Can LINN Energy Cover Its Distribution?

There's considerable concern that LINN Energy will be able to cover its distribution after the Berry deal's dilution. The high value of Berry's liquids-rich production makes that probable.

Mar 25, 2014 at 12:15PM

It's hard to be unloved. LINN Energy (NASDAQ:LINE) exited a tough year with an excellent quarter. Yet investors were singularly unimpressed, selling off LINE and its sister security LinnCo (NASDAQ:LNCO). The unloved pair were already twisting in the wind despite finally closing the long-delayed Berry Petroleum acquisition. Then on Monday, JPMorgan ratcheted up the pressure with a downgrade that sent shares into a complete tailspin.

At some level, guessing about market moves is a fool's game. But when you're holding a stock that's under pressure—especially a public short attack – at some level, you must listen to the market. At the very least you need to be certain that you disagree. How bad is it and what will it take to turn it around?

The company has to be relieved that 2013 is gone. Slumping NGL prices hurt cash flow and squeezed DCF coverage uncomfortably. NGL differentials are critical to LINN's success. They're a large proportion of LINN's liquids production. More importantly, hedging them effectively is nearly impossible.

Ironically, the same NGLs that wrecked the year ended up saving LINN's bacon in the fourth quarter as prices stabilized, especially for propane as a result of the harsh winter weather. Coverage ratios improved substantially on improving revenue, reaching 1.19 times DCF in Q4.

That's the good. How about the bad?
So why the worry? Even management confessed to being confused about the market's initial response when quizzed on the quarter's call. While last quarter was nice, investing is about the future. Investors need to worry about next quarter's coverage, and guidance was not exactly comforting.

LINN Energy forecasts only a $12 million distribution excess year-end 2014 with a scant $1 million distribution increase. That $1 million works out to a 0.1% increase. Needless to say, holders seemed less than thrilled. Monday, JPMorgan made it that much worse when it declared that even that distribution level is not safe.

Can LINN avoid a cut?
The poor guidance comes paired with a looming distribution increase in the first quarter. The Berry deal closed so late in December that no payments were made to former Berry shareholders in Q4, so that comfortable fourth quarter coverage ratio may be tighter than it appears considering dilution from the merger.

Unit count popped 40% as a result of the Berry merger. Yet, LINN's low-end forecast projects only a 20% increase in production to offset that dilution. With equity holders already spooked by the drawn-out acquisition process and swirling short attacks, that's the kind of math that breeds uncertainty—maybe even panic. According to management, this will be an accretive deal. How can that math work?

Follow the cash
Focusing on production is misleading. Ultimately, we don't care how much oil and gas LINN produces. Heck, we don't even care what LINN produces. It could be oil, gas, cell phones, or razor blades. We care how much money LINN produces.

What's missing from the analysis above is accurate consideration of how significantly LINN's production mix is altered by Berry. That incremental production provided by Berry's operations is 80% oil, and at these oil and gas prices, oil is the lion's share of any company's revenue.

Oil companies all produce a mix of oil and gas. To make production numbers easier to follow, headline numbers are reported collectively in equivalents based on the relative energy content of oil and gas. LINN converts all its oil production to 'mcf equivalents' or Mcfe when it reports its headline number.

At these prices, all that oil makes Berry significantly more valuable per Mcfe than LINN's current gas production. One Mcfe of oil—one sixth of a barrel – is worth roughly $16.50 compared to an Mcf of gas at $5. That's the equalizer in the deal.

It's all about the oil
A quick back of the envelope calculation illustrates this. LINN's Q4 production was 889 MMcfed (million cubic feet equivalent per day), and 44 MMcfed came from Berry at quarter's end. So, LINN ex-Berry averaged 845 MMcfed in Q4 of 2013. The low end of Q1 guidance is 1,070 MMcfed for an incremental boost of 225 MMcfed due to Berry's expected production.

With Berry producing 80% oil, that works out to 180 MMcfed or 30 MBbld (thousand barrels per day) of incremental oil production. At the $93 per barrel realized in Q4, Berry will add $251 million in oil revenue over a 90-day quarter.

Add in the little bit of gas revenue and Berry's $265 million boost to revenue is far more appealing. The 42% revenue increase Berry brings over Q4 can in fact offset the deal's 40% dilution. Oil is simply much more valuable economically, and that's exactly why LINN snatched up Berry. Its strong oil project inventory adjusts LINN's portfolio favorably—both now and in the future.

9 rock-solid dividend stocks you can buy today
One of the dirty secrets that few finance professionals will openly admit is the fact that dividend stocks as a group handily outperform their non-dividend paying brethren. The reasons for this are too numerous to list here, but you can rest assured that it's true. However, knowing this is only half the battle. The other half is identifying which dividend stocks in particular are the best. With this in mind, our top analysts put together a free list of nine high-yielding stocks that should be in every income investor's portfolio. To learn the identity of these stocks instantly and for free, all you have to do is click here now.


Peter Horn owns both LINE units and LNCO shares. The Motley Fool has no position in any of the stocks mentioned. Try any of our Foolish newsletter services free for 30 days. We Fools may not all hold the same opinions, but we all believe that considering a diverse range of insights makes us better investors. The Motley Fool has a disclosure policy.

1 Key Step to Get Rich

Our mission at The Motley Fool is to help the world invest better. Whether that’s helping people overcome their fear of stocks all the way to offering clear and successful guidance on complicated-sounding options trades, we can help.

Feb 1, 2016 at 4:54PM

To be perfectly clear, this is not a get-rich action that my Foolish colleagues and I came up with. But we wouldn't argue with the approach.

A 2015 Business Insider article titled, "11 websites to bookmark if you want to get rich" rated The Motley Fool as the #1 place online to get smarter about investing.

"The Motley Fool aims to build a strong investment community, which it does by providing a variety of resources: the website, books, a newspaper column, a radio [show], and [newsletters]," wrote (the clearly insightful and talented) money reporter Kathleen Elkins. "This site has something for every type of investor, from basic lessons for beginners to investing commentary on mutual funds, stock sectors, and value for the more advanced."

Our mission at The Motley Fool is to help the world invest better, so it's nice to receive that kind of recognition. It lets us know we're doing our job.

Whether that's helping the entirely uninitiated overcome their fear of stocks all the way to offering clear and successful guidance on complicated-sounding options trades, we want to provide our readers with a boost to the next step on their journey to financial independence.

Articles and beyond

As Business Insider wrote, there are a number of resources available from the Fool for investors of all levels and styles.

In addition to the dozens of free articles we publish every day on our website, I want to highlight two must-see spots in your tour of

For the beginning investor

Investing can seem like a Big Deal to those who have yet to buy their first stock. Many investment professionals try to infuse the conversation with jargon in order to deter individual investors from tackling it on their own (and to justify their often sky-high fees).

But the individual investor can beat the market. The real secret to investing is that it doesn't take tons of money, endless hours, or super-secret formulas that only experts possess.

That's why we created a best-selling guide that walks investors-to-be through everything they need to know to get started. And because we're so dedicated to our mission, we've made that available for free.

If you're just starting out (or want to help out someone who is), go to, drop in your email address, and you'll be able to instantly access the quick-read guide ... for free.

For the listener

Whether it's on the stationary exercise bike or during my daily commute, I spend a lot of time going nowhere. But I've found a way to make that time benefit me.

The Motley Fool offers five podcasts that I refer to as "binge-worthy financial information."

Motley Fool Money features a team of our analysts discussing the week's top business and investing stories, interviews, and an inside look at the stocks on our radar. It's also featured on several dozen radio stations across the country.

The hosts of Motley Fool Answers challenge the conventional wisdom on life's biggest financial issues to reveal what you really need to know to make smart money moves.

David Gardner, co-founder of The Motley Fool, is among the most respected and trusted sources on investing. And he's the host of Rule Breaker Investing, in which he shares his insights into today's most innovative and disruptive companies ... and how to profit from them.

Market Foolery is our daily look at stocks in the news, as well as the top business and investing stories.

And Industry Focus offers a deeper dive into a specific industry and the stories making headlines. Healthcare, technology, energy, consumer goods, and other industries take turns in the spotlight.

They're all informative, entertaining, and eminently listenable ... and I don't say that simply because the hosts all sit within a Nerf-gun shot of my desk. Rule Breaker Investing and Answers contain timeless advice, so you might want to go back to the beginning with those. The other three take their cues from the market, so you'll want to listen to the most recent first. All are available at

But wait, there's more

The book and the podcasts – both free ... both awesome – also come with an ongoing benefit. If you download the book, or if you enter your email address in the magical box at the podcasts page, you'll get ongoing market coverage sent straight to your inbox.

Investor Insights is valuable and enjoyable coverage of everything from macroeconomic events to investing strategies to our analyst's travels around the world to find the next big thing. Also free.

Get the book. Listen to a podcast. Sign up for Investor Insights. I'm not saying that any of those things will make you rich ... but Business Insider seems to think so.

Compare Brokers