EX-99.1 2 dex991.htm PRESS RELEASE DATED AUGUST 1, 2007 Press Release dated August 1, 2007

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, Director, Investor Relations
     Ph: (610) 687-8900 Fax: (610) 687-3688 E-Mail: invest@pennvirginia.com

PENN VIRGINIA RESOURCE PARTNERS, L.P.

ANNOUNCES SECOND QUARTER 2007 RESULTS

RADNOR, PA (BusinessWire) August 1, 2007 – Penn Virginia Resource Partners, L.P. (NYSE: PVR) today reported financial and operational results for the three months ended June 30, 2007 and provided an update of full-year 2007 guidance.

Second Quarter Highlights

Financial and operational results for the second quarter of 2007 included the following:

 

   

Distributable cash flow, a non-GAAP (generally accepted accounting principles) measure, of $30.3 million, as compared to $27.3 million in the prior year quarter;

 

   

Operating income of $27.4 million, as compared to $29.3 million in the prior year quarter;

 

   

Net income of $16.6 million, or $0.30 per limited partner unit, as compared to $13.2 million, or $0.30 per limited partner unit, in the prior year quarter;

 

   

Coal production by lessees of 8.1 million tons, as compared to 8.0 million tons in the prior year quarter;

 

   

Average coal royalty of $2.98 per ton, as compared to an average coal royalty of $3.04 per ton in the prior year quarter;

 

   

Natural gas midstream system throughput volumes of 17.0 billion cubic feet (Bcf), or 187 million cubic feet (MMcf) per day, as compared to 14.5 Bcf, or 159 MMcf per day, in the prior year quarter; and

 

   

Gross midstream processing margin of $19.3 million, or $1.14 per thousand cubic feet (Mcf), as compared to $19.7 million, or $1.36 per Mcf, in the prior year quarter.

A reconciliation of non-GAAP financial measures appears in the financial tables later in this release.

Distributable cash flow for the second quarter of 2007, as compared to the second quarter of 2006, increased $3.0 million, or 11 percent, primarily due to lower cash paid to settle derivatives and lower interest expense. The $3.4 million, or 25 percent, increase in net income was primarily due to a $4.4 million decrease in the loss from changes in valuation of unrealized derivative positions and a $0.8 million decrease in interest expense, partially offset by a $1.8 million decrease in operating income from the coal segment and a $0.1 million decrease in operating income from the natural gas midstream segment. The decrease in coal segment operating income was due primarily to an increase in coal segment operating expense and depletion, depreciation and amortization (DD&A) expense. The slight decrease in natural gas midstream operating income was due primarily to an increase in depreciation and amortization expense.


Cash Distribution

As previously announced, on August 14, 2007 PVR will pay to unitholders of record as of August 6, 2007 a quarterly cash distribution covering the period April 1 through June 30, 2007 in the amount of $0.42 per unit, or an annualized rate of $1.68 per unit. This annualized distribution represents a $0.04 per unit increase over the annualized distribution of $1.64 per unit paid in the prior quarter.

Management Comment

A. James Dearlove, Chief Executive Officer of PVR, said, “We are pleased to report a good second quarter of 2007 for PVR which supports our most recent distribution increase. Our current annualized distribution of $1.68 per unit is five percent higher than as of the beginning of 2007 and 12 percent higher than as of the same point in 2006.

“During the second quarter of 2007, coal production by our lessees remained strong, as did the pricing for the coal they produced and the royalties we received. To date, the declines from 2006 in spot market coal prices have primarily affected operations that have a high cost structure and those that do not have long-term contract prices in place. In PVR’s case, most of our lessees are lower-cost operators with long-term contracts for the majority of their production. We continue to evaluate coal reserve acquisition opportunities and expect to continue to grow our coal reserve holdings via acquisitions in the future. During the second quarter, we announced two coal reserve acquisitions in the Illinois Basin and we continue to feel that this basin will become an increasing part of the future for our coal segment.

“Our natural gas gathering and processing business, operating as PVR Midstream, provided a strong increase in PVR’s operating income and cash flow in the first half of 2007, as compared to the prior year. Second quarter 2007 processing margins declined from very high levels in the second quarter of 2006; however, we enjoyed rebounding processing margins in the second quarter as compared to the first quarter of 2007. We expect to grow PVR Midstream through acquisitions of midstream assets and through organic growth of our existing gathering and processing assets to service increased gas supply. During the second quarter, we announced plans to construct a processing plant and related assets in east Texas to serve the oil and gas subsidiary of Penn Virginia Corporation (NYSE: PVA) and potentially other oil and gas producers.”

Coal Segment Review

Second quarter 2007 operating income in PVR’s coal segment was $17.6 million, or nine percent lower than the $19.3 million in the prior year. Revenues increased two percent to $28.4 million in the second quarter of 2007 from $27.9 million in the prior year and coal royalty revenue decreased one percent to $24.0 million in the second quarter of 2007 from $24.3 million in the prior year. Coal production by PVR’s lessees increased one percent to 8.1 million tons in the second quarter of 2007 from 8.0 million tons in the prior year. The slight overall increase was primarily attributable to higher lessee production in the San Juan Basin, partially offset by lower lessee production in northern Appalachia and the Illinois Basin. The increase in revenues was due to the increase in coal production by PVR’s lessees and an increase in coal services revenue, partially offset by a two percent decrease in the average coal royalty, from $3.04 per ton in the second quarter of 2006 to $2.98 per ton in the second quarter of 2007.

Expenses increased from $8.6 million in the second quarter of 2006 to $10.8 million in the second quarter of 2007, a 27 percent increase, primarily due to: (i) a $1.2 million increase in operating expense, largely as a result of higher production from a sub-leased property; (ii) a $0.6 million increase in DD&A expense due to higher coal production by lessees; and (iii) a $0.3 million increase in general and administrative expense, largely related to acquisition activities.

Natural Gas Midstream Segment Review

Second quarter 2007 operating income in PVR’s natural gas midstream segment was $9.8 million, as compared to $10.0 million in the prior year. System throughput volumes at PVR’s gas processing


plants and gathering systems increased 17 percent to 17.0 Bcf, or approximately 187 MMcf per day, in the second quarter of 2007 from 14.5 Bcf, or approximately 159 MMcf per day, in the prior year. The increase in system throughput volumes was primarily due to higher average daily system throughput volumes resulting from a pipeline acquisition completed in the second quarter of 2006 and successful drilling results of local producers.

The gross midstream processing margin decreased two percent to $19.3 million, or $1.14 per Mcf, in the second quarter of 2007, from $19.7 million, or $1.36 per Mcf, in the prior year. The decrease in the gross midstream processing margin was mainly the result of a $19.4 million increase in the cost of midstream gas purchased, largely offset by a $19.0 million increase in natural gas midstream revenue due to increased system throughput volumes and higher liquids and residue gas prices. Producer services revenue increased by $1.1 million during the second quarter of 2007 as compared to the prior year primarily due to an increase in marketed gas volumes. Expenses, other than the cost of midstream gas purchased, increased by $0.9 million during the second quarter of 2007 as compared to the prior year primarily due to increased operating expense associated with the increased system throughput volumes.

Capital Resources and Impact of Derivatives

As of June 30, 2007, PVR’s outstanding borrowings were $275.1 million, including $11.8 million of senior unsecured notes classified as current portion of long-term debt, an increase from $218.0 million as of December 31, 2006. The increase in outstanding borrowings was primarily due to coal acquisitions and natural gas midstream capital expenditures. Interest expense decreased from $4.4 million in the second quarter of 2006 to $3.6 million in the second quarter of 2007, due to the lower weighted average level of outstanding borrowings during the second quarter of 2007 as compared to the second quarter of 2006.

For the second quarter of 2007, losses on derivatives were $7.6 million, as compared to a loss of $11.9 million in the prior year, a decrease of $4.4 million. Cash settlements of derivatives included in these amounts resulted in net cash payments of $2.2 million during the second quarter of 2007, as compared to net cash payments of $5.1 million in the prior year, a decrease of $2.9 million.

See the Guidance Table included in this release for detail of derivative positions as of June 30, 2007.

Guidance for 2007

See the Guidance Table included in this release for guidance estimates for full-year 2007. These estimates, including capital expenditure plans, are meant to provide guidance only and are subject to revision as PVR’s operating environment changes.

Conference Call

A joint conference call and webcast, during which management will discuss second quarter 2007 results for PVR and Penn Virginia GP Holdings, L.P. (NYSE: PVG), is scheduled for Thursday, August 2, 2007 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 PVR’s 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 telephone replay of the call will be available until August 16, 2007 at 11:59 p.m. ET by dialing 1-877-660-6853 and using the following replay pass codes: account #286, conference ID #248552. An on-demand replay of the conference call will be available at PVR’s 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 properties and related assets and operates a midstream natural gas gathering and processing business.

For more information about PVR, visit its 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: our ability to generate sufficient cash from our natural gas midstream and coal businesses to pay the minimum quarterly distribution to our general partner and our unitholders; energy prices generally and specifically, the price of natural gas, NGLs and coal; the relationship between natural gas and NGL prices; the price of coal and its comparison to the price of natural gas; the volatility of commodity prices for coal, natural gas and NGLs; the projected demand for coal, natural gas and NGLs; the projected supply of coal, natural gas and NGLs; our ability to successfully manage our relatively new natural gas midstream business; our ability to acquire new coal reserves or natural gas midstream assets on satisfactory terms; the price for which we can acquire coal reserves; our ability to continually find and contract for new sources of natural gas supply; our ability to retain existing or acquire new natural gas midstream customers; our ability to lease new and existing coal reserves; the ability of our lessees to produce sufficient quantities of coal on an economic basis from our reserves; the ability of our lessees to obtain favorable contracts for coal produced from our reserves; competition among producers in the coal industry generally and among natural gas midstream companies; our exposure to the credit risk of our coal lessees and natural gas midstream customers; the extent to which the amount and quality of our actual production differ from our estimated recoverable proved coal reserves; hazards or operating risks incidental to natural gas midstream operations; unanticipated geological problems; the dependence of our natural gas midstream business on having connections to third party pipelines; the availability of production equipment and materials; the occurrence of unusual weather or operating conditions including force majeure events; the failure of our infrastructure and our lessees’ mining equipment or processes to operate in accordance with specifications or expectations; delays in anticipated start-up dates of our lessees’ mining operations and related coal infrastructure projects; 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; the risks associated with having or not having price risk management programs; labor relations and costs; 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; risks and uncertainties relating to general domestic and international economic (including inflation and interest rates) and political conditions (including the impact of potential terrorist attacks); the experience and financial condition of our coal lessees and natural gas midstream customers, including their ability to satisfy their royalty, environmental, reclamation and other obligations to us and others; our ability to expand our natural gas midstream business by constructing new gathering systems, pipelines and processing facilities on an economic basis and in a timely manner; coal handling joint venture operations; and changes in financial market conditions.

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, 2006. 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.

CONSOLIDATED STATEMENTS OF INCOME - unaudited

(in thousands, except per share data)

 

     Three Months Ended
June 30,
   

Six Months Ended

June 30,

 
     2007     2006     2007     2006  
Revenues         

Natural gas midstream

   $ 114,407     $ 95,350     $ 209,725     $ 204,531  

Coal royalties

     24,029       24,254       49,029       46,676  

Coal services

     2,092       1,404       3,693       2,830  

Other

     3,616       2,455       5,897       4,590  
                                

Total revenues

     144,144       123,463       268,344       258,627  
                                

Expenses

        

Cost of midstream gas purchased

     95,077       75,692       174,808       174,343  

Operating

     5,497       4,094       11,011       7,572  

Taxes other than income

     603       438       1,446       1,136  

General and administrative

     5,763       5,134       11,402       10,404  

Depreciation, depletion and amortization

     9,822       8,816       19,955       17,637  
                                

Total expenses

     116,762       94,174       218,622       211,092  
                                
Operating income      27,382       29,289       49,722       47,535  

Interest expense

     (3,617 )     (4,416 )     (7,164 )     (8,483 )

Interest income

     345       277       632       571  

Derivatives

     (7,550 )     (11,929 )     (10,197 )     (18,062 )
                                
Net income    $ 16,560     $ 13,221     $ 32,993     $ 21,561  
                                

Allocation of net income:

        

General partners’ interest in net income

   $ 2,940     $ 902     $ 5,434     $ 1,412  

Limited partners’ interest in net income

   $ 13,620     $ 12,319     $ 27,559     $ 20,149  

Basic and diluted net income per limited partner unit, common, Class B and subordinated

   $ 0.30     $ 0.30     $ 0.60     $ 0.48  

Weighted average units outstanding:

        

Common

     44,084       33,994       43,217       33,994  

Class B

     2,023       —         2,885       —    

Subordinated

     —         7,650       —         7,650  
Other data:         

Coal segment:

        

Coal royalty tons (in thousands)

     8,060       7,966       16,344       15,686  

Average gross coal royalty ($ per ton)

   $ 2.98     $ 3.04     $ 3.00     $ 2.98  

Natural gas midstream segment:

        

Midstream system throughput volumes (MMcf)

     17,019       14,466       32,919       28,648  

Gross midstream processing margin (in thousands)

   $ 19,330     $ 19,658     $ 34,917     $ 30,188  


PENN VIRGINIA RESOURCE PARTNERS, L.P.

CONSOLIDATED BALANCE SHEETS

(in thousands)

 

     June 30,
2007
   December 31,
2006
     (unaudited)     

Assets

     

Cash

   $ 12,503    $ 11,440

Receivables

     70,589      66,987

Derivative assets

     1,740      449

Other current assets

     2,297      2,587
             

Total current assets

     87,129      81,463

Property and equipment, net

     606,597      556,513

Derivative assets

     2,169      2,455

Other long-term assets

     72,179      73,592
             

Total assets

   $ 768,074    $ 714,023
             

Liabilities and Partners’ Capital

     

Accounts payable and accrued liabilities

   $ 63,778    $ 63,253

Current portion of long-term debt

     11,846      10,832

Deferred income

     6,662      6,999

Derivative liabilities

     14,888      6,996
             

Total current liabilities

     97,174      88,080

Derivative liabilities

     5,438      6,618

Other long-term liabilities

     6,770      9,931

Long-term debt

     263,283      207,214

Partners’ capital

     395,409      402,180
             

Total liabilities and partners’ capital

   $ 768,074    $ 714,023
             

CONSOLIDATED STATEMENTS OF CASH FLOWS - unaudited

(in thousands)

 

     Three Months Ended
June 30, 2007
    Six Months Ended
June 30, 2007
 
     2007     2006     2007     2006  

Operating Activities

        

Net income

   $ 16,560     $ 13,221     $ 32,993     $ 21,561  

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

        

Depreciation, depletion and amortization

     9,822       8,816       19,955       17,637  

Commodity derivative contracts:

        

Total derivative losses

     8,835       12,640       12,325       18,512  

Cash receipts (payments) to settle derivatives for the period

     (2,189 )     (5,139 )     (4,261 )     (8,061 )

Noncash interest expense

     165       191       330       382  

Equity earnings, net of distributions received

     (645 )     2,358       (878 )     2,028  

Gain on sale of property and equipment

     (198 )     —         (198 )     —    

Changes in operating assets and liabilities

     1,448       5,115       (2,950 )     (1,540 )
                                

Net cash provided by operating activities

     33,798       37,202       57,316       50,519  
                                

Investing Activities

        

Acquisitions, net of cash acquired

     (52,117 )     (78,318 )     (52,456 )     (81,387 )

Additions to property and equipment

     (11,872 )     (9,825 )     (18,874 )     (15,321 )

Other

     154       3       197       3  
                                

Net cash used in investing activities

     (63,835 )     (88,140 )     (71,133 )     (96,705 )
                                

Financing Activities

        

Proceeds from (repayments of) borrowings, net

     52,000       64,800       57,000       61,500  

Proceeds from issuance of units

     —         —         860       —    

Distributions to partners

     (21,951 )     (15,524 )     (42,980 )     (31,048 )
                                

Net cash provided by (used in) financing activities

     30,049       49,276       14,880       30,452  
                                

Net increase (decrease) in cash and cash equivalents

     12       (1,662 )     1,063       (15,734 )

Cash and cash equivalents-beginning balance

     12,491       9,121       11,440       23,193  
                                

Cash and cash equivalents-ending balance

   $ 12,503     $ 7,459     $ 12,503     $ 7,459  
                                


PENN VIRGINIA RESOURCE PARTNERS, L.P.

QUARTERLY SEGMENT INFORMATION - unaudited

(Dollars in thousands except where noted)

 

     Coal    Natural Gas
Midstream
   Consolidated

Three Months Ended June 30, 2007

        

Revenues

        

Natural gas midstream

   $ —      $ 114,407    $ 114,407

Coal royalties

     24,029      —        24,029

Coal services

     2,092      —        2,092

Other

     2,289      1,326      3,615
                    

Total revenues

     28,410      115,733      144,143
                    

Expenses

        

Cost of midstream gas purchased

     —        95,077      95,077

Operating

     2,514      2,983      5,497

Taxes other than income

     267      336      603

General and administrative

     2,743      3,020      5,763

Depreciation, depletion and amortization

     5,320      4,502      9,822
                    

Total expenses

     10,844      105,918      116,762
                    

Operating income

   $ 17,566    $ 9,815    $ 27,381
                    

Additions to property and equipment and acquisitions, net of cash acquired

   $ 52,130    $ 11,859    $ 63,989
     Coal    Natural Gas
Midstream
   Consolidated

Three Months Ended June 30, 2006

        

Revenues

        

Natural gas midstream

   $ —      $ 95,350    $ 95,350

Coal royalties

     24,254      —        24,254

Coal services

     1,404      —        1,404

Other

     2,240      216      2,456
                    

Total revenues

     27,898      95,566      123,464
                    

Expenses

        

Cost of midstream gas purchased

     —        75,692      75,692

Operating

     1,252      2,842      4,094

Taxes other than income

     101      337      438

General and administrative

     2,469      2,665      5,134

Depreciation, depletion and amortization

     4,747      4,069      8,816
                    

Total expenses

     8,569      85,605      94,174
                    

Operating income

   $ 19,329    $ 9,961    $ 29,290
                    

Additions to property and equipment and acquisitions, net of cash acquired

   $ 69,163    $ 18,980    $ 88,143


PENN VIRGINIA RESOURCE PARTNERS, L.P.

YEAR-TO-DATE SEGMENT INFORMATION - unaudited

(Dollars in thousands except where noted)

 

     Coal    Natural Gas
Midstream
   Consolidated

Six Months Ended June 30, 2007

        

Revenues

        

Natural gas midstream

   $ —      $ 209,725    $ 209,725

Coal royalties

     49,029      —        49,029

Coal services

     3,693      —        3,693

Other

     4,172      1,725      5,897
                    

Total revenues

     56,894      211,450      268,344
                    

Expenses

        

Cost of midstream gas purchased

     —        174,808      174,808

Operating

     4,669      6,342      11,011

Taxes other than income

     590      856      1,446

General and administrative

     5,359      6,043      11,402

Depreciation, depletion and amortization

     10,810      9,145      19,955
                    

Total expenses

     21,428      197,194      218,622
                    

Operating income

   $ 35,466    $ 14,256    $ 49,722
                    

Additions to property and equipment and acquisitions, net of cash acquired

   $ 53,466    $ 17,864    $ 71,330
     Coal    Natural Gas
Midstream
   Consolidated

Six Months Ended June 30, 2006

        

Revenues

        

Natural gas midstream

   $ —      $ 204,531    $ 204,531

Coal royalties

     46,676      —        46,676

Coal services

     2,830      —        2,830

Other

     3,720      870      4,590
                    

Total revenues

     53,226      205,401      258,627
                    

Expenses

        

Cost of midstream gas purchased

     —        174,343      174,343

Operating

     2,221      5,351      7,572

Taxes other than income

     411      725      1,136

General and administrative

     4,699      5,705      10,404

Depreciation, depletion and amortization

     9,499      8,138      17,637
                    

Total expenses

     16,830      194,262      211,092
                    

Operating income

   $ 36,396    $ 11,139    $ 47,535
                    

Additions to property and equipment and acquisitions, net of cash acquired

   $ 75,167    $ 21,541    $ 96,708


PENN VIRGINIA RESOURCE PARTNERS, L.P.

RECONCILIATION OF CERTAIN NON-GAAP FINANCIAL MEASURES - unaudited

(in thousands)

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2007     2006     2007     2006  

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

        

Net income

   $ 16,560     $ 13,221     $ 32,993     $ 21,561  

Depreciation, depletion and amortization

     9,822       8,816       19,955       17,637  

Commodity derivative contracts:

        

Derivative (gains) losses included in operating income

     1,285       711       2,128       450  

Derivative (gains) losses included in other income

     7,550       11,929       10,197       18,062  

Cash receipts (payments) to settle derivatives for the period

     (2,189 )     (5,139 )     (4,263 )     (8,061 )

Non-cash cost of gas purchased

     —         —         —         4,551  

Maintenance capital expenditures

     (2,689 )     (2,254 )     (4,635 )     (4,321 )
                                

Distributable cash flow (see Note 1)

   $ 30,339     $ 27,284     $ 56,375     $ 49,879  
                                

Reconciliation of GAAP “Additions to property and equipment” to Non-GAAP “Capital expenditures”

        

Additions to property and equipment

   $ 11,872     $ 9,825     $ 18,874     $ 15,321  

Acquisitions, net of cash acquired

     52,117       78,318       52,456       81,387  

Change in accrued capital expenditures

     856       775       1,562       (296 )
                                

Capital expenditures (see Note 2)

   $ 64,845     $ 88,918     $ 72,892     $ 96,412  
                                

Note 1 - Distributable cash flow represents net income plus depreciation, depletion and amortization expense, derivative losses (gains) included in operations and cash paid for derivative settlements, minus non-cash cost of gas purchased minus maintenance capital expenditures. Maintenance capital expenditures are capital expenditures (as defined by GAAP) which are not expansion capital expenditures. Distributable cash flow is presented because management believes it is a useful adjunct to net cash provided by operating activities under accounting principles generally accepted in the United States (GAAP). Distributable cash flow is a significant liquidity metric which is an indicator of PVR's ability to generate cash flows at a level that can sustain or support an increase in quarterly cash distributions paid to its partners. Distributable cash flow is also the quantitative standard used throughout the investment community with respect to publicly-traded partnerships. 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 or as a measure of liquidity.

Note 2 - Capital expenditures represents cash additions to property and equipment, plus cash paid for acquisitions and other expenditures and change in accrued capital expenditures. Management believes capital expenditures provide useful information regarding PVR's capital program as a supplement to cash additions to property and equipment.


PENN VIRGINIA RESOURCE PARTNERS, L.P.

GUIDANCE TABLE

(Dollars and tons in millions)

Penn Virginia Resource Partners, L.P. is providing the following guidance regarding financial and operational expectations for 2007.

 

     Actual        
     First
Quarter
2007
    Second
Quarter
2007
    YTD
2007
   

Full Year

2007 Guidance

 

Coal Segment:

             

Coal royalty tons (millions)

     8.3     8.1     16.3     32.0     —      34.0  

Revenues:

             

Average coal royalty per ton

   $ 3.02     2.98     3.00     2.80     —      2.90  

Other

   $ 3.5     4.4     7.9     14.0     —      15.5  

Expenses:

             

Operating expenses

   $ 5.1     5.5     10.6     18.5     —      20.0  

Depreciation, depletion and amortization

   $ 5.5     5.3     10.8     22.0     —      23.0  

Capital Expenditures:

             

Expansion and acquisitions

   $ 0.4     52.1     52.5     54.0     —      56.0  

Maintenance capital expenditures

   $ 0.1     —       0.1     0.2     —      0.3  

Total coal capital expenditures

   $ 0.5     52.1     52.6     54.2     —      56.3  

Natural Gas Midstream Segment:

             

Throughput volumes (MMcf per day) - (a)

     177     187     182     185     —      195  

Expenses:

             

Operating expenses

   $ 6.9     6.3     13.2     27.0     —      29.0  

Depreciation, depletion and amortization

   $ 4.6     4.5     9.1     17.5     —      18.5  

Capital Expenditures:

             

Expansion and acquisitions

   $ 5.7     6.9     12.6     38.0     —      40.0  

Maintenance capital expenditures

   $ 1.9     2.7     4.6     9.5     —      12.0  

Total midstream capital expenditures

   $ 7.6     9.6     17.2     47.5     —      52.0  

Other:

             

Interest expense:

             

Average long-term debt outstanding

   $ 221.8     241.6     232.9     265.0     —      275.0  

Interest rate

     6.2 %   5.9 %   6.0 %   6.3 %   —      6.8 %

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

See Note on following page.


PENN VIRGINIA RESOURCE PARTNERS, L.P.

DERIVATIVE CONTRACT SUMMARY

As of June 30, 2007

 

    

Average

Volume

Per Day

   

Weighted

Average

Price

    Weighted Average Price
         Collars
         Put    Call

Ethane Swaps

   (in gallons )     (per gallon )     

Third Quarter 2007 through Fourth Quarter 2007

   34,440     $ 0.5050       

First Quarter 2008 through Fourth Quarter 2008

   34,440     $ 0.4700       

Propane Swaps

   (in gallons )     (per gallon )     

Third Quarter 2007 through Fourth Quarter 2007

   26,040     $ 0.7550       

First Quarter 2008 through Fourth Quarter 2008

   26,040     $ 0.7175       

Crude Oil Swaps

   (in barrels )     (per barrel )     

Third Quarter 2007 through Fourth Quarter 2007

   560     $ 50.80       

First Quarter 2008 through Fourth Quarter 2008

   560     $ 49.27       

Natural Gas Swaps (purchase)

   (in MMbtu )     (per MMbtu )     

Third Quarter 2007 through Fourth Quarter 2008

   4,000     $ 6.97       

Natural Gasoline Swap/Crude Oil Swap (purchase)

   (in gallons /
in barrels
 
)
   
 
(per gallon /
per barrel
 
)
    

Third Quarter 2007 through Fourth Quarter 2007

   23,520 / 560       1.265 / 57.12       

Ethane Collar

   (in gallons )       (per gallon)

Third Quarter 2007 through Fourth Quarter 2007

   5,000       $ 0.6100    $ 0.7125

Propane Collar

   (in gallons )       (per gallon)

Third Quarter 2007 through Fourth Quarter 2007

   9,000       $ 1.0300    $ 1.1640

Natural Gasoline Collar

   (in gallons )       (per gallon)

Third Quarter 2007 through Fourth Quarter 2008

   6,300       $ 1.4800    $ 1.6465

Crude Oil Collar

   (in barrels )       (per barrel)

First Quarter 2008 through Fourth Quarter 2008

   400       $ 65.00    $ 75.25

Frac Spread

   (in MMbtu )     (per MMbtu )  

Third Quarter 2007 through Fourth Quarter 2007

   7,128     $ 4.299       

Based on the derivative positions described above, management estimates that for every $1.00 per MMBtu decrease or increase in natural gas prices from the $7.00 per MMBtu budgeted 2007 benchmark price, natural gas midstream gross processing margin and operating income in 2007 would increase or decrease, respectively, by approximately $6.2 million for the last six months of the year. This assumes oil and other liquids prices and system throughput volumes remain constant at forecasted (guidance) levels. In addition, based on the derivative positions described above, management estimates that for every $5.00 per barrel increase or decrease in the oil prices from the $60.00 per barrel budgeted 2007 benchmark price, natural gas midstream gross processing margin and operating income would increase or decrease, respectively, by approximately $5.5 million for the last six months of the year. This assumes natural gas prices and system throughput volumes remain constant at forecasted (guidance) levels.