Attached files
file | filename |
---|---|
8-K - 8-K - LRR Energy, L.P. | a12-18065_18k.htm |
Exhibit 99.1
LRR Energy, L.P. Announces Second Quarter 2012 Results and 2012 Guidance Update
Houston, Texas (August 9, 2012) - LRR Energy, L.P. (NYSE: LRE) (LRR Energy) announced today its operating and financial results for the three and six months ended June 30, 2012.
Highlights for the three months ended June 30, 2012
· Closed $67 million ($65.1 million after purchase price adjustments) acquisition of predominantly mature, oil-weighted properties in the Permian Basin region of New Mexico and onshore Gulf Coast region of Texas from our sponsor, Lime Rock Resources
· As planned, successfully completed drilling seven new wells in our largest field, Red Lake, with good production results
· Entered into a $50 million senior secured second lien term loan facility
· Approximately $67.2 million of available borrowing capacity under our $500 million revolving credit facility
· Added significantly to our commodity derivative hedge position
Eric Mullins, Chairman and Co-Chief Executive Officer, commented, We are pleased with our second quarter, which included the closing of our first acquisition. During the quarter, we strengthened our borrowing capacity by entering into our $50 million senior secured second lien term loan facility, which provided for additional liquidity under our revolving credit facility. Charlie Adcock, Co-Chief Executive Officer, reflected that, During the second quarter, we continued to execute our drilling program in the Red Lake field in New Mexico by successfully drilling seven wells with better than expected production results. Three of the seven wells partially contributed to our second quarter performance. We expect all seven wells to contribute to our third quarter production.
Our financial statements for the three and six months ended June 30, 2012 have been recast as if we had owned the assets acquired on June 1, 2012 from Lime Rock Resources since our initial public offering, as the transaction was between entities under common control.
Results for the three months ended June 30, 2012
· Average production was 6,462 Boe per day
· Total revenues were $40.4 million
· Net income was $13.4 million and net income per limited partner unit (basic and diluted) was $0.54
· Adjusted EBITDA was $17.7 million (see reconciliation of Non-GAAP financial measures on page 10)
· Total cash capital expenditures were $7.8 million
· Distributable Cash Flow was $11.3 million (see reconciliation of Non-GAAP financial measures on page 10)
· Distribution Coverage Ratio was 1.06x (see reconciliation of Non-GAAP financial measures on page 10)
· Gains on commodity derivative instruments totaled $17.8 million, including $6.8 million of realized gains and $11.0 million of unrealized gains
· Lease operating expenses were $6.9 million, or $11.76 per Boe
· Production and ad valorem taxes were $1.7 million, or $2.89 per Boe
· Depletion and depreciation was $10.6 million, or $17.96 per Boe
· General and administrative expense was $3.2 million
· Interest expense was $1.3 million
Recent Events
On July 20, 2012, LRR Energy announced that the Board of Directors of its general partner declared a cash distribution for the second quarter of 2012 of $0.4750 per outstanding unit, or $1.90 on an annualized basis. The distribution will be paid on August 14, 2012 to all unitholders of record as of the close of business on July 31, 2012.
Consistent with the previously disclosed Pecos Slope field curtailment, approximately 1.0 MMcf/d of production was curtailed during the quarter due to the gas containing a nitrogen percentage greater than our gas purchasers specification. We expect the curtailment to remain at this level until a field-wide nitrogen rejection facility is installed in January 2013 by the gas gathering company. The actual timing and amount of resumed production may differ from these estimates. LRR Energy expects the impact of this curtailment to be less than one percent of estimated 2012 total revenue.
Our total production rate for July 2012 was approximately 6,400 Boe/d.
2012 Guidance Update
As a result of the recasting of our financial statements, we are updating our 2012 guidance to include the recasted financial results for the six months ended June 30, 2012 plus our anticipated results for the six months ended December 31, 2012.
|
|
Prior Guidance |
|
Current Guidance |
| ||
Daily Production (Boe/d) |
|
5,900 - 6,300 |
|
6,100 - 6,400 |
| ||
|
|
|
|
|
| ||
LOE ($/Boe) |
|
$ |
9.25 - 9.75 |
|
$ |
10.50 - 11.00 |
|
|
|
|
|
|
| ||
Capital Expenditures ($MM) |
|
|
|
|
| ||
Maintenance |
|
$ |
19.8 |
|
$ |
21.0 |
|
Growth and other |
|
5.9 |
|
10.0 |
| ||
Total |
|
$ |
25.7 |
|
$ |
31.0 |
|
The average daily production increase from prior guidance is due to the recasting of our financial statements and better than expected production performance from our Red Lake field and Pecos Slope field drilling programs. The increase in lease operating expense per Boe from prior guidance is due to the recasting of our financial statements and higher realized and expected field operating costs.
LRR Energy now expects to spend approximately $31.0 million of total capital expenditures on the development of its oil and natural gas properties in 2012. The increase in total expected capital expenditures is primarily due to an increase in the drilling program in the Red Lake field. Total capital expenditures include approximately $21.0 million of maintenance capital expenditures. Maintenance capital expenditures represent our estimate of the amount of capital required on average per year to maintain our production over the long term. LRR Energy expects to invest the remaining $10.0 million of total capital expenditures in production growth and cost-cutting projects.
The guidance above sets forth managements best estimate based on current and anticipated market conditions and other factors. While we believe 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 we anticipate, as set forth under Forward-Looking Statements.
Commodity Derivative Contracts
As of June 30, 2012, LRR Energy had the following outstanding derivative contracts.
|
|
Index |
|
2012 |
|
2013 |
|
2014 |
|
2015 |
|
2016 |
| |||||
Natural Gas Positions |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Price swaps (MMBTUs) |
|
NYMEX-HH |
|
2,080,305 |
|
7,267,590 |
|
5,242,970 |
|
4,707,725 |
|
3,015,370 |
| |||||
Weighted average price |
|
|
|
$ |
5.67 |
|
$ |
5.15 |
|
$ |
5.71 |
|
$ |
5.92 |
|
$ |
4.29 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Basis swaps (MMBTUs) |
|
NYMEX |
|
3,398,556 |
|
5,928,340 |
|
5,242,959 |
|
4,707,727 |
|
95,710 |
| |||||
Weighted average price |
|
|
|
$ |
(0.1114 |
) |
$ |
(0.1432 |
) |
$ |
(0.1559 |
) |
$ |
(0.1698 |
) |
$ |
(0.1087 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Collars (MMBTUs) |
|
NYMEX-HH |
|
1,410,560 |
|
|
|
|
|
|
|
|
| |||||
Floor-Ceiling price |
|
|
|
$ |
4.75/7.31 |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Puts (MMBTUs) |
|
NYMEX-HH |
|
232,285 |
|
178,710 |
|
|
|
|
|
|
| |||||
Strike price |
|
|
|
$ |
2.00 |
|
$ |
3.00 |
|
|
|
|
|
|
| |||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Oil Positions |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Price swaps (BBLs) |
|
NYMEX-WTI |
|
305,575 |
|
620,772 |
|
332,387 |
|
289,955 |
|
61,413 |
| |||||
Weighted average price |
|
|
|
$ |
98.70 |
|
$ |
95.19 |
|
$ |
99.56 |
|
$ |
97.60 |
|
$ |
89.90 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Puts (BBLs) |
|
NYMEX-WTI |
|
5,250 |
|
|
|
|
|
|
|
|
| |||||
Strike price |
|
|
|
$ |
70.00 |
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
NGL Positions |
|
|
|
|
|
|
|
|
|
|
|
|
| |||||
Price swaps (BBLs) |
|
Mont Belvieu |
|
93,528 |
|
144,323 |
|
|
|
|
|
|
| |||||
Weighted average price |
|
|
|
$ |
51.34 |
|
$ |
50.49 |
|
|
|
|
|
|
|
Subsequent to June 30, 2012, LRR Energy entered into the following commodity hedges.
|
|
Index |
|
2014 |
|
2015 |
|
2016 |
| |||
Gas Hedges |
|
|
|
|
|
|
|
|
| |||
Price swaps (MMBTUs) |
|
NYMEX-HH |
|
633,129 |
|
618,836 |
|
1,863,620 |
| |||
Weighted average price |
|
|
|
$ |
3.945 |
|
$ |
4.132 |
|
$ |
4.275 |
|
|
|
|
|
|
|
|
|
|
| |||
Oil Hedges |
|
|
|
|
|
|
|
|
| |||
Price swaps (BBLs) |
|
NYMEX-WTI |
|
128,539 |
|
108,298 |
|
291,391 |
| |||
Weighted average price |
|
|
|
$ |
87.85 |
|
$ |
86.15 |
|
$ |
85.10 |
|
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 14, 2012. The 10-Q will be available on the Investor Relations page of LRR Energys 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 tomorrow, Friday, August 10, 2012 at 11:00 a.m. EDT (10:00 a.m. CDT) to discuss these results. Interested parties are invited to participate in the call by dialing 1-877-493-8071 (conference ID: 11864644). It is recommended that participants dial in approximately 10 minutes prior to the start of the conference call. Participants may access the webcast, titled LRR Energy, L.P. Second Quarter 2012 Results
Conference Call, from LRR Energys website, www.lrrenergy.com, under the tab for Investor Relations.
A telephonic replay will be available after the call through August 18, 2012. Participants may access this replay by dialing 1-800-585-8367 (conference ID: 11864644).
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 Energys 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 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 in this press release relate to, among other things, LRR Energys expectations regarding future results, the full restoration of production at the Pecos Slope field, production volumes and capital expenditures. Actual results and future events could differ materially from those anticipated or implied in such statements. Forward-looking statements involve certain risks and uncertainties, and ultimately may not prove to be accurate. These risks and uncertainties include, among other things, a decline in oil, natural gas or NGL prices, the risk and uncertainties involved in producing oil and natural gas, competition in the oil and natural gas industry, governmental regulations and other factors. Actual results could differ materially from those anticipated or implied in the forward-looking statements due to the factors described under the captions Risk Factors in LRR Energys Annual Report on Form 10-K for the year ended December 31, 2011 and LRR Energys subsequent filings with the Securities and Exchange Commission. All forward-looking statements speak only as of the date of this press release. LRR Energy does not intend to update or revise any forward-looking statements as a result of new information, future events or otherwise. All forward-looking statements are qualified in their entirety by this cautionary statement.
Investor Contacts:
Todd Hassen
Director of Finance
(713) 292-9534
thassen@lrrenergy.com
Jaime Casas
Chief Financial Officer
(713) 345-2126
jcasas@lrrenergy.com
LRR Energy, L.P.
Selected Operating Data
For the Three and Six Months Ended June 30, 2012
(unaudited)
|
|
Three Months Ended |
|
Six Months Ended |
| ||
|
|
June 30, 2012 |
|
June 30, 2012 |
| ||
Production: |
|
|
|
|
| ||
Oil (MBbls) |
|
181 |
|
338 |
| ||
Natural gas (MMcf) |
|
2,021 |
|
4,072 |
| ||
NGLs (MBbls) |
|
70 |
|
131 |
| ||
Total (MBoe) |
|
588 |
|
1,148 |
| ||
Average net production (Boe/d) |
|
6,462 |
|
6,308 |
| ||
|
|
|
|
|
| ||
Average sales price: |
|
|
|
|
| ||
Oil (per Bbl): |
|
|
|
|
| ||
Sales price |
|
$ |
85.94 |
|
$ |
91.46 |
|
Effect of realized commodity derivative instruments |
|
6.17 |
|
3.18 |
| ||
Realized sales price |
|
$ |
92.11 |
|
$ |
94.64 |
|
|
|
|
|
|
| ||
Natural gas (per Mcf): |
|
|
|
|
| ||
Sales price |
|
$ |
2.15 |
|
$ |
2.40 |
|
Effect of realized commodity derivative instruments |
|
2.58 |
|
2.58 |
| ||
Realized sales price |
|
$ |
4.73 |
|
$ |
4.98 |
|
|
|
|
|
|
| ||
NGLs (per Bbl): |
|
|
|
|
| ||
Sales price |
|
$ |
38.76 |
|
$ |
44.05 |
|
Effect of realized commodity derivative instruments |
|
6.87 |
|
3.72 |
| ||
Realized sales price |
|
$ |
45.63 |
|
$ |
47.77 |
|
|
|
|
|
|
| ||
Average unit costs per Boe: |
|
|
|
|
| ||
Lease operating expenses |
|
$ |
11.76 |
|
$ |
11.51 |
|
Production and ad valorem taxes |
|
$ |
2.89 |
|
$ |
2.93 |
|
General and administrative expenses |
|
$ |
5.49 |
|
$ |
5.49 |
|
Depletion and depreciation |
|
$ |
17.96 |
|
$ |
17.30 |
|
LRR Energy, L.P.
Consolidated Condensed Statement of Operations
For the Three and Six Months Ended June 30, 2012
(in thousands, except per unit amounts)
(unaudited)
|
|
Three Months Ended |
|
Six Months Ended |
| ||
|
|
June 30, 2012 |
|
June 30, 2012 |
| ||
|
|
|
|
|
| ||
Revenues: |
|
|
|
|
| ||
Oil sales |
|
$ |
15,555 |
|
$ |
30,913 |
|
Natural gas sales |
|
4,345 |
|
9,786 |
| ||
Natural gas liquids sales |
|
2,713 |
|
5,770 |
| ||
Realized gain on commodity derivative instruments |
|
6,820 |
|
12,068 |
| ||
Unrealized gain on commodity derivative instruments |
|
10,997 |
|
11,008 |
| ||
Other income |
|
|
|
3 |
| ||
Total revenues |
|
40,430 |
|
69,548 |
| ||
|
|
|
|
|
| ||
Operating expenses: |
|
|
|
|
| ||
Lease operating expense |
|
6,912 |
|
13,208 |
| ||
Production and ad valorem taxes |
|
1,700 |
|
3,361 |
| ||
Depletion and depreciation |
|
10,559 |
|
19,859 |
| ||
Impairment of oil and natural gas properties |
|
|
|
3,093 |
| ||
Accretion expense |
|
361 |
|
717 |
| ||
Gain on settlement of asset retirement obligations |
|
(10 |
) |
(108 |
) | ||
General and administrative expense |
|
3,229 |
|
6,301 |
| ||
Total operating expenses |
|
22,751 |
|
46,431 |
| ||
|
|
|
|
|
| ||
Operating income |
|
17,679 |
|
23,117 |
| ||
|
|
|
|
|
| ||
Other income (expense), net |
|
|
|
|
| ||
Interest expense |
|
(1,332 |
) |
(2,460 |
) | ||
Realized loss on interest rate derivative instruments |
|
(108 |
) |
(141 |
) | ||
Unrealized loss on interest rate derivative instruments |
|
(2,852 |
) |
(2,047 |
) | ||
Other income (expense), net |
|
(4,292 |
) |
(4,648 |
) | ||
|
|
|
|
|
| ||
Income before taxes |
|
13,387 |
|
18,469 |
| ||
Income tax expense |
|
(24 |
) |
(150 |
) | ||
Net income |
|
$ |
13,363 |
|
$ |
18,319 |
|
Net income attributable to predecessor operations |
|
(1,158 |
) |
(2,265 |
) | ||
Net income available to unitholders |
|
$ |
12,205 |
|
$ |
16,054 |
|
|
|
|
|
|
| ||
Computation of net income per limited partner unit: |
|
|
|
|
| ||
|
|
|
|
|
| ||
General partners interest in net income |
|
$ |
12 |
|
$ |
16 |
|
|
|
|
|
|
| ||
Limited partners interest in net income |
|
$ |
12,193 |
|
$ |
16,038 |
|
|
|
|
|
|
| ||
Net income per limited partner unit |
|
$ |
0.54 |
|
$ |
0.72 |
|
|
|
|
|
|
| ||
Weighted average number of limited partner units outstanding |
|
22,428 |
|
22,425 |
|
LRR Energy, L.P.
Consolidated Condensed Statement of Cash Flows
For the Six Months Ended June 30, 2012
(in thousands)
(unaudited)
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
| |
Net income |
|
$ |
18,319 |
|
Adjustments to reconcile net income to net cash provided by operating activities |
|
|
| |
Depletion and depreciation |
|
19,859 |
| |
Impairment of oil and natural gas properties |
|
3,093 |
| |
Unrealized gain on derivative instruments, net |
|
(8,961 |
) | |
Accretion expense |
|
717 |
| |
Amortization of equity awards |
|
150 |
| |
Amortization of deferred financing costs and other |
|
160 |
| |
Gain on settlement of asset retirement obligations |
|
(108 |
) | |
Purchase of derivative contracts |
|
(59 |
) | |
Changes in operating assets and liabilities |
|
|
| |
Change in receivables |
|
4,472 |
| |
Change in prepaid expenses |
|
(84 |
) | |
Change in trade accounts payable and accrued liabilities |
|
(1,438 |
) | |
Change in amounts due from affiliates |
|
47 |
| |
Net cash provided by operating activities |
|
36,167 |
| |
|
|
|
| |
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
| |
Acquisition of oil and natural gas properties |
|
(1,009 |
) | |
Development of oil and natural gas properties |
|
(12,607 |
) | |
Expenditures for other property and equipment |
|
(16 |
) | |
Net cash used in investing activities |
|
(13,632 |
) | |
|
|
|
| |
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
| |
Contribution to Fund I |
|
(4,869 |
) | |
Deferred financing costs |
|
(532 |
) | |
Borrowings under revolving credit facility |
|
67,000 |
| |
Payments on revolving credit facility |
|
(50,000 |
) | |
Borrowings under term loan |
|
50,000 |
| |
Distribution to Fund I |
|
(65,114 |
) | |
Distributions to unitholders |
|
(15,877 |
) | |
Net cash used in financing activities |
|
(19,392 |
) | |
|
|
|
| |
NET INCREASE IN CASH AND CASH EQUIVALENTS |
|
3,143 |
| |
|
|
|
| |
CASH AND CASH EQUIVALENTS, BEGINNING OF THE PERIOD |
|
1,513 |
| |
|
|
|
| |
CASH AND CASH EQUIVALENTS, END OF THE PERIOD |
|
$ |
4,656 |
|
|
|
|
| |
Supplemental disclosure of non-cash items to reconcile investing and financing activities |
|
|
| |
Property and equipment: |
|
|
| |
Accrued capital costs |
|
5,303 |
| |
Asset retirement obligations |
|
(166 |
) |
LRR Energy, L.P.
Consolidated Condensed Balance Sheet
June 30, 2012
(in thousands, except unit amounts)
(unaudited)
ASSETS |
|
|
| |
Current assets: |
|
|
| |
Cash and cash equivalents |
|
$ |
4,656 |
|
Accounts receivable |
|
8,452 |
| |
Commodity derivative instruments |
|
23,088 |
| |
Prepaid expenses |
|
662 |
| |
Total current assets |
|
36,858 |
| |
|
|
|
| |
Property and equipment (successful efforts method) |
|
744,312 |
| |
Accumulated depletion, depreciation and impairment |
|
(286,745 |
) | |
Total property and equipment, net |
|
457,567 |
| |
|
|
|
| |
Commodity derivative instruments |
|
32,057 |
| |
Deferred financing costs, net of accumulated amortization |
|
1,739 |
| |
TOTAL ASSETS |
|
$ |
528,221 |
|
|
|
|
| |
LIABILITIES AND UNITHOLDERS EQUITY |
|
|
| |
Current liabilities: |
|
|
| |
Accrued liabilities |
|
$ |
3,910 |
|
Accrued capital cost |
|
6,724 |
| |
Commodity derivative instruments |
|
565 |
| |
Amounts due to affiliates |
|
583 |
| |
Interest rate derivative instruments |
|
463 |
| |
Asset retirement obligations |
|
371 |
| |
Total current liabilities |
|
12,616 |
| |
|
|
|
| |
Long-term liabilities: |
|
|
| |
Commodity derivative instruments |
|
620 |
| |
Interest rate derivative instruments |
|
1,584 |
| |
Term loan |
|
50,000 |
| |
Revolving credit facility |
|
172,800 |
| |
Asset retirement obligations |
|
24,423 |
| |
Deferred tax liabilities |
|
140 |
| |
Total long-term liabilities |
|
249,567 |
| |
Total liabilities |
|
262,183 |
| |
|
|
|
| |
Unitholders equity: |
|
|
| |
General partner (22,400 units issued and outstanding as of June 30, 2012) |
|
431 |
| |
Public common unitholders (10,608,000 units issued and outstanding as of June 30, 2012) |
|
187,026 |
| |
Affiliated common unitholders (5,049,600 units issued and outstanding as of June 30, 2012) |
|
33,744 |
| |
Subordinated unitholders (6,720,000 units issued and outstanding as of June 30, 2012) |
|
44,837 |
| |
Total unitholders equity |
|
266,038 |
| |
TOTAL LIABILITIES AND UNITHOLDERS EQUITY |
|
$ |
528,221 |
|
LRR Energy, L.P.
Non-GAAP Reconciliation
For the Three and Six Months Ended June 30, 2012
(in thousands)
(unaudited)
We define Adjusted EBITDA as net income plus income tax expense (benefit); interest expense-net, including realized and unrealized losses on interest rate derivative contracts; depletion and depreciation; accretion of asset retirement obligations; amortization of equity awards; gain (loss) on settlement of asset retirement obligations; unrealized losses on commodity derivative contracts; impairment of oil and natural gas properties; less interest income; unrealized gains on commodity derivative contracts and other non-recurring items that we deem appropriate. Distributable Cash Flow is defined as Adjusted EBITDA less income tax expense; cash interest expense; realized losses on interest rate swaps; and estimated maintenance capital expenditures. Distribution Coverage Ratio is defined as the ratio of Distributable Cash Flow to the total quarterly distribution payable on all of our outstanding common, subordinated and general partner units.
Adjusted EBITDA, Distributable Cash Flow and Distribution Coverage Ratio are used as supplemental financial measures by our management and by external users of our financial statements, such as investors, commercial banks and others, to assess our operating performance as compared to that of other companies and partnerships in our industry, without regard to financing methods, capital structure or historical cost basis and the ability of our assets to generate sufficient cash flow to make distributions to our unitholders.
Adjusted EBITDA, Distributable Cash Flow and Distribution Coverage Ratio should not be considered an alternative to net income, operating income, cash flow from operating activities or any other measure of financial performance or liquidity presented in accordance with GAAP. Our Adjusted EBITDA, Distributable Cash Flow and Distribution Coverage Ratio may not be comparable to similarly titled measures of another company because all companies may not calculate Adjusted EBITDA, Distributable Cash Flow or Distribution Coverage Ratio in the same manner. The following tables present reconciliations of Adjusted EBITDA to net income, our most directly comparable GAAP financial performance measure, for the three and six months ended June 30, 2012.
|
|
Three Months Ended |
|
Six Months Ended |
| ||
|
|
June 30, 2012 |
|
June 30, 2012 |
| ||
Net income |
|
$ |
13,363 |
|
18,319 |
| |
Income tax expense |
|
24 |
|
150 |
| ||
Interest expense, net |
|
4,292 |
|
4,648 |
| ||
Depletion and depreciation |
|
10,559 |
|
19,859 |
| ||
Accretion of asset retirement obligations |
|
361 |
|
717 |
| ||
Amortization of equity awards |
|
81 |
|
150 |
| ||
Gain (loss) on settlement of asset retirement obligations |
|
(10 |
) |
(108 |
) | ||
Unrealized losses on commodity derivative instruments |
|
|
|
|
| ||
Impairment of oil and natural gas properties |
|
|
|
3,093 |
| ||
Interest income |
|
|
|
|
| ||
Unrealized gain on commodity derivative instruments |
|
(10,997 |
) |
(11,008 |
) | ||
Adjusted EBITDA |
|
$ |
17,673 |
|
$ |
35,820 |
|
The following table presents a reconciliation of Distributable Cash Flow and Distribution Coverage Ratio to Adjusted EBITDA for the period three and six months ended June 30, 2012. Adjusted EBITDA is reconciled to net income, our most directly comparable GAAP financial performance measure, above.
|
|
Three Months Ended |
|
Six Months Ended |
| |
|
|
June 30, 2012 |
|
June 30, 2012 |
| |
Adjusted EBITDA |
|
$ |
17,673 |
|
35,820 |
|
Income tax expense |
|
(24 |
) |
(150 |
) | |
Cash Interest expense |
|
(1,080 |
) |
(2,490 |
) | |
Estimated maintenance capital (1) |
|
(5,250 |
) |
(10,500 |
) | |
Distributable Cash Flow |
|
11,319 |
|
22,680 |
| |
Cash distribution |
|
10,664 |
|
21,328 |
| |
Distribution Coverage Ratio |
|
1.06x |
|
1.06x |
| |
(1) Amount represents pro-rated capital for the period outstanding.