Issuer: | Linn Energy, LLC |
|
Units offered: | 15,000,000 Units Representing Limited Liability Company Interests (plus 30-day over-allotment option for up to 2,250,000 additional units) |
|
Offering Price: | $25.00 per unit |
|
Gross Proceeds: | $375,000,000 |
Units Offered by Linn Energy, LLC
|
15,000,000 units, or
17,250,000 units if the
underwriters exercise
in full their option to purchase an additional 2,250,000 units. |
|
Units Outstanding after the Offering(1)
|
145,554,909 units, or
147,804,909 units if
the underwriters
exercise in full their option to purchase an additional 2,250,000 units. |
(1) | Based on the number of units outstanding on February 28, 2010. |
| on an historical basis; | ||
| on an adjusted basis, giving effect to the sale of units in this offering at a price of $25.00 per unit, assuming no exercise of the underwriters option to purchase additional units, and the application of all of the estimated $359.5 million of net proceeds from this offering to fund the $330.0 million contract price of the pending HighMount Michigan acquisition and to repay $29.5 million of indebtedness outstanding under our revolving credit facility; and | ||
| on an as further adjusted basis, giving effect to the issuance of $500.0 million aggregate principal amount of our 2020 notes, the application of all of the estimated $489.5 million of net proceeds from the same to unwind approximately $50.0 million of outstanding interest rate swaps, to fund $16.0 million in financing fees associated with the proposed amendment to our revolving credit facility and to repay indebtedness outstanding under our revolving credit facility. |
At December 31, 2009 | ||||||||||||
As Further | ||||||||||||
As Adjusted | Adjusted | |||||||||||
for this | For The Notes | |||||||||||
Historical | Offering(a)(b) | Offering(a) | ||||||||||
(in thousands) | ||||||||||||
Cash and cash equivalents |
$ | 22,231 | $ | 22,231 | $ | 22,231 | ||||||
Long-term debt: |
||||||||||||
Revolving credit facility(c) |
$ | 1,100,000 | $ | 1,070,475 | $ | 647,025 | (d) | |||||
2017 notes, net |
238,275 | 238,275 | 238,275 | |||||||||
2018 notes, net |
250,556 | 250,556 | 250,556 | |||||||||
2020 notes, net |
| | 500,000 | (d) | ||||||||
Total long-term debt, net |
1,588,831 | 1,559,306 | 1,635,856 | |||||||||
Total unitholders capital |
2,452,004 | 2,811,529 | 2,761,529 | (e) | ||||||||
Total capitalization |
$ | 4,040,835 | $ | 4,370,835 | $ | 4,397,385 | ||||||
(a) | Does not reflect the use of $21.6 million in cash and additional borrowings under our revolving credit facility of $115.0 million on January 29, 2010 in connection with the Merit Acquisition. | |
(b) | We intend to use $330.0 million of the net proceeds we receive from this offering to fund the pending HighMount Michigan acquisition. Pending the use of proceeds for such purpose, we intend to repay indebtedness outstanding under our revolving credit facility, which is not reflected in the table above. | |
(c) | As of February 28, 2010, we had total borrowings of approximately $1.27 billion outstanding under our revolving credit facility. | |
(d) | Assumes the 2020 notes are issued at par. | |
(e) | The estimated realized loss for the unwind of approximately $50.0 million of our outstanding interest rate swaps is reflected as a reduction to total unitholders capital. |