EX-99.1 2 dex991.htm PRESS RELEASE Press Release

Exhibit 99.1

Penn Virginia Resource Partners, L.P.

Three Radnor Corporate Center, Suite 300, 100 Matsonford Road, Radnor, PA 19087

FOR IMMEDIATE RELEASE

 

Contact:    James W. Dean
   Vice President, Investor Relations
   Ph: (610) 687-8900 Fax: (610) 687-3688
   E-Mail: invest@pennvirginia.com

PENN VIRGINIA RESOURCE PARTNERS, L.P.

ANNOUNCES FULL-YEAR AND FOURTH QUARTER 2008 RESULTS

RADNOR, PA (BusinessWire) February 11, 2009 – Penn Virginia Resource Partners, L.P. (NYSE: PVR) today reported financial and operational results for the three months and year ended December 31, 2008 and provided an update of full-year 2009 guidance.

Fourth Quarter 2008 Highlights

Fourth quarter 2008 highlights and results, with comparisons to fourth quarter 2007 results, included the following:

 

   

Distributable cash flow (DCF), a non-GAAP (generally accepted accounting principles) measure, of $35.0 million, as compared to $33.3 million;

 

   

Operating loss of $0.3 million, which includes a $31.8 million charge for the impairment of goodwill, as compared to operating income of $36.2 million;

 

   

Adjusted net income, a non-GAAP measure which excludes the effects of the non-cash change in derivatives fair value and goodwill impairment that affect comparability to the prior year period, of $20.6 million, or $0.28 per limited partner unit, as compared to $24.0 million, or $0.43 per limited partner unit;

 

   

Net income of $15.9 million, or $0.19 per limited partner unit, as compared to $7.0 million, or $0.07 per limited partner unit;

 

   

Coal production by lessees of 8.7 million tons, as compared to 7.3 million tons;

 

   

Average coal royalties per ton of $3.89 ($3.72 net of coal royalties expense), as compared to $2.82 ($2.69 net of coal royalties expense);

 

   

Quarterly record natural gas midstream system throughput volumes of 29.8 Bcf, or 324 million cubic feet (MMcf) per day, as compared to 17.0 Bcf, or 185 MMcf per day; and

 

   

Midstream gross margin of $20.1 million, or $0.68 per thousand cubic feet (Mcf), as compared to $30.8 million, or $1.81 per Mcf.

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

DCF for the fourth quarter of 2008 of $35.0 million was five percent higher than DCF in the fourth quarter of 2007 due to:

 

   

a $14.8 million increase in operating income, prior to depreciation, depletion and amortization (DD&A) expense, from the coal and natural resource management segment (PVR Coal & Natural Resource Management) primarily due to increases in average coal royalties per ton and lessee production; and

 

   

a $3.6 million decrease in cash paid to settle derivatives.


These increases to DCF were partially offset by:

 

   

a $13.7 million decrease in operating income, prior to DD&A expense and the goodwill impairment charge, from the natural gas midstream segment (PVR Midstream), primarily due to a decrease in midstream gross margin and increased operating expenses;

 

   

a $1.8 million increase in interest expense; and

 

   

a $1.3 million increase in maintenance capital expenditures.

The $3.4 million decrease in adjusted net income as compared to the prior year quarter was primarily due to a $17.6 million decrease in operating income, prior to the goodwill impairment charge, from PVR Midstream, partially offset by a $12.8 million increase in operating income from PVR Coal & Natural Resource Management and the decrease in cash paid to settle derivatives.

The $9.0 million, or 129 percent, increase in net income as compared to the prior year quarter was due to a $47.9 million increase in derivatives income resulting primarily from changes in the valuation of unrealized derivative positions, partially offset by the decrease in operating income, including the goodwill impairment charge, and the increase in interest expense.

For the year ended December 31, 2008, DCF was $129.9 million, as compared to $120.5 million in 2007. Operating income was $115.2 million, which includes the $31.8 million goodwill impairment charge, as compared to $117.7 million in 2007. Adjusted net income, which excludes the effects of the non-cash change in derivatives fair value and goodwill impairment, was $86.5 million, or $1.32 per limited partner unit, as compared to $89.0 million, or $1.65 per limited partner unit, in 2007. Net income was $104.5 million, or $1.67 per limited partner unit, as compared to $56.6 million, or $0.96 per limited partner unit. Coal production by lessees was 33.7 million tons with average coal royalties per ton of $3.65 ($3.37 net of coal royalties expense) as compared to 32.5 million tons with average coal royalties per ton of $2.89 ($2.72 net of coal royalties expense) in 2007. Natural gas midstream system throughput volumes were a record 98.7 Bcf, or 270 MMcf per day, with a gross margin of $1.09 per Mcf as compared to 67.8 Bcf, or 186 MMcf per day, with a gross margin of $1.33 per Mcf.

Cash Distribution

As previously announced, on February 13, 2009, we will pay to unitholders of record as of February 2, 2009 a quarterly cash distribution of $0.47 per unit, or an annualized rate of $1.88 per unit, covering the period of October 1 through December 31, 2008. On an annualized basis, this represents a seven percent increase over the annualized distribution of $1.76 per unit for the same quarter of 2007 and is unchanged from the distribution paid for the third quarter of 2008.

Management Comment

A. James Dearlove, Chief Executive Officer of PVR, said, “We are pleased to report our results for the fourth quarter and full-year 2008, which were led by a strong performance from our coal and natural resource management segment. PVR Midstream successfully expanded its operational base during the first three quarters of 2008, but was adversely impacted in the fourth quarter by the combined effects of a dramatic slowdown in the economy and the lingering impacts of inclement weather which contributed to the compression of midstream processing margins. The decline in margins was offset in part by strong volume growth stemming from the acquired assets which are largely fee-based.

“PVR Coal & Natural Resource Management had record operating income during the fourth quarter of 2008 due to continued high prices for increased lessee production. We continue to benefit from higher coal prices, especially in Central Appalachia, the Illinois Basin and Northern Appalachia where average coal royalties per ton increased by 49 percent, 37 percent and 32 percent, respectively, over the fourth quarter of 2007. The impact of lessee contract renewals at higher prices, primarily in Central Appalachia and to a lesser extent in the Illinois Basin, has improved our average coal royalties per ton. We expect continued strength into 2009 for which our lessees have locked in pricing for over 80 percent of their market price sensitive coal production.


“During the fourth quarter, PVR Midstream’s daily system throughput volumes increased 75 percent over the fourth quarter of 2007 and seven percent over the third quarter of 2008, primarily as a result of contributions from expansions and acquisitions earlier in 2008. However, the gross margin per Mcf of system throughput volume, adjusted for the cash impact of hedges, decreased 60 percent to $0.55 per Mcf in the fourth quarter from $1.36 per Mcf in the fourth quarter of 2007 and 13 percent from $0.63 per Mcf in the third quarter of 2008. PVR Midstream was adversely impacted by severely reduced demand for natural gas liquids (NGLs) due to effects of the weakening overall economy as well as continued oversupply of NGLs in the aftermath of Hurricanes Ike and Gustav. General economic conditions and reduced commodity prices in 2009 are expected to continue to dampen margins from this segment, offset by expected increases in system throughput volumes. Our hedging program is expected to provide additional support for our midstream margins in 2009.

“As a partnership, we need to have access to capital to continue the growth of our business segments. Access to the debt and equity capital markets continues to be difficult and we cannot predict when those markets will improve. As of the end of 2008, we had approximately $130 million of unused borrowing capacity under our $700 million revolving credit facility, which we believe provides adequate cushion to support our working capital needs and some modest growth opportunities. Despite these recent challenges, particularly in the midstream business, we remain confident that the fundamental characteristics of our business segments remain intact.”

Coal and Natural Resource Management Segment Review

During the fourth quarter of 2008, operating income for PVR Coal & Natural Resource Management increased by 82 percent to $28.4 million from $15.6 million in the prior year quarter. Revenues increased by 61 percent from the prior year quarter to $42.3 million primarily due to a 64 percent increase in coal royalties revenue, along with a $2.8 million, or 49 percent, increase in coal services and other revenues to $8.4 million. Coal royalties revenue increased primarily due to a 38 percent increase in average coal royalties per ton to $3.89 from $2.82 in the prior year quarter, as well as a 1.4 million ton, or 19 percent, increase in coal production by our lessees to 8.7 million tons from 7.3 million tons in the prior year quarter. Net of coal royalties expense, average coal royalties per ton increased $1.03, or 38 percent, to $3.72 in the fourth quarter of 2008 as compared to $2.69 in the prior year quarter. Lessee production increases occurred in Central Appalachia, Northern Appalachia and the San Juan Basin, with flat production in the Illinois Basin as compared to the prior year quarter. Operating expenses increased by 30 percent to $13.9 million primarily due to higher DD&A, coal royalties and other operating expenses.

For the full year, operating income increased by 40 percent to $96.3 million from $68.8 million in 2007. Revenues increased by 37 percent from 2007 to $153.3 million primarily due to a 30 percent increase in coal royalties revenue, along with a $13.0 million, or 74 percent, increase in coal services and other revenues to $30.5 million. Coal royalties revenue increased primarily due to a 26 percent increase in average coal royalties per ton to $3.65 from $2.89 in 2007, as well as a 1.2 million ton, or four percent, increase in coal production by our lessees to 33.7 million tons from 32.5 million tons in 2007. Net of coal royalties expense, average coal royalties per ton increased $0.65, or 24 percent, to $3.37 as compared to $2.72 in 2007. Lessee production increases occurred in Central Appalachia, the Illinois Basin and the San Juan Basin, offset in part by decreased production in Northern Appalachia as compared to 2007. Operating expenses increased by 33 percent to $57.0 million primarily due to higher DD&A, coal royalties, and general and administrative expenses.


Natural Gas Midstream Segment Review

During the fourth quarter, operating income for PVR Midstream, excluding a $31.8 million goodwill impairment charge, decreased by 85 percent to $3.0 million from $20.6 million in the prior year quarter. Midstream gross margin decreased by 35 percent to $20.1 million, or $0.68 per Mcfe, from $30.8 million, or $1.81 per Mcf, in the prior year quarter primarily due to a significant decrease in the price of NGLs as a result of reduced industrial demand in a weakening economy, partially offset by a significant increase in system throughput volumes. Adjusted for the cash impact of derivatives, midstream gross margin was $16.3 million, or $0.55 per Mcf, down 30 percent from $23.1 million, or $1.36 per Mcf, in the prior year quarter. In addition, operating and DD&A expenses increased by $7.2 million, or 62 percent, primarily due to acquisitions and increased system throughput volumes.

System throughput volumes at our gas processing plants and gathering systems increased 75 percent to a record 29.8 Bcf, or approximately 324 MMcf per day, in the fourth quarter of 2008 from 17.0 Bcf, or approximately 185 MMcf per day, in the prior year quarter. The volumes increased primarily as a result of contributions from expansions and acquisitions during the first seven months of 2008, as well as successful results by producers connected to our gathering systems.

For the full year, operating income for PVR Midstream, excluding the goodwill impairment charge, increased by four percent to $50.7 million from $48.9 million in 2007. Midstream gross margin increased by 20 percent to $107.5 million, or $1.09 per Mcf, from $89.9 million, or $1.33 per Mcf, in 2007 primarily due to a 46 percent increase in system throughput volumes. Adjusted for the cash impact of derivatives, midstream gross margin was $74.5 million, or $0.75 per Mcf, down three percent from $76.7 million, or $1.13 per Mcf, in the prior year quarter. In addition, operating and DD&A expenses increased by $19.4 million, or 42 percent, primarily due to acquisitions and increased system throughput volumes.

Goodwill Impairment Charge

Our annual impairment testing of goodwill and other intangible assets, using the guidance prescribed by Statement of Financial Accounting Standards No. 142, resulted in a non-cash charge to goodwill of approximately $31.8 million in the fourth quarter of 2008. The impairment charge, which was triggered by declines in oil and gas futures prices and a decline in PVR’s market capitalization, reduces to zero all goodwill recorded in conjunction with acquisitions made by PVR Midstream in 2008 and prior years.

Capital Resources and Impact of Derivatives

As of December 31, 2008, we had outstanding borrowings of $568.1 million under our $700 million revolving credit facility. The $156.4 million increase in outstanding borrowings as compared to the $411.7 million outstanding as of December 31, 2007 was primarily due to acquisitions and capital expenditures during 2008, partially offset by the net proceeds from a public offering of common units in May 2008. In July 2008, we repaid $58.4 million of senior unsecured notes.

Interest expense increased from $5.5 million in the fourth quarter of 2007 to $7.3 million in the fourth quarter of 2008 due to the higher weighted average level of outstanding borrowings during the quarter as compared to the prior year quarter. Interest expense increased from $17.3 million in 2007 to $24.7 million in 2008 due to a higher average level of outstanding borrowings during 2008 as compared to 2007.

For the fourth quarter of 2008, derivatives income was $23.3 million, as compared to derivatives expense of $24.6 million in the prior year quarter. Cash settlements of derivatives included in these amounts resulted in net cash payments of $5.2 million during the fourth quarter of 2008, as compared to $8.8 million of net cash payments in the prior year quarter. During 2008, derivatives income was $16.8 million, as compared to derivatives expense of $45.6 million in 2007. Cash settlements of derivatives included in these amounts resulted in net cash payments of $38.5 million during 2008, as compared to $17.8 million of net cash payments in 2007. See the Natural Gas Midstream Segment Review in this release for a discussion of the impact of derivatives on PVR Midstream’s gross margin. See the Guidance Table included in this release for details of derivative positions as of December 31, 2008.


Guidance for 2009

See the Guidance Table included in this release for guidance estimates for full-year 2009. These estimates, including capital expenditure plans, are meant to provide guidance only and are subject to revision as our operating environment changes.

Conference Call

A joint conference call and webcast, during which management will discuss full-year and fourth quarter 2008 financial and operational results for PVR and Penn Virginia GP Holdings, L.P. (NYSE: PVG), is scheduled for Thursday, February 12, 2009 at 1:00 p.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 1-877-407-9205 five to ten minutes before the scheduled start of the conference call, or via webcast by logging on to our website at www.pvresource.com at least 20 minutes prior to the scheduled start of the call to download and install any necessary audio software. A telephonic replay of the call will be available until February 26, 2009 at 11:59 p.m. ET by dialing 1-877-660-6853 and using the following replay pass codes: account #286, conference ID #309174. An on-demand replay of the conference call will be available at our website beginning shortly after the call.

******

Headquartered in Radnor, PA, Penn Virginia Resource Partners, L.P. (NYSE: PVR) is a publicly traded limited partnership formed by Penn Virginia Corporation (NYSE: PVA). PVR manages coal and natural resource properties and related assets and operates a midstream natural gas gathering and processing business.

For more information about us, visit our website at www.pvresource.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, crude oil and coal; the relationship between natural gas, NGL and coal prices; the projected demand for and supply of natural gas, NGLs and coal; competition among producers in the coal industry generally and among natural gas midstream companies; the extent to which the amount and quality of actual production of our coal differs from estimated recoverable coal reserves; our ability to generate sufficient cash from our businesses to maintain and pay the quarterly distribution to our general partner and our unitholders; the experience and financial condition of our coal lessees and natural gas midstream customers, including our lessees’ ability to satisfy their royalty, environmental, reclamation and other obligations to us and others; operating risks, including unanticipated geological problems, incidental to our coal and natural resource management or natural gas midstream business; our ability to acquire new coal reserves or natural gas midstream assets and new sources of natural gas supply and connections to third-party pipelines on satisfactory terms; our ability to retain existing or acquire new natural gas midstream customers and coal lessees; the ability of our lessees to produce sufficient quantities of coal on an economic basis from our reserves and obtain favorable contracts for such production; the occurrence of unusual weather or operating conditions including force majeure events; delays in anticipated start-up dates of our lessees’ mining operations and related coal infrastructure projects and new processing plants in our natural gas midstream business; environmental risks affecting the mining of coal reserves or the production, gathering and processing of natural gas; the timing of receipt of necessary governmental permits by us or our lessees; hedging results; accidents; changes in governmental regulation or enforcement practices, especially with respect to environmental, health and safety matters, including with respect to emissions levels applicable to coal-burning power generators; uncertainties relating to the outcome of current and future litigation regarding mine permitting; and risks and uncertainties relating to general domestic and international economic (including inflation, interest rates and financial and credit markets) and political conditions (including the impact of potential terrorist attacks).

Additional information concerning these and other factors can be found in our press releases and public periodic filings with the Securities and Exchange Commission, including our Annual Report on Form 10-K for the year ended December 31, 2007. 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 the result of new information, future events or otherwise.


PENN VIRGINIA RESOURCE PARTNERS, L.P.

CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS - unaudited

(in thousands, except per unit data)

 

     Three Months Ended
December 31,
    Year Ended
December 31,
 
     2008     2007     2008     2007  

Revenues

        

Natural gas midstream

   $ 118,875     $ 123,079     $ 720,002     $ 433,174  

Coal royalties

     33,923       20,685       122,834       94,140  

Coal services

     1,837       1,604       7,355       7,252  

Other

     8,350       5,529       31,389       14,879  
                                

Total revenues

     162,985       150,897       881,580       549,445  
                                

Expenses

        

Cost of midstream gas purchased

     98,752       92,293       612,530       343,293  

Coal royalties expense

     1,500       958       9,534       5,540  

Other operating

     6,624       3,771       23,143       15,424  

Taxes other than income

     1,241       924       4,258       3,036  

General and administrative

     6,567       5,807       26,906       22,915  

Impairments

     31,801       —         31,801       —    

Depreciation, depletion and amortization

     16,844       10,912       58,166       41,512  
                                

Total expenses

     163,329       114,665       766,338       431,720  
                                

Operating income (loss)

     (344 )     36,232       115,242       117,725  

Other income (expense)

        

Interest expense

     (7,306 )     (5,496 )     (24,672 )     (17,338 )

Other

     326       873       (2,907 )     1,804  

Derivatives

     23,261       (24,641 )     16,837       (45,568 )
                                

Net income

   $ 15,937     $ 6,968     $ 104,500     $ 56,623  
                                

Allocation of net income:

        

General partner’s interest in net income

   $ 6,233     $ 3,633     $ 21,738     $ 12,452  

Limited partners’ interest in net income

   $ 9,704     $ 3,335     $ 82,762     $ 44,171  

Net income per limited partner unit, basic and diluted

   $ 0.19     $ 0.07     $ 1.67     $ 0.96  

Weighted average number of units outstanding, basic and diluted

     51,799       46,106       49,495       46,103  

Other data:

        

Distributions to limited partners (per unit) - (a)

   $ 0.47     $ 0.44     $ 1.85     $ 1.70  

Distributions paid

   $ 30,877     $ 23,796     $ 111,076     $ 89,649  

Distributable cash flow (non-GAAP) - (b)

   $ 34,996     $ 33,321     $ 129,915     $ 120,467  

Coal and natural resource management segment:

        

Coal royalty tons (in thousands)

     8,715       7,342       33,690       32,528  

Average coal royalties ($ per ton)

   $ 3.89     $ 2.82     $ 3.65     $ 2.89  

Average net coal royalties ($ per ton) - (c)

   $ 3.72     $ 2.69     $ 3.37     $ 2.72  

Natural gas midstream segment:

        

System throughput volumes (MMcf)

     29,768       17,047       98,683       67,810  

Gross margin (in thousands)

   $ 20,123     $ 30,786     $ 107,472     $ 89,881  

 

(a)   -   These quarterly distributions are for the periods shown and are payable within 45 days after the end of each quarter to unitholders of record and to our general partner.
(b)   -   See subsequent page for the calculation and description of distributable cash flow.
(c)   -   Average net coal royalties per ton deducts coal royalties expense, which is incurred primarily in Central Appalachia.


PENN VIRGINIA RESOURCE PARTNERS, L.P.

CONDENSED CONSOLIDATED BALANCE SHEETS - unaudited

(in thousands)

 

     December 31,
2008
   December 31,
2007

Assets

     

Cash and cash equivalents

   $ 9,484    $ 19,530

Accounts receivable

     73,267      78,888

Derivative assets

     30,431      1,212

Other current assets

     4,263      4,104
             

Total current assets

     117,445      103,734

Net property, plant and equipment

     895,119      731,282

Other long-term assets

     206,255      96,263
             

Total assets

   $ 1,218,819    $ 931,279
             

Liabilities and partners’ capital

     

Accounts payable and accrued liabilities

   $ 71,186    $ 76,236

Current portion of long-term debt

     —        12,561

Deferred income

     4,842      2,958

Derivative liabilities

     13,585      41,733
             

Total current liabilities

     89,613      133,488

Derivative liabilities

     6,915      1,315

Other long-term liabilities

     23,509      26,047

Long-term debt

     568,100      399,153

Partners’ capital

     530,682      371,276
             

Total liabilities and partners’ capital

   $ 1,218,819    $ 931,279
             

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - unaudited

(in thousands)

 

     Three Months Ended
December 31,
    Year Ended
December 31,
 
     2008     2007     2008     2007  

Cash flows from operating activities

        

Net income

   $ 15,937     $ 6,968     $ 104,500     $ 56,623  

Adjustments to reconcile net income to net cash provided by operating activities:

        

Depreciation, depletion and amortization

     16,844       10,912       58,166       41,512  

Impairments

     31,801       —         31,801       —    

Derivative contracts:

        

Total derivative losses (gains)

     (21,909 )     25,804       (11,357 )     50,163  

Cash settlements of derivatives

     (5,187 )     (8,816 )     (38,466 )     (17,779 )

Noncash interest expense

     1,150       184       2,693       678  

Equity earnings, net of distributions received

     1,191       848       (224 )     (285 )

Other

     199       (647 )     (1,408 )     (845 )

Changes in operating assets and liabilities

     4,383       6,235       (6,529 )     (2,243 )
                                

Net cash provided by operating activities

     44,409       41,488       139,176       127,824  
                                

Cash flows from investing activities

        

Acquisitions

     (7,345 )     (31,038 )     (260,376 )     (176,917 )

Additions to property, plant and equipment

     (16,750 )     (18,468 )     (71,652 )     (48,123 )

Other

     (658 )     661       998       858  
                                

Net cash used in investing activities

     (24,753 )     (48,845 )     (331,030 )     (224,182 )
                                

Cash flows from financing activities

        

Proceeds from issuance of partners’ capital

     —         —         141,084       —    

Distributions to partners

     (30,877 )     (23,796 )     (111,076 )     (89,649 )

Proceeds from (repayments of) borrowings, net

     10,000       47,500       156,000       193,500  

Other

     —         (263 )     (4,200 )     597  
                                

Net cash provided by (used in) financing activities

     (20,877 )     23,441       181,808       104,448  
                                

Net increase (decrease) in cash and cash equivalents

     (1,222 )     16,084       (10,046 )     8,090  

Cash and cash equivalents - beginning of period

     10,706       3,446       19,530       11,440  
                                

Cash and cash equivalents - end of period

   $ 9,484     $ 19,530     $ 9,484     $ 19,530  
                                


PENN VIRGINIA RESOURCE PARTNERS, L.P.

CERTAIN NON-GAAP FINANCIAL MEASURES - unaudited

(in thousands, except per unit data)

 

     Three Months Ended
December 31,
    Year Ended
December 31,
 
     2008     2007     2008     2007  

Reconciliation of GAAP “Net income” to Non-GAAP “Distributable cash flow”

        

Net income

   $ 15,937     $ 6,968     $ 104,500     $ 56,623  

Depreciation, depletion and amortization expense

     16,844       10,912       58,166       41,512  

Impairments

     31,801       —         31,801       —    

Commodity derivative contracts:

        

Derivative losses included in operating income

     1,352       1,163       5,480       4,595  

Derivative losses (gains) included in other income

     (23,261 )     24,641       (16,837 )     45,568  

Cash settlements of derivatives

     (5,187 )     (8,816 )     (38,466 )     (17,779 )

Equity earnings from joint ventures

     (1,309 )     (652 )     (4,174 )     (1,785 )

Cash distributions from joint ventures

     2,500       1,500       3,950       1,500  

Maintenance capital expenditures

     (3,681 )     (2,395 )     (14,505 )     (9,767 )
                                

Distributable cash flow (a)

   $ 34,996     $ 33,321     $ 129,915     $ 120,467  
                                

Distribution to Partners:

        

Limited partner units

   $ 24,345     $ 19,826     $ 89,207     $ 76,536  

General partner interest

     497       405       1,820       1,562  

Incentive distribution rights (b)

     6,035       3,565       20,049       11,551  
                                

Total cash distribution paid during period

   $ 30,877     $ 23,796     $ 111,076     $ 89,649  
                                

Total cash distribution paid per unit during period

   $ 0.47     $ 0.43     $ 1.82     $ 1.66  
                                

Reconciliation of GAAP “Net income” to Non-GAAP “Net income as adjusted”

        

Net income as reported

   $ 15,937     $ 6,968     $ 104,500     $ 56,623  

Adjustments for derivatives:

        

Derivative losses included in operating income

     1,352       1,163       5,480       4,595  

Derivative losses (gains) included in other income

     (23,261 )     24,641       (16,837 )     45,568  

Cash payments to settle derivatives for the period

     (5,187 )     (8,816 )     (38,466 )     (17,779 )

Adjustment for impairments

     31,801       —         31,801       —    
                                

Net income as adjusted (c)

   $ 20,642     $ 23,956     $ 86,478     $ 89,007  
                                

Allocation of net income, as adjusted:

        

General partner’s interest in net income, as adjusted

   $ 6,327     $ 3,973     $ 21,378     $ 13,100  

Limited partners’ interest in net income, as adjusted

   $ 14,315     $ 19,983     $ 65,100     $ 75,907  

Net income as adjusted, per limited partner unit, basic and diluted

   $ 0.28     $ 0.43     $ 1.32     $ 1.65  
                                

 

(a)   -   Distributable cash flow represents net income plus depreciation, depletion and amortization expenses, plus the goodwill impairment, plus derivative losses (gains) included in operating income and other income, less cash paid for derivative settlements, less equity earnings in joint ventures, plus cash distributions from joint ventures, less maintenance capital expenditures. Distributable cash flow is a significant liquidity metric which is an indicator of our ability to generate cash flows at a level that can sustain or support an increase in quarterly cash distributions paid to our partners. Distributable cash flow is also the quantitative standard used by investors and professional research analysts in the valuation, comparison, rating and investment recommendations of publicly traded partnerships. Distributable cash flow is presented because we believe it is a useful adjunct to net cash provided by operating activities under GAAP. Distributable cash flow is not a measure of financial performance under GAAP and should not be considered as an alternative to cash flows from operating, investing or financing activities, as an indicator of cash flows, as a measure of liquidity or as an alternative to net income.
(b)   -   In accordance with our partnership agreement, incentive distribution rights represent the right to receive an increasing percentage of quarterly distributions of available cash from operating surplus after the minimum quarterly distribution and the target distribution levels have been achieved.
(c)   -   Net income as adjusted represents net income adjusted to exclude the effects of non-cash changes in the fair value of derivatives and to exclude the effects of the goodwill impairment. We believe this presentation is commonly used by investors and professional research analysts in the valuation, comparison, rating and investment recommendations of companies in the natural gas midstream industry. Management uses this information for comparative purposes within the industry. Net income 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.


PENN VIRGINIA RESOURCE PARTNERS, L.P.

QUARTERLY SEGMENT INFORMATION - unaudited

(in thousands)

 

     Coal and Natural
Resource
Management
   Natural Gas
Midstream
    Consolidated  

Three Months Ended December 31, 2008

       

Revenues

       

Natural gas midstream

   $ —      $ 118,875     $ 118,875  

Coal royalties

     33,923      —         33,923  

Coal services

     1,837      —         1,837  

Timber

     1,615      —         1,615  

Oil and gas royalties

     1,259      —         1,259  

Other

     3,683      1,793       5,476  
                       

Total revenues

     42,317      120,668       162,985  
                       

Expenses

       

Cost of midstream gas purchased

     —        98,752       98,752  

Coal royalties expense

     1,500      —         1,500  

Other operating

     918      5,706       6,624  

Taxes other than income

     565      676       1,241  

General and administrative

     2,826      3,741       6,567  

Impairments

     —        31,801       31,801  

Depreciation, depletion and amortization

     8,072      8,772       16,844  
                       

Total expenses

     13,881      149,448       163,329  
                       

Operating income (loss)

   $ 28,436    $ (28,780 )   $ (344 )
                       

Additions to property, plant and equipment and acquisitions

   $ 2,084    $ 22,011     $ 24,095  
     Coal and Natural
Resource
Management
   Natural Gas
Midstream
    Consolidated  

Three Months Ended December 31, 2007

       

Revenues

       

Natural gas midstream

   $ —      $ 123,079     $ 123,079  

Coal royalties

     20,685      —         20,685  

Coal services

     1,604      —         1,604  

Timber

     1,181      —         1,181  

Oil and gas royalties

     1,017      —         1,017  

Other

     1,842      1,489       3,331  
                       

Total revenues

     26,329      124,568       150,897  
                       

Expenses

       

Cost of midstream gas purchased

     —        92,293       92,293  

Coal royalties expense

     958      —         958  

Other operating

     445      3,326       3,771  

Taxes other than income

     278      646       924  

General and administrative

     2,968      2,839       5,807  

Depreciation, depletion and amortization

     6,047      4,865       10,912  
                       

Total expenses

     10,696      103,969       114,665  
                       

Operating income

   $ 15,633    $ 20,599     $ 36,232  
                       

Additions to property, plant and equipment and acquisitions

   $ 31,045    $ 18,461     $ 49,506  


PENN VIRGINIA RESOURCE PARTNERS, L.P.

YEAR-TO-DATE SEGMENT INFORMATION - unaudited

(in thousands)

 

     Coal and Natural
Resource
Management
   Natural Gas
Midstream
   Consolidated

Year Ended December 31, 2008

        

Revenues

        

Natural gas midstream

   $ —      $ 720,002    $ 720,002

Coal royalties

     122,834      —        122,834

Coal services

     7,355      —        7,355

Timber

     6,943      —        6,943

Oil and gas royalties

     5,989      —        5,989

Other

     10,206      8,251      18,457
                    

Total revenues

     153,327      728,253      881,580
                    

Expenses

        

Cost of midstream gas purchased

     —        612,530      612,530

Coal royalties expense

     9,534      —        9,534

Other operating

     2,406      20,737      23,143

Taxes other than income

     1,680      2,578      4,258

General and administrative

     12,606      14,300      26,906

Impairments

     —        31,801      31,801

Depreciation, depletion and amortization

     30,805      27,361      58,166
                    

Total expenses

     57,031      709,307      766,338
                    

Operating income

   $ 96,296    $ 18,946    $ 115,242
                    

Additions to property, plant and equipment and acquisitions

   $ 27,270    $ 304,758    $ 332,028
     Coal and Natural
Resource
Management
   Natural Gas
Midstream
   Consolidated

Year Ended December 31, 2007

        

Revenues

        

Natural gas midstream

   $ —      $ 433,174    $ 433,174

Coal royalties

     94,140      —        94,140

Coal services

     7,252      —        7,252

Timber

     1,711      —        1,711

Oil and gas royalties

     1,864      —        1,864

Other

     6,672      4,632      11,304
                    

Total revenues

     111,639      437,806      549,445
                    

Expenses

        

Cost of midstream gas purchased

     —        343,293      343,293

Coal royalties expense

     5,540      —        5,540

Other operating

     2,531      12,893      15,424

Taxes other than income

     1,110      1,926      3,036

General and administrative

     10,957      11,958      22,915

Depreciation, depletion and amortization

     22,690      18,822      41,512
                    

Total expenses

     42,828      388,892      431,720
                    

Operating income

   $ 68,811    $ 48,914    $ 117,725
                    

Additions to property, plant and equipment and acquisitions

   $ 177,960    $ 47,080    $ 225,040


PENN VIRGINIA RESOURCE PARTNERS, L.P.

GUIDANCE TABLE - unaudited

(dollars and tons in millions)

We are providing the following guidance regarding financial and operational expectations for full-year 2009.

 

     Actual                
     First Quarter
2008
    Second Quarter
2008
    Third Quarter
2008
    Fourth Quarter
2008
    YTD
2008
    Full-Year
2009 Guidance

Coal and Natural Resource Management Segment:

                  

Coal royalty tons (millions)

     7.7     8.8     8.5     8.7     33.7     33.5    —      35.0

Revenues:

                  

Average coal royalties per ton

   $ 3.14     3.58     3.92     3.89     3.65     3.50    —      3.65

Other

   $ 6.3     7.4     8.4     8.4     30.5     23.0    —      25.0

Expenses:

                  

Cash operating expenses

   $ 6.3     7.5     6.6     5.8     26.2     24.0    —      25.0

Depreciation, depletion and amortization

   $ 6.4     7.5     8.8     8.1     30.8     32.0    —      33.0

Capital expenditures:

                  

Expansion and acquisitions

   $ 0.1     24.6     0.5     1.9     27.1     4.0    —      5.0

Other capital expenditures

   $ —       —       —       0.2     0.2     1.0    —      2.0

Total segment capital expenditures

   $ 0.1     24.6     0.5     2.1     27.3     5.0    —      7.0

Natural Gas Midstream Segment:

                  

System throughput volumes (MMcf per day)

     190     262     302     324     270     350    —      375

Expenses:

                  

Cash operating expenses

   $ 8.1     8.9     10.5     10.1     37.6     52.0    —      54.0

Depreciation, depletion and amortization

   $ 5.1     5.4     8.1     8.8     27.4     38.0    —      40.0

Impairments

   $ —       —       —       31.8     31.8          

Capital expenditures:

                  

Expansion and acquisitions

   $ 16.4     86.3     196.6     19.5     318.8     46.0    —      49.0

Maintenance capital expenditures

   $ 3.1     3.9     3.8     3.7     14.5     14.0    —      16.0

Total segment capital expenditures

   $ 19.5     90.2     200.4     23.2     333.3     60.0    —      65.0

Other:

                  

Interest expense:

                  

End of period total debt outstanding

   $ 413.7     381.2     558.1     568.1     568.1          

Average interest rates

     5.3 %   4.4 %   4.5 %   4.5 %   4.6 %        

These estimates are meant to provide guidance only and are subject to revision as our operating environment changes.


PENN VIRGINIA RESOURCE PARTNERS, L.P.

DERIVATIVE CONTRACT SUMMARY - unaudited

As of December 31, 2008

 

           Weighted Average Price
     Average
Volume Per Day
    Sold
Put
   Purchased
Put / Floor
    Sold Call /
Ceiling

Crude Oil Three-Way Collar (1)

   (in barrels )        (per barrel )  

First Quarter 2009 through Fourth Quarter 2009

   1,000     $ 70.00    $ 90.00     $ 119.25

Frac Spread Collar (2)

   (in MMBtu )        (per MMBtu )  

First Quarter 2009 through Fourth Quarter 2009

   6,000        $ 9.09     $ 13.94

We estimate that, excluding the derivative positions described above, for every $1.00 per MMBtu increase or decrease in the natural gas price, natural gas midstream gross margin and operating income in 2009 would decrease or increase by approximately $4.7 million. In addition, we estimate that for every $5.00 per barrel increase or decrease in the oil price, natural gas midstream gross margin and operating income in 2009 would increase or decrease by approximately $4.6 million. This assumes that crude oil prices, natural gas prices and inlet volumes remain constant at forecasted levels. These estimated changes in gross margin and operating income exclude potential cash receipts or payments in settling these derivative positions.

 

(1)   -   A three-way collar is a combination of options: a sold call, a purchased put and a sold put. The sold call establishes the maximum price that we will receive for the contracted commodity volumes. The purchased put establishes the minimum price that we will receive for the contracted volumes unless the market price for the commodity falls below the sold put strike price, at which point the minimum price equals the reference price (i.e., NYMEX) plus the excess of the purchased put strike price over the sold put strike price.
(2)   -   Our frac spread is the spread between the purchase price for the natural gas we purchase from producers and the sale price for the NGLs that we sell after processing. We hedge against the variability in the frac spread by entering into swap derivative contracts to sell NGLs forward at a predetermined swap price and to purchase an equivalent volume of natural gas forward on an MMBtu basis.