Attached files

file filename
8-K - 8-K - LRR Energy, L.P.a13-17817_18k.htm

Exhibit 99.1

 

GRAPHIC

 

LRR Energy, L.P. Announces Second Quarter 2013 Results

 

Houston, Texas (August 1, 2013) - LRR Energy, L.P. (NYSE: LRE) (“LRR Energy” or the “Partnership”) announced today its operating and financial results for the three and six months ended June 30, 2013.

 

Eric Mullins, Chairman and Co-Chief Executive Officer, commented, “We are very pleased with our second quarter, which included strong operating and financial results and the closing of our second acquisition this year.  Adjusted EBITDA, distributable cash flow and distribution coverage improved significantly from the first quarter of 2013.”  Charlie Adcock, Co-Chief Executive Officer, reflected that, “Second quarter results benefited from higher production due to the closing of our recent drop down transaction and increased development activity, higher oil price realizations due to a lower Midland to Cushing differential, and lower operating costs due to less workover activity during the quarter compared to the first quarter.”

 

Selected Financial and Operating Information

 

LRR Energy’s financial statements have been recast to include all closed acquisitions through June 30, 2013 from Lime Rock Resources since its initial public offering, as the acquisitions are considered between entities under common control.  A summary of selected financial and operating information follows.  For consolidated financial statements for the period ended June 30, 2013, please see the accompanying tables on pages 7-9.

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30, 2013

 

June 30, 2013

 

 

 

(unaudited)

 

 

 

(in thousands)

 

 

 

 

 

 

 

Oil, natural gas and natural gas liquids sales

 

$

29,007

 

$

52,785

 

Realized gain on commodity derivative instruments

 

$

2,143

 

$

6,248

 

Unrealized gain on commodity derivative instruments

 

$

10,211

 

$

39

 

Total revenues

 

$

41,379

 

$

59,159

 

Lease operating expense

 

$

5,270

 

$

12,067

 

Production and ad valorem taxes

 

$

2,198

 

$

4,044

 

General and administrative expense

 

$

2,768

 

$

6,197

 

Interest expense

 

$

2,249

 

$

4,514

 

Net income

 

$

20,523

 

$

13,521

 

Net income per limited partner unit

 

$

0.78

 

$

0.53

 

 



 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30, 2013

 

June 30, 2013

 

 

 

(unaudited)

 

 

 

(in thousands)

 

 

 

 

 

 

 

Capital expenditures

 

$

9,988

 

$

14,375

 

Adjusted EBITDA (1)

 

$

21,331

 

$

37,573

 

Distributable Cash Flow (1)

 

$

14,059

 

$

23,092

 

 

 

 

 

 

 

Cash distribution - common unitholders

 

$

9,433

 

$

18,817

 

Cash distribution - all unitholders

 

$

12,703

 

$

25,340

 

Distribution Coverage Ratio - common unitholders

 

1.49

 

1.23

 

Distribution Coverage Ratio - all unitholders

 

1.11

 

0.91

 

 


(1)         Non-GAAP financial measure. See reconciliation of non-GAAP financial measures beginning on page 10.

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30, 2013

 

June 30, 2013

 

 

 

 

 

 

 

Average net production (Boe/d)

 

6,484

 

6,365

 

Average cost per Boe:

 

 

 

 

 

Lease operating expense

 

$

8.93

 

$

10.48

 

Production and ad valorem taxes

 

$

3.72

 

$

3.51

 

General and administrative expense

 

$

4.69

 

$

5.38

 

 

LRR Energy’s average net production of 6,484 Boe/d for the quarter was up meaningfully from production in the first quarter 2013 in spite of being negatively impacted by continued flaring at the Red Lake field of approximately 90 Boe/d and continued curtailments at the Pecos Slope field of 1.0 MMcf/d (167 Boe/d).  At the Red Lake field, LRR Energy is currently flaring approximately 90 Boe/d due to third-party plant compression limits and expects that it will continue to flare at this level until a new compressor station at the plant is put into service, which the Partnership expects will occur during the fourth quarter of 2013.  The Partnership expects the Pecos Slope curtailment to remain at the level above until late 2013 when a field-wide nitrogen rejection facility is installed.  The Partnership’s July 2013 average net production through July 25, 2013 was approximately 6,550 Boe/d.

 

The actual timing and amount of resumed production related to the items above may differ from these estimates.

 

On April 1, 2013, LRR Energy closed its previously announced acquisition of oil and natural gas properties in the Mid-Continent region in Oklahoma and crude oil hedges from its sponsor, Lime Rock Resources, for a purchase price of $38.2 million, subject to customary purchase price adjustments.  The Partnership funded the acquisition with the net proceeds from the equity offering it completed in March 2013 in which it raised approximately $59.5 million after deducting underwriting discounts and estimated offering expenses.

 

Recent Events

 

As of July 31, 2013, the Partnership had $188 million of outstanding borrowings under its revolving credit facility and $50 million of outstanding borrowings under its term loan.  LRR Energy currently has $62 million of available borrowing capacity under its revolving credit facility

 

2



 

which management believes provides ample financial flexibility to execute its 2013 capital program and distribution strategy.

 

On July 19, 2013, LRR Energy announced that the Board of Directors of its general partner declared an increased cash distribution for the second quarter of 2013 of $0.485 per outstanding unit, or $1.94 on an annualized basis.  The distribution will be paid on August 14, 2013 to all unitholders of record as of the close of business on July 30, 2013.

 

2013 Guidance

 

As with the Partnership’s previously disclosed 2013 guidance, the guidance below assumes the 2013 acquisitions closed on January 1, 2013. LRR Energy is increasing the bottom end of its daily production guidance range by 50 Boe/d, reconfirming its LOE per Boe guidance and increasing its capital expenditure guidance by $2 million for 2013. Based on current estimates, and assuming no future acquisitions, the Partnership’s updated full year 2013 guidance is as follows:

 

 

 

2013 Guidance

 

Daily Production (Boe/d)

 

6,300 - 6,550

 

 

 

 

 

LOE ($/Boe)

 

$10.50 - $11.00

 

 

 

 

 

Capital Expenditures ($MM)

 

 

 

Maintenance

 

$20.3

 

Growth and other

 

11.7

 

Total

 

$32.0

 

 

The guidance above sets forth management’s best estimate based on current and anticipated market conditions and other factors.  While management believes that these estimates and assumptions are reasonable, they are inherently uncertain and are subject to, among other things, significant business, economic, regulatory, environmental and competitive risks and uncertainties that could cause actual results to differ materially from those management anticipates, as set forth under “Forward-Looking Statements.”

 

Commodity Derivative Contracts

 

As of June 30, 2013, LRR Energy had the following outstanding derivative contracts.

 

 

 

Index

 

2013

 

2014

 

2015

 

2016

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas positions

 

 

 

 

 

 

 

 

 

 

 

 

 

Price swaps (MMBTUs)

 

NYMEX-HH

 

3,790,956

 

6,077,016

 

5,500,236

 

5,433,888

 

5,045,760

 

Weighted average price

 

 

 

$

5.09

 

$

5.53

 

$

5.72

 

$

4.29

 

$

4.61

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basis swaps (MMBTUs)

 

NYMEX

 

3,723,151

 

5,876,098

 

5,326,559

 

2,877,047

 

 

Weighted average price

 

 

 

$

(0.1364

)

$

(0.1521

)

$

(0.1661

)

$

(0.1115

)

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Puts (MMBTUs)

 

NYMEX-HH

 

49,260

 

 

 

 

 

Strike price

 

 

 

$

3.00

 

$

 

$

 

$

 

$

 

 

3



 

 

 

Index

 

2013

 

2014

 

2015

 

2016

 

2017

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil positions

 

 

 

 

 

 

 

 

 

 

 

 

 

Price swaps (BBLs)

 

NYMEX-WTI

 

355,741

 

580,357

 

420,381

 

397,488

 

198,744

 

Weighted average price

 

 

 

$

95.45

 

$

95.93

 

$

94.72

 

$

86.02

 

$

85.75

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basis swaps (BBLs)

 

Argus-

 

239,780

 

410,400

 

 

 

 

Weighted average price

 

Midland-Cushing

 

$

(1.25

)

$

(1.00

)

$

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NGL positions

 

 

 

 

 

 

 

 

 

 

 

 

 

Price swaps (BBLs)

 

Mont Belvieu

 

108,450

 

183,857

 

 

 

 

Weighted average price

 

 

 

$

41.99

 

$

34.11

 

$

 

$

 

$

 

 

Subsequent to June 30, 2013, LRR Energy acquired the following commodity hedges.

 

 

 

Index

 

2013

 

2014

 

 

 

 

 

 

 

 

 

Oil positions

 

 

 

 

 

 

 

Price swaps (BBLs)

 

NYMEX-WTI

 

17,100

 

93,637

 

Weighted average price

 

 

 

$

101.61

 

$

95.35

 

 

Quarterly Report on Form 10-Q

 

LRR Energy expects to file its Quarterly Report on Form 10-Q with the Securities and Exchange Commission no later than August 9, 2013.  The 10-Q will be available on the Investor Relations page of LRR Energy’s website www.lrrenergy.com or from the Securities and Exchange Commission website www.sec.gov.

 

Webcast and Conference Call

 

LRR Energy will host a webcast and conference call on Friday, August 2, 2013, at 10:00 a.m. EDT (9:00 a.m. CDT) to discuss these results.  Interested parties are invited to participate in the call by dialing 1-877-493-8071 (conference ID: 17423917).  It is recommended that participants dial in approximately 10 minutes prior to the start of the conference call.  Participants may access the webcast from LRR Energy’s website, www.lrrenergy.com, under the tab for “Investor Relations.”

 

A telephonic replay will be available after the call through August 20, 2013. Participants may access this replay by dialing 1-800-585-8367 (conference ID: 17423917).

 

About LRR Energy, L.P.

 

LRR Energy is a Delaware limited partnership formed in April 2011 by affiliates of Lime Rock Resources to operate, acquire, exploit and develop producing oil and natural gas properties in North America.  LRR Energy’s properties are located in the Permian Basin region in West Texas and southeast New Mexico, the Mid-Continent region in Oklahoma and East Texas and the Gulf Coast region in Texas.

 

4



 

Forward-Looking Statements

 

This press release includes “forward-looking statements” — that is, statements related to future events.  Forward-looking statements are based on the current expectations of LRR Energy and include any statement that does not directly relate to a current or historical fact.  In this context, forward-looking statements often address expected future business, operational and financial performance, and often contain words such as “may,” “predict,” “pursue,” “expect,” “estimate,” “project,” “plan,” “believe,” “intend,” “achievable,” “anticipate,” “target,” “continue,” “potential,” “should,” “could” and  other similar words.  Actual results and future events could differ materially from those anticipated or implied in such statements.  Forward-looking statements involve certain risks and uncertainties, and ultimately may not prove to be accurate.  These risks and uncertainties include, among other things, a decline in oil, natural gas or NGL prices, the risk and uncertainties involved in producing oil and natural gas, competition in the oil and natural gas industry, governmental regulations and other factors.  Actual results could differ materially from those anticipated or implied in the forward-looking statements due to the factors described under the captions “Risk Factors” in LRR Energy’s Annual Report on Form 10-K for the year ended December 31, 2012 and LRR Energy’s subsequent filings with the SEC.  All forward-looking statements speak only as of the date of this press release.  LRR Energy does not intend to update or revise any forward-looking statements as a result of new information, future events or otherwise.  All forward-looking statements are qualified in their entirety by this cautionary statement.

 

Investor Contacts:

 

Todd Hassen

Director of Finance

(713) 292-9534

thassen@lrrenergy.com

 

Jaime Casas

Chief Financial Officer

(713) 345-2126

jcasas@lrrenergy.com

 

5



 

LRR Energy, L.P.

Selected Operating Data

(unaudited)

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

 

 

 

 

 

 

 

 

 

 

Production:

 

 

 

 

 

 

 

 

 

Oil (MBbls)

 

210

 

218

 

398

 

407

 

Natural gas (MMcf)

 

1,843

 

2,161

 

3,651

 

4,347

 

NGLs (MBbls)

 

73

 

76

 

145

 

143

 

Total (MBoe)

 

590

 

654

 

1,152

 

1,275

 

Average net production (Boe/d)

 

6,484

 

7,187

 

6,365

 

7,005

 

 

 

 

 

 

 

 

 

 

 

Average sales price:

 

 

 

 

 

 

 

 

 

Oil (per Bbl)

 

 

 

 

 

 

 

 

 

Sales price

 

$

90.53

 

$

85.82

 

$

86.62

 

$

91.37

 

Effect of realized commodity derivative instruments

 

0.39

 

5.12

 

0.80

 

2.64

 

Realized price

 

$

90.92

 

$

90.94

 

$

87.42

 

$

94.01

 

Natural gas (per Mcf)

 

 

 

 

 

 

 

 

 

Sales price

 

$

4.19

 

$

2.23

 

$

3.78

 

$

2.49

 

Effect of realized commodity derivative instruments

 

0.87

 

2.42

 

1.41

 

2.42

 

Realized price

 

$

5.06

 

$

4.65

 

$

5.19

 

$

4.91

 

NGLs (per Bbl)

 

 

 

 

 

 

 

 

 

Sales price

 

$

31.16

 

$

38.88

 

$

31.10

 

$

43.26

 

Effect of realized commodity derivative instruments

 

6.26

 

6.33

 

5.49

 

3.41

 

Realized price

 

$

37.42

 

$

45.21

 

$

36.59

 

$

46.67

 

 

 

 

 

 

 

 

 

 

 

Average cost per Boe:

 

 

 

 

 

 

 

 

 

Lease operating expenses

 

$

8.93

 

$

12.23

 

$

10.48

 

$

11.83

 

Production and ad valorem taxes

 

3.72

 

2.95

 

3.51

 

2.98

 

Depletion and depreciation

 

17.16

 

18.36

 

17.58

 

17.75

 

General and administrative expenses

 

4.69

 

5.27

 

5.38

 

5.29

 

 

6



 

LRR Energy, L.P.

Consolidated Condensed Statement of Operations

(in thousands, except per unit amounts)

(unaudited)

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2013

 

2012

 

2013

 

2012

 

Revenues:

 

 

 

 

 

 

 

 

 

Oil sales

 

$

19,012

 

$

18,709

 

$

34,475

 

$

37,188

 

Natural gas sales

 

7,720

 

4,827

 

13,800

 

10,810

 

Natural gas liquids sales

 

2,275

 

2,955

 

4,510

 

6,186

 

Realized gain on commodity derivative instruments

 

2,143

 

6,820

 

6,248

 

12,068

 

Unrealized gain on commodity derivative instruments

 

10,211

 

12,953

 

39

 

12,365

 

Other income

 

18

 

 

87

 

3

 

Total revenues

 

41,379

 

46,264

 

59,159

 

78,620

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Lease operating expense

 

5,270

 

8,003

 

12,067

 

15,071

 

Production and ad valorem taxes

 

2,198

 

1,929

 

4,044

 

3,800

 

Depletion and depreciation

 

10,129

 

12,011

 

20,239

 

22,627

 

Impairment of oil and natural gas properties

 

 

 

 

3,093

 

Accretion expense

 

477

 

390

 

947

 

774

 

Loss (gain) on settlement of asset retirement obligations

 

360

 

(10

)

335

 

(108

)

General and administrative expense

 

2,768

 

3,450

 

6,197

 

6,745

 

Total operating expenses

 

21,202

 

25,773

 

43,829

 

52,002

 

 

 

 

 

 

 

 

 

 

 

Operating income

 

20,177

 

20,491

 

15,330

 

26,618

 

 

 

 

 

 

 

 

 

 

 

Other income (expense), net

 

 

 

 

 

 

 

 

 

Interest expense

 

(2,249

)

(1,332

)

(4,514

)

(2,460

)

Realized loss on interest rate derivative instruments

 

(178

)

(108

)

(352

)

(141

)

Unrealized gain (loss) on interest rate derivative instruments

 

2,835

 

(2,852

)

3,124

 

(2,047

)

Other income (expense), net

 

408

 

(4,292

)

(1,742

)

(4,648

)

 

 

 

 

 

 

 

 

 

 

Income before taxes

 

20,585

 

16,199

 

13,588

 

21,970

 

Income tax expense

 

(62

)

(24

)

(67

)

(150

)

Net income

 

$

20,523

 

$

16,175

 

$

13,521

 

$

21,820

 

Net income attributable to predecessor operations

 

 

(3,970

)

(448

)

(5,766

)

Net income available to unitholders

 

$

20,523

 

$

12,205

 

$

13,073

 

$

16,054

 

 

 

 

 

 

 

 

 

 

 

Computation of net income per Limited partner unit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General partners’ interest in net income

 

$

21

 

$

12

 

$

13

 

$

16

 

 

 

 

 

 

 

 

 

 

 

Limited partners’ interest in net income

 

$

20,502

 

$

12,193

 

$

13,060

 

$

16,038

 

 

 

 

 

 

 

 

 

 

 

Net income per limited partner unit (basic and diluted)

 

$

0.78

 

$

0.54

 

$

0.53

 

$

0.72

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of limited partner units outstanding

 

26,169

 

22,428

 

24,555

 

22,425

 

 

7



 

LRR Energy, L.P.

Consolidated Condensed Statement of Cash Flows

(in thousands)

(unaudited)

 

 

 

Six Months Ended June 30,

 

 

 

2013

 

2012

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

Net income

 

$

13,521

 

$

21,820

 

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

 

 

 

 

 

Depletion and depreciation

 

20,239

 

22,627

 

Impairment of oil and natural gas properties

 

 

3,093

 

Unrealized gain on derivative instruments, net

 

(3,163

)

(10,318

)

Accretion expense

 

947

 

774

 

Amortization of equity awards

 

253

 

150

 

Amortization of derivative contracts

 

508

 

1

 

Amortization of deferred financing costs and other

 

187

 

159

 

Loss (gain) on settlement of asset retirement obligations

 

335

 

(108

)

Purchase of derivative contracts

 

 

(59

)

Changes in operating assets and liabilities:

 

 

 

 

 

Change in receivables

 

(2,568

)

4,472

 

Change in prepaid expenses

 

(279

)

(84

)

Change in accrued liabilities and deferred tax liabilities

 

2,581

 

(1,438

)

Change in amounts due to/from affiliates

 

(5,446

)

47

 

Net cash provided by operating activities

 

27,115

 

41,136

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

Acquisition of oil and natural gas properties

 

 

(8,719

)

Development of oil and natural gas properties

 

(14,375

)

(12,607

)

Expenditures for other property and equipment

 

 

(16

)

Net cash used in investing activities

 

(14,375

)

(21,342

)

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

Borrowings under revolving credit facility

 

38,000

 

67,000

 

Principal payments on revolving credit facility

 

(24,000

)

(50,000

)

Borrowings under term loan

 

 

50,000

 

Equity offering, net of expenses

 

59,513

 

 

Deferred financing costs

 

 

(532

)

Distribution to Lime Rock Resources

 

(60,672

)

(65,114

)

Contribution to Lime Rock Resources

 

(734

)

(2,128

)

Distributions

 

(23,422

)

(15,877

)

Net cash used in financing activities

 

(11,315

)

(16,651

)

 

 

 

 

 

 

NET INCREASE IN CASH AND CASH EQUIVALENTS

 

1,425

 

3,143

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD

 

3,467

 

1,513

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS, END OF PERIOD

 

$

4,892

 

$

4,656

 

 

 

 

 

 

 

Supplemental disclosure of non-cash items to reconcile investing and financing activities

 

 

 

 

 

Property and equipment:

 

 

 

 

 

Change in accrued capital costs

 

$

4,662

 

$

(5,303

)

Asset retirement obligations

 

(313

)

(81

)

 

8



 

LRR Energy, L.P.

Consolidated Condensed Balance Sheet

(in thousands, except unit amounts)

(unaudited)

 

 

 

June 30, 2013

 

December 31, 2012

 

ASSETS

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

4,892

 

$

3,467

 

Accounts receivable

 

9,818

 

7,250

 

Commodity derivative instruments

 

14,200

 

16,484

 

Due from affiliates

 

3,469

 

 

Prepaid expenses

 

1,027

 

748

 

Total current assets

 

33,406

 

27,949

 

Property and equipment (successful efforts method)

 

859,554

 

840,736

 

Accumulated depletion, depreciation and impairment

 

(345,005

)

(324,774

)

Total property and equipment, net

 

514,549

 

515,962

 

Commodity derivative instruments

 

21,454

 

20,000

 

Deferred financing costs, net of accumulated amortization

 

1,349

 

1,559

 

TOTAL ASSETS

 

$

570,758

 

$

565,470

 

LIABILITIES AND UNITHOLDERS’ EQUITY

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accrued liabilities

 

$

4,002

 

$

1,415

 

Accrued capital cost

 

7,023

 

2,361

 

Due to affiliates

 

 

1,977

 

Commodity derivative instruments

 

1,657

 

1,671

 

Interest rate derivative instruments

 

588

 

659

 

Asset retirement obligations

 

387

 

500

 

Total current liabilities

 

13,657

 

8,583

 

Long-term liabilities:

 

 

 

 

 

Commodity derivative instruments

 

503

 

874

 

Interest rate derivative instruments

 

473

 

3,526

 

Term loan

 

50,000

 

50,000

 

Revolving credit facility

 

192,000

 

178,000

 

Asset retirement obligations

 

34,776

 

33,591

 

Deferred tax liabilities

 

114

 

120

 

Total long-term liabilities

 

277,866

 

266,111

 

Total liabilities

 

291,523

 

274,694

 

Unitholders’ equity:

 

 

 

 

 

Predecessors’ capital

 

 

60,941

 

General partner (22,400 units issued and outstanding as of June 30, 2013 and December 31, 2012)

 

387

 

396

 

Public common unitholders (17,598,939 units issued and outstanding as of June 30, 2013 and 10,676,742 units issued and outstanding as of December 31, 2012)

 

239,689

 

169,919

 

Affiliated common unitholders (1,849,600 units issued and outstanding as of June 30, 2013 and 5,049,600 units issued and outstanding as of December 31, 2012)

 

8,231

 

25,563

 

Subordinated unitholders (6,720,000 units issued and outstanding as of June 30, 2013 and December 31, 2012)

 

30,928

 

33,957

 

Total unitholders’ equity

 

279,235

 

290,776

 

TOTAL LIABILITIES AND UNITHOLDERS’ EQUITY

 

$

570,758

 

$

565,470

 

 

9



 

LRR Energy, L.P.

Non-GAAP Reconciliation

(in thousands)

(unaudited)

 

LRR Energy defines Adjusted EBITDA as net income plus income tax expense; interest expense-net, including realized and unrealized losses on interest rate derivative contracts; depletion and depreciation; accretion of asset retirement obligations; amortization of equity awards; (gain) loss on settlement of asset retirement obligations; unrealized losses on commodity derivative contracts; amortization of derivative contracts; impairment of oil and natural gas properties; less interest income; unrealized gains on commodity derivative contracts and other non-recurring items that the Partnership deems appropriate. Distributable Cash Flow is defined as Adjusted EBITDA less income tax expense; cash interest expense; and estimated maintenance capital expenditures. Distribution Coverage Ratio-common unitholders is defined as the ratio of Distributable Cash Flow to the total quarterly distribution payable on all of the Partnership’s outstanding common units. Distribution Coverage Ratio-all unitholders is defined as the ratio of Distributable Cash Flow to the total quarterly distribution payable on all of the Partnership’s outstanding common, subordinated and general partner units.

 

Adjusted EBITDA, Distributable Cash Flow and the Distribution Coverage Ratio-common and all unitholders are used as supplemental financial measures by LRR Energy’s management and by external users of its financial statements, such as investors, commercial banks and others, to assess the Partnership’s operating performance as compared to that of other companies and partnerships in the industry, without regard to financing methods, capital structure or historical cost basis and the ability of its assets to generate sufficient cash flow to make distributions to the Partnership’s unitholders.

 

LRR Energy’s management believes that Adjusted EBITDA, Distributable Cash Flow and the Distribution Coverage Ratio-common and all unitholders are useful to investors because these measures are used by many partnerships in the industry as measures of operating and financial performance and are commonly employed by financial analysts and others to evaluate our operating and financial performance from period to period and to compare it with the performance of other publicly traded partnerships within the industry. Adjusted EBITDA, Distributable Cash Flow and the Distribution Coverage Ratio-common and all unitholders should not be considered alternatives to net income, operating income, cash flow from operating activities or any other measures of financial performance presented in accordance with GAAP. LRR Energy’s Adjusted EBITDA, Distributable Cash Flow and Distribution Coverage Ratio-common and all unitholders may not be comparable to similarly titled measures of another company because all companies may not calculate Adjusted EBITDA, Distributable Cash Flow or the Distribution Coverage Ratio-common and all unitholders in the same manner. The following table presents a reconciliation of Adjusted EBITDA, Distributable Cash Flow and Distribution Coverage Ratio-common and all unitholders  to net income, the Partnership’s most directly comparable GAAP financial performance measure, for the three and six months ended June 30, 2013 and 2012.

 

10



 

LRR Energy, L.P.

Non-GAAP Reconciliation

(continued)

(in thousands)

(unaudited)

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

(in thousands)

 

2013

 

2012

 

2013

 

2012

 

 

 

 

 

 

 

 

 

 

 

Net income

 

$

20,523

 

$

16,175

 

$

13,521

 

$

21,820

 

Income tax expense

 

62

 

24

 

67

 

150

 

Interest expense-net, including realized and unrealized losses on interest rate derivative instruments

 

(408

)

4,292

 

1,742

 

4,648

 

Depletion and depreciation

 

10,129

 

12,011

 

20,239

 

22,627

 

Accretion of asset retirement obligations

 

477

 

390

 

947

 

774

 

Amortization of equity awards

 

138

 

81

 

253

 

150

 

Loss (gain) on settlement of asset retirement obligations

 

360

 

(10

)

335

 

(108

)

Unrealized losses on commodity derivative instruments

 

 

 

 

 

Amortization of derivative contracts

 

261

 

1

 

508

 

1

 

Impairment of oil and natural gas properties

 

 

 

 

 

3,093

 

Interest income

 

 

 

 

 

 

Unrealized gain on commodity derivative instruments

 

(10,211

)

(12,953

)

(39

)

(12,365

)

Adjusted EBITDA

 

$

21,331

 

$

20,011

 

$

37,573

 

$

40,790

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

21,331

 

20,011

 

37,573

 

40,790

 

Income tax expense

 

(62

)

(24

)

(67

)

(150

)

Cash interest expense

 

(2,135

)

(1,080

)

(4,264

)

(2,490

)

Estimated maintenance capital (1)

 

(5,075

)

(5,075

)

(10,150

)

(10,150

)

Distributable Cash Flow

 

$

14,059

 

$

13,832

 

$

23,092

 

$

28,000

 

 

 

 

 

 

 

 

 

 

 

Cash distribution - common unitholders

 

$

9,433

 

$

7,462

 

$

18,817

 

$

14,923

 

Cash distribution - all unitholders

 

$

12,703

 

$

10,664

 

$

25,340

 

$

21,328

 

Distribution Coverage Ratio - common unitholders

 

1.49

 

1.85

 

1.23

 

1.88

 

Distribution Coverage Ratio - all unitholders

 

1.11

 

1.30

 

0.91

 

1.31

 

 


(1)         Amount represents pro-rated capital for the period.

 

11