Record Q3 2023 Run-Rate Daily Production;
Production Exceeded 23,000 Boe/d (6:1) for First Time Including a
Full-Quarter of Acquired Production
Record Market Share of U.S. Land Rig Count of
17% with 99 Active Rigs Drilling1
Superior Five-Year Annual PDP Decline Rate of
14% Requires Only an Estimated 5.8 Net Wells Annually to Maintain
Flat Production
Boosts Q4 2023 Production Guidance; Expects
Record Low Q4 2023 Cash G&A per BOE
Announces Q3 2023 Cash Distribution of
$0.51 per Common Unit
FORT WORTH, Texas,
Nov. 2,
2023 /PRNewswire/ -- Kimbell Royalty
Partners, LP (NYSE: KRP) ("Kimbell" or the "Company"), a
leading owner of oil and natural gas mineral and royalty interests
in over 127,000 gross wells across 28 states, today announced
financial and operating results for the quarter ended September 30, 2023.
Third Quarter 2023 Highlights
- Record Q3 2023 run-rate daily production of 19,777 barrels of
oil equivalent ("Boe") per day (6:1)
- Includes 18 days of production from the Company's $455.0 million acquisition from a private seller
(the "Acquired Production"), which closed on September 13, 2023 with an effective production
date of June 1, 2023
- Including a full Q3 2023 impact of the Acquired Production, the
revenues of which will be received by the Company, run-rate
production was 23,531 Boe per day (6:1)
- Q3 2023 oil, natural gas and NGL revenues of $69.2 million, an increase of 21.5% from Q2 2023
- Including the Acquired Production from the effective date of
June 1, 2023 through September 30, 2023, Q3 2023 oil, natural gas and
NGL revenues were $86.5 million
- Q3 2023 net income of approximately $18.5 million and net income attributable to
common units of approximately $13.6
million, as compared to $17.8
million and $13.5 million,
respectively, from Q2 2023
- Q3 2023 consolidated Adjusted EBITDA of $55.8 million, as compared to $45.0 million in Q2 2023
- Including the Acquired Production from the effective date of
June 1, 2023 through September 30, 2023, Q3 2023 consolidated Adjusted
EBITDA was $71.6 million
- As of September 30, 2023,
Kimbell's major properties2 had 9.34 net drilled but
uncompleted wells ("DUCs") and net permitted locations on its
acreage (5.40 net DUCs and 3.94 net permitted locations), compared
to an estimated 5.8 net wells needed to maintain flat
production
- Announced a Q3 2023 cash distribution of $0.51 per common unit, reflecting a payout ratio
of 75% of cash available for distribution; implies a 12.7%
annualized yield based on the November 1,
2023 closing price of $16.11
per common unit; Kimbell intends to utilize the remaining 25% of
its cash available for distribution to repay a portion of the
outstanding borrowings under Kimbell's revolving credit
facility
- Conservative Balance Sheet with Net Debt to Trailing Twelve
Month Consolidated Adjusted EBITDA of 0.9x
- Company boosts production guidance range for Q4 2023 and with
record low cash G&A per BOE expected in Q4 2023
|
|
|
|
|
|
1 Based on
Kimbell rig count of 99 and Baker Hughes U.S. land rig count of 600
on September 30, 2023.
|
2 These
figures pertain only to Kimbell's major properties and do not
include possible additional DUCs and permits from Kimbell's minor
properties, which generally have a net revenue interest of 0.1% or
below and are time consuming to quantify but, in the estimation of
Kimbell's management, could add an additional 20% to Kimbell's net
inventory.
|
|
Robert Ravnaas, Chairman and
Chief Executive Officer of Kimbell Royalty GP, LLC, Kimbell's
general partner (the "General Partner"), commented, "We are very
pleased to announce another record quarter with new all-time highs
set in production, rig count, DUCs and permits. The Company's
production mix continued to materially shift towards liquids in the
third quarter, with oil and NGLs now representing 49% of our
production mix on a 6:1 basis as compared to 46% in the second
quarter. Activity on our acreage remains strong and we now
have the highest market share ever recorded by Kimbell of the
overall U.S. land rig count at 17%. Even after giving effect
to our most recent $455 million
acquisition, we still have the best-in-class PDP decline rate of
only 14%. At the end of Q3 2023, we had 9.3 net DUCs and
permits, reflecting the widest spread ever of line-of-site wells
relative to the number of wells needed to maintain flat production
of 5.8 net wells per year. This gives us confidence in the
resilience in our production as we wrap up 2023 and look at
2024. In short, we are extremely pleased with this quarter as
well as our Q3 2023 distribution of $0.51 that we declared today, an increase of 31%
from Q2 2023."
Third Quarter 2023 Distribution and Debt Repayment
Today, the Board of Directors of the General Partner (the "Board
of Directors") approved a cash distribution payment to common
unitholders of 75% of cash available for distribution for the third
quarter of 2023, or $0.51 per common
unit. The distribution will be payable on November 20, 2023 to common unitholders of record
at the close of business on November
13, 2023. Kimbell plans to utilize the remaining 25%
of cash available for distribution for the third quarter of 2023 to
pay down a portion of the outstanding borrowings under its secured
revolving credit facility. Since May
2020 (excluding the expected upcoming pay-down from the
remaining 25% of Q3 2023 projected cash available for
distribution), Kimbell has paid down approximately
$119.8 million of outstanding
borrowings under its secured revolving credit facility by
allocating a portion of its cash available for distribution for
debt pay-down.
Kimbell expects that approximately 55% of its third quarter 2023
distribution should not constitute dividends for U.S. federal
income tax purposes, but instead are estimated to constitute
non-taxable reductions to the basis of each distribution
recipient's ownership interest in Kimbell common units. The
reduced tax basis will increase unitholders' capital gain (or
decrease unitholders' capital loss) when unitholders sell their
common units. The Form 8937 containing additional information
may be found at www.kimbellrp.com under "Investor Relations"
section of the site. Kimbell currently believes that the
portion that constitute dividends for U.S. federal income tax
purposes will be considered qualified dividends, subject to holding
period and certain other conditions, which are subject to a tax
rate of 0%, 15% or 20% depending on the income level and tax filing
status of a unitholder for 2023. Kimbell believes these
estimates are reasonable based on currently available information,
but they are subject to change.
Financial Highlights
Kimbell's third quarter 2023 average realized price per Bbl of
oil was $81.53, per Mcf of natural
gas was $2.21, per Bbl of NGLs was
$23.10 and per Boe combined was
$38.05.
During the third quarter of 2023, the Company's total revenues
were $67.2 million, net income was
approximately $18.5 million and net
income attributable to common units was approximately $13.6 million, or $0.20 per common unit.
Total third quarter 2023 consolidated Adjusted EBITDA was
$55.8 million (consolidated
Adjusted EBITDA is a non-GAAP financial measure. Please see
definition under Non-GAAP Financial Measures in the Supplemental
Schedules included in this news release and a reconciliation to the
nearest GAAP financial measures at the end of this news
release).
In the third quarter of 2023, G&A expense was $10.4
million, $7.0 million of which was Cash G&A
expense. Excluding the impact of approximately $1.5 million in transaction related expenses
associated with the Acquired Production and including a full
quarter impact of the Acquired Production, Cash G&A per Boe was
$2.55 (Cash G&A and Cash
G&A per Boe are non-GAAP financial measures. Please see
definition under Non-GAAP Financial Measures in the Supplemental
Schedules included in this news release). Unit-based
compensation in the third quarter of 2023, which is a non-cash
G&A expense, was $3.3 million or $1.83 per
Boe.
As of September 30, 2023, Kimbell
had approximately $310.4 million in
debt outstanding under its secured revolving credit facility, had
net debt to third quarter 2023 trailing twelve month consolidated
Adjusted EBITDA of approximately 0.9x and was in compliance with
all financial covenants under its secured revolving credit
facility. Kimbell had approximately $89.6 million in undrawn capacity under its
secured revolving credit facility as of September 30, 2023.
As of September 30, 2023, Kimbell
had outstanding 73,851,458 common units and 20,847,295 Class B
units. As of November 2, 2023,
Kimbell had outstanding 73,851,458 common units and 20,847,295
Class B units.
Production
Third quarter 2023 run-rate average daily production was 19,777
Boe per day (6:1), which was composed of approximately 51% from
natural gas (6:1) and approximately 49% from liquids (34% from oil
and 15% from NGLs). Including a full Q3 2023 impact of the
Acquired Production, the revenues from which will be received by
the Company, run-rate production was 23,531 Boe per day (6:1).
Operational Update
As of September 30, 2023,
Kimbell's major properties had 909 gross (5.40 net) DUCs and 805
gross (3.94 net) permitted locations on its acreage. In
addition, as of September 30, 2023,
Kimbell had 99 rigs actively drilling on its acreage, which
represents an approximate 16.5% market share of all land rigs
drilling in the continental United
States as of such time.
Basin
|
Gross DUCs as of
September 30, 2023(1)
|
Gross Permits as
of
September 30, 2023(1)
|
Net DUCs as of
September 30, 2023(1)
|
Net Permits as
of
September 30, 2023(1)
|
Permian
|
551
|
469
|
3.06
|
2.38
|
Eagle Ford
|
26
|
63
|
0.33
|
0.56
|
Haynesville
|
83
|
24
|
0.86
|
0.34
|
Mid-Continent
|
177
|
66
|
0.96
|
0.32
|
Bakken
|
64
|
155
|
0.17
|
0.14
|
Appalachia
|
5
|
9
|
0.01
|
0.02
|
Rockies
|
3
|
19
|
0.01
|
0.18
|
Total
|
909
|
805
|
5.40
|
3.94
|
|
|
|
|
|
Hedging Update
Kimbell hedges out two years on a rolling quarterly basis.
The Company's commodity derivative contracts consist of fixed price
swaps, under which Kimbell receives a fixed price for the contract
and pays a floating market price to the counterparty over a
specified period for a contracted volume.
The following provides information concerning Kimbell's hedge
book as of September 30, 2023:
|
Fixed Price Swaps as
of September 30, 2023
|
|
|
|
|
Weighted
Average
|
|
|
Volumes
|
Fixed
Price
|
|
|
Oil
|
Nat
Gas
|
Oil
|
Nat
Gas
|
|
|
BBL
|
MMBTU
|
$/BBL
|
$/MMBTU
|
|
4Q 2023
|
146,464
|
1,317,624
|
$
76.42
|
$
3.22
|
|
1Q 2024
|
143,871
|
1,305,213
|
$
81.92
|
$
3.91
|
|
2Q 2024
|
140,959
|
1,318,317
|
$
82.76
|
$
3.83
|
|
3Q 2024
|
142,508
|
1,328,940
|
$
76.88
|
$
3.96
|
|
4Q 2024
|
141,588
|
1,332,712
|
$
74.60
|
$
4.19
|
|
1Q 2025
|
140,400
|
1,289,520
|
$
71.55
|
$
4.32
|
|
2Q 2025
|
140,686
|
1,310,127
|
$
67.64
|
$
3.52
|
|
3Q 2025
|
136,068
|
1,261,964
|
$
74.20
|
$
3.74
|
Company Boosts Q4 2023 Production Guidance
Below is Kimbell's updated guidance for Q4 2023. The guidance
for Q4 2023 reflects a full quarter of production and operating
statistics from the Acquired Production:
|
|
Kimbell
Royalty
|
|
|
Partners
LP
|
|
|
|
|
|
Q4
2023
|
|
|
|
|
Net Production - Mboe/d
(6:1)
|
|
22.5
|
-
|
24.3
|
Oil Production - % of
Net Production
|
|
32 %
|
-
|
36 %
|
Natural Gas Production
- % of Net Production
|
|
48 %
|
-
|
52 %
|
Natural Gas Liquids
Production - % of Net Production
|
|
14 %
|
-
|
18 %
|
|
|
|
|
|
Unit Costs
($/boe)
|
|
|
|
|
Marketing and other
deductions
|
|
$1.60
|
-
|
$2.40
|
Depreciation and
depletion expense
|
|
$10.00
|
-
|
$14.00
|
G&A
|
|
|
|
|
Cash
G&A
|
|
$2.40
|
-
|
$2.60
|
Non-Cash
G&A
|
|
$1.40
|
-
|
$1.80
|
Production and ad
valorem taxes - % of Oil, Natural Gas and NGL Revenues
|
|
7.0 %
|
-
|
9.0 %
|
|
|
|
|
|
Payout Ratio
(1)
|
|
|
75 %
|
|
|
(1) The Company
intends to pay out 75% of its projected cash available for
distribution in quarterly distributions and utilize 25% of projected cash
available for distribution to pay down a portion of the outstanding
borrowings under its secured revolving credit facility each
quarter.
|
Conference Call
Kimbell Royalty Partners will host a conference call and webcast
today at 10:00 a.m. Central Time
(11:00 a.m. Eastern Time) to discuss
third quarter 2023 results. To access the call live by phone,
dial 201-389-0869 and ask for the Kimbell Royalty Partners call at
least 10 minutes prior to the start time. A telephonic replay
will be available through November 9,
2023 by dialing 201-612-7415 and using the conference ID
13735461#. A webcast of the call will also be available live
and for later replay on Kimbell's website at
http://kimbellrp.investorroom.com under the Events and
Presentations tab.
Presentation
On November 2, 2023, Kimbell
posted an updated investor presentation on its website. The
presentation may be found at
http://kimbellrp.investorroom.com under the Events and
Presentations tab. Information on Kimbell's website does not
constitute a portion of this news release.
About Kimbell Royalty Partners, LP
Kimbell (NYSE: KRP) is a leading oil and gas mineral and royalty
company based in Fort Worth,
Texas. Kimbell owns mineral and royalty interests in
approximately 17 million gross acres in 28 states and in every
major onshore basin in the continental United States, including ownership in more
than 127,000 gross wells with over 49,000 wells in the Permian
Basin. To learn more, visit http://www.kimbellrp.com.
Forward-Looking Statements
This news release includes forward-looking statements, in
particular statements relating to Kimbell's financial,
operating and production results, production and other guidance and
prospects for growth, drilling inventory, identified locations and
all other estimates and predictions resulting from Kimbell's
portfolio review, the tax treatment of Kimbell's distributions,
changes in Kimbell's capital structure, future natural gas and
other commodity prices and changes to supply and demand for oil,
natural gas and NGLs. These and other forward-looking statements
involve risks and uncertainties, including risks that the
anticipated benefits of acquisitions are not realized and
uncertainties relating to Kimbell's business, prospects for growth
and acquisitions and the securities markets generally, as well as
risks inherent in oil and natural gas drilling and production
activities, including risks with respect to potential declines in
prices for oil and natural gas that could result in downward
revisions to the value of proved reserves or otherwise cause
operators to delay or suspend planned drilling and completion
operations or reduce production levels, which would adversely
impact cash flow, risks relating to the impairment of oil and
natural gas properties, risks relating to the availability of
capital to fund drilling operations that can be adversely affected
by adverse drilling results, production declines and declines in
oil and natural gas prices, risks relating to Kimbell's ability to
meet financial covenants under its credit agreement or its ability
to obtain amendments or waivers to effect such compliance, risks
relating to Kimbell's hedging activities, risks of fire, explosion,
blowouts, pipe failure, casing collapse, unusual or unexpected
formation pressures, environmental hazards, and other operating and
production risks, which may temporarily or permanently reduce
production or cause initial production or test results to not be
indicative of future well performance or delay the timing of sales
or completion of drilling operations, risks relating to delays in
receipt of drilling permits, risks relating to unexpected adverse
developments in the status of properties, risks relating to
borrowing base redeterminations by Kimbell's lenders, risks
relating to the absence or delay in receipt of government approvals
or third-party consents, risks relating to acquisitions,
dispositions and drop downs of assets, risks relating to Kimbell's
ability to realize the anticipated benefits from and to integrate
acquired assets, including the Acquired Production, risks relating
to tax matters, and other risks described in Kimbell's Annual
Report on Form 10-K and other filings with the Securities and
Exchange Commission (the "SEC"), available at the SEC's website at
www.sec.gov. You are cautioned not to place undue reliance on these
forward-looking statements, which speak only as of the date of this
news release. Except as required by law, Kimbell undertakes no
obligation and does not intend to update these forward-looking
statements to reflect events or circumstances occurring after this
news release. When considering these forward-looking statements,
you should keep in mind the risk factors and other cautionary
statements in Kimbell's filings with the SEC.
Contact:
Rick Black
Dennard Lascar Investor
Relations
krp@dennardlascar.com
(713) 529-6600
– Financial statements follow –
Kimbell Royalty
Partners, LP
Condensed
Consolidated Balance Sheet
(Unaudited, in
thousands)
|
|
|
September
30,
|
|
2023
|
Assets:
|
|
|
Current
assets
|
|
|
Cash and cash
equivalents
|
$
|
39,529
|
Oil, natural gas and
NGL receivables
|
|
61,320
|
Derivative
assets
|
|
1,489
|
Accounts receivable and
other current assets
|
|
2,856
|
Total current
assets
|
|
105,194
|
Property and equipment,
net
|
|
681
|
Oil and natural gas
properties
|
|
|
Oil and natural gas
properties (full cost method)
|
|
2,048,160
|
Less: accumulated
depreciation, depletion and impairment
|
|
(772,711)
|
Total oil and natural
gas properties, net
|
|
1,275,449
|
Right-of-use assets,
net
|
|
2,274
|
Derivative
assets
|
|
135
|
Loan origination costs,
net
|
|
6,052
|
Total assets
|
$
|
1,389,785
|
Liabilities and
unitholders' equity:
|
|
|
Current
liabilities
|
|
|
Accounts
payable
|
$
|
3,186
|
Other current
liabilities
|
|
10,541
|
Derivative
liabilities
|
|
1,418
|
Total current
liabilities
|
|
15,145
|
Operating lease
liabilities, excluding current portion
|
|
1,978
|
Derivative
liabilities
|
|
1,528
|
Long-term
debt
|
|
310,400
|
Other
liabilities
|
|
229
|
Total
liabilities
|
|
329,280
|
Commitments and
contingencies
|
|
|
Mezzanine
equity:
|
|
|
Series A preferred
units
|
|
314,029
|
Kimbell Royalty
Partners, LP unitholders' equity:
|
|
|
Common units
|
|
695,096
|
Class B
units
|
|
1,042
|
Total Kimbell Royalty
Partners, LP unitholders' equity
|
|
696,138
|
Non-controlling
interest in OpCo
|
|
50,338
|
Total unitholders'
equity
|
|
746,476
|
Total liabilities,
mezzanine equity and unitholders' equity
|
$
|
1,389,785
|
Kimbell Royalty
Partners, LP
Condensed
Consolidated Statements of Operations
(Unaudited, in
thousands, except per-unit data and unit counts)
|
|
|
Three Months
Ended
|
|
Three Months
Ended
|
|
September 30,
2023
|
|
September 30,
2022
|
Revenue
|
|
|
|
|
|
Oil, natural gas and
NGL revenues
|
$
|
69,238
|
|
$
|
73,868
|
Lease bonus and other
income
|
|
2,543
|
|
|
172
|
Loss on commodity
derivative instruments, net
|
|
(4,577)
|
|
|
(1,117)
|
Total
revenues
|
|
67,204
|
|
|
72,923
|
Costs and
expenses
|
|
|
|
|
|
Production and ad
valorem taxes
|
|
4,986
|
|
|
4,519
|
Depreciation and
depletion expense
|
|
23,060
|
|
|
11,326
|
Marketing and other
deductions
|
|
3,509
|
|
|
3,068
|
General and
administrative expense
|
|
10,359
|
|
|
7,483
|
Consolidated variable
interest entities related:
|
|
|
|
|
|
General and
administrative expense
|
|
—
|
|
|
528
|
Total costs and
expenses
|
|
41,914
|
|
|
26,924
|
Operating
income
|
|
25,290
|
|
|
45,999
|
Other income
(expense)
|
|
|
|
|
|
Equity income in
affiliate
|
|
—
|
|
|
24
|
Interest
expense
|
|
(6,681)
|
|
|
(3,668)
|
Other income
|
|
—
|
|
|
77
|
Consolidated variable
interest entities related:
|
|
|
|
|
|
Interest earned on
marketable securities in trust account
|
|
—
|
|
|
1,188
|
Net income before
income taxes
|
|
18,609
|
|
|
43,620
|
Income tax expense
(benefit)
|
|
128
|
|
|
(225)
|
Net
income
|
|
18,481
|
|
|
43,845
|
Distribution and
accretion on Series A preferred units
|
|
(1,041)
|
|
|
—
|
Net income attributable
to non-controlling interests
|
|
(3,839)
|
|
|
(5,493)
|
Distributions on Class
B units
|
|
(21)
|
|
|
(8)
|
Net income
attributable to common units of Kimbell Royalty Partners,
LP
|
$
|
13,580
|
|
$
|
38,344
|
|
|
|
|
|
|
Basic
|
$
|
0.20
|
|
$
|
0.69
|
Diluted
|
$
|
0.19
|
|
$
|
0.59
|
Weighted average
number of common units outstanding
|
|
|
|
|
|
Basic
|
|
68,540,786
|
|
|
55,434,641
|
Diluted
|
|
94,969,077
|
|
|
65,543,412
|
|
|
|
|
|
|
Kimbell Royalty Partners, LP
Supplemental Schedules
NON-GAAP FINANCIAL MEASURES
Adjusted EBITDA, Cash G&A and Cash G&A per Boe are used
as supplemental non-GAAP financial measures by management and
external users of Kimbell's financial statements, such as industry
analysts, investors, lenders and rating agencies. Kimbell
believes Adjusted EBITDA is useful because it allows us to more
effectively evaluate Kimbell's operating performance and compare
the results of Kimbell's operations period to period without regard
to its financing methods or capital structure. In addition,
management uses Adjusted EBITDA to evaluate cash flow available to
pay distributions to Kimbell's unitholders. Kimbell defines
Adjusted EBITDA as net income (loss), net of depreciation and
depletion expense, interest expense, income taxes, non-cash unit
based compensation, loss on extinguishment of debt, unrealized
gains and losses on derivative instruments, cash distribution from
affiliate, equity income (loss) in affiliate, gains and losses on
sales of assets and operational impacts of variable interest
entities, which include general and administrative expense and
interest income. Adjusted EBITDA is not a measure of net
income (loss) or net cash provided by operating activities as
determined by GAAP. Kimbell excludes the items listed above
from net income (loss) in arriving at Adjusted EBITDA because these
amounts can vary substantially from company to company within
Kimbell's industry depending upon accounting methods and book
values of assets, capital structures and the method by which the
assets were acquired. Certain items excluded from Adjusted
EBITDA are significant components in understanding and assessing a
company's financial performance, such as a company's cost of
capital and tax structure, as well as historic costs of depreciable
assets, none of which are components of Adjusted EBITDA.
Adjusted EBITDA should not be considered an alternative to net
income, oil, natural gas and natural gas liquids revenues, net cash
provided by operating activities or any other measure of financial
performance or liquidity presented in accordance with GAAP.
Kimbell's computations of Adjusted EBITDA may not be comparable to
other similarly titled measures of other companies. Kimbell
expects that cash available for distribution for each quarter will
generally equal its Adjusted EBITDA for the quarter, less cash
needed for debt service and other contractual obligations, tax
obligations, and fixed charges and reserves for future operating or
capital needs that the Board of Directors may determine is
appropriate.
Kimbell believes Cash G&A and Cash G&A per Boe are
useful metrics because they isolate cash costs within overall
G&A expense and measure cash costs relative to overall
production, which is a widely utilized metric to evaluate
operational performance within the energy sector. Cash
G&A is defined as general and administrative expenses less
unit-based compensation expense. Cash G&A per Boe is
defined as Cash G&A divided by total production for a period.
Cash G&A should not be considered an alternative to
G&A expense presented in accordance with GAAP. Kimbell's
computations of Cash G&A and Cash G&A per Boe may not be
comparable to other similarly titled measures of other
companies.
Kimbell Royalty
Partners, LP
|
Supplemental
Schedules
|
(Unaudited, in
thousands)
|
|
|
Three Months
Ended
|
|
Three Months
Ended
|
|
September 30,
2023
|
|
September 30,
2022
|
Reconciliation of
net cash provided by operating activities
|
|
|
|
|
|
to Adjusted EBITDA
and cash available for distribution
|
|
|
|
|
|
Net cash provided by
operating activities
|
$
|
36,387
|
|
$
|
51,550
|
Interest
expense
|
|
6,681
|
|
|
3,668
|
Income tax expense
(benefit)
|
|
128
|
|
|
(225)
|
Amortization of
right-of-use assets
|
|
(84)
|
|
|
(81)
|
Amortization of loan
origination costs
|
|
(405)
|
|
|
(480)
|
Equity income in
affiliate
|
|
—
|
|
|
24
|
Unit-based
compensation
|
|
(3,326)
|
|
|
(2,982)
|
(Loss) gain on
derivative instruments, net of settlements
|
|
(4,098)
|
|
|
13,388
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
Oil, natural gas
and NGL revenues receivable
|
|
16,314
|
|
|
(7,208)
|
Accounts
receivable and other current assets
|
|
(280)
|
|
|
450
|
Accounts
payable
|
|
(855)
|
|
|
678
|
Other current
liabilities
|
|
(2,200)
|
|
|
(1,240)
|
Operating lease
liabilities
|
|
88
|
|
|
82
|
Consolidated
variable interest entities related:
|
|
|
|
|
|
Interest earned on
marketable securities in Trust Account
|
|
—
|
|
|
1,188
|
Other assets and
liabilities
|
|
—
|
|
|
(198)
|
Consolidated
EBITDA
|
$
|
48,350
|
|
$
|
58,614
|
Add:
|
|
|
|
|
|
Unit-based
compensation
|
|
3,326
|
|
|
2,982
|
Loss (gain) on
derivative instruments, net of settlements
|
|
4,098
|
|
|
(13,388)
|
Equity income in
affiliate
|
|
—
|
|
|
(24)
|
Consolidated variable
interest entities related:
|
|
|
|
|
|
Interest earned on
marketable securities in Trust Account
|
|
—
|
|
|
(1,188)
|
General and
administrative expense
|
|
—
|
|
|
528
|
Consolidated Adjusted
EBITDA
|
$
|
55,774
|
|
$
|
47,524
|
Adjusted EBITDA
attributable to non-controlling interest
|
|
(12,279)
|
|
|
(5,954)
|
Adjusted EBITDA
attributable to Kimbell Royalty Partners, LP
|
$
|
43,495
|
|
$
|
41,570
|
|
|
|
|
|
|
Adjustments to
reconcile Adjusted EBITDA to cash available
|
|
|
|
|
|
for
distribution
|
|
|
|
|
|
Less:
|
|
|
|
|
|
Cash interest
expense
|
|
4,645
|
|
|
2,624
|
Cash distributions on
Series A preferred units
|
|
750
|
|
|
—
|
Cash income tax
expense
|
|
—
|
|
|
1,024
|
Distributions on Class
B units
|
|
21
|
|
|
8
|
Cash available for
distribution on common units
|
$
|
38,079
|
|
$
|
37,914
|
|
|
|
|
|
|
Kimbell Royalty
Partners, LP
Supplemental
Schedules
(Unaudited, in
thousands, except for per-unit data and unit counts)
|
|
|
Three Months
Ended
|
|
September 30,
2023
|
|
|
|
Net
income
|
$
|
18,481
|
Depreciation and
depletion expense
|
|
23,060
|
Interest
expense
|
|
6,681
|
Income tax
expense
|
|
128
|
Consolidated
EBITDA
|
$
|
48,350
|
Unit-based
compensation
|
|
3,326
|
Loss on derivative
instruments, net of settlements
|
|
4,098
|
Consolidated Adjusted
EBITDA
|
$
|
55,774
|
Adjusted EBITDA
attributable to non-controlling interest
|
|
(12,279)
|
Adjusted EBITDA
attributable to Kimbell Royalty Partners, LP
|
$
|
43,495
|
|
|
|
Adjustments to
reconcile Adjusted EBITDA to cash available
|
|
|
for
distribution
|
|
|
Less:
|
|
|
Cash interest
expense
|
|
4,645
|
Cash distributions on
Series A preferred units
|
|
750
|
Distributions on Class
B units
|
|
21
|
Cash available for
distribution on common units
|
$
|
38,079
|
|
|
|
Common units
outstanding on September 30, 2023
|
|
73,851,458
|
|
|
|
Cash available for
distribution per common unit outstanding
|
$
|
0.52
|
|
|
|
Common units
outstanding on November 13, 2023 Record Date
|
|
73,851,458
|
|
|
|
Third quarter 2023
distribution declared (1)
|
$
|
0.51
|
|
(1) The
difference between the declared distribution and the cash available
for distribution is primarily attributable to Kimbell allocating
25% of cash available for distribution to pay outstanding
borrowings under its secured revolving credit facility.
Additionally, Kimbell utilized approximately $12.4 million of cash
flows received from the Q3 2023 Acquired Production after the
effective date of June 1, 2023, but prior to the closing date of
September 13, 2023, to pay outstanding borrowings under its credit
facility and to distribute the additional cash flows to common
unitholders. Revenues, production and other financial and
operating results from the Q3 2023 acquisition are reflected in
Kimbell's condensed consolidated financial statements from
September 13, 2023 onward.
|
Kimbell Royalty Partners, LP
Supplemental Schedules
(Unaudited, in thousands, except for per-unit data
and unit counts)
|
|
|
Three Months
Ended
|
|
September 30,
2022
|
|
|
|
Net
income
|
$
|
43,845
|
Depreciation and
depletion expense
|
|
11,326
|
Interest
expense
|
|
3,668
|
Income tax
benefit
|
|
(225)
|
Consolidated
EBITDA
|
$
|
58,614
|
Unit-based
compensation
|
|
2,982
|
Gain on derivative
instruments, net of settlements
|
|
(13,388)
|
Equity income in
affiliate
|
|
(24)
|
Consolidated variable
interest entities related:
|
|
|
Interest earned on
marketable securities in Trust Account
|
|
(1,188)
|
General and
administrative expense
|
|
528
|
Consolidated Adjusted
EBITDA
|
$
|
47,524
|
Adjusted EBITDA
attributable to non-controlling interest
|
|
(5,954)
|
Adjusted EBITDA
attributable to Kimbell Royalty Partners, LP
|
$
|
41,570
|
|
|
|
Adjustments to
reconcile Adjusted EBITDA to cash available
|
|
|
for
distribution
|
|
|
Less:
|
|
|
Cash interest
expense
|
|
2,624
|
Cash income tax
expense
|
|
1,024
|
Distributions on Class
B units
|
|
8
|
Cash available for
distribution on common units
|
$
|
37,914
|
|
|
|
Common units
outstanding on September 30, 2022
|
|
57,331,833
|
|
|
|
Cash available for
distribution per common unit outstanding
|
$
|
0.66
|
|
|
|
Common units
outstanding on November 14, 2022 Record Date
|
|
57,331,833
|
|
|
|
Third quarter 2022
distribution declared (1)
|
$
|
0.49
|
|
(1) The
difference between the declared distribution and the cash available
for distribution is primarily attributable to Kimbell allocating
25% of cash available for distribution to pay outstanding
borrowings under its revolving credit facility.
|
Kimbell Royalty
Partners, LP
Supplemental Schedules
(Unaudited, in thousands)
|
|
|
Three Months
Ended
|
|
September 30,
2023
|
|
|
|
Net
income
|
$
|
18,481
|
Depreciation and
depletion expense
|
|
23,060
|
Interest
expense
|
|
6,681
|
Income tax
expense
|
|
128
|
Consolidated
EBITDA
|
$
|
48,350
|
Unit-based
compensation
|
|
3,326
|
Loss on derivative
instruments, net of settlements
|
|
4,098
|
Consolidated Adjusted
EBITDA
|
$
|
55,774
|
|
|
|
Q4 2022 - Q2 2023
Consolidated Adjusted EBITDA (1)
|
|
232,565
|
Trailing Twelve Month
Consolidated Adjusted EBITDA
|
$
|
288,339
|
|
|
|
Long-term debt (as of
9/30/23)
|
|
310,400
|
Cash and cash
equivalents (as of 9/30/23)
|
|
(39,529)
|
Net debt (as of
9/30/23)
|
$
|
270,871
|
|
|
|
Net Debt to Trailing
Twelve Month Consolidated Adjusted EBITDA
|
|
0.9x
|
|
(1) Consolidated
Adjusted EBITDA for each of the quarters ended December 31, 2022,
March 31, 2023 and June 30, 2023 was previously reported in a news
release relating to the applicable quarter, and the reconciliation
of net income to consolidated Adjusted EBITDA for each quarter is
included in the applicable news release. This also includes
the trailing twelve months pro forma results from the Q4 2022
acquisition that closed in December 2022, the Q2 2023 acquisition
that closed in May 2023 and the Q3 2023 acquisition that closed in
September 2023 in accordance with Kimbell's secured revolving
credit facility.
|
View original
content:https://www.prnewswire.com/news-releases/kimbell-royalty-partners-announces-record-third-quarter-2023-results-301975064.html
SOURCE Kimbell Royalty Partners, LP