Legacy Reserves LP Logo

Print Print page   Email Email page   PDF Download PDF    Add to Briefcase
« Previous Release | Next Release »



Legacy Reserves LP Announces First Quarter 2010 Results

MIDLAND, Texas, May 5, 2010 (GLOBE NEWSWIRE) -- Legacy Reserves LP ("Legacy") (Nasdaq:LGCY) today announced first quarter results for 2010. The final unaudited Quarterly Report will be released on or about May 7, 2010.

A summary of selected financial information follows. For consolidated financial statements, please see accompanying tables.

  Three Months Ended
 (Dollars in millions except as noted below) March 31, December 31, March 31,
  2010 2009 2009
  (dollars in millions)
Production (Boe/d) 8,767 8,250 8,322
Revenue $49.7 $44.5 $23.1
Commodity Derivative Cash Settlements $4.8 $6.7 $19.0
Expenses $43.8 $40.3 $34.7
Operating income (loss) $5.9 $4.2 ($11.6)
Unrealized gain (loss) on commodity derivatives $7.1 ($47.0) $0.5
Net income (loss) $10.2 ($38.5) $3.5
Adjusted EBITDA (*) $32.7 $32.4 $24.8
Development Capital $5.2  $3.3  $3.0 
Distributable Cash Flow (*) $22.1 $25.2 $14.9
* Non-GAAP financial measure, see Adjusted EBITDA and Distributable Cash Flow table at the end of this press release

Highlights of the first quarter of 2010 compared to the fourth quarter of 2009:

Cary D. Brown, Chairman and Chief Executive Officer of Legacy Reserves GP, LLC, the general partner of Legacy, commented:  "We have had a great start to 2010 with over $154 million of oil and gas properties acquired or under contract. In the first quarter, we issued 4,887,500 units receiving net proceeds of $95.4 million which we used to fund our largest acquisition to date; our $125 million purchase of oil and gas properties in Wyoming on February 17, 2010. Additionally, we opened a business unit office in Cody, Wyoming to manage our Wyoming assets and grow our business in the Rockies. Our operations and administrative teams are in the process of integrating the new assets, and we have been very pleased with the results of their efforts. We increased production in the first quarter to 8,767 Boe per day from 8,250 Boe per day in the prior quarter due to our recent acquisitions as well as successful development capital projects. We are pleased to report that during the first quarter we generated $0.55 per unit of distributable cash flow, covering our $0.52 distribution 1.06 times despite owning and receiving benefits from our Wyoming acquisition for only 41 days (46%) of the quarter and having increased our development capital expenditures to $5.2 million. We have increased our capital budget for 2010 to $31 million from $13.7 million in 2009 to take advantage of strong economic returns offered by our oil drilling and recompletion projects." 

Steven Pruett, President and Chief Financial Officer, commented, "On March 31st, our bank group increased our borrowing base to $410 million from $340 million. In addition to the increased borrowing base, we added two new banks to our syndicate, which now has eleven banks. We have $146 million of borrowing capacity under our credit facility. We are excited about our deal flow and expect to close additional acquisitions during the balance of 2010."

Commodity Derivatives

We have entered into the following fixed price swaps for oil and natural gas to help mitigate the risk of changing commodity prices. As of May 5, 2010, we had entered into swap agreements to receive average NYMEX West Texas Intermediate oil and Henry Hub, Waha, ANR-Oklahoma, and CIG-Rockies natural gas prices as summarized below starting with April, 2010 through December, 2014:

WTI: 

 Annual AveragePrice
Calendar YearVolumes (Bbls)Price per BblRange per Bbl
April - December 2010 1,454,957 $ 81.89 $60.15 - $140.00
2011 1,625,812 $ 86.99 $67.33 - $140.00
2012 1,324,466 $ 82.01 $67.72 - $109.20
2013 881,445 $ 83.62 $80.10 - $89.35
2014 356,710 $ 87.88 $87.50 - $90.50

On May 3, 2010, we entered into two separate NYMEX West Texas Intermediate crude oil derivative three-way collar contracts. Each contract combines a long and short put with a short call. The use of the long put combined with the short put allows us to purchase a short call at a higher price thus establishing a higher ceiling and limiting our exposure to future settlement payments while also restricting our downside coverage to the difference between the long put and the short put if the price of NYMEX West Texas Intermediate crude oil drops below the price of the short put. This allows us to settle for WTI market price plus the spread between the short put and the long put in a case where the market price has fallen below the short put fixed price, or the floating price plus $25 per barrel ($85-$60).  The following table summarizes the three-way oil collar contracts currently in place as of May 5, 2010, through June 30, 2015:


Calendar Year

Volumes (Bbls)
Short Put
($/Bbl)
Long Put
($/Bbl)
Short Call
($/Bbl)
July 2013 - June 2014 65,700 $ 60.00 $ 85.00 $ 124.00
July 2014 - June 2015 146,000 $ 60.00 $ 85.00 $ 130.05

Additionally, we have entered into a costless collar for NYMEX WTI with the following attributes:   

 Annual AverageAverage
Calendar YearVolumes (Bbl)Put ($/Bbl)Call ($/Bbl)
April - December 2010 54,100 $ 120.00 $ 156.30
2011 68,300 $ 120.00 $ 156.30
2012 65,100 $ 120.00 $ 156.30

Natural Gas:   

  AveragePrice
Calendar YearVolumes (MMBtu)Price per MMBtuRange per MMBtu
April - December 2010 2,947,044 $ 7.09 $5.33 - $8.88
2011 3,038,316 $ 7.49 $5.74 - $8.70
2012 2,357,990 $ 7.49 $5.72 - $8.70
2013 1,402,754 $ 6.58 $5.78 - $6.89
2014 609,104 $ 6.36 $5.95 - $6.47

Location and quality differentials attributable to our properties are not reflected in the above prices. The agreements provide for monthly settlement based on the difference between the agreement fixed price and the actual reference oil and natural gas index prices.

We have entered into basis swaps to receive floating NYMEX prices less a fixed basis differential and pay prices based on the floating Waha index, a natural gas hub in West Texas. The prices that we receive for our Permian Basin natural gas sales follow Waha more closely than the NYMEX Henry Hub natural gas index. The basis swaps thereby provide a better correlation between our natural gas sales and the derivative settlement payments on our natural gas swaps. The following table summarizes, for the periods indicated, our NYMEX-Waha basis swaps currently in place for production months through December 31, 2010:

Waha Basis SwapsAnnual Basis Differential
Calendar YearVolumes (MMBtu)per MMBtu
April - December 2010 900,000 $ (0.57)

Quarterly Report on Form 10-Q

The consolidated financial statements and related footnotes will be available in our March 31, 2010 Form 10-Q, which will be filed on or about May 7, 2010.

Conference Call

As announced on April 26, 2010, Legacy Reserves LP will host an investor conference call to discuss Legacy's results on Thursday, May 6, 2010 at 8:30 a.m. (Central Time). Investors may access the conference call by dialing 877-266-0479. For those who cannot listen to the live broadcast, a replay of the call will be available through Monday, May 10, 2010, by dialing 706-645-9291 or 800-642-1687 and entering code 71595782, or by going to the Investor Relations tab of Legacy's website (www.LegacyLP.com). We will take live questions from securities analysts and institutional portfolio managers and analysts; the complete call is open to all other interested parties on a listen-only basis.

About Legacy Reserves LP

Legacy Reserves LP is an independent oil and natural gas limited partnership headquartered in Midland, Texas, focused on the acquisition and development of oil and natural gas properties primarily located in the Permian Basin, Mid-continent and Rocky Mountain regions of the United States. Additional information is available at www.LegacyLP.com.

Cautionary Statement Relevant to Forward-Looking Information

This press release contains forward-looking statements relating to our operations that are based on management's current expectations, estimates and projections about its operations. Words such as "anticipates," "expects," "intends," "plans," "targets," "projects," "believes," "seeks," "schedules," "estimated," and similar expressions are intended to identify such forward-looking statements. These statements are not guarantees of future performance and are subject to certain risks, uncertainties and other factors, some of which are beyond our control and are difficult to predict. Among the important factors that could cause actual results to differ materially from those in the forward-looking statements are: realized oil and natural gas prices; production volumes, lease operating expenses, general and administrative costs and finding and development costs; future operating results and the factors set forth under the heading "Risk Factors" in our annual and quarterly reports filed with the SEC. Therefore, actual outcomes and results may differ materially from what is expressed or forecasted in such forward-looking statements. The reader should not place undue reliance on these forward-looking statements, which speak only as of the date of this press release. Unless legally required, Legacy undertakes no obligation to update publicly any forward-looking statements, whether as a result of new information, future events or otherwise.

LEGACY RESERVES LP
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
    
 Three Months Ended
 March 31,December 31,March 31,
 201020092009
 (In thousands, except per unit data)
Revenues:   
Oil sales $ 37,748 $ 33,613 $ 16,465
Natural gas liquids (NGL) sales 3,750 3,651 2,069
Natural gas sales 8,169 7,203 4,525
  --  --  
Total revenues 49,667 44,467 23,059
    
Expenses:   
Oil and natural gas production 15,070 12,827 12,002
Production and other taxes 2,919 2,654 1,353
General and administrative 4,761 4,233 3,368
Depletion, depreciation, amortization and accretion 13,115 15,291 16,621
Impairment of long-lived assets 7,916 5,224 1,156
Loss on disposal of assets 14 113 208
    
    
Total expenses 43,795 40,342 34,708
    
Operating income (loss) 5,872 4,125 (11,649)
    
Other income (expense):   
Interest income 3 --  1
Interest expense (7,333) (2,112) (4,259)
Equity in income (loss) of partnerships 23 17 (2)
Realized and unrealized net gains (losses) on   
  commodity derivatives 11,861 (40,339) 19,505
Other (33) (20) 4
    
Income (loss) before income taxes 10,393 (38,329) 3,600
    
Income taxes (173) (148) (111)
    
Net income (loss) $ 10,220 $ (38,477) $ 3,489
    
Net income (loss) per unit --   
basic and diluted $ 0.26 $ (1.10) $ 0.11
    
Weighted average number of units used in computing   
net income per unit    
Basic 39,216 34,880 31,053
    
Diluted 39,219 34,880 31,067
 
LEGACY RESERVES LP
CONDENSED CONSOLIDATED BALANCE SHEET (UNAUDITED)
(dollars in thousands)
 March 31,
 2010
ASSETS 
Current assets: 
Cash and cash equivalents $ 6,114
Accounts receivable, net: 
Oil and natural gas 23,841
Joint interest owners 4,461
Other 343
Fair value of derivatives 19,607
Prepaid expenses and other current assets 2,162
  
Total current assets 56,528
  
Oil and natural gas properties, at cost: 
Proved oil and natural gas properties, using the 
successful efforts method of accounting 983,030
Unproved properties 7,258
Accumulated depletion, depreciation and amortization (291,797)
  698,491
Other property and equipment, net of accumulated depreciaton and 
amortization of $1,631 1,376
Deposit on pending acquisition 700
Operating rights, net of amortization of $2,116 4,901
Fair value of derivatives 12,203
Other assets, net of amortization of $3,245 4,245
Investment in equity method investee 70
  
Total assets $ 778,514
  
LIABILITIES AND UNITHOLDERS' EQUITY 
Current liabilities: 
Accounts payable $ 2,225
Accrued oil and natural gas liabilities 19,224
Fair value of derivatives 18,848
Asset retirement obligation 13,670
Other 4,701
  
Total current liabilities 58,668
  
Long-term debt 264,000
Asset retirement obligation 77,483
Fair value of derivatives 8,876
Other long-term liabilities 38
  
  
Total liabilities 409,065
Commitments and contingencies 
Unitholders' equity: 
Limited partners' equity - 40,067,701 units issued and 
outstanding at March 31, 2010 369,402
General partner's equity  47
Total unitholders' equity 369,449
  
Total liabilities and unitholders' equity $ 778,514
 
Selected Financial and Operating Data
 
 Three Months Ended
 March 31,December 31,March 31,
 201020092009
 (In thousands, except per unit data)
Revenues:   
Oil sales $ 37,748 $ 33,613 $ 16,465
Natural gas liquid sales 3,750 3,651 2,069
Natural gas sales 8,169 7,203 4,525
    
Total revenue $ 49,667 $ 44,467 $ 23,059
    
Expenses:   
Oil and natural gas production $ 14,156 $ 11,638 $ 10,537
Ad valorem taxes $ 914 $ 1,189 $ 1,465
    
Total oil and natural gas production including ad valorem taxes $ 15,070 $ 12,827 $ 12,002
Production and other taxes $ 2,919 $ 2,654 $ 1,353
General and administrative $ 4,761 $ 4,233 $ 3,368
Depletion, depreciation, amortization and accretion $ 13,115 $ 15,291 $ 16,621
    
Realized commodity derivative settlements:   
Realized gain (loss) on oil swaps and collars $ 2,907 $ 3,938 $ 14,912
Realized gain (loss) on natural gas liquid swaps $ (39) $ (16) $ 470
Realized gain on natural gas swaps $ 1,921 $ 2,795 $ 3,597
    
Production:   
Oil - barrels 504 461 460
Natural gas liquids - gallons 3,457 3,802 3,388
Natural gas - Mcf 1,216 1,242 1,249
Total (MBoe) 789 759 749
Average daily production (Boe/d) 8,767 8,250 8,322
    
Average sales price per unit (excluding commodity derivatives):   
Oil price per barrel $ 74.90 $ 72.91 $ 35.79
Natural gas liquid price per gallon $ 1.08 $ 0.96 $ 0.61
Natural gas price per Mcf $ 6.72 $ 5.80 $ 3.62
Combined (per Boe) $ 62.95 $ 58.59 $ 30.79
    
Average sales price per unit (including realized commodity derivative settlements):   
Oil price per barrel $ 80.66 $ 81.46 $ 68.21
Natural gas liquid price per gallon $ 1.07 $ 0.96 $ 0.75
Natural gas price per Mcf $ 8.30 $ 8.05 $ 6.50
Combined (per Boe) $ 69.02 $ 67.44 $ 56.13
    
NYMEX oil index prices per barrel:   
Beginning of Period $ 79.36 $ 70.61 $ 44.60
End of Period $ 83.76 $ 79.36 $ 49.66
    
NYMEX gas index prices per Mcf:   
Beginning of Period $ 5.57 $ 4.84 $ 5.62
End of Period $ 3.87 $ 5.57 $ 3.78
    
Average unit costs per Boe:   
Oil and natural gas production $ 17.94 $ 15.33 $ 14.07
Ad valorem taxes $ 1.16 $ 1.57 $ 1.96
Production and other taxes $ 3.70 $ 3.50 $ 1.81
General and administrative $ 6.03 $ 5.58 $ 4.50
Depletion, depreciation, amortization and accretion $ 16.62 $ 20.15 $ 22.19


Non-GAAP Financial Measures

This press release, the financial tables and other supplemental information include  "Adjusted EBITDA" and "Distributable Cash Flow", both of which are non-generally accepted accounting principles ("non-GAAP") measures which may be used periodically by management when discussing our financial results with investors and analysts. The following presents a reconciliation of each of these non-GAAP financial measures to their nearest comparable generally accepted accounting principles ("GAAP") measure.  All such information is also available on our website under the Investor Relations link.

"Adjusted EBITDA" and "Distributable Cash Flow" should not be considered as alternatives to GAAP measures, such as net income, operating income or any other GAAP measure of liquidity or financial performance.

Adjusted EBITDA is defined in our revolving credit facility as net income (loss) plus:   

Distributable Cash Flow is defined as Adjusted EBITDA less:

Adjusted EBITDA and Distributable Cash Flow are presented as management believes they provide additional information and metrics relative to the performance of our business, such as the cash distributions we expect to pay to our unitholders, as well as our ability to meet our debt covenant compliance tests. Management believes that these financial measures indicate to investors whether or not cash flow is being generated at a level that can sustain or support an increase in our quarterly distribution rates. Adjusted EBITDA and Distributable Cash Flow may not be comparable to a similarly titled measure of other publicly traded limited partnerships or limited liability companies because all companies may not calculate Adjusted EBITDA in the same manner.  

The following table presents a reconciliation of our consolidated net income (loss) to Adjusted EBITDA and Distributable Cash Flow:

 Three Months Ended 
 March 31,December 31,March 31,
 201020092009
  (dollars in thousands)
Net income (loss) $ 10,220 $ (38,477) $ 3,489
Plus:   
Interest expense  7,333 2,112 4,259
Income taxes 173 148 111
Depletion, depreciation, amortization and accretion 13,115 15,291 16,621
Impairment of long-lived assets 7,916 5,224 1,156
Gain on disposal of assets --  12 (60)
Equity in income of partnership (23) (17) 2
Unit-based compensation expense 1,022 1,004 (281)
Unrealized (gain) loss on oil and natural gas derivatives (7,072) 47,058 (526)
Adjusted EBITDA $ 32,684 $ 32,355 $ 24,771
    
Less:   
Cash interest expense 3,703 3,707 4,955
LTIP settlements 1,702 113 176
Development capital expenditures 5,202 3,332 4,769
Distributable Cash Flow $ 22,077 $ 25,203 $ 14,871
CONTACT:  Legacy Reserves LP
          Steven H. Pruett, President and Chief Financial Officer
          432-689-5200

(C) Copyright 2010 GlobeNewswire, Inc. All rights reserved.

Close window | Back to top