SNMP Evolve Transition Infrastructure LP

• CEP’s total production levels essentially unchanged year-on-year with oil production up 84% in 2013
• Oil production provided 51% of CEP’s total revenue from sales in 2013
• CEP’s 2014 forecast calls for capital spending of between $20.0 million and $22.0 million, with drilling aimed at oil potential in the company’s asset base

Constellation Energy Partners LLC (NYSE MKT: CEP) today reported fourth quarter and full year 2013 results, which exclude results for the Robinson’s Bend Field assets divested by the company in a transaction that closed in Feb. 2013.

The company produced 387 MBOE during the fourth quarter 2013 for average net production of 4,201 BOE per day for the quarter, which was up 15% from the third quarter 2013. For the full year 2013, the company produced 1,365 MBOE, which is essentially unchanged from full year 2012 production from continuing operations. Net oil production for the fourth quarter 2013, which accounted for approximately 17% of the company’s total production during the quarter, was 730 barrels per day, which is up 6% from the third quarter 2013. Net oil production for the full year 2013 was 606 barrels per day, which is an increase of approximately 84% compared to full year 2012 results from continuing operations.

Revenue totaled $11.5 million during the fourth quarter and $44.1 million for the full year 2013. Included in total revenue for the full year 2013 is revenue from sales of $42.5 million, of which approximately 49% was from natural gas sales and 51% was from oil sales. During 2012, approximately 57% of the company’s sales revenue from continuing operations was from natural gas sales and 43% was from oil sales. The balance of the company’s full year 2013 total revenue came from hedge settlements ($15.8 million), services provided to third parties ($3.1 million), and losses on mark-to-market activities ($17.3 million), which is a non-cash item.

Operating costs, which include lease operating expenses, production taxes and general and administrative expenses, net of certain non-cash items, averaged $44.31 per BOE in the fourth quarter 2013. Adjusting for charges recorded in connection with the PostRock Litigation, operating costs averaged $23.51 per BOE in the fourth quarter 2013. For the full year 2013, excluding employee severance charges in the first and second quarters of 2013 and charges recorded in connection with the PostRock Litigation in the fourth quarter of 2013, which are “non-recurring items,” operating costs averaged $24.69 per BOE, which is down 4% compared to operating costs for continuing operations in full year 2012.

Adjusted EBITDA for the fourth quarter 2013 was approximately $45,000. For the full year 2013, Adjusted EBITDA was $17.5 million, down approximately 7% compared to full year 2012. Adjusting for the non-recurring items noted above, Adjusted EBITDA for the full year 2013 was $26.4 million, which is a 41% improvement when compared to results from continuing operations for the full year 2012.

On a GAAP basis, the company recorded a net loss of $13.1 million for the fourth quarter 2013 and a net loss from continuing operations of $25.9 million for the full year 2013.

During the fourth quarter 2013 the company completed 20 net wells and recompletions using $3.1 million in cash flow from operations. For the full year 2013, the company completed 79 net wells and recompletions with capital spending of $15.7 million. The company finished 2013 with 6 net wells and recompletions in progress. Drilling activities in 2013 focused on oil potential in the company’s existing asset base as well as capital efficient recompletions.

“Last year was a pivotal year for us,” said Stephen R. Brunner, President and Chief Executive Officer of Constellation Energy Partners. “In 2013, we deleveraged the balance sheet, amended our credit facility, increased oil production and reserves, and acquired assets along the Gulf Coast with an eye toward meaningful cost savings, business development, and growth opportunities for many years to come. While our successful efforts were met with some new headwinds late in the year, we responded to these challenges head-on with the goal of positioning the company for future growth. We believe 2014 provides us with excellent opportunities to enhance unitholder value, which is always our top priority.”

Reserve-Based Credit Facility

Borrowings outstanding under the company’s reserve-based credit facility currently total $50.7 million, leaving the company with $4.3 million in borrowing capacity at the company’s current borrowing base of $55.0 million. The next borrowing base redetermination under the company’s reserve-based credit facility is scheduled to begin at the end of the first quarter 2014, with the result of that process expected in the second quarter 2014.

The company had $4.9 million in cash and cash equivalents as of Dec. 31, 2013.

Financial Outlook for 2013

The company forecasts capital spending of between $20.0 million and $22.0 million in 2014. Of this amount, $23.0 million is maintenance capital.

Net production is forecast to range between 1,346 MBOE and 1,552 MBOE for 2014, with operating costs forecast to range between $33.3 million and $37.3 million for the year.

For 2014, the company has hedged approximately 6.4 Bcfe of its natural gas production at an effective NYMEX fixed price of $5.75 per Mcfe with Mid-Continent basis hedges on 4.4 Bcfe of this amount at an average differential of $0.39 per Mcfe. The company also has hedges in place on approximately 222 MBbl of its oil production at a fixed price of $94.70 per barrel. The company’s 2014 hedges provide price certainty on approximately 77% of the company’s 2014 midpoint oil production forecast and 94% of the company’s 2014 midpoint natural gas production forecast.

Additional detail on the company’s 2014 forecast can be found in the tables included with this news release.

Conference Call Information

The company will host a conference call at 8:30 a.m. (CDT) on Wednesday, March 26, 2014 to discuss fourth quarter and full year 2013 results.

To participate in the conference call, analysts, investors, media and the public in the U.S. may dial (800) 857-0653 shortly before 8:30 a.m. (CDT). The international phone number is (773) 799-3268. The conference password is PARTNERS.

A replay will be available beginning approximately one hour after the end of the call by dialing (866) 498-1470 or (203) 369-1790 (international). A live audio webcast of the conference call, presentation slides and the earnings release will be available on Constellation Energy Partners’ Web site (www.constellationenergypartners.com) under the Investor Relations page. The call will also be recorded and archived on the site.

About the Company

Constellation Energy Partners LLC is a limited liability company focused on the acquisition, development and production of oil and natural gas properties, as well as related midstream assets.

Non-GAAP Measures

We present Adjusted EBITDA in addition to our reported net income (loss) in accordance with GAAP. Adjusted EBITDA is a non-GAAP financial measure that is defined as net income (loss) adjusted by interest (income) expense, net; depreciation, depletion and amortization; write-off of deferred financing fees; asset impairments; accretion expense; (gain) loss on sale of assets; (gain) loss from equity investment; unit-based compensation programs; (gain) loss from mark-to-market activities; and gain (loss) on discontinued operations.

Adjusted EBITDA is used as a quantitative standard by our management and by external users of our financial statements such as investors, research analysts and others to assess the financial performance of our assets without regard to financing methods, capital structure or historical cost basis; the ability of our assets to generate cash sufficient to pay interest costs and support our indebtedness; and our operating performance and return on capital as compared to those of other companies in our industry, without regard to financing or capital structure. Adjusted EBITDA is not intended to represent cash flows for the period, nor is it presented as a substitute for net income, operating income, cash flows from operating activities or any other measure of financial performance or liquidity presented in accordance with GAAP.

Forward-Looking Statements

We make statements in this news release that are considered forward-looking statements within the meaning of the Securities Act of 1933, as amended, and the Securities Exchange Act of 1934, as amended. These forward-looking statements are largely based on our expectations, which reflect estimates and assumptions made by our management. These estimates and assumptions reflect our best judgment based on currently known market conditions and other factors. Although we believe such estimates and assumptions to be reasonable, they are inherently uncertain and involve a number of risks and uncertainties that are beyond our control. In addition, management's assumptions about future events may prove to be inaccurate. Management cautions all readers that the forward-looking statements contained in this news release are not guarantees of future performance, and we cannot assure you that such statements will be realized or the forward-looking events and circumstances will occur. Actual results may differ materially from those anticipated or implied in the forward-looking statements due to factors listed in the "Risk Factors" section in our SEC filings and elsewhere in those filings. All forward-looking statements speak only as of the date of this news release. We do not intend to publicly update or revise any forward-looking statements as a result of new information, future events or otherwise. These cautionary statements qualify all forward-looking statements attributable to us or persons acting on our behalf.

 

Constellation Energy Partners LLCOperating Statistics

                    Three Months Ended Dec. 31, Twelve Months Ended Dec. 31, 2013   2012 2013   2012 Net Production in MBOE and MMcfe: Total production (MBOE) 387 339 1,365 1,368 Average daily production (BOE/day) 4,201 3,689 3,739 3,738   Total production (MMcfe) 2,319 2,028 8,188 8,205 Average daily production (Mcfe/day) 25,207 22,043 22,433 22,418   Average Net Sales Price per BOE and Mcfe: BOE Net realized price, including hedges $ 33.76 (a) $ 25.11 (a) $ 32.32 (a) $ 21.58 BOE Net realized price, excluding hedges $ 44.30 (b) $ 39.18 (b) $ 43.90 (b) $ 39.43   Mcfe Net realized price, including hedges $ 7.38 (a) $ 6.57 (a) $ 7.32 (a) $ 6.57 Mcfe Net realized price, excluding hedges $ 5.63 (b) $ 4.21 (b) $ 5.39 (b) $ 3.60   (a) Excludes impact of mark-to-market gains (losses) and net cost of sales. (b) Excludes all hedges, the impact of mark-to-market gains (losses) and net cost of sales.   Net Wells Drilled and Completed 18 22 64 50 Net Recompletions 2 16 15 50 Developmental Dry Holes - - - - Net Wells and Net Recompletions in Progress 6 18 6 18                 Constellation Energy Partners LLCCondensed Consolidated Statements of Operations     Three Months Ended Dec. 31, Twelve Months Ended Dec. 31, 2013 2012 2013 2012 ($ in thousands) ($ in thousands)   Oil and gas sales $ 17,455 $ 13,690 $ 61,358 $ 55,233 Gain/(Loss) from mark-to-market activities   (5,997 )   (253 )   (17,281 )   (8,706 ) Total revenues 11,458 13,437 44,077 46,527   Operating expenses: Lease operating expenses 5,526 4,684 18,858 19,411 Cost of sales 333 376 1,455 1,299 Production taxes 761 505 2,601 1,646 General and administrative 11,058 4,192 22,214 15,747 (Gain)/Loss on sale of assets (4 ) 7 4 7 Depreciation, depletion and amortization 3,916 4,654 18,972 11,732 Asset impairments 2,357 2 2,357 109 Accretion expense   110     114     519     459   Total operating expenses 24,057 14,534 66,980 50,410   Other expenses: Interest (income) expense, net 514 1,143 3,150 5,733 Other (income) expense (47 ) (40 ) (196 ) (154 )         Total expenses 24,524 15,637 69,934 55,989   Income (loss) from continuing operations (13,066 ) (2,200 ) (25,857 ) (9,462 ) Gain/(Loss) from discontinued operations   -     (74,055 )   (2,686 )   (77,081 ) Net income (loss) $ (13,066 ) $ (76,255 ) $ (28,543 ) $ (86,543 )   Adjusted EBITDA $ 45   $ 4,307   $ 17,475   $ 18,781     Loss per unit Loss from continuing operations per unit Class A units - Basic and diluted $ (0.16 ) $ (0.09 ) $ (0.55 ) $ (0.39 ) Class B units - Basic and diluted $ (0.45 ) $ (0.09 ) $ (1.01 ) $ (0.39 ) Discontinued operations per unit Class A units - Basic and diluted $ - $ (3.06 ) $ (0.06 ) $ (3.19 ) Class B units - Basic and diluted $ - $ (3.06 ) $ (0.10 ) $ (3.19 ) Net loss per unit Class A units - Basic and diluted $ (0.16 ) $ (3.15 ) $ (0.61 ) $ (3.58 ) Class B units - Basic and diluted $ (0.45 ) $ (3.15 ) $ (1.11 ) $ (3.58 ) Weighted Average Units Outstanding Class A units - Basic and diluted 1,615,017 483,412 933,613 483,564 Class B units - Basic and diluted 28,457,577 23,687,625 25,210,106 23,687,946             Constellation Energy Partners LLCCondensed Consolidated Balance Sheets     Dec. 31, Dec. 31, 2013 2012 ($ in thousands)   Current assets $ 23,260 $ 26,848 Current assets from discontinued operations - 1,886 Oil and natural gas properties, net of accumulated depreciation, depletion and amortization 144,995 120,122 Other assets 6,278 11,793 Long-term assets from discontinued operations   -   67,373 Total assets $ 174,533 $ 228,022   Current liabilities, including short-term debt $ 14,017 $ 59,595 Current liabilities from discontinued operations - 1,578 Long-term debt 50,700 34,000 Other long-term liabilities 10,911 8,891 Other long-term liabilities from discontinued operations   -   7,692 Total liabilities 75,628 111,756 Commitments and Contengencies - - Common members' equity 98,905 116,266 Accumulated other comprehensive income   -   - Total members' equity   98,905   116,266 Total liabilities and members' equity $ 174,533 $ 228,022           Constellation Energy Partners LLC Reconciliation of Net Income (Loss) to Adjusted EBITDA             Three Months Ended Dec. 31, Twelve Months Ended Dec. 31, 2013 2012 2013 2012 ($ in thousands) ($ in thousands)   Reconciliation of Net Income (Loss) to Adjusted EBITDA: Net income (loss) $ (13,066 ) $ (76,255 ) $ (28,543 ) $ (86,543 ) Add: Interest (income) expense, net 514 1,143 3,150 5,733 Depreciation, depletion and amortization 3,916 4,654 18,972 11,732 Asset impairments 2,357 2 2,357 109 Accretion expense 110 114 519 459 (Gain)/Loss on sale of assets (4 ) 7 4 7 Unit-based compensation programs 221 334 1,049 1,497 (Gain)/Loss from mark-to-market activities 5,997 253 17,281 8,706 (Gain)/Loss from discontinued operations   -     74,055     2,686     77,081   Adjusted EBITDA(1) $ 45   $ 4,307   $ 17,475   $ 18,781                 Three Months Ended Sep. 30, Nine Months Ended Sep. 30, 2013 2012 2013 2012 ($ in thousands) ($ in thousands)   Reconciliation of Net Income (Loss) to Adjusted EBITDA: Net income (loss) $ (3,257 ) $ (11,163 ) $ (15,477 ) $ (10,288 ) Add: Interest (income) expense, net 420 1,534 2,636 4,590 Depreciation, depletion and amortization 5,491 2,373 15,056 7,078 Asset impairments - - - 107 Accretion expense 163 116 409 345 (Gain)/Loss on sale of assets 31 - 8 - Unit-based compensation programs 219 498 828 1,163 (Gain)/Loss from mark-to-market activities 4,345 10,158 11,284 8,453 (Gain)/Loss from discontinued operations   -     894     2,686     3,026   Adjusted EBITDA(1) $ 7,412   $ 4,410   $ 17,430   $ 14,474   (1) Our Adjusted EBITDA should not be considered as an alternative to net income, operating income, cash flows from operating activities or any other measure of financial performance or liquidity presented in accordance with GAAP. Our Adjusted EBITDA excludes some, but not all, items that affect net income and operating income and these measures may vary among other companies. Therefore, our Adjusted EBITDA may not be comparable to similarly titled measures of other companies.   We define Adjusted EBITDA as net income (loss) plus:

-- interest (income) expense, net;

-- depreciation, depletion and amortization; -- write-off of deferred financing fees; -- asset impairments; -- accretion expense; -- (gain) loss on sale of assets; -- (gain) loss from equity investment; -- unit-based compensation programs; -- (gain) loss from mark-to-market activities; and -- gain (loss) on discontinued operations.   Constellation Energy Partners LLC2014 Forecast             Forecast Component               2014 Forecast   Total Capital Spending $20.0 MM – $22.0 MM   Total Net Production 1,346 MBOE – 1,552 MBOE   Production Mix: Oil 270,000 – 305,000 Bbls Liquids 26,000 – 30,000 Bbls Natural Gas 6.3 – 7.3 Bcf   Sales Revenue (Excludes Hedges) Oil & Liquids / Natural Gas 55% / 45%   WTI Hedges Oil 222 MBbl at $94.70 per Bbl   NYMEX Hedges Natural Gas 6.4 Bcfe at $5.75 per Mcfe   Basis Only Hedges Mid-Con Basis – Natural Gas 4.4 Bcfe at ($0.39) per Mcfe   Hedges as a % of Oil Production(1) 77%   Hedges as a % of Natural Gas Production(1) 94%   Pricing Assumptions: Oil Marketing/Basis ($/Bbl) $0.75 Natural Gas Liquids (% WTI) 45% Natural Gas Basis ($/Mcf) ($0.26) Natural Gas Gathering ($/Mcf) ($0.43)   Operating Costs: LOE(2) $19.0 MM – $21.0 MM Production Taxes $2.7 MM – $3.3 MM G&A – Corporate and Field Level(2) $11.6 MM – $13.0 MM Total $33.3 MM – $37.3 MM   Margin from Third Party Sales/Services $1.4 MM – $1.9 MM   Adjusted EBITDA(2) $26.7 MM – $29.9 MM   Interest Expense $2.0 MM   Maintenance Capital $23.0 MM  

(1) Calculated at the mid-point of the range of production provided in CEP’s 2014 Forecast.

   

(2) Excludes unit-based compensation program expenses, which is a non-cash item.

 

(3) We are unable to reconcile our forecast range of Adjusted EBITDA to GAAP net income (loss) or operating income (loss) because we do not predict the future impact of adjustments to net income (loss), such as (gains) losses from mark-to-market activities and equity investments or asset impairments due to the difficulty of doing so, and we are unable to address the probable significance of the unavailable reconciliation, in significant part due to ranges in our forecast impacted by changes in oil and natural gas prices and reserves which affect certain reconciliation items.

Constellation Energy Partners LLCInvestor Contact:Charles C. Ward, (877) 847-0009General Inquiries: (877) 847-0008www.constellationenergypartners.com