Attached files

file filename
8-K - FORM 8-K - PENN VIRGINIA CORPd8k.htm

Exhibit 99.1

LOGO

Four Radnor Corporate Center, Suite 200

Radnor, PA 19087

Ph: (610) 687-8900 Fax: (610) 687-3688

www.pennvirginia.com

 

 

FOR IMMEDIATE RELEASE

PENN VIRGINIA CORPORATION ANNOUNCES FOURTH QUARTER AND FULL-YEAR 2010 RESULTS

RADNOR, PA (BusinessWire) February 23, 2011 – Penn Virginia Corporation (NYSE: PVA) today reported financial and operational results for the three months and year ended December 31, 2010 and provided an update of full-year 2011 guidance.

Fourth Quarter 2010 Highlights

Fourth quarter 2010 results, with comparisons to fourth quarter 2009 results, included the following:

 

   

Record proved oil and gas reserves of 942 billion cubic feet of natural gas equivalent (Bcfe) as of December 31, 2010, as compared to 911 Bcfe as of December 31, 2009, pro forma to exclude 24.0 Bcfe of Gulf Coast reserves sold in January 2010;

 

   

Quarterly production of 13.1 Bcfe, or 142.5 million cubic feet of natural gas equivalent (MMcfe) per day, a 27 percent increase as compared to 10.3 Bcfe, or 111.8 MMcfe per day, pro forma to exclude 1.0 Bcfe of production from Gulf Coast assets sold in January 2010;

 

   

Operating loss of $25.0 million, as compared to an operating loss of $16.5 million, due primarily to a 16 percent decline in our realized natural gas price and significant impairment charges in both periods;

 

   

Direct operating expenses of $26.5 million, or $2.02 per Mcfe produced, as compared to $29.2 million, or $2.58 per Mcfe produced;

 

   

Net loss from continuing operations of $24.8 million, or $0.54 per diluted share, as compared to a net loss of $9.3 million, or $0.21 per diluted share; and

 

   

Adjusted net loss attributable to PVA, a non-GAAP (generally accepted accounting principle) measure which excludes the effects of change in derivatives fair value, drilling rig standby charges, impairments, restructuring costs and other gains or losses that affect comparability to the prior year period, of $11.0 million, or $0.24 per diluted share, as compared to an adjusted net loss of $0.7 million, or $0.02 per diluted share.

The operating loss and net loss from continuing operations in the fourth quarter of 2010, as reported above and discussed in further detail below, included impairment charges of $9.7 million and exploratory dry hole costs of $2.2 million.

Reconciliations of non-GAAP financial measures to GAAP-based measures appear in the text and financial tables later in this release.

Management Comment

A. James Dearlove, Chief Executive Officer stated, “Fourth quarter 2010 operating results reflect the success of our strategic repositioning which began earlier in the year. Production was in the upper end of guidance and cash operating costs were at the lower end of guidance. Production increased 27 percent over pro forma fourth quarter 2009 levels and liquids comprised approximately 21 percent of the quarterly production volumes, primarily due to contributions from the liquids-rich Granite Wash and Cotton Valley. The fourth quarter was


negatively impacted by impairment and dry-hole charges related primarily to exploratory results in Mid-Continent prospect areas.

“Proved reserves increased to a record 942 Bcfe from 911 Bcfe at year-end 2009 (pro forma to exclude 24.0 Bcfe of Gulf Coast reserves sold in January 2010). As compared to year-end 2009, proved developed reserves increased to 53 percent from 46 percent, while proved oil and natural gas liquids (NGL) reserves increased to 21 percent from 17 percent. The change in the proved developed and liquids content of our reserves contributed to a nearly 28 percent increase in the PV-10 value (pre-tax present value of proved reserves, discounted at 10 percent), which totaled approximately $880 million at year-end 2010. Reserve replacement, excluding revisions to proved undeveloped reserves which will not be developed within a five-year horizon in accordance with Securities and Exchange Commission (SEC) regulations, was 122 Bcfe, or approximately 260 percent of 2010 production. Over the past five years, we have nearly tripled our proved reserve base, growing at a 23 percent annual compounded rate.

Mr. Dearlove continued, “Looking ahead in 2011, as a result of a successful first Eagle Ford Shale well in Gonzales County, Texas, together with encouraging nearby industry results, we expect a significant increase in our capital investment and drilling activity in the Eagle Ford Shale where we recently added to our leasehold position. We have elected to shift one of two operated rigs from the Mid-Continent to the Eagle Ford Shale and to add a third rig to the Eagle Ford Shale. These contemplated changes to our drilling program are expected to occur by mid-year 2011. In the Marcellus Shale, we have drilled our first horizontal well and are currently drilling our second well from the same pad in Potter County, Pennsylvania. We expect initial production from this play by mid-year.

“During 2011, we expect increases in oil, condensate and NGL production volumes, which are expected to comprise approximately 26 percent of full-year production. Production increases in 2011 are expected from the Eagle Ford Shale, Granite Wash, Marcellus Shale and other play types in the Mid-Continent region.”

Full-Year 2010 Consolidated Results

For the year ended December 31, 2010, we incurred an operating loss of $98.8 million, which included impairment charges of $46.0 million, as compared to an operating loss in 2009 of $205.3 million, which included charges of $106.4 million for impairments and drilling rig standby charges of $20.1 million. The adjusted net loss attributable to PVA, which excludes the effects of change in derivatives fair value, drilling rig standby charges, impairments, restructuring costs and other gains or losses that affect comparability to the prior year period, was $32.7 million, or $0.72 per diluted share, in 2010 as compared to an adjusted net loss attributable to PVA of $20.4 million, or $0.46 per diluted share, in 2009. The net loss attributable to PVA was $8.4 million, or $0.19 per diluted shared, in 2010 as compared to a net loss attributable to PVA of $114.6 million, or $2.62 per diluted share, in 2009 due primarily to the decrease in operating loss and the gain on sale of discontinued operations in 2010. Oil and gas production in 2010 was 47.2 Bcfe and proved reserves increased to a record 942 Bcfe.

Fourth Quarter 2010 Financial and Operational Results

As shown in the table below, production in the fourth quarter of 2010 was approximately 13.1 Bcfe, or 142.5 MMcfe per day, 27 percent more than the pro forma 10.3 Bcfe, or 111.8 MMcfe per day, in the fourth quarter of 2009 (reported production was 11.3 Bcfe, or 123.1 MMcfe per day) and down slightly from the 13.3 Bcfe, or 144.3 MMcfe per day, in the third quarter of 2010. The year-over-year increase was due to the effects of significantly increased drilling activity during 2010 and, to a lesser extent, by increased production of NGLs and crude oil primarily from the Granite Wash play. Please see our separate operational update news release dated February 23, 2011 for a more detailed discussion of operations.


     Production for the
Three Months Ended
     Production for the
Year Ended
 

Region

   Dec. 31,
2010
     Dec. 31,
2009
     Sept. 30,
2010
     Dec. 31,
2010
     Dec. 31,
2009
 
     (in Bcfe)      (in Bcfe)  

Mid-Continent

     4.2         3.1         4.5         15.3         12.8   

East Texas

     4.3         2.7         4.0         13.5         13.1   

Mississippi

     2.1         1.7         2.1         7.6         7.8   

Appalachia

     2.5         2.7         2.7         10.4         11.5   

Gulf Coast (1)

     —           1.0         —           0.3         5.8   
                                            

Totals

     13.1         11.3         13.3         47.2         51.0   
                                            

Pro Forma Totals(2)

     13.1         10.3         13.3         46.9         45.2   
                                            

 

(1)

We sold our Gulf Coast assets in January 2010.

(2)

Pro forma to exclude divested Gulf Coast assets.

Note - Numbers may not add due to rounding.

Our realized natural gas price, prior to the impact of derivatives, during the fourth quarter of 2010 was $3.57 per thousand cubic feet (Mcf), 16 percent lower than the $4.26 per Mcf price in the fourth quarter of 2009 and 18 percent lower than the $4.36 per Mcf price in the third quarter of 2010.

Our realized oil price, prior to the impact of derivatives, during the fourth quarter of 2010 was $82.84 per barrel, 13 percent higher than the $73.12 per barrel price in the fourth quarter of 2009 and 17 percent higher than the $70.97 per barrel price in the third quarter of 2010. Our realized NGLs price during the fourth quarter of 2010 was $42.15 per barrel, 19 percent higher than the $35.49 per barrel price in the fourth quarter of 2009 and 19 percent higher than the $35.57 per barrel price in the third quarter of 2010. Adjusting for oil and gas hedges, our effective natural gas price during the fourth quarter of 2010 was $4.39 per Mcf and our effective oil price was $81.41 per barrel, or an increase of $0.82 per Mcf and decrease of $1.43 per barrel, respectively, over the realized prices.

The operating loss of $25.0 million was $8.5 million more than the operating loss of $16.5 million in the prior year quarter, due primarily to an approximate $9.2 million increase in exploration expense and a $7.1 million increase in depreciation, depletion and amortization (DD&A) expenses, partially offset by a $5.3 million increase in total revenues and a $2.7 million decrease in direct operating expenses.

As discussed below and in spite of a 16 percent increase in reported oil and gas production volumes, fourth quarter 2010 direct operating expenses decreased $2.7 million, or nine percent, to $26.5 million, or $2.02 per Mcfe produced, as compared to $29.2 million, or $2.58 per Mcfe produced, in the fourth quarter of 2009.

 

   

Lease operating expenses decreased by $1.6 million, or 15 percent, to $8.6 million, or $0.66 per Mcfe produced, from $10.2 million, or $0.90 per Mcfe produced, resulting primarily from decreased wellhead expenses;

 

   

Gathering, processing and transportation expenses increased by $1.3 million, or 47 percent, to $4.0 million, or $0.31 per Mcfe produced, from $2.7 million, or $0.24 per Mcfe produced, resulting primarily from higher production volumes and a change in the geographic distribution of production from the Gulf Coast to the Mid-Continent region, including higher processing costs in the Mid-Continent region;

 

   

Production and ad valorem taxes decreased by $2.5 million, or 67 percent, to $1.2 million from $3.7 million due to favorable tax adjustments in the fourth quarter of 2010. Exclusive of these


 

adjustments, production and ad valorem taxes decreased to 6.3 percent of total revenue from 6.5 percent; and

 

   

General and administrative (G&A) expense was slightly higher at $12.7 million as compared to $12.5 million. Excluding restructuring costs of $1.8 million in the fourth quarter of 2010 and $0.5 million in the prior year quarter, pro forma G&A expense decreased by $1.1 million, or nine percent, to $10.9 million from $12.0 million.

Exploration expense increased $9.2 million to $12.1 million in the fourth quarter of 2010 from $2.9 million in the prior year quarter, due to a $4.7 million increase in unproved property amortization resulting from acquisitions of unproved leasehold, a $2.2 million increase in dry hole costs attributable primarily to exploratory drilling in the Mid-Continent region and a $1.9 million increase in geological and geophysical costs attributable to an expanded drilling and exploration program.

DD&A expenses increased by $7.1 million, or 22 percent, to $39.3 million, or $3.00 per Mcfe produced, in the fourth quarter of 2010 from $32.3 million, or $2.85 per Mcfe produced, in the prior year quarter due to higher production volumes and a higher depletion rate resulting from higher drilling, completion and leasehold acquisition costs, as we shift our emphasis to higher-value oil and liquids play types, as well as year-end proved reserve revisions.

Impairments increased by approximately $0.1 million to $9.7 million in the fourth quarter of 2010 from $9.6 million in the prior year quarter. The impairment charge in the fourth quarter of 2010 related primarily to the initial Granite Wash well in the East Sayre Field, while the impairment charge in the prior year quarter primarily related to Gulf Coast assets held for sale which were subsequently sold in January 2010.

Full-Year 2011 Guidance Update

Full-year 2011 guidance highlights are as follows:

 

   

Full-year 2011 production guidance of 50.0 to 54.0 Bcfe, which is unchanged from previous guidance;

 

   

Oil and gas capital expenditures guidance of $300 to $345 million, which is an increase of $35 to $55 million of previous guidance ($20 to $37 million increase in drilling and completion expenditures) due primarily to an acreage acquisition and acceleration of drilling in the Eagle Ford Shale, as well as increased drilling in the Marcellus Shale, partially offset by reduced drilling in the Granite Wash.

We have elected to shift one of two operated rigs from the Mid-Continent to the Eagle Ford Shale and to add a third rig to the Eagle Ford Shale. These contemplated changes to our drilling program are expected to occur by mid-year 2011. Production guidance remains unchanged for the year due to the startup timing of new production from incremental Eagle Ford Shale drilling and the decrease in expected Mid-Continent production growth, while the increase in drilling and completion capital expenditures will support future production growth.

Please see the Guidance Table included in this release for guidance estimates for full-year 2011. These estimates, including capital expenditure plans, are meant to provide guidance only and are subject to revision as our operating environment changes.

Capital Resources and Liquidity, Interest Expense and Impact of Derivatives

As of December 31, 2010, we had outstanding borrowings of $530 million ($506 million carrying value), consisting of $300 million ($292 million carrying value) of senior unsecured notes due 2016 and $230 million ($214 million carrying value) of convertible senior subordinated notes due 2012, with no borrowings under our revolving credit facility. Net of cash and equivalents of $121 million, our net indebtedness at December 31, 2010 was $386 million, or 28 percent of book capitalization.

As of December 31, 2010, we had approximately $540 million of financial liquidity, excluding cash flows from operating activities, comprised of cash on hand of $121 million and availability under our revolving credit facility


of $300 million ($420 million including uncommitted amounts). Together with ongoing cash flows from operating activities, supplemented by natural gas and crude oil hedges, we expect our financial liquidity to be sufficient to fund our anticipated capital needs for 2011.

Interest expense increased to $13.5 million in the fourth quarter of 2010 from $12.4 million in the fourth quarter of 2009 due to a decrease in capitalized interest and an increase in other interest expense. Cash interest expense increased $0.3 million, from $10.5 million in the prior year quarter to $10.8 million in the fourth quarter of 2010.

Due to fluctuations in commodity prices during the fourth quarter of 2010, derivatives expense was $2.5 million as compared to derivatives income of $11.1 million in the prior year quarter. Fourth quarter 2010 cash settlements of our derivatives resulted in net cash receipts of $8.5 million, as compared to $10.3 million of net cash receipts in the prior year quarter.

Explanation of Non-GAAP PV-10 Value

PV-10 Value is a non-GAAP financial measure under SEC regulations and differs from the Standardized Measure of Discounted Future Net Cash Flows (Standardized Measure) in that PV-10 Value is a pre-tax value, while the Standardized Measure includes the effect of estimated future income taxes, discounted at 10 percent. We believe that the PV-10 Value is an important measure that can be used to evaluate the relative significance of our oil and natural gas properties and that PV-10 Value is widely used by security analysts and investors when evaluating oil and gas companies. Because many factors that are unique to each individual company impact the amount of future income taxes to be paid, the use of a pre-tax measure enhances comparability of assets when evaluating companies. The Standardized Measure at year-end 2010 of $641.4 million, plus $236.7 million of present value of future income tax discounted at 10 percent, is equal to the PV-10 Value of $878.1 million.

Fourth Quarter and Full-Year 2010 Financial and Operational Results Conference Call

A conference call and webcast, during which management will discuss fourth quarter and full-year 2010 financial and operational results, is scheduled for Thursday, February 24, 2011 at 10:00 a.m. ET. Prepared remarks by A. James Dearlove, Chief Executive Officer, will be followed by a question and answer period. Investors and analysts may participate via phone by dialing 1-866-823-5017 five to ten minutes before the scheduled start of the conference call (use the passcode 9013804), or via webcast by logging on to our website, www.pennvirginia.com, at least 15 minutes prior to the scheduled start of the call to download and install any necessary audio software. A telephonic replay will be available for two weeks beginning approximately 24 hours after the call. The replay can be accessed by dialing toll free 888-203-1112 (international: 719-457-0820) and using the replay code 9013804. In addition, an on-demand replay of the webcast will also be available for two weeks at our website beginning approximately 24 hours after the webcast.

******

Penn Virginia Corporation (NYSE: PVA) is an independent natural gas and oil company focused on the exploration, acquisition, development and production of reserves in onshore regions of the U.S., including Oklahoma, Texas, the Appalachian Basin and Mississippi.

For more information, please visit our website at www.pennvirginia.com.


Certain statements contained herein that are not descriptions of historical facts are “forward-looking” statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Because such statements include risks, uncertainties and contingencies, actual results may differ materially from those expressed or implied by such forward-looking statements. These risks, uncertainties and contingencies include, but are not limited to, the following: the volatility of commodity prices for natural gas, NGLs and oil; our ability to develop, explore for, acquire and replace oil and gas reserves and sustain production; any impairments, write-downs or write-offs of our reserves or assets; the projected demand for and supply of natural gas, NGLs and oil; reductions in the borrowing base under our revolving credit facility; our ability to contract for drilling rigs, supplies and services at reasonable costs; our ability to obtain adequate pipeline transportation capacity for our oil and gas production at reasonable cost and to sell the production at, or at reasonable discounts to, market prices; the uncertainties inherent in projecting future rates of production for our wells and the extent to which actual production differs from estimated proved oil and gas reserves; drilling and operating risks; our ability to compete effectively against other independent and major oil and natural gas companies; uncertainties related to expected benefits from acquisitions of oil and natural gas properties; environmental liabilities that are not covered by an effective indemnity or insurance; the timing of receipt of necessary regulatory permits; the effect of commodity and financial derivative arrangements; our ability to maintain adequate financial liquidity and to access adequate levels of capital on reasonable terms; the occurrence of unusual weather or operating conditions, including force majeure events; our ability to retain or attract senior management and key technical employees; counterparty risk related to their ability to meet their future obligations; changes in governmental regulation or enforcement practices, especially with respect to environmental, health and safety matters; uncertainties relating to general domestic and international economic and political conditions; and other risks set forth in our filings with the SEC.

Additional information concerning these and other factors can be found in our press releases and public periodic filings with the SEC. Many of the factors that will determine our future results are beyond the ability of management to control or predict. 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.

 

Contact:    James W. Dean
   Vice President, Corporate Development
   Ph: (610) 687-7531 Fax: (610) 687-3688
   E-Mail: invest@pennvirginia.com


PENN VIRGINIA CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF INCOME - unaudited

(in thousands, except per share data)

 

     Three months ended
December 31,
    Year ended
December 31,
 
     2010     2009     2010     2009  

Revenues

        

Natural gas

   $ 36,858      $ 40,361      $ 171,141      $ 169,666   

Crude oil

     15,415        11,846        53,532        43,258   

Natural gas liquids (NGLs)

     11,676        5,182        26,663        15,735   

Gain (loss) on sale of property and equipment

     32        427        648        2,372   

Other

     338        1,194        2,454        4,175   
                                

Total revenues

     64,319        59,010        254,438        235,206   
                                

Operating Expenses

        

Lease operating

     8,609        10,184        35,757        44,392   

Gathering, processing and transportation

     4,015        2,727        14,180        11,307   

Production and ad valorem taxes

     1,233        3,739        13,917        15,044   

General and administrative (excluding equity compensation) (a)

     12,675        12,542        50,572        40,628   
                                

Total direct operating expenses

     26,532        29,192        114,426        111,371   

Equity-based compensation (b)

     1,411        1,617        7,811        9,062   

Exploration

     12,051        3,083        49,641        37,670   

Exploration - drilling rig standby charges (c)

     —          (230     —          20,084   

Depreciation, depletion and amortization

     39,342        32,256        134,700        154,351   

Impairments

     9,708        9,587        45,959        106,415   

Other

     244        —          709        1,599   
                                

Total operating expenses

     89,288        75,505        353,246        440,552   
                                

Operating loss

     (24,969     (16,495     (98,808     (205,346

Other income (expense)

        

Interest expense

     (13,489     (12,385     (53,679     (44,231

Derivatives

     (2,504     11,085        41,906        31,568   

Other

     298        5        2,403        1,259   
                                

Loss from continuing operations before income taxes

     (40,664     (17,790     (108,178     (216,750

Income tax benefit

     15,827        8,495        42,851        85,894   
                                

Net loss from continuing operations

     (24,837     (9,295     (65,327     (130,856

Income from discontinued operations, net of tax

     (34     20,707        33,448        53,488   

Gain on sale of discontinued operations, net of tax

     1,934        —          51,546        —     
                                

Net income (loss)

     (22,937     11,412        19,667        (77,368

Less net income attributable to noncontrolling interests in discontinued operations

     —          (16,763     (28,090     (37,275
                                

Income (loss) attributable to PVA

   $ (22,937   $ (5,351   $ (8,423   $ (114,643
                                

Income (loss) per share attributable to PVA - Basic

        

Continuing operations

   $ (0.54   $ (0.21   $ (1.44   $ (2.99

Discontinued operations

     —          0.09        0.12        0.37   

Gain on sale of discontinued operations

     0.04        —          1.13        —     
                                

Net income (loss) attributable to PVA

   $ (0.50   $ (0.12   $ (0.19   $ (2.62
                                

Income (loss) per share attributable to PVA - Diluted

        

Continuing operations

   $ (0.54   $ (0.21   $ (1.44   $ (2.99

Discontinued operations

     —          0.09        0.12        0.37   

Gain on sale of discontinued operations

     0.04        —          1.13        —     
                                

Net income (loss) attributable to PVA

   $ (0.50   $ (0.12   $ (0.19   $ (2.62
                                

Weighted average shares outstanding, basic

     45,615        45,434        45,553        43,811   

Weighted average shares outstanding, diluted

     45,615        45,434        45,553        43,811   

 

 

 

     Three months ended
December 31,
     Year ended
December 31,
 
     2010      2009      2010      2009  

Production

           

Natural gas (MMcf)

     10,329         9,480         38,919         43,338   

Crude oil (MBbls)

     186         162         709         750   

NGLs (MBbls)

     277         146         672         527   

Total natural gas, crude oil and NGL production (MMcfe)

     13,108         11,328         47,201         51,000   

Prices

           

Natural gas ($ per Mcf)

   $ 3.57       $ 4.26       $ 4.40       $ 3.91   

Crude oil ($ per Bbl)

   $ 82.84       $ 73.12       $ 75.56       $ 57.68   

NGLs ($ per Bbl)

   $ 42.15       $ 35.49       $ 39.69       $ 29.86   

Prices - Adjusted for derivative settlements

           

Natural gas ($ per Mcf)

   $ 4.39       $ 5.35       $ 5.27       $ 5.20   

Crude oil ($ per Bbl)

   $ 81.41       $ 77.27       $ 74.94       $ 63.49   

NGLs ($ per Bbl)

   $ 42.15       $ 35.49       $ 39.69       $ 29.86   

 

(a) Includes restructuring costs of $1.8 million and $8.2 million for the three months and year ended December 31, 2010, respectively, and $0.5 million for both the three months and year ended December 31, 2009.
(b) Our equity-based compensation expense includes our stock option expense and the amortization of restricted stock and restricted stock units related to employee awards in accordance with accounting guidance for share-based payments.
(c) Drilling rig standby charges represent fees paid in connection with the deferral of drilling associated with contractually committed rigs and frac tank rentals.


PENN VIRGINIA CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS - unaudited

(in thousands)

 

     December 31,
2010
     December 31,
2009
 

Assets

     

Current assets

   $ 214,340       $ 192,134   

Current assets of discontinued operations

     —           107,108   

Net property and equipment

     1,705,584         1,479,452   

Other assets

     24,676         26,470   

Noncurrent assets of discontinued operations

     —           1,083,343   
                 

Total assets

   $ 1,944,600       $ 2,888,507   
                 

Liabilities and shareholders’ equity

     

Current liabilities

   $ 106,994       $ 75,620   

Current liabilities of discontinued operations

     —           77,915   

Revolving credit facility

     —           —     

Senior notes

     292,487         291,749   

Convertible notes

     214,049         206,678   

Other liabilities and deferred taxes

     350,794         351,409   

Noncurrent liabilities of discontinued operations

     —           647,137   

PVA shareholders’ equity

     980,276         908,088   

Noncontrolling interests in discontinued operations

     —           329,911   
                 

Total shareholders’ equity

     980,276         1,237,999   
                 

Total liabilities and shareholders’ equity

   $ 1,944,600       $ 2,888,507   
                 

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - unaudited

(in thousands)

 

     Three months ended
December 31,
    Year ended
December 31,
 
     2010     2009     2010     2009  

Cash flows from operating activities

        

Net income (loss)

   $ (22,937   $ 11,412      $ 19,667      $ (77,368

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

        

Income from discontinued operations

     —          (23,537     (36,832     (64,130

Gain on sale of discontinued operations

     (1,922     —          (86,662     —     

Depreciation, depletion and amortization

     39,342        32,256        134,700        154,351   

Impairments

     9,708        9,587        45,959        106,415   

Derivative contracts:

        

Total derivative gains

     2,504        (10,978     (41,906     (28,033

Cash receipts to settle derivatives

     8,531        10,346        32,818        58,147   

Deferred income taxes

     36,379        (12,494     42,528        (83,222

Loss (gain) on the sale of property and equipment, net

     212        35        61        (1,910

Dry hole and unproved leasehold expense

     9,774        2,802        36,275        33,278   

Non-cash interest expense

     2,895        2,989        11,984        10,202   

Share-based compensation

     1,411        1,617        7,811        9,062   

Other, net

     132        (1,340     (209     748   

Changes in operating assets and liabilities

     (75,065     (12,155     (86,355     193   
                                

Net cash provided by operating activities

     10,964        10,540        79,839        117,733   
                                

Cash flows from investing activities

        

Capital expenditures - property and equipment

     (92,284     (22,148     (405,994     (205,676

Proceeds from the sale of PVG units, net (a)

     —          —          139,120        —     

Proceeds from the sale of property, plant and equipment, net

     395        7,268        25,567        15,083   

Other, net

     —          —          1,192        11   
                                

Net cash used in investing activities

     (91,889     (14,880     (240,115     (190,582
                                

Cash flows from financing activities

        

Dividends paid

     (2,571     (2,558     (10,271     (9,836

Distributions received from discontinued operations

     —          7,347        11,218        42,279   

Repayments of short-term borrowings

     —          —          —          (7,542

Repayment of revolving credit facility borrowings

     —          —          —          (332,000

Proceeds from the issuance of Senior notes, net

     —          —          —          291,009   

Proceeds from the issuance of common stock, net

     —          —          —          64,835   

Proceeds from the sale of PVG units, net (a)

     —          —          199,125        118,080   

Debt issuance costs paid

     —          (5,272     —          (14,959

Other, net

     (45     —          2,098        —     
                                

Net cash provided by (used in) financing activities

     (2,616     (483     202,170        151,866   
                                

Cash flows from discontinued operations

        

Net cash provided by operating activities

     —          43,384        77,759        158,214   

Net cash used in investing activities

     —          (5,231     (18,112     (80,506

Net cash used in financing activities

     —          (38,153     (59,647     (77,708
                                

Net cash provided by discontinued operations

     —          —          —          —     
                                

Net increase (decrease) in cash and cash equivalents

     (83,541     (4,823     41,894        79,017   

Cash and cash equivalents - beginning of period

     204,452        83,840        79,017        —     
                                

Cash and cash equivalents - end of period

   $ 120,911      $ 79,017      $ 120,911      $ 79,017   
                                

 

(a) Net proceeds from the sale of Penn Virginia GP Holdings, L.P. (PVG) units included in investing activities is attributable to the sale of the final tranche of PVG units, which resulted in the loss of control and deconsolidation of PVG from our financial statements. Net proceeds from the sale of PVG units included in financing activities represents proceeds received from sales of our ownership interests in PVG while we still maintained control.


PENN VIRGINIA CORPORATION

CERTAIN NON-GAAP FINANCIAL MEASURES - unaudited

(in thousands)

 

     Three months ended
December 31,
    Year ended
December 31,
 
     2010     2009     2010     2009  

Reconciliation of GAAP “Net Income (loss) attributable to PVA” to Non-GAAP “Net Income (loss) attributable to PVA, as adjusted”

        

Net income (loss) attributable to PVA

   $ (22,937   $ (5,351   $ (8,423   $ (114,643

Adjustments for derivatives:

        

Derivative (gains) losses included in net income

     2,504        (10,978     (41,906     (28,033

Cash receipts to settle derivatives

     8,531        10,346        32,818        58,147   

Adjustment for drilling rig standby charges

     —          (230     —          20,084   

Adjustment for impairments

     9,708        9,587        45,959        106,415   

Adjustment for restructuring costs

     1,766        529        8,200        529   

Adjustment for net loss (gain) on sale of assets

     212        (427     61        (773

Adjustment for gain on sale of discontinued operations

     (1,922     —          (86,662     —     

Impact of adjustments on income taxes

     (8,855     (4,215     17,239        (61,966
                                
   $ (10,993   $ (739   $ (32,714   $ (20,240

Less: Portion of subsidiary net income allocated to undistributed share-based compensation awards, net of taxes

     —          (48     (28     (116
                                

Net loss attributable to PVA, as adjusted (a)

   $ (10,993   $ (787   $ (32,742   $ (20,356
                                

Net loss attributable to PVA, as adjusted, per share, diluted

   $ (0.24   $ (0.02   $ (0.72   $ (0.46

 

(a) Net income (loss) attributable to PVA, as adjusted, represents net income (loss) attributable to PVA adjusted to exclude the effects of non-cash changes in the fair value of derivatives, drilling rig standby charges, impairments, restructuring costs, gains and losses on the sale of assets, the gain on the sale of PVG (discontinued operations) and net income of Penn Virginia Resource Partners, L.P. (PVR) allocated to unvested PVR restricted units awarded as equity compensation that are held until vesting. We believe this presentation is commonly used by investors and professional research analysts in the valuation, comparison, rating and investment recommendations of companies within the oil and gas exploration and production industry. We use this information for comparative purposes within our industry. Net income (loss) attributable to PVA, 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 attributable to PVA.


PENN VIRGINIA CORPORATION

GUIDANCE TABLE - unaudited

(dollars in millions except where noted)

We are providing the following guidance regarding financial and operational expectations for full-year 2011. These estimates are meant to provide guidance only and are subject to change as PVA’s operating environment changes

 

     First
Quarter
2010
    Second
Quarter
2010
    Third
Quarter
2010
    Fourth
Quarter
2010
    Full Year
2010
    Full-Year
2011 Guidance
 

Production:

                 

Natural gas (Bcf)

     8.6        9.1        10.9        10.3        38.9        37.4        —           39.6   

Crude oil (MBbls)

     186        148        189        186        709        1,100        —           1,300   

NGLs (MBbls)

     109        76        210        277        672        1,000        —           1,100   

Equivalent production (Bcfe)

     10.3        10.5        13.3        13.1        47.2        50.0        —           54.0   

Equivalent daily production (MMcfe per day)

     114.9        115.1        144.3        142.5        129.3        137.0        —           147.9   

Operating expenses:

                 

Lease operating ($ per Mcfe)*

   $ 0.85        0.87        0.70        0.66        0.76        0.75        —           0.80   

Gathering, processing and transportation costs ($ per Mcfe)*

   $ 0.31        0.32        0.27        0.31        0.30        0.32        —           0.33   

Production and ad valorem taxes (percent of oil and gas revenues)*

     6.4     5.9     7.8     1.9     5.5     6.5     —           7.0

General and administrative*

   $ 10.5        10.0        10.9        10.9        42.3        44.5        —           45.5   

Equity-based compensation

   $ 3.0        1.7        1.7        1.4        7.8        6.0        —           8.0   

Restructuring

   $ 1.5        4.2        0.8        1.8        8.3          

Exploration

   $ 6.0        9.5        22.0        12.1        49.6        45.0        —           50.0   

Depreciation, depletion and amortization ($ per Mcfe)

   $ 2.90        3.06        2.50        3.00        2.85        2.75        —           3.00   

Capital expenditures:

                 

Development drilling

   $ 37.9        71.6        81.1        52.8        243.4        205.0        —           225.0   

Exploratory drilling

   $ 3.7        4.4        13.0        33.2        54.3        40.0        —           52.0   

Pipeline, gathering, facilities

   $ 0.2        0.5        0.2        0.5        1.4        8.0        —           11.0   

Seismic

   $ 0.4        4.1        4.0        1.7        10.2        17.0        —           21.0   

Lease acquisitions, field projects and other

   $ 35.5        36.1        48.7        20.2        140.5        30.0        —           36.0   

Total oil and gas capital expenditures

   $ 77.7        116.7        147.0        108.4        449.8        300.0        —           345.0   

End of period debt outstanding

   $ 500.5        502.5        504.5        506.5        506.5          

Effective interest rate

     10.9     11.0     10.9     11.0     11.0       

Income tax benefit rate

     38.6     38.4     40.6     38.9     39.6       

Cash distributions received from PVG and PVR

   $ 7.7        3.5        —          —          11.2          

 

* Prior to the sale of PVG, these line items were combined for guidance purposes and shown as “Cash operating expenses” with the Corporate G&A expenses reflected separately. With the sale of PVG, PVA will operate in only one industry segment. As such, we believe that a more detailed breakdown of these operating expenses, and presentation of consolidated G&A, will provide more useful guidance information to investors.


PENN VIRGINIA CORPORATION

GUIDANCE TABLE - unaudited - (continued)

Note to Guidance Table:

The following table shows our current derivative positions.

 

                  Weighted Average Price  
     Instrument Type      Average Volume
Per Day
    Floor /
Swap
     Ceiling  

Natural gas:

        (MMBtu)     

First quarter 2011

     Costless collars         50,000        5.65         8.77   

Second quarter 2011

     Costless collars         30,000        4.83         6.00   

Third quarter 2011

     Costless collars         30,000        4.83         6.00   

Fourth quarter 2011

     Costless collars         20,000        6.00         8.50   

First quarter 2012

     Costless collars         20,000        6.00         8.50   

Second quarter 2011

     Swaps         30,000        5.22      

Third quarter 2011

     Swaps         30,000        5.22      

Fourth quarter 2011

     Swaps         10,000        5.01      

First quarter 2012

     Swaps         5,000        5.10      

Second quarter 2012

     Swaps         15,000        5.38      

Third quarter 2012

     Swaps         15,000        5.38      

Fourth quarter 2012

     Swaps         5,000        5.10      

Crude oil:

        (barrels)     

First quarter 2011

     Costless collars         425        80.00         101.50   

Second quarter 2011

     Costless collars         425        80.00         101.50   

Third quarter 2011

     Costless collars         360        80.00         103.30   

Fourth quarter 2011

     Costless collars         360        80.00         103.30   

We estimate that, excluding the derivative positions described above, for every $1.00 per MMBtu increase or decrease in the natural gas price, operating income for 2011 would increase or decrease by approximately $38.5 million. In addition, we estimate that for every $10.00 per barrel increase or decrease in the crude oil price, operating income for 2011 would increase or decrease by approximately $16.7 million. This assumes that crude oil prices, natural gas prices and inlet volumes remain constant at anticipated levels. These estimated changes in operating income exclude potential cash receipts or payments in settling these derivative positions.