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 RECORD SECOND QUARTER 2008 RESULTS

AND UPDATES FULL-YEAR 2008 GUIDANCE

RADNOR, PA (BusinessWire) August 6, 2008 – Penn Virginia Resource Partners, L.P. (NYSE: PVR) today reported financial and operational results for the three months ended June 30, 2008 and provided an update of full-year 2008 guidance.

Second Quarter 2008 Highlights

Second quarter 2008 highlights and results, with comparisons to second quarter 2007 results, included the following:

 

   

Quarterly record distributable cash flow (DCF), a non-GAAP (generally accepted accounting principles) measure, of $40.2 million, as compared to $30.3 million;

 

   

Quarterly record operating income of $44.3 million, as compared to $27.4 million;

 

   

Quarterly record adjusted net income, a non-GAAP measure, of $31.2 million, or $0.54 per limited partner unit, as compared to $23.2 million, or $0.44 per limited partner unit;

 

   

Net income of $9.5 million, or $0.10 per limited partner unit, as compared to $16.6 million, or $0.30 per limited partner unit;

 

   

Quarterly record natural gas midstream system throughput volumes of 23.9 Bcf, or 262 million cubic feet (MMcf) per day, as compared to 17.0 Bcf, or 187 MMcf per day;

 

   

Quarterly record midstream gross margin of $32.0 million, or $1.34 per thousand cubic feet (Mcf), as compared to $19.3 million, or $1.14 per Mcf;

 

   

Coal production by lessees of 8.8 million tons, as compared to 8.1 million tons;

 

   

Quarterly record average coal royalties per ton of $3.58 ($3.20 net of coal royalties expense), as compared to $2.98 ($2.75 net of coal royalties expense); and

 

   

Quarterly record coal and natural resource management segment revenues of $39.1 million ($35.7 million net of coal royalties expense), as compared to $28.4 million ($26.6 million net of coal royalties expense).

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

The quarterly record DCF for the second quarter of 2008 of $40.2 million was 33 percent higher than the DCF recorded for the second quarter of 2007 due to increased system throughput volumes and fractionation or “frac” spreads in the natural gas midstream segment (PVR Midstream) and increased lessee coal production and average coal royalties in the coal and natural resource management segment (PVR Coal & Natural Resource Management).

Compared to the first quarter of 2008, DCF in the second quarter of 2008 was $13.5 million, or 50 percent, higher. This sequential increase was primarily due to a $6.7 million, or 49 percent, increase in segment operating income for PVR Midstream and a $6.4 million, or 36 percent, increase in segment operating income for PVR Coal & Natural Resource Management.


The $8.0 million, or 35 percent, increase in adjusted net income as compared to the prior year quarter was primarily due to a $16.9 million, or 62 percent, increase in operating income, partially offset by a $7.5 million increase in cash paid to settle derivatives and $1.6 million increase in net interest expense. The increase in operating income as compared to the prior year quarter was due to a $10.5 million, or 107 percent, increase in operating income from PVR Midstream and a $6.4 million, or 37 percent, increase in operating income from PVR Coal & Natural Resource Management.

The $7.1 million, or 43 percent, decrease in net income as compared to the prior year quarter was due to a $22.4 million, or 297 percent, increase in derivatives expense resulting from changes in the valuation of unrealized derivative positions and the increase in net interest expense, partially offset by the increase in operating income.

Cash Distribution

As previously announced, on August 14, 2008, PVR will pay to unitholders of record as of August 4, 2008 a quarterly cash distribution covering the period of April 1 through June 30, 2008 in the amount of $0.46 per unit, or an annualized rate of $1.84 per unit. This annualized distribution represents a $0.04 per unit, or 2.2 percent, increase over the annualized distribution of $1.80 per unit paid for the first quarter of 2008 and a 9.5 percent increase over the annualized distribution of $1.68 per unit for the same quarter of 2007.

Management Comment

A. James Dearlove, Chief Executive Officer of PVR, said, “We are pleased to report record financial and operating results for PVR during the second quarter of 2008. This strong performance and continued confidence in our outlook is reflected in the recent increase in the quarterly distribution, the sixth consecutive quarterly increase. Our current annualized distribution of $1.84 per unit is 9.5 percent higher than at the same time a year ago.

“During the second quarter, PVR Midstream’s system throughput volumes increased 38 percent over the first quarter of 2008 due to increased processing capacity as a result of the new Spearman plant in the panhandle of Texas and the new Crossroads plant in East Texas. In addition, we recently closed four midstream acquisitions, including gathering and transportation assets in the Fort Worth Basin of Texas, an interest in a gas gathering joint venture in the Powder River Basin in Wyoming and a pair of pipeline asset acquisitions which enhanced our operations in the panhandle of Texas. The acquisitions in the Fort Worth and Powder River Basins establish PVR Midstream in two new geographical areas in which we plan to expand. We have increased our full-year 2008 system throughput volume guidance for PVR Midstream due to the increased processing capacity and expected growth in the supply of natural gas volumes.

“PVR Coal & Natural Resource Management had a strong second quarter, with a 16 percent sequential increase in lessee coal production. In addition, we benefited from higher coal prices, especially in Central Appalachia and in the Illinois Basin, where average coal royalties per ton increased by 23 percent and 10 percent, respectively. We are encouraged by such trends as we expect approximately one-half of our lessees’ contracts for market sensitive production, primarily in Central Appalachia and to a lesser extent in the Illinois Basin, to be “rolled over” during 2008 into higher priced contracts, the effect of which will impact 2008 and beyond. The overall market for coal continues to be strong as export demand remains high and domestic demand remains stable. Accordingly, we have increased guidance for our full-year 2008 average coal royalties per ton and slightly increased guidance for lessee tonnage.”

Natural Gas Midstream Segment Review

Operating income for PVR Midstream increased 107 percent to $20.3 million from $9.8 million in the prior year quarter. The increase in operating income was primarily the result of record system throughput volumes along with higher frac spreads during the second quarter of 2008 as compared to the prior year quarter. Midstream gross margin increased by 65 percent to a record $32.0 million, or $1.34 per Mcf, from $19.3 million, or $1.14 per Mcf, in the prior year quarter. Adjusted for the cash impact of derivatives, midstream gross margin was $23.8 million, or $1.00 per Mcf, in the second quarter of 2008, up 29 percent from $18.4 million, or $1.09 per Mcf, in the prior year quarter. The year-over-year increase was due to higher system throughput volumes in the second quarter of 2008.


System throughput volumes at PVR’s gas processing plants and gathering systems increased 40 percent to a record 23.9 Bcf, or approximately 262 MMcf per day, in the second quarter of 2008 from 17.0 Bcf, or approximately 187 MMcf per day, in the prior year quarter. The volumes increased during the second quarter primarily as a result of contributions by two new gas processing plants, the 60 MMcf per day Spearman plant in the panhandle of Texas and the 80 MMcf per day Crossroads plant in East Texas, which were both fully operational by the end of the first and second quarters, respectively. Expenses other than the cost of midstream gas purchased increased as compared to the prior year quarter by $3.4 million during the second quarter of 2008 to $14.3 million, primarily due to increased system throughput volumes.

Compared to the first quarter of 2008, the $6.7 million, or 49 percent, increase in second quarter 2008 segment operating income for PVR Midstream was due to a 72 MMcf per day, or 38 percent, increase in system throughput volumes as a result of contributions from the two new processing plants, partially offset by a $0.13, or nine percent, decrease in gross margin per Mcf.

Coal and Natural Resource Management Segment Review

During the second quarter of 2008, operating income for PVR Coal & Natural Resource Management increased by 37 percent to $24.0 million from $17.6 million in the prior year quarter. Revenues increased by 37 percent to $39.1 million from the prior year quarter primarily due to a 32 percent increase in coal royalties revenue, along with a 69 percent increase in coal services and other revenues. Coal royalties revenue increased primarily due to a 0.8 million ton, or 10 percent, increase in coal production by PVR’s lessees to 8.8 million tons in the second quarter of 2008 and a 20 percent increase in average coal royalties per ton to a record $3.58 from $2.98 in the prior year quarter. Other revenues increased primarily due to acquisitions of forestlands and oil and gas royalties in the second half of 2007. Net of coal royalties expense, average coal royalties per ton increased $0.45, or 16 percent, to $3.20 in the second quarter of 2008 as compared to $2.75 in the prior year quarter. The lessee production increase was primarily due to increases in the Illinois Basin and in Central Appalachia. Operating expenses increased by 39 percent to $15.1 million primarily due to increases in depreciation, depletion and amortization and coal royalties expenses.

Compared to the first quarter of 2008, the $6.4 million, or 36 percent, increase in second quarter 2008 segment operating income for PVR Coal & Natural Resource Management was primarily due to a $7.7 million increase in coal royalties revenue resulting from a 1.2 million ton, or 16 percent, increase in lessee coal production and a $0.44, or 14 percent, increase in average coal royalties per ton. In addition, other revenues increased by $1.1 million and operating expenses increased by $2.4 million.

Capital Resources and Impact of Derivatives

As of June 30, 2008, PVR’s outstanding borrowings were $381.2 million, including $58.1 million of senior unsecured notes classified as current portion of long-term debt, a decrease from $411.7 million as of December 31, 2007. The senior unsecured notes were classified as current as the result of their repayment in July 2008. The decrease in outstanding borrowings was primarily due to the public offering of approximately 5.2 million common units in the second quarter of 2008 with net proceeds of $141.0 million, partially offset by acquisitions and capital expenditures during the first half of 2008. Interest expense increased from $3.6 million in the second quarter of 2007 to $5.4 million in the second quarter of 2008 due to the higher weighted average level of outstanding borrowings during the second quarter of 2008 as compared to the prior year quarter.

For the second quarter of 2008, derivatives expense was $29.9 million, as compared to expense of $7.6 million in the prior year quarter. Cash settlements of derivatives included in these amounts resulted in net cash payments of $9.7 million during the second quarter of 2008, a $7.5 million increase from $2.2 million of net cash payments in the prior year quarter. 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 detail of derivative positions as of June 30, 2008.


Guidance for 2008

See the Guidance Table included in this release for updated guidance estimates for full-year 2008. 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 2008 financial and operational results for PVR and Penn Virginia GP Holdings, L.P. (NYSE: PVG), is scheduled for Thursday, August 7, 2008 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 telephonic replay of the call will be available until August 21, 2008 at 11:59 p.m. ET by dialing 1-877-660-6853 and using the following replay pass codes: account #286, conference ID #290757. 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: 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 PVR’s coal differs from estimated recoverable coal reserves; PVR’s ability to generate sufficient cash from its businesses to maintain and pay the quarterly distribution to PVR’s general partner and PVR’s unitholders; the experience and financial condition of PVR’s coal lessees and natural gas midstream customers, including PVR’s lessees’ ability to satisfy their royalty, environmental, reclamation and other obligations to PVR and others; operating risks, including unanticipated geological problems, incidental to PVR’s coal and natural resource management or natural gas midstream business; PVR’s 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; PVR’s ability to retain existing or acquire new natural gas midstream customers and coal lessees; the ability of PVR’s lessees to produce sufficient quantities of coal on an economic basis from PVR’s 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 PVR’s lessees’ mining operations and related coal infrastructure projects and new processing plants in PVR’s 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 PVR or its 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 market) 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

(dollars in thousands, except per unit data)

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2008     2007     2008     2007  

Revenues

        

Natural gas midstream

   $ 234,797     $ 114,407     $ 359,845     $ 209,725  

Coal royalties

     31,641       24,029       55,603       49,029  

Coal services

     1,841       2,092       3,703       3,693  

Other

     8,226       3,616       14,168       5,897  
                                

Total revenues

     276,505       144,144       433,319       268,344  
                                

Expenses

        

Cost of midstream gas purchased

     202,819       95,077       302,516       174,808  

Operating

     8,719       5,497       15,512       11,011  

Taxes other than income

     976       603       2,048       1,446  

General and administrative

     6,743       5,763       13,261       11,402  

Depreciation, depletion and amortization

     12,919       9,822       24,419       19,955  
                                

Total expenses

     232,176       116,762       357,756       218,622  
                                

Operating income

     44,329       27,382       75,563       49,722  

Other income (expense)

        

Interest expense

     (5,374 )     (3,617 )     (10,306 )     (7,164 )

Interest income and other

     458       345       920       632  

Derivatives

     (29,942 )     (7,550 )     (22,166 )     (10,197 )
                                

Net income

   $ 9,471     $ 16,560     $ 44,011     $ 32,993  
                                

Allocation of net income:

        

General partner’s interest in net income

   $ 4,569     $ 2,940     $ 9,196     $ 5,434  

Limited partners’ interest in net income

   $ 4,902     $ 13,620     $ 34,815     $ 27,559  

Basic and diluted net income per limited partner unit

   $ 0.10     $ 0.30     $ 0.73     $ 0.60  

Weighted average units outstanding, basic and diluted (in thousands)

     48,581       46,107       47,521       46,102  

Other data:

        

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

   $ 0.46     $ 0.42     $ 0.91     $ 0.83  

Distributions paid

   $ 25,640     $ 21,951     $ 50,358     $ 42,980  

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

   $ 40,221     $ 30,339     $ 66,965     $ 56,377  

Coal and natural resource management segment:

        

Coal royalty tons (in thousands)

     8,839       8,060       16,479       16,344  

Average coal royalties ($ per ton)

   $ 3.58     $ 2.98     $ 3.37     $ 3.00  

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

   $ 3.20     $ 2.75     $ 3.01     $ 2.78  

Natural gas midstream segment:

        

System throughput volumes (MMcf)

     23,884       17,019       41,171       32,919  

Gross margin (in thousands)

   $ 31,978     $ 19,330     $ 57,329     $ 34,917  

 

(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 PVR’s general partner.
(b) - See subsequent page for the calculation and description of distributable cash flow.
(c) - The average net coal royalties per ton deducts coal royalties expense, which are incurred primarily in Central Appalachia.


PENN VIRGINIA RESOURCE PARTNERS, L.P.

CONDENSED CONSOLIDATED BALANCE SHEETS—unaudited

(in thousands)

 

     June 30,
2008
   December 31,
2007

Assets

     

Cash

   $ 17,832    $ 19,530

Receivables

     135,442      78,888

Derivative assets

     4,795      1,212

Other current assets

     4,558      4,104
             

Total current assets

     162,627      103,734

Property, plant and equipment, net

     776,511      731,282

Other long-term assets

     162,073      96,263
             

Total assets

   $ 1,101,211    $ 931,279
             

Liabilities and Partners’ Capital

     

Accounts payable and accrued liabilities

   $ 132,045    $ 76,236

Current portion of long-term debt

     58,083      12,561

Deferred income

     3,099      2,958

Derivative liabilities

     43,396      41,733
             

Total current liabilities

     236,623      133,488

Derivative liabilities

     6,642      1,315

Other long-term liabilities

     26,799      26,047

Long-term debt

     323,100      399,153

Partners’ capital

     508,047      371,276
             

Total liabilities and partners’ capital

   $ 1,101,211    $ 931,279
             

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS—unaudited

(in thousands)

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2008     2007     2008     2007  

Operating Activities

        

Net income

   $ 9,471     $ 16,560     $ 44,011     $ 32,993  

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

        

Depreciation, depletion and amortization

     12,919       9,822       24,419       19,955  

Commodity derivative contracts:

        

Total derivative losses

     31,459       8,835       24,791       12,325  

Cash payments to settle derivatives for the period

     (9,703 )     (2,189 )     (19,225 )     (4,261 )

Noncash interest expense

     204       165       368       330  

Equity earnings, net of distributions received

     354       (645 )     (6 )     (878 )

Other

     (312 )     (198 )     (621 )     (198 )

Changes in operating assets and liabilities

     89       1,448       (410 )     (2,950 )
                                

Net cash provided by operating activities

     44,481       33,798       73,327       57,316  
                                

Investing Activities

        

Acquisitions, net of cash acquired

     (96,220 )     (52,117 )     (96,240 )     (52,456 )

Additions to property, plant and equipment

     (21,190 )     (11,872 )     (38,840 )     (18,874 )

Other

     334       154       675       197  
                                

Net cash used in investing activities

     (117,076 )     (63,835 )     (134,405 )     (71,133 )
                                

Financing Activities

        

Proceeds from equity issuance

     140,958       —         140,958       —    

Distributions to partners

     (25,640 )     (21,951 )     (50,358 )     (42,980 )

Proceeds from borrowings, net

     (32,600 )     52,000       (30,600 )     57,000  

Other

     (620 )     —         (620 )     860  
                                

Net cash provided by financing activities

     82,098       30,049       59,380       14,880  
                                

Net increase (decrease) in cash and cash equivalents

     9,503       12       (1,698 )     1,063  

Cash and cash equivalents - beginning of period

     8,329       12,491       19,530       11,440  
                                

Cash and cash equivalents - end of period

   $ 17,832     $ 12,503     $ 17,832     $ 12,503  
                                


PENN VIRGINIA RESOURCE PARTNERS, L.P.

CERTAIN NON-GAAP FINANCIAL MEASURES—unaudited

(in thousands, except per unit data)

 

     Three Months Ended
June 30,
    Six Months Ended
June 30,
 
     2008     2007     2008     2007  
Reconciliation of GAAP “Net income” to Non-GAAP “Distributable cash flow”         

Net income

   $ 9,471     $ 16,560     $ 44,011     $ 32,993  

Depreciation, depletion and amortization

     12,919       9,822       24,419       19,955  

Commodity derivative contracts:

        

Derivative losses included in operating income

     1,517       1,285       2,625       2,128  

Derivative losses included in other income

     29,942       7,550       22,166       10,197  

Cash payments to settle derivatives for the period

     (9,703 )     (2,189 )     (19,225 )     (4,261 )

Maintenance capital expenditures

     (3,925 )     (2,689 )     (7,031 )     (4,635 )
                                

Distributable cash flow (a)

   $ 40,221     $ 30,339     $ 66,965     $ 56,377  
                                
Distribution to Partners:         

Limited partner units

   $ 20,748     $ 18,903     $ 41,035     $ 37,346  

General partner interest

     423       386       837       762  

Incentive distribution rights (b)

     4,469       2,662       8,486       4,872  
                                

Total cash distribution paid during period

   $ 25,640     $ 21,951     $ 50,358     $ 42,980  
                                

Total cash distribution paid per unit during period

   $ 0.45     $ 0.41     $ 0.89     $ 0.81  
                                

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

        

Net income as reported

   $ 9,471     $ 16,560     $ 44,011     $ 32,993  

Adjustments for derivatives:

        

Derivative losses included in operating income

     1,517       1,285       2,625       2,128  

Derivative losses included in other income

     29,942       7,550       22,166       10,197  

Cash payments to settle derivatives for the period

     (9,703 )     (2,189 )     (19,225 )     (4,261 )
                                

Net income as adjusted (c)

   $ 31,227     $ 23,206     $ 49,577     $ 41,057  
                                

Allocation of net income, as adjusted:

        

General partner’s interest in net income, as adjusted

   $ 5,004     $ 3,073     $ 9,308     $ 5,596  

Limited partners’ interest in net income, as adjusted

   $ 26,223     $ 20,133     $ 40,269     $ 35,461  

Net income as adjusted, per limited partner unit, basic and diluted (Note 3)

   $ 0.54     $ 0.44     $ 0.85     $ 0.77  
                                

 

(a) - Distributable cash flow represents net income plus depreciation, depletion and amortization expenses, plus derivative losses (gains) included in operating income and other income, plus cash paid for derivative settlements, minus the non-cash cost of midstream gas purchased minus maintenance capital expenditures. 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 by investors and professional research analysts in the valuation, comparison, rating and investment recommendations of publicly traded partnerships. Distributable cash flow is presented because management believes 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 PVR’s 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. Management believes this presentation is widely 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 June 30, 2008

        

Revenues

        

Natural gas midstream

   $ —      $ 234,797    $ 234,797

Coal royalties

     31,641      —        31,641

Coal services

     1,841      —        1,841

Timber

     1,833      —        1,833

Oil and gas royalties

     1,556      —        1,556

Other

     2,185      2,652      4,837
                    

Total revenues

     39,056      237,449      276,505
                    

Expenses

        

Cost of midstream gas purchased

     —        202,819      202,819

Coal royalties expense

     3,397      —        3,397

Other operating

     505      4,817      5,322

Taxes other than income

     371      605      976

General and administrative

     3,274      3,469      6,743

Depreciation, depletion and amortization

     7,526      5,393      12,919
                    

Total expenses

     15,073      217,103      232,176
                    

Operating income

   $ 23,983    $ 20,346    $ 44,329
                    

Additions to property and equipment and acquisitions

   $ 24,641    $ 92,769    $ 117,410

 

     Coal and Natural
Resource
Management
   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

Timber

     238      —        238

Oil and gas royalties

     306      —        306

Other

     1,745      1,327      3,072
                    

Total revenues

     28,410      115,734      144,144
                    

Expenses

        

Cost of midstream gas purchased

     —        95,077      95,077

Coal royalties expense

     1,820      —        1,820

Other operating

     694      2,983      3,677

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    $ 9,816    $ 27,382
                    

Additions to property and equipment and acquisitions

   $ 52,130    $ 11,859    $ 63,989


PENN VIRGINIA RESOURCE PARTNERS, L.P.

YEAR-TO-DATE SEGMENT INFORMATION—unaudited

(in thousands)

 

     Coal and Natural
Resource
Management
   Natural Gas
Midstream
   Consolidated

Six Months Ended June 30, 2008

        

Revenues

        

Natural gas midstream

   $ —      $ 359,845    $ 359,845

Coal royalties

     55,603      —        55,603

Coal services

     3,703      —        3,703

Timber

     3,417      —        3,417

Oil and gas royalties

     2,790      —        2,790

Other

     3,837      4,124      7,961
                    

Total revenues

     69,350      363,969      433,319
                    

Expenses

        

Cost of midstream gas purchased

     —        302,516      302,516

Coal royalties expense

     5,909      —        5,909

Other operating

     736      8,867      9,603

Taxes other than income

     742      1,306      2,048

General and administrative

     6,459      6,802      13,261

Depreciation, depletion and amortization

     13,939      10,480      24,419
                    

Total expenses

     27,785      329,971      357,756
                    

Operating income

   $ 41,565    $ 33,998    $ 75,563
                    

Additions to property and equipment and acquisitions

   $ 24,689    $ 110,391    $ 135,080

 

     Coal and Natural
Resource
Management
   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

Timber

     417      —        417

Oil and gas royalties

     583      —        583

Other

     3,172      1,725      4,897
                    

Total revenues

     56,894      211,450      268,344
                    

Expenses

        

Cost of midstream gas purchased

     —        174,808      174,808

Coal royalties expense

     3,603      —        3,603

Other operating

     1,066      6,342      7,408

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

   $ 53,466    $ 17,864    $ 71,330


PENN VIRGINIA RESOURCE PARTNERS, L.P.

GUIDANCE TABLE—unaudited

(dollars and tons in millions)

Penn Virginia Resource Partners, L.P. is providing the following guidance regarding financial and operational expectations for full-year 2008.

 

     Actual     
     First Quarter
2008
   Second Quarter
2008
   YTD
2008
   Full-Year
2008 Guidance
Coal and Natural Resource Management Segment:            

Coal royalty tons (millions) (a)

     7.7    8.8    16.5    33.5 – 34.5

Revenues:

           

Average coal royalties per ton (b)

   $ 3.14    3.58    3.37    3.30 – 3.45

Other (c)

   $ 6.3    7.4    13.7    26.0 – 27.5

Expenses:

           

Cash operating expenses (d)

   $ 6.3    7.5    13.8    24.5 – 26.0

Depreciation, depletion and amortization (e)

   $ 6.4    7.5    13.9    30.0 – 31.5

Capital expenditures:

           

Expansion and acquisitions (f)

   $ 0.1    24.6    24.7    25.5 – 26.5

Maintenance capital expenditures (g)

   $ —      —      —      0.2 – 0.3

Total segment capital expenditures

   $ 0.1    24.6    24.7    25.7 – 26.8
Natural Gas Midstream Segment:            

System Throughput volumes (MMcf per day) (h)

     190    262    226    270 – 280

Expenses:

           

Cash operating expenses (i)

   $ 8.1    8.9    17.0    35.0 – 38.0

Depreciation, depletion and amortization (j)

   $ 5.1    5.4    10.5    23.0 – 25.0

Capital expenditures:

           

Expansion and acquisitions (k)

   $ 16.4    86.3    102.7    315.0 – 325.0

Maintenance capital expenditures (l)

   $ 3.1    3.9    7.0    11.0 – 13.0

Total segment capital expenditures

   $ 19.5    90.2    109.7    326.0 – 338.0
Other:            

Interest expense:

           

Average long-term debt outstanding

   $ 412.5    411.8    411.9    475.0 – 500.0

Interest rate

     5.3%    4.4%    4.9%    4.8% – 5.3%

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

 

Notes (changes from previous guidance):

(a) - Increased the lower end of tonnage guidance by 0.5 million tons.
(b) - Increased by $0.35 per ton to reflect expected higher sales prices by PVR lessees.
(c) - Increased $0.5 to $1.0 million to reflect higher expected coal services and other revenues.
(d) - Increased $2.5 to $3.0 million to reflect higher expected expenses.
(e) - Reduced the upper end of guidance by $0.5 million to reflect lower expected depreciation, depletion and amortization expense.
(f) - Increased to include the cost of an acquisition in Central Appalachia in May 2008 for $24.5 million.
(g) - Increased the upper end of guidance by $0.1 million.
(h) - System throughput volumes increased 20-25 MMcf per day to reflect new supply of natural gas expected to be added as the year progresses, particularly at the Beaver/Spearman complex in the Texas panhandle, the Crossroads plant in East Texas and from acquisitions.
(i) - Increased $1.5 to $2.0 million to reflect higher expected expenses.
(j) - Increased the upper end of guidance by $1.0 million to reflect higher expected depreciation, depletion and amortization expense.
(k) - Increased by $235.0 million to include costs of acquiring gathering and transportation assets in the Fort Worth Basin in June 2008, pipeline assets in the panhandle of Texas in July 2008 and other organic growth projects.
(l) - Increased $1.0 million to reflect lower expected maintenance capital expenditures.


PENN VIRGINIA RESOURCE PARTNERS, L.P.

DERIVATIVE CONTRACT SUMMARY—unaudited

As of June 30, 2008

 

                 Weighted Average Price
Collars
   Average
Volume Per
Day
    Weighted
Average Price
    Additional
Put Option
   Put    Call

Frac Spread

   (in MMBtu )     (per MMBtu )        

Third quarter 2008 through fourth quarter 2008

   7,824     $ 5.02          

Ethane Sale Swap

   (in gallons )     (per gallon )        

Third quarter 2008 through fourth quarter 2008

   34,440     $ 0.4700          

Propane Sale Swaps

   (in gallons )     (per gallon )        

Third quarter 2008 through fourth quarter 2008

   26,040     $ 0.7175          

Crude Oil Sale Swaps

   (in barrels )     (per barrel )        

Third quarter 2008 through fourth quarter 2008

   560     $ 49.27          

Natural Gasoline Collar

   (in gallons )          (per gallon)

Third quarter 2008 through fourth quarter 2008

   6,300          $ 1.4800    $ 1.6465

Crude Oil Collar

   (in barrels )          (per barrel)

Third quarter 2008 through fourth quarter 2008

   400          $ 65.00    $ 75.25

Natural Gas Sale Swaps

   (in MMBtu )     (per MMBtu )        

Third quarter 2008 through fourth quarter 2008

   4,000     $ 6.97          

Crude Oil Three-Way Collar (a)

   (in barrels )          (per gallon)

First quarter 2009 through fourth quarter 2009

   1,000       $ 70.00    $ 90.00    $ 119.25

Frac Spread Collar (b)

   (in MMBtu )          (in MMBtu)

First quarter 2009 through fourth quarter 2009

   6,000          $ 9.09    $ 13.94

Management estimates that excluding the derivative positions described above, for every $1.00 per MMBtu decrease or increase in natural gas prices, natural gas midstream gross margin and operating income for the last six months of 2008 would increase or decrease by approximately $5.6 million, assuming that crude oil and natural liquids prices and inlet volumes remain constant at forecasted levels. In addition, management also estimates that for every $5.00 per barrel increase or decrease in the oil prices, natural gas midstream gross margin and operating income would increase or decrease by approximately $2.3 million, assuming that natural gas prices and inlet volumes remain constant at forecasted levels. These estimated changes in gross margin and operating income exclude the effect of potential cash receipts or payments in settling these derivative positions.

 

(a) - 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 PVR will receive for the contracted commodity volumes. The purchased put establishes the minimum price that PVR 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.
(b) - PVR entered into this contract in July 2008.