energy Company and certain of its affiliates (“Merit Energy”) to purchase oil and gas properties and related facilities located in the Iles, Hiawatha West, and Rangely fields in Colorado as further defined in the PSA (the “Properties”) for approximately $420 million, subject to normal closing adjustments, with an effective date of April 1, 2014. The accompanying statements of revenues and direct operating expenses relate only to the Properties.

Historical financial statements prepared in accordance with accounting principles generally accepted in the United States of America have never been prepared for the Properties. During the periods presented, the Properties were not accounted for or operated as a consolidated entity or as a separate division by Merit Energy. The accompanying statements of revenues and direct operating expenses related to the Properties were prepared from the historical accounting records of Merit Energy.

Certain indirect expenses, as further described in Note 4, were not allocated to the Properties and have been excluded from the accompanying statements. Any attempt to allocate these expenses would require significant and judgmental allocations, which would be arbitrary and may not be indicative of the performance of the properties on a stand-alone basis.

These statements of revenues and direct operating expenses do not represent a complete set of financial statements reflecting the financial position, results of operations, stakeholder’s equity and cash flows of the Properties and are not necessarily indicative of the results of operations for the Properties going forward.

The accompanying statements of revenues and direct operating expenses for the three months ended March 31, 2014 and 2013 are unaudited but, in the opinion of management, include all adjustments (consisting of normal recurring adjustments) that are necessary for a fair presentation of the revenues and direct operating expenses of the Properties for those periods.

Note 2 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Revenue Recognition

Merit Energy utilizes the sales method of accounting for oil and natural gas liquids revenues whereby revenues, net of royalties, are recognized based on the actual volumes of oil and natural gas liquids production sold to purchasers. The amount of natural gas liquids sold may differ from the amount to which Merit Energy is entitled based on its revenue interests in the properties.

Direct Operating Expenses

Direct operating expenses, which are recognized on an accrual basis, relate to the direct expenses of operating the Properties. The direct operating expenses include lease operating, ad valorem tax and production tax expense. Lease operating expenses include lifting costs, well repair expenses, surface repair expenses, well workover costs and other field expenses. Lease operating expenses also include expenses directly associated with support personnel, support services, equipment and facilities directly related to oil and natural gas production activities.


NOTES TO STATEMENTS OF REVENUES AND DIRECT OPERATING EXPENSES

OF THE OIL AND GAS PROPERTIES UNDER CONTRACT FOR PURCHASE BY

ARP RANGELY PRODUCTION, LLC FROM MERIT ENERGY

THREE MONTHS ENDED MARCH 31, 2014 AND 2013 (UNAUDITED)

AND THE YEAR ENDED DECEMBER 31, 2013

 

Note 3 – CONTINGENCIES

The activities of the Properties are subject to potential claims and litigation in the normal course of operations. Merit Energy management does not believe that any liability resulting from any pending or threatened litigation will have a material adverse effect on the operations or financial results of the Properties.

Note 4 – EXCLUDED EXPENSES

The Properties are part of a much larger enterprise prior to their sale by Merit Energy to ARP. Indirect general and administrative expenses, interest, income taxes, and other indirect expenses were not allocated to the Properties and have been excluded from the accompanying statements. In addition, any allocation of such indirect expenses may not be indicative of costs which would have been incurred by the Properties on a stand-alone basis.

Depreciation, depletion, and amortization have been excluded from the accompanying statements of revenues and direct operating expenses as such amounts would not necessarily be indicative of the depletion calculated on the Properties on a stand-alone basis.

 


NOTES TO STATEMENTS OF REVENUES AND DIRECT OPERATING EXPENSES

OF THE OIL AND GAS PROPERTIES UNDER CONTRACT FOR PURCHASE BY

ARP RANGELY PRODUCTION, LLC FROM MERIT ENERGY

THREE MONTHS ENDED MARCH 31, 2014 AND 2013 (UNAUDITED)

AND THE YEAR ENDED DECEMBER 31, 2013

 

Note 5 – SUPPLEMENTARY OIL AND GAS INFORMATION (UNAUDITED)

Estimated Net Quantities of Oil and Natural Gas Reserves

The estimates of Proved Oil and Gas Reserves as of December 31, 2013 and 2012 were prepared for Merit Energy utilizing year-end estimates of reserve quantities provided by third-party independent petroleum engineering consultants. The estimated proved net recoverable reserves presented below include only those quantities that were expected to be commercially recoverable at the SEC applicable prices and costs for each year under the then existing regulatory practices and with conventional equipment and operating methods. Proved Developed Reserves represent only those reserves estimated to be recovered through existing wells. Proved Undeveloped Reserves include those reserves that may be recovered from new wells on undrilled acreage or from existing wells on which a relatively major expenditure for recompletion or secondary recovery operation is required. All of the Properties’ Proved Reserves set forth here in are located in Colorado. The estimate of reserves, and the standardized measure of discounted future net cash flows shown below reflect Merit Energy’s development plan for the Properties rather than ARP’s development plan for those Properties.

Discounted future cash flow estimates like those shown below are not intended to represent estimates of the fair value of our oil and natural gas properties. Estimates of fair value should also consider unproved reserves, anticipated future oil and natural gas prices, interest rates, changes in development and production costs and risks associated with future production. Because of these and other considerations, any estimate of fair value is subjective and imprecise.

The following table sets forth estimates of the proved oil and natural gas liquids reserves (net of royalty interests) for the Properties and changes therein, for the periods indicated. The Properties do not contain any natural gas reserves.

 

     Oil     NGLs  
     (BBLS)     (BBLS)  

Proved Reserves

    

Balance at December 31, 2012

     19,831,680        1,352,990   

Production

     (930,748 )      (101,642 ) 

Revisions

     25,584        30,524   
  

 

 

   

 

 

 

Balance at December 31, 2013

     18,926,516        1,281,872   
  

 

 

   

 

 

 

 

     Oil      NGLs  
     (BBLS)      (BBLS)  

Proved Developed Reserves

     

December 31, 2012

     18,164,413         1,352,990   

December 31, 2013

     17,480,779         1,281,872   

 


NOTES TO STATEMENTS OF REVENUES AND DIRECT OPERATING EXPENSES

OF THE OIL AND GAS PROPERTIES UNDER CONTRACT FOR PURCHASE BY

ARP RANGELY PRODUCTION, LLC FROM MERIT ENERGY

THREE MONTHS ENDED MARCH 31, 2014 AND 2013 (UNAUDITED)

AND THE YEAR ENDED DECEMBER 31, 2013

 

Standardized Measure of Discounted Future Net Cash Flows

We have summarized the Standardized Measure related to our proved oil and natural gas liquids reserves. We have based the following summary on a valuation of Proved Reserves using discounted cash flows based on SEC pricing applicable for each year, costs and economic conditions and a 10% discount rate. The additions to Proved Reserves from the purchase of reserves in place and new discoveries and extensions could vary significantly from year to year; additionally, the impact of changes to reflect current prices and costs of reserves proved in prior years could also be significant. Accordingly, you should not view the information presented below as an estimate of the fair value of our oil and natural gas properties, nor should you consider the information indicative of any trends.

Standardized Measure of Oil and Gas

 

     December 31,  

In Thousands

   2013  

Future Cash Inflows

   $ 1,798,238   

Future Production Costs

     (784,622 ) 

Future Development Costs

     (83,848 ) 
  

 

 

 

Future Net Cash Flows

     929,768   

Discount of 10% per annum

     (558,029 ) 
  

 

 

 

Standardized Measure of Discounted Future Net Cash Flows

   $ 371,739   
  

 

 

 

During recent years, prices paid for oil and natural gas have fluctuated significantly. Estimated discounted future net cash flows in the table above for December 31, 2013 were computed using NYMEX prices of $96.90 per barrel of oil and $3.67 per MMBTU of natural gas.

 


NOTES TO STATEMENTS OF REVENUES AND DIRECT OPERATING EXPENSES

OF THE OIL AND GAS PROPERTIES UNDER CONTRACT FOR PURCHASE BY

ARP RANGELY PRODUCTION, LLC FROM MERIT ENERGY

THREE MONTHS ENDED MARCH 31, 2014 AND 2013 (UNAUDITED)

AND THE YEAR ENDED DECEMBER 31, 2013

 

The following table sets forth the changes in standardized measure of discounted future net cash flows relating to proved oil and natural gas liquids reserves for the period indicated.

Changes in Standardized Measure

 

     (In thousands)  

Balance at December 31, 2012

   $ 372,338   

Sales of oil and natural gas liquids produced, net

     (59,506 ) 

Net changes in prices and production costs

     (803 ) 

Net changes in future development costs

     (6,500 ) 

Revisions of previous quantity estimates

     1,125   

Previously estimated development costs incurred

     17,306   

Accretion of discount

     37,234   

Changes in timing and other

     10,545   
  

 

 

 

Balance at December 31, 2013

   $ 371,739   
  

 

 

 

 


EX-99.2

Exhibit 99.2

UNAUDITED PRO FORMA FINANCIAL INFORMATION

The following unaudited pro forma consolidated financial data reflects Atlas Energy, L.P.’s (NYSE: ATLS; the “Partnership” or “ATLS”) historical results as adjusted on a pro forma basis to give effect to (A) Atlas Resource Partners, L.P.’s (NYSE: ARP; “ARP”) acquisitions of (i) certain oil and gas assets from EP Energy E&P Company, L.P. (“EP Energy”) for $709.6 million in cash (the “EP Energy Acquisition”), and (ii) a 25% non-operated net working interest in oil and natural gas liquids producing assets in the Rangely Field in northwest Colorado from Merit Management Partners I, L.P., Merit Energy Partners III, L.P. and Merit Energy Company, LLC (“Merit Energy”) for $420.0 million in cash (the “Rangely Acquisition”), funded with borrowings under ARP’s revolving credit facility, the issuance of an additional $100.0 million of ARP’s 7.75% senior unsecured notes due on January 15, 2021 (“7.75% ARP Senior Notes”) for net proceeds of approximately $97.3 million, and the issuance of an additional 15.5 million ARP common limited partner units (including approximately 2.0 million units pursuant to an over-allotment option) in a public offering at a price of $19.90 per unit yielding net proceeds of approximately $297.5 million, and (B) (i) Atlas Pipeline Partners, L.P.’s (“APL”) May 7, 2013 acquisition from TEAK Midstream, LLC (“TEAK”) of 100% of the outstanding member and other ownership interests of TEAK for approximately $1.0 billion (the “TEAK Acquisition”). The estimated adjustments to give effect to the acquisitions are described in the notes to the unaudited pro forma financial data.

The unaudited pro forma consolidated statements of operations information for the three months ended March 31, 2014 and the year ended December 31, 2013 assume the following transactions had occurred as of January 1, 2013. In addition, the pro forma consolidated balance sheet as of March 31, 2014 reflects the following transactions as if they had occurred on March 31, 2014:

 

  •   the EP Energy Acquisition for cash consideration of $709.6 million;

 

  •   the issuance of 6.3 million ARP common limited partner units (including 0.8 million units pursuant to an over-allotment option) in a public offering at a price of $21.18 per unit yielding net proceeds of approximately $190.1 million;

 

  •   the issuance of an additional $100.0 million of 7.75% ARP Senior Notes for net proceeds of approximately $97.3 million;

 

  •   the Rangely Acquisition for cash consideration of $420.0 million, which was funded through borrowings under ARP’s revolving credit facility and the related issuance of approximately 15.5 million ARP common limited partner units (including approximately 2.0 million units pursuant to an over-allotment option) in a public offering at a price of $19.90 per unit yielding net proceeds of approximately $297.5 million; and

 

  •   the TEAK Acquisition for approximately $1.0 billion.

The unaudited pro forma consolidated balance sheet and the unaudited pro forma consolidated statements of operations were derived by adjusting the Partnership’s historical consolidated financial statements. However, management of the Partnership believes that the adjustments provide a reasonable basis for presenting the significant effects of the transactions described above. The unaudited pro forma financial data presented is for informational purposes only and is based upon available information and assumptions that management of the Partnership believes are reasonable under the circumstances. The allocation of the fair value of the assets


acquired and liabilities assumed is based upon their estimated fair values, which are subject to adjustment and could change significantly as the Partnership continues to evaluate the preliminary allocations related to the Rangely Acquisition. This unaudited pro forma financial information is not necessarily indicative of what the financial position or results of operations of the Partnership would have been had the transactions been consummated on the dates assumed, nor are they necessarily indicative of any future operating results or financial position. The Partnership may have performed differently had the transactions actually occurred on the dates assumed.

Consolidated supplemental oil and gas disclosures as of December 31, 2013, which were presented inclusive of the EP Energy Acquisition, were included with the Partnership’s annual filing on Form 10-K for the year ended December 31, 2013 specifically in Item 8: Financial Statements and Supplementary Data – Footnote 21 “Supplemental Oil and Gas Disclosures (Unaudited)”.

In February 2012, the board of directors of the Partnership’s General Partner (“the Board”) approved the formation of ARP as a newly created exploration and production master limited partnership and the related transfer of substantially all of the Partnership’s exploration and production assets to ARP on March 5, 2012. The Board also approved the distribution of approximately 5.2 million ARP common units to the Partnership’s unitholders, which were distributed on March 13, 2012 using a ratio of 0.1021 ARP limited partner units for each of the Partnership’s common units owned on the record date of February 28, 2012.


ATLAS ENERGY, L.P. AND SUBSIDIARIES

PRO FORMA CONSOLIDATED BALANCE SHEET

MARCH 31, 2014

(in thousands)

(Unaudited)

 

            Acquisition                           
     Historical      Rangely            Adjustments           Pro Forma  
ASSETS               

CURRENT ASSETS:

              

Cash and cash equivalents

   $ 24,779       $ —           $ 420,000        (b )    $ 153,857   
             129,078        (c )   
             (420,000 )      (e )   

Accounts receivable

     327,031         —             —            327,031   

Current portion of derivative asset

     161         —             —            161   

Prepaid expenses and other

     42,213         4,041         (a )      —            46,254   
  

 

 

    

 

 

      

 

 

     

 

 

 

Total current assets

     394,184         4,041           129,078          527,303   

PROPERTY, PLANT AND EQUIPMENT, NET

     5,024,505         417,264         (a,u )      —            5,441,769   

INTANGIBLE ASSETS, NET

     655,679         —             —            655,679   

INVESTMENT IN JOINT VENTURE

     269,058         —             —            269,058   

GOODWILL, NET

     402,180         —             —            402,180   

LONG-TERM DERIVATIVE ASSET

     28,325         —             —            28,325   

OTHER ASSETS, NET

     124,305         —             8,253        (d )      134,808   
             2,250        (d )   
  

 

 

    

 

 

      

 

 

     

 

 

 
   $ 6,898,236       $ 421,305         $ 139,581        $ 7,459,122   
  

 

 

    

 

 

      

 

 

     

 

 

 
LIABILITIES AND PARTNERS’ CAPITAL/EQUITY               

CURRENT LIABILITIES:

              

Current portion of long-term debt

   $ 2,794       $ —           $ —          $ 2,794   

Accounts payable

     187,899         —             —            187,899   

Accrued producer liabilities

     191,066         —             —            191,066   

Current portion of derivative liability

     36,929         —             —            36,929   

Accrued interest

     21,689         —             —            21,689   

Accrued well drilling and completion costs

     72,158         —             —            72,158   

Accrued liabilities

     76,475         —             —            76,475   
  

 

 

    

 

 

      

 

 

     

 

 

 

Total current liabilities

     589,010         —             —            589,010   

LONG-TERM DEBT, LESS CURRENT PORTION

     2,830,337         —             97,250        (b )      2,972,150   
             25,269        (b )   
             19,294        (d )   

DEFERRED INCOME TAXES, NET

     32,892         —             —            32,892   

ASSET RETIREMENT OBLIGATIONS

     92,927         1,305         (a )      —            94,232   


            Acquisition                           
     Historical      Rangely            Adjustments           Pro Forma  

OTHER LONG-TERM LIABILITIES

     12,702         —             —            12,702   

COMMITMENTS AND CONTINGENCIES

              

PARTNERS’ CAPITAL/EQUITY:

              

Common limited partners’ interests

     345,045         —             (2,397 )      (d )      342,648   

Equity

     —           420,000         (a )      (420,000 )      (e )      —     

Accumulated other comprehensive income

     2,140         —             —            2,140   
  

 

 

    

 

 

      

 

 

     

 

 

 
     347,185         420,000           (422,397 )        344,788   

Non-controlling interests

     2,993,183         —             (6,394 )      (d )      3,413,348   
             297,481        (b )   
             129,078        (c )   
  

 

 

    

 

 

      

 

 

     

 

 

 

Total partners’ capital/equity

     3,340,368         420,000           (2,232 )        3,758,136   
  

 

 

    

 

 

      

 

 

     

 

 

 
   $ 6,898,236       $ 421,305         $ 139,581        $ 7,459,122   
  

 

 

    

 

 

      

 

 

     

 

 

 


ATLAS ENERGY, L.P. AND SUBSIDIARIES

PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

FOR THE THREE MONTHS ENDED MARCH 31, 2014

(in thousands)

(Unaudited)

 

           Acquisition                     
     Historical     Rangely      Adjustments           Pro Forma  

REVENUES:

           

Gas and oil production

   $ 100,825      $ 23,105       $ —          $ 123,930   

Well construction and completion

     49,377        —           —            49,377   

Gathering and processing

     710,980        —           —            710,980   

Administration and oversight

     1,729        —           —            1,729   

Well services

     5,479        —           —            5,479   

Loss on mark-to-market derivatives

     (8,671 )      —           —            (8,671 ) 

Other, net

     543        —           —            543   
  

 

 

   

 

 

    

 

 

     

 

 

 

Total revenues

     860,262        23,105         —            883,367   
  

 

 

   

 

 

    

 

 

     

 

 

 

COSTS AND EXPENSES:

           

Gas and oil production

     38,758        8,247         —            47,005   

Well construction and completion

     42,936        —           —            42,936   

Gathering and processing

     604,954        —           —            604,954   

Well services

     2,482        —           —            2,482   

General and administrative

     48,402        —           (2,379 )      (f )      46,023   

Depreciation, depletion and amortization

     101,278        —           4,418        (g )      105,715   
          19        (h )   
  

 

 

   

 

 

    

 

 

     

 

 

 

Total costs and expenses

     838,810        8,247         2,058          849,115   
  

 

 

   

 

 

    

 

 

     

 

 

 

OPERATING INCOME (LOSS)

     21,452        14,858         (2,058 )        34,252   

Interest expense

     (41,314 )      —           377        (i )      (43,329 ) 
          (1,953 )      (j )   
          (369 )      (k )   
          (70 )      (l )   

Loss on asset sales and disposal

     (1,603 )      —           —            (1,603 ) 
  

 

 

   

 

 

    

 

 

     

 

 

 

NET INCOME (LOSS) BEFORE TAX

     (21,465 )      14,858         (4,073 )        (10,680 ) 

Income tax benefit

     (398 )      —           —            (398 ) 
  

 

 

   

 

 

    

 

 

     

 

 

 

NET INCOME (LOSS)

     (21,067 )      14,858         (4,073 )        (10,282 ) 

(Income) loss attributable to non-controlling interests

     7,142        —           (7,844 )      (m )      (702 ) 
  

 

 

   

 

 

    

 

 

     

 

 

 

NET INCOME (LOSS) ATTRIBUTABLE TO COMMON LIMITED PARTNERS

   $ (13,925 )    $ 14,858       $ (11,917 )      $ (10,984 ) 
  

 

 

   

 

 

    

 

 

     

 

 

 


           Acquisition                 
     Historical     Rangely    Adjustments         Pro Forma  

NET LOSS ATTRIBUTABLE TO COMMON LIMITED PARTNERS PER UNIT:

  

Basic

   $ (0.27 )             $ (0.21 ) 
  

 

 

            

 

 

 

Diluted

   $ (0.27 )             $ (0.21 ) 
  

 

 

            

 

 

 

WEIGHTED AVERAGE COMMON LIMITED PARTNER UNITS OUTSTANDING:

             

Basic

     51,491                 51,491   
  

 

 

            

 

 

 

Diluted

     51,491                 51,491   
  

 

 

            

 

 

 


ATLAS ENERGY, L.P. AND SUBSIDIARIES

PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2013

(in thousands, except per unit data)

(Unaudited)

 

           For the Period
from January
1 to July 31,
2013
     For the
Period from
January 1 to
May 7, 2013
    For the Year
Ended
December 31,
2013
                    
     Historical     EP Energy      TEAK     Rangely      Adjustments           Pro Forma  

REVENUES:

                

Gas and oil production

   $ 273,906      $ 90,626       $ —        $ 91,575       $ —          $ 456,107   

Well construction and completion

     167,883        —           —          —           —            167,883   

Gathering and processing

     2,139,694        —           36,111        —           —            2,175,805   

Administration and oversight

     12,277        —           —          —           —            12,277   

Well services

     19,492        —           —          —           —            19,492   

Gain on mark-to-market derivatives

     (28,764 )      —           —          —           —            (28,764 ) 

Other, net

     (6,973 )      —           (2,729 )      —           —            (9,702 ) 
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

     

 

 

 

Total revenues

     2,577,515        90,626         33,382        91,575         —            2,793,098   
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

     

 

 

 

COSTS AND EXPENSES:

                

Gas and oil production

     100,178        41,630         —          32,069         —            173,877   

Well construction and completion

     145,985        —           —          —           —            145,985   

Gathering and processing

     1,802,618        —           30,694        —           —            1,833,312   

Well services

     9,515        —           —          —           —            9,515   

General and administrative

     197,976        —           1,575        —           (24,735 )      (f )      155,530   
               (19,286 )      (n )   

Depreciation, depletion and amortization

     308,533        17,742         5,954        —           17,381        (g )      357,639   
               76        (h )   
               7,953        (o )   

Asset impairment

     81,880        —           —          —           —            81,880   
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

     

 

 

 

Total costs and expenses

     2,646,685        59,372         38,223        32,069         (18,611 )        2,757,738   
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

     

 

 

 

OPERATING INCOME (LOSS)

     (69,170 )      31,254         (4,841 )      59,506         18,611          35,360   

Interest expense

     (132,581 )      —           (2,176 )      —           (1,391 )      (i )      (150,558 ) 
               (1,303 )      (p )   
               (7,813 )      (j )   
               (1,476 )      (k )   


           For the Period
from January
1 to July 31,
2013
     For the
Period from
January 1 to
May 7, 2013
    For the Year
Ended
December 31,
2013
                    
     Historical     EP Energy      TEAK     Rangely      Adjustments           Pro Forma  
               (280 )      (l )   
               2,176        (q )   
               (5,340 )      (r )   
               (374 )      (s )   

Income (loss) on asset sales and disposal

     (2,506 )      —           269        —           —            (2,237 ) 

Loss on early extinguishment of debt

     (26,601 )      —           —          —           —            (26,601 ) 
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

     

 

 

 

NET INCOME (LOSS) BEFORE TAX

     (230,858 )      31,254         (6,748 )      59,506         2,810          (144,036 ) 

Income tax benefit

     (2,260 )      —           —          —           —            (2,260 ) 
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

     

 

 

 

NET INCOME (LOSS)

     (228,598 )      31,254         (6,748 )      59,506         2,810          (141,776 ) 

(Income) loss attributable to non-controlling interests

     153,231        —           —          —           (4,136 )      (t )      90,123   
               (58,972 )      (m )   
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

     

 

 

 

NET INCOME (LOSS) ATTRIBUTABLE TO COMMON LIMITED PARTNERS

     (75,367 )      31,254         (6,748 )      59,506         (60,298 )        (51,653 ) 
  

 

 

   

 

 

    

 

 

   

 

 

    

 

 

     

 

 

 

NET LOSS ATTRIBUTABLE TO COMMON LIMITED PARTNERS PER UNIT:

                

Basic

   $ (1.47 )                $ (1.01 ) 
  

 

 

               

 

 

 

Diluted

   $ (1.47 )                $ (1.01 ) 
  

 

 

               

 

 

 

WEIGHTED AVERAGE COMMON LIMITED PARTNER UNITS OUTSTANDING:

                

Basic

     51,387                    51,387   
  

 

 

               

 

 

 

Diluted

     51,387                    51,387   
  

 

 

               

 

 

 


ATLAS ENERGY, L.P. AND SUBSIDIARIES

NOTES TO UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS

 

(a) To reflect the preliminary purchase price allocation of the Rangely Acquisition. Due to the recent date of the Rangely Acquisition, the purchase price allocation for the assets acquired and liabilities assumed is based upon estimated fair values, which are subject to adjustment and could change significantly as ARP continues to evaluate this preliminary allocation.

 

(b) To reflect (i) $97.3 million of net proceeds from the public offering of ARP’s additional $100.0 million 7.75% Senior Notes in a private placement transaction; (ii) borrowings of $25.3 million under ARP’s revolving credit facility; and (iii) net proceeds of $297.5 million from ARP’s issuance of an additional 15.5 million common limited partner units (including approximately 2.0 million units pursuant to an over-allotment option) in a public offering at a price of $19.90 per unit.

 

(c) To reflect the issuance of 6.3 million ARP common limited partner units (including 0.8 million units pursuant to an over-allotment option) in a public offering at a price of $21.18 per unit yielding net proceeds of $129.1 million in March 2014.

 

(d) To reflect the partial application of borrowings under ARP’s revolving credit facility for (i) the payment of $8.3 million of ARP revolving credit facility fees, which will be amortized over the remaining term of the respective debt instrument; (ii) the payment of $2.3 million of deferred financing costs related to the issuance of ARP’s additional $100.0 million 7.75% Senior Notes, which will be amortized over the remaining term of the respective debt instrument; and (iii) the payment of costs of $8.8 million related to the acquisitions, which are expensed as incurred and are allocated between common limited partners’ interests and non-controlling interests.

 

(e) To reflect the consummation of the Rangely Acquisition through the transfer of cash consideration of $420.0 million.

 

(f) To reflect the adjustment to general and administrative expense to exclude ARP’s acquisition-related costs incurred related to the acquisitions consummated per the pro forma financial statements.

 

(g) To reflect incremental depreciation, depletion amortization expense related to the acquisition of oil and gas assets in the Rangely Acquisition.

 

(h) To reflect incremental accretion expense related to $1.3 million of asset retirement obligations on oil and natural gas properties acquired.

 

(i) To reflect the adjustment to interest expense related to the borrowings under ARP’s revolving credit facility to partially fund the acquisition of assets in the Rangely Acquisition based on the interest rate of 2.2%.

 

(j) To reflect the adjustment to interest expense from ARP’s additional $100.0 million issuance of 7.75% Senior Notes and the amortization of the debt discount associated with the 7.75% Senior Notes.

 

(k) To reflect the amortization of deferred financing costs incurred as a result of the Rangely Acquisition related to ARP’s revolving credit facility over the remainder of the facility’s term.

 

(l) To reflect the amortization of deferred financing costs related to ARP’s additional $100.0 million issuance of 7.75% Senior Notes.

 

(m) To reflect the adjustment of non-controlling interests in the net income (loss) of ARP as a result of the pro forma statement of operations adjustments previously noted. The allocation of ARP net income (loss) to non-controlling interests is based upon the general partner’s and limited partners’ relative ownership interests, as well as required minimum distributions to preferred limited partners.

 

(n) To reflect the adjustment to general and administrative expense to exclude APL’s acquisition-related costs incurred related to the TEAK Acquisition consummated per the pro forma financial statements.

 

(o) To reflect incremental depreciation and amortization expense related to the fair value assessment of the assets acquired in the TEAK Acquisition, including the basis difference in the fair value of equity method investments acquired.

 

(p) To reflect the adjustment to interest expense on ARP’s 7.75% Senior Notes issued on January 23, 2013.

 

(q) To reflect the adjustment to interest expense for TEAK’s repayment of debt from the net proceeds received on the sale of assets.

 

(r) To reflect the adjustment to interest expense to partially finance the TEAK Acquisition with the issuance of $400.0 million of APL’s 4.75% Senior Notes offset by the reduction in borrowings of $154.5 million on APL’s revolving credit facility at an interest rate of 2.5% with funds from APL’s 4.75% Senior Notes.


(s) To reflect the amortization of deferred financing costs incurred related to (i) the issuance of APL’s 4.75% Senior Notes; and (ii) the amendment to APL’s revolving credit facility to provide for (a) the TEAK Acquisition to be a permitted investment; (b) for the joint ventures owned by TEAK to not be required to be guarantors nor provide security interests in their assets; and (c) for the revision of the calculation of the compliance calculations.

 

(t) To reflect the adjustment of non-controlling interests in the net income (loss) of APL as a result of the pro forma statement of operations adjustments previously noted. The allocation of APL net income (loss) to non-controlling interests is based upon the general partner’s and limited partners’ relative ownership interests in APL.

 

(u) The following tables set forth certain unaudited pro forma information concerning ARP’s proved oil, natural gas and natural gas liquids reserves for the year ended December 31, 2013, giving effect to the Rangely Acquisition as if it had occurred on January 1, 2013. There are numerous uncertainties inherent in estimating the quantities of proved reserves and projecting future rates of production and timing of development costs. The following reserve data represent estimates only and should not be construed as being precise.

Proved Gas and Oil Reserve Quantities

ARP’s pro forma net proved gas and oil reserves and changes in net proved gas and oil reserves attributable to the Rangely Acquisition are summarized below:

 

     Historical    

Rangely
Acquisition

     Pro Forma  
    

 

    Natural Gas (Mcf)     

 

 

Balance, January 1, 2013

     573,774,257        —           573,774,257   

Extensions, discoveries and other additions

     90,098,219        —           90,098,219   

Sales of reserves in-place

     (2,755,155 )      —           (2,755,155 ) 

Purchase of reserves in-place

     452,683,902        —           452,683,902   

Transfers to limited partnerships

     (2,485,210 )      —           (2,485,210 ) 

Revisions(5)

     (88,488,497 )      —           (88,488,497 ) 

Production

     (57,993,487 )      —           (57,993,487 ) 
  

 

 

   

 

 

    

 

 

 

Balance, December 31, 2013

     964,834,029        —           964,834,029   

Proved developed reserves at:

       

January 1, 2013

     338,655,324        —           338,655,324   

December 31, 2013

     727,926,951        —           727,926,951   

Proved undeveloped reserves at:

       

January 1, 2013

     235,118,932        —           235,118,932   

December 31, 2013

     236,907,078        —           236,907,078   

 

     Historical    

Rangely
Acquisition

    Pro Forma  
    

 

    Oil (Bbl)    

 

 

Balance, January 1, 2013

     8,868,836        19,831,680        28,700,516   

Extensions, discoveries and other additions

     8,255,531        —          8,255,531   

Sales of reserves in-place

     —          —          —     

Purchase of reserves in-place

     1,598        —          1,598   

Transfers to limited partnerships

     (239,910 )      —          (239,910 ) 

Revisions

     (1,412,359 )      25,584        (1,386,775 ) 

Production

     (485,226 )      (930,748 )      (1,415,974 ) 
  

 

 

   

 

 

   

 

 

 

Balance, December 31, 2013

     14,988,470        18,926,516        33,914,986   

Proved developed reserves at:

      

January 1, 2013

     3,400,447        18,164,413        21,564,860   

December 31, 2013

     3,458,907        17,480,779        20,939,686   

Proved undeveloped reserves at:

      

January 1, 2013

     5,468,389        1,667,267        7,135,656   

December 31, 2013

     11,529,563        1,445,737        12,975,300   


     Historical     Rangely Acquisition     Pro Forma  
    

 

    Natural Gas Liquids (Bbl)    

 

 

Balance, December 31, 2013

     16,061,897        1,352,990        17,414,887   

Extensions, discoveries and other additions

     8,197,272        —          8,197,272   

Sales of reserves in-place

     (4,625 )      —          (4,625 ) 

Purchase of reserves in-place

     55,187        —          55,187   

Transfers to limited partnerships

     (258,381 )      —          (258,381 ) 

Revisions(5)

     (3,826,744 )      30,524        (3,796,220 ) 

Production

     (1,267,590 )      (101,642 )      (1,369,232 ) 
  

 

 

   

 

 

   

 

 

 

Balance, December 31, 2013

     18,957,016        1,281,872        20,238,888   

Proved developed reserves at:

      

January 1, 2013

     7,884,778        1,352,990        9,237,768   

December 31, 2013

     7,676,389        1,281,872        8,958,261   

Proved undeveloped reserves at:

      

January 1, 2013

     8,177,120        —          8,177,120   

December 31, 2013

     11,280,627        —          11,280,627   

Standardized Measure

ARP’s pro forma standardized measure of discounted future net cash flows before income taxes related to the proved gas and oil reserves of the Rangely Acquisition is as follows (in thousands):

 

     For the Year Ended December 31, 2013  
     Historical     Rangely
Acquisition
    Pro Forma  

Future cash inflows

   $ 5,145,835      $ 1,798,238      $ 6,944,073   

Future production costs

     (2,347,592 )      (784,622 )      (3,132,214 ) 

Future development costs

     (746,725 )      (83,848 )      (830,573 ) 
  

 

 

   

 

 

   

 

 

 

Future net cash flows

     2,051,518        929,768        2,981,286   

Less 10% annual discount for estimated timing of cash flows

     (1,012,326 )      (558,029 )      (1,570,355 ) 
  

 

 

   

 

 

   

 

 

 

Standardized measure of discounted future net cash flows

   $ 1,039,192      $ 371,739      $ 1,410,931   
  

 

 

   

 

 

   

 

 

 

FASB requirements for gas and oil reserve estimation and disclosure require that reserve estimates and future cash flows be based on the average market prices for sales of gas and oil on the first calendar day of each month during the year. The average prices used for 2013 under these rules were $3.67 per Mcf of natural gas and $96.78 per barrel of oil.

Changes in Standardized Measure

ARP Pro forma changes in the standardized measure of discounted future net cash flows before income taxes related to the proved gas and oil reserves of the Rangely Acquisition are as follows:


     Year Ended December 31, 2013  
     Historical     Rangely
Acquisition
    Pro Forma  

Balance, beginning of year

   $ 623,676      $ 372,338      $ 996,014   

Increase (decrease) in discounted future net cash flows:

      

Sales and transfers of oil and gas, net of related costs

     (167,581 )      (59,506 )      (227,087 ) 

Net changes in prices and production costs

     85,191        (803 )      84,388   

Revisions of previous quantity estimates

     (1,881 )      1,125        (756 ) 

Development costs incurred

     27,245        17,306        44,551   

Changes in future development costs

     (21,579 )      (6,500 )      (28,079 ) 

Transfers to limited partnerships

     (53,392 )      —          (53,392 ) 

Extensions, discoveries, and improved recovery less related costs

     143,338        —          143,338   

Purchases of reserves in-place

     473,058        —          473,058   

Sales of reserves in-place

     (2,053 )      —          (2,053 ) 

Accretion of discount

     62,368        37,234        99,602   

Estimated settlement of asset retirement obligations

     (18,858 )      —          (18,858 ) 

Estimated proceeds on disposals of well equipment

     17,052        —          17,052   

Changes in production rates (timing) and other

     (127,392 )      10,545        (116,847 ) 
  

 

 

   

 

 

   

 

 

 

Outstanding, end of year

   $ 1,039,192      $ 371,739      $ 1,410,931