HOUSTON, Aug. 09, 2017 (GLOBE NEWSWIRE) -- EV Energy Partners, L.P. (NASDAQ:EVEP) today announced results for the second quarter
of 2017 and the filing of its Form 10-Q with the Securities and Exchange Commission.
Second Quarter 2017 Results
For the second quarter of 2017, EVEP reported a net loss of $25.2 million, or $(0.50) per basic and diluted weighted average
limited partner unit outstanding, compared to a net loss of $50.8 million, or $(1.01) per basic and diluted weighted average
limited partner unit outstanding, for the first quarter of 2017. Included in the second quarter of 2017 net loss were the
following items:
- $18.4 million of impairment charges primarily related to the write-down of certain oil and natural gas properties due to the
effects of commodity prices on expected future net cash flows,
- $6.9 million of non-cash gains on commodity and interest rate derivatives, and
- $1.0 million of non-cash costs contained in general and administrative expenses.
For the second quarter of 2016, EVEP reported a net loss of $29.0 million, or $(0.58) per basic and diluted weighted average
limited partner unit outstanding.
Production for the second quarter of 2017 was 10.2 Bcf of natural gas, 372 Mbbls of oil and 528 Mbbls of natural gas liquids, or
171.9 million cubic feet equivalent per day (Mmcfe/day). This represents a 15 percent decrease from the second quarter of 2016
production of 201.5 Mmcfe/d and is flat to the first quarter of 2017 production of 171.6 Mmcfe/day. The decrease from the
second quarter of 2016 was primarily due to significantly lower drilling activity in 2016 and the divestiture of producing
properties completed on December 1, 2016, partially offset by the addition of Karnes County, TX, producing properties acquired on
January 31, 2017.
Adjusted EBITDAX for the second quarter of 2017 was $21.6 million, a 19 percent decrease from the second quarter of 2016 and a 2
percent decrease from the first quarter of 2017. Distributable Cash Flow for the second quarter of 2017 was $3.4 million, a
38 percent decrease from the second quarter of 2016 and a 13 percent decrease from the first quarter of 2017. The decreases
in Adjusted EBITDAX and Distributable Cash Flow from the second quarter of 2016 were primarily attributable to realized hedge
losses compared to prior year period hedge gains and decreased natural gas and natural gas liquids production, partially offset by
higher realized oil, natural gas and natural gas liquids prices and increased oil production. The decreases in Adjusted
EBITDAX and Distributable Cash Flow from the first quarter of 2017 were primarily attributable to lower realized oil and natural
gas liquids prices and higher lease operating and cash general and administrative expenses, partially offset by lower realized
hedge losses. Adjusted EBITDAX and Distributable Cash Flow are Non-GAAP financial measures and are described in the attached
table under “Non-GAAP Measures.”
Credit Facility and Liquidity Update
As of August 7, 2017, EVEP had total debt of $597 million, which included $254 million outstanding under the credit facility and
$343 million in outstanding Senior Notes due 2019. The current borrowing base under the credit facility is $375
million. Liquidity from borrowing base capacity and cash on hand is currently over $120 million. EVEP’s next
semi-annual borrowing base redetermination is scheduled for October 2017. For more information regarding EVEP’s debt and
liquidity, please review EVEP’s Quarterly Report on Form 10-Q filed today with the Securities and Exchange Commission.
“Second quarter results were in-line with guidance. There are two rigs running on our Karnes County, TX properties (5.8
percent interest), one rig running in the Barnett (31 percent interest) and one rig running in the Austin Chalk (15 to 25 percent
interest). While wells are currently being turned inline, the full production impact is not expected to be realized until the
fourth quarter. Given current commodity pricing and our previously provided guidance, we expect to fully fund our 2017
capital budget out of cash flow from operations," said Michael Mercer, President and CEO.
Quarterly Report on Form 10-Q
EVEP’s financial statements and related footnotes are available in the second quarter 2017 Form 10-Q, which was filed today and
is available through the Investor Relations/SEC Filings section of the EVEP website at http://www.evenergypartners.com.
Conference Call
As announced on July 20, 2017, EV Energy Partners, L.P. will host an investor conference call on August 9, 2017, at 9 a.m.
Eastern Time (8 a.m. Central). Investors interested in participating in the call may dial 1-877-723-9521 (quote conference ID
1160639) at least 5 minutes prior to the start time, or may listen live over the Internet through the Investor Relations section of
the EVEP website at http://www.evenergypartners.com.
EV Energy Partners, L.P. is a master limited partnership engaged in acquiring, producing and developing oil and natural gas
properties. More information about EVEP is available on the Internet at http://www.evenergypartners.com.
(code #: EVEP/G)
Forward Looking Statements
This press release may include statements that are not historical facts which are "forward-looking statements" within the
meaning of the U.S. Private Securities Litigation Reform Act of 1995. These statements include information about future
plans, liquidity, our reserve quantities and the present value of our reserves, estimates of maintenance capital and production
amounts, and other statements which include words such as "anticipates," "plans," "projects," "expects," "intends," "believes,"
"should," and similar expressions of forward-looking information. Forward-looking statements are inherently uncertain and
necessarily involve risks that may affect the business prospects and performance of EVEP. These statements are based on certain
assumptions made by EVEP based on its experience and perception of historical trends, current conditions, expected future
developments and other factors it believes are appropriate in the circumstances. Actual results may differ materially from
those contained in the press release. Such risks and uncertainties include, but are not limited to, changes in commodity
prices, changes in reserve estimates, requirements and actions of purchasers of properties, exploration and development activities,
the availability and cost of financing, the returns on our capital investments and acquisition strategies, the availability of
sufficient cash flow to pay distributions and execute our business plan and general economic conditions. Additional
information on risks and uncertainties that could affect our business prospects and performance are provided in the most recent
reports of EVEP with the SEC. You are cautioned not to place undue reliance on these forward-looking statements, which speak
only as of the date of this press release. All forward-looking statements included in this press release are expressly
qualified in their entirety by the foregoing cautionary statements.
Any forward-looking statement speaks only as of the date on which such statement is made and EVEP undertakes no obligation to
correct or update any forward-looking statement, whether as a result of new information, future events or otherwise.
|
|
|
|
|
|
|
|
|
|
|
|
Operating Statistics |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30, |
|
Six Months Ended
June 30, |
|
|
|
|
|
2017 |
|
|
2016 |
|
|
2017 |
|
|
2016 |
|
|
Production data: |
|
|
|
|
|
|
|
|
|
|
Oil (Mbbls) |
|
|
372 |
|
|
313 |
|
|
707 |
|
|
630 |
|
|
Natural gas liquids (Mbbls) |
|
|
528 |
|
|
585 |
|
|
1,039 |
|
|
1,187 |
|
|
Natural gas (Mmcf) |
|
|
10,241 |
|
|
12,951 |
|
|
20,607 |
|
|
25,769 |
|
|
Net production (Mmcfe) |
|
|
15,640 |
|
|
18,341 |
|
|
31,087 |
|
|
36,672 |
|
|
Average sales price per unit: (1) |
|
|
|
|
|
|
|
|
|
|
Oil (Bbl) |
|
$44.06 |
|
$41.08 |
|
$45.48 |
|
$35.06 |
|
|
Natural gas liquids (Bbl) |
|
|
18.26 |
|
|
15.89 |
|
|
19.57 |
|
|
14.03 |
|
|
Natural gas (Mcf) |
|
|
2.87 |
|
|
1.56 |
|
|
2.87 |
|
|
1.60 |
|
|
Mcfe |
|
|
3.54 |
|
|
2.31 |
|
|
3.59 |
|
|
2.18 |
|
|
Average unit cost per Mcfe: |
|
|
|
|
|
|
|
|
|
|
Production costs: |
|
|
|
|
|
|
|
|
|
|
Lease operating expenses |
|
$1.68 |
|
$1.42 |
|
$1.61 |
|
$1.50 |
|
|
Production taxes |
|
|
0.16 |
|
|
0.09 |
|
|
0.17 |
|
|
0.09 |
|
|
Total |
|
|
1.84 |
|
|
1.51 |
|
|
1.78 |
|
|
1.59 |
|
|
Depreciation, depletion and amortization |
|
|
1.38 |
|
|
1.73 |
|
|
1.56 |
|
|
1.63 |
|
|
General and administrative expenses |
|
|
0.45 |
|
|
0.43 |
|
|
0.44 |
|
|
0.45 |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Prior to $0.4 million of net hedge losses and $19.2 million of net
hedge gains on settlements of commodity derivatives for the three months ended June 30, 2017 and 2016, respectively, and $2.9
million of net hedge losses and $39.0 million of net hedge gains on settlements of commodity derivatives for the six months
ended June 30, 2017 and 2016, respectively. |
|
Condensed Consolidated Balance Sheets |
|
|
|
|
(In $ thousands, except number of units) |
|
|
|
|
(Unaudited) |
|
|
|
|
|
|
June 30,
2017 |
|
December 31,
2016 |
ASSETS |
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
Cash and cash equivalents |
|
$3,552 |
|
|
$5,557 |
|
Accounts receivable: |
|
|
|
|
Oil, natural gas and natural gas liquids revenues |
|
|
44,762 |
|
|
|
39,629 |
|
Related party |
|
|
7,152 |
|
|
|
745 |
|
Other |
|
|
1,046 |
|
|
|
2,451 |
|
Derivative asset |
|
|
1,993 |
|
|
|
201 |
|
Other current assets |
|
|
3,295 |
|
|
|
3,718 |
|
Total current assets |
|
|
61,800 |
|
|
|
52,301 |
|
|
|
|
|
|
Oil and natural gas properties, net of accumulated |
|
|
|
|
depreciation, depletion and amortization; June 30, |
|
|
|
|
2017, $1,140,993; December 31, 2016, $1,051,600 |
|
|
1,422,425 |
|
|
|
1,497,211 |
|
Other property, net of accumulated depreciation |
|
|
|
|
and amortization; June 30, 2017, $1,024; |
|
|
|
|
December 31, 2016, $1,002 |
|
|
984 |
|
|
|
996 |
|
Restricted cash |
|
|
- |
|
|
|
52,076 |
|
Other assets |
|
|
4,134 |
|
|
|
4,186 |
|
Total assets |
|
$1,489,343 |
|
|
$1,606,770 |
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND OWNERS’ EQUITY |
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
Accounts payable and accrued liabilities: |
|
|
|
|
Third party |
|
$39,709 |
|
|
$31,700 |
|
Related party |
|
|
- |
|
|
|
5,797 |
|
Derivative liability |
|
|
754 |
|
|
|
21,679 |
|
Total current liabilities |
|
|
40,463 |
|
|
|
59,176 |
|
|
|
|
|
|
Asset retirement obligations |
|
|
159,641 |
|
|
|
180,241 |
|
Long–term debt, net |
|
|
603,245 |
|
|
|
606,948 |
|
Long–term derivative liability |
|
|
3 |
|
|
|
955 |
|
Other long–term liabilities |
|
|
1,372 |
|
|
|
1,043 |
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
Owners’ equity: |
|
|
|
|
Common unitholders - 49,368,869 units and |
|
|
|
|
49,055,214 units issued and outstanding as of |
|
|
|
|
June 30, 2017 and December 31, 2016, respectively |
|
|
703,846 |
|
|
|
776,158 |
|
General partner interest |
|
|
(19,227) |
|
|
|
(17,751) |
|
Total owners' equity |
|
|
684,619 |
|
|
|
758,407 |
|
Total liabilities and owners' equity |
|
$1,489,343 |
|
|
$1,606,770 |
|
|
|
|
|
|
Condensed Consolidated Statements of Operations |
|
|
|
|
|
|
|
|
(In $ thousands, except per unit data) |
|
|
|
|
|
|
|
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
Six Months Ended
June 30,
|
|
|
|
2017 |
|
|
|
2016 |
|
|
|
2017 |
|
|
|
2016 |
|
Revenues: |
|
|
|
|
|
|
|
|
Oil, natural gas and natural gas liquids revenues |
|
$55,404 |
|
|
$42,365 |
|
|
$111,723 |
|
|
$80,104 |
|
Transportation and marketing–related revenues |
|
|
648 |
|
|
|
466 |
|
|
|
1,316 |
|
|
|
977 |
|
Total revenues |
|
|
56,052 |
|
|
|
42,831 |
|
|
|
113,039 |
|
|
|
81,081 |
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses: |
|
|
|
|
|
|
|
|
Lease operating expenses |
|
|
26,235 |
|
|
|
26,046 |
|
|
|
50,174 |
|
|
|
54,961 |
|
Cost of purchased natural gas |
|
|
460 |
|
|
|
305 |
|
|
|
940 |
|
|
|
641 |
|
Dry hole and exploration costs |
|
|
75 |
|
|
|
771 |
|
|
|
55 |
|
|
|
901 |
|
Production taxes |
|
|
2,496 |
|
|
|
1,704 |
|
|
|
5,255 |
|
|
|
3,375 |
|
Accretion expense on obligations |
|
|
1,870 |
|
|
|
2,049 |
|
|
|
3,869 |
|
|
|
4,089 |
|
Depreciation, depletion and amortization |
|
|
21,531 |
|
|
|
31,648 |
|
|
|
48,511 |
|
|
|
59,853 |
|
General and administrative expenses |
|
|
7,023 |
|
|
|
7,970 |
|
|
|
13,719 |
|
|
|
16,348 |
|
Impairment of oil and natural gas properties |
|
|
18,397 |
|
|
|
1,997 |
|
|
|
67,984 |
|
|
|
2,684 |
|
Gain on settlement of contract |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(3,185) |
|
Gain on sales of oil and natural gas properties |
|
|
(9) |
|
|
|
- |
|
|
|
(35) |
|
|
|
- |
|
Total operating costs and expenses |
|
|
78,078 |
|
|
|
72,490 |
|
|
|
190,472 |
|
|
|
139,667 |
|
|
|
|
|
|
|
|
|
|
Operating loss |
|
|
(22,026) |
|
|
|
(29,659) |
|
|
|
(77,433) |
|
|
|
(58,586) |
|
|
|
|
|
|
|
|
|
|
Other income (expense), net: |
|
|
|
|
|
|
|
|
Gain (loss) on derivatives, net |
|
|
6,511 |
|
|
|
(35,585) |
|
|
|
20,740 |
|
|
|
(25,751) |
|
Interest expense |
|
|
(10,435) |
|
|
|
(11,844) |
|
|
|
(20,409) |
|
|
|
(22,665) |
|
Gain on early extinguishment of debt |
|
|
- |
|
|
|
47,695 |
|
|
|
- |
|
|
|
47,695 |
|
Other income, net |
|
|
723 |
|
|
|
209 |
|
|
|
1,081 |
|
|
|
964 |
|
Total other income (expense), net |
|
|
(3,201) |
|
|
|
475 |
|
|
|
1,412 |
|
|
|
243 |
|
|
|
|
|
|
|
|
|
|
Loss before income taxes |
|
|
(25,227) |
|
|
|
(29,184) |
|
|
|
(76,021) |
|
|
|
(58,343) |
|
Income taxes |
|
|
66 |
|
|
|
191 |
|
|
|
29 |
|
|
|
350 |
|
Net loss |
|
$(25,161) |
|
|
$(28,993) |
|
|
$(75,992) |
|
|
$(57,993) |
|
|
|
|
|
|
|
|
|
|
Basic and diluted earnings per limited partner unit: |
|
|
|
|
|
|
|
|
Net loss |
|
$(0.50) |
|
|
$(0.58) |
|
|
$(1.51) |
|
|
$(1.16) |
|
|
|
|
|
|
|
|
|
|
Weighted average limited partner units outstanding (basic and diluted) |
|
|
49,369 |
|
|
|
49,055 |
|
|
|
49,345 |
|
|
|
49,041 |
|
|
|
|
|
|
|
|
|
|
Condensed Consolidated Statements of Cash Flows |
|
|
|
|
|
(In $ thousands) |
|
|
|
|
|
(Unaudited) |
|
Six Months Ended
June 30,
|
|
|
|
|
2017 |
|
|
|
2016 |
|
|
Cash flows from operating activities: |
|
|
|
|
|
Net loss |
|
$(75,992) |
|
|
$(57,993) |
|
|
Adjustments to reconcile net loss to net cash flows provided by
operating activities: |
|
|
|
|
|
Amortization of volumetric production payment liability |
|
|
- |
|
|
|
(2,043) |
|
|
Accretion expense on obligations |
|
|
3,869 |
|
|
|
4,089 |
|
|
Depreciation, depletion and amortization |
|
|
48,511 |
|
|
|
59,853 |
|
|
Equity–based compensation cost |
|
|
2,204 |
|
|
|
2,964 |
|
|
Impairment of oil and natural gas properties |
|
|
67,984 |
|
|
|
2,684 |
|
|
Gain on sales of oil and natural gas properties |
|
|
(35) |
|
|
|
- |
|
|
(Gain) loss on derivatives, net |
|
|
(20,740) |
|
|
|
25,751 |
|
|
Cash settlements of matured derivative contracts |
|
|
(2,929) |
|
|
|
36,506 |
|
|
Gain on early extinguishment of debt |
|
|
- |
|
|
|
(47,695) |
|
|
Other |
|
|
523 |
|
|
|
1,760 |
|
|
Changes in operating assets and liabilities: |
|
|
|
|
|
Accounts receivable |
|
|
(7,859) |
|
|
|
(1,835) |
|
|
Other current assets |
|
|
847 |
|
|
|
(259) |
|
|
Accounts payable and accrued liabilities |
|
|
(5,967) |
|
|
|
2,510 |
|
|
Income taxes |
|
|
- |
|
|
|
(11,657) |
|
|
Other, net |
|
|
(217) |
|
|
|
(201) |
|
|
Net cash flows provided by operating activities |
|
|
10,199 |
|
|
|
14,434 |
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
Acquisition of oil and natural gas properties |
|
|
(58,651) |
|
|
|
- |
|
|
Additions to oil and natural gas properties |
|
|
(3,635) |
|
|
|
(12,988) |
|
|
Proceeds from sale of oil and natural gas properties |
|
|
1,989 |
|
|
|
2,420 |
|
|
Cash settlements from acquired derivative contracts |
|
|
- |
|
|
|
2,499 |
|
|
Restricted cash |
|
|
52,076 |
|
|
|
- |
|
|
Other |
|
|
17 |
|
|
|
33 |
|
|
Net cash flows used in investing activities |
|
|
(8,204) |
|
|
|
(8,036) |
|
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
Repayment of long-term debt borrowings |
|
|
(21,000) |
|
|
|
(33,000) |
|
|
Long-term debt borrowings |
|
|
17,000 |
|
|
|
48,000 |
|
|
Redemption of Senior Notes due 2019 |
|
|
- |
|
|
|
(34,978) |
|
|
Loan costs incurred |
|
|
- |
|
|
|
(121) |
|
|
Distributions paid |
|
|
- |
|
|
|
(3,868) |
|
|
Net cash flows used in financing activities |
|
|
(4,000) |
|
|
|
(23,967) |
|
|
|
|
|
|
|
|
Decrease in cash and cash equivalents |
|
|
(2,005) |
|
|
|
(17,569) |
|
|
Cash and cash equivalents – beginning of period |
|
|
5,557 |
|
|
|
20,415 |
|
|
Cash and cash equivalents – end of period |
|
$3,552 |
|
|
$2,846 |
|
|
|
|
|
|
|
|
Non-GAAP Measures
We define Adjusted EBITDAX as net loss plus income taxes, interest expense, net, depreciation, depletion and amortization,
accretion expense on obligations, amortization of volumetric production payment (VPP), (gain) loss on derivatives, net, cash
settlements of matured commodity derivative contracts, non-cash equity-based compensation, impairment of oil and natural gas
properties, non-cash oil inventory adjustment, dry hole and exploration costs, (gain) loss on settlement of contract, (gain) loss
on sales of oil and natural gas properties, (gain) loss on early extinguishment of debt, and other income, net. Distributable
Cash Flow is defined as Adjusted EBITDAX less cash interest expense, net, realized losses on interest rate swaps, and estimated
maintenance capital expenditures.
Adjusted EBITDAX and Distributable Cash Flow are used by our management to provide additional information and statistics
relative to the performance of our business, including (prior to the creation of any reserves) the cash available to pay
distributions to our unitholders. We believe these financial measures may indicate to investors whether or not we are
generating cash flow at a level that can sustain or support quarterly distributions. Adjusted EBITDAX and Distributable Cash
Flow are also quantitative standards used throughout the investment community with respect to performance of publicly-traded
partnerships. Adjusted EBITDAX and Distributable Cash Flow should not be considered as alternatives to net income, operating
income, cash flows from operating activities or any other measure of financial performance or liquidity presented in accordance
with GAAP. Adjusted EBITDAX and Distributable Cash Flow exclude some, but not all, items that affect net income and operating
income and these measures may vary among companies. Therefore, our Adjusted EBITDAX and Distributable Cash Flow may not be
comparable to similarly titled measures of other companies.
Reconciliation of Net Loss to Adjusted EBITDAX and
Distributable Cash Flow |
|
|
|
|
|
|
(In $ thousands) |
|
|
|
|
|
|
|
|
|
|
(Unaudited) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Six Months
Ended
|
|
|
Jun 30,
2017 |
|
Jun 30,
2016 |
|
Mar 31,
2017 |
|
Jun 30,
2017 |
|
Jun 30,
2016 |
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$(25,161) |
|
|
$(28,993) |
|
|
$(50,831) |
|
|
$(75,992) |
|
|
$(57,993) |
|
|
|
|
|
|
|
|
|
|
|
|
Add: |
|
|
|
|
|
|
|
|
|
|
Income taxes |
|
|
(66) |
|
|
|
(191) |
|
|
|
37 |
|
|
|
(29) |
|
|
|
(350) |
|
Interest expense, net |
|
|
10,435 |
|
|
|
11,840 |
|
|
|
9,974 |
|
|
|
20,409 |
|
|
|
22,655 |
|
Depreciation, depletion and amortization |
|
|
21,531 |
|
|
|
31,648 |
|
|
|
26,980 |
|
|
|
48,511 |
|
|
|
59,853 |
|
Accretion expense on obligations |
|
|
1,870 |
|
|
|
2,049 |
|
|
|
1,999 |
|
|
|
3,869 |
|
|
|
4,089 |
|
Amortization of VPP |
|
|
- |
|
|
|
(1,023) |
|
|
|
- |
|
|
|
- |
|
|
|
(2,043) |
|
(Gain) loss on derivatives, net |
|
|
(6,511) |
|
|
|
35,585 |
|
|
|
(14,229) |
|
|
|
(20,740) |
|
|
|
25,751 |
|
Cash settlements of matured commodity derivative contracts |
|
|
(404) |
|
|
|
19,180 |
|
|
|
(2,454) |
|
|
|
(2,858) |
|
|
|
39,005 |
|
Non-cash equity-based compensation |
|
|
1,019 |
|
|
|
1,364 |
|
|
|
1,185 |
|
|
|
2,204 |
|
|
|
2,964 |
|
Impairment of oil and natural gas properties |
|
|
18,397 |
|
|
|
1,997 |
|
|
|
49,587 |
|
|
|
67,984 |
|
|
|
2,684 |
|
Non-cash oil inventory adjustment |
|
|
424 |
|
|
|
- |
|
|
|
- |
|
|
|
424 |
|
|
|
123 |
|
Dry hole and exploration costs |
|
|
75 |
|
|
|
771 |
|
|
|
(20) |
|
|
|
55 |
|
|
|
901 |
|
Gain on settlement of contract |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(3,185) |
|
Gain on early extinguishment of debt |
|
|
- |
|
|
|
(47,695) |
|
|
|
- |
|
|
|
- |
|
|
|
(47,695) |
|
Other income, net |
|
|
(9) |
|
|
|
- |
|
|
|
(223) |
|
|
|
(232) |
|
|
|
- |
|
Adjusted EBITDAX |
|
$21,600 |
|
|
$26,532 |
|
|
$22,005 |
|
|
$43,605 |
|
|
$46,759 |
|
|
|
|
|
|
|
|
|
|
|
|
Less: |
|
|
|
|
|
|
|
|
|
|
Cash interest expense, net |
|
|
9,647 |
|
|
|
9,984 |
|
|
|
9,500 |
|
|
|
19,147 |
|
|
|
20,383 |
|
Realized losses on interest rate swaps |
|
|
9 |
|
|
|
- |
|
|
|
63 |
|
|
|
72 |
|
|
|
- |
|
Estimated maintenance capital expenditures (1) |
|
|
8,500 |
|
|
|
11,000 |
|
|
|
8,500 |
|
|
|
17,000 |
|
|
|
22,000 |
|
Distributable Cash Flow |
|
$3,444 |
|
|
$5,548 |
|
|
$3,942 |
|
|
$7,386 |
|
|
$4,376 |
|
|
|
|
|
|
|
|
|
|
|
|
(1) Estimated maintenance capital expenditures are those expenditures
estimated to be necessary to maintain the production levels of our oil and gas properties over the long term and the operating
capacity of our other assets over the long term. |
|
Total Current Hedge Position
|
|
Swap |
Swap |
Collar |
Collar |
Collar |
Period |
Index |
Volume |
Price |
Volume |
Floor |
Ceiling |
Natural Gas (Mmmbtus) |
|
|
|
|
|
|
Jul - Dec 2017 |
NYMEX |
16,560 |
$3.07 |
|
5,520 |
$2.75 |
$3.27 |
Jan - Mar 2018 |
NYMEX |
4,500 |
$3.46 |
|
|
|
|
|
|
|
|
|
|
|
Crude (Mbbls) |
|
|
|
|
|
|
Jul - Dec 2017 |
WTI |
184 |
$52.85 |
|
|
|
|
|
|
|
|
|
|
|
Ethane (Mbbls) |
|
|
|
|
|
|
Jul - Dec 2017 |
Mt Belvieu |
257.6 |
$11.66 |
|
|
|
|
|
|
|
|
|
|
|
Propane (Mbbls) |
|
|
|
|
|
|
Jul - Dec 2017 |
Mt Belvieu |
128.8 |
$25.10 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Notional Amount |
Fixed Rate |
|
|
|
Interest Rate Swap Agreements |
($ mill) |
|
|
|
|
Jul - Dec 2017 |
|
100 |
|
1.039% |
|
|
|
|
Jan 2018 - Sep 2020 |
|
100 |
|
1.795% |
|
|
|
|
EV Energy Partners, L.P., Houston Nicholas Bobrowski 713-651-1144 http://www.evenergypartners.com