OKLAHOMA
CITY, Dec. 6, 2023 /PRNewswire/ -- Mach Natural
Resources LP (NYSE: MNR) ("Mach" or the "Company") today
reported financial and operating results for the three and nine
months ended September 30, 2023, and
additional Company updates.
Key Updates
- Completed initial public offering (the "IPO") of 10,000,000
common units at a public offering price of $19.00 per unit
- Utilized approximately $104
million of the IPO proceeds to pay down prior credit
facilities and approximately $66
million to purchase common units from the existing
owners
- Executed a Purchase and Sale Agreement to acquire assets from
Paloma Partners IV, LLC and its affiliated companies (collectively
"Paloma") for $815 million (subject
to customary closing adjustments) with an effective date of
September 1, 2023, and expected
closing of December 29, 2023
The highlights presented below reflect select financial
metrics of our predecessor BCE-Mach III
LLC. The unaudited financial statements of our
predecessor BCE-Mach III LLC are presented in their
entirety in the appendix of this release. The business combination
that resulted in our 100% ownership of BCE-Mach
LLC, BCE-Mach II LLC and BCE-Mach
III LLC occurred at the time of the IPO and the corporate
reorganization and as a result was after the end of the third
quarter and not reflected in the Form 10-Q.
BCE-Mach III LLC Financial and Operational Highlights
- Reported sales volumes that averaged 49,390 barrels of crude
oil equivalent ("Boe") per day for the third quarter of 2023
- Generated net income and Adjusted EBITDA(1) of
$83 million and $121 million, respectively, for the third quarter
of 2023
- Incurred capital expenditures of $66
million for the third quarter of 2023
To facilitate a clearer representation of our third-quarter 2023
performance, all results presented hereinafter are on a pro forma
basis to reflect the combined results of each of these three
entities.
Pro Forma Financial and Operational Highlights
- Reported sales volumes that averaged 66,280 barrels of crude
oil equivalent ("Boe") per day for the third quarter of 2023
- Generated net income and Adjusted EBITDA(1) of
$94 million and $140 million, respectively, for the third quarter
of 2023
- Incurred capital expenditures of $70
million, or 50% of Adjusted EBITDA(1) for the
third quarter of 2023
Reflecting on the quarter, Mach's Chief Executive Officer,
Tom L. Ward, commented, "In the third quarter, we generated
strong cash flow from better-than-expected production volumes while
controlling costs across all areas of our business.
Additionally, our strong results for the quarter were achieved
while keeping our reinvestment rate below 50%. As we look
ahead, our focus will remain the same—execute on our operations so
that we can continue to deliver robust distributions to our
unitholders."
1)
|
Adjusted EBITDA is a
non-GAAP financial measure. Please see "Reconciliation of Adjusted
EBITDA and Cash Available for Distribution to GAAP Financial
Measures" below for discussion and reconciliation of such measures
to their most directly comparable financial measures calculated and
presented in accordance with U.S. generally accepted accounting
principles ("GAAP").
|
Pro Forma Third-Quarter 2023 Operational
Results
Mach's sales volumes during the quarter averaged
66,280 Boe per day, which consisted of 28% oil, 54% natural gas and
18% natural gas liquids ("NGLs").
Also during the third quarter, the Company spud 20 gross (15
net) wells and brought online 20 gross (16 net) wells. As of
September 30, 2023, the Company had 6
gross (4 net) wells in various stages of drilling and
completion.
Pro Forma Third-Quarter 2023 Financial Results
Mach
reported net income of $94 million
for the third quarter of 2023 and Adjusted EBITDA of
$140 million.
For the third quarter of 2023, the average realized price was
$80.88 per barrel of crude oil,
$23.47 per barrel of NGLs and
$2.36 per Mcf of natural gas.
Paloma Acquisition Update
Mach's recently
announced acquisition from Paloma (the "Paloma
Acquisition") is expected to close on December 29, 2023, adding 75 million Boe
of proved developed producing ("PDP") reserves,
greater than 12 years of drilling inventory, and recent production
of approximately 32,000 Boe per day.
"Our most recent acquisition from Paloma is accretive to both
total cash available for distribution, as well as expected cash
distribution per unit. This fits with the stated objectives of our
Company:
(1) maximize distributions;
(2) disciplined acquisitions focused on accretion to
distribution;
(3) maintain low leverage; and
(4) strategic reinvestment rate to optimize distributions.
Looking ahead, we will continue to act swiftly when the right
opportunity arises, while assuring that Mach's commitment to
maximizing cash distributions to unitholders is upheld," commented
Tom L. Ward, Mach's Chief Executive
Officer.
In anticipation of the transaction, the Company has actively
been adding to its existing hedges with the expectation that 2024
and 2025 PDP oil and natural gas production will be 50% and 25%
hedged, respectively, by closing of the Paloma Acquisition.
Distributions
The Company's first quarterly cash
distribution as a public company is expected to be announced
mid-February of 2024. The first quarterly cash distribution will be
based on the results from the fourth quarter of 2023 and is
expected to be distributed to unitholders in mid-March of 2024.
Subsequent quarterly cash distributions will include incremental
cash flow generated from the announced Paloma Acquisition.
2024 Guidance
Mach plans to provide full-year 2024
guidance in February of 2024.
Conference Call and Webcast Information
Mach will host
a conference call and webcast at 8:00
a.m. Central (9:00 a.m.
Eastern) on Thursday, December 7,
2023, to discuss its third-quarter 2023 results.
Participants can access the conference call by
dialing 877-407-2984. A webcast link to the conference
call will be provided on the Company's website at
www.ir.machnr.com. A replay will also be available on the Company's
website following the call.
When available, a copy of the Company's earnings release and
Quarterly Report on Form 10-Q may be found on its website at
www.machnr.com.
FOR FURTHER INFORMATION, PLEASE CONTACT:
Mach Natural
Resources LP
Investor Relations Contact: ir@machnr.com
About Mach Natural Resources LP
Mach Natural Resources LP is an independent upstream oil and gas
company focused on the acquisition, development and production of
oil, natural gas and NGL reserves in the Anadarko Basin region of Western Oklahoma, Southern Kansas and the panhandle of
Texas. For more information,
please visit www.machnr.com.
Cautionary Note Regarding Forward-Looking Statements
This release contains unaudited financial information. The
production, reserve, acreage, well count, drilling locations, and
other historical and forward-looking data in this release are
presented on a combined basis unless otherwise indicated.
This release contains statements that express the Company's
opinions, expectations, beliefs, plans, objectives, assumptions or
projections regarding future events or future results, in contrast
with statements that reflect historical facts. All statements,
other than statements of historical fact included in this release
regarding our strategy, future operations, financial position,
estimated revenues and losses, projected costs, prospects, plans
and objectives of management are forward-looking statements When
used in this release, words such as "may," "assume," "forecast,"
"could," "should," "will," "plan," "believe," "anticipate,"
"intend," "estimate," "expect," "project," "budget" and similar
expressions are used to identify forward-looking statements,
although not all forward-looking statements contain such
identifying words. These forward-looking statements are based on
management's current belief, based on currently available
information as to the outcome and timing of future events at the
time such statement was made. Such statements are subject to a
number of assumptions, risk and uncertainties, many of which are
beyond the control of the Company. These include, but are not
limited to, the satisfaction of conditions to the closing of the
Paloma Acquisition, the Company's ability to consummate financing
for the Paloma Acquisition, commodity price volatility; the impact
of epidemics, outbreaks or other public health events, and the
related effects on financial markets, worldwide economic activity
and our operations; the impact of COVID-19 and governmental
measures related thereto, on global demand for oil and natural gas
and on the operations of our business; uncertainties about our
estimated oil, natural gas and natural gas liquids reserves,
including the impact of commodity price declines on the economic
producibility of such reserves, and in projecting future rates of
production; the concentration of our operations in the Anadarko Basin; difficult and adverse
conditions in the domestic and global capital and credit markets;
lack of transportation and storage capacity as a result of
oversupply, government regulations or other factors; lack of
availability of drilling and production equipment and services;
potential financial losses or earnings reductions resulting from
our commodity price risk management program or any inability to
manage our commodity risks; failure to realize expected value
creation from property acquisitions and trades; access to capital
and the timing of development expenditures; environmental, weather,
drilling and other operating risks; regulatory changes, including
potential shut-ins or production curtailments mandated by the
Railroad Commission of Texas, the
Oklahoma Corporation Commission, and/or the Kansas Corporation
Commission; competition in the oil and natural gas industry; loss
of production and leasehold rights due to mechanical failure or
depletion of wells and our inability to re-establish their
production; our ability to service our indebtedness; any downgrades
in our credit ratings that could negatively impact our cost of and
ability to access capital; cost inflation; political and economic
conditions and events in foreign oil and natural gas producing
countries, including embargoes, continued hostilities in the
Middle East and other sustained
military campaigns, the armed conflict in Ukraine and associated economic sanctions on
Russia, conditions in South America, Central America, China and Russia, and acts of terrorism or sabotage;
evolving cybersecurity risks such as those involving unauthorized
access, denial-of-service attacks, malicious software, data privacy
breaches by employees, insider or other with authorized access,
cyber or phishing-attacks, ransomware, social engineering, physical
breaches or other actions; and risks related to our ability to
expand our business, including through the recruitment and
retention of qualified personnel. Please read the Company's filings
with the U.S. Securities and Exchange Commission (the "SEC"),
including "Risk Factors" in the Company's recently filed
registration statement on Form S-1, as amended, which was
originally filed with the SEC on September
22, 2023, which is on file with the SEC, for a discussion of
risks and uncertainties that could cause actual results to differ
from those in such forward-looking statements.
As a result, these forward-looking statements are not a
guarantee of our performance, and you should not place undue
reliance on such statements. Any forward-looking statement speaks
only as of the date on which such statement is made, and the
Company undertakes no obligation to correct or update any
forward-looking statement, whether as a result of new information,
future events or otherwise.
BCE-Mach III LLC Financial Statements
BCE-Mach III LLC
is the accounting predecessor to Mach for all periods prior to the
IPO. The unaudited financial statements included below are for the
three and nine months ended September 30,
2023, of BCE-Mach III LLC, our predecessor, and not of
BCE-Mach LLC and BCE-Mach II LLC.
BCE-Mach III
LLC Consolidated Balance Sheets (Unaudited)
|
(in
thousands)
|
|
|
September
30,
2023
|
|
December 31,
2022
|
ASSETS
|
|
|
|
Current
assets
|
|
|
|
Cash and cash
equivalents
|
$
58,737
|
|
$
29,417
|
Accounts receivable –
joint interest and other
|
21,957
|
|
21,490
|
Accounts receivable –
oil, gas, and NGL sales
|
68,160
|
|
108,277
|
Inventories
|
17,647
|
|
24,700
|
Other current
assets
|
3,450
|
|
2,349
|
Total current
assets
|
169,951
|
|
186,233
|
|
|
|
|
Oil and natural gas
properties, using the full cost method:
|
|
|
|
Proved oil and natural
gas properties
|
1,018,171
|
|
749,934
|
Less: accumulated
depreciation, depletion and amortization
|
(225,604)
|
|
(139,514)
|
Oil and natural gas
properties, net
|
792,567
|
|
610,420
|
|
|
|
|
Other property, plant
and equipment
|
91,146
|
|
82,125
|
Less: accumulated
depreciation
|
(13,722)
|
|
(9,198)
|
Other property, plant
and equipment, net
|
77,424
|
|
72,927
|
|
|
|
|
Other assets
|
2,846
|
|
3,052
|
Operating lease
assets
|
11,995
|
|
14,809
|
Total
assets
|
$ 1,054,783
|
|
$
887,441
|
|
|
|
|
LIABILITIES AND
EQUITY
|
|
|
|
Current
liabilities
|
|
|
|
Accounts
payable
|
$
34,106
|
|
$
19,429
|
Accrued
liabilities
|
36,774
|
|
60,169
|
Revenue
payable
|
52,955
|
|
52,196
|
Current portion of
operating lease liabilities
|
8,820
|
|
10,767
|
Short-term derivative
contracts
|
3,547
|
|
10,080
|
Total current
liabilities
|
136,202
|
|
152,641
|
|
|
|
|
Long-term
debt
|
91,900
|
|
84,900
|
Asset retirement
obligations
|
55,973
|
|
52,359
|
Long-term portion of
operating lease liabilities
|
3,296
|
|
4,042
|
Other long-term
liabilities
|
603
|
|
269
|
Total long-term
liabilities
|
151,772
|
|
141,570
|
|
|
|
|
Commitments and
contingencies
|
|
|
|
Members'
equity
|
766,809
|
|
593,230
|
Total liabilities and
members' equity
|
$ 1,054,783
|
|
$
887,441
|
BCE-Mach III
LLC Consolidated Statements of Operations
(Unaudited)
|
(in
thousands)
|
|
|
Three Months
Ended
September
30,
|
|
Nine Months
Ended
September
30,
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Revenue
|
|
|
|
|
|
|
|
Oil, natural gas, and
NGL sales
|
$
166,706
|
|
$
258,431
|
|
$
479,319
|
|
$
666,873
|
Midstream
revenue
|
6,683
|
|
12,045
|
|
20,001
|
|
31,929
|
Gain (loss) on oil and
natural gas derivatives
|
(4,900)
|
|
(1,720)
|
|
10,842
|
|
(74,577)
|
Product
sales
|
6,900
|
|
26,988
|
|
24,321
|
|
74,948
|
Total
revenues
|
175,389
|
|
295,744
|
|
534,483
|
|
699,173
|
|
|
|
|
|
|
|
|
Operating
expenses
|
|
|
|
|
|
|
|
Gathering and
processing
|
7,962
|
|
15,147
|
|
25,472
|
|
35,959
|
Lease operating
expense
|
28,879
|
|
28,431
|
|
89,494
|
|
68,023
|
Midstream operating
expense
|
2,725
|
|
4,029
|
|
8,263
|
|
11,006
|
Cost of product
sales
|
6,024
|
|
25,355
|
|
21,599
|
|
70,313
|
Production
taxes
|
7,660
|
|
14,484
|
|
23,186
|
|
37,159
|
Depreciation,
depletion, and accretion – oil and natural gas
|
31,277
|
|
26,446
|
|
89,372
|
|
55,820
|
Depreciation and
amortization – other
|
1,758
|
|
1,217
|
|
4,551
|
|
3,225
|
General and
administrative
|
5,360
|
|
5,799
|
|
15,265
|
|
19,447
|
Total operating
expenses
|
91,645
|
|
120,908
|
|
277,202
|
|
300,952
|
Income from
operations
|
83,744
|
|
174,836
|
|
257,281
|
|
398,221
|
|
|
|
|
|
|
|
|
Other (expense)
income
|
|
|
|
|
|
|
|
Interest
expense
|
(2,054)
|
|
(1,317)
|
|
(5,843)
|
|
(3,193)
|
Other (expense)
income, net
|
1,795
|
|
(1,299)
|
|
1,550
|
|
(178)
|
Total other
expense
|
(259)
|
|
(2,616)
|
|
(4,293)
|
|
(3,371)
|
Net income
|
$
83,485
|
|
$
172,220
|
|
$
252,988
|
|
$
394,850
|
BCE-Mach III
LLC Consolidated Statements of Members' Equity
(Unaudited)
|
(in
thousands)
|
|
|
Total
Members'
Equity
|
Balance at December 31,
2022
|
$
593,230
|
Net income
|
91,694
|
Distributions
|
(59,000)
|
Equity
compensation
|
647
|
Balance at March 31,
2023
|
$
626,571
|
Net income
|
77,809
|
Distributions
|
(15,500)
|
Equity
compensation
|
647
|
Balance at June 30,
2023
|
$
689,527
|
Net income
|
83,485
|
Distributions
|
(26,850)
|
Contributions
|
20,000
|
Equity
compensation
|
647
|
Balance at September
30, 2023
|
$
766,809
|
|
|
Balance at December 31,
2021
|
$
278,699
|
Net income
|
68,625
|
Equity
compensation
|
1,882
|
Balance at March 31,
2022
|
$
349,206
|
Net income
|
154,005
|
Distributions
|
(91,337)
|
Contributions
|
65,000
|
Equity
compensation
|
1,882
|
Balance at June 30,
2022
|
$
478,756
|
Net income
|
172,220
|
Distributions
|
(88,500)
|
Equity
compensation
|
1,882
|
Balance at September
30, 2022
|
$
564,358
|
BCE-Mach III
LLC Consolidated Statements of Cash Flow (Unaudited)
|
(in
thousands):
|
|
|
Nine Months
Ended
September
30,
|
|
2023
|
|
2022
|
Cash flows from
operating activities
|
|
|
|
Net income
|
$
252,988
|
|
$
394,850
|
Adjustments to
reconcile net income to cash provided by operating
activities
|
|
|
|
Depreciation,
depletion and amortization
|
93,923
|
|
59,045
|
(Gain) loss on
derivative instruments
|
(10,842)
|
|
74,577
|
Cash receipts
(payments) on settlement of derivative contracts, net
|
5,207
|
|
(85,507)
|
Debt issuance costs
amortization
|
232
|
|
280
|
Settlement of
contingent consideration
|
—
|
|
(12,925)
|
Equity based
compensation
|
1,941
|
|
5,646
|
(Gain) loss on sale of
assets
|
(1)
|
|
22
|
Settlement of asset
retirement obligations
|
(445)
|
|
(49)
|
Changes in operating
assets and liabilities (decreasing) increasing cash:
|
|
|
|
Accounts receivable,
inventories, other assets
|
35,334
|
|
(63,338)
|
Revenue
payable
|
6,394
|
|
14,258
|
Accounts payable and
accrued liabilities
|
(2,764)
|
|
11,443
|
Net cash provided by
operating activities
|
381,967
|
|
398,302
|
|
|
|
|
Cash flows from
investing activities
|
|
|
|
Capital expenditures
for oil and natural gas properties
|
(251,538)
|
|
(160,557)
|
Capital expenditures
for other property and equipment
|
(9,083)
|
|
(6,835)
|
Acquisition of
assets
|
(20,613)
|
|
(91,282)
|
Acquisition of assets
– related party
|
—
|
|
(37,242)
|
Proceeds from sales of
oil and natural gas properties
|
3,305
|
|
3,429
|
Proceeds from sales of
other property and equipment
|
36
|
|
18
|
Net cash used in
investing activities
|
(277,893)
|
|
(292,469)
|
|
|
|
|
Cash flows from
financing activities
|
|
|
|
Distributions to
members
|
(101,350)
|
|
(179,836)
|
Payment of other
financing fees
|
(404)
|
|
—
|
Proceeds from
long-term debt
|
7,000
|
|
—
|
Repayments of
borrowings
|
—
|
|
(900)
|
Contributions from
members
|
20,000
|
|
65,000
|
Net cash used in
financing activities
|
(74,754)
|
|
(115,736)
|
Net increase (decrease)
in cash and cash equivalents
|
29,320
|
|
(9,903)
|
Cash and cash
equivalents, beginning of period
|
29,417
|
|
59,272
|
Cash and cash
equivalents, end of period
|
$
58,737
|
|
$
49,369
|
Pro Formas
The unaudited pro forma financial information included below is
not necessarily indicative of the operating results that would have
occurred had the acquisition been completed on January 1, 2022, and is not necessarily
indicative of future results of operations of the combined company.
The unaudited pro forma financial information gives effect to the
acquisitions of BCE-Mach and BCE-Mach II, as well as the IPO and
the use of net proceeds to pay down a portion of the credit
facilities outstanding at the time of the IPO, as if the
transactions had occurred on January 1,
2022. The unaudited pro forma financial information for the
three and nine months ended September 30,
2023, and 2022, is a result of combining the statements of
operations of BCE-Mach III with the pre-acquisition results of
BCE-Mach and BCE-Mach II, with pro forma adjustments for revenues
and expenses. The unaudited pro forma financial information
excludes any cost savings anticipated as a result of the
acquisition and the impact of any acquisition-related costs.
Pro Forma
Consolidated Statement of Operations (Unaudited)
|
(in
thousands)
|
|
|
Three Months
Ended
September
30,
|
|
Nine Months
Ended
September
30,
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Revenue
|
|
|
|
|
|
|
|
Oil, natural gas, and
NGL sales
|
$
208,301
|
|
$
345,488
|
|
$
607,987
|
|
$
910,172
|
Midstream
revenue
|
6,788
|
|
12,159
|
|
20,319
|
|
32,288
|
Gain (loss) on oil and
natural gas derivatives
|
(5,228)
|
|
(8,457)
|
|
17,390
|
|
(125,703)
|
Product
sales
|
6,900
|
|
26,988
|
|
24,321
|
|
74,948
|
Total
revenues
|
216,761
|
|
376,178
|
|
670,017
|
|
891,705
|
|
|
|
|
|
|
|
|
Operating
expenses
|
|
|
|
|
|
|
|
Gathering and
processing
|
16,227
|
|
26,615
|
|
49,657
|
|
66,942
|
Lease operating
expense
|
42,061
|
|
41,720
|
|
129,500
|
|
104,032
|
Midstream operating
expense
|
2,851
|
|
4,161
|
|
8,612
|
|
11,354
|
Cost of product
sales
|
6,024
|
|
25,355
|
|
21,599
|
|
70,313
|
Production
taxes
|
9,577
|
|
19,503
|
|
29,580
|
|
51,019
|
Depreciation,
depletion, and accretion – oil and natural gas
|
37,896
|
|
34,942
|
|
109,225
|
|
81,279
|
Depreciation and
amortization – other
|
1,975
|
|
1,424
|
|
5,186
|
|
3,875
|
General and
administrative
|
7,758
|
|
4,703
|
|
21,679
|
|
17,962
|
Total operating
expenses
|
124,369
|
|
158,423
|
|
375,038
|
|
406,776
|
Income from
operations
|
92,392
|
|
217,755
|
|
294,979
|
|
484,929
|
|
|
|
|
|
|
|
|
Other (expense)
income
|
|
|
|
|
|
|
|
Interest
expense
|
(1,707)
|
|
(1,182)
|
|
(4,727)
|
|
(2,905)
|
Other (expense)
income, net
|
3,240
|
|
(2,927)
|
|
(1,726)
|
|
1,536
|
Total other
expense
|
1,533
|
|
(4,109)
|
|
(6,453)
|
|
(1,369)
|
Net income
|
$
93,925
|
|
$
213,646
|
|
$
288,526
|
|
$
483,560
|
Pro Forma Results of
Operations
|
Three Months
Ended September 30, 2023, Compared to the Three Months
Ended September 30, 2022
|
(in
thousands)
|
|
|
|
Three Months Ended
September 30,
|
|
Change
|
|
|
2023
|
|
2022
|
|
Amount
|
|
Percent
|
Revenues:
|
|
|
|
|
|
|
|
|
Oil
|
|
$
135,820
|
|
$
151,534
|
|
(15,714)
|
|
(10) %
|
Natural gas
|
|
47,427
|
|
149,752
|
|
(102,325)
|
|
(68) %
|
Natural gas
liquids
|
|
25,054
|
|
44,202
|
|
(19,148)
|
|
(43) %
|
Total oil, natural gas,
and NGL sales
|
|
208,301
|
|
345,488
|
|
(137,187)
|
|
(40) %
|
Gain (loss) on oil and
natural gas derivatives, net
|
|
(5,228)
|
|
(8,457)
|
|
3,229
|
|
(38) %
|
Midstream
revenue
|
|
6,788
|
|
12,159
|
|
(5,371)
|
|
(44) %
|
Product
sales
|
|
6,900
|
|
26,988
|
|
(20,088)
|
|
(74) %
|
Total
revenues
|
|
$
216,761
|
|
$
376,178
|
|
$
(159,417)
|
|
(42) %
|
Average Sales
Price(1):
|
|
|
|
|
|
|
|
|
Oil ($/Bbl)
|
|
$
80.88
|
|
$
92.19
|
|
$
(11.31)
|
|
(12) %
|
Natural gas
($/Mcf)
|
|
$
2.36
|
|
$
7.65
|
|
$
(5.29)
|
|
(69) %
|
NGL ($/Bbl)
|
|
$
23.47
|
|
$
38.43
|
|
$
(14.96)
|
|
(39) %
|
Total
($/Boe) – before effects of
realized derivatives
|
|
$
34.16
|
|
$
57.04
|
|
$
(22.88)
|
|
(40) %
|
Total
($/Boe) – after effects of realized
derivatives
|
|
$
33.92
|
|
$
48.76
|
|
$
(14.84)
|
|
(30) %
|
Net Production
Volumes:
|
|
|
|
|
|
|
|
|
Oil (MBbl)
|
|
1,679
|
|
1,644
|
|
35
|
|
2 %
|
Natural gas
(MMcf)
|
|
20,107
|
|
19,574
|
|
533
|
|
3 %
|
NGL (MBbl)
|
|
1,067
|
|
1,150
|
|
(83)
|
|
(7 %)
|
Total (MBoe)
|
|
6,098
|
|
6,056
|
|
42
|
|
1 %
|
Average daily total
volumes (MBoe/d)
|
|
66.28
|
|
65.83
|
|
0.45
|
|
1 %
|
|
|
(1)
|
Average sales prices
reflected above exclude gathering and processing expense and the
separate benefit of third party midstream revenues.
|
Pro Forma Results of
Operations
|
Three Months
Ended September 30, 2023, Compared to the Three Months
Ended September 30, 2022
|
(in
thousands)
|
|
|
|
Three Months Ended
September 30,
|
|
Change
|
|
|
2023
|
|
2022
|
|
Amount
|
|
Percent
|
Operating
Expenses:
|
|
|
|
|
|
|
|
|
Gathering and
processing expense
|
|
$
16,227
|
|
$
26,615
|
|
$
(10,388)
|
|
(39 %)
|
Lease operating
expense
|
|
$
42,061
|
|
$
41,720
|
|
$
341
|
|
1 %
|
Midstream operating
expense
|
|
$
2,851
|
|
$
4,161
|
|
$
(1,310)
|
|
(31 %)
|
Cost of product
sales
|
|
$
6,024
|
|
$
25,355
|
|
$
(19,331)
|
|
(76 %)
|
Production
taxes
|
|
$
9,577
|
|
$
19,503
|
|
$
(9,926)
|
|
(51 %)
|
Depreciation,
depletion, amortization and accretion expense – oil and
natural gas
|
|
$
37,896
|
|
$
34,942
|
|
$
2,954
|
|
8 %
|
Depreciation and
amortization expense – other
|
|
$
1,975
|
|
$
1,424
|
|
$
551
|
|
39 %
|
General and
administrative
|
|
$
7,758
|
|
$
4,703
|
|
$
3,055
|
|
65 %
|
Operating Expenses
($/Boe)
|
|
|
|
|
|
|
|
|
Gathering and
processing expense
|
|
$
2.66
|
|
$
4.39
|
|
$
(1.73)
|
|
(39 %)
|
Lease operating
expense
|
|
$
6.90
|
|
$
6.89
|
|
$
0.01
|
|
— %
|
Production taxes (% of
oil, natural gas and NGL sales)
|
|
4.6 %
|
|
5.6 %
|
|
(1.0) %
|
|
(18 %)
|
Depreciation,
depletion, amortization and accretion expense – oil and
natural gas
|
|
$
6.21
|
|
$
5.77
|
|
$
0.44
|
|
8 %
|
Depreciation and
amortization expense – other
|
|
$
0.32
|
|
$
0.24
|
|
$
0.08
|
|
33 %
|
General and
administrative
|
|
$
1.27
|
|
$
0.78
|
|
$
0.49
|
|
63 %
|
Pro Forma Results of
Operations
|
Nine Months
Ended September 30, 2023, Compared to the Nine Months
Ended September 30, 2022
|
(in
thousands)
|
|
|
|
Nine Months Ended
September 30,
|
|
Change
|
|
|
2023
|
|
2022
|
|
Amount
|
|
Percent
|
Revenues:
|
|
|
|
|
|
|
|
|
Oil
|
|
$
388,356
|
|
$
431,169
|
|
(42,813)
|
|
(10) %
|
Natural gas
|
|
144,011
|
|
344,306
|
|
(200,295)
|
|
(58) %
|
Natural gas
liquids
|
|
75,620
|
|
134,697
|
|
(59,077)
|
|
(44) %
|
Total oil, natural gas,
and NGL sales
|
|
607,987
|
|
910,172
|
|
(302,185)
|
|
(33) %
|
Gain (loss) on oil and
natural gas derivatives, net
|
|
17,390
|
|
(125,703)
|
|
143,093
|
|
(114) %
|
Midstream
revenue
|
|
20,319
|
|
32,288
|
|
(11,969)
|
|
(37) %
|
Product
sales
|
|
24,321
|
|
74,948
|
|
(50,627)
|
|
(68) %
|
Total
revenues
|
|
$
670,017
|
|
$
891,705
|
|
$
(221,688)
|
|
(25) %
|
Average Sales
Price(1):
|
|
|
|
|
|
|
|
|
Oil ($/Bbl)
|
|
$
76.91
|
|
$
98.34
|
|
$
(21.43)
|
|
(22) %
|
Natural gas
($/Mcf)
|
|
$
2.45
|
|
$
6.63
|
|
$
(4.18)
|
|
(63) %
|
NGL ($/Bbl)
|
|
$
24.29
|
|
$
41.99
|
|
$
(17.70)
|
|
(42) %
|
Total
($/Boe) – before effects of
realized derivatives
|
|
$
33.85
|
|
$
56.01
|
|
$
(22.16)
|
|
(40) %
|
Total
($/Boe) – after effects of realized
derivatives
|
|
$
33.99
|
|
$
47.13
|
|
$
(13.14)
|
|
(28) %
|
Net Production
Volumes:
|
|
|
|
|
|
|
|
|
Oil (MBbl)
|
|
5,050
|
|
4,384
|
|
666
|
|
15 %
|
Natural gas
(MMcf)
|
|
58,782
|
|
51,942
|
|
6,840
|
|
13 %
|
NGL (MBbl)
|
|
3,113
|
|
3,208
|
|
(95)
|
|
(3 %)
|
Total (MBoe)
|
|
17,959
|
|
16,249
|
|
1,710
|
|
11 %
|
Average daily total
volumes (MBoe/d)
|
|
65.78
|
|
59.52
|
|
6.26
|
|
11 %
|
|
|
(1)
|
Average sales prices
reflected above exclude gathering and processing expense and the
separate benefit of third party midstream revenues.
|
Pro Forma Results of
Operations
|
Nine Months
Ended September 30, 2023, Compared to the Nine Months
Ended September 30, 2022
|
(in
thousands)
|
|
|
|
Nine Months Ended
September 30,
|
|
Change
|
|
|
2023
|
|
2022
|
|
Amount
|
|
Percent
|
Operating
Expenses:
|
|
|
|
|
|
|
|
|
Gathering and
processing expense
|
|
$
49,657
|
|
$
66,942
|
|
$
(17,285)
|
|
(26 %)
|
Lease operating
expense
|
|
$
129,500
|
|
$
104,032
|
|
$
25,468
|
|
24 %
|
Midstream operating
expense
|
|
$
8,612
|
|
$
11,354
|
|
$
(2,742)
|
|
(24 %)
|
Cost of product
sales
|
|
$
21,599
|
|
$
70,313
|
|
$
(48,714)
|
|
(69 %)
|
Production
taxes
|
|
$
29,580
|
|
$
51,019
|
|
$
(21,439)
|
|
(42 %)
|
Depreciation,
depletion, amortization and accretion expense – oil and
natural gas
|
|
$
109,225
|
|
$
81,279
|
|
$
27,946
|
|
34 %
|
Depreciation and
amortization expense – other
|
|
$
5,186
|
|
$
3,875
|
|
$
1,311
|
|
34 %
|
General and
administrative
|
|
$
21,679
|
|
$
17,962
|
|
$
3,717
|
|
21 %
|
Operating Expenses
($/Boe)
|
|
|
|
|
|
|
|
|
Gathering and
processing expense
|
|
$
2.77
|
|
$
4.12
|
|
$
(1.35)
|
|
(33 %)
|
Lease operating
expense
|
|
$
7.21
|
|
$
6.40
|
|
$
0.81
|
|
13 %
|
Production taxes (% of
oil, natural gas and NGL sales)
|
|
4.9 %
|
|
5.6 %
|
|
(0.7) %
|
|
(13 %)
|
Depreciation,
depletion, amortization and accretion expense – oil and
natural gas
|
|
$
6.08
|
|
$
5.00
|
|
$
1.08
|
|
22 %
|
Depreciation and
amortization expense – other
|
|
$
0.29
|
|
$
0.24
|
|
$
0.05
|
|
21 %
|
General and
administrative
|
|
$
1.21
|
|
$
1.11
|
|
$
0.10
|
|
9 %
|
Non-GAAP Measures
This release includes non-GAAP
financial measures. Such non-GAAP measures are not alternatives to
GAAP measures. These non-GAAP measures should not be considered in
isolation or as a substitute for analysis of results as reported
under GAAP.
Adjusted EBITDA
We include in this release the
supplemental non-GAAP financial performance measure Adjusted
EBITDA and provide our calculation of Adjusted EBITDA and a
reconciliation of Adjusted EBITDA to net income, our most directly
comparable financial measures calculated and presented in
accordance with GAAP. We define Adjusted EBITDA as net income
before (1) interest expense and interest income,
(2) depreciation, depletion, amortization and accretion,
(3) unrealized (gain) loss on derivative settlements,
(4) equity-based compensation expense, and
(5) (gain) loss on sale of assets.
Adjusted EBITDA is used as a supplemental financial performance
measure by our management and by external users of our financial
statements, such as industry analysts, investors, lenders, rating
agencies and others, to more effectively evaluate our operating
performance and our results of operation from period to period and
against our peers without regard to financing methods, capital
structure or historical cost basis. We exclude the items listed
above from net income in arriving at Adjusted EBITDA because these
amounts can vary substantially from company to company within our
industry depending upon accounting methods and book values of
assets, capital structures and the method by which the assets were
acquired. Adjusted EBITDA is not a measurement of our financial
performance under GAAP and should not be considered as an
alternative to, or more meaningful than, net income as determined
in accordance with GAAP or as indicators of our operating
performance. 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
burden, as well as the historic costs of depreciable assets, none
of which are reflected in Adjusted EBITDA. Our presentation of
Adjusted EBITDA should not be construed as an inference that our
results will be unaffected by unusual items. Our computations of
Adjusted EBITDA may not be identical to other similarly titled
measures of other companies.
Cash Available for Distribution
Cash available
for distribution is not a measure of net income or net cash flow
provided by or used in operating activities as determined by
GAAP. Cash available for distribution is a supplemental
non-GAAP financial performance measure used by our management
and by external users of our financial statements, such as industry
analysts, investors, lenders, rating agencies and others, to assess
our ability to internally fund our exploration and development
activities, pay distributions, and to service or incur additional
debt. We define cash available for distribution as net income less
(1) interest expense and interest income, (2) depreciation,
depletion, amortization and accretion, (3) unrealized (gain) loss
on derivative settlements, (4) equity-based compensation
expense, (5) (gain) loss on sale of assets, (6) settlement of asset
retirement obligations, (7) cash interest expense and cash interest
income, (8) development costs and (9) change in accrued realized
derivative settlements. Development costs include all of our
capital expenditures, other than acquisitions. Cash available
for distribution will not reflect changes in working capital
balances. Cash available for distribution is not a measurement of
our financial performance or liquidity under GAAP and should not be
considered as an alternative to, or more meaningful than, net
income or net cash provided by or used in operating activities as
determined in accordance with GAAP or as indicators of our
financial performance and liquidity. The GAAP measures most
directly comparable to cash available for distribution are net
income and net cash provided by operating activities. Cash
available for distribution should not be considered as an
alternative to, or more meaningful than, net income or net cash
provided by operating activities.
Reconciliation of
Adjusted EBITDA and Cash Available for Distribution to GAAP
Financial Measures
|
(in
thousands):
|
|
|
Three Months
Ended
September 30,
2023
|
|
Predecessor
|
|
Pro
Forma
|
Net
income
|
$
83,485
|
|
$
93,925
|
Interest
expense
|
2,054
|
|
1,707
|
Interest
income
|
(387)
|
|
(616)
|
Depreciation,
depletion, amortization and accretion
|
33,035
|
|
39,871
|
Unrealized (gain) loss
on derivative settlements
|
1,678
|
|
3,765
|
Equity-based
compensation expense
|
647
|
|
1,085
|
(Gain) loss on sale of
assets
|
—
|
|
(33)
|
Adjusted
EBITDA
|
$
120,512
|
|
$
139,704
|
|
|
|
|
Net
income
|
$
83,485
|
|
$
93,925
|
Interest
expense
|
2,054
|
|
1,707
|
Interest
income
|
(387)
|
|
(616)
|
Depreciation,
depletion, amortization and accretion
|
33,035
|
|
39,871
|
Unrealized (gain) loss
on derivative settlements
|
1,678
|
|
3,765
|
Equity-based
compensation expense
|
647
|
|
1,085
|
(Gain) loss on sale of
assets
|
—
|
|
(33)
|
Settlement of asset
retirement obligations
|
(366)
|
|
(396)
|
Cash interest
expense
|
(2,023)
|
|
(1,630)
|
Cash interest
income
|
387
|
|
616
|
Development
costs
|
(66,052)
|
|
(69,521)
|
Change in accrued
realized derivative settlements
|
1,183
|
|
1,443
|
Cash available for
distribution
|
$
53,641
|
|
$
70,216
|
View original
content:https://www.prnewswire.com/news-releases/mach-natural-resources-lp-announces-third-quarter-2023-financial-and-operating-results-302008265.html
SOURCE Mach Natural Resources