Please ensure Javascript is enabled for purposes of website accessibility
Free Article Join Over 1 Million Premium Members And Get More In-Depth Stock Guidance and Research

Can LINN Energy Cover Its Distribution?

By Peter Horn - Mar 25, 2014 at 12:15PM

You’re reading a free article with opinions that may differ from The Motley Fool’s Premium Investing Services. Become a Motley Fool member today to get instant access to our top analyst recommendations, in-depth research, investing resources, and more. Learn More

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.

It's hard to be unloved. LINN Energy ( LINEQ ) 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.

This article represents the opinion of the writer, who may disagree with the “official” recommendation position of a Motley Fool premium advisory service. We’re motley! Questioning an investing thesis – even one of our own – helps us all think critically about investing and make decisions that help us become smarter, happier, and richer.

Invest Smarter with The Motley Fool

Join Over 1 Million Premium Members Receiving…

  • New Stock Picks Each Month
  • Detailed Analysis of Companies
  • Model Portfolios
  • Live Streaming During Market Hours
  • And Much More
Get Started Now

Stocks Mentioned

Linn Energy, LLC Stock Quote
Linn Energy, LLC

*Average returns of all recommendations since inception. Cost basis and return based on previous market day close.

Related Articles

Motley Fool Returns

Motley Fool Stock Advisor

Market-beating stocks from our award-winning service.

Stock Advisor Returns
S&P 500 Returns

Calculated by average return of all stock recommendations since inception of the Stock Advisor service in February of 2002. Returns as of 12/01/2021.

Discounted offers are only available to new members. Stock Advisor list price is $199 per year.

Our Most Popular Articles

Premium Investing Services

Invest better with the Motley Fool. Get stock recommendations, portfolio guidance, and more from the Motley Fool's premium services.