OKLAHOMA CITY, May 11, 2015 /PRNewswire/ -- New Source
Energy Partners L.P., a Delaware
limited partnership (NYSE: NSLP) (the "Partnership" or "New
Source"), today announced financial and operating results for the
quarter ended March 31, 2015.
First Quarter 2015 Highlights
- Increased total revenue to approximately $38.1 million in the first quarter 2015 compared
to approximately $27.4 million in the
first quarter of 2014
- Adjusted EBITDA of approximately $6.1
million in the first quarter 2015 compared to approximately
$12.1 million in the first quarter
2014
- Distributable Cash Flow ("DCF") of approximately $3.9 million in the first quarter 2015 compared
to approximately $7.4 million in the
first quarter 2014
- DCF per unit of approximately $0.24 per common unit resulting in a coverage
ratio of 1.2x, which reflects the declared distribution of
$0.20 for the first quarter of
2015
Management Commentary
"Our first quarter results are a direct reflection of the
challenging environment our industry is currently facing," said
Kristian Kos, Chairman and
CEO. "We expect these challenging conditions to persist
through the entirety of 2015. However, we believe the
Partnership is taking the necessary actions to position itself for
growth in the current environment. Last month we completed a
transaction with Larry E. Lee, owner
of 2100 Energy LLC and CEO of RAM Energy, LLC. Larry brings
over 39 years of E&P experience and will be a significant
influence in developing the E&P division of our business, which
will allow myself and Dikran to focus on growing the OFS division
of our business. Additionally, last week we took a
significant step toward addressing the reduction to the borrowing
base under our credit facility by completing a successful
$44 million preferred equity
offering. We are pleased with the steps that we have taken
thus far in 2015 and will continue to take prudent steps to
continue to deliver value to our unitholders."
Exploration and Production Operational Results
The following table reflects production, pricing and cost for
the Exploration and Production ("E&P") division for the first
quarter of 2015 compared to the first quarter of 2014.
|
Three Months Ended
March 31,
|
|
|
2015
|
|
2014
|
Production
volumes:
|
|
|
|
Oil (Bbls)
|
37,561
|
|
|
40,681
|
|
Natural gas
(Mcf)
|
736,758
|
|
|
988,216
|
|
NGLs
(Bbls)
|
189,689
|
|
|
205,583
|
|
Total production
volumes (Boe)
|
350,043
|
|
|
410,967
|
|
Average daily volumes
(Boe)
|
3,889
|
|
|
4,566
|
|
|
|
|
|
Average
price:
|
|
|
|
Oil (per
Bbl)
|
$
|
45.05
|
|
|
$
|
97.02
|
|
Natural gas (per
Mcf)
|
2.50
|
|
|
5.43
|
|
NGL (per
Bbl)
|
15.98
|
|
|
46.40
|
|
Total, excluding
derivatives (per Boe)
|
18.76
|
|
|
45.87
|
|
Realized gain (loss)
on derivative settlements (per Boe)
|
6.68
|
|
|
(5.91)
|
|
Total, including
derivatives (per Boe)
|
$
|
25.44
|
|
|
$
|
39.96
|
|
|
|
|
|
Average production
costs (per Boe)
|
$
|
11.58
|
|
|
$
|
10.96
|
|
Average production
tax (per Boe)
|
$
|
0.89
|
|
|
$
|
2.14
|
|
Derivative Position
The following table reflects the Partnership's percentage of
production hedged through 2016. We utilize fixed price swaps,
collars and put options as part of our strategy to hedge the
variability of oil, natural gas, and NGL prices. Additional
information on our derivatives is available on our website,
www.newsource.com, under the Investors tab.
|
Oil
|
Natural
Gas
|
NGLs
|
Total
|
2015
|
85%
|
68%
|
9%
|
54%
|
2016
|
30%
|
27%
|
—%
|
19%
|
Credit Facility and Year End Reserves
In May 2015, the borrowing base on
our senior secured revolving credit facility was reduced from
$84.0 million to $60.0 million as a result of our semi-annual
redetermination. The borrowing base is dependent on our
estimated oil, natural gas, and NGL reserves, which have declined
as a result of lower commodity prices and curtailed drilling
activity. As of May 8, 2015, the
Partnership had $43.0 million
outstanding on its revolving credit facility.
Oilfield Services Results
Adjusted EBITDA for the Oilfield Services ("OFS") division was
approximately $3.8 million in the
first quarter of 2015 compared to approximately $12.4 million in the fourth quarter of
2014. Revenue was approximately $31.6
million for the first quarter of 2015 with an average weekly
rig count of 867 compared to approximately $44.6 million in the fourth quarter of 2014 with
an average weekly rig count of 1,165. The decline in revenue
and adjusted EBITDA reflects the reduction in drilling activity as
a result of lower commodity prices and the discounts we have
offered our customers in the first quarter of 2015.
"The decline in rig count and drilling activity has directly
affected the OFS business," said Dikran
Tourian, President and Chief Operating Officer. "We
have put significant cost cutting measures in place in the second
quarter across the entire OFS division that we believe will drive
the EBITDA results given in our 2015 guidance."
Cash Distributions
The Board of Directors of New Source's general partner declared
a cash distribution for the first quarter of 2015 of $0.20 per unit, or $0.80 per unit on an annualized basis. The first
quarter distribution will be paid on May 15, 2015, to all
common unit holders of record on May 11, 2015.
Use of Non-GAAP Financial Measures
New Source presents Adjusted EBITDA, DCF and Distributable Cash
Flow Coverage Ratio ("Coverage Ratio"), which are non-GAAP
financial measures, in this press release. New Source defines
Adjusted EBITDA as earnings before interest expense, taxes,
depreciation, depletion and amortization, accretion expense,
impairment, non-cash compensation expense, transaction fees, (gain)
loss on derivative contracts net of cash received (paid) on
settlement of derivative contracts and other non-recurring gains
and losses. New Source defines DCF as Adjusted EBITDA less
cash interest expense and estimated maintenance capital
expenditures, as defined below. New Source calculates its
Coverage Ratio using DCF generated during the period compared to
the aggregate cash distributions paid with respect to the
period.
Maintenance capital expenditures represent the amount of capital
expenditures necessary to maintain the revenue generating
capabilities of the Partnership's assets at current levels over the
long term. We consider maintenance capital expenditures to be
capital expenditures required to replace revenue generating assets
(including production and producing reserves from our oil and
natural gas operations and vehicles and other equipment from our
oilfield services operations) on an individualized basis.
New Source believes that the presentation of these non-GAAP
financial measures provides useful information to investors in
assessing our results of operations. The tables included in this
press release provide reconciliations of these non-GAAP financial
measures to their most directly comparable financial measures
calculated and presented in accordance with GAAP. Non-GAAP
financial measures should not be considered as an alternative to
GAAP measures such as net income or any other measure of liquidity
or financial performance calculated and presented in accordance
with GAAP. Investors should not consider Adjusted EBITDA, DCF
or Coverage Ratio in isolation or as a substitute for analysis of
the Partnership's results as reported under GAAP.
Because Adjusted EBITDA, DCF and Coverage Ratio may be defined
differently by other companies in our industry, New Source's
definitions may not be comparable to similarly titled measures of
other companies, thereby diminishing their utility.
The following tables present a reconciliation of Adjusted EBITDA
and DCF to net loss, the most directly comparable financial measure
calculated and presented in accordance with GAAP.
Reconciliation of
Adjusted EBITDA and DCF to Net Loss:
|
|
|
|
Three Months
Ended
|
|
March
31,
|
|
2015
|
|
2014
|
|
(in thousands, except
per unit and coverage ratio)
|
Net loss attributable
to New Source Energy Partners L.P.
|
$
|
(57,172)
|
|
|
$
|
(1,531)
|
|
Interest
expense
|
1,348
|
|
|
969
|
|
Depreciation,
depletion and amortization
|
12,347
|
|
|
9,279
|
|
Accretion
expense
|
74
|
|
|
68
|
|
Impairment of oil and
natural gas properties
|
43,119
|
|
|
—
|
|
Non-cash compensation
expense
|
3,861
|
|
|
258
|
|
Transaction
fees
|
694
|
|
|
1,911
|
|
(Gain) loss on
derivative contracts, net
|
(1,224)
|
|
|
3,132
|
|
Cash received (paid)
on settlement of derivative contracts
|
2,339
|
|
|
(2,429)
|
|
Other
|
719
|
|
|
—
|
|
Change in fair value
of contingent consideration
|
—
|
|
|
433
|
|
Adjusted
EBITDA
|
6,105
|
|
|
12,090
|
|
Cash paid for
interest
|
1,149
|
|
|
999
|
|
Maintenance capital
expenditures (1)
|
1,039
|
|
|
3,679
|
|
Distributable cash
flow
|
$
|
3,917
|
|
|
$
|
7,412
|
|
Aggregate
distributions for period
|
$
|
3,312
|
|
|
|
Number of units
(2)
|
16,558
|
|
|
|
DCF per
unit
|
$
|
0.24
|
|
|
|
Coverage
Ratio(3)
|
1.2
|
|
|
|
|
__________
|
(1)
|
Amounts reflect
capital expenditures during the period presented. Future
maintenance capital expenditures will vary depending on various
factors, including, but not limited to, maintenance schedules and
the timing of capital projects. Of the estimated maintenance
capital expenditures for the three months ended March 31,
2015, approximately $0.8 million relates to the Exploration and
Production division and approximately $0.2 million relates to the
Oilfield Services division.
|
(2)
|
Since the first
quarter cash distribution of $0.20 per unit is below the
Partnership's declared minimum quarterly distribution of $0.525 per
unit, distributions will not be paid on Subordinated
Units.
|
(3)
|
Coverage ratio
reflects the declared distribution of $0.20 in the second quarter
of 2015.
|
Reconciliation of
Adjusted EBITDA by Segment to Net Loss by Segment:
|
|
|
|
Three Months
Ended
|
|
March 31,
2015
|
|
E&P
|
|
OFS
|
|
(in
thousands)
|
Net loss attributable
to New Source Energy Partners L.P.
|
$
|
(49,922)
|
|
|
$
|
(7,250)
|
|
Interest
expense
|
867
|
|
|
481
|
|
Depreciation,
depletion and amortization
|
4,720
|
|
|
7,627
|
|
Accretion
expense
|
74
|
|
|
—
|
|
Impairment of oil and
natural gas properties
|
43,119
|
|
|
—
|
|
Non-cash compensation
expense
|
1,226
|
|
|
2,635
|
|
Transaction
fees
|
694
|
|
|
—
|
|
Gain on derivative
contracts, net
|
(1,224)
|
|
|
—
|
|
Cash received on
settlement of derivative contracts
|
2,339
|
|
|
—
|
|
Other
|
378
|
|
|
341
|
|
Adjusted
EBITDA
|
$
|
2,271
|
|
|
$
|
3,834
|
|
Conference Call
A conference call for investors will be held Monday, May 11, 2015, at 10:00 a.m. Central Time (11:00 a.m. Eastern Time) to discuss the
Partnership's first quarter 2015 results. Hosting the call
will be Kristian B. Kos, Chairman
and Chief Executive Officer, Dikran
Tourian, President and Chief Operating Officer, Amber Bonney, Principal Accounting Officer, and
Larry E. Lee, Owner of 2100 Energy
LLC and Chief Executive Officer of RAM Energy LLC.
The call can be accessed live over the telephone by dialing
(877) 407-4018, or for international callers, (201) 689-8471. A
replay will be available shortly after the call and can be accessed
by dialing (877) 870-5176 or for international callers, (858)
384-5517. The pass code for the replay is 13609411. The replay will
be available until May 25, 2015.
Interested parties may also listen to a simultaneous webcast of
the conference call by logging onto the Partnership's website at
www.newsource.com in the Investors-Presentations link. A
replay of the webcast will also be available for approximately 30
days following the call.
About New Source Energy Partners L.P.
New Source Energy Partners L.P. is an independent energy
partnership engaged in the production of its onshore oil and
natural gas properties that extends across conventional resource
reservoirs in east-central Oklahoma and in oilfield services that
specialize in increasing efficiencies and safety in drilling and
completion processes. For more information on the Partnership,
please visit www.newsource.com.
Forward-Looking Statements
This news release contains "forward-looking statements" within
the meaning of federal securities laws. These statements
express a belief, expectation or intention and are generally
accompanied by words that convey projected future events or
outcomes. We have based these forward-looking statements on
our current expectation and assumptions and analyses made by us in
light of our experience and our perception of historical trends,
current conditions and expected future developments, as well as
other factors we believe are appropriate under the
circumstances. However, whether actual results and
developments will conform with our expectations and predictions is
subject to a number of risks and uncertainties, many of which are
beyond our control. For a full discussion of these risks and
uncertainties, please refer to the "Risk Factors" section of the
Partnership's Annual Report on Form 10-K for the year ended
December 31, 2014 and the information
included in the Partnership's quarterly and current reports and
other public filings. These forward-looking statements are based on
and include the Partnership's expectations as of the date
hereof. We undertake no obligation to update or revise any
forward-looking statements except as may be required by applicable
law.
New Source Energy
Partners L.P.
|
Condensed
Consolidated Statements of Operations (Unaudited)
|
|
|
|
Three Months Ended
March 31,
|
|
2015
|
|
2014
|
|
|
|
(in thousands, except
per unit amounts)
|
Revenues:
|
|
|
|
Oil sales
|
$
|
1,692
|
|
|
$
|
3,947
|
|
Natural gas
sales
|
1,843
|
|
|
5,367
|
|
NGL sales
|
3,032
|
|
|
9,537
|
|
Oilfield
services
|
31,550
|
|
|
8,576
|
|
Total
revenues
|
38,117
|
|
|
27,427
|
|
Operating costs and
expenses:
|
|
|
|
Oil, natural gas and
NGL production
|
4,055
|
|
|
4,503
|
|
Production
taxes
|
311
|
|
|
879
|
|
Cost of providing
oilfield services
|
23,059
|
|
|
4,566
|
|
Depreciation,
depletion and amortization
|
12,347
|
|
|
9,279
|
|
Accretion
|
74
|
|
|
68
|
|
Impairment of oil and
natural gas properties
|
43,119
|
|
|
—
|
|
General and
administrative
|
12,234
|
|
|
5,560
|
|
Total operating costs
and expenses
|
95,199
|
|
|
24,855
|
|
Operating (loss)
income
|
(57,082)
|
|
|
2,572
|
|
Other income
(expense):
|
|
|
|
Interest
expense
|
(1,348)
|
|
|
(969)
|
|
Gain (loss) on
derivative contracts, net
|
1,224
|
|
|
(3,132)
|
|
Other income
(expense)
|
34
|
|
|
(2)
|
|
Net loss
|
(57,172)
|
|
|
(1,531)
|
|
Less: net income
attributable to noncontrolling interest
|
—
|
|
|
—
|
|
Net loss income
attributable to New Source Energy Partners L.P.
|
$
|
(57,172)
|
|
|
$
|
(1,531)
|
|
|
|
|
|
Net loss per
unit:
|
|
|
|
Net loss per general
partner unit
|
$
|
(3.03)
|
|
|
$
|
(0.12)
|
|
Net loss per
subordinated unit
|
$
|
(3.23)
|
|
|
$
|
(0.12)
|
|
Net loss per common
unit
|
$
|
(3.03)
|
|
|
$
|
(0.12)
|
|
New Source Energy
Partners L.P.
|
Condensed
Consolidated Balance Sheets (Unaudited)
|
|
|
|
|
|
March 31,
2015
|
|
December 31,
2014
|
|
(in thousands, except
unit amounts)
|
ASSETS
|
|
|
|
Current
assets:
|
|
|
|
Cash
|
$
|
1,531
|
|
|
$
|
5,504
|
|
Restricted
cash
|
85
|
|
|
350
|
|
Accounts
receivable
|
24,404
|
|
|
31,919
|
|
Accounts
receivable-related parties
|
5,519
|
|
|
4,946
|
|
Derivative
contracts
|
7,292
|
|
|
8,248
|
|
Inventory
|
4,564
|
|
|
4,236
|
|
Other current
assets
|
2,850
|
|
|
2,489
|
|
Total current
assets
|
46,245
|
|
|
57,692
|
|
|
|
|
|
Oil and natural gas
properties, at cost using full cost method of
accounting:
|
|
|
|
Proved oil and
natural gas properties
|
333,205
|
|
|
332,413
|
|
Less: Accumulated
depreciation, depletion, amortization and impairment
|
(201,548)
|
|
|
(153,734)
|
|
Total oil and natural
gas properties, net
|
131,657
|
|
|
178,679
|
|
Property and
equipment, net
|
72,744
|
|
|
68,886
|
|
Intangible assets,
net
|
51,211
|
|
|
56,377
|
|
Goodwill
|
9,315
|
|
|
9,315
|
|
Derivative
contracts
|
1,659
|
|
|
1,818
|
|
Other
assets
|
2,702
|
|
|
2,779
|
|
Total
assets
|
$
|
315,533
|
|
|
$
|
375,546
|
|
|
|
|
|
LIABILITIES AND
UNITHOLDERS' EQUITY
|
|
|
|
Current
liabilities:
|
|
|
|
Accounts payable and
accrued liabilities
|
$
|
16,152
|
|
|
$
|
15,326
|
|
Accounts
payable-related parties
|
266
|
|
|
2,318
|
|
Factoring
payable
|
11,352
|
|
|
13,152
|
|
Contingent
consideration payable
|
11,572
|
|
|
11,572
|
|
Other current
liabilities
|
122
|
|
|
113
|
|
Current portion of
long-term debt
|
12,277
|
|
|
11,825
|
|
Total current
liabilities
|
51,741
|
|
|
54,306
|
|
Long-term
debt
|
94,804
|
|
|
95,218
|
|
Contingent
consideration payable
|
10,633
|
|
|
10,801
|
|
Asset retirement
obligations
|
3,639
|
|
|
3,568
|
|
Other
liabilities
|
252
|
|
|
339
|
|
Total
liabilities
|
161,069
|
|
|
164,232
|
|
Commitments and
contingencies
|
|
|
|
Unitholders'
equity:
|
|
|
|
Common units
16,403,134 units issued and outstanding at March 31, 2015 and
16,160,381 units issued and outstanding at December 31,
2014
|
180,014
|
|
|
231,510
|
|
Common units held in
escrow
|
(4,680)
|
|
|
(6,955)
|
|
Subordinated units
2,205,000 units issued and outstanding at March 31, 2015 and
December 31, 2014
|
(35,845)
|
|
|
(28,717)
|
|
General partner's
units 155,102 units issued and outstanding at March 31, 2015 and
December 31, 2014
|
(2,445)
|
|
|
(1,944)
|
|
Total New Source
Energy Partners L.P. unitholders' equity
|
137,044
|
|
|
193,894
|
|
Noncontrolling
interest
|
17,420
|
|
|
17,420
|
|
Total unitholders'
equity
|
154,464
|
|
|
211,314
|
|
Total liabilities and
unitholders' equity
|
$
|
315,533
|
|
|
$
|
375,546
|
|
Logo - http://photos.prnewswire.com/prnh/20150304/179446LOGO
To view the original version on PR Newswire,
visit:http://www.prnewswire.com/news-releases/new-source-energy-partners-reports-first-quarter-2015-results-300080685.html
SOURCE New Source Energy Partners L.P.