Legacy reserves inc. (LGCY)
CashFlow / Quarterly
Dec'19Sep'19Jun'19Mar'19Dec'18Sep'18Jun'18Mar'18
Cash flows from operating activities:
Net income (loss)

451,254

-136,230

-62,770

-78,378

78,012

-47,852

-50,709

64,382

Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
Depletion, depreciation, amortization and accretion

32,409

40,109

41,868

42,549

45,724

39,588

38,139

36,547

Amortization of debt discount and issuance costs

0

0

20,249

8,526

4,155

5,697

3,243

7,509

Gain on extinguishment of debt

0

0

0

13,105

2,266

12,107

0

51,693

Impairment of long-lived assets

-

96,701

1,434

7,398

-

18,994

35,381

0

(Gain) loss on derivatives

-9,190

4,643

4,378

-52,168

90,302

-31,151

-9,215

-837

Equity in income (loss) of equity method investees

-

-

-

0

-

-

-

17

Stock/Unit-based compensation

2,355

4,153

4,118

4,156

-9,811

-8,564

12,670

12,324

Loss (gain) on disposal of assets

-1,803

-1,338

2,045

-1,034

9,628

-7,368

1,145

20,395

Changes in assets and liabilities:
(Increase) decrease in accounts receivable, oil and natural gas

14,499

-1,577

-12,792

6,927

-4,494

3,433

-8,578

3,499

(Increase) decrease in accounts receivable, joint interest owners

-30

-132

-2,777

772

865

-1,999

-4,559

-6,346

(Increase) decrease in accounts receivable, other

0

-299

28

283

-12

-4

4

0

(Increase) decrease in other assets

-5,057

-304

3,516

712

509

-3,546

1,723

-843

Increase (decrease) in accounts payable

-3,845

5,949

-25,685

17,431

3,390

1,212

3,263

-9,730

Increase (decrease) in accrued oil and natural gas liabilities

460

2,737

-3,823

-4,230

-2,261

-234

8,248

3,787

Increase (decrease) in other liabilities

-25,989

26,911

20,294

6,572

-17,027

6,851

-8,765

6,776

Total adjustments

-475,235

178,084

64,709

113,805

-61,285

92,082

111,676

-10,365

Net cash provided by operating activities

-23,981

41,854

1,939

35,427

16,727

44,230

60,967

54,017

Cash flows from investing activities:
Investment in oil and natural gas properties

22,370

24,550

23,405

57,761

42,553

66,978

44,454

73,870

Proceeds associated with sale of assets

-

842

-2,201

-160

-

-5,996

-2,135

-27,100

Investment in other equipment

-413

-334

326

4,424

136

140

73

57

Net cash settlements on commodity derivatives

-891

-1,337

-11,879

-9,579

7,723

-1,217

2,414

2,795

Net cash used in investing activities

-21,052

-23,061

-9,651

-52,446

-30,675

-63,025

-44,806

-49,622

Cash flows from financing activities:
Proceeds from long-term debt

470,000

48,081

37,677

71,000

135,000

142,000

117,000

265,626

Payments of long-term debt

645,000

54,758

30,000

50,000

123,000

121,000

127,000

248,384

Payments of debt issuance costs

8,578

-3

218

2,855

191

4,845

221

22,875

Net cash provided by (used in) financing activities

72,722

-6,674

7,459

18,145

11,809

16,155

-10,221

-5,633

Net (decrease) increase in cash

27,689

12,119

-253

1,126

-2,139

-2,640

5,940

-1,238

Non-Cash Investing and Financing Activities:
Change in accrued capital expenditures

-

12,713

-13,671

-18,372

-

-35,635

38,236

-12,503

Asset retirement obligations associated with properties sold

-

-

-

243

-

-

-

15,708

Debt exchange

0

0

0

0

17,921

0

0

5,928

Debt exchange

-

0

1

3,716

-

16,544

0

0