UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D. C. 20549
FORM 10-Q
Quarterly Report Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
For the quarterly period ended June 30, 2000
Commission File No. 33-12244-02
PARKER & PARSLEY 87-B, LTD.
(Exact name of Registrant as specified in its charter)
Texas 75-2185706
--------------------------------------------- ---------------------
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification Number)
1400 Williams Square West, 5205 N. O'Connor Blvd., Irving, Texas 75039
---------------------------------------------------------------- ---------
(Address of principal executive offices) (Zip code)
Registrant's Telephone Number, including area code : (972) 444-9001
Not applicable
(Former name, former address and former fiscal year,
if changed since last report)
Indicate by check mark whether the Registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months (or for such shorter period that the Registrant was
required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.
Yes / x / No / /
<PAGE>
PARKER & PARSLEY 87-B, LTD.
TABLE OF CONTENTS
Page
Part I. Financial Information
Item 1. Financial Statements
Balance Sheets as of June 30, 2000 and
December 31, 1999...................................... 3
Statements of Operations for the three and six
months ended June 30, 2000 and 1999..................... 4
Statement of Partners' Capital for the six months
ended June 30, 2000..................................... 5
Statements of Cash Flows for the six months ended
June 30, 2000 and 1999.................................. 6
Notes to Financial Statements............................. 7
Item 2. Management's Discussion and Analysis of Financial
Condition and Results of Operations..................... 7
Part II. Other Information
Item 6. Exhibits and Reports on Form 8-K.......................... 10
27.1 Financial Data Schedule
Signatures................................................ 11
2
<PAGE>
PARKER & PARSLEY 87-B, LTD.
(A Texas Limited Partnership)
Part I. Financial Information
Item 1. Financial Statements
<TABLE>
BALANCE SHEETS
June 30, December 31,
2000 1999
------------ ------------
(Unaudited)
ASSETS
<S> <C> <C>
Current assets:
Cash $ 281,485 $ 262,756
Accounts receivable - oil and gas sales 226,787 179,571
----------- -----------
Total current assets 508,272 442,327
----------- -----------
Oil and gas properties - at cost, based on the
successful efforts accounting method 13,388,798 13,385,570
Accumulated depletion (11,001,473) (10,926,957)
------------ -----------
Net oil and gas properties 2,387,325 2,458,613
----------- -----------
$ 2,895,597 $ 2,900,940
=========== ===========
LIABILITIES AND PARTNERS' CAPITAL
Current liabilities:
Accounts payable - affiliate $ 48,366 $ 29,475
Partners' capital:
Managing general partner 28,401 28,643
Limited partners (20,089 interests) 2,818,830 2,842,822
----------- -----------
2,847,231 2,871,465
----------- -----------
$ 2,895,597 $ 2,900,940
=========== ===========
</TABLE>
The financial information included as of June 30, 2000 has been prepared by
the managing general partner without audit by independent public accountants.
The accompanying notes are an integral part of these financial statements.
3
<PAGE>
PARKER & PARSLEY 87-B, LTD.
(A Texas Limited Partnership)
STATEMENTS OF OPERATIONS
(Unaudited)
<TABLE>
Three months ended Six months ended
June 30, June 30,
--------------------- ---------------------
2000 1999 2000 1999
--------- --------- --------- ---------
<S> <C> <C> <C> <C>
Revenues:
Oil and gas $ 414,169 $ 267,074 $ 868,113 $ 458,623
Interest 5,225 2,625 8,911 4,899
Gain on disposition of assets - - 3,753 -
-------- -------- -------- --------
419,394 269,699 880,777 463,522
-------- -------- -------- --------
Costs and expenses:
Oil and gas production 182,083 158,350 344,924 302,253
General and administrative 12,425 8,012 26,043 13,759
Depletion 35,965 49,069 74,516 126,646
-------- -------- -------- --------
230,473 215,431 445,483 442,658
-------- -------- -------- --------
Net income $ 188,921 $ 54,268 $ 435,294 $ 20,864
======== ======== ======== ========
Allocation of net income:
Managing general partner $ 1,889 $ 543 $ 4,353 $ 209
======== ======== ======== ========
Limited partners $ 187,032 $ 53,725 $ 430,941 $ 20,655
======== ======== ======== ========
Net income per limited
partnership interest $ 9.31 $ 2.68 $ 21.45 $ 1.03
======== ======== ======== ========
</TABLE>
The financial information included herein has been prepared by
the managing general partner without audit by independent public accountants.
The accompanying notes are an integral part of these financial statements.
4
<PAGE>
PARKER & PARSLEY 87-B, LTD.
(A Texas Limited Partnership)
STATEMENT OF PARTNERS' CAPITAL
(Unaudited)
<TABLE>
Managing
general Limited
partner partners Total
--------- ---------- ----------
<S> <C> <C> <C>
Balance at January 1, 2000 $ 28,643 $2,842,822 $2,871,465
Distributions (4,595) (454,933) (459,528)
Net income 4,353 430,941 435,294
-------- --------- ---------
Balance at June 30, 2000 $ 28,401 $2,818,830 $2,847,231
======== ========= =========
</TABLE>
The financial information included herein has been prepared by
the managing general partner without audit by independent public accountants.
The accompanying notes are an integral part of these financial statements.
5
<PAGE>
PARKER & PARSLEY 87-B, LTD.
(A Texas Limited Partnership)
STATEMENTS OF CASH FLOWS
(Unaudited)
<TABLE>
Six months ended
June 30,
-----------------------
2000 1999
---------- ---------
<S> <C> <C>
Cash flows from operating activities:
Net income $ 435,294 $ 20,864
Adjustments to reconcile net income to net
cash provided by operating activities:
Depletion 74,516 126,646
Gain on disposition of assets (3,753) -
Changes in assets and liabilities:
Accounts receivable (47,216) (44,954)
Accounts payable 18,891 18,582
--------- --------
Net cash provided by operating activities 477,732 121,138
--------- --------
Cash flows from investing activities:
Additions to oil and gas properties (3,228) (7,711)
Proceeds from asset dispositions 3,753 -
--------- --------
Net cash provided by (used in)
investing activities 525 (7,711)
--------- --------
Cash flows used in financing activities:
Cash distributions to partners (459,528) (83,871)
--------- --------
Net increase in cash 18,729 29,556
Cash at beginning of period 262,756 221,422
--------- --------
Cash at end of period $ 281,485 $ 250,978
========= ========
</TABLE>
The financial information included herein has been prepared by
the managing general partner without audit by independent public accountants.
The accompanying notes are an integral part of these financial statements.
6
<PAGE>
PARKER & PARSLEY 87-B, LTD.
(A Texas Limited Partnership)
NOTES TO FINANCIAL STATEMENTS
June 30, 2000
(Unaudited)
Note 1. Organization and nature of operations
Parker & Parsley 87-B, Ltd. (the "Partnership") is a limited partnership
organized in 1987 under the laws of the State of Texas.
The Partnership engages in oil and gas development and production in Texas and
is not involved in any industry segment other than oil and gas.
Note 2. Basis of presentation
In the opinion of management, the unaudited financial statements of the
Partnership as of June 30, 2000 and for the three and six months ended June 30,
2000 and 1999 include all adjustments and accruals consisting only of normal
recurring accrual adjustments which are necessary for a fair presentation of the
results for the interim period. These interim results are not necessarily
indicative of results for a full year. Certain reclassifications may have been
made to the June 30, 1999 financial statements to conform to the June 30, 2000
financial statement presentations.
Certain information and footnote disclosures normally included in financial
statements prepared in accordance with generally accepted accounting principles
have been condensed or omitted in this Form 10-Q pursuant to the rules and
regulations of the Securities and Exchange Commission. The financial statements
should be read in conjunction with the financial statements and the notes
thereto contained in the Partnership's Report on Form 10-K for the year ended
December 31, 1999, as filed with the Securities and Exchange Commission, a copy
of which is available upon request by writing to Rich Dealy, Vice President and
Chief Accounting Officer, 5205 North O'Connor Boulevard, 1400 Williams Square
West, Irving, Texas 75039-3746.
Item 2. Management's Discussion and Analysis of Financial Condition
and Results of Operations (1)
Results of Operations
Six months ended June 30, 2000 compared with six months ended
June 30, 1999
Revenues:
The Partnership's oil and gas revenues increased 89% to $868,113 for the six
months ended June 30, 2000 as compared to $458,623 for the same period in 1999.
The increase in revenues resulted from higher average prices received, offset by
a decrease in production. For the six months ended June 30, 2000, 21,676 barrels
7
<PAGE>
of oil, 11,585 barrels of natural gas liquids ("NGLs") and 47,808 mcf of gas
were sold, or 41,229 barrel of oil equivalents ("BOEs"). For the six months
ended June 30, 1999, 23,002 barrels of oil, 11,929 barrels of NGLs and 51,130
mcf of gas were sold, or 43,453 BOEs.
The average price received per barrel of oil increased $14.29, or 110%, from
$13.01 for the six months ended June 30, 1999 to $27.30 for the same period in
2000. The average price received per barrel of NGLs increased $7.79, or 107%,
from $7.29 during the six months ended June 30, 1999 to $15.08 for the same
period in 2000. The average price received per mcf of gas increased 50% from
$1.42 during the six months ended June 30, 1999 to $2.13 for the same period in
2000. The market price for oil and gas has been extremely volatile in the past
decade and management expects a certain amount of volatility to continue in the
foreseeable future. The Partnership may therefore sell its future oil and gas
production at average prices lower or higher than that received during the six
months ended June 30, 2000.
The volatility of commodity prices has had, and continues to have, a significant
impact on the Partnership's revenues and operating cash flow and could result in
additional decreases to the carrying value of the Partnership's oil and gas
properties.
A gain on disposition of assets of $3,753, recognized during the six months
ended June 30, 2000, was attributable to credits received from the disposal of
oil and gas equipment on one fully depleted well.
Costs and Expenses:
Total costs and expenses increased to $445,483 for the six months ended June 30,
2000 as compared to $442,658 for the same period in 1999, an increase of $2,825,
or 1%. This increase was due to higher production costs and general and
administrative expenses ("G&A"), offset by a decrease in depletion.
Production costs were $344,924 for the six months ended June 30, 2000 and
$302,253 for the same period in 1999 resulting in a $42,671 increase, or 14%.
This increase was the result of higher production taxes due to higher oil and
gas prices and additional well maintenance costs incurred to stimulate well
production.
G&A's components are independent accounting and engineering fees and managing
general partner personnel and operating costs. During this period, G&A
increased, in aggregate, 89% from $13,759 for the six months ended June 30, 1999
to $26,043 for the same period in 2000 primarily due to a higher allocation of
the managing general partner's G&A being allocated (limited to 3% of oil and gas
revenues) as a result of increased oil and gas revenues.
Depletion was $74,516 for the six months ended June 30, 2000 compared to
$126,646 for the same period in 1999, a decrease of $52,130, or 41%. This
decrease was attributable to an increase in proved reserves during the period
ended June 30, 2000 as a result of higher commodity prices and a decline in oil
production of 1,326 barrels for the six months ended June 30, 2000 compared to
the same period in 1999.
8
<PAGE>
Three months ended June 30, 2000 compared with three months ended June 30, 1999
Revenues:
The Partnership's oil and gas revenues increased 55% to $414,169 for the three
months ended June 30, 2000 as compared to $267,074 for the same period in 1999.
The increase in revenues resulted from higher average prices received, offset by
a decrease in production. For the three months ended June 30, 2000, 10,284
barrels of oil, 5,499 barrels of NGLs and 21,477 mcf of gas were sold, or 19,363
BOEs. For the three months ended June 30, 1999, 11,616 barrels of oil, 6,585
barrels of NGLs and 25,440 mcf of gas were sold, or 22,441 BOEs.
The average price received per barrel of oil increased $12.20, or 83%, from
$14.66 during the three months ended June 30, 1999 to $26.86 for the same period
in 2000. The average price received per barrel of NGLs increased $6.22, or 71%,
from $8.76 during the three months ended June 30, 1999 to $14.98 for the same
period in 2000. The average price received per mcf of gas increased 68% from
$1.54 during the three months ended June 30, 1999 to $2.59 for the same period
in 2000.
Costs and Expenses:
Total costs and expenses increased to $230,473 for the three months ended June
30, 2000 as compared to $215,431 for the same period in 1999, an increase of
$15,042, or 7%. This increase was due to higher production costs and G&A, offset
by a decrease in depletion.
Production costs were $182,083 for the three months ended June 30, 2000 and
$158,350 for the same period in 1999 resulting in a $23,733 increase, or 15%.
This increase was the result of higher production taxes due to higher oil and
gas prices and additional well maintenance costs incurred to stimulate well
production.
During this period, G&A increased, in aggregate, 55%, from $8,012 for the three
months ended June 30, 1999 to $12,425 for the same period in 2000 primarily due
to a higher allocation of the managing general partner's G&A being allocated
(limited to 3% of oil and gas revenues) as a result of increased oil and gas
revenues.
Depletion was $35,965 for the three months ended June 30, 2000 compared to
$49,069 for the same period in 1999, a decrease of $13,104, or 27%. This
decrease was attributable to an increase in proved reserves during the period
ended June 30, 2000 as a result of higher commodity prices and a decline in oil
production of 1,332 barrels for the three months ended June 30, 2000 compared to
the same period in 1999.
Liquidity and Capital Resources
Net Cash Provided by Operating Activities
Net cash provided by operating activities increased $356,594 during the six
months ended June 30, 2000 from the same period ended June 30, 1999. This
9
<PAGE>
increase was due to a $411,240 increase in oil and gas sales receipts, offset by
increases in operating costs paid of $41,100 and G&A expenses paid of $13,546.
Net Cash Provided by (Used in) Investing Activities
The Partnership's investing activities during the six months ended June 30, 2000
and 1999 were related to the upgrades of oil and gas equipment on active
properties.
Proceeds from salvage income of $3,753 were recognized during the six months
ended June 30, 2000 on one fully depleted well.
Net Cash Used in Financing Activities
For the six months ended June 30, 2000, cash distributions to the partners were
$459,528, of which $4,595 was distributed to the managing general partner and
$454,933 to the limited partners. For the same period ended June 30, 1999, cash
distributions to the partners were $83,871, of which $839 was distributed to the
managing general partner and $83,032 to the limited partners.
---------------
(1) "Item 2. Management's Discussion and Analysis of Financial Condition and
Results of Operations" contains forward looking statements that involve
risks and uncertainties. Accordingly, no assurances can be given that the
actual events and results will not be materially different than the
anticipated results described in the forward looking statements.
Part II. Other Information
Item 6. Exhibits and Reports on Form 8-K
(a) Exhibits
27.1 Financial Data Schedule
(b) Reports on Form 8-K - none
10
<PAGE>
PARKER & PARSLEY 87-B, LTD.
(A Texas Limited Partnership)
S I G N A T U R E S
Pursuant to the requirements of the Securities Exchange Act of 1934, the
Registrant has duly caused this report to be signed on its behalf by the
undersigned thereunto duly authorized.
PARKER & PARSLEY 87-B, LTD.
By: Pioneer Natural Resources USA, Inc.,
Managing General Partner
Dated: August 8, 2000 By: /s/ Rich Dealy
----------------------------------------
Rich Dealy, Vice President and
Chief Accounting Officer
11
<PAGE>
