Attached files

file filename
8-K - 8-K - LRR Energy, L.P.a14-18198_18k.htm

Exhibit 99.1

 

GRAPHIC

 

LRR Energy, L.P. Announces Second Quarter 2014 Results

 

Houston, Texas (July 31, 2014) - LRR Energy, L.P. (NYSE: LRE) (“LRR Energy”) announced today its operating and financial results for the three and six months ended June 30, 2014.

 

Selected Financial and Operating Information

 

A summary of selected financial and operating information follows.  For consolidated financial statements for the three and six months ended June 30, 2014, please see the accompanying tables on pages 6-8.

 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30, 2014

 

June 30, 2014

 

 

 

(unaudited)

 

 

 

(in thousands, except distribution coverage ratio)

 

 

 

 

 

 

 

Oil, natural gas and natural gas liquids sales

 

$

30,679

 

$

62,298

 

Gain (loss) on commodity derivative instruments, net (1)

 

$

(13,328

)

$

(18,950

)

Total revenues

 

$

17,391

 

$

43,419

 

Lease operating expense

 

$

6,829

 

$

12,664

 

Production and ad valorem taxes

 

$

2,248

 

$

4,648

 

General and administrative expense

 

$

2,699

 

$

5,881

 

Interest expense

 

$

2,575

 

$

5,116

 

Net income (loss)

 

$

(7,337

)

$

(4,643

)

Net income (loss) available to unitholders

 

$

(7,337

)

$

(4,643

)

Net income (loss) per limited partner unit

 

$

(0.27

)

$

(0.17

)

 

 

 

 

 

 

Capital expenditures

 

$

10,291

 

$

17,094

 

Adjusted EBITDA (2)

 

$

19,636

 

$

40,677

 

Distributable cash flow (2)

 

$

11,835

 

$

25,188

 

 

 

 

 

 

 

Cash distribution - common unitholders

 

$

11,368

 

$

21,153

 

Cash distribution - all unitholders

 

$

13,597

 

$

26,703

 

Distribution coverage ratio - common unitholders(2)

 

1.04x

 

1.19x

 

Distribution coverage ratio - all unitholders(2)

 

0.87x

 

0.94x

 

 


(1)         See commodity derivative settlements on page 5.

(2)         Non-GAAP financial measure. See reconciliation of non-GAAP financial measures beginning on page 9.

 



 

 

 

Three Months Ended

 

Six Months Ended

 

 

 

June 30, 2014

 

June 30, 2014

 

 

 

 

 

 

 

Average net production (Boe/d)

 

6,418

 

6,392

 

Average cost per Boe:

 

 

 

 

 

Lease operating expense

 

$

11.70

 

$

10.95

 

Production and ad valorem taxes

 

$

3.85

 

$

4.02

 

General and administrative expense

 

$

4.62

 

$

5.08

 

 

LRR Energy’s average net production for the three and six months ended June 30, 2014 was negatively impacted by flaring at the Red Lake field of approximately 30 Boe/d and 50 Boe/d, respectively.  At the Red Lake field, LRR Energy is currently flaring approximately 50 Boe/d due to third-party plant compression limits. LRR Energy’s July 2014 average net production through July 25, 2014 was approximately 6,425 Boe/d.

 

Recent Events

 

As of July 31, 2014, LRR Energy had $190 million of outstanding borrowings under its revolving credit facility and $50 million of outstanding borrowings under its term loan.  LRR Energy currently has $45 million of available borrowing capacity under its revolving credit facility. Management believes cash flow from operations, the capacity under the revolving credit facility and the proceeds from its current At-the-Market Offering Program (the “ATM Program”) will provide ample financial flexibility to execute its 2014 capital program and distribution strategy.

 

On July 18, 2014, LRR Energy announced that the Board of Directors of its general partner declared an increased cash distribution for the second quarter of 2014 of $0.4950 per outstanding unit, or $1.98 on an annualized basis.  The distribution will be paid on August 14, 2014 to all unitholders of record as of the close of business on July 31, 2014.  The declaration represents the eighth consecutive increase to LRR Energy’s quarterly distribution.

 

2014 Guidance

 

LRR Energy has revised its full year 2014 guidance to reflect an increased capital development program for the second half of 2014.  The majority of the $3.5 million capital increase will be spent in the Red Lake field and non-operated portion of the Putnam field.  Due to continued strong production performance and drilling efficiencies at the Red Lake field, LRR Energy plans to drill four additional wells for a total of 23 wells in the Red Lake field for the year.  LRR Energy also plans to participate in two additional non-operated horizontal wells in the Putnam field.  LRR Energy expects these additional capital expenditures to occur in the fourth quarter of 2014. The additional spending is expected to slightly increase production in the fourth quarter of 2014 and more fully impact expected 2015 production.  Based on current estimates, and assuming no future acquisitions, LRR Energy’s revised full year 2014 guidance is as follows:

 

 

 

Previous

 

Revised

 

Daily Production (Boe/d)

 

6,400 - 6,600

 

6,450 – 6,550

 

 

 

 

 

 

 

LOE ($/Boe)

 

$ 10.50 - $11.00

 

$ 10.75 - $11.00

 

 

 

 

 

 

 

Capital Expenditures ($MM)

 

$ 34.0

 

$ 37.5

 

 

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

 

2



 

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, 2014, LRR Energy had the following outstanding derivative contracts.

 

 

 

Index

 

2014

 

2015

 

2016

 

2017

 

Natural gas positions

 

 

 

 

 

 

 

 

 

 

 

Price swaps (MMBTUs)

 

NYMEX-HH

 

2,961,198

 

5,500,236

 

5,433,888

 

5,045,760

 

Weighted average price

 

 

 

$

5.56

 

$

5.72

 

$

4.29

 

$

4.61

 

 

 

 

 

 

 

 

 

 

 

 

 

Basis swaps (MMBTUs)

 

(1)

 

2,860,739

 

5,326,559

 

2,877,047

 

 

Weighted average price

 

 

 

$

(0.1530

)

$

(0.1661

)

$

(0.1115

)

$

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil positions

 

 

 

 

 

 

 

 

 

 

 

Price swaps (BBLs)

 

NYMEX-WTI

 

378,675

 

683,286

 

397,488

 

198,744

 

Weighted average price

 

 

 

$

96.18

 

$

93.39

 

$

86.02

 

$

85.75

 

 

 

 

 

 

 

 

 

 

 

 

 

Basis swaps (BBLs)

 

Argus-

 

195,605

 

 

 

 

Weighted average price

 

Midland-Cushing

 

$

(1.00

)

$

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

NGL positions

 

 

 

 

 

 

 

 

 

 

 

Price swaps (BBLs)

 

Mont Belvieu

 

137,760

 

236,149

 

 

 

Weighted average price

 

 

 

$

34.72

 

$

34.46

 

$

 

$

 

 


(1)         Our natural gas basis swaps are traded on the following indices: Centerpoint East, Houston Ship Channel, WAHA and TEXOK.

 

Subsequent to June 30, 2014, LRR Energy acquired the following commodity hedges.

 

 

 

Index

 

2015

 

 

 

 

 

 

 

Oil positions

 

 

 

 

 

Price swaps (BBLs)

 

Argus-

 

397,035

 

Weighted average price

 

Midland-Cushing

 

$

(3.41

)

 

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 11, 2014.  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 1, 2014, at 10:00 a.m. eastern time (9:00 a.m. central time) to discuss these results.  Interested parties are invited to participate in the call by dialing 1-877-493-8071 (conference ID: 72753683).  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.”

 

3



 

A telephonic replay will be available after the call through August 14, 2014. Participants may access this replay by dialing 1-800-585-8367 (conference ID: 72753683).

 

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.

 

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.  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 and future events 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, 2013 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:

 

Angelique Brou

Financial Reporting Manager

(713) 345-2145

abrou@lrrenergy.com

 

Jaime Casas

Chief Financial Officer

(713) 345-2126

jcasas@lrrenergy.com

 

4



 

LRR Energy, L.P.

Selected Operating Data

(unaudited)

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Production:

 

 

 

 

 

 

 

 

 

Oil (MBbls)

 

216

 

210

 

434

 

398

 

Natural gas (MMcf)

 

1,666

 

1,843

 

3,288

 

3,651

 

NGLs (MBbls)

 

90

 

73

 

175

 

145

 

Total (MBoe)

 

584

 

590

 

1,157

 

1,152

 

Average net production (Boe/d)

 

6,418

 

6,484

 

6,392

 

6,365

 

 

 

 

 

 

 

 

 

 

 

Average sales price:

 

 

 

 

 

 

 

 

 

Oil (per Bbl):

 

 

 

 

 

 

 

 

 

Sales price

 

$

94.23

 

$

90.53

 

$

93.34

 

$

86.62

 

Effect of settled commodity derivative instruments

 

(3.50

)

0.39

 

(2.14

)

0.80

 

Realized price

 

$

90.73

 

$

90.92

 

$

91.20

 

$

87.42

 

Natural gas (per Mcf):

 

 

 

 

 

 

 

 

 

Sales price

 

$

4.54

 

$

4.19

 

$

4.76

 

$

3.78

 

Effect of settled commodity derivative instruments

 

0.71

 

0.87

 

0.62

 

1.41

 

Realized price

 

$

5.25

 

$

5.06

 

$

5.38

 

$

5.19

 

NGLs (per Bbl):

 

 

 

 

 

 

 

 

 

Sales price

 

$

30.67

 

$

31.16

 

$

34.99

 

$

31.10

 

Effect of settled commodity derivative instruments

 

(1.81

)

6.26

 

(2.77

)

5.49

 

Realized price

 

$

28.86

 

$

37.42

 

$

32.22

 

$

36.59

 

 

 

 

 

 

 

 

 

 

 

Average cost per Boe:

 

 

 

 

 

 

 

 

 

Lease operating expenses

 

$

11.70

 

$

8.93

 

$

10.95

 

$

10.48

 

Production and ad valorem taxes

 

3.85

 

3.72

 

4.02

 

3.51

 

Depletion and depreciation

 

14.87

 

17.16

 

14.82

 

17.58

 

General and administrative expenses

 

4.62

 

4.69

 

5.08

 

5.38

 

 

 

 

 

 

 

 

 

 

 

Derivative instrument settlements and amortization (in thousands):

 

 

 

 

 

 

 

 

 

Commodity

 

271

 

$

2,143

 

637

 

$

6,248

 

Interest rate

 

(204

)

$

(178

)

(404

)

$

(352

)

 

5



 

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,

 

 

 

2014

 

2013

 

2014

 

2013

 

Revenues:

 

 

 

 

 

 

 

 

 

Oil sales

 

$

20,354

 

$

19,012

 

$

40,510

 

$

34,475

 

Natural gas sales

 

7,565

 

7,720

 

15,664

 

13,800

 

Natural gas liquids sales

 

2,760

 

2,275

 

6,124

 

4,510

 

Gain (loss) on commodity derivative instruments, net

 

(13,328

)

12,354

 

(18,950

)

6,287

 

Other income

 

40

 

18

 

71

 

87

 

Total revenues

 

17,391

 

41,379

 

43,419

 

59,159

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Lease operating expense

 

6,829

 

5,270

 

12,664

 

12,067

 

Production and ad valorem taxes

 

2,248

 

2,198

 

4,648

 

4,044

 

Depletion and depreciation

 

8,680

 

10,129

 

17,145

 

20,239

 

Accretion expense

 

510

 

477

 

1,013

 

947

 

Loss (gain) on settlement of asset retirement obligations

 

21

 

360

 

61

 

335

 

General and administrative expense

 

2,699

 

2,768

 

5,881

 

6,197

 

Total operating expenses

 

20,987

 

21,202

 

41,412

 

43,829

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

(3,596

)

20,177

 

2,007

 

15,330

 

 

 

 

 

 

 

 

 

 

 

Other income (expense), net Interest expense

 

(2,575

)

(2,249

)

(5,116

)

(4,514

)

Gain (loss) on interest rate derivative instruments, net

 

(1,128

)

2,657

 

(1,422

)

2,772

 

Other income (expense), net

 

(3,703

)

408

 

(6,538

)

(1,742

)

 

 

 

 

 

 

 

 

 

 

Income (loss) before taxes

 

(7,299

)

20,585

 

(4,531

)

13,588

 

Income tax expense

 

(38

)

(62

)

(112

)

(67

)

Net income (loss)

 

$

(7,337

)

$

20,523

 

$

(4,643

)

$

13,521

 

Net loss (income) attributable to common control operations

 

 

 

 

(448

)

Net income (loss) available to unitholders

 

$

(7,337

)

$

20,523

 

$

(4,643

)

$

13,073

 

 

 

 

 

 

 

 

 

 

 

Computation of net income (loss) per limited partner unit:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General partners’ interest in net income (loss)

 

$

(7

)

$

21

 

$

(4

)

$

13

 

 

 

 

 

 

 

 

 

 

 

Limited partners’ interest in net income (loss)

 

$

(7,330

)

$

20,502

 

$

(4,639

)

$

13,060

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per limited partner unit (basic and diluted)

 

$

(0.27

)

$

0.78

 

$

(0.17

)

$

0.53

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of limited partner units outstanding (basic and diluted)

 

26,733

 

26,169

 

26,539

 

24,555

 

 

6



 

LRR Energy, L.P.

Consolidated Condensed Statement of Cash Flows

(in thousands)

(unaudited)

 

 

 

Six Months Ended June 30,

 

 

 

2014

 

2013

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

Net income (loss)

 

$

(4,643

)

$

13,521

 

Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:

 

 

 

 

 

Depletion and depreciation

 

17,145

 

20,239

 

Accretion expense

 

1,013

 

947

 

Amortization of equity awards

 

534

 

253

 

Amortization of derivative contracts

 

330

 

508

 

Amortization of deferred financing costs and other

 

208

 

187

 

Loss (gain) on settlement of asset retirement obligations

 

61

 

335

 

Changes in operating assets and liabilities:

 

 

 

 

 

Change in receivables

 

75

 

(2,568

)

Change in prepaid expenses

 

(209

)

(279

)

Change in derivative assets and liabilities

 

20,605

 

(3,163

)

Change in amounts due to/from affiliates

 

(5,992

)

(5,446

)

Change in accrued liabilities and deferred tax liabilities

 

2,536

 

2,581

 

Net cash provided by (used in) operating activities

 

31,663

 

27,115

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

Development of oil and natural gas properties

 

(17,094

)

(14,375

)

Disposition of oil and natural gas properties

 

65

 

 

Net cash provided by (used in) investing activities

 

(17,029

)

(14,375

)

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

Borrowings under revolving credit facility

 

20,000

 

38,000

 

Principal payments on revolving credit facility

 

(25,000

)

(24,000

)

Equity offering, net of expenses

 

14,810

 

59,513

 

Distributions

 

(25,990

)

(23,422

)

Distribution to Lime Rock Resources

 

 

(60,672

)

Contribution to Lime Rock Resources

 

 

(734

)

Net cash provided by (used in) financing activities

 

(16,180

)

(11,315

)

 

 

 

 

 

 

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

 

(1,546

)

1,425

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD

 

4,417

 

3,467

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS, END OF PERIOD

 

$

2,871

 

$

4,892

 

 

 

 

 

 

 

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

 

 

 

 

 

Property and equipment:

 

 

 

 

 

Accrued capital costs

 

$

1,735

 

$

4,662

 

Asset retirement obligations

 

(181

)

(313

)

 

7



 

LRR Energy, L.P.

Consolidated Condensed Balance Sheet

(in thousands, except unit amounts)

(unaudited)

 

 

 

June 30, 2014

 

December 31, 2013

 

ASSETS

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

2,871

 

$

4,417

 

Accounts receivable

 

9,792

 

9,867

 

Commodity derivative instruments

 

8,022

 

9,726

 

Due from affiliates

 

5,737

 

 

Prepaid expenses

 

1,717

 

1,603

 

Total current assets

 

28,139

 

25,613

 

Property and equipment (successful efforts method)

 

895,352

 

876,674

 

Accumulated depletion, depreciation and impairment

 

(449,054

)

(431,837

)

Total property and equipment, net

 

446,298

 

444,837

 

Commodity derivative instruments

 

5,569

 

16,746

 

Deferred financing costs, net of accumulated amortization and other

 

1,039

 

1,154

 

TOTAL ASSETS

 

$

481,045

 

$

488,350

 

LIABILITIES AND UNITHOLDERS’ EQUITY

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accrued liabilities

 

$

4,797

 

$

2,300

 

Accrued capital cost

 

4,115

 

2,574

 

Due to affiliates

 

 

255

 

Commodity derivative instruments

 

5,783

 

2,217

 

Interest rate derivative instruments

 

1,304

 

648

 

Asset retirement obligations

 

503

 

488

 

Total current liabilities

 

16,502

 

8,482

 

Long-term liabilities:

 

 

 

 

 

Commodity derivative instruments

 

3,643

 

174

 

Interest rate derivative instruments

 

1,915

 

1,554

 

Term loan

 

50,000

 

50,000

 

Revolving credit facility

 

195,000

 

200,000

 

Asset retirement obligations

 

36,933

 

35,838

 

Deferred tax liabilities

 

83

 

44

 

Total long-term liabilities

 

287,574

 

287,610

 

Total liabilities

 

304,076

 

296,092

 

Unitholders’ equity:

 

 

 

 

 

General partner (22,400 units issued and outstanding as of June 30, 2014 and December 31, 2013)

 

277

 

303

 

Public common unitholders (18,584,790 units issued and outstanding as of June 30, 2014 and 17,710,334 units issued and outstanding as of December 31, 2013)

 

175,920

 

181,290

 

Affiliated common unitholders (4,089,600 units issued and outstanding as of June 30, 2014 and 1,849,600 units issued and outstanding as of December 31, 2013)

 

216

 

2,093

 

Subordinated unitholders (4,480,000 units issued and outstanding as of June 30, 2014 and 6,720,000 units issued and outstanding as of December 31, 2013)

 

556

 

8,572

 

Total unitholders’ equity

 

176,969

 

192,258

 

TOTAL LIABILITIES AND UNITHOLDERS’ EQUITY

 

$

481,045

 

$

488,350

 

 

8



 

LRR Energy, L.P.

Non-GAAP Reconciliation

(in thousands)

(unaudited)

 

LRR Energy defines Adjusted EBITDA as net income (loss) plus or minus income tax expense; interest expense-net, including loss (gain) on interest rate derivative instruments, net; depletion and depreciation; accretion of asset retirement obligations; amortization of equity awards; loss (gain) on settlement of asset retirement obligations; loss (gain) on commodity derivative instruments, net; commodity derivative instrument net cash settlements; impairment of oil and natural gas properties; and other non-recurring items that LRR Energy deems appropriate.

 

Adjusted EBITDA is used as a supplemental financial measure by LRR Energy’s management and by external users of its financial statements, such as investors, commercial banks, research analysts and others, to assess LRR Energy’s financial performance as compared to that of other companies and partnerships in the industry, without regard to financing methods, capital structure or historical cost basis.

 

Distributable Cash Flow is defined as Adjusted EBITDA less cash income tax expense; cash interest expense; and estimated maintenance capital. Distribution Coverage Ratio-common unitholders is defined as the ratio of Distributable Cash Flow to the total quarterly distribution payable on all of LRR Energy’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 LRR Energy’s outstanding common, subordinated and general partner units.

 

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, research analysts and others to compare basic cash flows generated by LRR Energy (prior to the establishment of any retained cash reserve by its general partner) to the cash distributions it expects to pay its unitholders.  Distributable Cash Flow and the Distribution Coverage Ratio-common and all unitholders are also important financial measures for LRR Energy’s unitholders as they serve as indicators of its success in providing a cash return on investment.  Specifically, these metrics indicate to investors whether or not LRR Energy is generating cash flow at a level that can sustain or support an increase in its quarterly distribution rates.  Distributable Cash Flow and the Distribution Coverage Ratio-common and all unitholders are quantitative standards used throughout the investment community with respect to publicly traded partnerships and limited liability companies because the yield is based on the amount of cash distributions the entity pays to a unitholder compared to the unit price.

 

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 its 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 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 (loss), LRR Energy’s most directly comparable GAAP financial performance measure, for the three and six months ended June 30, 2014 and 2013.

 

9



 

LRR Energy, L.P.

Non-GAAP Reconciliation

(continued)

(in thousands, except distribution coverage ratio)

(unaudited)

 

 

 

Three Months Ended June 30,

 

Six Months Ended June 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

(7,337

)

$

20,523

 

$

(4,643

)

$

13,521

 

Income tax expense

 

38

 

62

 

112

 

67

 

Interest expense-net, including loss (gain) on interest rate derivative instruments

 

3,703

 

(408

)

6,538

 

1,742

 

Depletion and depreciation

 

8,680

 

10,129

 

17,145

 

20,239

 

Accretion of asset retirement obligations

 

510

 

477

 

1,013

 

947

 

Amortization of equity awards

 

249

 

138

 

534

 

253

 

Loss (gain) on settlement of asset retirement obligations

 

21

 

360

 

61

 

335

 

Loss (gain) on commodity derivative instruments, net

 

13,328

 

(12,354

)

18,950

 

(6,287

)

Commodity derivative instrument net cash settlements

 

444

 

2,404

 

967

 

6,756

 

Impairment of oil and natural gas properties

 

 

 

 

 

Adjusted EBITDA

 

$

19,636

 

$

21,331

 

$

40,677

 

$

37,573

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

19,636

 

21,331

 

40,677

 

37,573

 

Cash income tax expense

 

(44

)

(47

)

(88

)

(73

)

Cash interest expense

 

(2,757

)

(2,314

)

(5,401

)

(4,616

)

Estimated maintenance capital (1)

 

(5,000

)

(5,075

)

(10,000

)

(10,150

)

Distributable Cash Flow

 

$

11,835

 

$

13,895

 

$

25,188

 

$

22,734

 

 

 

 

 

 

 

 

 

 

 

Cash distribution - common unitholders

 

$

11,368

 

$

9,433

 

$

21,153

 

$

18,817

 

Cash distribution - all unitholders

 

$

13,597

 

$

12,703

 

$

26,703

 

$

25,340

 

Distribution coverage Ratio - common unitholders

 

1.04x

 

1.47x

 

1.19x

 

1.21x

 

Distribution coverage Ratio - all unitholders

 

0.87x

 

1.09x

 

0.94x

 

0.90x

 

 


(1)         Amount represents pro-rated capital for the period. Estimated maintenance capital expenditures as defined by our partnership agreement represent our estimate of the amount of capital required on average per year to maintain our production over the long term.

 

10