Attached files

file filename
EXCEL - IDEA: XBRL DOCUMENT - ROAN RESOURCES, INC.Financial_Report.xls
EX-31.1 - CERTIFICATION OF CEO SECTION 302 - ROAN RESOURCES, INC.exhibit311q12015.htm
EX-32.1 - CERTIFICATION OF CEO SECTION 906 - ROAN RESOURCES, INC.exhibit321q12015.htm
EX-32.2 - CERTIFICATION OF CFO SECTION 906 - ROAN RESOURCES, INC.exhibit322q12015.htm
EX-31.2 - CERTIFICATION OF CFO SECTION 302 - ROAN RESOURCES, INC.exhibit312q12015.htm


 
UNITED STATES SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
Form 10-Q
x
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the Quarterly Period Ended March 31, 2015
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: 000-51719
LINN ENERGY, LLC
(Exact name of registrant as specified in its charter)
Delaware
(State or other jurisdiction of incorporation or organization)
65-1177591
(IRS Employer
Identification No.)
600 Travis, Suite 4900
Houston, Texas
(Address of principal executive offices)
77002
(Zip Code)
(281) 840-4000
(Registrant’s telephone number, including area code)
600 Travis, Suite 5100
Houston, Texas 77002
(Former address of principal executive offices)
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.    Yes  x    No  ¨
Indicate by check mark whether the registrant has submitted electronically and posted on its corporate website, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).    Yes  x    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 the definitions of “large accelerated filer,” “accelerated filer,” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer  x     Accelerated filer  ¨    Non-accelerated filer  ¨    Smaller reporting company ¨
Indicate by check mark whether registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  ¨    No  x
As of March 31, 2015, there were 336,887,489 units outstanding.
 



TABLE OF CONTENTS
 
 
Page
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 

i


GLOSSARY OF TERMS
As commonly used in the oil and natural gas industry and as used in this Quarterly Report on Form 10-Q, the following terms have the following meanings:
Bbl. One stock tank barrel or 42 United States gallons liquid volume.
Bcf. One billion cubic feet.
Bcfe. One billion cubic feet equivalent, determined using a ratio of six Mcf of natural gas to one Bbl of oil, condensate or natural gas liquids.
Btu. One British thermal unit, which is the heat required to raise the temperature of a one-pound mass of water from 58.5 degrees to 59.5 degrees Fahrenheit.
MBbls. One thousand barrels of oil or other liquid hydrocarbons.
MBbls/d. MBbls per day.
Mcf. One thousand cubic feet.
Mcfe. One thousand cubic feet equivalent, determined using the ratio of six Mcf of natural gas to one Bbl of oil, condensate or natural gas liquids.
MMBbls. One million barrels of oil or other liquid hydrocarbons.
MMBtu. One million British thermal units.
MMcf. One million cubic feet.
MMcf/d. MMcf per day.
MMcfe. One million cubic feet equivalent, determined using a ratio of six Mcf of natural gas to one Bbl of oil, condensate or natural gas liquids.
MMcfe/d. MMcfe per day.
MMMBtu. One billion British thermal units.
NGL. Natural gas liquids, which are the hydrocarbon liquids contained within natural gas.

ii


PART I – FINANCIAL INFORMATION
Item 1.
Financial Statements
LINN ENERGY, LLC
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
 
March 31,
2015
 
December 31,
2014
 
(in thousands,
except unit amounts)
ASSETS
 
Current assets:
 
 
 
Cash and cash equivalents
$
48,312

 
$
1,809

Accounts receivable – trade, net
340,838

 
471,684

Derivative instruments
1,119,332

 
1,077,142

Other current assets
147,969

 
155,955

Total current assets
1,656,451

 
1,706,590

 
 
 
 
Noncurrent assets:
 
 
 
Oil and natural gas properties (successful efforts method)
18,246,897

 
18,068,900

Less accumulated depletion and amortization
(5,592,674
)
 
(4,867,682
)
 
12,654,223

 
13,201,218

 
 
 
 
Other property and equipment
682,772

 
669,149

Less accumulated depreciation
(158,409
)
 
(144,282
)
 
524,363

 
524,867

 
 
 
 
Derivative instruments
949,879

 
848,097

Other noncurrent assets
135,259

 
142,737

 
1,085,138

 
990,834

Total noncurrent assets
14,263,724

 
14,716,919

Total assets
$
15,920,175

 
$
16,423,509

 
 
 
 
LIABILITIES AND UNITHOLDERS’ CAPITAL
 
 
 
Current liabilities:
 
 
 
Accounts payable and accrued expenses
$
608,926

 
$
814,809

Derivative instruments
899

 

Other accrued liabilities
184,430

 
167,736

Total current liabilities
794,255

 
982,545

 
 
 
 
Noncurrent liabilities:
 
 
 
Credit facilities
3,148,175

 
2,968,175

Term loan
500,000

 
500,000

Senior notes, net
6,750,313

 
6,827,634

Derivative instruments
1,999

 
684

Other noncurrent liabilities
598,930

 
600,866

Total noncurrent liabilities
10,999,417

 
10,897,359

 
 
 
 
Commitments and contingencies (Note 10)


 


 
 
 
 
Unitholders’ capital:
 
 
 
336,887,489 units and 331,974,913 units issued and outstanding at March 31, 2015, and December 31, 2014, respectively
5,317,869

 
5,395,811

Accumulated deficit
(1,191,366
)
 
(852,206
)
 
4,126,503

 
4,543,605

Total liabilities and unitholders’ capital
$
15,920,175

 
$
16,423,509

The accompanying notes are an integral part of these condensed consolidated financial statements.

1


LINN ENERGY, LLC
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
 
Three Months Ended
March 31,
 
2015
 
2014
 
(in thousands, except per unit amounts)
Revenues and other:
 
 
 
Oil, natural gas and natural gas liquids sales
$
450,569

 
$
938,877

Gains (losses) on oil and natural gas derivatives
424,781

 
(241,493
)
Marketing revenues
33,744

 
30,546

Other revenues
7,453

 
5,657

 
916,547

 
733,587

Expenses:
 
 
 
Lease operating expenses
173,021

 
194,033

Transportation expenses
53,540

 
45,630

Marketing expenses
28,841

 
21,072

General and administrative expenses
78,968

 
79,228

Exploration costs
396

 
1,091

Depreciation, depletion and amortization
215,014

 
267,801

Impairment of long-lived assets
532,617

 

Taxes, other than income taxes
54,045

 
65,713

(Gains) losses on sale of assets and other, net
(12,287
)
 
2,586

 
1,124,155

 
677,154

Other income and (expenses):
 
 
 
Interest expense, net of amounts capitalized
(143,101
)
 
(133,813
)
Gain on extinguishment of debt
6,635

 

Other, net
(2,213
)
 
(2,303
)
 
(138,679
)
 
(136,116
)
Loss before income taxes
(346,287
)
 
(79,683
)
Income tax expense (benefit)
(7,127
)
 
5,654

Net loss
$
(339,160
)
 
$
(85,337
)
 
 
 
 
Net loss per unit:
 
 
 
Basic
$
(1.03
)
 
$
(0.27
)
Diluted
$
(1.03
)
 
$
(0.27
)
Weighted average units outstanding:
 
 
 
Basic
330,642

 
328,329

Diluted
330,642

 
328,329

 
 
 
 
Distributions declared per unit
$
0.313

 
$
0.725

The accompanying notes are an integral part of these condensed consolidated financial statements.

2


LINN ENERGY, LLC
CONDENSED CONSOLIDATED STATEMENT OF UNITHOLDERS’ CAPITAL
(Unaudited)
 
Units
 
Unitholders’ Capital
 
Accumulated Deficit
 
Total Unitholders’ Capital
 
(in thousands)
 
 
 
 
 
 
 
 
December 31, 2014
331,975

 
$
5,395,811

 
$
(852,206
)
 
$
4,543,605

Sale of units, net of offering costs of $594
1,328

 
15,306

 

 
15,306

Issuance of units
3,584

 

 

 

Distributions to unitholders
 
 
(104,815
)
 

 
(104,815
)
Unit-based compensation expenses
 
 
20,510

 

 
20,510

Excess tax benefit from unit-based compensation and other
 
 
(8,943
)
 

 
(8,943
)
Net loss
 
 

 
(339,160
)
 
(339,160
)
March 31, 2015
336,887

 
$
5,317,869

 
$
(1,191,366
)
 
$
4,126,503

The accompanying notes are an integral part of these condensed consolidated financial statements.

3


LINN ENERGY, LLC
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
 
Three Months Ended
March 31,
 
2015
 
2014
 
(in thousands)
Cash flow from operating activities:
 
 
 
Net loss
$
(339,160
)
 
$
(85,337
)
Adjustments to reconcile net loss to net cash provided by operating activities:
 
 
 
Depreciation, depletion and amortization
215,014

 
267,801

Impairment of long-lived assets
532,617

 

Unit-based compensation expenses
20,510

 
21,500

Gain on extinguishment of debt
(6,635
)
 

Amortization and write-off of deferred financing fees
6,712

 
2,313

(Gains) losses on sale of assets and other, net
(7,100
)
 
1,327

Deferred income taxes
(7,158
)
 
5,584

Derivatives activities:
 
 
 
Total (gains) losses
(423,855
)
 
241,493

Cash settlements
282,082

 
(14,511
)
Changes in assets and liabilities:
 
 
 
(Increase) decrease in accounts receivable – trade, net
135,230

 
(34,337
)
Increase in other assets
(12,399
)
 
(4,176
)
Increase (decrease) in accounts payable and accrued expenses
(29,868
)
 
16,105

Increase in other liabilities
8,713

 
16,720

Net cash provided by operating activities
374,703

 
434,482

 
 
 
 
Cash flow from investing activities:
 
 
 
Acquisition of oil and natural gas properties and joint-venture funding

 
(25,345
)
Development of oil and natural gas properties
(264,818
)
 
(394,843
)
Purchases of other property and equipment
(12,401
)
 
(10,151
)
Proceeds from sale of properties and equipment and other
27,500

 
(10,686
)
Net cash used in investing activities
(249,719
)
 
(441,025
)
 
 
 
 
Cash flow from financing activities:
 
 
 
Proceeds from sale of units
15,900

 

Proceeds from borrowings
395,000

 
540,000

Repayments of debt
(280,287
)
 
(241,188
)
Distributions to unitholders
(104,815
)
 
(240,073
)
Financing fees and offering costs
(453
)
 
(2,662
)
Excess tax benefit from unit-based compensation
(8,867
)
 
1,457

Other
(94,959
)
 
(34,848
)
Net cash provided by (used in) financing activities
(78,481
)
 
22,686

 
 
 
 
Net increase in cash and cash equivalents
46,503

 
16,143

Cash and cash equivalents:
 
 
 
Beginning
1,809

 
52,171

Ending
$
48,312

 
$
68,314

The accompanying notes are an integral part of these condensed consolidated financial statements.

4


LINN ENERGY, LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(Unaudited)
Note 1 – Basis of Presentation
Nature of Business
Linn Energy, LLC (“LINN Energy” or the “Company”) is an independent oil and natural gas company. LINN Energy’s mission is to acquire, develop and maximize cash flow from a growing portfolio of long-life oil and natural gas assets. The Company’s properties are located in eight operating regions in the United States (“U.S.”), in the Rockies, the Hugoton Basin, California, the Mid-Continent, the Permian Basin, TexLa, South Texas and Michigan/Illinois.
Principles of Consolidation and Reporting
The information reported herein reflects all normal recurring adjustments that are, in the opinion of management, necessary for the fair presentation of the results for the interim periods. Certain information and note disclosures normally included in annual financial statements prepared in accordance with U.S. generally accepted accounting principles (“GAAP”) have been condensed or omitted under Securities and Exchange Commission (“SEC”) rules and regulations; as such, this report should be read in conjunction with the financial statements and notes in the Company’s Annual Report on Form 10-K for the year ended December 31, 2014. The results reported in these unaudited condensed consolidated financial statements should not necessarily be taken as indicative of results that may be expected for the entire year.
The condensed consolidated financial statements include the accounts of the Company and its wholly owned subsidiaries. All significant intercompany transactions and balances have been eliminated upon consolidation. Investments in noncontrolled entities over which the Company exercises significant influence are accounted for under the equity method.
The condensed consolidated financial statements for previous periods include certain reclassifications that were made to conform to current presentation. Such reclassifications have no impact on previously reported net income (loss), unitholders’ capital or cash flows.
Use of Estimates
The preparation of the accompanying condensed consolidated financial statements in conformity with GAAP requires management of the Company to make estimates and assumptions about future events. These estimates and the underlying assumptions affect the amount of assets and liabilities reported, disclosures about contingent assets and liabilities, and reported amounts of revenues and expenses. The estimates that are particularly significant to the financial statements include estimates of the Company’s reserves of oil, natural gas and natural gas liquids (“NGL”), future cash flows from oil and natural gas properties, depreciation, depletion and amortization, asset retirement obligations, certain revenues and operating expenses, fair values of commodity derivatives and fair values of assets acquired and liabilities assumed. As fair value is a market-based measurement, it is determined based on the assumptions that market participants would use. These estimates and assumptions are based on management’s best estimates and judgment. Management evaluates its estimates and assumptions on an ongoing basis using historical experience and other factors, including the current economic environment, which management believes to be reasonable under the circumstances. Such estimates and assumptions are adjusted when facts and circumstances dictate. As future events and their effects cannot be determined with precision, actual results could differ from these estimates. Any changes in estimates resulting from continuing changes in the economic environment will be reflected in the financial statements in future periods.
Recently Issued Accounting Standards
In April 2015, the Financial Accounting Standards Board (“FASB”) issued an Accounting Standards Update (“ASU”) that is intended to simplify the presentation of debt issuance costs by requiring that debt issuance costs related to a recognized debt liability be presented in the balance sheet as a direct deduction from the carrying amount of that debt liability, consistent with debt discounts. This ASU will be applied retrospectively as of the date of adoption and is effective for fiscal years beginning after December 15, 2015, and interim periods within those years (early adoption permitted). The Company is currently evaluating the impact of the adoption of this ASU on its condensed consolidated financial statements and related disclosures.

5

LINN ENERGY, LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – Continued
(Unaudited)

In May 2014, the FASB issued an ASU that is intended to improve and converge the financial reporting requirements for revenue from contracts with customers. This ASU will be applied either retrospectively or as a cumulative-effect adjustment as of the date of adoption and is effective for fiscal years beginning after December 15, 2016, and interim periods within those years (early adoption prohibited). The Company is currently evaluating the impact, if any, of the adoption of this ASU on its condensed consolidated financial statements and related disclosures.
Note 2 – Acquisitions and Joint-Venture Funding
The revenues and expenses related to certain oil and natural gas properties acquired in 2014 from subsidiaries of Devon Energy Corporation (“Devon” and the acquisition, the “Devon Assets Acquisition”) are included in the condensed consolidated results of operations of the Company as of August 29, 2014. The following unaudited pro forma financial information presents a summary of the Company’s consolidated results of operations for the three months ended March 31, 2014, assuming the Devon Assets Acquisition had been completed as of January 1, 2014, including adjustments to reflect the values assigned to the net assets acquired. The pro forma financial information has been prepared for informational purposes only and does not purport to represent what the actual results of operations would have been had the transaction been completed as of the date assumed, nor is this information necessarily indicative of future consolidated results of operations. The pro forma financial information does not give effect to the costs of any integration activities or benefits that may result from the realization of future cost savings from operating efficiencies, or any other synergies that may result from the transaction.
 
Three Months Ended
March 31, 2014
 
(in thousands, except per unit amounts)
 
 
Total revenues and other
$
879,115

Total operating expenses
$
765,491

Net loss
$
(62,305
)
 
 
Net loss per unit:
 
Basic
$
(0.20
)
Diluted
$
(0.20
)
The pro forma condensed combined statement of operations includes adjustments to:
Reflect the results of the Devon Assets Acquisition.
Reflect incremental depreciation, depletion and amortization expense, using the unit-of-production method related to oil and natural gas properties acquired and an estimated useful life of 10 years for other property and equipment.
Reflect incremental accretion expense related to asset retirement obligations on oil and natural gas properties acquired.
Reflect an increase in interest expense related to incremental debt of $2.3 billion incurred to fund the purchase price.
Reflect incremental amortization of deferred financing fees associated with debt incurred to fund the purchase price.
Joint-Venture Funding – 2014
For the three months ended March 31, 2014, the Company paid approximately $25 million, including interest, to fund the commitment related to the joint-venture agreement it entered into with an affiliate of Anadarko Petroleum Corporation (“Anadarko”) in April 2012. As of February 2014, the Company had fully funded the total commitment of $400 million.

6

LINN ENERGY, LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – Continued
(Unaudited)

Note 3 – Unitholders’ Capital
At-the-Market Offering Program
The Company has the authority to sell up to $500 million of units under an at-the-market offering program. Sales of units, if any, will be made under an equity distribution agreement by means of ordinary brokers’ transactions, through the facilities of the NASDAQ Global Select Market, any other national securities exchange or facility thereof, a trading facility of a national securities association or an alternate trading system, to or through a market maker or directly on or through an electronic communication network, a “dark pool” or any similar market venue, at market prices, in block transactions, or as otherwise agreed with a sales agent. The Company expects to use the net proceeds from any sale of the units for general corporate purposes, which may include, among other things, capital expenditures, acquisitions and the repayment of debt.
During the three months ended March 31, 2015, the Company, under its equity distribution agreement, issued and sold 1,328,192 units representing limited liability company interests at an average unit price of $11.97 for net proceeds of approximately $16 million (net of approximately $159,000 in commissions). In connection with the issuance and sale of these units, the Company also incurred professional service expenses of approximately $435,000. The Company used the net proceeds for general corporate purposes including the open market repurchases of a portion of its 8.625% senior notes due April 2020 (see Note 6). At March 31, 2015, units totaling approximately $484 million in aggregate offering price remained available to be issued and sold under the agreement.
Distributions
Under the Company’s limited liability company agreement, unitholders are entitled to receive a distribution of available cash, which includes cash on hand plus borrowings less any reserves established by the Company’s Board of Directors to provide for the proper conduct of the Company’s business (including reserves for future capital expenditures, including drilling, acquisitions and anticipated future credit needs) or to fund distributions over the next four quarters. Distributions paid by the Company are presented on the condensed consolidated statement of unitholders’ capital and the condensed consolidated statements of cash flows. On April 1, 2015, the Company’s Board of Directors declared a cash distribution of $0.3125 per unit with respect to the first quarter of 2015, to be paid in three equal installments of $0.1042 per unit. The first monthly distribution with respect to the first quarter of 2015, totaling approximately $35 million, was paid on April 16, 2015, to unitholders of record as of the close of business on April 13, 2015.
Note 4 – Oil and Natural Gas Properties
Oil and Natural Gas Capitalized Costs
Aggregate capitalized costs related to oil, natural gas and NGL production activities with applicable accumulated depletion and amortization are presented below:
 
March 31,
2015
 
December 31,
2014
 
(in thousands)
Proved properties:
 
 
 
Leasehold acquisition
$
13,368,818

 
$
13,362,642

Development
3,012,467

 
2,830,841

Unproved properties
1,865,612

 
1,875,417

 
18,246,897

 
18,068,900

Less accumulated depletion and amortization
(5,592,674
)
 
(4,867,682
)
 
$
12,654,223

 
$
13,201,218


7

LINN ENERGY, LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – Continued
(Unaudited)

Impairment of Proved Properties
The Company evaluates the impairment of its proved oil and natural gas properties on a field-by-field basis whenever events or changes in circumstances indicate that the carrying value may not be recoverable. The carrying values of proved properties are reduced to fair value when the expected undiscounted future cash flows of proved and risk-adjusted probable and possible reserves are less than net book value. The fair values of proved properties are measured using valuation techniques consistent with the income approach, converting future cash flows to a single discounted amount. Significant inputs used to determine the fair values of proved properties include estimates of: (i) reserves; (ii) future operating and development costs; (iii) future commodity prices; and (iv) a market-based weighted average cost of capital rate. These inputs require significant judgments and estimates by the Company’s management at the time of the valuation and are the most sensitive and subject to change.
Based on the analysis described above, for the three months ended March 31, 2015, the Company recorded noncash impairment charges, before and after tax, of approximately $533 million associated with proved oil and natural gas properties. The impairment was due to a decline in commodity prices. The carrying values of the impaired proved properties were reduced to fair value, estimated using inputs characteristic of a Level 3 fair value measurement. The impairment charges are included in “impairment of long-lived assets” on the condensed consolidated statement of operations. Following are the impairment charges recorded:
Shallow Texas Panhandle Brown Dolomite formation – $278 million;
California region – $207 million;
TexLa region – $33 million;
South Texas region – $9 million; and
Mid-Continent region – $6 million.
The Company recorded no impairment charges for the three months ended March 31, 2014.
Note 5 – Unit-Based Compensation
During the three months ended March 31, 2015, the Company granted 3,468,245 restricted units and 697,120 phantom units to employees, primarily as part of its annual review of its employees’ compensation, including executives, with an aggregate fair value of approximately $42 million. The restricted units and phantom units vest over three years. A summary of unit-based compensation expenses included on the condensed consolidated statements of operations is presented below:
 
Three Months Ended
March 31,
 
2015
 
2014
 
(in thousands)
 
 
 
 
General and administrative expenses
$
16,633

 
$
18,223

Lease operating expenses
3,877

 
3,277

Total unit-based compensation expenses
$
20,510

 
$
21,500

Income tax benefit
$
7,579

 
$
7,944

Cash-Based Performance Unit Awards
The Company also granted 567,320 performance units (the maximum number of units available to be earned) to certain executive officers. The 2015 performance unit awards vest three years from the award date. The vesting of these units is determined based on the Company’s performance compared to the performance of a predetermined group of peer companies over a specified performance period, and the value of vested units is to be paid in cash. To date, no performance units have vested and no amounts have been paid to settle any such awards. Performance unit awards that are settled in cash are recorded as a liability with the changes in fair value recognized over the vesting period. For the three months ended March 31, 2015, the Company recognized expense for cash-based performance unit awards of approximately $266,000, included in “general and

8

LINN ENERGY, LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – Continued
(Unaudited)

administrative expenses” on the condensed consolidated statement of operations. At March 31, 2015, the Company’s liability related to these performance unit awards was also approximately $266,000.
Note 6 – Debt
The following summarizes the Company’s outstanding debt:
 
March 31,
2015
 
December 31, 2014
 
(in thousands, except percentages)
 
 
 
 
LINN credit facility (1)
$
1,975,000

 
$
1,795,000

Berry credit facility (2)
1,173,175

 
1,173,175

Term loan (3)
500,000

 
500,000

6.50% senior notes due May 2019
1,200,000

 
1,200,000

6.25% senior notes due November 2019
1,800,000

 
1,800,000

8.625% senior notes due April 2020
1,220,800

 
1,300,000

6.75% Berry senior notes due November 2020
299,970

 
299,970

7.75% senior notes due February 2021
1,000,000

 
1,000,000

6.50% senior notes due September 2021
650,000

 
650,000

6.375% Berry senior notes due September 2022
599,163

 
599,163

Net unamortized discounts and premiums
(19,620
)
 
(21,499
)
Total debt, net
10,398,488

 
10,295,809

Less current maturities

 

Total long-term debt, net
$
10,398,488

 
$
10,295,809

(1) 
Variable interest rates of 1.93% and 1.92% at March 31, 2015, and December 31, 2014, respectively.
(2) 
Variable interest rates of 2.68% and 2.67% at March 31, 2015, and December 31, 2014, respectively.
(3) 
Variable interest rates of 2.68% and 2.66% at March 31, 2015, and December 31, 2014, respectively.
Fair Value
The Company’s debt is recorded at the carrying amount in the condensed consolidated balance sheets. The carrying amounts of the Company’s credit facilities and term loan approximate fair value because the interest rates are variable and reflective of market rates. The Company uses a market approach to determine the fair value of its senior notes using estimates based on prices quoted from third-party financial institutions, which is a Level 2 fair value measurement.
 
March 31, 2015
 
December 31, 2014
 
Carrying Value
 
Fair Value
 
Carrying Value
 
Fair Value
 
(in thousands)
 
 
 
 
 
 
 
 
Credit facilities
$
3,148,175

 
$
3,148,175

 
$
2,968,175

 
$
2,968,175

Term loan
500,000

 
500,000

 
500,000

 
500,000

Senior notes, net
6,750,313

 
5,454,065

 
6,827,634

 
5,703,649

Total debt, net
$
10,398,488

 
$
9,102,240

 
$
10,295,809

 
$
9,171,824


9

LINN ENERGY, LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – Continued
(Unaudited)

Credit Facilities
LINN Credit Facility
The Company’s Sixth Amended and Restated Credit Agreement (“LINN Credit Facility”) provides for (1) a senior secured revolving credit facility and (2) a $500 million senior secured term loan, in aggregate subject to the then-effective borrowing base. Borrowing capacity under the revolving credit facility is limited to the lesser of (i) the then-effective borrowing base reduced by the $500 million term loan and (ii) the maximum commitment amount of $4.0 billion, and is currently $4.0 billion. The maturity date is April 2019. At March 31, 2015, the borrowing base under the LINN Credit Facility was $4.5 billion and availability under the revolving credit facility was approximately $2.0 billion, which includes a $6 million reduction for outstanding letters of credit.
Redetermination of the borrowing base under the LINN Credit Facility, based primarily on reserve reports using lender commodity price expectations at such time, occurs semi-annually, in April and October. The administrative agent, at the direction of a super-majority of certain of the lenders, has the right to request one interim borrowing base redetermination per year. The Company also has the right to request one interim borrowing base redetermination per year, as well as the right to an additional interim redetermination each year in connection with certain acquisitions. Significant declines in commodity prices may result in a decrease in the borrowing base. The spring 2015 semi-annual redetermination is scheduled for May 2015, and the Company anticipates its lenders will recommend a decrease in the borrowing base under the LINN Credit Facility.
The Company’s obligations under the LINN Credit Facility are secured by mortgages on certain of its material subsidiaries’ oil and natural gas properties and other personal property as well as a pledge of all ownership interests in the Company’s direct and indirect material subsidiaries. The Company is required to maintain either: 1) mortgages on properties representing at least 80% of the total value of oil and natural gas properties included on its most recent reserve report, or 2) a Collateral Coverage Ratio of at least 2.5 to 1. Collateral Coverage Ratio is defined as the ratio of the present value of future cash flows from proved reserves from the currently mortgaged properties to the lesser of: (i) the then-effective borrowing base and (ii) the maximum commitment amount. Additionally, the obligations under the LINN Credit Facility are guaranteed by all of the Company’s material subsidiaries, other than Berry Petroleum Company, LLC (“Berry”), and are required to be guaranteed by any future material subsidiaries. The Company is in compliance with all financial and other covenants of the LINN Credit Facility.
At the Company’s election, interest on borrowings under the LINN Credit Facility is determined by reference to either the London Interbank Offered Rate (“LIBOR”) plus an applicable margin between 1.5% and 2.5% per annum (depending on the then-current level of borrowings under the LINN Credit Facility) or the alternate base rate (“ABR”) plus an applicable margin between 0.5% and 1.5% per annum (depending on the then-current level of borrowings under the LINN Credit Facility). Interest is generally payable quarterly for loans bearing interest based on the ABR and at the end of the applicable interest period for loans bearing interest at the LIBOR. The Company is required to pay a commitment fee to the lenders under the LINN Credit Facility, which accrues at a rate per annum between 0.375% and 0.5% (depending on the then-current level of borrowings under the LINN Credit Facility) on the average daily unused amount of the maximum commitment amount of the lenders.
The $500 million term loan has a maturity date of April 2019 and incurs interest based on either the LIBOR plus a margin of 2.5% per annum or the ABR plus a margin of 1.5% per annum, at the Company’s election. Interest is generally payable quarterly for loans bearing interest based on the ABR and at the end of the applicable interest period for loans bearing interest at the LIBOR. The term loan may be repaid at the option of the Company without premium or penalty, subject to breakage costs. While the term loan is outstanding, the Company is required to maintain either: 1) mortgages on properties representing at least 80% of the total value of oil and natural gas properties included on its most recent reserve report, or 2) a Term Loan Collateral Coverage Ratio of at least 2.5 to 1. The Term Loan Collateral Coverage Ratio is defined as the ratio of the present value of future cash flows from proved reserves from the currently mortgaged properties to the lesser of: (i) the then-effective borrowing base and (ii) the maximum commitment amount and the aggregate amount of the term loan outstanding. The other terms and conditions of the LINN Credit Facility, including the financial and other restrictive covenants set forth therein, are applicable to the term loan.

10

LINN ENERGY, LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – Continued
(Unaudited)

Berry Credit Facility
Berry’s Second Amended and Restated Credit Agreement (“Berry Credit Facility”) currently has a borrowing base of $1.4 billion, subject to lender commitments. The maturity date is April 2019. At March 31, 2015, lender commitments under the facility were $1.2 billion but there was less than $1 million of available borrowing capacity, including outstanding letters of credit.
Redetermination of the borrowing base under the Berry Credit Facility, based primarily on reserve reports using lender commodity price expectations at such time, occurs semi-annually, in April and October. A super-majority of the lenders under the Berry Credit Facility and Berry also have the right to request interim borrowing base redeterminations once between scheduled redeterminations. Significant declines in commodity prices may result in a decrease in the borrowing base. The spring 2015 semi-annual redetermination is scheduled for May 2015, and the Company anticipates its lenders will recommend a decrease in the borrowing base under the Berry Credit Facility.
Berry’s obligations under the Berry Credit Facility are secured by mortgages on its oil and natural gas properties and other personal property. Berry is required to maintain mortgages on properties representing at least 80% of the present value of its oil and natural gas proved reserves. Berry is in compliance with all financial and other covenants of the Berry Credit Facility.
At Berry’s election, interest on borrowings under the Berry Credit Facility is determined by reference to either the LIBOR plus an applicable margin between 1.5% and 2.5% per annum (depending on the then-current level of borrowings under the Berry Credit Facility) or a Base Rate (as defined in the Berry Credit Facility) plus an applicable margin between 0.5% and 1.5% per annum (depending on the then-current level of borrowings under the Berry Credit Facility). Interest is generally payable quarterly for loans bearing interest based on the Base Rate and at the end of the applicable interest period for loans bearing interest at the LIBOR. Berry is required to pay a commitment fee to the lenders under the Berry Credit Facility, which accrues at a rate per annum between 0.375% and 0.5% (depending on the then-current level of utilization under the Berry Credit Facility) on the average daily unused amount of the maximum commitment amount of the lenders.
The Company refers to the LINN Credit Facility and the Berry Credit Facility, collectively, as the “Credit Facilities.”
Repurchases of Senior Notes
During the three months ended March 31, 2015, the Company repurchased on the open market approximately $79 million of its 8.625% senior notes due April 2020. In connection with the repurchases, the Company recorded a gain on extinguishment of debt of approximately $7 million for the three months ended March 31, 2015.
Senior Notes Covenants
The Company’s senior notes contain covenants that, among other things, may limit its ability to: (i) pay distributions on, purchase or redeem the Company’s units or redeem its subordinated debt; (ii) make investments; (iii) incur or guarantee additional indebtedness or issue certain types of equity securities; (iv) create certain liens; (v) sell assets; (vi) consolidate, merge or transfer all or substantially all of the Company’s assets; (vii) enter into agreements that restrict distributions or other payments from the Company’s restricted subsidiaries to the Company; (viii) engage in transactions with affiliates; and (ix) create unrestricted subsidiaries. The Company is in compliance with all financial and other covenants of its senior notes.
Berry’s senior notes contain covenants that, among other things, may limit its ability to: (i) incur or guarantee additional indebtedness; (ii) pay distributions or dividends on Berry’s equity or redeem its subordinated debt; (iii) create certain liens; (iv) enter into agreements that restrict distributions or other payments from Berry’s restricted subsidiaries to Berry; (v) sell assets; (vi) engage in transactions with affiliates; and (vii) consolidate, merge or transfer all or substantially all of Berry’s assets. Berry is in compliance with all financial and other covenants of its senior notes.
In addition, any cash generated by Berry is currently being used by Berry to fund its activities. To the extent that Berry generates cash in excess of its needs, the indentures governing Berry’s senior notes limit the amount it may distribute to LINN Energy to the amount available under a “restricted payments basket,” and Berry may not distribute any such amounts unless it is permitted by the indentures to incur additional debt pursuant to the consolidated coverage ratio test set forth in the Berry

11

LINN ENERGY, LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – Continued
(Unaudited)

indentures. Berry’s restricted payments basket may be increased in accordance with the terms of the Berry indentures by, among other things, 50% of Berry’s future net income, reductions in its indebtedness and restricted investments, and future capital contributions.
Note 7 – Derivatives
Commodity Derivatives
The Company hedges a significant portion of its forecasted production to reduce exposure to fluctuations in the prices of oil and natural gas and provide long-term cash flow predictability to manage its business, service debt and pay distributions. The current direct NGL hedging market is constrained in terms of price, volume, duration and number of counterparties, which limits the Company’s ability to effectively hedge its NGL production. As a result, currently, the Company directly hedges only its oil and natural gas production. The Company also hedges its exposure to natural gas differentials in certain operating areas but does not currently hedge exposure to oil differentials.
The Company enters into commodity hedging transactions primarily in the form of swap contracts that are designed to provide a fixed price and, from time to time, put options that are designed to provide a fixed price floor with the opportunity for upside. The Company enters into these transactions with respect to a portion of its projected production or consumption to provide an economic hedge of the risk related to the future commodity prices received or paid. The Company does not enter into derivative contracts for trading purposes. In connection with the 2013 acquisition of Berry, the Company assumed certain derivative contracts that Berry had entered into prior to the acquisition date, including swap contracts, collars and three-way collars. The Company did not designate any of its contracts as cash flow hedges; therefore, the changes in fair value of these instruments are recorded in current earnings. See Note 8 for fair value disclosures about oil and natural gas commodity derivatives.
The following table summarizes derivative positions for the periods indicated as of March 31, 2015:
 
April 1 - December 31, 2015
 
2016
 
2017
 
2018
Natural gas positions:
 
 
 
 
 
 
 
Fixed price swaps (NYMEX Henry Hub):
 
 
 
 
 
 
 
Hedged volume (MMMBtu)
88,935

 
121,841

 
120,122

 
36,500

Average price ($/MMBtu)
$
5.19

 
$
4.20

 
$
4.26

 
$
5.00

Put options (NYMEX Henry Hub):
 
 
 
 
 
 
 
Hedged volume (MMMBtu)
54,137

 
76,269

 
66,886

 

Average price ($/MMBtu)
$
5.00

 
$
5.00

 
$
4.88

 
$

Oil positions:
 
 
 
 
 
 
 
Fixed price swaps (NYMEX WTI): (1)
 
 
 
 
 
 
 
Hedged volume (MBbls)
9,426

 
11,465

 
4,755

 

Average price ($/Bbl)
$
93.33

 
$
90.56

 
$
89.02

 
$

Three-way collars (NYMEX WTI):
 
 
 
 
 
 
 
Hedged volume (MBbls)
825

 

 

 

Short put ($/Bbl)
$
70.00

 
$

 
$

 
$

Long put ($/Bbl)
$
90.00

 
$

 
$

 
$

Short call ($/Bbl)
$
101.62

 
$

 
$

 
$

Put options (NYMEX WTI):
 
 
 
 
 
 
 
Hedged volume (MBbls)
2,581

 
3,271

 
384

 

Average price ($/Bbl)
$
90.00

 
$
90.00

 
$
90.00

 
$

 
 
 
 
 
 
 
 

12

LINN ENERGY, LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – Continued
(Unaudited)

 
April 1 - December 31, 2015
 
2016
 
2017
 
2018
Natural gas basis differential positions: (2)
 
 
 
 
 
 
 
Panhandle basis swaps: (3)
 
 
 
 
 
 
 
Hedged volume (MMMBtu)
65,670

 
59,954

 
59,138

 
16,425

Hedged differential ($/MMBtu)
$
(0.33
)
 
$
(0.32
)
 
$
(0.33
)
 
$
(0.33
)
NWPL Rockies basis swaps: (3)
 
 
 
 
 
 
 
Hedged volume (MMMBtu)
43,707

 
65,794

 
38,880

 
10,804

Hedged differential ($/MMBtu)
$
(0.23
)
 
$
(0.24
)
 
$
(0.19
)
 
$
(0.19
)
MichCon basis swaps: (3)
 
 
 
 
 
 
 
Hedged volume (MMMBtu)
7,040

 
7,768

 
7,437

 
2,044

Hedged differential ($/MMBtu)
$
0.06

 
$
0.05

 
$
0.05

 
$
0.05

Houston Ship Channel basis swaps: (3)
 
 
 
 
 
 
 
Hedged volume (MMMBtu)
19,351

 
34,364

 
36,730

 
986

Hedged differential ($/MMBtu)
$
(0.03
)
 
$
(0.02
)
 
$
(0.02
)
 
$
(0.08
)
Permian basis swaps: (3)
 
 
 
 
 
 
 
Hedged volume (MMMBtu)
3,823

 
4,219

 
4,819

 
1,314

Hedged differential ($/MMBtu)
$
(0.21
)
 
$
(0.20
)
 
$
(0.20
)
 
$
(0.20
)
SoCal basis swaps: (4)
 
 
 
 
 
 
 
Hedged volume (MMMBtu)
22,050

 
32,940

 

 

Hedged differential ($/MMBtu)
$
(0.03
)
 
$
(0.03
)
 
$

 
$

Oil timing differential positions:
 
 
 
 
 
 
 
Trade month roll swaps (NYMEX WTI): (5)
 
 
 
 
 
 
 
Hedged volume (MBbls)
5,463

 
7,446

 
6,486

 

Hedged differential ($/Bbl)
$
0.24

 
$
0.25

 
$
0.25

 
$

(1) 
Includes certain outstanding fixed price oil swaps of approximately 5,384 MBbls which may be extended annually at a price of $100.00 per Bbl for each of the years ending December 31, 2017, and December 31, 2018, and $90.00 per Bbl for the year ending December 31, 2019, at counterparty election on a designated date in each respective preceding year. The extension for each year is exercisable without respect to the other years.
(2) 
Settle on the respective pricing index to hedge basis differential to the NYMEX Henry Hub natural gas price.
(3) 
For positions which hedge exposure to differentials in producing areas, the Company receives the NYMEX Henry Hub natural gas price plus the respective spread and pays the specified index price. Cash settlements are made on a net basis.
(4) 
For positions which hedge exposure to differentials in consuming areas, the Company pays the NYMEX Henry Hub natural gas price plus the respective spread and receives the specified index price. Cash settlements are made on a net basis.
(5) 
The Company hedges the timing risk associated with the sales price of oil in the Mid-Continent, Hugoton Basin and Permian Basin regions. In these regions, the Company generally sells oil for the delivery month at a sales price based on the average NYMEX WTI price during that month, plus an adjustment calculated as a spread between the weighted average prices of the delivery month, the next month and the following month during the period when the delivery month is prompt (the “trade month roll”).
During the three months ended March 31, 2015, the Company entered into commodity derivative contracts consisting of natural gas basis swaps for May 2015 through December 2017, to hedge exposure to differentials in certain producing areas, and oil swaps for April 2015 through December 2015. In addition, the Company entered into natural gas basis swaps for May 2015 through December 2016 to hedge exposure to the differential in California, where it consumes natural gas in its heavy oil development operations.

13

LINN ENERGY, LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – Continued
(Unaudited)

Settled derivatives on natural gas production for the three months ended March 31, 2015, included volumes of 46,823 MMMBtu at an average contract price of $5.12 per MMBtu. Settled derivatives on oil production for the three months ended March 31, 2015, included volumes of 3,975 MBbls at an average contract price of $94.29 per Bbl. Settled derivatives on natural gas production for the three months ended March 31, 2014, included volumes of 43,651 MMMBtu at an average contract price of $5.14 per MMBtu. Settled derivatives on oil production for the three months ended March 31, 2014, included volumes of 6,161 MBbls at an average contract price of $92.39 per Bbl.
The natural gas derivatives are settled based on the closing price of NYMEX Henry Hub natural gas on the last trading day for the delivery month, which occurs on the third business day preceding the delivery month, or the relevant index prices of natural gas published in Inside FERC’s Gas Market Report on the first business day of the delivery month. The oil derivatives are settled based on the average closing price of NYMEX WTI crude oil for each day of the delivery month.
Balance Sheet Presentation
The Company’s commodity derivatives are presented on a net basis in “derivative instruments” on the condensed consolidated balance sheets. The following summarizes the fair value of derivatives outstanding on a gross basis:
 
March 31, 2015
 
December 31,
2014
 
(in thousands)
Assets:
 
 
 
Commodity derivatives
$
2,106,710

 
$
2,014,815

Liabilities:
 
 
 
Commodity derivatives
$
40,397

 
$
90,260

By using derivative instruments to economically hedge exposures to changes in commodity prices, the Company exposes itself to credit risk and market risk. Credit risk is the failure of the counterparty to perform under the terms of the derivative contract. When the fair value of a derivative contract is positive, the counterparty owes the Company, which creates credit risk. The Company’s counterparties are current participants or affiliates of participants in its Credit Facilities or were participants or affiliates of participants in its Credit Facilities at the time it originally entered into the derivatives. The Credit Facilities are secured by the Company’s oil, natural gas and NGL reserves; therefore, the Company is not required to post any collateral. The Company does not receive collateral from its counterparties. The maximum amount of loss due to credit risk that the Company would incur if its counterparties failed completely to perform according to the terms of the contracts, based on the gross fair value of financial instruments, was approximately $2.1 billion at March 31, 2015. The Company minimizes the credit risk in derivative instruments by: (i) limiting its exposure to any single counterparty; (ii) entering into derivative instruments only with counterparties that meet the Company’s minimum credit quality standard, or have a guarantee from an affiliate that meets the Company’s minimum credit quality standard; and (iii) monitoring the creditworthiness of the Company’s counterparties on an ongoing basis. In accordance with the Company’s standard practice, its commodity derivatives are subject to counterparty netting under agreements governing such derivatives and therefore the risk of loss due to counterparty nonperformance is somewhat mitigated.
Gains (Losses) on Derivatives
Gains and losses on derivatives used to hedge production were net gains of approximately $425 million for the three months March 31, 2015, and net losses of approximately $241 million for the three months ended March 31, 2014, and are reported on the condensed consolidated statements of operations in “gains (losses) on oil and natural gas derivatives.” Gains and losses on derivatives used to hedge natural gas consumption, entered into in March 2015, were net losses of approximately $1 million for the three months ended March 31, 2015, and are reported on the condensed consolidated statement of operations in “lease operating expenses.” For the three months ended March 31, 2015, and March 31, 2014, the Company received net cash settlements of approximately $282 million and paid net cash settlements of approximately $15 million, respectively.

14

LINN ENERGY, LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – Continued
(Unaudited)

Note 8 – Fair Value Measurements on a Recurring Basis
The Company accounts for its commodity derivatives at fair value (see Note 7) on a recurring basis. The Company determines the fair value of its oil and natural gas derivatives utilizing pricing models that use a variety of techniques, including market quotes and pricing analysis. Inputs to the pricing models include publicly available prices and forward price curves generated from a compilation of data gathered from third parties. Company management validates the data provided by third parties by understanding the pricing models used, obtaining market values from other pricing sources, analyzing pricing data in certain situations and confirming that those instruments trade in active markets. Assumed credit risk adjustments, based on published credit ratings, public bond yield spreads and credit default swap spreads, are applied to the Company’s commodity derivatives.
Fair Value Hierarchy
In accordance with applicable accounting standards, the Company has categorized its financial instruments, based on the priority of inputs to the valuation technique, into a three-level fair value hierarchy. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3).
The following presents the fair value hierarchy for assets and liabilities measured at fair value on a recurring basis:
 
March 31, 2015
 
Level 2
 
Netting (1)
 
Total
 
(in thousands)
Assets:
 
 
 
 
 
Commodity derivatives
$
2,106,710

 
$
(37,499
)
 
$
2,069,211

Liabilities:
 
 
 
 
 
Commodity derivatives
$
40,397

 
$
(37,499
)
 
$
2,898

 
December 31, 2014
 
Level 2
 
Netting (1)
 
Total
 
(in thousands)
Assets:
 
 
 
 
 
Commodity derivatives
$
2,014,815

 
$
(89,576
)
 
$
1,925,239

Liabilities:
 
 
 
 
 
Commodity derivatives
$
90,260

 
$
(89,576
)
 
$
684

(1) 
Represents counterparty netting under agreements governing such derivatives.
Note 9 – Asset Retirement Obligations
The Company has the obligation to plug and abandon oil and natural gas wells and related equipment at the end of production operations. Estimated asset retirement costs are recognized as liabilities with an increase to the carrying amounts of the related long-lived assets when the obligation is incurred. The liabilities are included in “other accrued liabilities” and “other noncurrent liabilities” on the condensed consolidated balance sheets. Accretion expense is included in “depreciation, depletion and amortization” on the condensed consolidated statements of operations. The fair value of additions to the asset retirement obligations is estimated using valuation techniques that convert future cash flows to a single discounted amount. Significant inputs to the valuation include estimates of: (i) plug and abandon costs per well based on existing regulatory requirements; (ii) remaining life per well; (iii) future inflation factors (2% for the three months ended March 31, 2015); and (iv) a credit-adjusted risk-free interest rate (average of 5.6% for the three months ended March 31, 2015). These inputs require significant judgments and estimates by the Company’s management at the time of the valuation and are the most sensitive and subject to change.

15

LINN ENERGY, LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – Continued
(Unaudited)

The following presents a reconciliation of the Company’s asset retirement obligations (in thousands):
Asset retirement obligations at December 31, 2014
$
497,570

Liabilities added from drilling
1,390

Current year accretion expense
7,399

Settlements
(1,783
)
Revision of estimates
(1,345
)
Asset retirement obligations at March 31, 2015
$
503,231


Note 10 – Commitments and Contingencies
The Company has been named as a defendant in a number of lawsuits, including claims from royalty owners related to disputed royalty payments and royalty valuations. With respect to a certain statewide class action case, the Company’s motion to dismiss was denied by the Court, and the parties have agreed on a scheduling order, which provides for briefing on the class certification issues in late 2015 and the first part of 2016. The Company has denied that it has liability on the claims asserted in the case and has denied that class certification is proper. If the Court accepts the Company’s arguments, there will be no liability to the Company in the case. For another statewide class action royalty payment dispute, briefing on class certification issues is expected to be completed during the summer of 2015. The Company has denied that it has any liability on the claims and has denied that class certification is proper. If the Court accepts the Company’s arguments, there will be no liability to the Company in the case. The Company is unable to estimate a possible loss, or range of possible loss, if any, in these cases. In addition, the Company is involved in various other disputes arising in the ordinary course of business. The Company is not currently a party to any litigation or pending claims that it believes would have a material adverse effect on its overall business, financial position, results of operations or liquidity; however, cash flow could be significantly impacted in the reporting periods in which such matters are resolved.
During the three months ended March 31, 2015, and March 31, 2014, the Company made no significant payments to settle any legal, environmental or tax proceedings. The Company regularly analyzes current information and accrues for probable liabilities on the disposition of certain matters as necessary. Liabilities for loss contingencies arising from claims, assessments, litigation or other sources are recorded when it is probable that a liability has been incurred and the amount can be reasonably estimated.
Note 11 – Earnings Per Unit
Basic earnings per unit is computed by dividing net earnings attributable to unitholders by the weighted average number of units outstanding during each period. Diluted earnings per unit is computed by adjusting the average number of units outstanding for the dilutive effect, if any, of unit equivalents. The Company uses the treasury stock method to determine the dilutive effect.

16

LINN ENERGY, LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – Continued
(Unaudited)

The following table provides a reconciliation of the numerators and denominators of the basic and diluted per unit computations for net loss:
 
Three Months Ended
March 31,
 
2015
 
2014
 
(in thousands,
except per unit data)
 
 
 
 
Net loss
$
(339,160
)
 
$
(85,337
)
Allocated to participating securities
(1,781
)
 
(2,199
)
 
$
(340,941
)
 
$
(87,536
)
 
 
 
 
Basic net loss per unit
$
(1.03
)
 
$
(0.27
)
Diluted net loss per unit
$
(1.03
)
 
$
(0.27
)
 
 
 
 
Basic weighted average units outstanding
330,642

 
328,329

Dilutive effect of unit equivalents

 

Diluted weighted average units outstanding
330,642

 
328,329

Basic units outstanding excludes the effect of weighted average anti-dilutive unit equivalents related to approximately 5 million and 6 million unit options and warrants for the three months ended March 31, 2015, and March 31, 2014, respectively. All equivalent units were antidilutive for both the three months ended March 31, 2015, and March 31, 2014.
Note 12 – Income Taxes
The Company is a limited liability company treated as a partnership for federal and state income tax purposes, with the exception of the state of Texas, in which income tax liabilities and/or benefits of the Company are passed through to its unitholders. Limited liability companies are subject to Texas margin tax. In addition, certain of the Company’s subsidiaries are Subchapter C-corporations subject to federal and state income taxes. As such, with the exception of the state of Texas and certain subsidiaries, the Company is not a taxable entity, it does not directly pay federal and state income taxes and recognition has not been given to federal and state income taxes for the operations of the Company. Amounts recognized for income taxes are reported in “income tax expense (benefit)” on the condensed consolidated statements of operations.
Note 13 – Supplemental Disclosures to the Condensed Consolidated Balance Sheets and Condensed Consolidated Statements of Cash Flows
“Other accrued liabilities” reported on the condensed consolidated balance sheets include the following:
 
March 31,
2015
 
December 31,
2014
 
(in thousands)
 
 
 
 
Accrued interest
$
143,088

 
$
105,310

Accrued compensation
22,854

 
44,875

Asset retirement obligations
16,187

 
16,187

Other
2,301

 
1,364

 
$
184,430

 
$
167,736


17

LINN ENERGY, LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – Continued
(Unaudited)

Supplemental disclosures to the condensed consolidated statements of cash flows are presented below:
 
Three Months Ended
March 31,
 
2015
 
2014
 
(in thousands)
 
 
 
 
Cash payments for interest, net of amounts capitalized
$
98,541

 
$
77,512

Cash payments for income taxes
$
57

 
$

 
 
 
 
Noncash investing activities:
 
 
 
Accrued capital expenditures
$
161,247

 
$
338,323

Included in “acquisition of oil and natural gas properties and joint-venture funding” on the condensed consolidated statement of cash flows for the three months ended March 31, 2014, is approximately $25 million paid by the Company to fund the commitment related to the joint-venture agreement entered into with Anadarko in April 2012 (see Note 2).
For purposes of the condensed consolidated statements of cash flows, the Company considers all highly liquid short-term investments with original maturities of three months or less to be cash equivalents. Restricted cash of approximately $6 million is included in “other noncurrent assets” on the condensed consolidated balance sheets at both March 31, 2015, and December 31, 2014, and primarily represents cash deposited by the Company into a separate account and designated for asset retirement obligations in accordance with contractual agreements.
The Company manages its working capital and cash requirements to borrow only as needed from its Credit Facilities. At December 31, 2014, net outstanding checks of approximately $95 million were reclassified and included in “accounts payable and accrued expenses” on the condensed consolidated balance sheet. At March 31, 2015, no net outstanding checks were reclassified. Net outstanding checks are presented as cash flows from financing activities and included in “other” on the condensed consolidated statements of cash flows.
Note 14 – Related Party Transactions
LinnCo
LinnCo, LLC (“LinnCo”), an affiliate of LINN Energy, was formed on April 30, 2012. LinnCo’s initial sole purpose was to own units in LINN Energy. In connection with the 2013 acquisition of Berry, LinnCo amended its limited liability company agreement to permit, among other things, the acquisition and subsequent contribution of assets to LINN Energy. All of LinnCo’s common shares are held by the public. As of March 31, 2015, LinnCo had no significant assets or operations other than those related to its interest in LINN Energy and owned approximately 39% of LINN Energy’s outstanding units.
LINN Energy has agreed to provide to LinnCo, or to pay on LinnCo’s behalf, any financial, legal, accounting, tax advisory, financial advisory and engineering fees, and other administrative and out-of-pocket expenses incurred by LinnCo, along with any other expenses incurred in connection with any public offering of shares in LinnCo or incurred as a result of being a publicly traded entity. These expenses include costs associated with annual, quarterly and other reports to holders of LinnCo shares, tax return and Form 1099 preparation and distribution, NASDAQ listing fees, printing costs, independent auditor fees and expenses, legal counsel fees and expenses, limited liability company governance and compliance expenses and registrar and transfer agent fees. In addition, the Company has agreed to indemnify LinnCo and its officers and directors for damages suffered or costs incurred (other than income taxes payable by LinnCo) in connection with carrying out LinnCo’s activities. All expenses and costs paid by LINN Energy on LinnCo’s behalf are expensed by LINN Energy.
For the three months ended March 31, 2015, LinnCo incurred total general and administrative expenses and certain offering costs of approximately $1.4 million, of which approximately $1.1 million had been paid by LINN Energy on LinnCo’s behalf as of March 31, 2015. The expenses for the three months ended March 31, 2015, include approximately $491,000 related to

18

LINN ENERGY, LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – Continued
(Unaudited)

services provided by LINN Energy necessary for the conduct of LinnCo’s business, such as accounting, legal, tax, information technology and other expenses.
For the three months ended March 31, 2014, LinnCo incurred total general and administrative expenses of approximately $734,000, of which approximately $83,000 had been paid by LINN Energy on LinnCo’s behalf as of March 31, 2014. The expenses for the three months ended March 31, 2014, include approximately $470,000 related to services provided by LINN Energy necessary for the conduct of LinnCo’s business, such as accounting, legal, tax, information technology and other expenses. In addition, during the three months ended March 31, 2014, LINN Energy paid approximately $11 million on LinnCo’s behalf for general and administrative expenses incurred by LinnCo in 2013.
During the three months ended March 31, 2015, and March 31, 2014, the Company paid approximately $40 million and $93 million, respectively, in distributions to LinnCo attributable to LinnCo’s interest in LINN Energy.
Other
One of the Company’s directors is the President and Chief Executive Officer of Superior Energy Services, Inc. (“Superior”), which provides oilfield services to the Company. For the three months ended March 31, 2015, and March 31, 2014, the Company incurred expenditures of approximately $3 million and $4 million, respectively, related to services rendered by Superior and its subsidiaries.
Note 15 – Subsidiary Guarantors
LINN Energy, LLC’s May 2019 senior notes, November 2019 senior notes, April 2020 senior notes, February 2021 senior notes and September 2021 senior notes are guaranteed by all of the Company’s material subsidiaries, other than Berry Petroleum Company, LLC, which is an indirect 100% wholly owned subsidiary of the Company.
The following condensed consolidating financial information presents the financial information of LINN Energy, LLC, the guarantor subsidiaries and the non-guarantor subsidiary in accordance with SEC Regulation S-X Rule 3‑10. The condensed consolidating financial information for the co-issuer, Linn Energy Finance Corp., is not presented as it has no assets, operations or cash flows. The financial information may not necessarily be indicative of the financial position or results of operations had the guarantor subsidiaries or non-guarantor subsidiary operated as independent entities. There are no restrictions on the Company’s ability to obtain cash dividends or other distributions of funds from the guarantor subsidiaries.

19

LINN ENERGY, LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – Continued
(Unaudited)

CONDENSED CONSOLIDATING BALANCE SHEETS
March 31, 2015
 
LINN Energy, LLC
 
Guarantor Subsidiaries
 
Non-
Guarantor Subsidiary
 
Eliminations
 
Consolidated
 
(in thousands)
ASSETS
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
3,864

 
$
43,024

 
$
1,424

 
$

 
$
48,312

Accounts receivable – trade, net

 
251,957

 
88,881

 

 
340,838

Accounts receivable – affiliates
4,011,808

 
33,061

 

 
(4,044,869
)
 

Derivative instruments

 
1,099,777

 
19,555

 

 
1,119,332

Other current assets
18

 
94,722

 
53,229

 

 
147,969

Total current assets
4,015,690

 
1,522,541

 
163,089

 
(4,044,869
)
 
1,656,451

 
 
 
 
 
 
 
 
 
 
Noncurrent assets:
 
 
 
 
 
 
 
 
 
Oil and natural gas properties (successful efforts method)

 
13,318,736

 
4,928,161

 

 
18,246,897

Less accumulated depletion and amortization

 
(4,790,872
)
 
(865,266
)
 
63,464

 
(5,592,674
)
 

 
8,527,864

 
4,062,895

 
63,464

 
12,654,223

 
 
 
 
 
 
 
 
 
 
Other property and equipment

 
564,928

 
117,844

 

 
682,772

Less accumulated depreciation

 
(147,307
)
 
(11,102
)
 

 
(158,409
)
 

 
417,621

 
106,742

 

 
524,363

 
 
 
 
 
 
 
 
 
 
Derivative instruments

 
949,798

 
81

 

 
949,879

Notes receivable – affiliates
146,900

 

 

 
(146,900
)
 

Advance to affiliate

 

 
220,571

 
(220,571
)
 

Investments in consolidated subsidiaries
8,296,020

 

 

 
(8,296,020
)
 

Other noncurrent assets, net
110,256

 
11,660

 
13,343

 

 
135,259

 
8,553,176

 
961,458

 
233,995

 
(8,663,491
)
 
1,085,138

Total noncurrent assets
8,553,176

 
9,906,943

 
4,403,632

 
(8,600,027
)
 
14,263,724

Total assets
$
12,568,866

 
$
11,429,484

 
$
4,566,721

 
$
(12,644,896
)
 
$
15,920,175

 
 
 
 
 
 
 
 
 
 
LIABILITIES AND UNITHOLDERS’ CAPITAL
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable and accrued expenses
$
5,150

 
$
422,042

 
$
181,734

 
$

 
$
608,926

Accounts payable – affiliates

 
4,011,808

 
33,061

 
(4,044,869
)
 

Advance from affiliate

 
220,571

 

 
(220,571
)
 

Derivative instruments

 

 
899

 

 
899

Other accrued liabilities
132,202

 
37,872

 
14,356

 

 
184,430

Total current liabilities
137,352

 
4,692,293

 
230,050

 
(4,265,440
)
 
794,255

 
 
 
 
 
 
 
 
 
 
Noncurrent liabilities:
 

 
 

 
 

 
 

 
 

Credit facilities
1,975,000

 

 
1,173,175

 

 
3,148,175

Term loan
500,000

 

 

 

 
500,000

Senior notes, net
5,836,998

 

 
913,315

 

 
6,750,313

Notes payable – affiliates

 
146,900

 

 
(146,900
)
 

Derivative instruments

 
1,770

 
229

 

 
1,999

Other noncurrent liabilities

 
401,479

 
197,451

 

 
598,930

Total noncurrent liabilities
8,311,998

 
550,149

 
2,284,170

 
(146,900
)
 
10,999,417

 
 
 
 
 
 
 
 
 
 
Unitholders’ capital:
 
 
 
 
 
 
 
 
 
Units issued and outstanding
5,310,882

 
4,831,265

 
2,372,603

 
(7,196,881
)
 
5,317,869

Accumulated income (deficit)
(1,191,366
)
 
1,355,777

 
(320,102
)
 
(1,035,675
)
 
(1,191,366
)
 
4,119,516

 
6,187,042

 
2,052,501

 
(8,232,556
)
 
4,126,503

Total liabilities and unitholders’ capital
$
12,568,866

 
$
11,429,484

 
$
4,566,721

 
$
(12,644,896
)
 
$
15,920,175


20

LINN ENERGY, LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – Continued
(Unaudited)

CONDENSED CONSOLIDATING BALANCE SHEETS
December 31, 2014
 
LINN Energy, LLC
 
Guarantor Subsidiaries
 
Non-
Guarantor Subsidiary
 
Eliminations
 
Consolidated
 
(in thousands)
ASSETS
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
38

 
$
185

 
$
1,586

 
$

 
$
1,809

Accounts receivable – trade, net

 
371,325

 
100,359

 

 
471,684

Accounts receivable – affiliates
4,028,890

 
13,205

 

 
(4,042,095
)
 

Derivative instruments

 
1,033,448

 
43,694

 

 
1,077,142

Other current assets
18

 
96,678

 
59,259

 

 
155,955

Total current assets
4,028,946

 
1,514,841

 
204,898

 
(4,042,095
)
 
1,706,590

 
 
 
 
 
 
 
 
 
 
Noncurrent assets:
 
 
 
 
 
 
 
 
 
Oil and natural gas properties (successful efforts method)

 
13,196,841

 
4,872,059

 

 
18,068,900

Less accumulated depletion and amortization

 
(4,342,675
)
 
(525,007
)
 

 
(4,867,682
)
 

 
8,854,166

 
4,347,052

 

 
13,201,218

 
 
 
 
 
 
 
 
 
 
Other property and equipment

 
553,150

 
115,999

 

 
669,149

Less accumulated depreciation

 
(135,830
)
 
(8,452
)
 

 
(144,282
)
 

 
417,320

 
107,547

 

 
524,867

 
 
 
 
 
 
 
 
 
 
Derivative instruments

 
848,097

 

 

 
848,097

Notes receivable – affiliates
130,500

 

 

 
(130,500
)
 

Advance to affiliate

 

 
293,627

 
(293,627
)
 

Investments in consolidated subsidiaries
8,562,608

 

 

 
(8,562,608
)
 

Other noncurrent assets, net
116,637

 
11,816

 
14,284

 

 
142,737

 
8,809,745

 
859,913

 
307,911

 
(8,986,735
)
 
990,834

Total noncurrent assets
8,809,745

 
10,131,399

 
4,762,510

 
(8,986,735
)
 
14,716,919

Total assets
$
12,838,691

 
$
11,646,240

 
$
4,967,408

 
$
(13,028,830
)
 
$
16,423,509

 
 
 
 
 
 
 
 
 
 
LIABILITIES AND UNITHOLDERS’ CAPITAL
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable and accrued expenses
$
3,784

 
$
581,880

 
$
229,145

 
$

 
$
814,809

Accounts payable – affiliates

 
4,028,890

 
13,205

 
(4,042,095
)
 

Advance from affiliate

 
293,627

 

 
(293,627
)
 

Derivative instruments

 

 

 

 

Other accrued liabilities
89,507

 
59,142

 
19,087

 

 
167,736

Total current liabilities
93,291

 
4,963,539

 
261,437

 
(4,335,722
)
 
982,545

 
 
 
 
 
 
 
 
 
 
Noncurrent liabilities:
 

 
 

 
 

 
 

 
 

Credit facilities
1,795,000

 

 
1,173,175

 

 
2,968,175

Term loan
500,000

 

 

 

 
500,000

Senior notes, net
5,913,857

 

 
913,777

 

 
6,827,634

Notes payable – affiliates

 
130,500

 

 
(130,500
)
 

Derivative instruments

 
684

 

 

 
684

Other noncurrent liabilities

 
400,851

 
200,015

 

 
600,866

Total noncurrent liabilities
8,208,857

 
532,035

 
2,286,967

 
(130,500
)
 
10,897,359

 
 
 
 
 
 
 
 
 
 
Unitholders’ capital:
 
 
 
 
 
 
 
 
 
Units issued and outstanding
5,388,749

 
4,831,339

 
2,416,381

 
(7,240,658
)
 
5,395,811

Accumulated income (deficit)
(852,206
)
 
1,319,327

 
2,623

 
(1,321,950
)
 
(852,206
)
 
4,536,543

 
6,150,666

 
2,419,004

 
(8,562,608
)
 
4,543,605

Total liabilities and unitholders’ capital
$
12,838,691

 
$
11,646,240

 
$
4,967,408

 
$
(13,028,830
)
 
$
16,423,509


21

LINN ENERGY, LLC
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – Continued
(Unaudited)

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
For the Three Months Ended March 31, 2015
 
LINN Energy, LLC
 
Guarantor Subsidiaries
 
Non-
Guarantor Subsidiary
 
Eliminations
 
Consolidated
 
(in thousands)
Revenues and other:
 
 
 
 
 
 
 
 
 
Oil, natural gas and natural gas liquids sales
$

 
$
293,983

 
$
156,586

 
$

 
$
450,569

Gains on oil and natural gas derivatives

 
421,514

 
3,267

 

 
424,781

Marketing revenues

 
26,212

 
7,532

 

 
33,744

Other revenues

 
5,557

 
1,896

 

 
7,453

 

 
747,266

 
169,281

 

 
916,547

Expenses:
 
 
 
 
 
 
 
 
 
Lease operating expenses

 
105,832

 
67,189

 

 
173,021

Transportation expenses

 
40,934

 
12,606

 

 
53,540

Marketing expenses

 
23,196

 
5,645

 

 
28,841

General and administrative expenses

 
57,781

 
21,187

 

 
78,968

Exploration costs

 
396

 

 

 
396

Depreciation, depletion and amortization

 
140,699

 
72,979

 
1,336

 
215,014

Impairment of long-lived assets

 
325,417

 
272,000

 
(64,800
)
 
532,617

Taxes, other than income taxes
2

 
30,711

 
23,332