Sitio Royalties Reports Third Quarter 2023 Operational and Financial Results
Pro Forma In-Period Average Quarterly Production Volume of 36,654 Boe/d (50% Oil)(1)
Declared $0.49 Dividend Per Share of Class A Common Stock for Third Quarter 2023
Record High 50.9 Net Line-of-Sight Wells as of September 30, 2023, of Which 82% Are in the Permian Basin
Recapitalized Balance Sheet With New $600 Million 7.875% Senior Notes Due 2028, Lowering Expected Cash Interest by More Than $11 Million Per Year and Enhancing Liquidity by More Than $170 Million
Announces Definitive Agreement to Sell Appalachia and Anadarko Basin Assets for $117.5 Million, Subject to Customary Closing Adjustments
DENVER–(BUSINESS WIRE)–Sitio Royalties Corp. (NYSE: STR) (“Sitio,” “STR” or the “Company”) today announced operational and financial results for the quarter ended September 30, 2023. Unless the context clearly indicates otherwise, references to “we,” “our,” “us” or similar terms refer to Sitio and its subsidiaries.
THIRD QUARTER 2023 OPERATIONAL AND FINANCIAL HIGHLIGHTS
- Pro forma 3Q 2023 average daily in-period production volume of 36,654 barrels of oil equivalent per day (“Boe/d”) (50% oil)(1), comparable to pro forma 2Q 2023 average daily in-period production volume of 36,587 Boe/d (52% oil)(2)
- 3Q 2023 average daily production volume of 36,900 Boe/d (48% oil)(3), including total prior period adjustments of positive 546 Boe/d
- Declared 3Q 2023 dividend of $0.49 per share of Class A Common Stock, an increase of $0.09 per share, or approximately 23% relative to 2Q 2023
- Net income of $0.3 million, up $3.2 million relative to 2Q 2023 net loss, primarily driven by a $2.04 per Boe increase in realized hedged commodity prices
- 3Q 2023 Adjusted EBITDA(4) of $142.4 million, up by 12% sequentially from 2Q 2023 Adjusted EBITDA, primarily due to increased average production volumes and a 5% increase in realized hedged prices per Boe
- 3Q 2023 Pro forma Adjusted EBITDA(5) of $143.6 million, including contribution from the Cash Acquisitions(6) for the entire quarter, up by 11% sequentially from 2Q 2023 Pro forma Adjusted EBITDA(7)
- Record high net line-of-sight (“LOS”) wells of 50.9 net wells as of September 30, 2023, comprised of 29.9 net spuds and 21.0 net permits
- Closed on four previously announced Permian Basin Cash Acquisitions for total aggregate purchase price of $181.3 million
- On September 26, 2023, priced $600 million aggregate principal amount of senior unsecured notes due 2028 (the “2028 Senior Notes”), which accrue interest at a rate of 7.875% per annum, 3.4 percentage points lower than the 4Q 2023 interest rate on the Company’s prior senior unsecured notes due 2026 (the “2026 Senior Notes”); Transaction closed on October 3, 2023(8)
3Q 2023 RESULTS RELATIVE TO 2H 2023 GUIDANCE
The table below shows third quarter 2023 results relative to financial and operational guidance for the second half of 2023 that was issued on August 8, 2023.
|
2H 2023 Guidance Metric |
|
3Q 2023 |
|
|
2H 2023 Guidance |
|
|
Average daily production (Boe/d) – Reported / In-period(11) |
|
36,900 / 36,354 |
|
|
35,000 – 37,000 |
|
|
Oil % – Reported / In-period(11) |
|
48% / 50% |
|
|
49% – 51% |
|
|
Gathering and transportation ($/Boe) |
|
$ |
1.36 |
|
|
$1.25 – $1.50 |
|
Cash G&A ($ in millions) |
|
$ |
7.4 |
|
|
$25.0–$27.0 (annual) |
|
Production taxes (% of royalty revenue) |
|
|
7.9 |
% |
|
6% – 8% |
|
Reported cash tax rate (% of pre-tax income)(12) |
|
|
69.5 |
% |
|
2% – 4% |
|
Pro forma cash tax rate (% of pro forma pre-tax income)(13) |
|
|
1.5 |
% |
|
2% – 4% |
(1) Pro forma in-period average quarterly production volume includes production from the Cash Acquisitions(6) as if they were owned on July 1, 2023; In-period production represents production that is estimated to have occurred during the period specified and does not include production from prior period adjustments
(2) Pro forma 2Q 2023 average daily in-period production volume represents production that was estimated to have occurred during the three months ended June 30, 2023, including production from the Stock & Cash Acquisitions(9) as if they were owned on April 1, 2023
(3) 3Q 2023 average daily production volume includes both in-period average daily production and prior period adjustments
(4) For definitions of non-GAAP financial measures and reconciliations to their most directly comparable GAAP financial measures, please see “Non-GAAP financial measures”
(5) 3Q 2023 Pro Forma Adjusted EBITDA represents 3Q 2023 Adjusted EBITDA plus Cash Acquisitions(6) EBITDA, which reflects as if Sitio had owned the Cash Acquisitions since July 1, 2023
(6) Cash Acquisitions, a subset of the Stock & Cash Acquisitions(9), is defined as the four acquisitions that closed in July and August of 2023; Total consideration for the Cash Acquisitions was approximately $181 million funded with a mix of retained cash and borrowings under Sitio’s revolving credit facility
(7) 2Q 2023 Pro forma Adjusted EBITDA represents 2Q 2023 Adjusted EBITDA plus Stock Acquisition(10) EBITDA from April 1, 2023 to June 13, 2023
(8) On October 3, 2023, subsidiaries of Sitio issued and sold (the “Notes Offering”) $600.0 million aggregate principal amount of their 2028 Senior Notes. Net proceeds of the Notes Offering were used to (i) fund the redemption of all of the outstanding aggregate principal amount of the Company’s 2026 Senior Notes, which occurred concurrently with the consummation of the Notes Offering and (ii) repay a portion of the outstanding borrowings under the Company’s revolving credit facility
(9) Stock & Cash Acquisitions is defined as five separate mineral and royalty interest acquisitions that closed between March 31, 2023 and August 7, 2023, containing 13,862 NRAs in aggregate, of which 99% are in the Permian Basin
(10) Stock Acquisition, a subset of the Stock & Cash Acquisitions, is defined as the one acquisition that closed on June 14, 2023
(11) In-period production represents production that is estimated to have occurred during the period specified, excluding production from prior period adjustments; Reported production includes both in-period production and adjustments to production from prior periods
(12) Calculated as cash taxes paid of $0.5 million divided by net income before taxes of $0.7 million for the three months ended September 30, 2023
(13) Calculated as cash taxes paid of $0.5 million divided by pro forma pre-tax income of $29.9 million; Pro forma pre-tax income is defined as net income before taxes plus $29.2 million of unrealized commodity derivative losses
Chris Conoscenti, Chief Executive Officer of Sitio, commented, “In the third quarter, our assets delivered another steady performance that reflected operator trends in Permian and broader US drilling and completion activity. We continue to pursue multiple consolidation opportunities and are optimistic about improving competitive dynamics heading into 2024. During the third quarter, we completed the four previously announced cash acquisitions of high-quality Permian minerals and royalties totaling approximately $181 million and on November 3, 2023, we agreed to sell our lower-margin Appalachia and Anadarko assets for $117.5 million. Our inaugural senior unsecured notes offering that closed on October 3, 2023, allowed us to refinance our existing unsecured notes and achieve more than $11 million in expected annual interest expense savings. Our team continued to innovate by building new customized automation tools to improve the efficiency with which we manage such a large amount of new data each month. This streamlines processing and tracking royalty payments, monitoring ongoing operator activity on our acreage and positions Sitio to smoothly integrate additional data from future acquisitions. I’m proud of our team for executing well on such a broad range of strategic, financing and operational initiatives throughout the quarter.”
ASSET ACTIVITY UPDATE
The following table summarizes Sitio’s net average daily production, net wells online, net line-of-sight wells and net royalty acres by area. All pro forma metrics assume that Sitio owned the Stock & Cash Acquisitions as of June 30, 2023.
|
|
Delaware |
|
|
Midland |
|
|
DJ |
|
|
Eagle |
|
|
Appalachia |
|
|
Anadarko |
|
|
Williston |
|
|
Total |
|
||||||||
|
Average Daily Production (Boe/d) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
As reported |
|
19,050 |
|
|
|
8,363 |
|
|
|
2,998 |
|
|
|
3,730 |
|
|
|
1,099 |
|
|
|
996 |
|
|
|
664 |
|
|
|
36,900 |
|
|
% Oil |
|
47 |
% |
|
|
61 |
% |
|
|
32 |
% |
|
|
51 |
% |
|
|
3 |
% |
|
|
27 |
% |
|
|
62 |
% |
|
|
48 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net Well Activity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Pro forma net wells online as of |
|
121.8 |
|
|
|
60.1 |
|
|
|
35.6 |
|
|
|
35.3 |
|
|
|
3.7 |
|
|
|
9.9 |
|
|
|
9.2 |
|
|
|
275.6 |
|
|
Net wells online as of |
|
127.1 |
|
|
|
62.2 |
|
|
|
37.1 |
|
|
|
35.7 |
|
|
|
3.8 |
|
|
|
9.9 |
|
|
|
9.4 |
|
|
|
285.2 |
|
|
Net wells online increase |
|
5.3 |
|
|
|
2.1 |
|
|
|
1.5 |
|
|
|
0.4 |
|
|
|
0.1 |
|
|
|
– |
|
|
|
0.2 |
|
|
|
9.6 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net spuds |
|
16.3 |
|
|
|
7.9 |
|
|
|
2.7 |
|
|
|
1.9 |
|
|
|
0.3 |
|
|
|
0.2 |
|
|
|
0.6 |
|
|
|
29.9 |
|
|
Net permits |
|
10.6 |
|
|
|
7.0 |
|
|
|
1.1 |
|
|
|
1.5 |
|
|
|
0.2 |
|
|
|
0.1 |
|
|
|
0.5 |
|
|
|
21.0 |
|
|
Net LOS wells as of |
|
26.9 |
|
|
|
14.9 |
|
|
|
3.8 |
|
|
|
3.4 |
|
|
|
0.5 |
|
|
|
0.3 |
|
|
|
1.1 |
|
|
|
50.9 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net Royalty Acres |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Pro forma June 30, 2023(15) |
|
152,234 |
|
|
|
45,339 |
|
|
|
24,978 |
|
|
|
21,752 |
|
|
|
12,669 |
|
|
|
9,872 |
|
|
|
8,203 |
|
|
|
275,047 |
|
|
September 30, 2023 |
|
152,268 |
|
|
|
45,366 |
|
|
|
24,973 |
|
|
|
21,783 |
|
|
|
12,676 |
|
|
|
9,872 |
|
|
|
8,202 |
|
|
|
275,140 |
|
|
NRA increase (decrease) since |
|
34 |
|
|
|
27 |
|
|
|
(5 |
) |
|
|
31 |
|
|
|
7 |
|
|
|
— |
|
|
|
(1 |
) |
|
|
93 |
|
(14) Includes net wells from the Stock & Cash Acquisitions
(15) Includes NRAs from the Stock & Cash Acquisitions
FINANCIAL UPDATE
Sitio’s third quarter 2023 average unhedged realized prices including all expected quality, transportation and demand adjustments were $80.21 per barrel of oil, $1.54 per Mcf of natural gas and $18.14 per barrel of natural gas liquids, for a total equivalent price of $45.00 per barrel of oil equivalent. During the third quarter of 2023, the Company received $5.1 million in net cash settlements for commodity derivative contracts and as a result, average hedged realized prices were $82.21 per barrel of oil, $1.84 per Mcf of natural gas and $18.14 per barrel of natural gas liquids, for a total equivalent price of $46.49 per barrel of oil equivalent. This represents a $2.04 per barrel of oil equivalent, or a 5% increase relative to hedged realized prices for the three months ended June 30, 2023.
Consolidated net income for the third quarter of 2023 was $0.3 million, which is $3.2 million more than consolidated net income in the second quarter of 2023. This increase was driven primarily by increased commodity prices and offset by net commodity derivatives losses of $24.1 million, which was comprised of a $29.2 million non-cash unrealized loss and a $5.1 million realized gain. For the three months ended September 30, 2023, Adjusted EBITDA was $142.4 million, up 12% sequentially from second quarter 2023 Adjusted EBITDA, primarily due to increased production volumes and commodity prices.
As of September 30, 2023, the Company had $1,006.0 million principal value of total debt outstanding (comprised of $601.0 million drawn on Sitio’s revolving credit facility and $405.0 million of senior unsecured notes) and liquidity of $250.3 million, including $1.3 million of cash and $249.0 million of remaining availability under its $850.0 million credit facility. In September 2023, Sitio made its fourth consecutive quarterly amortization payment of $11.3 million at par value on its senior unsecured notes, reducing the principal from $416.3 million to $405.0 million as of the end of the third quarter 2023.
2H 2023 FINANCIAL AND OPERATIONAL GUIDANCE
Sitio is revising its guidance for Cash G&A for the full year 2023 to a range of $27.0 million to $28.0 million based on results to date and expectations for 4Q 2023, which includes incremental G&A for expected new employees. The midpoint of Sitio’s new Cash G&A guidance range for full year 2023 is $27.5 million, an approximate 6% increase from the midpoint of prior guidance. There are no other changes to prior 2H 2023 guidance, but for convenience all guidance metrics are shown in the table below.
|
2H 2023 Guidance |
|
Low |
|
|
High |
|
||
|
Average daily production (Boe/d) |
|
|
35,000 |
|
|
|
37,000 |
|
|
Oil % |
|
|
49 |
% |
|
|
51 |
% |
|
|
|
|
|
|
|
|
||
|
Revenue Deductions, Expenses and Taxes |
|
|
|
|
|
|
||
|
Gathering and transportation ($/Boe) |
|
$ |
1.25 |
|
|
$ |
1.50 |
|
|
Full Year 2023 Cash G&A ($ in millions) |
|
$ |
27.0 |
|
|
$ |
28.0 |
|
|
Production taxes (% of royalty revenue) |
|
|
6 |
% |
|
|
8 |
% |
|
Cash tax rate (% of pre-tax income) |
|
|
2 |
% |
|
|
4 |
% |
SENIOR UNSECURED NOTES REFINANCING
On October 3, 2023, the Company issued and sold $600.0 million aggregate principal amount of its 2028 Senior Notes. The net proceeds of the Notes Offering were used to (i) fund the redemption of all of the outstanding aggregate principal amount of the 2026 Senior Notes, which occurred concurrently with the consummation of the Notes Offering and (ii) repay a portion of the outstanding borrowings under the Company’s revolving credit facility. As of November 3, 2023, the Company had $981.0 million principal value of total debt outstanding (comprised of $381.0 million drawn on Sitio’s revolving credit facility and $600.0 million of senior unsecured notes due 2028) and liquidity of $470.9 million, including $1.9 million of cash and $469.0 million of remaining availability under its $850.0 million credit facility.
DIVESTITURE OF APPALACHIA AND ANADARKO ASSETS
On November 3, 2023, the Company entered into a definitive purchase and sale agreement to sell all of its mineral and royalty interests in the Appalachia and Anadarko Basins to an undisclosed third party for $117.5 million of cash consideration, subject to customary closing adjustments. In aggregate for the three months ended September 30, 2023, production associated with these assets was 2,095 Boe/d (14% oil) and revenues were $3.8 million from oil, natural gas and natural gas liquids. As of September 30, 2023, there were approximately 0.7 net LOS wells underlying these assets, comprised of approximately 0.5 net spuds and 0.3 net permits. Sitio plans to use the net proceeds to repay borrowings on its revolving credit facility and build additional liquidity to pursue acquisitions of assets that are more comparable to the growth and returns profile of Sitio’s recent Permian Basin acquisitions. The transaction has an effective date of September 1, 2023 and is expected to close in the fourth quarter of 2023.
Sitio did not add to or extinguish any of its commodity swaps or collars during the third quarter of 2023. A summary of the Company’s existing commodity derivative contracts as of September 30, 2023 is included in the table below.
|
|
|
Oil (NYMEX WTI) |
|
|||||||||
|
|
|
2023 |
|
|
2024 |
|
|
1H25 |
|
|||
|
Swaps |
|
|
|
|
|
|
|
|
|
|||
|
Bbl per day |
|
|
3,050 |
|
|
|
3,300 |
|
|
|
1,100 |
|
|
Average price ($/Bbl) |
|
$ |
93.71 |
|
|
$ |
82.66 |
|
|
$ |
74.65 |
|
|
Collars |
|
|
|
|
|
|
|
|
|
|||
|
Bbl per day |
|
|
— |
|
|
|
— |
|
|
|
2,000 |
|
|
Average call ($/Bbl) |
|
|
— |
|
|
|
— |
|
|
$ |
93.20 |
|
|
Average put ($/Bbl) |
|
|
— |
|
|
|
— |
|
|
$ |
60.00 |
|
|
|
|
Gas (NYMEX Henry Hub) |
|
|||||||||
|
|
|
2023 |
|
|
2024 |
|
|
1H25 |
|
|||
|
Swaps |
|
|
|
|
|
|
|
|
|
|||
|
MMBtu per day |
|
|
500 |
|
|
|
500 |
|
|
|
— |
|
|
Average price ($/MMBtu) |
|
$ |
3.83 |
|
|
$ |
3.41 |
|
|
|
— |
|
|
Collars |
|
|
|
|
|
|
|
|
|
|||
|
MMBtu per day |
|
|
8,500 |
|
|
|
11,400 |
|
|
|
11,600 |
|
|
Average call ($/MMBtu) |
|
$ |
7.93 |
|
|
$ |
7.24 |
|
|
$ |
10.34 |
|
|
Average put ($/MMBtu) |
|
$ |
4.82 |
|
|
$ |
4.00 |
|
|
$ |
3.31 |
|
THIRD QUARTER 2023 CASH DIVIDEND
The Company’s Board of Directors declared a cash dividend of $0.49 per share of Class A Common Stock with respect to the third quarter of 2023. The dividend is payable on November 30, 2023 to the stockholders of record at the close of business on November 21, 2023. Based on a 65% payout ratio of third quarter 2023 Discretionary Cash Flow and not including the pro forma impacts from the Cash Acquisitions, Sitio’s quarterly dividend would have been approximately $0.48 per Class A common share; however, the Company’s Board of Directors approved a third quarter 2023 dividend of $0.49 per Class A common share, which equates to a 65% payout ratio including pro forma Discretionary Cash Flow for the full three months ended September 30, 2023 for the Cash Acquisitions that closed during the third quarter 2023.
THIRD QUARTER 2023 EARNINGS CONFERENCE CALL
Sitio will host a conference call at 8:30 a.m. Eastern on Thursday, November 9, 2023, to discuss its third quarter 2023 operating and financial results. Participants can access the call by dialing 1-833-470-1428 in the United States or 1-404-975-4839 in other locations with access code 971184 or via webcast at https://events.q4inc.com/attendee/965924226. Participants can also pre-register for the event by going to the following link: https://www.netroadshow.com/events/login?show=ca67bd6c&confId=56269. The conference call, live webcast and archive of the call can also be accessed through the Investor Relations section of Sitio’s website at www.sitio.com.
UPCOMING INVESTOR CONFERENCES
Members of Sitio’s management team will be attending the Stephens Annual Investment Conference on November 14, 2023; BofA Securities Global Energy Conference on November 14, 2023; and BofA Securities Leveraged Finance Conference from November 27-29, 2023. Presentation materials associated with these events will be accessible through the Investor Relations section of Sitio’s website at www.sitio.com.
FINANCIAL RESULTS
|
Production Data |
||||||||||||||||
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
|
Production Data: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Crude oil (MBbls) |
|
|
1,617 |
|
|
|
846 |
|
|
|
4,786 |
|
|
|
1,969 |
|
|
Natural gas (MMcf) |
|
|
6,203 |
|
|
|
2,916 |
|
|
|
17,214 |
|
|
|
6,481 |
|
|
NGLs (MBbls) |
|
|
744 |
|
|
|
323 |
|
|
|
1,996 |
|
|
|
760 |
|
|
Total (MBoe)(6:1) |
|
|
3,395 |
|
|
|
1,655 |
|
|
|
9,651 |
|
|
|
3,809 |
|
|
Average daily production (Boe/d)(6:1) |
|
|
36,900 |
|
|
|
17,990 |
|
|
|
35,349 |
|
|
|
13,950 |
|
|
Average Realized Prices: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Crude oil (per Bbl) |
|
$ |
80.21 |
|
|
$ |
93.81 |
|
|
$ |
75.11 |
|
|
$ |
98.12 |
|
|
Natural gas (per Mcf) |
|
$ |
1.54 |
|
|
$ |
6.55 |
|
|
$ |
1.90 |
|
|
$ |
6.05 |
|
|
NGLs (per Bbl) |
|
$ |
18.14 |
|
|
$ |
31.98 |
|
|
$ |
19.39 |
|
|
$ |
36.68 |
|
|
Combined (per Boe) |
|
$ |
45.00 |
|
|
$ |
65.71 |
|
|
$ |
44.65 |
|
|
$ |
68.33 |
|
|
Average Realized Prices After Effects of Derivative Settlements: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Crude oil (per Bbl) |
|
$ |
82.21 |
|
|
$ |
97.32 |
|
|
$ |
77.95 |
|
|
$ |
99.48 |
|
|
Natural gas (per Mcf) |
|
$ |
1.84 |
|
|
$ |
6.46 |
|
|
$ |
2.20 |
|
|
$ |
5.99 |
|
|
NGLs (per Bbl) |
|
$ |
18.14 |
|
|
$ |
31.98 |
|
|
$ |
19.39 |
|
|
$ |
36.68 |
|
|
Combined (per Boe) |
|
$ |
46.49 |
|
|
$ |
67.36 |
|
|
$ |
46.59 |
|
|
$ |
68.93 |
|
|
Selected Expense Metrics |
||||||||
|
|
|
Three Months Ended |
|
|||||
|
|
|
2023 |
|
|
2022 |
|
||
|
Severance and ad valorem taxes |
|
|
7.9 |
% |
|
|
6.6 |
% |
|
Depreciation, depletion and amortization ($/Boe) |
|
$ |
23.78 |
|
|
$ |
19.34 |
|
|
General and administrative ($/Boe) |
|
$ |
3.55 |
|
|
$ |
8.08 |
|
|
Cash G&A ($/Boe) |
|
$ |
2.19 |
|
|
$ |
2.80 |
|
|
Interest expense, net ($/Boe) |
|
$ |
7.77 |
|
|
$ |
9.05 |
|
|
Condensed Consolidated Balance Sheets (In thousands except par and share amounts) |
||||||||
|
|
|
September 30, |
|
|
December 31, |
|
||
|
|
|
2023 |
|
|
2022 |
|
||
|
. |
|
(Unaudited) |
|
|
|
|
||
|
ASSETS |
|
|
|
|
|
|
||
|
Current assets |
|
|
|
|
|
|
||
|
Cash and cash equivalents |
|
$ |
1,339 |
|
|
$ |
18,818 |
|
|
Accrued revenue and accounts receivable |
|
|
116,088 |
|
|
|
142,010 |
|
|
Prepaid assets |
|
|
13,800 |
|
|
|
12,489 |
|
|
Derivative asset |
|
|
7,521 |
|
|
|
18,874 |
|
|
Total current assets |
|
|
138,748 |
|
|
|
192,191 |
|
|
|
|
|
|
|
|
|
||
|
Property and equipment |
|
|
|
|
|
|
||
|
Oil and natural gas properties, successful efforts method: |
|
|
|
|
|
|
||
|
Unproved properties |
|
|
3,009,429 |
|
|
|
3,244,436 |
|
|
Proved properties |
|
|
2,431,742 |
|
|
|
1,926,214 |
|
|
Other property and equipment |
|
|
3,440 |
|
|
|
3,421 |
|
|
Accumulated depreciation, depletion, amortization, and impairment |
|
|
(471,549 |
) |
|
|
(223,214 |
) |
|
Total property and equipment, net |
|
|
4,973,062 |
|
|
|
4,950,857 |
|
|
|
|
|
|
|
|
|
||
|
Long-term assets |
|
|
|
|
|
|
||
|
Long-term derivative asset |
|
|
2,805 |
|
|
|
13,379 |
|
|
Deferred financing costs |
|
|
11,849 |
|
|
|
7,082 |
|
|
Operating lease right-of-use asset |
|
|
4,150 |
|
|
|
5,679 |
|
|
Other long-term assets |
|
|
504 |
|
|
|
1,714 |
|
|
Total long-term assets |
|
|
19,308 |
|
|
|
27,854 |
|
|
TOTAL ASSETS |
|
$ |
5,131,118 |
|
|
$ |
5,170,902 |
|
|
|
|
|
|
|
|
|
||
|
LIABILITIES AND EQUITY |
|
|
|
|
|
|
||
|
Current liabilities |
|
|
|
|
|
|
||
|
Accounts payable and accrued expenses |
|
$ |
21,939 |
|
|
$ |
21,899 |
|
|
Warrant liability |
|
|
— |
|
|
|
2,950 |
|
|
Operating lease liability |
|
|
1,350 |
|
|
|
1,563 |
|
|
Total current liabilities |
|
|
23,289 |
|
|
|
26,412 |
|
|
|
|
|
|
|
|
|
||
|
Long-term liabilities |
|
|
|
|
|
|
||
|
Long-term debt |
|
|
996,460 |
|
|
|
938,896 |
|
|
Deferred tax liability |
|
|
333,467 |
|
|
|
313,607 |
|
|
Non-current operating lease liability |
|
|
3,907 |
|
|
|
5,303 |
|
|
Other long-term liabilities |
|
|
1,189 |
|
|
|
89 |
|
|
Total long-term liabilities |
|
|
1,335,023 |
|
|
|
1,257,895 |
|
|
|
|
|
|
|
|
|
||
|
Total liabilities |
|
|
1,358,312 |
|
|
|
1,284,307 |
|
|
|
|
|
|
|
|
|
||
|
Equity |
|
|
|
|
|
|
||
|
Class A Common Stock, par value $0.0001 per share; 240,000,000 shares authorized; 81,763,078 and 80,804,956 shares issued and 81,763,078 and 80,171,951 outstanding at September 30, 2023 and December 31, 2022, respectively |
|
|
8 |
|
|
|
8 |
|
|
Class C Common Stock, par value $0.0001 per share; 120,000,000 shares authorized; 75,440,851 and 74,347,005 shares issued and 75,414,714 and 74,347,005 outstanding at September 30, 2023 and December 31, 2022, respectively |
|
|
8 |
|
|
|
7 |
|
|
Additional paid-in capital |
|
|
1,790,492 |
|
|
|
1,750,640 |
|
|
Accumulated deficit |
|
|
(109,596 |
) |
|
|
(9,203 |
) |
|
Class A Treasury Shares, 0 and 633,005 shares at September 30, 2023 and December 31, 2022, respectively |
|
|
— |
|
|
|
(19,085 |
) |
|
Class C Treasury Shares, 26,137 and 0 shares at September 30, 2023 and December 31, 2022, respectively |
|
|
(677 |
) |
|
|
— |
|
|
Noncontrolling interest |
|
|
2,092,571 |
|
|
|
2,164,228 |
|
|
Total equity |
|
|
3,772,806 |
|
|
|
3,886,595 |
|
|
|
|
|
|
|
|
|
||
|
TOTAL LIABILITIES AND EQUITY |
|
$ |
5,131,118 |
|
|
$ |
5,170,902 |
|
|
Unaudited Condensed Consolidated Statements of Income (In thousands, except per share amounts) |
||||||||||||||||
|
|
|
Three Months Ended |
|
|
Nine Months Ended |
|
||||||||||
|
|
|
2023 |
|
|
2022 |
|
|
2023 |
|
|
2022 |
|
||||
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Oil, natural gas and natural gas liquids revenues |
|
$ |
152,766 |
|
|
$ |
108,761 |
|
|
$ |
430,887 |
|
|
$ |
260,219 |
|
|
Lease bonus and other income |
|
|
3,944 |
|
|
|
6,736 |
|
|
|
13,115 |
|
|
|
9,445 |
|
|
Total revenues |
|
|
156,710 |
|
|
|
115,497 |
|
|
|
444,002 |
|
|
|
269,664 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Management fees to affiliates |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3,241 |
|
|
Depreciation, depletion and amortization |
|
|
80,716 |
|
|
|
32,005 |
|
|
|
222,718 |
|
|
|
67,302 |
|
|
General and administrative |
|
|
12,044 |
|
|
|
13,381 |
|
|
|
37,786 |
|
|
|
24,117 |
|
|
Severance and ad valorem taxes |
|
|
12,124 |
|
|
|
7,215 |
|
|
|
32,927 |
|
|
|
18,019 |
|
|
Impairment of oil and natural gas properties |
|
|
— |
|
|
|
— |
|
|
|
25,617 |
|
|
|
— |
|
|
Total operating expenses |
|
|
104,884 |
|
|
|
52,601 |
|
|
|
319,048 |
|
|
|
112,679 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net income from operations |
|
|
51,826 |
|
|
|
62,896 |
|
|
|
124,954 |
|
|
|
156,985 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Interest expense, net |
|
|
(26,373 |
) |
|
|
(14,986 |
) |
|
|
(71,735 |
) |
|
|
(18,096 |
) |
|
Change in fair value of warrant liability |
|
|
8 |
|
|
|
536 |
|
|
|
2,950 |
|
|
|
3,842 |
|
|
Loss on extinguishment of debt |
|
|
(687 |
) |
|
|
(11,487 |
) |
|
|
(1,470 |
) |
|
|
(11,487 |
) |
|
Commodity derivatives gains (losses) |
|
|
(24,125 |
) |
|
|
34,613 |
|
|
|
(3,250 |
) |
|
|
53,508 |
|
|
Interest rate derivatives gains |
|
|
9 |
|
|
|
— |
|
|
|
456 |
|
|
|
— |
|
|
Net income before taxes |
|
|
658 |
|
|
|
71,572 |
|
|
|
51,905 |
|
|
|
184,752 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Income tax expense |
|
|
(383 |
) |
|
|
(2,561 |
) |
|
|
(6,884 |
) |
|
|
(5,206 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net income |
|
|
275 |
|
|
|
69,011 |
|
|
|
45,021 |
|
|
|
179,546 |
|
|
Net income attributable to Predecessor |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(78,104 |
) |
|
Net income attributable to temporary equity |
|
|
— |
|
|
|
(59,872 |
) |
|
|
— |
|
|
|
(86,143 |
) |
|
Net (income) loss attributable to noncontrolling interest |
|
|
12 |
|
|
|
— |
|
|
|
(22,877 |
) |
|
|
— |
|
|
Net income attributable to Class A stockholders |
|
$ |
287 |
|
|
$ |
9,139 |
|
|
$ |
22,144 |
|
|
$ |
15,299 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net income per Class A common share |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Basic |
|
$ |
0.00 |
|
|
$ |
0.70 |
|
|
$ |
0.26 |
|
|
$ |
1.19 |
|
|
Diluted |
|
$ |
0.00 |
|
|
$ |
0.70 |
|
|
$ |
0.26 |
|
|
$ |
1.19 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Weighted average Class A common shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Basic |
|
|
81,712 |
|
|
|
12,703 |
|
|
|
80,984 |
|
|
|
12,665 |
|
|
Diluted |
|
|
157,260 |
|
|
|
12,703 |
|
|
|
80,984 |
|
|
|
12,665 |
|
|
Unaudited Condensed Consolidated Statements of Cash Flow (In thousands) |
||||||||
|
|
|
Nine Months Ended September 30, |
|
|||||
|
|
|
2023 |
|
|
2022 |
|
||
|
Cash flows from operating activities: |
|
|
|
|
|
|
||
|
Net income |
|
$ |
45,021 |
|
|
$ |
179,546 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
||
|
Depreciation, depletion and amortization |
|
|
222,718 |
|
|
|
67,302 |
|
|
Amortization of deferred financing costs and long-term debt discount |
|
|
4,275 |
|
|
|
5,419 |
|
|
Share-based compensation |
|
|
14,474 |
|
|
|
4,947 |
|
|
Change in fair value of warrant liability |
|
|
(2,950 |
) |
|
|
(3,842 |
) |
|
Loss on extinguishment of debt |
|
|
1,470 |
|
|
|
11,487 |
|
|
Impairment of oil and natural gas properties |
|
|
25,617 |
|
|
|
— |
|
|
Commodity derivative (gains) losses |
|
|
3,250 |
|
|
|
(53,508 |
) |
|
Net cash received for commodity derivative settlements |
|
|
18,730 |
|
|
|
2,239 |
|
|
Interest rate derivative gains |
|
|
(456 |
) |
|
|
— |
|
|
Net cash received for interest rate derivative settlements |
|
|
403 |
|
|
|
— |
|
|
Deferred tax expense (benefit) |
|
|
(15,107 |
) |
|
|
2,645 |
|
|
Change in operating assets and liabilities: |
|
|
|
|
|
|
||
|
Accrued revenue and accounts receivable |
|
|
26,188 |
|
|
|
(29,785 |
) |
|
Prepaid assets |
|
|
13,187 |
|
|
|
(1,903 |
) |
|
Other long-term assets |
|
|
1,866 |
|
|
|
(115 |
) |
|
Accounts payable and accrued expenses |
|
|
(3,131 |
) |
|
|
(12,986 |
) |
|
Due to affiliates |
|
|
— |
|
|
|
(380 |
) |
|
Operating lease liabilities and other long-term liabilities |
|
|
(737 |
) |
|
|
9 |
|
|
Net cash provided by operating activities |
|
|
354,818 |
|
|
|
171,075 |
|
|
|
|
|
|
|
|
|
||
|
Cash flows from investing activities: |
|
|
|
|
|
|
||
|
Acquisition of Falcon, net of cash |
|
|
— |
|
|
|
4,484 |
|
|
Predecessor cash not contributed in the Falcon Merger |
|
|
— |
|
|
|
(15,229 |
) |
|
Purchases of oil and gas properties, net of post-close adjustments |
|
|
(172,070 |
) |
|
|
(558,062 |
) |
|
Purchases of other property and equipment |
|
|
(19 |
) |
|
|
(819 |
) |
|
Net cash used in investing activities |
|
|
(172,089 |
) |
|
|
(569,626 |
) |
|
|
|
|
|
|
|
|
||
|
Cash flows from financing activities: |
|
|
|
|
|
|
||
|
Borrowings on credit facilities |
|
|
588,500 |
|
|
|
196,895 |
|
|
Repayments on credit facilities |
|
|
(497,500 |
) |
|
|
(147,000 |
) |
|
Borrowings on Bridge Loan Facility |
|
|
— |
|
|
|
425,000 |
|
|
Repayments on Bridge Loan Facility |
|
|
— |
|
|
|
(425,000 |
) |
|
Bridge Loan Facility issuance costs |
|
|
— |
|
|
|
(14,909 |
) |
|
Borrowings on 2026 Senior Notes |
|
|
— |
|
|
|
444,500 |
|
|
Repayments on 2026 Senior Notes |
|
|
(33,750 |
) |
|
|
— |
|
|
2026 Senior Notes issuance costs |
|
|
(351 |
) |
|
|
(4,169 |
) |
|
Distribution paid to Temporary Equity |
|
|
— |
|
|
|
(50,510 |
) |
|
Distributions to noncontrolling interest |
|
|
(121,924 |
) |
|
|
(13,318 |
) |
|
Dividends paid to Class A stockholders |
|
|
(121,555 |
) |
|
|
(9,017 |
) |
|
Dividend equivalent rights paid |
|
|
(982 |
) |
|
|
(283 |
) |
|
Cash paid for taxes related to net settlement of share-based compensation awards |
|
|
(3,432 |
) |
|
|
— |
|
|
Payments of deferred financing costs |
|
|
(9,214 |
) |
|
|
(3,964 |
) |
|
Other |
|
|
— |
|
|
|
(1,241 |
) |
|
Net cash (used in) provided by financing activities |
|
|
(200,208 |
) |
|
|
396,984 |
|
|
|
|
|
|
|
|
|
||
|
Net change in cash and cash equivalents |
|
|
(17,479 |
) |
|
|
(1,567 |
) |
|
Cash and cash equivalents, beginning of period |
|
|
18,818 |
|
|
|
12,379 |
|
|
Cash and cash equivalents, end of period |
|
$ |
1,339 |
|
|
$ |
10,812 |
|
Contacts
IR contact:
Ross Wong
(720) 640–7647
IR@sitio.com
