Delaware | 000-51719 | 65-1177591 | ||
(State or other jurisdiction of incorporation or organization) |
(Commission File Number) | (IRS Employer Identification
No.) |
||
600 Travis, Suite 5100 | ||||
Houston, Texas | 77002 | |||
(Address of principal executive offices) | (Zip Code) |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 1.01. | Entry into a Material Definitive Agreement |
Item 7.01. | Regulation FD |
Guidance Issued | Revised Guidance for | |||||||||||||||
April 28, 2011 | Acquisition, Notes Offering (4) | |||||||||||||||
($ in millions, except per unit amounts) | Q2 2011E | FY 2011E | Q2 2011E | FY 2011E | ||||||||||||
Production (Mmcfe/d) |
350 | 360 | 355 | 370 | ||||||||||||
Adjusted EBITDA (1) |
$ | 245 | $ | 985 | $ | 265 | $ | 1,035 | ||||||||
Distributable Cash Flow |
$ | 154 | $ | 613 | $ | 168 | $ | 632 | ||||||||
Distributable Cash Flow / Unit (2) |
$ | 0.87 | $ | 3.53 | $ | 0.95 | $ | 3.64 | ||||||||
Distribution Coverage Ratio (2)(3) |
1.32x | 1.34x | 1.44x | 1.38x |
(1) | Includes effects of the Companys hedge positions, cash flow adjustment from acquisition and divestiture activities and other expenses. | |
(2) | Assumes 176.8 and 173.7 million units outstanding for Q2 2011 and full-year 2011, respectively. | |
(3) | Based on current quarterly distribution of $0.66 per unit or $2.64 per unit on an annualized basis. | |
(4) | Assumed strip pricing for crude of $100/Bbl for May-December 2011 and for natural gas of $4.25/Mcf for May-June and $4.35 for July-December 2011. Pro forma for $55 million adjusted EBITDA impact of pending Texas Panhandle acquisition and current bond issuance with gross proceeds of $750 million principal at par, net of underwriting fees and additional fees of approximately 375 thousand. |
Average Daily | ||||||||||||||||
Pro Forma | Production for | |||||||||||||||
Proved | the Year Ended | |||||||||||||||
Reserves | % Natural | % Proved | December 31, | |||||||||||||
Region | (Bcfe)(1) | Gas | Developed | 2010 (MMcfe/d) | ||||||||||||
Mid-Continent Deep |
1,117 | 66 | % | 57 | % | 133 | ||||||||||
Mid-Continent Shallow |
649 | 24 | % | 68 | % | 66 | ||||||||||
Permian Basin |
525 | 22 | % | 46 | % | 31 | ||||||||||
Michigan |
259 | 99 | % | 87 | % | 21 |
Average Daily | ||||||||||||||||
Pro Forma | Production for | |||||||||||||||
Proved | the Year Ended | |||||||||||||||
Reserves | % Natural | % Proved | December 31, | |||||||||||||
Region | (Bcfe)(1) | Gas | Developed | 2010 (MMcfe/d) | ||||||||||||
California |
189 | 6 | % | 94 | % | 14 | ||||||||||
Williston Basin |
94 | 10 | % | 30 | % | | ||||||||||
Total |
2,833 | 46 | % | 62 | % | 265 | ||||||||||
(1) | Proved reserves were calculated at the reserve report dates and using the commodity prices set forth below, which represent the unweighted average of the first-day-of-the-month prices for each of the 12-months immediately preceding the reserve report date set forth below. The reserve report date for each of the completed acquisitions listed below is the first day of the month closest to the closing date of such acquisition. The reserve report date for each of the pending acquisitions is the first day of the month closest to the anticipated closing date of such acquisition. |
Commodity Prices | ||||||||||||
Reserve Report | Natural Gas | |||||||||||
Properties | As of Date | ($/MMBtu) | Oil ($/Bbl) | |||||||||
Legacy Oil and Natural Gas Assets |
12/31/10 | 4.38 | 79.29 | |||||||||
2011 Acquisitions: |
||||||||||||
Concho Acquisition |
04/01/11 | 4.10 | 83.17 | |||||||||
Permian 1 Acquisition |
04/01/11 | 4.10 | 83.17 | |||||||||
Permian 2 Acquisition |
04/01/11 | 4.10 | 83.17 | |||||||||
Williston 1 Acquisition |
05/01/11 | 4.14 | 85.18 | |||||||||
Williston 2 Acquisition (pending) |
05/01/11 | 4.14 | 85.18 | |||||||||
Texas Panhandle Acquisition (pending) |
06/01/11 | 4.18 | 87.44 |
May 7 to | ||||||||||||||||||||
December 31, | ||||||||||||||||||||
2011 | 2012 | 2013 | 2014 | 2015 | ||||||||||||||||
Natural Gas Positions: |
||||||||||||||||||||
Fixed Price Swaps: |
||||||||||||||||||||
Hedged Volume (MMMBtu) |
18,609 | 49,410 | 50,278 | 54,202 | 53,837 | |||||||||||||||
Average Price ($/MMBtu) |
$ | 9.50 | $ | 5.97 | $ | 5.96 | $ | 5.93 | $ | 5.95 | ||||||||||
Puts: |
||||||||||||||||||||
Hedged Volume (MMMBtu) |
11,293 | 25,364 | 25,295 | 23,178 | 23,178 | |||||||||||||||
Average Price ($/MMBtu) |
$ | 5.98 | $ | 6.25 | $ | 6.25 | $ | 5.00 | $ | 5.00 | ||||||||||
PEPL Puts:(1) |
||||||||||||||||||||
Hedged Volume (MMMBtu) |
7,735 | | | | | |||||||||||||||
Average Price ($/MMBtu) |
$ | 8.50 | $ | | $ | | $ | | $ | | ||||||||||
Total: |
||||||||||||||||||||
Hedged Volume (MMMBtu) |
37,637 | 74,774 | 75,573 | 77,380 | 77,015 | |||||||||||||||
Average Price ($/MMBtu) |
$ | 8.24 | $ | 6.07 | $ | 6.06 | $ | 5.65 | $ | 5.66 | ||||||||||
Oil Positions: |
||||||||||||||||||||
Fixed Price Swaps:(2) |
||||||||||||||||||||
Hedged Volume (MBbls) |
3,722 | 7,466 | 7,683 | 8,121 | 2,738 | |||||||||||||||
Average Price ($/Bbl) |
$ | 91.06 | $ | 94.33 | $ | 97.83 | $ | 94.70 | $ | 92.84 |
May 7 to | ||||||||||||||||||||
December 31, | ||||||||||||||||||||
2011 | 2012 | 2013 | 2014 | 2015 | ||||||||||||||||
Puts: |
||||||||||||||||||||
Hedged Volume (MBbls) |
1,568 | 2,196 | 2,190 | | | |||||||||||||||
Average Price ($/Bbl) |
$ | 75.00 | $ | 75.00 | $ | 75.00 | $ | | $ | | ||||||||||
Collars: |
||||||||||||||||||||
Hedged Volume (MBbls) |
184 | | | | | |||||||||||||||
Average Floor Price ($/Bbl) |
$ | 90.00 | $ | | $ | | $ | | $ | | ||||||||||
Average Ceiling Price ($/Bbl) |
$ | 112.25 | $ | | $ | | $ | | $ | | ||||||||||
Total: |
||||||||||||||||||||
Hedged Volume (MBbls) |
5,474 | 9,662 | 9,873 | 8,121 | 2,738 | |||||||||||||||
Average Price ($/Bbl) |
$ | 86.42 | $ | 89.93 | $ | 92.76 | $ | 94.70 | $ | 92.84 | ||||||||||
Natural Gas Basis Differential Positions: |
||||||||||||||||||||
PEPL Basis Swaps:(1) |
||||||||||||||||||||
Hedged Volume (MMMBtu) |
20,732 | 37,735 | 38,854 | 42,194 | 42,194 | |||||||||||||||
Hedged Differential ($/MMBtu) |
$ | (0.96 | ) | $ | (0.89 | ) | $ | (0.89 | ) | $ | (0.39 | ) | $ | (0.39 | ) | |||||
Oil Timing Differential Positions: |
||||||||||||||||||||
Trade Month Roll Swaps:(3) |
||||||||||||||||||||
Hedged Volume (MBbls) |
1,380 | 5,490 | 5,475 | 5,475 | | |||||||||||||||
Hedged Differential ($/Bbl) |
$ | 0.22 | $ | 0.22 | $ | 0.22 | $ | 0.22 | $ | |
(1) | The Company uses puts and basis swaps, which settle on the Panhandle Eastern Pipeline, or PEPL, spot price of natural gas, to hedge basis differential associated with natural gas production in the Mid-Continent Deep and Mid-Continent Shallow regions. | |
(2) | As presented in the table above, the Company has certain outstanding fixed price oil swaps on 14,750 Bbls of daily production which may be extended annually at a price of $100.00 per Bbl for each of the years ending December 31, 2015, December 31, 2016, and December 31, 2017, if the counterparties determine that the strike prices are in-the-money on a designated date in each respective preceding year. The extension for each year is exercisable without respect to the other years. | |
(3) | The Company uses trade month roll swaps to hedge timing risk associated with the sales price of oil in the Mid-Continent Deep, Mid-Continent Shallow and Permian Basin regions. In these regions, the Company generally sells oil for the delivery month at a sales price based on the average NYMEX price of light oil during that month, plus an adjustment calculated as a spread between the weighted average prices of the delivery month, the next month and the following month during the period when the delivery month is prompt (the trade month roll). Swaps for 2011 hedge production volumes for October through December. |
Item 8.01. | Other Events |
Item 9.01 | Financial Statements and Exhibits. |
(d) | Exhibits. |
99.1 | Press Release of Linn Energy, LLC dated May 9, 2011. | ||
99.2 | Press Release of Linn Energy, LLC dated May 9, 2011. |
LINN ENERGY, LLC |
||||
Date: May 9, 2011 | By: | /s/ Charlene A. Ripley | ||
Charlene A. Ripley | ||||
Senior Vice President, General
Counsel and Corporate Secretary |
||||