Attached files

file filename
8-K - 8-K - LRR Energy, L.P.a14-23398_18k.htm

Exhibit 99.1

 

GRAPHIC

 

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

 

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

 

Eric Mullins, Chairman and Co-Chief Executive Officer, commented, “Overall we are pleased with our third quarter 2014 results. Despite slightly lower production volumes during the quarter, adjusted EBITDA, distributable cash flow and distribution coverage ratio increased as compared to the second quarter of 2014.”

 

Selected Financial and Operating Information

 

A summary of selected financial and operating information follows. For consolidated financial statements for the three and nine months ended September 30, 2014, please see the accompanying tables on pages 7-9.

 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30, 2014

 

September 30, 2014

 

 

 

(unaudited)

 

 

 

(in thousands, except distribution coverage ratio)

 

 

 

 

 

 

 

Oil, natural gas and natural gas liquids sales

 

$

28,571

 

$

90,869

 

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

 

$

19,771

 

$

821

 

Total revenues

 

$

48,382

 

$

91,801

 

Lease operating expense

 

$

6,024

 

$

18,688

 

Production and ad valorem taxes

 

$

2,172

 

$

6,820

 

General and administrative expense

 

$

2,629

 

$

8,510

 

Interest expense

 

$

2,551

 

$

7,667

 

Net income (loss)

 

$

26,232

 

$

21,589

 

Net income (loss) available to unitholders

 

$

26,232

 

$

21,589

 

Net income (loss) per limited partner unit

 

$

0.95

 

$

0.80

 

 

 

 

 

 

 

Capital expenditures

 

$

8,746

 

$

25,840

 

Adjusted EBITDA (2)

 

$

20,845

 

$

61,522

 

Distributable cash flow (2)

 

$

13,119

 

$

38,307

 

 

 

 

 

 

 

Cash distribution - common unitholders

 

$

11,599

 

$

32,753

 

Cash distribution - all unitholders

 

$

13,839

 

$

40,542

 

Distribution coverage ratio - common unitholders(2)

 

1.13

 

1.17

 

Distribution coverage ratio - all unitholders(2)

 

0.95

 

0.94

 

 


(1)         See commodity derivative settlements on page 6.

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

 



 

 

 

Three Months Ended

 

Nine Months Ended

 

 

 

September 30, 2014

 

September 30, 2014

 

 

 

 

 

 

 

Average net production (Boe/d)

 

6,304

 

6,363

 

Average cost per Boe:

 

 

 

 

 

Lease operating expense

 

$

10.39

 

$

10.76

 

Production and ad valorem taxes

 

$

3.74

 

$

3.93

 

General and administrative expense

 

$

4.53

 

$

4.90

 

 

LRR Energy’s average net production for the three and nine months ended September 30, 2014 was negatively impacted by flaring at our Red Lake field of approximately 25 Boe/d and 40 Boe/d, respectively. During the third quarter, production at our non-operated Putnam field was approximately 85 Boe/d below our expectations because of delayed drilling activity and new well production performance. Due to flooding, production at our Corral Canyon field was negatively impacted by approximately 25 Boe/d during the third quarter. Finally, production at our non-operated Corral Canyon field was approximately 20 Boe/d below our third quarter expectations because of the deferment of drilling a well. Normal operations at our Corral Canyon field resumed on October 9, 2014. LRR Energy’s October 2014 average net production through October 24, 2014 was approximately 6,525 Boe/d.

 

Recent Events

 

As of October 30, 2014, LRR Energy had $233 million of outstanding borrowings under its revolving credit facility and $50 million of outstanding borrowings under its term loan. LRR Energy’s current liquidity position is approximately $39 million consisting of $27 million of availability under our revolving credit facility and approximately $12 million of available cash on hand. Management believes cash flow from operations, the capacity under the revolving credit facility and the proceeds from its current At-the-Market Offering Program will provide ample financial flexibility to execute its 2014 capital program and distribution strategy.

 

On October 17, 2014, LRR Energy announced that the Board of Directors of its general partner declared an increased cash distribution for the third quarter of 2014 of $0.4975 per outstanding unit, or $1.99 on an annualized basis. The distribution will be paid on November 14, 2014 to all unitholders of record as of the close of business on October 31, 2014. The declaration represents the ninth consecutive increase to LRR Energy’s quarterly distribution.

 

Revised 2014 Guidance

 

LRR Energy has revised its full year 2014 guidance based on actual results for the nine months ended September 30, 2014 and a decreased capital development program for the second half of 2014. The majority of the $2.5 million capital decrease is due to expected lower non-operated development activity at our Putnam and Corral Canyon fields. Based on current estimates, and assuming no future acquisitions, LRR Energy’s revised full year 2014 guidance is as follows:

 

2



 

 

 

Previous

 

Revised

 

Daily Production (Boe/d)

 

6,450-6,550

 

6,400-6,450

 

 

 

 

 

 

 

LOE ($/Boe)

 

$10.75-$11.00

 

$10.75-$11.00

 

 

 

 

 

 

 

Capital Expenditures ($MM)

 

$37.5

 

$35.0

 

 

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 September 30, 2014, LRR Energy had the following outstanding derivative contracts.

 

 

 

Index

 

2014

 

2015

 

2016

 

2017

 

2018

 

Natural gas positions

 

 

 

 

 

 

 

 

 

 

 

 

 

Price swaps (MMBTUs)

 

NYMEX-HH

 

1,462,599

 

5,500,236

 

5,433,888

 

5,045,760

 

2,374,800

 

Weighted average price

 

 

 

$

5.61

 

$

5.72

 

$

4.29

 

$

4.61

 

$

4.28

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basis swaps (MMBTUs)

 

(1)

 

1,412,369

 

5,326,559

 

2,877,047

 

 

 

Weighted average price

 

 

 

$

(0.1534

)

$

(0.1661

)

$

(0.1115

)

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Oil positions

 

 

 

 

 

 

 

 

 

 

 

 

 

Price swaps (BBLs)

 

NYMEX-WTI

 

204,595

 

757,321

 

610,131

 

266,574

 

65,280

 

Weighted average price

 

 

 

$

96.14

 

$

93.16

 

$

87.27

 

$

86.06

 

$

86.45

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basis swaps (BBLs)

 

Argus-

 

95,570

 

397,035

 

 

 

 

Weighted average price

 

Midland-Cushing

 

$

(1.0000

)

$

(3.4087

)

$

 

$

 

$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NGL positions

 

 

 

 

 

 

 

 

 

 

 

 

 

Price swaps (BBLs)

 

Mont Belvieu

 

66,569

 

236,149

 

 

 

 

Weighted average price

 

 

 

$

34.71

 

$

34.46

 

$

 

$

 

$

 

 


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

 

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

 

 

 

 

 

 

 

 

 

 

 

Index

 

2017

 

2018

 

 

 

 

 

 

 

 

 

Oil positions

 

 

 

 

 

 

 

Price swaps (BBLs)

 

NYMEX-

 

118,286

 

183,920

 

Weighted average price

 

WTI

 

83.75

 

$

83.43

 

 

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 November 10, 2014. The 10-Q will be available on the Investor

 

3



 

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, October 31, 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: 14656771). 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 November 14, 2014. Participants may access this replay by dialing 1-800-585-8367 (conference ID: 14656771).

 

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 September 30,

 

Nine Months Ended September 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Production:

 

 

 

 

 

 

 

 

 

Oil (MBbls)

 

219

 

216

 

653

 

614

 

Natural gas (MMcf)

 

1,609

 

1,849

 

4,897

 

5,500

 

NGLs (MBbls)

 

93

 

84

 

268

 

229

 

Total (MBoe)

 

580

 

608

 

1,737

 

1,760

 

Average net production (Boe/d)

 

6,304

 

6,609

 

6,363

 

6,447

 

 

 

 

 

 

 

 

 

 

 

Average sales price:

 

 

 

 

 

 

 

 

 

Oil (per Bbl):

 

 

 

 

 

 

 

 

 

Sales price

 

$

87.94

 

$

102.96

 

$

91.53

 

$

92.37

 

Effect of settled commodity derivative instruments

 

2.96

 

(9.76

)

(0.43

)

(2.92

)

Realized price

 

$

90.90

 

$

93.20

 

$

91.10

 

$

89.45

 

Natural gas (per Mcf):

 

 

 

 

 

 

 

 

 

Sales price

 

$

4.07

 

$

3.55

 

$

4.53

 

$

3.70

 

Effect of settled commodity derivative instruments

 

1.22

 

1.40

 

0.82

 

1.40

 

Realized price

 

$

5.29

 

$

4.95

 

$

5.35

 

$

5.10

 

NGLs (per Bbl):

 

 

 

 

 

 

 

 

 

Sales price

 

$

29.83

 

$

31.61

 

$

33.21

 

$

31.29

 

Effect of settled commodity derivative instruments

 

(0.22

)

3.83

 

(1.88

)

4.88

 

Realized price

 

$

29.61

 

$

35.44

 

$

31.33

 

$

36.17

 

 

 

 

 

 

 

 

 

 

 

Average cost per Boe:

 

 

 

 

 

 

 

 

 

Lease operating expenses

 

$

10.39

 

$

9.87

 

$

10.76

 

$

10.27

 

Production and ad valorem taxes

 

3.74

 

4.00

 

3.93

 

3.68

 

Depletion and depreciation

 

15.02

 

15.67

 

14.89

 

16.92

 

General and administrative expenses

 

4.53

 

4.39

 

4.90

 

5.04

 

 

 

 

 

 

 

 

 

 

 

Derivative instrument settlements and amortization (in thousands):

 

 

 

 

 

 

 

 

 

Commodity

 

2,594

 

$

801

 

3,231

 

$

7,049

 

Interest rate

 

(238

)

$

(184

)

(642

)

$

(536

)

 

5



 

LRR Energy, L.P.

Consolidated Condensed Statement of Operations

 (in thousands, except per unit amounts)

(unaudited)

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

Revenues:

 

 

 

 

 

 

 

 

 

Oil sales

 

$

19,258

 

$

22,239

 

$

59,768

 

$

56,714

 

Natural gas sales

 

6,542

 

6,564

 

22,206

 

20,364

 

Natural gas liquids sales

 

2,771

 

2,655

 

8,895

 

7,165

 

Gain (loss) on commodity derivative instruments, net

 

19,771

 

(6,282

)

821

 

5

 

Other income

 

40

 

19

 

111

 

106

 

Total revenues

 

48,382

 

25,195

 

91,801

 

84,354

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

Lease operating expense

 

6,024

 

6,005

 

18,688

 

18,072

 

Production and ad valorem taxes

 

2,172

 

2,434

 

6,820

 

6,478

 

Depletion and depreciation

 

8,711

 

9,533

 

25,856

 

29,772

 

Accretion expense

 

519

 

486

 

1,532

 

1,433

 

Loss (gain) on settlement of asset retirement obligations

 

10

 

(1

)

71

 

334

 

General and administrative expense

 

2,629

 

2,669

 

8,510

 

8,866

 

Total operating expenses

 

20,065

 

21,126

 

61,477

 

64,955

 

 

 

 

 

 

 

 

 

 

 

Operating income (loss)

 

28,317

 

4,069

 

30,324

 

19,399

 

 

 

 

 

 

 

 

 

 

 

Other income (expense), net Interest expense

 

(2,551

)

(2,349

)

(7,667

)

(6,863

)

Gain (loss) on interest rate derivative instruments, net

 

492

 

(1,401

)

(930

)

1,371

 

Other income (expense), net

 

(2,059

)

(3,750

)

(8,597

)

(5,492

)

 

 

 

 

 

 

 

 

 

 

Income (loss) before taxes

 

26,258

 

319

 

21,727

 

13,907

 

Income tax expense

 

(26

)

(35

)

(138

)

(102

)

Net income (loss)

 

$

26,232

 

$

284

 

$

21,589

 

$

13,805

 

Net loss (income) attributable to common control operations

 

 

 

 

(448

)

Net income (loss) available to unitholders

 

$

26,232

 

$

284

 

$

21,589

 

$

13,357

 

 

 

 

 

 

 

 

 

 

 

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

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General partners’ interest in net income (loss)

 

$

26

 

$

 

$

22

 

$

13

 

 

 

 

 

 

 

 

 

 

 

Limited partners’ interest in net income (loss)

 

$

26,206

 

$

284

 

$

21,567

 

$

13,344

 

 

 

 

 

 

 

 

 

 

 

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

 

$

0.95

 

$

0.01

 

$

0.80

 

$

0.53

 

 

 

 

 

 

 

 

 

 

 

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

 

27,481

 

26,169

 

26,856

 

25,098

 

 

6



 

LRR Energy, L.P.

Consolidated Condensed Statement of Cash Flows

(in thousands)

(unaudited)

 

 

 

Nine Months Ended September 30,

 

 

 

2014

 

2013

 

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

 

Net income (loss)

 

$

21,589

 

$

13,805

 

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

 

 

 

 

 

Depletion and depreciation

 

25,856

 

29,772

 

Accretion expense

 

1,532

 

1,433

 

Amortization of equity awards

 

819

 

391

 

Amortization of derivative contracts

 

510

 

746

 

Amortization of deferred financing costs and other

 

313

 

290

 

Loss (gain) on settlement of asset retirement obligations

 

71

 

334

 

Changes in operating assets and liabilities:

 

 

 

 

 

Change in receivables

 

598

 

(3,317

)

Change in prepaid expenses

 

(1,515

)

(230

)

Change in derivative assets and liabilities

 

2,698

 

5,137

 

Change in amounts due to/from affiliates

 

(6,015

)

(4,270

)

Change in accrued liabilities and deferred tax liabilities

 

1,838

 

3,618

 

Net cash provided by (used in) operating activities

 

48,294

 

47,709

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

Development of oil and natural gas properties

 

(25,840

)

(24,857

)

Disposition of oil and natural gas properties

 

50

 

 

Net cash provided by (used in) investing activities

 

(25,790

)

(24,857

)

 

 

 

 

 

 

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

 

Borrowings under revolving credit facility

 

30,000

 

45,000

 

Principal payments on revolving credit facility

 

(30,000

)

(28,000

)

Equity offering, net of expenses

 

23,419

 

59,513

 

Distributions

 

(39,589

)

(36,125

)

Distribution to Lime Rock Resources

 

 

(60,672

)

Contribution to Lime Rock Resources

 

 

(734

)

Net cash provided by (used in) financing activities

 

(16,170

)

(21,018

)

 

 

 

 

 

 

NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS

 

6,334

 

1,834

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD

 

4,417

 

3,467

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS, END OF PERIOD

 

$

10,751

 

$

5,301

 

 

 

 

 

 

 

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

 

 

 

 

 

Accrued capital costs

 

$

2,125

 

$

2,892

 

Asset retirement obligations

 

(235

)

(417

)

 

7



 

LRR Energy, L.P.

Consolidated Condensed Balance Sheet

(in thousands, except unit amounts)

(unaudited)

 

 

 

September 30, 2014

 

December 31, 2013

 

ASSETS

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

 

$

10,751

 

$

4,417

 

Accounts receivable

 

9,269

 

9,867

 

Commodity derivative instruments

 

14,508

 

9,726

 

Due from affiliates

 

5,760

 

 

Prepaid expenses

 

2,858

 

1,603

 

Total current assets

 

43,146

 

25,613

 

Property and equipment (successful efforts method)

 

904,497

 

876,674

 

Accumulated depletion, depreciation and impairment

 

(457,732

)

(431,837

)

Total property and equipment, net

 

446,765

 

444,837

 

Commodity derivative instruments

 

7,722

 

16,746

 

Deferred financing costs, net of accumulated amortization and other

 

1,100

 

1,154

 

TOTAL ASSETS

 

$

498,733

 

$

488,350

 

LIABILITIES AND UNITHOLDERS’ EQUITY

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accrued liabilities

 

$

4,094

 

$

2,300

 

Accrued capital cost

 

4,507

 

2,574

 

Due to affiliates

 

 

255

 

Commodity derivative instruments

 

510

 

2,217

 

Interest rate derivative instruments

 

1,781

 

648

 

Asset retirement obligations

 

510

 

488

 

Total current liabilities

 

11,402

 

8,482

 

Long-term liabilities:

 

 

 

 

 

Commodity derivative instruments

 

559

 

174

 

Interest rate derivative instruments

 

709

 

1,554

 

Term loan

 

50,000

 

50,000

 

Revolving credit facility

 

200,000

 

200,000

 

Asset retirement obligations

 

37,479

 

35,838

 

Deferred tax liabilities

 

88

 

44

 

Total long-term liabilities

 

288,835

 

287,610

 

Total liabilities

 

300,237

 

296,092

 

Unitholders’ equity:

 

 

 

 

 

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

 

290

 

303

 

Public common unitholders (19,078,939 units issued and outstanding as of September 30, 2014 and 17,710,334 units issued and outstanding as of December 31, 2013)

 

193,516

 

181,290

 

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

 

2,088

 

2,093

 

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

 

2,602

 

8,572

 

Total unitholders’ equity

 

198,496

 

192,258

 

TOTAL LIABILITIES AND UNITHOLDERS’ EQUITY

 

$

498,733

 

$

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 nine months ended September 30, 2014 and 2013.

 

9



 

LRR Energy, L.P.

Non-GAAP Reconciliation

(continued)

(in thousands, except distribution coverage ratio)

(unaudited)

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

 

2014

 

2013

 

2014

 

2013

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

$

26,232

 

$

284

 

$

21,589

 

$

13,805

 

Income tax expense

 

26

 

35

 

138

 

102

 

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

 

2,059

 

3,750

 

8,597

 

5,492

 

Depletion and depreciation

 

8,711

 

9,533

 

25,856

 

29,772

 

Accretion of asset retirement obligations

 

519

 

486

 

1,532

 

1,433

 

Amortization of equity awards

 

285

 

138

 

819

 

391

 

Loss (gain) on settlement of asset retirement obligations

 

10

 

(1

)

71

 

334

 

Loss (gain) on commodity derivative instruments, net

 

(19,771

)

6,282

 

(821

)

(5

)

Commodity derivative instrument net cash settlements

 

2,774

 

1,039

 

3,741

 

7,795

 

Impairment of oil and natural gas properties

 

 

 

 

 

Adjusted EBITDA

 

$

20,845

 

$

21,546

 

$

61,522

 

$

59,119

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA

 

20,845

 

21,546

 

61,522

 

59,119

 

Income tax expense

 

(9

)

(35

)

(97

)

(108

)

Cash interest expense

 

(2,717

)

(2,438

)

(8,118

)

(7,054

)

Estimated maintenance capital (1)

 

(5,000

)

(5,075

)

(15,000

)

(15,225

)

Distributable Cash Flow

 

$

13,119

 

$

13,998

 

$

38,307

 

$

36,732

 

 

 

 

 

 

 

 

 

 

 

Cash distribution - common unitholders

 

$

11,599

 

$

9,481

 

$

32,753

 

$

28,298

 

Cash distribution - all unitholders

 

$

13,839

 

$

12,768

 

$

40,542

 

$

38,108

 

Distribution coverage Ratio - common unitholders

 

1.13

 

1.48

 

1.17

 

1.30

 

Distribution coverage Ratio - all unitholders

 

0.95

 

1.10

 

0.94

 

0.96

 

 


(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