Exhibit 99.1
| UNITED STATES BANKRUPTCY COURT |
| SOUTHERN DISTRICT OF TEXAS |
| HOUSTON DIVISION |
| |
| CASE NAME: EP Energy Corporation, et al.[1] | PETITION DATE: October 3, 2019 |
| CASE NUMBER: 19-35654 | |
| MONTH: February 2020 | |
MONTHLY OPERATING REPORT SUMMARY FOR FEBRUARY 2020
| MONTH | | Oct-19 | | | Nov-19 | | | Dec-19 | | | Jan-20 | | | Feb-20 | |
| REVENUES (MOR-6) | | $ | 69,124,692 | | | $ | 68,155,348 | | | $ | 46,351,389 | | | $ | 147,066,262 | | | $ | 111,715,054 | |
| INCOME/(LOSS) BEFORE INT., DEPREC./TAX (MOR-6)[2] | | $ | (4,856,820 | ) | | $ | 3,129,824 | | | $ | (26,463,046 | ) | | $ | 76,891,219 | | | $ | 51,786,576 | |
| NET INCOME (LOSS) (MOR-6) | | $ | (37,067,737 | ) | | $ | (13,003,398 | ) | | $ | (82,544,104 | ) | | $ | 60,721,033 | | | $ | (14,172,033 | ) |
| PAYMENTS TO INSIDERS (MOR-9) | | $ | 269,451 | | | $ | 275,973 | | | $ | 274,231 | | | $ | 275,611 | | | $ | 270,104 | |
| PAYMENTS TO PROFESSIONALS (MOR-9) | | $ | - | | | $ | 375,263 | | | $ | 20,942,260 | | | $ | 6,637,868 | | | $ | 5,304,779 | |
| TOTAL DISBURSEMENTS (MOR-8) | | $ | (98,932,678 | ) | | $ | (237,157,300 | ) | | $ | (171,129,079 | ) | | $ | (123,757,230 | ) | | $ | (155,820,790 | ) |
*** Theoriginal of this documentmust be filed with the United States Bankruptcy Court and acopy must be sentto the United States Trustee ***
REQUIRED INSURANCE
MAINTAINED AS OF SIGNATURE DATE
| Type of Insurance | | Check Yes/No | | Exp. Date |
| WORKERS' COMPENSATION | | YESx NO¨ | | 7/1/2020 |
| AUTOMOBILE | | YESx NO¨ | | 7/1/2020 |
| GENERAL | | YESx NO¨ | | 7/1/2020 |
| POLLUTION | | YESx NO¨ | | 7/1/2020 |
| CONTROL OF WELL | | YESx NO¨ | | 7/1/2020 |
| COMMERCIAL CRIME | | YESx NO¨ | | 7/8/2020 |
| FIDUCIARY | | YESx NO¨ | | 7/8/2020 |
| EMPLOYEMENT PRACTICES | | YESx NO¨ | | 7/8/2020 |
| D&O | | YESx NO¨ | | 7/8/2020 |
| UMBRELLA | | YESx NO¨ | | 7/1/2020 |
| EXCESS | | YESx NO¨ | | 7/1/2020 |
| ATTORNEY NAME: | Alfredo Perez |
| FIRM: | Weil, Gotshal & Manges LLP |
| ADDRESS: | 700 Louisiana Street |
| ADDRESS: | Suite 1700 |
| CITY, STATE ZIP: | Houston, TX 77002-2755 |
| TELEPHONE: | (713) 546-5040 |
| | | CIRCLE ONE |
| Are all accounts receivable being collected within terms? | | | | |
| A/R related to agreements by and among Debtors and Tesoro Refining and Marketing Company, LLC is not being collected in accordance with ordinary terms.[3] | | Yeso | | Nox |
| Are all post-petition liabilities, including taxes, being paid within terms? | | Yesx | | Noo |
| Have any pre-petition liabilities been paid? | | Yesx | | Noo |
| If so, describe:Payments made in accordance with the court orders. | | | | |
| Are all funds received being deposited into DIP bank accounts? | | Yesx | | Noo |
| Were any assets disposed of outside the normal course of business? | | Yeso | | Nox |
| If so, describe: | | | | |
| Are all U. S. Trustee Quarterly Fee Payments current? | | Yesx | | Noo |
| What is the status of your Plan of Reorganization?On March 23, 2020, the Court entered an order to vacate the Debtors’ Plan of Reorganization Confirmation (ECF No. 1103). The Debtors are currently working with their stakeholders to develop a revised Plan of Reorganization. | | | | |
| I certify under penalty of perjury that the following complete Monthly Operating Report (MOR), consisting of MOR-1 through MOR-9, plus attachments, is true and correct. |
| | | | | |
| SIGNED: | /s/ Kyle McCuen | | DATED: | 3-30-2020 |
| | (ORIGINAL SIGNATURE) | | | |
| | | | | |
| | Kyle McCuen | | TITLE: | Chief Financial Officer |
| | (Print Name of Signatory) | | | |
| [1] The Debtors in these chapter 11 cases, along with the last four digits of each Debtor’s federal tax identification number, as applicable, are: EP Energy Corporation (2728), EPE Acquisition, LLC (5855), EP Energy LLC (1021), Everest Acquisition Finance Inc. (0996), EP Energy Global LLC (7534), EP Energy Management, L.L.C. (5013), EP Energy Resale Company, L.L.C. (9561), and EP Energy E&P Company, L.P. (7092). The Debtors' primary mailing address is 1001 Louisiana Street, Houston, TX 77002. |
| [2] This figure represents EBIT not EBITDA and thus includes DDA Expense |
| [3] These amounts will be released pending the Company's assignment of interest in recently drilled wells. |
| UNITED STATES BANKRUPTCY COURT |
| SOUTHERN DISTRICT OF TEXAS |
| HOUSTON DIVISION |
| |
| CASE NAME: EP Energy Corporation, et al.[1] | PETITION DATE: October 3, 2019 |
| CASE NUMBER: 19-35654 | | |
| MONTH: February 2020 | | |
| | | |
| MONTHLY OPERATING REPORT NOTES FOR FEBRUARY 2020 |
| | | |
| INTRODUCTION | | |
| | | |
| This monthly operating report ("MOR") is unaudited and does not purport to represent financial statements prepared in accordance with accounting principles generally accepted in the United States ("GAAP"), and it is not intended to fully reconcile to the consolidated financial statements prepared by the Debtors. Information contained in this MOR has been derived from the Debtors' books and records, but does not reflect in all circumstances presentation for GAAP or SEC reporting purposes. Therefore, in order to comply with their obligations to provide MORs during these chapter 11 cases, the Debtors have prepared this MOR using the best information presently available to them, which has been collected, maintained, and prepared in accordance with their historical accounting practices. Accordingly, this MOR is true and accurate to the best of the Debtors’ knowledge, information, and belief, based on currently-available data. The results of operations and financial position contained herein are not necessarily indicative of results that may be expected for any period other than full calendar month-endingFebruary 29, 2020, or for the full year, and may not necessarily reflect the Debtors' future consolidated results of operations and financial position. |
| | | |
| RESERVATION OF RIGHTS | | |
| | | |
| This MOR is limited in scope, covers a limited time period, and has been prepared solely for the purpose of complying with the monthly reporting requirements of the Debtors' chapter 11 cases. The unaudited financial statements have been derived from the Debtors' books and records. The information presented herein has not been subject to all procedures that typically would be applied to financial information presented in accordance with GAAP. Upon the application of such procedures, the Debtors believe that the financial information could be subject to material change. The information furnished in this MOR includes normal recurring adjustments, but does not include all of the adjustments that typically would be made for interim financial statements presented in accordance with GAAP. |
| | | |
| GLOBAL NOTES | | |
| | | |
| Given the complexity of the Debtors’ business, inadvertent errors or omissions may have occurred. Accordingly, the Debtors hereby reserve all of their rights to dispute the validity, status, enforceability, or executory nature of any claim amount, agreement, representation, or other statement set forth in this MOR. Further, the Debtors reserve the right to amend or supplement this MOR, if necessary, but shall be under no obligation to do so. |
| | | |
| NOTES TO MOR 2 - 3 | | |
| | | |
Liabilities Subject to Compromise (“LSTC”): LSTC represent the Debtors' estimate of pre-petition claims to be resolved in connection with the chapter 11 cases. As a result of the chapter 11 filings, the payment of pre-petition liabilities are subject to compromise or other treatment under a plan of reorganization. The determination of how liabilities will ultimately be settled or treated cannot be made until the Bankruptcy Court approves a chapter 11 plan of reorganization. Accordingly, the ultimate amount of such liabilities is not determinable at this time. Prepetition liabilities that are subject to compromise under ASC 852 are preliminary and may be subject to, among other things, future adjustments depending on Court actions, further developments with respect to disputed claims, determinations of the secured status of certain claims, the values of any collateral securing such claims, rejection of executory contracts, continued reconciliation or other events.
Values in the consolidated balance sheet represent rounded numbers. Accordingly, subtotals may not agree to the summation of the rounded numbers presented. |
| | | |
| NOTES TO MOR-5 | | |
| | | |
| The accounts payable and accounts receivable agings are presented on a consolidated basis for the Debtors, and does not include intercompany activity. |
| NOTES TO MOR-6 | | |
| | | |
The income statement is presented on a consolidated basis for the Debtors. The information provided in the income statements reflect activity for the full calendar month-endingFebruary 29, 2020.
Other revenues include both realized and unrealized gain and/or loss on derivatives recorded for the full calendar month-endingFebruary 29, 2020.
Values in the consolidated income statement represent rounded numbers. Accordingly, subtotals may not agree to the summation of the rounded numbers presented. |
| | | |
| NOTES TO MOR-8 | | |
| | | |
Although payment of prepetition claims is generally not permitted, the Bankruptcy Court has authorized the Debtors to pay certain prepetition claims in designated categories. This relief generally was designed to preserve the value of the Debtors’ business and assets. The Debtors have paid and continue to pay undisputed postpetition obligations in the ordinary course of business. Intercompany receipts and disbursements between Debtors that are cleared by netting arenot included in this MOR. Based on centralized cash management practices, all disbursements are made by the following Debtors: (i) EP Energy Corporation; (ii) EP Energy LLC; (iii) EP Energy E&P Company, LP; and (iv) EP Energy Management, LLC. |
| | | |
| NOTES TO MOR-9 | | |
| | | |
| The list of insiders is consistent with public disclosures and other filings associated with the Debtors' chapter 11 cases. The listing of any party as an "insider" is neither intended to be nor should be construed as a legal characterization of such party as an "insider," as such term is defined in section 101(31) of the Bankruptcy Code, and it does not act as an admission or waiver of any fact, right, claim, or defense, and all such rights, claims, and defenses are hereby expressly reserved. |
| | | |
[1] The Debtors in these chapter 11 cases, along with the last four digits of each Debtor’s federal tax identification number, as applicable, are: EP Energy Corporation (2728), EPE Acquisition, LLC (5855), EP Energy LLC (1021), Everest Acquisition Finance Inc. (0996), EP Energy Global LLC (7534), EP Energy Management, L.L.C. (5013), EP Energy Resale Company, L.L.C. (9561), and EP Energy E&P Company, L.P. (7092). The Debtors' primary mailing address is 1001 Louisiana Street, Houston, TX 77002. |
| | | |
| UNITED STATES BANKRUPTCY COURT |
| SOUTHERN DISTRICT OF TEXAS |
| HOUSTON DIVISION |
| | | | | | |
| CASE NAME: EP Energy Corporation, et al. | | | | |
| CASE NUMBER: 19-35654 | | | | |
| MONTH: February 2020 | | | | |
| | | | | |
| CONSOLIDATED BALANCE SHEET |
| Ending Balance at February 29, 2020 |
| ASSETS | | | |
| CASH & CASH EQUIVALENT | | $ | 25,828,107 | |
| ACCOUNTS & NOTES RECEIVABLE | | | 112,338,719 | |
| INVENTORY | | | 41,875,366 | |
| PRICE RISK MANAGEMNT-CUR ASSET | | | 124,043,319 | |
| RESTRICTED CASH-CURRENT | | | 925,000 | |
| OTHER CURRENT ASSETS | | | 19,733,104 | |
| | | | | |
| CURRENT ASSETS | | $ | 324,743,615 | |
| | | | | |
| PLANT, PROPERTY & EQUIPMENT | | $ | 7,510,108,149 | |
| ACCUMULATED DD&A | | | (4,095,093,211 | ) |
| PRICE RISK MGMT-NON CUR ASSET | | | 2,152,130 | |
| NOTES RECEIVABLE-NON CURRENT | | | 6,804 | |
| UNAMORTIZED DEBT EXPENSE | | | 1,966,940 | |
| OTHER NON CURRENT ASSETS | | | 17,693,102 | |
| | | | | |
| NONCURRENT ASSETS | | $ | 3,436,833,914 | |
| | | | | |
| TOTAL ASSETS | | $ | 3,761,577,529 | |
| | | | | |
| LIABILITIES | | | | |
| OWNER AND ROYALTIES PAYABLE | | $ | (59,174,006 | ) |
| ACCOUNTS PAYABLE AND ACCRUED EXPENSES | | | (111,307,808 | ) |
| OTHER CURRENT LIABILITIES | | | (258,261 | ) |
| SHORT TERM FINANCING OBLIG | | | (1,945,092,284 | ) |
| PRICE RISK MANAGEMENT-CUR LIAB | | | 37,211 | |
| ACCRUED TAX OTHER THAN INCOME | | | (17,089,233 | ) |
| ACCRUED INTEREST | | | (54,611,450 | ) |
| RESERVES CURRENT | | | (11,576,330 | ) |
| ASSET RETIRE OBLIG-CURRENT | | | (2,178,000 | ) |
| OTHER CURRENT LIABILITIES | | | (10,426,627 | ) |
| | | | | |
| CURRENT LIABILITIES | | $ | (2,211,676,788 | ) |
| | | | | |
| LIABILITIES SUBJECT TO COMPROMISE | | | (2,983,151,981 | ) |
| TOTAL DEF INC TAX LIABILITY-NON CUR | | | (1 | ) |
| RESERVES NON CURRENT | | | (831,462 | ) |
| ASSET RETIRE OBLIG-NON CURR | | | (42,847,916 | ) |
| OTHER NON CURRENT LIABILITY | | | (7,908,644 | ) |
| | | | | |
| NONCURRENT LIABILITIES | | $ | (3,034,740,005 | ) |
| | | | | |
| TOTAL LIABILITIES | | $ | (5,246,416,793 | ) |
| | | | | |
| EQUITY | | | | |
| | | | | |
| COMMON STOCK | | $ | (2,548,198 | ) |
| APIC | | | (3,546,295,543 | ) |
| ACCUMULATED DEFICIT | | | 5,079,220,488 | |
| TREASURY STOCK | | | 1,011,517 | |
| | | | | |
| TOTAL STOCKHOLDERS EQUITY | | $ | 1,531,388,265 | |
| | | | | |
| (EARNINGS)/LOSS INCOME STATEMENT | | $ | (46,549,000 | ) |
| | | | | |
| TOTAL LIABILITIES + EQUITY | | $ | (3,761,577,529 | ) |
MOR 2 - 3
| UNITED STATES BANKRUPTCY COURT |
| SOUTHERN DISTRICT OF TEXAS |
| HOUSTON DIVISION |
| |
| CASE NAME: EP Energy Corporation, et al. | | | | | | | PETITION DATE: October 3, 2019 |
| CASE NUMBER: 19-35654 | | | | | | | |
| MONTH: February 2020 | | | | | | | |
| | | | | | | | |
| SCHEDULE OF POST-PETITION LIABILITIES |
| | | Oct-19 | | | Nov-19 | | | Dec-19 | | | Jan-20 | | | Feb-20 | | | Mar-20 | |
| TRADE ACCOUNTS PAYABLE | | $ | 12,804,720 | | | $ | 35,208,796 | | | $ | 21,919,973 | | | $ | 28,259,133 | | | $ | 52,521,946 | | | | | |
| TAXES PAYABLE: | | | | | | | | | | | | | | | | | | | | | | | | |
| Severance tax payable | | $ | - | | | $ | 15,465,770 | | | $ | 9,094,315 | | | $ | 8,822,827 | | | $ | 7,197,342 | | | | | |
| Other taxes payable | | $ | - | | | $ | 3,055,146 | | | $ | 5,836,929 | | | $ | 6,395,188 | | | $ | 4,463,186 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| SECURED DEBT POST-PETITION[1] | | $ | - | | | $ | 198,382,000 | | | $ | 148,381,858 | | | $ | 148,382,000 | | | $ | 130,381,828 | | | | | |
| ACCRUED INTEREST PAYABLE | | $ | 11,040,566 | | | $ | 27,599,714 | | | $ | 39,853,804 | | | $ | 51,704,936 | | | $ | 54,611,450 | | | | | |
| ACCRUED PROFESSIONAL FEES[2] | | $ | 5,900,000 | | | $ | 30,271,000 | | | $ | 23,338,468 | | | $ | 17,358,832 | | | $ | 13,396,391 | | | | | |
| OTHER ACCRUED LIABILITIES: | | | | | | | | | | | | | | | | | | | | | | | | |
| 1. Insurance | | $ | - | | | $ | - | | | $ | - | | | $ | - | | | $ | - | | | | | |
| 2. Asset retirement obligation[3] | | $ | - | | | $ | 96,911 | | | $ | 597,396 | | | $ | 642,316 | | | $ | 857,573 | | | | | |
| 3. Accrued LOE liability | | $ | 6,261,085 | | | $ | 13,312,148 | | | $ | 15,786,308 | | | $ | 13,831,465 | | | $ | 14,443,538 | | | | | |
| 4. Accrued G&A liability | | $ | 870,000 | | | $ | 200,000 | | | $ | 1,675,000 | | | $ | 1,500,000 | | | $ | 976,000 | | | | | |
| 5. Accrued Capex liability | | $ | 26,161,000 | | | $ | 24,717,000 | | | $ | 43,080,027 | | | $ | 67,900,000 | | | $ | 29,949,000 | | | | | |
| 6. Owner advances payable | | $ | - | | | $ | - | | | $ | - | | | $ | - | | | $ | - | | | | | |
| 7. Owner revenue payable | | $ | 34,851,218 | | | $ | 48,490,145 | | | $ | 53,972,276 | | | $ | 47,015,779 | | | $ | 40,761,134 | | | | | |
| 8. Accrued wages | | $ | 132,806 | | | $ | 145,186 | | | $ | 138,456 | | | $ | 143,984 | | | $ | 113,223 | | | | | |
| TOTAL POST-PETITION LIABILITIES | | $ | 98,021,395 | | | $ | 343,214,104 | | | $ | 326,823,592 | | | $ | 348,479,312 | | | $ | 285,490,138 | | | $ | - | |
| [1]Outstanding DIP balance as of February 29, 2020 excluding any Letters of Credit | | | | |
| [2] Payment requires Bankruptcy Court approval. | | | | | | |
| [3]Asset Retirement Obligations incurred post-petition. | | | | | | |
| | | | | | | |
| | | | | | | | MOR-4 |
| UNITED STATES BANKRUPTCY COURT |
| SOUTHERN DISTRICT OF TEXAS |
| HOUSTON DIVISION |
| |
| CASE NAME: EP Energy Corporation, et al. | PETITION DATE: October 3, 2019 |
| CASE NUMBER: 19-35654 | |
| MONTH: February 2020 | |
| | | |
AGING OF POST-PETITION LIABILITIES
| DAYS | | TOTAL | | | TRADE ACCTS | | | FED TAXES | | | STATE TAXES | | | AD-VALOREM,
OTHER TAXES | | | OTHER | |
| 0-30 | | $ | 62,843,229 | | | $ | 51,182,701 | | | $ | - | | | $ | 4,463,186 | | | $ | 7,197,342 | | | $ | - | |
| 31-60[2] | | $ | 579,416 | | | $ | 579,416 | | | $ | - | | | $ | - | | | $ | - | | | $ | - | |
| 61-90[3] | | $ | 260,284 | | | $ | 260,284 | | | $ | - | | | $ | - | | | $ | - | | | $ | - | |
| 91 +[4] | | $ | 499,545 | | | $ | 499,545 | | | $ | - | | | $ | - | | | $ | - | | | $ | - | |
| TOTAL | | $ | 64,182,474 | | | $ | 52,521,946 | | | $ | - | | | $ | 4,463,186 | | | $ | 7,197,342 | | | $ | - | |
AGING OF ACCOUNTS RECEIVABLE[1]
| MONTH | | Oct-19 | | | Nov-19 | | | Dec-19 | | | Jan-20 | | | Feb-20 | | | Mar-20 | |
| 0-30 | | $ | 101,248,776 | | | $ | 94,720,833 | | | $ | 91,486,831 | | | $ | 89,280,841 | | | $ | 78,513,729 | | | | | |
| 31-60 | | $ | (24,541 | ) | | $ | 576,263 | | | $ | 148,731 | | | $ | 647,411 | | | $ | (424,981 | ) | | | | |
| 61-90 | | $ | 1,113,895 | | | $ | 126,301 | | | $ | 530,308 | | | $ | 64,810 | | | $ | 476,586 | | | | | |
| 91+ | �� | $ | 154,130 | | | $ | 348,374 | | | $ | 373,081 | | | $ | 932,355 | | | $ | 259,438 | | | | | |
| TOTAL | | $ | 102,492,260 | | | $ | 95,771,771 | | | $ | 92,538,951 | | | $ | 90,925,416 | | | $ | 78,824,772 | | | $ | - | |
| |
| [1] | Total Accounts Receivable balance does not include intercompany activity. |
| [2] | $250,000 of the Trade Accounts amount relates to a vendor whom the Company has contracts with that are under evaluationand negotiation. Consequently these amounts have not been paid. |
| [3] | $250,000 of the Trade Accounts amount relates to a vendor whom the Company has contracts with that are under evaluationand negotiation. Consequently these amounts have not been paid. |
| [4] | $475,806 of the Trade Accounts amount relates to a vendor whom the Company has contracts with that are under evaluationand negotiation. Additionally, approximately $10,000 of the Trade Accounts amount relates to Ordinary Course Professional fees not authorized for payment under court order. Consequently these amounts have not been paid. |
MOR-5
UNITED STATES BANKRUPTCY COURT
SOUTHERN DISTRICT OF TEXAS
HOUSTON DIVISION
CASE NAME: EP Energy Corporation, et al.
CASE NUMBER: 19-35654
MONTH: February 2020
CONSOLIDATED INCOME STATEMENT
Ending Balance at February 29, 2020
| INCOME | | | | |
| | | | | |
| GAS REVENUE | | $ | 2,452,791 | |
| OIL & CONDENSATE REVENUE | | | 51,084,777 | |
| PLANT & PRODUCT REVENUE | | | 3,345,911 | |
| MISCELLANEOUS REVENUE | | | 54,831,576 | |
| | | | | |
| TOTAL REVENUE | | $ | 111,715,054 | |
| | | | | |
| TRANSPORTATION COST | | | (5,591,814 | ) |
| O&M EXPENSES | | | (11,059,174 | ) |
| G&A EXPENSES | | | (6,151,644 | ) |
| GAIN & LOSS ON ASSET | | | 6,358 | |
| DD&A EXPENSE | | | (35,352,372 | ) |
| EXPLORATORY COSTS | | | (124,439 | ) |
| TAXES OTHER THAN INCOME | | | (4,711,807 | ) |
| | | | | |
| TOTAL EXPENSES | | $ | (62,984,893 | ) |
| | | | | |
| INTEREST INCOME | | | 15,711 | |
| OTHER INCOME & EXPENSE | | | 3,040,704 | |
| | | | | |
| OTHER INCOME / EXPENSE | | $ | 3,056,415 | |
| | | | | |
| EARNINGS BEFORE INTEREST & TAXES (EBIT) | | $ | 51,786,576 | |
| | | | | |
| INTEREST EXPENSE | | | (11,616,587 | ) |
| CAPITALIZED INT | | | 268,729 | |
| REORGANIZATION ITEMS, NET | | | (54,610,751 | ) |
| | | | | |
| NET INCOME/(LOSS) BEFORE TAXES | | | (14,172,033 | ) |
| | | | | |
| INCOME TAXES | | | - | |
| | | | | |
| NET INCOME/(LOSS) | | $ | (14,172,033 | ) |
MOR - 6
CASE NUMBER: 19-35654
MONTH: February 2020
CONSOLIDATED CASH RECEIPTS AND DISBURSEMENTS
For Period Ending February 29, 2020
| Beginning Cash Balance | | $ | 56,085,950 | |
| | | | | |
| Total Operating Receipts | | $ | 111,519,343 | |
| | | | | |
| Operating Disbursements | | | | |
| Payroll | | $ | (3,880,486 | ) |
| Benefits | | | (1,649,351 | ) |
| Royalties | | | (33,580,729 | ) |
| Capex | | | (28,712,282 | ) |
| LOE | | | (10,013,497 | ) |
| Transportation | | | (10,947,796 | ) |
| Severance, Ad Val Tax | | | (7,432,945 | ) |
| G&A (Incl. Rent, Insurance) | | | (1,588,776 | ) |
| Other | | | (75,987 | ) |
| Total Operating Disbursements | | $ | (97,881,850 | ) |
| | | | | |
| Operating Cash Flow | | $ | 13,637,493 | |
| | | | | |
| Interest & Fees | | | | |
| DIP Interest & Fees | | | (1,817,395 | ) |
| RBL Interest & Fees | | | (6,869,149 | ) |
| 1.125 Lien Interest & Fees | | | - | |
| Total Interest & Fees | | $ | (8,686,544 | ) |
| | | | | |
| Total Restructuring Costs | | $ | (5,309,259 | ) |
| | | | | |
| Financing Cash Flow | | | | |
| RBL Borrowings / (Repayments) | | | - | |
| DIP Borrowings / (Repayments) | | | - | |
| Net Financing Cash Flow | | $ | - | |
| | | | | |
| Change in Float | | | (13,973,571 | ) |
| Change in Cash | | $ | (14,331,881 | ) |
| | | | | |
| Ending Cash Balance [1] | | $ | 41,754,069 | |
| [1]Ending Cash not inclusive of checks outstanding, restricted cash and cash held by brokers as described in MOR 8 - Footnote 2 |
| |
| | | MOR - 7 |
| UNITED STATES BANKRUPTCY COURT |
| SOUTHERN DISTRICT OF TEXAS |
| HOUSTON DIVISION |
| |
| CASE NAME: EP Energy Corporation, et al. | PETITION DATE: October 3, 2019 |
| CASE NUMBER: 19-35654 | |
| MONTH: February 2020 | |
| | |
| Cash Accounts as of February 29, 2020 |
| Business Unit Name | | Bank Name | | Bank Account | | Bank Balance | | | GL Reconcilation | | | GL Total | |
| 025 - EP Energy Management LLC | | Bank of New York Mellon | | x4762 | | $ | 458,700.80 | | | | | | | $ | 458,700.80 | |
| | | | | | | | | | | | | | | | | |
| 654 - EP Energy E&P Company L.P. | | | | | | | 115,969.17 | | | | | | | | 115,969.17 | |
| | | | | | | | (63,377.68 | ) | | | 11,830.00 | | | | (51,547.68 | ) |
| | | Bank of New York Mellon | | x5751 | | | 52,591.49 | | | | 11,830.00 | | | | 64,421.49 | |
| | | | | | | | | | | | | | | | | |
| | | Bank of New York Mellon | | x1930 | | | 6,000,000.00 | | | | | | | | 6,000,000.00 | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | 1,719,408.44 | | | | | | | | 1,719,408.44 | |
| | | | | | | | (12,042,227.84 | ) | | | | | | | (12,042,227.84 | ) |
| | | Bank of New York Mellon | | x3654 | | | (10,322,819.40 | ) | | | - | | | | (10,322,819.40 | ) |
| | | | | | | | | | | | | | | | | |
| EPECO - EP Energy Corporation | | Bank of New York Mellon | | x9722 | | | 644,227.52 | | | | | | | | 644,227.52 | |
| | | | | | | | | | | | | | | | | |
| EPELC - EP Energy LLC | | Bank of New York Mellon | | x0381 | | | 3,776,989.66 | | | | | | | | 3,776,989.66 | |
| | | | | | | | | | | | | | | | | |
| TOTAL FOR MELLON BANK | | | | | | $ | 609,690.07 | | | $ | 11,830.00 | | | $ | 621,520.07 | |
| | | | | | | | | | | | | | | | | |
| 025 - EP Energy Management LLC | | JP Morgan Chase Bank | | x2730 | | | - | | | | | | | | - | |
| | | | | | | | | | | | | | | | | |
| 654 - EP Energy E&P Company L.P. | | JP Morgan Chase Bank | | x4743 | | | - | | | | | | | | - | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | - | | | | | | | | - | |
| | | | | | | | (3,410,195.81 | ) | | | (1,190,063.03 | ) | | | (4,600,258.84 | ) |
| | | JP Morgan Chase Bank | | x1509 | | | (3,410,195.81 | ) | | | (1,190,063.03 | )[1] | | | (4,600,258.84 | ) |
| | | | | | | | | | | | | | | | | |
| | | JP Morgan Chase Bank | | x8572 | | | 785,345.91 | | | | | | | | 785,345.91 | |
| | | | | | | | | | | | | | | | | |
| EPELC - EP Energy LLC | | JP Morgan Chase Bank | | x0760 | | | 3,283,242.38 | | | | | | | | 3,283,242.38 | |
| | | | | | | | | | | | | | | | | |
| NEW BANK ACCOUNTS OPENED FOR ERP SYSTEM TRANSITION - NO ACTIVITY AS OF 11/30/19 | | | | | | | | | | |
| 025 - EP Energy Management LLC | | JP Morgan Chase Bank | | x7695 | | | - | | | | | | | | - | |
| 654 - EP Energy E&P Company L.P. | | JP Morgan Chase Bank | | x7109 | | | - | | | | | | | | - | |
| 654 - EP Energy E&P Company L.P. | | JP Morgan Chase Bank | | x7216 | | | - | | | | | | | | - | |
| TOTAL FOR CHASE BANK | | | | | | $ | 658,392.48 | | | $ | (1,190,063.03 | ) | | $ | (531,670.55 | ) |
| | | | | | | | | | | | | | | | | |
| | | | | Cash Managed By EP Energy Corp. | | $ | 1,268,082.55 | | | $ | (1,178,233.03 | ) | | $ | 89,849.52 | |
| | | | | | | | | | | | | | | | | |
| | | | | | | | | | | | | | | | | |
| 654 - EP Energy E&P Company L.P. | | BoNY Overnight Investments | | x1930 - x3654 | | | 23,969,874.81 | | | | | | | | 23,969,874.81 | |
| | | | | | | | | | | | | | | | | |
| EPELC - EP Energy LLC | | BoNY Overnight Investments | | x0381 | | | - | | | | | | | | - | |
| | | | | | | | | | | | | | | | | |
| EPELC - EP Energy LLC | | JP Morgan Chase Bank | | x0682 | | | 1,000,310.51 | | | | | | | | 1,000,310.51 | |
| | | | | Temporary Cash Investments | | $ | 24,970,185.32 | | | | | | | $ | 24,970,185.32 | |
| | | | | | | | | | | | | | | | | |
| 654 - EP Energy E&P Company L.P. | | NEU Broker Pre-Paid Acct | | Cash Held by Agents / Brokers[2] | | $ | 768,072.10 | | | $ | - | | | $ | 768,072.10 | |
| | | | | | | | | | | | | | | | | |
| | | | | CASH AND CASH EQUIVALENT | | $ | 27,006,339.97 | | | $ | (1,178,233.03 | ) | | $ | 25,828,106.94 | |
| | | | | | | | | | | | | | | | | |
| 654 - EP Energy E&P Company L.P. | | JP Morgan Chase Bank | | x1509 | | | 925,000.00 | | | | | | | | 925,000.00 | |
| | | | | RESTRICTED CASH | | $ | 925,000.00 | | | | | | | $ | 925,000.00 | |
| | | | | | | | | | | | | | | | | |
| | | | | TOTAL CASH LESS OUTSTANIDNG | | $ | 27,931,339.97 | | | $ | (1,178,233.03 | ) | | $ | 26,753,106.94 | |
| | | | | | | | | | | | | | | | | |
| | | | | CHECKS OUTSTANDING | | $ | (15,515,801.33 | ) | | $ | (1,178,233.03 | ) | | $ | (16,694,034.36 | ) |
| | | | | | | | | | | | | | | | | |
| | | | | TOTAL INCLUDING OUTSTANDING | | $ | 42,522,141.30 | | | | | | | $ | 42,522,141.30 | |
| [1] | Net outstanding checks issued at JPMorgan Chase Bank | |
| [2] | Cash held by Transcontinent Oil Company to make payments directly to mineral and surface owners on behalf of the Debtors. The agreement provides that the funds are EPE’s and that they will return all or any portion upon request. |
| |
| | | MOR-8 (1 of 2) |
| UNITED STATES BANKRUPTCY COURT |
| SOUTHERN DISTRICT OF TEXAS |
| HOUSTON DIVISION |
| |
| CASE NAME: EP Energy Corporation, et al. | PETITION DATE: October 3, 2019 |
| CASE NUMBER: 19-35654 | |
| MONTH: February 2020 | |
| EXHIBIT C - BENEFITING COMPANY |
| | |
| CASH ACCOUNT RECONCILIATION |
| | | Case Number: | | | 19-35654 | | | 19-35653 | | | 19-35652 | | | 19-35649 | | | 19-35648 | | | 19-35647 | | | 19-35650 | | | 19-35651 | |
| | | Consolidated | | | EP Energy
Corporation | | | EPE Acquisition LLC | | | EP ENERGY L.L.C. | | | EP Energy
Management, L.L.C. | | | EP ENERGY RESALE
CO., L.L.C. | | | EP ENERGY E&P
COMPANY, L.P. | | | EP Energy Global LLC | | | Everest Acquisition
Finance Inc | |
| | | TOTAL | | | | | | | | | | | | | | | | | | | | | | | | | |
| October 4 - 31, 2019 | | $ | (98,932,678 | ) | | | - | | | | - | | | | (1,004,463 | ) | | | (4,994,790 | ) | | �� | - | | | | (92,933,424 | ) | | | - | | | | - | |
| November 1 - 30, 2019 | | $ | (237,157,300 | ) | | | - | | | | - | | | | (152,256,268 | ) | | | (5,138,853 | ) | | | - | | | | (79,762,178 | ) | | | - | | | | - | |
| December 1 - 31, 2019 | | $ | (171,129,079 | ) | | | - | | | | - | | | | (71,823,579 | ) | | | (5,038,577 | ) | | | - | | | | (94,266,924 | ) | | | - | | | | - | |
| January 1 - 31, 2020 | | $ | (123,757,230 | ) | | | - | | | | - | | | | (36,886,744 | ) | | | (5,514,388 | ) | | | - | | | | (81,356,098 | ) | | | - | | | | - | |
| February 1 - 29, 2020 | | $ | (155,820,790 | ) | | | | | | | | | | | (43,804,925 | ) | | | (5,179,787 | ) | | | | | | | (106,836,078 | ) | | | | | | | | |
| TOTAL CHECKS/OTHER DISBURSEMENTS | | $ | (786,797,077 | ) | | $ | - | | | $ | - | | | $ | (305,775,979 | ) | | $ | (25,866,395 | ) | | $ | - | | | $ | (455,154,703 | ) | | $ | - | | | $ | - | |
| Note: United States Trustee fees were paid at the end of January but were intentially excluded from this section | |
| | | | | | MOR-8 (2 of 2) |
| UNITED STATES BANKRUPTCY COURT |
| SOUTHERN DISTRICT OF TEXAS |
| HOUSTON DIVISION |
| |
| CASE NAME: EP Energy Corporation, et al. | PETITION DATE: October 3, 2019 |
| CASE NUMBER: 19-35654 | |
| MONTH: February 2020 | |
| | |
| PAYMENTS TO INSIDERS AND PROFESSIONALS |
| |
| Of the total disbursements shown for the month, list the amount paid to insiders (as defined in Section 101(31)(A)-(F) of the U. S. Bankruptcy Code) and the professionals. Also, for insiders identify the type of compensation paid (e.g., salary, commission, bonus, etc.) (Attach additional pages as necessary.) |
| EMPLOYEE | | 10/4/19 -
10/31/19 | | | Nov-19 | | | Dec-19 | | | Jan-20 | | | Feb-20 | | | Mar-20 | |
| Employee 1 | | $ | 25,506 | | | $ | 26,069 | | | $ | 25,510 | | | $ | 26,316 | | | $ | 25,516 | | | | | |
| Employee 2 | | $ | 33,485 | | | $ | 34,240 | | | $ | 33,549 | | | $ | 34,282 | | | $ | 33,482 | | | | | |
| Employee 3 | | $ | 33,448 | | | $ | 34,203 | | | $ | 33,448 | | | $ | 34,239 | | | $ | 33,439 | | | | | |
| Employee 4 | | $ | 25,501 | | | $ | 26,067 | | | $ | 25,501 | | | $ | 26,288 | | | $ | 25,488 | | | | | |
| Employee 5 | | $ | 25,152 | | | $ | 25,892 | | | $ | 25,152 | | | $ | 25,955 | | | $ | 25,155 | | | | | |
| Employee 6 | | $ | 29,259 | | | $ | 29,934 | | | $ | 29,259 | | | $ | 30,042 | | | $ | 29,242 | | | | | |
| Employee 7 | | $ | 71,043 | | | $ | 73,001 | | | $ | 75,870 | | | $ | 71,758 | | | $ | 71,851 | | | | | |
| Employee 8 | | $ | 26,056 | | | $ | 26,566 | | | $ | 25,943 | | | $ | 26,731 | | | $ | 25,931 | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | | | |
| TOTAL INSIDERS (MOR-1) | | $ | 269,451 | | | $ | 275,973 | | | $ | 274,231 | | | $ | 275,611 | | | $ | 270,104 | | | $ | - | |
PROFESSIONALS
NAME/ORDER DATE | | 10/4/19 -
10/31/19 | | | Nov-19 | | | Dec-19 | | | Jan-20 | | | Feb-20 | | | Mar-20 | |
| FTI CONSULTING INC | | $ | - | | | $ | - | | | $ | 859,052 | | | $ | 934,996 | | | $ | - | | | | | |
| EVERCORE GROUP LLC | | $ | - | | | $ | - | | | $ | 5,317,684 | | | $ | 160,000 | | | $ | - | | | | | |
| WEIL GOTSHAL & MANGES LLP | | $ | - | | | $ | - | | | $ | 2,553,140 | | | $ | 2,549,960 | | | $ | - | | | | | |
| PAUL WEISS RIFKIND WHARTON & GARRISON | | $ | - | | | $ | - | | | $ | 3,897,466 | | | $ | 1,216,283 | | | $ | 1,058,601 | | | | | |
| MILBANK LLP | | $ | - | | | $ | - | | | $ | 1,974,619 | | | $ | 280,522 | | | $ | - | | | | | |
| HOULIHAN LOKEY CAPITAL INC | | $ | - | | | $ | - | | | $ | 482,935 | | | $ | 154,940 | | | $ | 154,235 | | | | | |
| MOELIS & COMPANY LLC | | $ | - | | | $ | - | | | $ | 161,856 | | | $ | 306,401 | | | $ | 150,716 | | | | | |
| MORRISON & FOERSTER LLP | | $ | - | | | $ | - | | | $ | 3,043,169 | | | $ | 562,561 | | | $ | 1,324,609 | | | | | |
| MAYER BROWN LLP | | $ | - | | | $ | 111,312 | | | $ | 1,299,942 | | | $ | - | | | $ | 136,092 | | | | | |
| OPPORTUNE LLP | | $ | - | | | $ | - | | | $ | - | | | $ | - | | | $ | 75,119 | | | | | |
| PJT PARTNERS LP | | $ | - | | | $ | - | | | $ | 441,150 | | | $ | 150,790 | | | $ | 156,591 | | | | | |
| PRIME CLERK LLC | | $ | - | | | $ | 263,951 | | | $ | 139,415 | | | $ | 114,826 | | | $ | 478,084 | | | | | |
| W D VON GONTEN & CO | | $ | - | | | $ | - | | | $ | - | | | $ | - | | | $ | - | | | | | |
| DEGOLYER AND MACNAUGHTON | | $ | - | | | $ | - | | | $ | - | | | $ | - | | | $ | - | | | | | |
| DEBEVOISE & PLIMPTON LLP | | $ | - | | | $ | - | | | $ | - | | | $ | - | | | $ | 89,611 | | | | | |
| PORTER HEDGES LLP | | $ | - | | | $ | - | | | $ | - | | | $ | 37,784 | | | $ | 28,916 | | | | | |
| FAEGRE DRINKER | | $ | - | | | $ | - | | | $ | 655,196 | | | $ | 145,985 | | | $ | 125,995 | | | | | |
| FOLEY GARDERE | | $ | - | | | $ | - | | | $ | 81,580 | | | $ | 19,838 | | | $ | - | | | | | |
| COLE SCHOTZ | | $ | - | | | $ | - | | | $ | 35,055 | | | $ | - | | | $ | - | | | | | |
| PILLSBURY | | | | | | | | | | | | | | | | | | $ | 69,669 | | | | | |
| POLSINELLI | | | | | | | | | | | | | | | | | | $ | 164,499 | | | | | |
| ALIX PARTNERS | | | | | | | | | | | | | | | | | | $ | 1,175,205 | | | | | |
| NETHERLAND SEWELL | | | | | | | | | | | | | | | | | | $ | 116,837 | | | | | |
| WILLKIE FARR & GALLAGHER LLP | | $ | - | | | $ | - | | | $ | - | | | $ | 2,982 | | | $ | - | | | | | |
| TOTAL PROFESSIONALS (MOR-1) | | $ | - | | | $ | 375,263 | | | $ | 20,942,260 | | | $ | 6,637,868 | | | $ | 5,304,779 | | | $ | - | |
