Breitburn Energy Partners LP (BBEP) today released its interim estimated total proved reserves (Interim Reserves) and present value of estimated future net cash flows relating to such estimated reserves discounted using an annual rate of 10% (PV10), as of November 1, 2015, based on NYMEX future strip prices as of November 2, 2015.
The table below summarizes Breitburn’s estimated Interim Reserves and PV10 as of November 1, 2015, based on NYMEX future strip prices as of November 2, 2015, and the estimated market-to-market value of its commodity hedges as of November 1, 2015.
|
Interim Reserves |
PV10
($MM)(1) |
Estimated Value
($MM)(2) |
|||
| Proved Developed | 194 | $1,460 | |||
| Proved Undeveloped | 58 | 406 | |||
| Total Interim Reserves | 252 | $1,866 | |||
| Commodity Hedge Portfolio | — | — | $ 632 | ||
| Total Including Commodity Hedges | 252 | — | $2,498 | ||
(1) The Interim Reserves and PV10 have not been prepared by an independent engineering firm and are based on internal estimates. The Interim Reserves and PV10 have not been calculated pursuant to SEC rules and regulations, which require that they be estimated using the average price during the prior 12-month period, determined as an unweighted average of the first-day-of-the-month price for each month (without regard to Breitburn’s commodity derivative positions and without assuming any change in Breitburn’s development plans or costs, which has not been the case historically in periods of prolonged depressed commodity prices).
The Interim Reserves and PV10 are based on NYMEX future strip prices as of November 2, 2015 (approximately $46.14 – $58.79 per Bbl for WTI, approximately $48.80 – $64.02 per Bbl for Brent, and approximately $2.26 – $3.15 per MMBtu for Henry Hub through 2020 and then held flat thereafter). The use of these future prices is for illustration purposes only, does not necessarily indicate Breitburn’s overall view on future commodity prices, and does not represent a forecast or estimate of Breitburn’s estimated total proved reserves as of December 31, 2015, which will be reported as of that date in Breitburn’s Form 10-K for 2015. See Part I—Item 1A “—Risk Factors” in Breitburn’s Form 10-K for 2014 for a description of some of the risks and uncertainties associated with our business and reserves.
PV10 is a non-GAAP measure. Breitburn’s calculation of PV10 differs from the standardized measure of discounted future net cash flows determined in accordance with SEC rules and regulations in that it is presented including the impact of updated estimated reserves and future strip prices rather than the average price during the prior 12-month period, determined as an unweighted average of the first-day-of-the-month price for each month. Information used to calculate PV10 is not derived directly from data determined in accordance with the provisions of applicable accounting standards. Breitburn’s calculation of PV10 should not be considered as an alternative to the standardized measure of discounted future net cash flows required under SEC rules and regulations.
The following is a reconciliation of the standardized measure of discounted future net cash flows at December 31, 2014, to Breitburn’s calculation of PV10 in this press release using interim estimated proved reserves and future strip prices (through 2020 and then held flat thereafter) as of November 2, 2015 (in millions):
| Standardized measure of discounted future net cash flows at December 31, 2014** | $4,504 |
| Less difference due to updated estimated reserves at oil and natural gas strip prices, due principally to commodity prices, changes in estimated future production costs and future development costs, production, additions and sales of minerals in place | (2,638) |
| PV-10 (excluding commodity hedges) as of November 1, 2015 | $1,866 |
** Represents the present value of estimated future net revenue to be generated from the production of proved reserves, determined in accordance with SEC rules and regulations (using prices and costs in effect as of December 31, 2014), less future development, production and income tax expenses, and discounted at 10% per annum to reflect the timing of future net revenue, without giving effect to derivative transactions.
(2) Estimated value for commodity hedges reflects mark-to-market value as of November 1, 2015, based on November 2, 2015 NYMEX future strip prices (approximately $46.14 – $58.79 per Bbl for WTI, approximately $48.80 – $64.02 per Bbl for Brent, and approximately $2.26 – $3.15 per MMBtu for Henry Hub through 2020).
Breitburn is disclosing the information in this press release pursuant to its obligations under separate confidentiality agreements with certain holders of its unsecured notes (Noteholders). While Breitburn has been in discussions with the Noteholders concerning a potential privately negotiated debt restructuring transaction, there can be no assurance that such a transaction will be completed.
The information disclosed herein does not constitute an offer to buy, or a solicitation of an offer to buy notes or any other Breitburn security.
About Breitburn Energy Partners LP
Breitburn Energy Partners LP is a publicly traded, independent oil and gas master limited partnership focused on the acquisition, development, and production of oil and gas properties throughout the United States. Breitburn’s producing and non-producing crude oil and natural gas reserves are located in the following seven producing areas: Ark-La-Tex, Michigan/Indiana/Kentucky, the Permian Basin, Mid-Continent, the Rockies, Florida, and California. See www.breitburn.com for more information.
