HOUSTON, Nov. 09, 2017 (GLOBE NEWSWIRE) -- EV Energy Partners, L.P. (NASDAQ:EVEP) today announced results for
the third quarter of 2017 and the filing of its Form 10-Q with the Securities and Exchange Commission. In addition, EVEP
announced its borrowing base was reduced from $375 million to $325 million during its semi-annual borrowing base review.
Further, the Company has provided an update on initial drilling results in multiple areas of focus and added commodity hedges to
the portfolio.
Third Quarter 2017 Results
For the third quarter of 2017, EVEP reported a net loss of $17.9 million, or $(0.36) per basic and diluted
weighted average limited partner unit outstanding, compared to a net loss of $25.2 million, or $(0.50) per basic and diluted
weighted average limited partner unit outstanding, for the second quarter of 2017. For the third quarter of 2016, EVEP
reported a net loss of $19.2 million, or $(0.38) per basic and diluted weighted average limited partner unit outstanding.
Included in the 2017 third quarter net loss were the following items:
- $1.1 million of non-cash costs contained in general and administrative expenses,
- $0.9 million of gain on sales of oil and natural gas properties, and
- $0.9 million of non-cash losses on commodity and interest rate derivatives.
Production for the third quarter of 2017 was 10.3 Bcf of natural gas, 310 Mbbls of oil and 541 Mbbls of natural
gas liquids (NGLs), or 167.1 million cubic feet equivalent per day (Mmcfe/day). This represents a 14 percent decrease from
the third quarter of 2016 production of 195.3 Mmcfe/d and a three percent decrease from the second quarter of 2017 production of
171.9 Mmcfe/day. The decrease in production from the third 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. The decrease in production from the second quarter of
2017 was primarily due to timing on completion of wells in the 2017 drilling program.
Adjusted EBITDAX for the third quarter of 2017 was $17.0 million, a 35 percent decrease from the third quarter
of 2016 and a 22 percent decrease from the second quarter of 2017. EVEP reported Distributable Cash Flow of $(1.1) million
for the third quarter of 2017. The decreases in Adjusted EBITDAX and Distributable Cash Flow from the third quarter of 2016
were primarily attributable to decreased realized hedge gains, decreased natural gas and natural gas liquids production and higher
operating expenses, partially offset by higher realized oil, natural gas and natural gas liquids prices. The decreases in
Adjusted EBITDAX and Distributable Cash Flow from the second quarter of 2017 were primarily attributable to lower realized natural
gas prices, higher lease operating and cash general and administrative expenses and decreased oil production, partially offset by
realized hedge gains. 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
In October, the borrowing base under the Company’s credit facility decreased from $375 million to $325
million. As of November 7, 2017, EVEP had total debt of $606 million, which included $263 million outstanding under the
credit facility and $343 million in outstanding Senior Notes due 2019. Liquidity from borrowing base capacity and cash on
hand is currently over $65 million. EVEP’s next semi-annual borrowing base redetermination is scheduled for April 2018.
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.
Operations Update
In September, the Neva #2, an Austin Chalk well in Washington County, Texas, came online with a 24 hour initial production (IP)
peak test of 2,529 barrels of oil equivalent per day (boe/d). The product mix was approximately 29 percent oil, 45 percent
NGLs, and 26 percent natural gas. The well was choked back due to pipeline constraints, but had a 30-day IP of 1,556 boe/d
(19 percent oil, 27 percent NGLs, 54 percent natural gas). EVEP’s working interest in the well is approximately 15
percent. There are three additional Austin Chalk wells included in EVEP’s 2017 capital program. One well has been
drilled and completed and is scheduled to begin flowback this week. Another well has been drilled and is awaiting completion,
and the final well is currently being drilled. EVEP’s working interest ranges from 13 to 19 percent.
Additionally, 12 wells began flowback on EVEP’s Karnes County, Texas, properties in September. The average
30-day IP was 1,950 boe/d per well. The production mix was approximately 84 percent oil, 9 percent natural gas liquids, and 7
percent natural gas. EVEP expects 13 additional wells to come online before the end of the year. EVEP’s average working
interest in these wells is approximately 4.5 percent.
In the Barnett Shale, nine wells recently began flowback. EVEP’s average working interest in the Barnett
wells is approximately 31 percent.
Additional Commodity Hedges
EVEP entered into the following additional commodity hedges in November subsequent to its press release on
August 9, 2017. EVEP's current hedge position, including these new hedges, is presented at the end of this press release
under Total Current Hedge Position.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Swap |
|
Swap |
|
|
|
|
|
|
Period |
|
Index |
|
Volume |
|
Price |
|
|
|
|
|
|
Crude (MBbls): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dec 2017 - Mar 2018 |
|
WTI |
|
157.3 |
|
$ |
57.40 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Propane (MBbls): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oct - Dec 2017 |
|
Mt Belvieu |
|
55.2 |
|
$ |
36.91 |
|
|
|
|
|
|
|
|
Jan - Mar 2018 |
|
Mt Belvieu |
|
117.0 |
|
$ |
36.12 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Quarterly Report on Form 10-Q
EVEP’s financial statements and related footnotes are available in the third 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 October 17, 2017, EV Energy Partners, L.P. will host an investor conference call on November 9,
2017, at 9 a.m. Eastern Time (8 a.m. Central). Investors interested in participating in the call may dial 1-888-857-6931
(quote conference ID 4841275) 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 |
|
Nine Months Ended |
|
|
September
30, |
|
September
30, |
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
Production data: |
|
|
|
|
|
|
|
|
|
|
|
|
Oil (MBbls) |
|
|
310 |
|
|
308 |
|
|
1,018 |
|
|
938 |
Natural gas liquids (MBbls) |
|
|
541 |
|
|
597 |
|
|
1,581 |
|
|
1,784 |
Natural gas (MMcf) |
|
|
10,263 |
|
|
12,535 |
|
|
30,869 |
|
|
38,304 |
Net production (MMcfe) |
|
|
15,373 |
|
|
17,965 |
|
|
46,460 |
|
|
54,637 |
Average sales price per unit: (1) |
|
|
|
|
|
|
|
|
|
|
|
|
Oil (Bbl) |
|
$ |
45.03 |
|
$ |
40.40 |
|
$ |
45.34 |
|
$ |
36.82 |
Natural gas liquids (Bbl) |
|
|
21.27 |
|
|
14.23 |
|
|
20.15 |
|
|
14.09 |
Natural gas (Mcf) |
|
|
2.59 |
|
|
2.38 |
|
|
2.78 |
|
|
1.86 |
Mcfe |
|
|
3.38 |
|
|
2.82 |
|
|
3.52 |
|
|
2.39 |
Average unit cost per Mcfe: |
|
|
|
|
|
|
|
|
|
|
|
|
Production costs: |
|
|
|
|
|
|
|
|
|
|
|
|
Lease operating expenses |
|
$ |
1.73 |
|
$ |
1.42 |
|
$ |
1.65 |
|
$ |
1.47 |
Production taxes |
|
|
0.17 |
|
|
0.12 |
|
|
0.17 |
|
|
0.10 |
Total |
|
|
1.90 |
|
|
1.54 |
|
|
1.82 |
|
|
1.57 |
Depreciation, depletion and amortization |
|
|
1.41 |
|
|
1.76 |
|
|
1.51 |
|
|
1.67 |
General and administrative expenses |
|
|
0.51 |
|
|
0.47 |
|
|
0.47 |
|
|
0.46 |
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Prior to $0.7 million and $10.1 million of net hedge gains on settlements of commodity derivatives for the
three months ended September 30, 2017 and 2016, respectively, and $2.2 million of net hedge losses and $49.1 million of net hedge
gains on settlements of commodity derivatives for the nine months ended September 30, 2017 and 2016, respectively.
Condensed Consolidated Balance Sheets
(In $ thousands, except number of units)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, |
|
December 31, |
|
|
2017 |
|
2016 |
ASSETS |
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
13,910 |
|
|
$ |
5,557 |
|
Accounts receivable: |
|
|
|
|
|
|
Oil, natural gas and natural gas liquids revenues |
|
|
42,350 |
|
|
|
39,629 |
|
Related party |
|
|
- |
|
|
|
745 |
|
Other |
|
|
1,071 |
|
|
|
2,451 |
|
Derivative asset |
|
|
743 |
|
|
|
201 |
|
Other current assets |
|
|
4,791 |
|
|
|
3,718 |
|
Total current assets |
|
|
62,865 |
|
|
|
52,301 |
|
|
|
|
|
|
|
|
Oil and natural gas properties, net of accumulated depreciation, depletion and |
|
|
|
|
|
|
amortization; September 30, 2017, $1,162,695; December 31, 2016,
$1,051,600 |
|
|
1,411,739 |
|
|
|
1,497,211 |
|
Other property, net of accumulated depreciation and amortization; |
|
|
|
|
|
|
September 30, 2017, $1,037; December 31, 2016, $1,002 |
|
|
971 |
|
|
|
996 |
|
Restricted cash |
|
|
- |
|
|
|
52,076 |
|
Long-term derivative assets |
|
|
193 |
|
|
|
- |
|
Other assets |
|
|
3,577 |
|
|
|
4,186 |
|
Total assets |
|
$ |
1,479,345 |
|
|
$ |
1,606,770 |
|
|
|
|
|
|
|
|
LIABILITIES AND OWNERS’ EQUITY |
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
Accounts payable and accrued liabilities: |
|
|
|
|
|
|
Third party |
|
$ |
47,653 |
|
|
$ |
31,700 |
|
Related party |
|
|
4,481 |
|
|
|
5,797 |
|
Derivative liability |
|
|
586 |
|
|
|
21,679 |
|
Total current liabilities |
|
|
52,720 |
|
|
|
59,176 |
|
|
|
|
|
|
|
|
Asset retirement obligations |
|
|
161,371 |
|
|
|
180,241 |
|
Long–term debt, net |
|
|
596,397 |
|
|
|
606,948 |
|
Long–term derivative liability |
|
|
- |
|
|
|
955 |
|
Other long–term liabilities |
|
|
1,040 |
|
|
|
1,043 |
|
|
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
Owners’ equity: |
|
|
|
|
|
|
Common unitholders – 49,368,869 units and 49,055,214 units issued
and |
|
|
|
|
|
|
outstanding as of September 30, 2017 and December 31, 2016,
respectively |
|
|
687,380 |
|
|
|
776,158 |
|
General partner interest |
|
|
(19,563 |
) |
|
|
(17,751 |
) |
Total owners’ equity |
|
|
667,817 |
|
|
|
758,407 |
|
Total liabilities and owners’ equity |
|
$ |
1,479,345 |
|
|
$ |
1,606,770 |
|
|
Condensed Consolidated Statements of Operations
(In $ thousands, except per unit data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
Nine Months Ended |
|
|
September
30, |
|
September
30, |
|
|
2017 |
|
2016 |
|
2017 |
|
2016 |
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
Oil, natural gas and natural gas liquids revenues |
|
$ |
52,022 |
|
|
$ |
50,750 |
|
|
$ |
163,745 |
|
|
$ |
130,854 |
|
Transportation and marketing–related revenues |
|
|
629 |
|
|
|
622 |
|
|
|
1,945 |
|
|
|
1,599 |
|
Total revenues |
|
|
52,651 |
|
|
|
51,372 |
|
|
|
165,690 |
|
|
|
132,453 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Lease operating expenses |
|
|
26,608 |
|
|
|
25,571 |
|
|
|
76,782 |
|
|
|
80,532 |
|
Cost of purchased natural gas |
|
|
444 |
|
|
|
435 |
|
|
|
1,384 |
|
|
|
1,076 |
|
Dry hole and exploration costs |
|
|
135 |
|
|
|
294 |
|
|
|
190 |
|
|
|
1,195 |
|
Production taxes |
|
|
2,573 |
|
|
|
2,126 |
|
|
|
7,828 |
|
|
|
5,501 |
|
Accretion expense on obligations |
|
|
1,905 |
|
|
|
2,057 |
|
|
|
5,774 |
|
|
|
6,146 |
|
Depreciation, depletion and amortization |
|
|
21,710 |
|
|
|
31,639 |
|
|
|
70,221 |
|
|
|
91,492 |
|
General and administrative expenses |
|
|
7,912 |
|
|
|
8,514 |
|
|
|
21,631 |
|
|
|
24,862 |
|
Impairment of oil and natural gas properties |
|
|
32 |
|
|
|
687 |
|
|
|
68,016 |
|
|
|
3,371 |
|
Gain on settlement of contract |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(3,185 |
) |
Gain on sales of oil and natural gas properties |
|
|
(876 |
) |
|
|
- |
|
|
|
(911 |
) |
|
|
- |
|
Total operating costs and expenses |
|
|
60,443 |
|
|
|
71,323 |
|
|
|
250,915 |
|
|
|
210,990 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating loss |
|
|
(7,792 |
) |
|
|
(19,951 |
) |
|
|
(85,225 |
) |
|
|
(78,537 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense), net: |
|
|
|
|
|
|
|
|
|
|
|
|
Gain (loss) on derivatives, net |
|
|
(152 |
) |
|
|
8,559 |
|
|
|
20,588 |
|
|
|
(17,192 |
) |
Interest expense |
|
|
(10,092 |
) |
|
|
(9,889 |
) |
|
|
(30,501 |
) |
|
|
(32,554 |
) |
Gain on early extinguishment of debt |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
47,695 |
|
Other income, net |
|
|
68 |
|
|
|
622 |
|
|
|
1,149 |
|
|
|
1,586 |
|
Total other income (expense), net |
|
|
(10,176 |
) |
|
|
(708 |
) |
|
|
(8,764 |
) |
|
|
(465 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes |
|
|
(17,968 |
) |
|
|
(20,659 |
) |
|
|
(93,989 |
) |
|
|
(79,002 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes |
|
|
80 |
|
|
|
1,429 |
|
|
|
109 |
|
|
|
1,779 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(17,888 |
) |
|
$ |
(19,230 |
) |
|
$ |
(93,880 |
) |
|
$ |
(77,223 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted earnings per limited partner unit: |
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(0.36 |
) |
|
$ |
(0.38 |
) |
|
$ |
(1.86 |
) |
|
$ |
(1.54 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average limited partner units outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
(basic and diluted) |
|
|
49,369 |
|
|
|
49,055 |
|
|
|
49,353 |
|
|
|
49,046 |
|
|
Condensed Consolidated Statements of Cash Flows
(In $ thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended |
|
|
September
30, |
|
|
2017 |
|
2016 |
Cash flows from operating activities: |
|
|
|
|
|
|
Net loss |
|
$ |
(93,880 |
) |
|
$ |
(77,223 |
) |
Adjustments to reconcile net loss to net cash flows provided by
operating activities: |
|
|
|
|
|
|
Amortization of volumetric production payment liability |
|
|
- |
|
|
|
(3,070 |
) |
Accretion expense on obligations |
|
|
5,774 |
|
|
|
6,146 |
|
Depreciation, depletion and amortization |
|
|
70,221 |
|
|
|
91,492 |
|
Equity–based compensation cost |
|
|
3,290 |
|
|
|
4,853 |
|
Impairment of oil and natural gas properties |
|
|
68,016 |
|
|
|
3,371 |
|
Gain on sales of oil and natural gas properties |
|
|
(911 |
) |
|
|
- |
|
(Gain) loss on derivatives, net |
|
|
(20,588 |
) |
|
|
17,192 |
|
Cash settlements of matured derivative contracts |
|
|
(2,196 |
) |
|
|
46,299 |
|
Gain on early extinguishment of debt |
|
|
- |
|
|
|
(47,695 |
) |
Other |
|
|
820 |
|
|
|
1,822 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
Accounts receivable |
|
|
1,681 |
|
|
|
(8,597 |
) |
Other current assets |
|
|
(649 |
) |
|
|
(291 |
) |
Accounts payable and accrued liabilities |
|
|
2,993 |
|
|
|
4,158 |
|
Income taxes |
|
|
- |
|
|
|
(11,657 |
) |
Other, net |
|
|
(235 |
) |
|
|
(277 |
) |
Net cash flows provided by operating activities |
|
|
34,336 |
|
|
|
26,523 |
|
|
|
|
|
|
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
Acquisition of oil and natural gas properties |
|
|
(61,400 |
) |
|
|
- |
|
Additions to oil and natural gas properties |
|
|
(9,344 |
) |
|
|
(14,266 |
) |
Proceeds from sale of oil and natural gas properties |
|
|
3,639 |
|
|
|
2,420 |
|
Cash settlements from acquired derivative contracts |
|
|
- |
|
|
|
2,823 |
|
Restricted cash |
|
|
52,076 |
|
|
|
- |
|
Other |
|
|
46 |
|
|
|
33 |
|
Net cash flows used in investing activities |
|
|
(14,983 |
) |
|
|
(8,990 |
) |
|
|
|
|
|
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
Repayment of long-term debt borrowings |
|
|
(28,000 |
) |
|
|
(41,000 |
) |
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 |
|
|
(11,000 |
) |
|
|
(31,967 |
) |
|
|
|
|
|
|
|
Increase (decrease) in cash and cash equivalents |
|
|
8,353 |
|
|
|
(14,434 |
) |
Cash and cash equivalents – beginning of year |
|
|
5,557 |
|
|
|
20,415 |
|
Cash and cash equivalents – end of period |
|
$ |
13,910 |
|
|
$ |
5,981 |
|
|
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 on settlement of contract, gain on early
extinguishment of debt, gain on sales of oil and natural gas properties, and other income, net. Distributable Cash Flow is
defined as Adjusted EBITDAX less cash income taxes, cash interest expense, net, realized (gains) 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 |
|
Nine Months
Ended |
|
|
Sep 30,
2017 |
|
Sep 30, 2016 |
|
Jun 30, 2017 |
|
Sep 30,
2017 |
|
Sep 30, 2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(17,888 |
) |
|
$ |
(19,230 |
) |
|
$ |
(25,161 |
) |
|
$ |
(93,880 |
) |
|
$ |
(77,223 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Add: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income taxes |
|
|
(80 |
) |
|
|
(1,429 |
) |
|
|
(66 |
) |
|
|
(109 |
) |
|
|
(1,779 |
) |
Interest expense, net |
|
|
10,092 |
|
|
|
9,889 |
|
|
|
10,435 |
|
|
|
30,501 |
|
|
|
32,544 |
|
Depreciation, depletion and amortization |
|
|
21,710 |
|
|
|
31,639 |
|
|
|
21,531 |
|
|
|
70,221 |
|
|
|
91,492 |
|
Accretion expense on obligations |
|
|
1,905 |
|
|
|
2,057 |
|
|
|
1,870 |
|
|
|
5,774 |
|
|
|
6,146 |
|
Amortization of VPP |
|
|
- |
|
|
|
(1,027 |
) |
|
|
- |
|
|
|
- |
|
|
|
(3,070 |
) |
(Gain) loss on derivatives, net |
|
|
152 |
|
|
|
(8,559 |
) |
|
|
(6,511 |
) |
|
|
(20,588 |
) |
|
|
17,192 |
|
Cash settlements of matured commodity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
derivative contracts |
|
|
684 |
|
|
|
10,117 |
|
|
|
(404 |
) |
|
|
(2,173 |
) |
|
|
49,122 |
|
Non-cash equity-based compensation |
|
|
1,086 |
|
|
|
1,889 |
|
|
|
1,019 |
|
|
|
3,290 |
|
|
|
4,853 |
|
Impairment of oil and natural gas properties |
|
|
32 |
|
|
|
687 |
|
|
|
18,397 |
|
|
|
68,016 |
|
|
|
3,371 |
|
Non-cash oil inventory adjustment |
|
|
- |
|
|
|
- |
|
|
|
424 |
|
|
|
424 |
|
|
|
123 |
|
Dry hole and exploration costs |
|
|
135 |
|
|
|
294 |
|
|
|
75 |
|
|
|
190 |
|
|
|
1,195 |
|
Gain on settlement of contract |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(3,185 |
) |
Gain on early extinguishment of debt |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
(47,695 |
) |
Gain on sales of oil and natural gas properties |
|
|
(876 |
) |
|
|
- |
|
|
|
- |
|
|
|
(1,108 |
) |
|
|
- |
|
Other income, net |
|
|
- |
|
|
|
(309 |
) |
|
|
(9 |
) |
|
|
- |
|
|
|
(309 |
) |
Adjusted EBITDAX |
|
|
16,952 |
|
|
|
26,018 |
|
|
|
21,600 |
|
|
|
60,558 |
|
|
|
72,777 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash income taxes |
|
|
- |
|
|
|
(933 |
) |
|
|
- |
|
|
|
- |
|
|
|
(933 |
) |
Cash interest expense, net |
|
|
9,633 |
|
|
|
9,566 |
|
|
|
9,647 |
|
|
|
28,780 |
|
|
|
29,950 |
|
Realized (gains) losses on interest rate swaps |
|
|
(49 |
) |
|
|
- |
|
|
|
9 |
|
|
|
23 |
|
|
|
- |
|
Estimated maintenance capital expenditures (1) |
|
|
8,500 |
|
|
|
11,000 |
|
|
|
8,500 |
|
|
|
25,500 |
|
|
|
33,000 |
|
Distributable Cash Flow |
|
$ |
(1,131 |
) |
|
$ |
6,385 |
|
|
$ |
3,444 |
|
|
$ |
6,256 |
|
|
$ |
10,760 |
|
|
(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 operation 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): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oct - Dec 2017 |
|
NYMEX |
|
8,280.0 |
|
$ |
3.07 |
|
2,760.0 |
|
$ |
2.75 |
|
$ |
3.27 |
Jan - Mar 2018 |
|
NYMEX |
|
4,500.0 |
|
$ |
3.46 |
|
- |
|
$ |
- |
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crude (MBbls): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oct - Nov 2017 |
|
WTI |
|
61.0 |
|
$ |
52.85 |
|
- |
|
$ |
- |
|
$ |
- |
Dec 2017 |
|
WTI |
|
71.3 |
|
$ |
55.42 |
|
- |
|
$ |
- |
|
$ |
- |
Jan - Mar 2018 |
|
WTI |
|
117.0 |
|
$ |
57.40 |
|
- |
|
$ |
- |
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Ethane (MBbls): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oct - Dec 2017 |
|
Mt Belvieu |
|
128.8 |
|
$ |
11.66 |
|
- |
|
$ |
- |
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Propane (MBbls): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oct - Dec 2017 |
|
Mt Belvieu |
|
119.6 |
|
$ |
30.55 |
|
- |
|
$ |
- |
|
$ |
- |
Jan - Mar 2018 |
|
Mt Belvieu |
|
117.0 |
|
$ |
36.12 |
|
- |
|
$ |
- |
|
$ |
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Period |
|
Notional
Amount |
|
Fixed
Rate |
Interest Rate Swap Agreements: |
|
($ mil) |
|
|
Oct 2017 - 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