Attached files

file filename
8-K - FORM 8-K - PVR PARTNERS, L. P.d305639d8k.htm

Exhibit 99.1

 

LOGO

         Penn Virginia Resource Partners, L.P.
   Five Radnor Corporate Center, Suite 500, 100 Matsonford Road, Radnor, PA 19087

 

 

 

FOR IMMEDIATE RELEASE
Contact:    Stephen R. Milbourne
   Director - Investor Relations
   Phone: 610-975-8204
   E-Mail: invest@pvrpartners.com

PVR PARTNERS ANNOUNCES FOURTH QUARTER

AND FULL YEAR 2011 RESULTS

RADNOR, PA – February 20, 2012 . . . Penn Virginia Resource Partners, L.P. (NYSE: PVR) (“PVR”) today reported financial and operational results for the three months and full year ended December 31, 2011, and provided financial guidance for 2012.

Full Year 2011 Results

Full year 2011 highlights and results, with comparisons to full year 2010 results, included the following:

 

   

EBITDA of $242.9 million as compared to $197.5 million.

 

   

Distributable cash flow (“DCF”), after a $26.9 million provision for replacement capital expenditures, of $143.8 million as compared to $141.6 million. The 2011 DCF reflects PVR’s initiative to recognize the ongoing reserve replacement capital requirements of the business. There was no corresponding recognition of replacement capital requirements for the 2010 DCF.

 

   

Adjusted net income of $84.1 million as compared to $77.7 million.

 

   

Average daily natural gas throughput volumes of 495 MMcfd as compared to 355 MMcfd.

 

   

Coal royalty tons of 38.4 million as compared to 34.5 million.

Fourth Quarter Results

Fourth quarter 2011 highlights and results, with comparisons to fourth quarter 2010 results, included the following:

 

   

EBITDA of $58.9 million as compared to $60.5 million.

 

   

Distributable cash flow (“DCF”), after a $6.7 million provision for replacement capital expenditures, of $36.7 million as compared to $42.6 million. There was no corresponding recognition of replacement capital requirements for the fourth quarter 2010 DCF.

 

   

Adjusted net income of $18.3 million as compared to $25.7 million.

EBITDA, distributable cash flow, and adjusted net income are all non-GAAP measures. Reconciliations of these non-GAAP measures to GAAP reporting measures appear in the financial tables which follow.


PVR Announces Fourth Quarter 2011 Results    Page 2

 

Management Comment

“We are pleased that total fourth quarter midstream throughput was almost 50% higher than the same period last year,” said William H. Shea, Jr., CEO of PVR’s general partner. “The increased volumes gathered on our Marcellus Systems helped offset some of the impact of our temporary capacity constraints in the Panhandle region.

“With the recent completion of Phase II of our Marcellus Lycoming System, we expect midstream volumes to continue to grow in 2012. The just completed expansion of our Marcellus Wyoming System, the completion of our joint venture water pipeline in Lycoming County to deliver fresh water to Marcellus producers for well completions, and contracting with additional producers in the Marcellus, are all anticipated to positively impact our 2012 midstream results,” said Mr. Shea.

“In our Panhandle System in Texas and Oklahoma, we expect the first quarter completion of our 60 MMcfd Antelope Hills Phase I expansion to alleviate the remaining capacity constraints there. Additionally, the expected completion of the 60 MMcfd Antelope Hills Phase II expansion by mid-year 2012 positions us to capture additional volumes from the continued strong drilling activity in the liquids-rich Granite Wash region of the Panhandle.

“Our coal and natural resources business also contributed significantly to our fourth quarter results,” continued Mr. Shea. “Segment revenues for the quarter increased more than 17% from a year ago, as higher average coal sales prices boosted the average royalty rate per ton.

“These results, combined with our positive outlook for 2012, led us to increase our cash distribution to $2.04 per unit on an annualized basis,” concluded Mr. Shea.

Natural Gas Midstream Segment

The natural gas midstream segment reported fourth quarter 2011 results, with comparisons to fourth quarter 2010 results, as follows:

 

   

Quarterly natural gas midstream system average throughput volumes of 595 million cubic feet (“MMcf”) per day, as compared to 398 MMcf per day. The growth came primarily from new business on the Marcellus Systems, where volumes increased to 156 MMcf per day from 22 MMcf per day, and on our Panhandle System, where volumes increased to 341 MMcf per day from 245 MMcf per day.

 

   

Midstream gross margin of $37.7 million as compared to $42.1 million.

 

   

Midstream gross margin, including the cash impact of midstream derivatives, of $33.4 million, as compared to $40.5 million. The $7.1 million decrease was primarily due to our temporary capacity constraints on the Panhandle System, and our on-going transition to lower-risk, lower margin, percent-of-proceeds and fee-based contracts.

Coal and Natural Resource Management Segment

The coal and natural resource management segment reported fourth quarter 2011 results, with comparisons to fourth quarter 2010 results, as follows:

 

   

Coal royalty tons were essentially constant at 8.9 million tons.


PVR Announces Fourth Quarter 2011 Results    Page 3

 

   

Coal royalties revenue of $38.4 million, or $4.33 per ton, as compared to $32.3 million, or $3.64 per ton. The Middle Fork assets that were acquired in January 2011 contributed $2.0 million in coal royalties and 0.3 million tons of coal production to fourth quarter 2011 results.

During the fourth quarter of 2011, operating income for the coal and natural resource management segment increased by $3.8 million, or 18 percent, to $25.4 million from $21.6 million in the prior year quarter. Total revenues increased by $6.6 million, or 17 percent, to $44.5 million from $37.9 million in the prior year quarter, primarily due to higher average coal royalties per ton.

Expansion Projects Update

Construction of Phase II of our Marcellus Lycoming System has been completed and began flowing gas in early February. Current average daily volumes on the Lycoming System are approximately 95 MMcfd. We anticipate construction of Phase III will commence in the second quarter of 2012.

In mid-February we completed construction of an additional dehydration unit on our Marcellus Wyoming System, which expanded capacity to approximately 154 MMcfd. Current average daily volumes on the Wyoming System are approximately 120 MMcfd.

The 60 MMcfd Phase I expansion of our Antelope Hills plant on the Panhandle System is anticipated to commence operations in early March. The Phase II 60 MMcfd expansion to Antelope Hills is currently expected to be completed by mid-year 2012.

In February our joint venture with Aqua America, Inc. (NYSE: WTR) completed construction of the first portion of the 18-mile long initial segment of the water pipeline project to deliver fresh water to producers in Lycoming County, Pennsylvania. Water deliveries are scheduled to commence in early March.

Cash Distribution

As previously announced, the Board of Directors of Penn Virginia Resource GP, LLC, the general partner of PVR, declared a quarterly cash distribution of $0.51 per unit that was paid on February 13, 2012 to unitholders of record as of February 6, 2012. The distribution, $2.04 on an annualized basis, represents an increase of 2.0% over the prior quarter distribution and an 8.5% increase over the distribution paid in the comparable period of the prior year.

Capital Investment and Resources

We spent approximately $106.4 million on internal growth projects during the fourth quarter of 2011, including $49.5 million in the Marcellus Shale. We currently expect to invest in the range of $200-$250 million in internal growth capital during 2012. Growth capital will be invested across our operations on well connects and capacity expansions on the Panhandle System, as well as extensions to our Marcellus Systems.

As of December 31, 2011, we had borrowings of $541.0 million under our $1.0 billion revolving credit facility, with remaining borrowing capacity of $459.0 million.


PVR Announces Fourth Quarter 2011 Results    Page 4

 

Financial Guidance for 2012

We anticipate full year 2012 EBITDA in the range of $260-$280 million and full year 2012 distributable cash flow, net of maintenance and replacement capital, in the range of $160-$180 million. The guidance for 2012 is based on numerous assumptions about future events and conditions and, therefore, could vary materially from actual results. These estimates, including capital expenditure plans, are meant to provide guidance only and are subject to revision for acquisitions or operating environment changes. EBITDA and distributable cash flow are non-GAAP measures; reconciliations of these non-GAAP measures to GAAP reporting measures appear in the financial tables which follow.

Merger Impact and Units Outstanding

The reported financial results include the impact of the merger with Penn Virginia GP Holdings, L.P., (“PVG”) completed on March 10, 2011. Because PVR’s equity-funded merger with PVG has been treated as a reverse merger for accounting purposes, the historical results reported for periods prior to the completion of the merger are those of PVG. Fourth quarter 2011 average units outstanding also reflect the additional 8,050,000 units sold in our most recent equity offering. As a result, the diluted weighted average number of LP units outstanding increased from 38.3 million in the fourth quarter of 2010 to 76.2 million in the fourth quarter of 2011.

Fourth Quarter 2011 Financial and Operational Results Conference Call

A conference call and webcast during which management will discuss fourth quarter 2011 financial and operational results, is scheduled for Tuesday, February 21, 2012 at 11:00 a.m. ET. Prepared remarks by William H. Shea, Jr., Chief Executive Officer, and other members of company management will be followed by a question and answer period. Interested parties may participate via phone by dialing 800-860-2442 (international 412-858-4600) five to ten minutes before the scheduled start of the conference call (reference the Penn Virginia Resource Partners call), or listen via webcast by logging on to our website, www.pvrpartners.com. An on-demand replay of the webcast will be available on our website shortly after the conclusion of the call. A telephonic replay of the call will be available through February 27 by dialing 877-344-7529 (international: 412-317-0088) and using conference playback number 10008957.

******

Penn Virginia Resource Partners, L.P. (NYSE: PVR) is a publicly traded limited partnership which owns and manages coal and natural resource properties and related assets, and owns and operates midstream natural gas gathering and processing businesses. We own approximately 900 million tons of proven coal reserves in Northern and Central Appalachia, and the Illinois and San Juan Basins; our midstream natural gas assets are located principally in Texas, Oklahoma and Pennsylvania and include approximately 4,400 miles of natural gas gathering pipelines and 7 processing systems with approximately 420 million cubic feet per day of capacity. For more information about PVR, visit our website at www.pvrpartners.com.

*******

This release is intended to be a qualified notice under Treasury Regulation Section 1.1446-4(b). Brokers and nominees should treat one hundred percent (100.0%) of the Partnership’s distributions to non-U.S. investors as being attributable to income that is effectively connected with a United States trade or business. Accordingly, the Partnership’s distributions to non-U.S. investors are subject to federal income tax withholding at the highest applicable effective tax rate.

******


PVR Announces Fourth Quarter 2011 Results    Page 5

 

This press release includes “forward-looking statements” within the meaning of federal securities laws. All statements, other than statements of historical facts, included in this release that address activities, events or developments that the Partnership expects, believes or anticipates will or may occur in the future are forward-looking statements. These forward-looking statements rely on a number of assumptions concerning future events and are subject to a number of uncertainties, factors and risks, many of which are outside the Partnership’s ability to control or predict, which could cause results to differ materially from those expected by management. Such risks and uncertainties include, but are not limited to, regulatory, economic and market conditions, the timing and success of business development efforts and other uncertainties. Additional information concerning these and other factors can be found in our press releases and public periodic filings with the Securities and Exchange Commission, including our Annual Report on Form 10-K for the year ended December 31, 2010 and most recently filed Quarterly Reports on Form 10-Q. Readers should not place undue reliance on forward-looking statements, which reflect management’s views only as of the date hereof. We undertake no obligation to revise or update any forward-looking statements, or to make any other forward-looking statements, whether as a result of new information, future events or otherwise.


PENN VIRGINIA RESOURCE PARTNERS, L.P.

CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS - unaudited

(dollars in thousands, except per unit data)

 

     Three Months Ended
December 31,
    Year Ended
December 31,
 
     2011     2010     2011     2010  

Revenues

        

Natural gas midstream

   $ 242,313      $ 204,802      $ 965,211      $ 702,164   

Coal royalties

     38,369        32,261        162,915        130,349   

Other

     7,092        8,334        31,849        31,623   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     287,774        245,397        1,159,975        864,136   
  

 

 

   

 

 

   

 

 

   

 

 

 

Expenses

        

Cost of gas purchased

     204,642        162,702        817,937        577,813   

Operating

     14,499        11,926        57,611        44,243   

General and administrative

     9,780        10,228        41,480        44,595   

Depreciation, depletion and amortization

     24,019        21,117        89,376        75,900   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

     252,940        205,973        1,006,404        742,551   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating income

     34,834        39,424        153,571        121,585   

Other income (expense)

        

Interest expense

     (10,481     (10,223     (44,287     (35,591

Derivatives

     (7,153     (10,979     (13,442     (22,493

Interest income and other

     117        32        501        686   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 17,317      $ 18,254      $ 96,343      $ 64,187   

Net loss (income) attributable to noncontrolling interests (pre-merger)

     —          (8,372     664        (27,043
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income attributable to Penn Virginia Resource Partners’, L.P.

   $ 17,317      $ 9,882      $ 97,007      $ 37,144   
  

 

 

   

 

 

   

 

 

   

 

 

 

Basic and diluted net income per limited partner unit

   $ 0.23      $ 0.26      $ 1.45      $ 0.97   

Weighted average units outstanding, basic and diluted (in thousands)

     76,207        38,293        66,342        38,293   
                                  

Other data:

        

Coal and natural resource management segment:

        

Coal royalty tons (in thousands)

     8,856        8,867        38,357        34,512   

Average coal royalties ($ per ton)

   $ 4.33      $ 3.64      $ 4.25      $ 3.78   

Natural gas midstream segment:

        

Daily throughput volumes (MMcfd)

     595        398        495        355   

Gross margin (in thousands)

   $ 37,671      $ 42,100      $ 147,274      $ 124,351   


PENN VIRGINIA RESOURCE PARTNERS, L.P.

CONDENSED CONSOLIDATED BALANCE SHEETS - unaudited

(in thousands)

 

     December 31,
2011
     December 31,
2010
 

Assets

     

Cash and cash equivalents

   $ 8,640       $ 15,964   

Accounts receivable

     101,340         97,787   

Other current assets

     5,640         5,900   
  

 

 

    

 

 

 

Total current assets

     115,620         119,651   

Property, plant and equipment, net

     1,282,297         971,046   

Other long-term assets

     196,075         213,508   
  

 

 

    

 

 

 

Total assets

   $ 1,593,992       $ 1,304,205   
  

 

 

    

 

 

 

Liabilities and Partners’ Capital

     

Accounts payable and accrued liabilities

   $ 124,082       $ 103,845   

Deferred income

     3,416         4,360   

Derivative liabilities

     12,042         19,516   
  

 

 

    

 

 

 

Total current liabilities

     139,540         127,721   

Derivative liabilities

     —           5,107   

Other long-term liabilities

     31,748         28,727   

Senior notes

     300,000         300,000   

Revolving credit facility

     541,000         408,000   

Partners’ capital

     581,704         434,650   
  

 

 

    

 

 

 

Total liabilities and partners’ capital

   $ 1,593,992       $ 1,304,205   
  

 

 

    

 

 

 

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - unaudited

(in thousands)

 

     Three Months Ended
December 31,
    Year Ended
December 31,
 
     2011     2010     2011     2010  

Cash flows from operating activities

        

Net income

   $ 17,317      $ 18,254      $ 96,343      $ 64,187   

Adjustments to reconcile net income to net cash provided by operating activities:

        

Depreciation, depletion and amortization

     24,019        21,117        89,376        75,900   

Commodity derivative contracts:

        

Total derivative losses included in net income

     7,153        10,979        13,442        23,583   

Cash payments to settle derivatives for the period

     (6,211     (3,582     (25,688     (10,075

Non-cash interest expense

     1,044        1,035        5,779        5,278   

Non-cash unit-based compensation

     1,040        148        3,845        6,172   

Equity earnings, net of distributions received

     3,825        774        8,460        3,274   

Other

     (76     (153     (985     (875

Changes in operating assets and liabilities

     (89     (10,953     (242     11,006   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by operating activities

     48,022        37,619        190,330        178,450   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from investing activities

        

Acquisitions, net of cash acquired

     (23,868     (7,006     (146,003     (24,876

Additions to property, plant and equipment

     (88,803     (41,267     (230,599     (99,240

Other

     (183     344        2,375        1,329   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash used in investing activities

     (112,854     (47,929     (374,227     (122,787
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash flows from financing activities

        

Net proceeds from issuance of partners’ capital

     189,164        —          189,164        —     

Distributions to partners

     (35,600     (30,621     (135,296     (122,024

Proceeds from issuance of senior notes

     —          —          —          300,000   

Proceeds from (repayments of) borrowings, net

     (94,000     43,000        133,000        (212,100

Purchase of PVR limited partner units

     —          —          —          (1,092

Cash paid for debt issuance costs

     —          —          (3,675     (19,177

Cash paid for merger

     —          (4,620     (6,620     (4,620
  

 

 

   

 

 

   

 

 

   

 

 

 

Net cash provided by (used in) financing activities

     59,564        7,759        176,573        (59,013
  

 

 

   

 

 

   

 

 

   

 

 

 

Net increase (decrease) in cash and cash equivalents

     (5,268     (2,551     (7,324     (3,350

Cash and cash equivalents - beginning of period

     13,908        18,515        15,964        19,314   
  

 

 

   

 

 

   

 

 

   

 

 

 

Cash and cash equivalents - end of period

   $ 8,640      $ 15,964      $ 8,640      $ 15,964   
  

 

 

   

 

 

   

 

 

   

 

 

 


PENN VIRGINIA RESOURCE PARTNERS, L.P.

CERTAIN NON-GAAP FINANCIAL MEASURES - unaudited

(in thousands)

 

     Three Months Ended
December 31,
    Year Ended
December 31,
    Guidance Range  
     2011     2010     2011     2010     Full Year 2012  

Reconciliation of GAAP “Operating Income” to Non-GAAP “EBITDA”

            

Operating income

   $ 34,834      $ 39,424      $ 153,571      $ 121,585      $ 165,000      $ 175,000   

Depreciation, depletion and amortization

     24,019        21,117        89,376        75,900        95,000        105,000   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EBITDA (a)

   $ 58,853      $ 60,541      $ 242,947      $ 197,485      $ 260,000      $ 280,000   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Reconciliation of GAAP “Net income” to Non-GAAP “Distributable cash flow”

            

Net income

   $ 17,317      $ 18,254      $ 96,343      $ 64,187      $ 110,000      $ 120,000   

Depreciation, depletion and amortization

     24,019        21,117        89,376        75,900        95,000        105,000   

Commodity derivative contracts:

            

Derivative losses included in net income

     7,153        10,979        13,442        23,583        1,000        5,000   

Cash payments to settle derivatives for the period

     (6,211     (3,582     (25,688     (10,075     (8,000     (13,000

Equity earnings from joint ventures, net of distributions

     3,825        774        8,460        3,274        3,000        6,000   

Maintenance capital expenditures

     (2,679     (4,939     (11,211     (15,296     (14,000     (16,000

Replacement capital expenditures

     (6,725     —          (26,900     —          (27,000     (27,000
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Distributable cash flow (b)

   $ 36,699      $ 42,603      $ 143,822      $ 141,573      $ 160,000      $ 180,000   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Distribution to Partners:

            

PVG limited partners

   $ —        $ 15,239      $ 15,239      $ 60,565       

PVR limited partners (c)

     35,491        15,348        119,679        61,019       

PVR phantom units (d)

     109        34        378        440       
  

 

 

   

 

 

   

 

 

   

 

 

     

Total cash distribution paid during the period

   $ 35,600      $ 30,621      $ 135,296      $ 122,024       
  

 

 

   

 

 

   

 

 

   

 

 

     

Reconciliation of GAAP “Net income” to Non-GAAP “Net income as adjusted”

            

Net income

   $ 17,317      $ 18,254      $ 96,343      $ 64,187       

Adjustments for derivatives:

            

Derivative losses (gains) included in net income

     7,153        10,979        13,442        23,583       

Cash payments to settle derivatives for the period

     (6,211     (3,582     (25,688     (10,075    
  

 

 

   

 

 

   

 

 

   

 

 

     

Net income, as adjusted (e)

   $ 18,259      $ 25,651      $ 84,097      $ 77,695       
  

 

 

   

 

 

   

 

 

   

 

 

     

 

(a) EBITDA, or earnings before interest, tax and depreciation, depletion and amortization (“DD&A”), represents operating income plus DD&A, plus impairments. We believe this presentation is commonly used by investors and professional research analysts in the valuation, comparison, rating and investment recommendations of companies in the coal and natural gas midstream industries. We use this information for comparative purposes within the industry. EBITDA is not a measure of financial performance under GAAP and should not be considered as a measure of liquidity or as an alternative to net income.
(b) Distributable cash flow represents net income plus DD&A, plus impairments, plus (minus) derivative losses (gains) included in net income, plus (minus) cash received (paid) for derivative settlements, minus equity earnings in joint ventures, plus cash distributions from joint ventures, minus maintenance capital expenditures, minus replacement capital expenditures. Distributable cash flow is a significant liquidity metric which is an indicator of our ability to generate cash flows at a level that can sustain or support the quarterly cash distributions paid to our partners. Distributable cash flow is also the quantitative standard used by investors and professional research analysts in the valuation, comparison, rating and investment recommendations of publicly traded partnerships. Distributable cash flow is presented because we believe it is a useful adjunct to net cash provided by operating activities under GAAP. Distributable cash flow is not a measure of financial performance under GAAP and should not be considered as an alternative to cash flows from operating, investing or financing activities, as an indicator of cash flows, as a measure of liquidity or as an alternative to net income.
(c) PVR limited partner unit distributions represent distributions paid to public unitholders and not units owned by PVG prior to the Merger.
(d) Phantom unit grants were made under our long-term incentive plan. Service based phantom units receive nonforfeitable distribution rights; thus, we have presented distributions paid to phantom unit holders in our total distributions paid to Partners.
(e) Net income, as adjusted, represents net income adjusted to exclude the effects of non-cash changes in the fair value of derivatives and impairments. We believe this presentation is commonly used by investors and professional research analysts in the valuation, comparison, rating and investment recommendations of companies in the natural gas midstream industry. We use this information for comparative purposes within the industry. Net income, as adjusted, is not a measure of financial performance under GAAP and should not be considered as a measure of liquidity or as an alternative to net income.


PENN VIRGINIA RESOURCE PARTNERS, L.P.

QUARTERLY SEGMENT INFORMATION - unaudited

(in thousands)

 

     Coal and Natural Resource Management  
     Three Months Ended
December 31,
     Year Ended
December 31,
 
     2011      2010      2011      2010  

Revenues

           

Coal royalties

   $ 38,369       $ 32,261       $ 162,915       $ 130,349   

Coal services

     2,100         1,854         8,839         7,830   

Timber

     1,197         1,773         5,031         6,261   

Oil and gas royalties

     928         651         3,944         2,651   

Other

     1,930         1,399         8,224         5,397   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total revenues

     44,524         37,938         188,953         152,488   
  

 

 

    

 

 

    

 

 

    

 

 

 

Expenses

           

Operating

     5,352         3,767         17,167         11,437   

General and administrative

     4,531         3,827         18,682         17,046   

Depreciation, depletion and amortization

     9,199         8,728         37,177         30,873   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total expenses

     19,082         16,322         73,026         59,356   
  

 

 

    

 

 

    

 

 

    

 

 

 

Operating income

   $ 25,442       $ 21,616       $ 115,927       $ 93,132   
  

 

 

    

 

 

    

 

 

    

 

 

 

Additions to property, plant and equipment and acquisitions

   $ 23,605       $ 7,468       $ 134,503       $ 25,751   

 

 

 

     Natural Gas Midstream  
     Three Months Ended
December 31,
     Year Ended
December 31,
 
     2011      2010      2011      2010  

Revenues

           

Natural gas midstream

   $ 242,313       $ 204,802       $ 965,211       $ 702,164   

Other

     937         2,657         5,811         9,484   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total revenues

     243,250         207,459         971,022         711,648   
  

 

 

    

 

 

    

 

 

    

 

 

 

Expenses

           

Cost of gas purchased

     204,642         162,702         817,937         577,813   

Operating

     9,147         8,159         40,444         32,806   

General and administrative

     5,249         4,878         22,798         23,235   

Depreciation, depletion and amortization

     14,820         12,389         52,199         45,027   
  

 

 

    

 

 

    

 

 

    

 

 

 

Total expenses

     233,858         188,128         933,378         678,881   
  

 

 

    

 

 

    

 

 

    

 

 

 

Operating income

   $ 9,392       $ 19,331       $ 37,644       $ 32,767   
  

 

 

    

 

 

    

 

 

    

 

 

 

Additions to property, plant and equipment and acquisitions

   $ 89,066       $ 40,805       $ 242,099       $ 98,365   


PENN VIRGINIA RESOURCE PARTNERS, L.P.

DERIVATIVE CONTRACT SUMMARY - unaudited

As of December 31, 2011

 

     Average
Volume Per
Day
    Swap
Price
    Weighted Average Price  
       Put (a)      Call (b)  

NGL - natural gasoline collar

     (gallons)          (per gallon)   

First quarter 2012 through fourth quarter 2012

     54,000        $ 1.75       $ 2.02   

Crude swap

     (barrels)        (per barrel)        

First quarter 2012 through fourth quarter 2012

     600      $ 88.62        

Natural gas purchase swap

     (MMBtu)        (MMBtu)        

First quarter 2012 through fourth quarter 2012

     4,000      $ 5.195        

We estimate that, excluding the derivative positions described above, for every $1.00 MMBtu increase or decrease in the natural gas price, our natural gas midstream gross margin and operating income in 2012 would decrease or increase by approximately $4.3 million. In addition, we estimate that for every $5.00 per barrel increase or decrease in the crude oil price, our natural gas midstream gross margin and operating income in 2012 would increase or decrease by approximately $5.5 million. This assumes that crude oil prices, natural gas prices and inlet volumes remain constant at anticipated levels. These estimated changes in gross margin and operating income exclude potential cash receipts or payments in settling these derivative positions.

(a) - Purchased put/floor.

(b) - Sold call/ceiling.