UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 8-K

CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(D) OF THE
SECURITIES EXCHANGE ACT OF 1934

Date of Report:
November 6, 2013
Date of Earliest Event Reported:
November 5, 2013

Mid-Con Energy Partners, LP
(Exact name of registrant as specified in its charter)

Delaware
 
001-35374
 
45-2842469
(State or other jurisdiction
 
(Commission
 
(IRS Employer
of incorporation)
 
File Number)
 
Identification No.)

2501 North Harwood Street, Suite 2410
Dallas, Texas 75201
(Address of principal executive offices)

(972) 479-5980
(Registrant’s telephone number, including area code)

Not Applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
[] Written communication pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

[] Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

[] Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

[] Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

1




Item 1.01
Entry into a Material Definitive Agreement.

On November 5, 2013, we, as guarantor, and Mid-Con Energy Properties, LLC (“Mid-Con Energy Properties”), our wholly owned subsidiary, as borrower, entered into an Agreement and Amendment No. 3 to Credit Agreement (the “Amendment”), amending our $250 million, 5-year credit agreement dated December 20, 2011 (the “Credit Agreement”), with the Royal Bank of Canada, the various lenders party to the Credit Agreement.

The primary purpose of the Amendment was to increase Mid-Con Energy Properties’ borrowing base under the Credit Agreement from $130 million to $150 million. The increase is effective until the next borrowing base determination date. Additionally, the maturity of the Credit Agreement was extended two (2) years to November 2018. The Amendment also added the Bank of Nova Scotia as an additional lender under the Credit Agreement.

The description of the Amendment set forth under this Item 1.01 is qualified in its entirety by reference to the complete terms and conditions of the Amendment itself, which is filed as Exhibit 10.1 hereto and is incorporated herein by reference.
 
 
Item 2.02
Results of Operations and Financial Condition.

On November 5, 2013, Mid-Con Energy Partners, LP (the “Partnership”) issued a press release announcing its earnings for the third quarter ended September 30, 2013. A copy of the press release is furnished as Exhibit 99.1 and incorporated by reference herein.

The information disclosed in Item 2.02, including Exhibit 99.1 hereto, is being furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the Exchange Act), or otherwise subject to the liabilities under that section, nor shall they be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act except as expressly set forth by specific reference in such filing.

Item 9.01
Financial Statements and Exhibits .

Exhibit No.
 
Description
 
 
 
10.1
 
Agreement and Amendment No. 3 to Credit Agreement dated November 5, 2013.
99.1
 
Press release issued by Mid-Con Energy Partners, LP dated November 5, 2013.






2





SIGNATURE

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, hereunto duly authorized.
Dated: November 6, 2013
Mid-Con Energy Partners, LP
By:
Mid-Con Energy GP, LLC,
its general partner
By:     /s/ Jeffrey R. Olmstead    
Jeffrey R. Olmstead, President and Chief
Financial Officer



3



EXHIBIT INDEX

Exhibit No.
 
Description
10.1
 
Agreement and Amendment No. 3 to Credit Agreement dated November 5, 2013.
99.1
 
Press release issued by Mid-Con Energy Partners, LP dated November 5, 2013.



                                        


4





AGREEMENT AND AMENDMENT NO. 3 TO
CREDIT AGREEMENT
This Agreement and Amendment No. 3 to Credit Agreement (this “ Agreement ”) dated as of November 5, 2013 is among Mid-Con Energy Properties, LLC, a Delaware limited liability company (the “ Borrower ”), the Guarantor (as defined below), the parties that are "Lenders" prior to the effectiveness of this Agreement under and as defined in the Credit Agreement referred to below (the “ Existing Lenders ”), the party that is a New Lender (as defined below; and together with the Existing Lenders, the “ Lenders ” and individually, a “ Lender ”), Royal Bank of Canada, as administrative agent for such Lenders (in such capacity, the “ Administrative Agent ”) and as the LC Issuer.
RECITALS
A.    The Borrower, the Existing Lenders, and the Administrative Agent are parties to that certain Credit Agreement dated as of December 20, 2011, as amended by that certain Agreement and Amendment No. 1 to Credit Agreement dated as of April 23, 2012 and as amended by that certain Agreement and Amendment No. 2 to Credit Agreement dated as of November 26, 2012 (as the same may be amended, modified or supplemented from time to time, the “ Credit Agreement ”).
B.    In connection with such Credit Agreement, Mid-Con Energy Partners, LP, a Delaware limited partnership and owner of 100% of the membership interest in Borrower, executed and delivered that certain Guaranty dated as of December 20, 2011 (as the same may be amended, modified or supplemented from time to time, the “ Guaranty ”) in favor of the Administrative Agent for the benefit of the Guaranteed Parties (as defined in the Guaranty) pursuant to which it became a Guarantor.
C.    The Borrowing Base is to be increased to $150,000,000 from its current $130,000,000 and in connection therewith Borrower desires to bring in a new lender.
D.    To effect the admission of a new lender and subject to the terms set forth herein, (i) Royal Bank of Canada has agreed to decrease its Percentage Share, (ii) BOKF, NA, d/b/a The Bank of Texas, has agreed to decrease its Percentage Share, (iii) Wells Fargo Bank, National Association has agreed to decrease its Percentage Share, (iv) Comerica Bank has agreed to decrease its Percentage Share and (v) The Bank of Nova Scotia has agreed to enter into the Credit Agreement as a Lender (such new lender being referred to herein as the “ New Lender ”) with a Percentage Share equal to 1 3.33333333 %.
E.    The Borrower has also requested that the Existing Lenders and the New Lender amend the Credit Agreement to make certain other changes to the Credit Agreement.
THEREFORE, the parties hereto hereby agree as follows:
ARTICLE I
DEFINITIONS





Section 1.01     Terms Defined Above . As used in this Agreement, each of the terms defined in the opening paragraph and the Recitals above shall have the meanings assigned to such terms therein.
Section 1.02     Terms Defined in the Credit Agreement . Each term defined in the Credit Agreement and used herein without definition shall have the meaning assigned to such term in the Credit Agreement, unless expressly provided to the contrary.
Section 1.03     Other Definitional Provisions . The words “hereby”, “herein”, “hereinafter”, “hereof”, “hereto” and “hereunder” when used in this Agreement shall refer to this Agreement as a whole and not to any particular Article, Section, subsection or provision of this Agreement. Section, subsection and Schedule references herein are to such Sections, subsections and Schedules to this Agreement unless otherwise specified. All titles or headings to Articles, Sections, subsections or other divisions of this Agreement or the schedules hereto, if any, are only for the convenience of the parties and shall not be construed to have any effect or meaning with respect to the other content of such Articles, Sections, subsections, other divisions or schedules, such other content being controlling as the agreement among the parties hereto. Whenever the context requires, reference herein made to the single number shall be understood to include the plural; and likewise, the plural shall be understood to include the singular. Words denoting gender shall be construed to include the masculine, feminine and neuter, when such construction is appropriate; and specific enumeration shall not exclude the general but shall be construed as cumulative. Definitions of terms defined in the singular or plural shall be equally applicable to the plural or singular, as the case may be, unless otherwise indicated.
ARTICLE II
NEW LENDER
Section 2.01     Assignment and Assumption . For an agreed consideration, each Existing Lender hereby irrevocably sells and assigns to the New Lender, and the New Lender hereby irrevocably purchases and assumes from each of the Existing Lenders, subject to and in accordance with the terms and conditions of this Article II and the Credit Agreement, as of the Effective Date (as defined in Article VII hereof) (i) all of each Existing Lender’s rights and obligations as a Lender under the Credit Agreement and any other documents or instruments delivered pursuant thereto to the extent required to result in the New Lender having the Maximum Credit Amount, Commitment and Percentage Share identified on Schedule 1 attached to this Agreement (including, without limitation, the Letters of Credit included in such facilities) and (ii) to the extent permitted to be assigned under applicable Law, all claims, suits, causes of action and any other right of such Existing Lender (in its capacity as a Lender) against any Person, whether known or unknown, arising under or in connection with the Credit Agreement, any other documents or instruments delivered pursuant thereto or the loan transactions governed thereby or in any way based on or related to any of the foregoing, including, but not limited to, contract claims, tort claims, malpractice claims, statutory claims and all other claims at law or in equity related to the rights and obligations sold and assigned pursuant to clause (i) above (the rights and obligations sold and assigned pursuant to clauses (i) and (ii) above being referred to herein collectively as the “ Assigned Interest ”). Such sale and assignment

-2-




is without recourse to the Existing Lenders and, except as expressly provided in this Article II, without representation or warranty by the Existing Lenders.
Section 2.02     New Lender Agreement . New Lender:
(a)    represents and warrants that (i) it has full power and authority, and has taken all action necessary, to execute and deliver this Agreement and to consummate the transactions contemplated hereby and to become a Lender under the Credit Agreement, (ii) it meets all requirements of an Eligible Assignee under the Credit Agreement (subject to receipt of such consents as may be required under the Credit Agreement), (iii) from and after the Effective Date, it shall be bound by the provisions of the Credit Agreement as a Lender thereunder and, to the extent of the Assigned Interest, shall have the obligations of a Lender thereunder and (iv) it has received a copy of the Credit Agreement, together with copies of the most recent financial statements delivered pursuant to Section 6.2 thereof, as applicable, and such other documents and information as it has deemed appropriate to make its own credit analysis and decision to enter into this Agreement and to purchase the Assigned Interest on the basis of which it has made such analysis and decision independently and without reliance on the Administrative Agent or any Existing Lender;
(b)    agrees that (i) it will, independently and without reliance on the Administrative Agent, any Existing Lender or any other Lender, and based on such documents and information as it shall deem appropriate at the time, continue to make its own credit decisions in taking or not taking action under the Loan Documents and (ii) it will perform in accordance with their terms all of the obligations which by the terms of the Loan Documents are required to be performed by it as a Lender;
(c)    appoints and authorizes Administrative Agent to take such action as Administrative Agent on its behalf and to exercise such powers and discretion under the Loan Documents as are delegated to the Administrative Agent thereby, together with such powers and discretion as are reasonably incidental thereto; and
(d)    specifies as its Applicable Lending Office and (address for notices) the office(s) set forth beneath its name on Schedule 1 “Lenders Schedule” attached to this Agreement.
Section 2.03     Existing Lender Representations and Warranties . Each Existing Lender:
(a)    represents and warrants that (i) it is the legal and beneficial owner of the Assigned Interest being assigned by it to New Lender, (ii) the Assigned Interest being assigned by such Existing Lender to New Lender is free and clear of any lien, encumbrance or other adverse claim created by such Existing Lender and (iii) it has full power and authority, and has taken all action necessary, to execute and deliver this Agreement and to consummate the transactions contemplated hereby; and
(b)    assumes no responsibility with respect to (i) any statements, warranties or representations made in or in connection with the Credit Agreement or any other Loan Document, (ii) the execution, legality, validity, enforceability, genuineness, sufficiency or value of the Loan Documents or any collateral thereunder, (iii) the financial condition of Borrower, any of its Subsidiaries or Affiliates or any other Person obligated in respect of any Loan Document or (iv) the

-3-




performance or observance by Borrower, any of its Subsidiaries or Affiliates or any other Person of any of their respective obligations under any Loan Document.
Section 2.04     Payments . From and after the Effective Date, the Administrative Agent shall make all payments in respect of the Assigned Interest (including payments of principal, interest, fees and other amounts) to the respective Existing Lender for amounts which have accrued to but excluding the Effective Date and to the New Lender for amounts which have accrued from and after the Effective Date.
ARTICLE III
AMENDMENTS
Section 3.01     Amendment to Credit Agreement . Effective as of the Effective Date, the Credit Agreement shall hereby be amended as follow:
(a)    The following definitions found in Section 1.1 (Definitions and References) of the Credit Agreement are hereby amended to read in their entirety as follows:
Agreement ” means this Credit Agreement, as amended by Amendment No. 1, Amendment No. 2 and Amendment No. 3.
" Commitment " means, with respect to each Lender, the commitment of such Lender to make Loans and to acquire participations in Letters of Credit hereunder, in an aggregate principal amount at any one time outstanding not to exceed the amount set forth opposite such Lender’s name on Schedule 1 “Lenders Schedule” under the column heading “Commitment”.
Lenders ” means (a) each signatory hereto (other than Borrower), including Royal Bank of Canada, in its capacity as a Lender hereunder, rather than as Administrative Agent or LC Issuer, (b) the party identified as “New Lender” (as defined in Amendment No. 2), and (c) the party identified as “New Lender” (as defined in Amendment No. 3) and the successors of each such party as Lender hereunder pursuant to Section 10.5.
Loan Documents ” means this Agreement, the Notes, the Security Documents, Letters of Credit, LC Applications, Amendment No. 1, Amendment No. 2, Amendment No. 3, and all other agreements, certificates, documents, instruments and writings at any time delivered in connection herewith or therewith (exclusive of term sheets, commitment letters, correspondence and similar documents used in the negotiation hereof, except to the extent the same contain information about Borrower or its Affiliates, properties, business or prospects or specify fees to be paid).
Revolver Maturity Date ” means November 5, 2018.

-4-




(b)    The following new definitions are added to Section 1.1 (Definitions and References) of the Credit Agreement to appear therein in alphabetical order:
Amendment No. 3 means that certain Agreement and Amendment No. 3 to Credit Agreement dated as of November 5, 2013, among the Borrower, the Guarantor, Royal Bank of Canada, as Administrative Agent, a Lender and as LC Issuer and all of the Lenders.
(c)    Schedule 1 – Lenders Schedule - which is attached to the Credit Agreement is hereby replaced in its entirety with Schedule 1 that is attached hereto.
ARTICLE IV
REDETERMINED BORROWING BASE
Section 4.01      Redetermined Borrowing Base . Notwithstanding any requirement set forth in Section 2.9 of the Credit Agreement regarding the redetermination of the Borrowing Base to occur in October, 2013, for purposes of such redetermination and in satisfaction of the terms and provisions of Section 2.9 of the Credit Agreement, Administrative Agent and Lenders hereby notify Borrower that, from the Effective Date until and including the next Determination Date, the Borrowing Base shall be $150,000,000. This Agreement constitutes notice to Borrower of the redetermined Borrowing Base for purposes of Section 2.9 and by its signature to this Agreement each Lender consents to the $150,000,000 redetermined Borrowing Base.

ARTICLE V
AGREEMENTS
Section 5.01      Commitments . Each Existing Lender and the New Lender hereby acknowledges and confirms that, as of the date hereof and after giving effect to this Agreement, its respective Commitment is as set forth next to its name on Schedule 1 attached hereto.
Section 5.02      Breakage Costs . If, as a result of the changes in the Percentage Shares of the Existing Lenders effected hereby, any Existing Lender incurs any losses, out-of-pocket costs or expenses as a result of any payment of Eurodollar Loans prior to the last day of the Interest Period applicable thereto (whether by the Borrower or as a result of the reallocation of the outstandings of the Eurodollar Loans under the Credit Agreement due to the changes in the Existing Lenders' Percentage Share resulting from the joinder of the New Lender into the Credit Agreement) and such Existing Lender makes a request for compensation pursuant to Section 3.4 of the Credit Agreement, the Borrower shall, within ten (10) days of any written demand sent by such Existing Lender to the Borrower through the Administrative Agent, pay to the Administrative Agent for the account of such Existing Lender any amounts required under Section 3.4 of the Credit Agreement to compensate such Existing Lender for such losses, out-of-pocket costs or expenses which it may reasonably incur as a result of such payment or reallocation including, without limitation, any loss (including loss of anticipated profits), cost or expense incurred by reason of the liquidation or reemployment of deposits or other funds acquired by any Existing Lender to fund or maintain such Eurodollar Loan.

-5-




ARTICLE VI
REPRESENTATIONS AND WARRANTIES
Section 6.01      Borrower Representations and Warranties . The Borrower represents and warrants that: (a) the representations and warranties contained in the Credit Agreement and the representations and warranties contained in the other Loan Documents are true and correct in all material respects on and as of the Effective Date as if made on and as of such date, except to the extent that such representations and warranties specifically refer to an earlier date, in which case they shall be true and correct in all material respects as of such earlier date; and (b) the Liens under the Security Documents are valid and subsisting and secure Borrower's obligations under the Loan Documents.
Section 6.02      Guarantor’s Representations and Warranties . Guarantor represents and warrants that: (a) the representations and warranties of Guarantor contained in the Guaranty and the representations and warranties contained in the other Loan Documents to which Guarantor is a party are true and correct in all material respects on and as of the Effective Date as if made on and as of such date, except to the extent that such representations and warranties specifically refer to an earlier date, in which case they shall be true and correct as of such earlier date; (b) no Default has occurred which is continuing; and (c) the Liens under the Security Documents to which Guarantor is a party are valid and subsisting and secure Guarantor’s obligations under the Loan Documents.
ARTICLE VII
CONDITIONS
The Credit Agreement shall be amended as provided herein, upon the date all of the following conditions precedent have been met (the “ Effective Date "):
Section 7.01      Documents . The Administrative Agent shall have received each of the following:
(a)    this Agreement duly and validly executed and delivered by the Borrower, the Guarantor, the Administrative Agent, the Existing Lenders and the New Lender;
(b)    a replacement Note for each Existing Lender and a new Note to the New Lender, in each case, in the amount of their respective Percentage Share of the Maximum Credit Amount after giving effect to this Agreement;
(c)    amendments to each of the Mortgages covering the Mortgaged Property to reflect the extension of the Revolver Maturity Date duly and validly executed, acknowledged and delivered by the Borrower and Administrative Agent;
(d)    a Mortgage Tax Affidavit duly and validly executed, acknowledged and delivered by the Borrower;

-6-




(e)    favorable opinions of the Borrower’s and the Guarantor’s counsel dated as of the date of this Agreement in form and substance satisfactory to the Administrative Agent and covering such matters as the Administrative Agent may reasonably request;
(f)    a secretary’s certificate for the Borrower dated the date hereof and certifying (i) copies of the resolutions of the board of managers of the General Partner authorizing this Agreement, (ii) no change in the organizational documents of the General Partner or any Restricted Person and (iii) the names and true signatures of the officers of the General Partner authorized to sign this Agreement, the new or replacement Notes, and the other Loan Documents to which the Borrower is a party;
(g)    a secretary's certificate for the Guarantor dated the date hereof and covering the matters set forth in clause (f) above as to Guarantor; and
(h)    certificates of good standing and existence for the Borrower and Guarantor in each state in which each such Person is organized and in each state in which such Person is authorized to transact business as a foreign entity, which certificate(s) shall be dated a date not earlier than 30 days prior to the Effective Date.
Section 7.02     No Default . No Default shall have occurred which is continuing as of the Effective Date.
Section 7.03     Fees and Expenses . The Borrower shall have paid or reimbursed the Administrative Agent for all of its reasonable out-of-pocket costs and expenses incurred in connection with this Agreement and the increase in the Borrowing Base effected hereby, any other documents prepared in connection herewith and the transactions contemplated hereby, including, without limitation, the fees and disbursements of the Administrative Agent’s outside legal counsel, in each case, pursuant to all invoices of the Administrative Agent and/or such counsel presented to the Borrower for payment prior to the Effective Date. By its execution of this Agreement, Borrower hereby (i) agrees to the $150,000,000 redetermined Borrowing Base, (ii) agrees to and approves the amount of the borrowing base increase fee, if any, negotiated with the Administrative Agent and (iii) waives its right to reduce the Borrowing Base during the Option Period as otherwise permitted under Section 2.10 of the Credit Agreement.
ARTICLE VIII
MISCELLANEOUS
Section 8.01      Effect on Loan Documents; Acknowledgements .
(a)     Each of the Borrower, the Guarantor, Administrative Agent, the LC Issuer, the Existing Lenders and the New Lender does hereby adopt, ratify, and confirm the Credit Agreement and each other Loan Document, as amended hereby, and acknowledges and agrees that the Credit Agreement and each other Loan Document, as amended hereby, is and remains in full force and effect, and the Borrower and the Guarantor acknowledge and agree that their respective liabilities and obligations under the Credit Agreement and the other Loan Documents are not impaired in any respect by this Agreement.

-7-




(b)    From and after the Effective Date, all references to the Credit Agreement and the Loan Documents shall mean such Credit Agreement and such Loan Documents as amended by this Agreement.
(c)    This Agreement is a Loan Document for the purposes of the provisions of the other Loan Documents. Without limiting the foregoing, any breach of representations, warranties, and covenants under this Agreement shall be a Default under the Credit Agreement, subject to all applicable cure or grace periods provided for under the Credit Agreement.
Section 8.02     Reaffirmation of the Guaranty . Guarantor hereby ratifies, confirms, acknowledges and agrees that its obligations under the Guaranty are in full force and effect and that Guarantor continues to unconditionally and irrevocably guarantee the full and punctual payment, when due, whether at stated maturity or earlier by acceleration or otherwise, of the Guaranteed Obligations (as defined in the Guaranty), as such Guaranteed Obligations may have been amended by this Agreement, and its execution and delivery of this Agreement does not indicate or establish an approval or consent requirement by Guarantor under the Guaranty in connection with the execution and delivery of amendments to the Credit Agreement, the Notes or any of the other Loan Documents (other than the Guaranty or any other Loan Document to which Guarantor is a party).
Section 8.03     Counterparts . This Agreement may be separately executed in any number of counterparts and by different parties hereto in separate counterparts, each of which when so executed shall be deemed to constitute one and the same Agreement. This Agreement shall become effective when it shall have been executed by Administrative Agent and when Administrative Agent shall have received counterparts hereof that, when taken together, bear the signatures of each of the other parties hereto. This Agreement may be transmitted and/or signed by facsimile, telecopy or electronic mail. The effectiveness of any such documents and signatures shall, subject to applicable Law, have the same force and effect as manually‑signed originals and shall be binding on all Restricted Persons and Lender Parties. The Administrative Agent may also require that any such documents and signatures be confirmed by a manually‑signed original thereof; provided, however, that the failure to request or deliver the same shall not limit the effectiveness of any facsimile document or signature.
Section 8.04     Successors and Assigns . This Agreement shall be binding upon and inure to the benefit of the parties hereto and their respective successors and assigns permitted pursuant to the Credit Agreement.
Section 8.05     Invalidity . In the event that any one or more of the provisions contained in this Agreement shall for any reason be held invalid, illegal or unenforceable in any respect, such invalidity, illegality or unenforceability shall not affect any other provision of this Agreement.
Section 8.06     Governing Law . This Agreement shall be deemed to be a contract made under and shall be governed by, construed and enforced in accordance with the laws of the State of New York and the laws of the United States, without regard to principles of conflicts of laws.
Section 8.07     Entire Agreement . THIS AGREEMENT, THE CREDIT AGREEMENT AS AMENDED BY THIS AGREEMENT, THE NOTES, AND THE OTHER LOAN

-8-




DOCUMENTS CONSTITUTE THE ENTIRE UNDERSTANDING AMONG THE PARTIES HERETO WITH RESPECT TO THE SUBJECT MATTER HEREOF AND SUPERSEDE ANY PRIOR AGREEMENTS, WRITTEN OR ORAL, WITH RESPECT THERETO.
THERE ARE NO UNWRITTEN ORAL AGREEMENTS AMONG THE PARTIES.
[The remainder of this page has been left blank intentionally.]


-9-




EXECUTED to be effective as of the date first above written.
BORROWER :

MID-CON ENERGY PROPERTIES, LLC, a
Delaware limited liability company

By:    Mid-Con Energy Partners, LP, a
Delaware limited partnership, its
Sole Member

By:    Mid-Con Energy GP, LLC, a
Delaware limited liability company,
Its General Partner

By: /s/ Jeffrey R. Olmstead ___
Jeffrey R. Olmstead
President and Chief Financial Officer

GUARANTOR :

MID-CON ENERGY PARTNERS, LP, a
Delaware limited partnership

By:    Mid-Con Energy GP, LLC, a
Delaware limited liability company,
Its General Partner

By: /s/ Jeffrey R. Olmstead
Jeffrey R. Olmstead
President and Chief Financial Officer


Signature Page 1

Mid-Con Energy Properties, LLC
Credit Agreement



ADMINISTRATIVE AGENT :

ROYAL BANK OF CANADA,
as Administrative Agent


By: /s/ Ann Hurley
Ann Hurley
Manager, Agency



Signature Page 2

Mid-Con Energy Properties, LLC
Credit Agreement




LENDERS :

ROYAL BANK OF CANADA
as a Lender and as LC Issuer

By: /s/ Jay T. Sartain
Jay T. Sartain
Authorized Signatory
                        

Signature Page 3

Mid-Con Energy Properties, LLC
Credit Agreement




BOKF, NA, d/b/a The Bank of Texas
as a Lender

By: /s/ Matt Chase
Matt Chase
Vice President

Signature Page 4

Mid-Con Energy Properties, LLC
Credit Agreement




WELLS FARGO BANK, NATIONAL ASSOCIATION
as a Lender

By: /s/ David C. Brooks
David C. Brooks
Director

Signature Page 5

Mid-Con Energy Properties, LLC
Credit Agreement




COMERICA BANK
as a Lender

By: /s/ Brandon M. White
Brandon M. White
Assistant Vice President

Signature Page 6



THE BANK OF NOVA SCOTIA
as a Lender

By: /s/ Terry Donovan_________
Terry Donovan
Managing Director



Signature Page 7







Mid-Con Energy Partners, LP Announces Third Quarter 2013 Results

DALLAS, November 5, 2013 – Mid-Con Energy Partners, LP (NASDAQ: MCEP) (“Mid-Con Energy” or the “Partnership”) announced today its financial and operating results for the third quarter ended September 30, 2013.

Mid-Con Energy highlighted the following results:

Increased production approximately 32% to 2,522 barrels of oil equivalent (Boe) per day on average in the third quarter of 2013, compared to 1,913 Boe per day on average in the third quarter of 2012. This represents a temporary decrease of approximately 71 Boe per day (or 3%) compared to the 2,593 Boe per day in the second quarter of 2013 due to the conversion of eight production wells to injection wells and ongoing completion operations for eight newly drilled wells.
Increased Adjusted EBITDA approximately 26% to $14.9 million in the third quarter of 2013, up $3.1 million from $11.8 million in the third quarter of 2012. Adjusted EBITDA was $16.1 million in the second quarter of 2013.
On October 23, 2013, the Board of Directors of Mid-Con Energy’s general partner declared a quarterly cash distribution of $0.515 per unit, or $2.06 per unit on an annualized basis.
On November 5, 2013, Mid-Con Energy and its lender group executed an amendment to the credit agreement increasing the Partnership’s borrowing base from $130.0 million to $150.0 million, extending the maturity approximately two years to November 2018, and adding the Bank of Nova Scotia to its lender group.

The following table reflects selected operating and financial results for the third quarter of 2013, compared to the third quarter of 2012 and second quarter of 2013. Mid-Con Energy’s unaudited condensed consolidated financial statements can be found in the supplemental tables of this press release.


1





 
 
Three Months Ended
 
 
September 30,
 
June 30,
 
 
2013
 
2012
 
2013
 
 
($ in thousands)
Production:
 
 
 
 
 
 
Oil (MBbl)
 
227

 
171

 
230

 
Natural gas (MMcf)
 
32

 
31

 
36

 
Total (MBoe) (1)
 
232

 
176

 
236

 
 
 
 
 
 
 
 
Average net daily production (Boe/d) (1)
 
2,522

 
1,913

 
2,593

 
 
 
 
 
 
 
 
Revenues, excluding net settlements on commodity derivatives
 
$
22,982

 
$
15,048

 
$
21,110

 
Revenues, including net settlements on commodity derivatives
 
$
21,689

 
$
16,259

 
$
21,819

 
Net income (loss)
 
$
4,257

 
$
(1,137
)
 
$
10,538

 
Adjusted EBITDA (2)
 
$
14,935

 
$
11,830

 
$
16,054

 
Distributable Cash Flow (2)
 
$
12,043

 
$
10,728

 
$
12,776

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
(1) Production volumes in Boe equivalents calculated at a rate of six Mcf per Bbl.
 
 
(2) Non-GAAP financial measures. Please refer to the related disclosure and reconciliation of net income (loss) to Adjusted EBITDA and Distributable Cash Flow included in this press release.

Randy Olmstead, Chief Executive Officer and Director, commented, “We recognize the slight downturn in our daily production rate this quarter over the preceding quarter. Occasionally, we need to focus on injection at the expense of current production to increase reserves and future production over the life of the waterfloods. We continue to forecast increases in our proved non-producing reserves, as additional injection plans are executed. Most importantly, our current distribution coverage allows us to complete this work, which will benefit us in the long term, without impacting our current distribution.”
 
Third Quarter 2013 Results

Production volumes for the third quarter of 2013 were 232 thousand barrels of oil equivalent (MBoe) or approximately 2,522 Boe per day on average. In comparison, Mid-Con Energy’s production volumes for the third quarter of 2012 were 176 MBoe, or approximately 1,913 Boe per day on average. Positive variances compared to the prior year were attributable to (i) continued waterflood response, (ii) active drilling and workover programs in each core area, and (iii) Mid-Con Energy’s acquisition of oil properties and additional working interests in 2012 and 2013.

Production volumes for the third quarter of 2013 decreased approximately 71 Boe per day (3%) compared to approximately 2,593 Boe per day on average during the second quarter of 2013. Oil production volumes decreased due to the conversion of eight production wells to injection wells. In addition, eight wells drilled in 2013 were not in service as of September 30, 2013, due to certain production wells undergoing completion operations (4 wells) and delays with injection permits (4 wells).

Oil sales, excluding the effect of commodity derivatives, were approximately $22.8 million in the third quarter of 2013 and resulted in an average realized oil price of $100.58 per barrel (Bbl). Oil sales in the third quarter of 2012 were approximately $14.9 million, or $87.36 per Bbl. Approximately 85% of Mid-Con Energy’s oil production during the third quarter of 2013 was hedged at an average price of $98.18 per Bbl. Given the unfavorable variance between the average hedge price and NYMEX West Texas Intermediate (WTI), the Partnership paid $1.3 million for net settlements on commodity derivatives during the third quarter of 2013, or a negative $5.70 per Bbl. This is the cost of providing protection against significant downward movement in oil prices. On the other hand, during

2




the third quarter of 2012, Mid-Con Energy received $1.2 million, or $7.08 per Bbl, for net settlements on commodity derivatives.

Lease operating expenses were $4.8 million, or $20.55 per Boe, in the third quarter of 2013, compared to $2.6 million, or $14.97 per Boe, in the third quarter of 2012. Lease operating expenses during the third quarter of 2013 were negatively impacted by approximately $0.5 million, or $2.16 per Boe, related to prior period adjustments from the May 2013 acquisition, workovers in the Hugoton Basin core area, and an increase in administrative overhead rates for select properties.

Production taxes in the third quarter of 2013 were $1.0 million, or $4.34 per Boe, for an effective tax rate of approximately 4.4%. Production taxes in the third quarter of 2012 were $0.6 million, or $3.32 per Boe, for an effective tax rate of approximately 3.9%. A portion of Mid-Con Energy’s wells in Oklahoma continue to receive a reduced production tax rate due to the state’s Enhanced Recovery Project Gross Production Tax Exemption.

Total general and administrative expenses during the third quarter of 2013 were $1.6 million and included $0.7 million in non-cash equity-based compensation expense related to the Partnership’s long-term incentive program. Comparatively, total general and administrative expenses during the third quarter of 2012 were $3.7 million and included $2.5 million in non-cash equity-based compensation expense.

Adjusted EBITDA for the third quarter of 2013 was $14.9 million, approximately 26% above Adjusted EBITDA for the third quarter of 2012 of $11.8 million. Distributable Cash Flow for the third quarter of 2013 was $12.0 million after subtracting $0.9 million in cash interest expense and $2.0 million in estimated maintenance capital expenditures.

Mid-Con Energy reported net income of $4.3 million, or $0.22 per limited partner unit, for the third quarter of 2013 which included a $5.5 million non-cash loss on unsettled derivative contracts. Net loss during the third quarter of 2012 was a negative $1.1 million, or $0.06 per limited partner unit, and included a $6.1 million non-cash loss on unsettled derivative contracts.

Quarterly Cash Distribution

On October 23, 2013, the Board of Directors of Mid-Con Energy’s general partner declared a quarterly cash distribution of $0.515 per unit, or $2.06 per unit on an annualized basis, for the quarter ended September 30, 2013. This represented an approximate 6% increase over the third quarter of 2012 cash distribution rate of $0.485 per unit and no change to the second quarter of 2013 cash distribution rate of $0.515 per unit. The cash distribution will be paid November 14, 2013 to unitholders of record at the close of business on November 7, 2013.

Hedging Update

Mid-Con Energy enters into various commodity derivative contracts intended to achieve more predictable cash flows and to reduce its exposure to fluctuations in the price of oil. The Partnership’s hedging program objective is to protect its ability to make current distributions, and to be better positioned to increase its quarterly distribution over time, while retaining some ability to participate in upward movements in oil prices. Mid-Con Energy uses a phased approach, looking approximately 36 months forward while targeting a higher hedged percentage in the near 12 month period.

Supplementing its primary hedging strategy described above, Mid-Con Energy also intends to enter into additional commodity derivative contracts in connection with material increases in its estimated production and at times when management believes market conditions or other circumstances suggest that it is prudent to do so, as opposed to entering into commodity derivative contacts at predetermined times or on prescribed terms.

As of November 5, 2013, the following table reflects volumes of Mid-Con Energy’s production covered by commodity derivative contracts, and the average prices at which the production will be hedged:

3






 
Oct - Dec 2013
 
2014
 
2015
Oil Derivative Contracts:
 
 
 
 
 
A. Swap Contracts:
 
 
 
 
 
Volume (Bbl/d)
1,859
 
1,973
 
164
Weighted Average Floor Price per Bbl
$98.34
 
$93.56
 
$90.05
 
 
 
 
 
 
B. Put/Call Option Contracts (Collars):
 
 
 
 
 
Volume (Bbl/d)
293
 
 
123
Weighted Average Floor/Ceiling Price per Bbl
$97.67 - $108.08
 
 
$85.00 - $95.13
 
 
 
 
 
 
Total Oil Derivative Contracts (A+B):
 
 
 
 
 
Volume (Bbl/d)
2,152
 
1,973
 
287
Weighted Average Floor Price per Bbl
$98.25
 
$93.56
 
$87.89
 
 
 
 
 
 
% of Estimated Oil Production Hedged - Total Proved (1)
79.5%
 
70.3%
 
9.5%
 
 
 
 
 
 
(1) Based on total proved oil reserves reflected in December 31, 2012 reserve report audited by Cawley, Gillespie & Associates, Inc.
 
 
 
 
 
 

Liquidity Update and Borrowing Base Increase

As of September 30, 2013, the Partnership’s total liquidity of $18.7 million included $0.7 million in cash and cash equivalents and $18.0 million of available borrowings under the revolving credit facility.
 
On November 5, 2013, as part of its regularly scheduled semi-annual redetermination, Mid-Con Energy’s lender group unanimously agreed to increase the Partnership’s borrowing base from $130.0 million to $150.0 million. In conjunction with this increase, the current maturity was extended by approximately two years to November 5, 2018, and the Bank of Nova Scotia was added to the lender group. There were no other material changes to the credit agreement. The next scheduled redetermination of the borrowing base will occur on or about April 30, 2014.

Quarterly Report on Form 10-Q

Certain financial results included in this press release and related footnotes will be available in Mid-Con Energy’s September 30, 2013 Quarterly Report on Form 10-Q, which will be filed on or around November 7, 2013.

Earnings Conference Call

As announced on October 24, 2013, Mid-Con Energy’s management will host a conference call on Wednesday, November 6, 2013 at 11:00 a.m. ET (10:00 a.m. CT) to discuss operating and financial results. Interested parties are invited to participate via telephone by dialing 1-877-847-5946 (Conference ID: 87711872 ) at least five minutes prior to the scheduled start time of the call, or via webcast by clicking on “Events & Presentations” in the investor relations section of the Mid-Con Energy website at www.midconenergypartners.com .

A telephonic replay of the conference call will be available through November 13, 2013 by dialing 1-855-859-2056 (Conference ID: 87711872). Additionally, a webcast archive will be available at www.midconenergypartners.com .

About Mid-Con Energy Partners, LP

Mid-Con Energy is a Delaware limited partnership formed in July 2011 to own, operate, acquire, exploit and develop producing oil and natural gas properties in North America, with a focus on the Mid-Continent region of the United States.

4




Mid-Con Energy’s core areas of operation are located in Southern Oklahoma, Northeastern Oklahoma and parts of Oklahoma and Colorado within the Hugoton Basin.

Forward-Looking Statements

This press release includes "forward-looking statements" — that is, statements related to future, not past, events within meaning of the federal securities laws. Forward-looking statements are based on current expectations and include any statement that does not directly relate to a current or historical fact. In this context, forward-looking statements often address expected future business and financial performance, and often contain words such as "anticipate," "believe," “estimate,” "intend," "expect," "plan," “project,” “should,” “goal,” “forecast,” “guidance,” “could,” “may,” “continue,” “might,” “potential,” “scheduled,” or "will" or other similar words. These forward-looking statements involve certain risks and uncertainties and ultimately may not prove to be accurate. Actual results and future events could differ materially from those anticipated in such statements. For further discussion of risks and uncertainties, you should refer to Mid-Con Energy's filings with the SEC available at www.midconenergypartners.com or www.sec.gov . Mid-Con Energy undertakes no obligation and does not intend to update these forward-looking statements to reflect events or circumstances occurring after this press release. 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 are qualified in their entirety by this cautionary statement and our SEC filings.

These forward–looking statements are subject to a number of risks and uncertainties, many of which are beyond our control, which may include statements about our:

business strategies;
ability to replace the reserves we produce through acquisitions and the development of our properties;
oil and natural gas reserves;
technology;
realized oil and natural gas prices;
production volumes;
lease operating expenses;
general and administrative expenses;
future operating results;
cash flow and liquidity;
availability of production equipment;
availability of oil field labor;
capital expenditures;
availability and terms of capital;
marketing of oil and natural gas;
general economic conditions;
competition in the oil and natural gas industry;
effectiveness of risk management activities;
environmental liabilities;
counterparty credit risk;
governmental regulation and taxation;
developments in oil producing and natural gas producing countries; and
plans, objectives, expectations and intentions.







5




Mid-Con Energy Partners, LP and subsidiaries
Condensed Consolidated Balance Sheets (Unaudited)
(in thousands)
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
September 30,
 
December 31,
 
 
 
 
 
 
2013
 
2012
 
 
ASSETS
 
 
 
 
 
 
CURRENT ASSETS:
 
 
 
 
 
 
Cash and cash equivalents
 
$
659

 
$
1,053

 
Accounts receivable:
 
 
 
 
 
 
 
Oil and gas sales
 
 
7,016

 
6,413

 
 
Other
 
 
 

 
603

 
Derivative financial instruments
 
101

 
3,679

 
Prepaids and other
 
 
282

 
25

 
 
     Total current assets
 
8,058

 
11,773

 
 
 
 
 
 
 
 
 
PROPERTY AND EQUIPMENT, at cost:
 
 
 
 
Oil and gas properties, successful efforts method:
 
 
 
 
 
Proved properties
 
 
212,892

 
167,036

 
Accumulated depletion, depreciation and amortization
(32,684
)
 
(21,727
)
 
 
     Total property and equipment, net
180,208

 
145,309

DERIVATIVE FINANCIAL INSTRUMENTS
57

 
858

OTHER ASSETS
 
 
524

 
650

 
 
     Total assets
 
 
$
188,847

 
$
158,590

 
 
 
 
 
 
 
 
 
 
 
LIABILITIES AND EQUITY
 
 
 
 
CURRENT LIABILITIES:
 
 
 
 
 
 
Accounts payable:
 
 
 
 
 
 
Trade
 
 
 
$
1,571

 
$
2,168

 
Related parties
 
 
2,555

 
3,036

 
Derivative financial instruments
 
1,559

 

 
Accrued liabilities
 
 
113

 
315

 
 
     Total current liabilities
 
5,798

 
5,519

 
 
 
 
 
 
 
 
 
DERIVIATIVE FINANCIAL INSTRUMENTS
396

 

OTHER LONG-TERM LIABILITIES
 
88

 

LONG-TERM DEBT
 
 
112,000

 
78,000

ASSET RETIREMENT OBLIGATIONS
 
3,910

 
2,890

EQUITY:
 
 
 
 
 
 
 
Partnership equity
 
 
 
 
 
 
 
General partner interest
 
1,713

 
1,814

 
 
Limited partners – 19,288,562 and 18,990,849 units issued and outstanding as of September 30, 2013 and December 31, 2012, respectively
64,942

 
70,367

 
 
     Total equity
 
 
66,655

 
72,181

 
 
     Total liabilities and equity
 
$
188,847

 
$
158,590

    

6




Mid-Con Energy Partners, LP and subsidiaries
Condensed Consolidated Statements of Operations (Unaudited)
(in thousands, except per unit data)
 
 
 
 
 
 
 
 
 
 
 
 
 
Three Months Ended
 
Nine Months Ended
 
 
 
September 30,
 
September 30,
 
 
 
2013
 
2012
 
2013
 
2012
Revenues:
 
 
 
 
 
 
 
 
 
 Oil sales
 
$
22,831

 
$
14,939

 
$
63,755

 
$
43,937

 
 Natural gas sales
 
151

 
109

 
513

 
462

 
 Net settlements on derivatives
 
(1,293
)
 
1,211

 
89

 
1,980

 
 Gain (loss) on unsettled derivatives, net
 
(5,501
)
 
(6,103
)
 
(6,334
)
 
3,638

 
 Total revenues
 
16,188

 
10,156

 
58,023

 
50,017

 
 
 
 
 
 
 
 
 
 
Operating costs and expenses:
 
 
 
 
 
 
 
 
 
 Lease operating expenses
 
4,768

 
2,634

 
11,859

 
7,359

 
 Oil and gas production taxes
 
1,007

 
585

 
2,670

 
1,298

 
 Impairment of proved oil and gas properties
 

 
1,255

 
1,578

 
1,255

 
 Depreciation, depletion and amortization
 
3,586

 
2,611

 
10,957

 
7,320

 
 Accretion of discount on asset retirement obligations
 
47

 
35

 
124

 
92

 
 General and administrative
 
1,630

 
3,714

 
9,667

 
8,583

 
 Total operating costs and expenses
 
11,038

 
10,834

 
36,855

 
25,907

 Income (loss) from operations
 
5,150

 
(678
)
 
21,168

 
24,110

 
 
 
 
 
 
 
 
 
 
Other income (expense):
 
 
 
 
 
 
 
 
 
 Interest income and other
 
2

 
2

 
6

 
7

 
 Interest expense
 
(895
)
 
(461
)
 
(2,320
)
 
(1,164
)
 
 Total other expense
 
(893
)
 
(459
)
 
(2,314
)
 
(1,157
)
 
 
 
 
 
 
 
 
 
 
Net income (loss)
 
$
4,257

 
$
(1,137
)
 
$
18,854

 
$
22,953

 
 
 
 
 
 
 
 
 
 
Computation of net income (loss) per limited partner unit:
 
 
 
 
 
 
 
 
 
General partners' interest in net income (loss)
 
$
77

 
$
(22
)
 
$
346

 
$
455

 
Limited partners' interest in net income (loss)
 
$
4,180

 
$
(1,115
)
 
$
18,508

 
$
22,498

 
 
 
 
 
 
 
 
 
 
Net income per limited partner unit:
 
 
 
 
 
 
 
 
 
Basic
 
$
0.22

 
$
(0.06
)
 
$
0.96

 
$
1.26

 
Diluted
 
$
0.22

 
$
(0.06
)
 
$
0.96

 
$
1.26

 
 
 
 
 
 
 
 
 
 
Weighted average limited partner units outstanding:
 
 
 
 
 
 
 
 
 
Common limited partner units (basic)
 
19,269

 
17,933

 
19,213

 
17,790

 
Common limited partner units (diluted)
 
19,296

 
17,933

 
19,219

 
17,790




7




Mid-Con Energy Partners, LP and subsidiaries
Consolidated Statements of Cash Flows (Unaudited)
(in thousands)
 
 
Nine Months Ended
 
 
September 30,
 
 
2013
 
2012
Cash Flows from Operating Activities:
 
 
 
 Net income
$
18,854

 
$
22,953

Adjustments to reconcile net income to net cash
 
 
 
 provided by operating activities:
 
 
 
 Depreciation, depletion and amortization
10,957

 
7,320

 Debt placement fee amortization
126

 
81

 Accretion of discount on asset retirement obligations
124

 
92

 Impairment of proved oil and gas properties
1,578

 
1,255

 Loss (gain) on unsettled derivative instruments, net
6,334

 
(3,638
)
 Equity-based compensation
5,331

 
5,194

 Deferred equity-based compensation
88

 

 Changes in operating assets and liabilities:
 
 
 
 Accounts receivable
(603
)
 
(441
)
 Other receivables
603

 
(303
)
 Prepaids and other
(259
)
 
2,300

 Accounts payable and accrued liabilities
(648
)
 
2,972

 Net cash provided by operating activities
42,485

 
37,785

 
 
 
 
 
Cash Flows from Investing Activities:
 
 
 
 Additions to oil and gas properties
(19,146
)
 
(17,031
)
 Acquisitions of oil properties
(28,022
)
 
(16,577
)
 Net cash used in investing activities
(47,168
)
 
(33,608
)
 
 
 
 
 
Cash Flows from Financing Activities:
 
 
 
 Proceeds from line of credit
87,000

 
27,000

 Payments on line of credit
(53,000
)
 
(12,000
)
 Distributions paid
(29,711
)
 
(18,348
)
 Net cash provided by (used in) financing activities
4,289

 
(3,348
)
 Net (decrease) increase in cash and cash equivalents
(394
)
 
829

Beginning cash and cash equivalents
1,053

 
228

Ending cash and cash equivalents
$
659

 
$
1,057

 
 
 
 
 
Supplemental Cash Flow Information:
 
 
 
 Cash paid for interest
$
2,200

 
$
1,014

Non-Cash Investing and Financing Activities:
 
 
 
 Accrued capital expenditures - oil and gas properties
$
373

 
$
785


Non-GAAP Financial Measures

This press release, financial tables and other supplemental information include “Adjusted EBITDA” and “Distributable Cash Flow”, each of which are non-generally accepted accounting principles (“Non-GAAP”) measures used by our management to describe financial performance with external users of our financial statements.

8





The Partnership believes the Non-GAAP financial measures described above are useful to investors because these measurements are used by many companies in its industry as a measurement of financial performance and are commonly employed by financial analysts and others to evaluate the financial performance of the Partnership and to compare the financial performance of the Partnership with the performance of other publicly traded partnerships within its industry.

Adjusted EBITDA and Distributable Cash Flow should not be considered an alternative to net income, net cash provided by operating activities or any other measure of financial performance or liquidity presented in accordance with GAAP.

Adjusted EBITDA is defined as net income (loss)

Plus:
Income tax expense (benefit);
Interest expense;
Depreciation, depletion and amortization;
Accretion of discount on asset retirement obligations;
Net losses on unsettled derivatives;
Impairment expenses;
Dry hole costs and abandonments of unproved properties;
Equity-based compensation; and
Loss on sale of assets;
Less:
Interest income;
Net gains on unsettled derivatives; and
Gain on sale of assets.

Distributable Cash Flow is defined as Adjusted EBITDA

Less:
Cash income taxes;
Cash interest expense; and
Estimated maintenance capital expenditures.


9




Reconciliation of Net Income (Loss) to Adjusted EBITDA and Distributable Cash Flow
(in thousands)
 
 
 
 Three Months Ended
 
 Nine Months Ended
 
 
 
September 30,
 
September 30,
 
June 30,
 
September 30,
 
 
 
2013
 
2012
 
2013
 
2013
 
 
 
 
 
 
 
 
 
 
 Net income (loss)
$
4,257

 
$
(1,137
)
 
$
10,538

 
$
18,854

 Interest expense
 
 
895

 
461

 
812

 
2,320

 Depreciation, depletion and amortization
3,586

 
2,611

 
3,908

 
10,957

 Accretion of discount on asset retirement obligations
47

 
35

 
39

 
124

 Loss (gain) on unsettled derivatives, net
5,501

 
6,103

 
(960
)
 
6,334

 Impairment expense

 
1,255

 
1,578

 
1,578

 Equity-based compensation
651

 
2,504

 
142

 
5,419

 Interest income
(2
)
 
(2
)
 
(3
)
 
(6
)
 Adjusted EBITDA
$
14,935

 
$
11,830

 
$
16,054

 
$
45,580

 
 
 
 
 
 
 
 
 
 
Less:
 
 
 
 
 
 
 
 
 
Cash interest expense
 
$
861

 
$
340

 
$
779

 
$
2,200

Estimated maintenance capital expenditures
2,031

 
762

 
2,499

 
6,548

Distributable Cash Flow
$
12,043

 
$
10,728

 
$
12,776

 
$
36,832



CONTACT:
Jeff Olmstead
President and Chief Financial Officer
(972) 479-5980
jolmstead@midcon-energy.com

Matthew Lewis
Associate
(972) 479-5984
mlewis@midcon-energy.com



10