Whiting USA Trust II


Mike Ulrich
The Bank of New York Mellon Trust Company, N.A.

Corporate Trust
601 Travis Street, 16th Floor
Houston, TX 77002
Phone: 512-236-6599

Whiting USA Trust II Announces Trust Quarterly Distribution

Thursday, August 6, 2015 1:00 pm PDT



Public Company Information:


AUSTIN, Texas--(BUSINESS WIRE)--Whiting USA Trust II (NYSE: WHZ) announced the third Trust distribution in 2015, which relates to net profits generated during the second quarterly payment period of 2015. Unitholders of record on August 19, 2015 will receive a distribution of $0.158632 per unit, which is payable on or before August 31, 2015.

As of the date of this press release, 99.9% of the Trust’s total 18,400,000 units outstanding were held by Cede & Co., which is The Depository Trust Corporation’s nominee, as the official unitholder of record. Therefore, the August 19, 2015 record date as it relates to this distribution is only applicable to unitholders of record such as Cede & Co., and the ex-date, as set by the New York Stock Exchange, actually determines which street name holders will be eligible to receive the distribution.

Sales volumes, net profits and selected performance metrics for the quarterly payment period were:

Sales volumes:
Oil (Bbl)(1) 275,042
Natural gas (Mcf)   476,437  
Total (BOE) 354,448

Gross proceeds:

Oil sales(1) $ 13,681,294
Natural gas sales   1,249,638  
Total gross proceeds $ 14,930,932  
Lease operating expenses $ 9,293,985
Production taxes 774,972
Development costs 1,337,668
Cash settlements on commodity derivatives(2)   -  
Total costs $ 11,406,625  

Net profits

$ 3,524,307
Percentage allocable to Trust’s Net Profits Interest   90 %

Total cash available for the Trust

$ 3,171,876
Provision for estimated Trust expenses (250,000 )
Montana state income taxes withheld   (3,044 )
Net cash proceeds available for distribution $ 2,918,832

Trust units outstanding

Cash distribution per Trust unit $ 0.158632  
Selected performance metrics:
Crude oil average realized price (per Bbl)(1) $ 49.74
Natural gas average realized price (per Mcf) $ 2.62
Lease operating expenses (per BOE) $ 26.22
Production tax rate (percent of total gross proceeds) 5.2 %
(1)   Oil includes natural gas liquids.
(2) All costless collar hedge contracts terminated as of December 31, 2014 (which hedging effects extended through the quarterly payment period covered by the February 2015 distribution to unitholders), and no additional hedges are allowed to be placed on Trust assets. Therefore, there will be no further cash settlements on commodity hedges, and the Trust will have increased exposure to oil and natural gas price volatility.

The Trust’s net profits interest represents the right to receive 90% of the net proceeds from Whiting Petroleum Corporation’s interests in certain existing oil and natural gas properties located primarily in the Rocky Mountains, Permian Basin, Gulf Coast and Mid-Continent regions of the United States.

The net profits interest will terminate on the later to occur of (1) December 31, 2021, or (2) the time when 11.79 MMBOE (10.61 MMBOE to the 90% net profits interest) have been produced from the underlying properties and sold, and the Trust will soon thereafter wind up its affairs and terminate, after which it will pay no further distributions. Consequently, the market price of the Trust units will decline to zero around or shortly after the net profits interest termination date, which is estimated to be December 31, 2021 based on the Trust’s year-end reserve report. As described in the Trust’s public filings, since the assets of the Trust are depleting assets, a portion of each cash distribution paid on the Trust units should be considered by investors as a return of capital, with the remainder being considered as a return on investment.

As of June 30, 2015, on a cumulative accrual basis, 5.19 MMBOE (49%) of the Trust’s total 10.61 MMBOE have been produced and sold. Based on the Trust’s reserve report for the underlying properties as of December 31, 2014, the Trust’s 10.61 MMBOE are projected to be produced from the underlying properties prior to December 31, 2021, and the net profits interest would therefore terminate on December 31, 2021. Additionally, the year-end reserve report reflects an expected annualized decline rate of approximately 8.0% between 2015 and 2021. However, cash distributions to unitholders may decline at a faster rate than the rate of production due to fixed and semi-variable costs attributable to the underlying properties, or if expected future development is delayed, reduced or cancelled.

This press release contains forward-looking statements, including all statements made in this press release other than statements of historical fact. No assurances can be given that such statements will prove to be correct. The announced distributable amount is based, in part, on the amount of cash received or expected to be received by the Trust from Whiting Petroleum Corporation pursuant to the net profits interest with respect to the relevant quarterly period. Any differences in actual cash receipts by the Trust could affect this distributable amount. Additionally, the estimated time when the market price of the Trust units should decline to zero is based on the economic rights of the Trust units. The trading price of the Trust units is affected by factors outside of the control of the Trust or Whiting, including actions of market participants, among others. Other important factors that could cause actual results to differ materially include expenses of the Trust, fluctuations in oil and natural gas prices, uncertainty of estimates of oil and natural gas reserves and production, the timing of any such production, risks inherent in the operation, production and development of oil and gas properties, and future production and development costs. Statements made in this press release are qualified by the cautionary statements made in this press release. The Trustee does not intend, and assumes no obligation, to update any of the statements included in this press release.


Whiting USA Trust II
The Bank of New York Mellon Trust Company, N.A., as Trustee
Mike Ulrich, 512-236-6599