Magnolia Oil & Gas Corporation Announces Second Quarter 2023 Results
HOUSTON–(BUSINESS WIRE)–Magnolia Oil & Gas Corporation (“Magnolia,” “we,” “our,” or the “Company”) (NYSE: MGY) today announced its financial and operational results for the second quarter of 2023.
Second Quarter 2023 Highlights:
|
(In millions, except per share data) |
For the Quarter Ended June 30, 2023 |
For the Quarter Ended June 30, 2022 |
Percentage increase (decrease) |
||||||||
|
Net income |
$ |
104.6 |
$ |
299.9 |
(65 |
)% |
|||||
|
Adjusted net income(1) |
$ |
97.2 |
|
$ |
293.6 |
|
(67 |
)% |
|||
|
Earnings per share – diluted |
$ |
0.48 |
|
$ |
1.32 |
|
(64 |
)% |
|||
|
Adjusted EBITDAX(1) |
$ |
203.3 |
|
$ |
393.4 |
|
(48 |
)% |
|||
|
Capital expenditures – D&C |
$ |
86.1 |
|
$ |
122.0 |
|
(29 |
)% |
|||
|
Average daily production (Mboe/d) |
|
81.9 |
|
|
74.2 |
|
10 |
% |
|||
|
Cash balance as of period end |
$ |
676.6 |
|
$ |
501.9 |
|
35 |
% |
|||
|
Diluted weighted average total shares outstanding(2) |
|
211.4 |
|
|
222.4 |
|
(5 |
)% |
|||
Second Quarter 2023 Highlights:
- Magnolia reported second quarter 2023 net income attributable to Class A Common Stock of $91.5 million, or $0.48 per diluted share. Second quarter 2023 total net income was $104.6 million and total adjusted net income(1) was $97.2 million. Diluted weighted average total shares outstanding decreased by 5% to 211.4 million(2) compared to second quarter 2022.
- Adjusted EBITDAX(1) was $203.3 million during the second quarter of 2023. Total drilling and completions (“D&C”) capital during the second quarter was $86.1 million, accounting for only 42% of our adjusted EBITDAX and well-below our earlier guidance for capital of $100 million. The lower-than-expected capital outlays were due to a combination of lower oilfield services and materials costs.
- Total adjusted cash operating costs for the second quarter of 2023 declined by 18% sequentially to $10.33 per boe(3), which included a 17% sequential reduction in our lease operating expenses to $4.87 per boe(3). The improvement in costs is a result of lower workover activity and the benefit of a reduction in oilfield services costs.
- Net cash provided by operating activities was $201.8 million during the second quarter of 2023 and the Company generated free cash flow(1) of $93.3 million. Magnolia generated operating income as a percentage of revenue of 43% during the quarter.
- Total production in the second quarter of 2023 grew 10% compared to the prior-year second quarter and 3% sequentially to 81.9 thousand barrels of oil equivalent per day (“Mboe/d”). Production exceeded our guidance due to better well performance from our Giddings asset. Production at Giddings and Other was 57.5 Mboe/d, providing overall growth of 30% compared to last year’s second quarter, including oil production growth of 35%.
- Magnolia successfully closed on a small bolt-on acquisition in Giddings, outside of our core development area.
- The Company repurchased 2.3 million of its Class A Common Stock during the second quarter for $44.8 million. Earlier this week, Magnolia’s Board of Directors increased the existing share repurchase authorization by an additional 10 million shares, bringing the total remaining authorization to 14.2 million Class A Common Stock. This authorization is specifically allocated toward open market share repurchases.
- As previously announced, the Board of Directors declared a cash dividend of $0.115 per share of Class A common stock, and a cash distribution of $0.115 per Class B unit, payable on September 1, 2023 to shareholders of record as of August 10, 2023.
- Magnolia returned $69.4 million(4) to shareholders during the second quarter through a combination of share repurchases and dividends while ending the period with $676.6 million of cash on the balance sheet. The Company remains undrawn on its $450.0 million revolving credit facility, has no debt maturities until 2026 and has no plan to increase its debt levels.
|
(1) |
Adjusted EBITDAX, adjusted net income, and free cash flow are non-GAAP financial measures. For reconciliations to the most comparable GAAP measures, please see “Non-GAAP Financial Measures” at the end of this press release. |
|
(2) |
Weighted average total shares outstanding include diluted weighted average shares of Class A Common Stock outstanding during the period and shares of Class B Common Stock, which are anti-dilutive in the calculation of weighted average number of common shares outstanding. |
|
(3) |
Total adjusted cash operating costs includes lease operating expenses of $4.87 per boe, gathering, transportation and processing of $1.39 per boe, taxes other than income of $2.04 per boe, and general and administrative expenses of $2.03 per boe. Lease operating expenses and general and administrative expenses exclude non-cash stock based compensation of $0.07 per boe and $0.48 per boe, respectively. See “Reconciliation of revenue to adjusted cash operating margin and operating income margin” at the end of this press release. |
|
(4) |
Includes $1.1 million of share repurchases incurred during the second quarter, but settled during the third quarter of 2023, and excludes $5.4 million of share repurchases incurred during the first quarter, but settled during the second quarter of 2023. |
“The strength of our second quarter financial and operating results were supported by our efforts initiated earlier this year to tackle higher capital and operating costs which did not reflect the decline in product prices compared to last year,” said President and CEO Chris Stavros. “Our teams were proactive in engaging early and working cooperatively with our oilfield service partners and material suppliers to reduce costs while sustaining activity levels. That work is evident in our lower capital spending for the quarter, which was approximately 15 percent below our earlier guidance, in addition to our cash operating costs which declined 18 percent sequentially. At current product prices, our actions should provide improved pre-tax operating margins and more free cash flow to potentially redeploy in the business during the back half of the year.
“Our total production in the second quarter was higher than expected and led by the strong performance of our Giddings asset. The ability to achieve moderate production growth while spending 42 percent of our adjusted EBITDAX during the quarter allowed for a sizable amount of free cash flow generation and speaks to both the quality of our assets and our capital efficiency.
Magnolia’s capital spending for the year is now expected to be below the low end of our earlier guidance range and lower than our full-year 2022 spending. We are also raising the guidance for our 2023 full-year production growth to between 7 and 8 percent.
“Magnolia remains committed to our founding principles, which include a disciplined approach toward capital spending, generating moderate annual production growth, attaining high pre-tax margins, and providing steady and consistent free cash flow. Earlier this week we successfully completed a small bolt-on oil and gas property acquisition in the Giddings area for approximately $40 million. This asset purchase, which is outside of our core development area in Giddings, was a direct result of the extensive knowledge we have gained through operating in Giddings as well as some of our appraisal efforts. Our Board of Directors recently increased our share repurchase authorization by 10 million shares, allowing us to opportunistically repurchase our shares into next year. We will continue to allocate our free cash flow toward enhancing our per share metrics and improving our overall business. These activities, which include small, accretive bolt-on oil and gas property acquisitions and share repurchases reinforce our investment proposition of providing 10 percent annual dividend growth over time.”
Operational Update
Second quarter 2023 total company production volumes averaged 81.9 Mboe/d, representing growth of more than 10 percent over the prior-year second quarter and 3 percent sequentially. Production was higher than guidance due to better well performance from our Giddings asset. Production from Giddings and Other increased by 30 percent compared to last year’s second quarter to 57.5 Mboe/d with oil production growing 35 percent over the same period. Magnolia’s second quarter 2023 capital spending of $86.1 million was below our earlier guidance. The reduction in our capital outlays as well as the decline in our cash operating costs is indicative of both lower oilfield services and material costs and our ability to lower expenses throughout the business.
Magnolia continues to operate two drilling rigs and expects to maintain this level of activity throughout the year. One rig will continue to drill multi-well development pads in our Giddings area. The second rig will drill a mix of wells in both the Karnes and Giddings areas, including some appraisal wells at Giddings. For 2023 in Giddings, we currently expect to average approximately 4 wells per pad with average lateral lengths of approximately 8,000 feet.
Additional Guidance
We currently expect our total D&C capital for 2023 to be in the range of $425 to $440 million, and lower than our previous guidance of $440 to $460 million, representing approximately a 14 percent reduction from our initial annual capital budget. In addition, we are increasing our full-year 2023 production growth to a range of 7 to 8 percent compared to our earlier guidance of 5 to 7 percent. This increase is due to better well performance at our Giddings asset.
We expect our D&C capital expenditures to average approximately $100 million per quarter during the back half 2023 and with some small amount of variability subject to the timing of our activity. Our total oil and gas production for the third quarter is expected to be similar to second quarter levels. Oil price differentials are anticipated to be approximately a $3.00 per barrel discount to Magellan East Houston and Magnolia remains completely unhedged for all its oil and natural gas production. The fully diluted share count for the third quarter of 2023 is expected to be approximately 210 million shares, which is approximately 4 percent lower than third quarter 2022 levels.
Quarterly Report on Form 10-Q
Magnolia’s financial statements and related footnotes will be available in its Quarterly Report on Form 10-Q for the three months ended June 30, 2023, which is expected to be filed with the U.S. Securities and Exchange Commission (“SEC”) on August 2, 2023.
Conference Call and Webcast
Magnolia will host an investor conference call on Wednesday, August 2, 2023 at 10:00 a.m. Central (11:00 a.m. Eastern) to discuss these operating and financial results. Interested parties may join the webcast by visiting Magnolia’s website at www.magnoliaoilgas.com/investors/events-and-presentations and clicking on the webcast link or by dialing 1-844-701-1059. A replay of the webcast will be posted on Magnolia’s website following completion of the call.
About Magnolia Oil & Gas Corporation
Magnolia (MGY) is a publicly traded oil and gas exploration and production company with operations primarily in South Texas in the core of the Eagle Ford Shale and Austin Chalk formations. Magnolia focuses on generating value for shareholders through steady production growth, strong pre-tax margins, and free cash flow. For more information, visit www.magnoliaoilgas.com.
Cautionary Note Regarding Forward-Looking Statements
The information in this press release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements, other than statements of present or historical fact included in this press release, regarding Magnolia’s 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 press release, the words could, should, will, may, believe, anticipate, intend, estimate, expect, project, the negative of such terms and other similar expressions are intended 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 expectations and assumptions about future events. Except as otherwise required by applicable law, Magnolia disclaims any duty to update any forward-looking statements, all of which are expressly qualified by the statements in this section, to reflect events or circumstances after the date of this press release. Magnolia cautions you that these forward-looking statements are subject to all of the risks and uncertainties, most of which are difficult to predict and many of which are beyond the control of Magnolia, incident to the development, production, gathering and sale of oil, natural gas and natural gas liquids. In addition, Magnolia cautions you that the forward looking statements contained in this press release are subject to the following factors: (i) the supply and demand for oil, natural gas, NGLs, and other products or services, including impacts of actions taken by OPEC and other state-controlled oil companies; (ii) the outcome of any legal proceedings that may be instituted against Magnolia; (iii) Magnolia’s ability to realize the anticipated benefits of its acquisitions, which may be affected by, among other things, competition and the ability of Magnolia to grow and manage growth profitably; (iv) changes in applicable laws or regulations; (v) geopolitical and business conditions in key regions of the world; and (vi) the possibility that Magnolia may be adversely affected by other economic, business, and/or competitive factors, including inflation. Should one or more of the risks or uncertainties described in this press release occur, or should underlying assumptions prove incorrect, actual results and plans could differ materially from those expressed in any forward-looking statements. Additional information concerning these and other factors that may impact the operations and projections discussed herein can be found in Magnolia’s filings with the SEC, including its Annual Report on Form 10-K for the fiscal year ended December 31, 2022. Magnolia’s SEC filings are available publicly on the SEC’s website at www.sec.gov.
|
Magnolia Oil & Gas Corporation |
||||||||||||||||
|
Operating Highlights |
||||||||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
For the Quarters Ended |
|
For the Six Months Ended |
||||||||||||
|
|
|
June 30, 2023 |
|
June 30, 2022 |
|
June 30, 2023 |
|
June 30, 2022 |
||||||||
|
Production: |
|
|
|
|
|
|
|
|
||||||||
|
Oil (MBbls) |
|
|
3,100 |
|
|
|
3,019 |
|
|
|
6,321 |
|
|
|
5,835 |
|
|
Natural gas (MMcf) |
|
|
13,784 |
|
|
|
12,464 |
|
|
|
26,433 |
|
|
|
24,842 |
|
|
Natural gas liquids (MBbls) |
|
|
2,054 |
|
|
|
1,656 |
|
|
|
3,866 |
|
|
|
3,242 |
|
|
Total (Mboe) |
|
|
7,451 |
|
|
|
6,752 |
|
|
|
14,592 |
|
|
|
13,217 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Average daily production: |
|
|
|
|
|
|
|
|
||||||||
|
Oil (Bbls/d) |
|
|
34,065 |
|
|
|
33,178 |
|
|
|
34,922 |
|
|
|
32,239 |
|
|
Natural gas (Mcf/d) |
|
|
151,469 |
|
|
|
136,966 |
|
|
|
146,041 |
|
|
|
137,247 |
|
|
Natural gas liquids (Bbls/d) |
|
|
22,571 |
|
|
|
18,194 |
|
|
|
21,356 |
|
|
|
17,911 |
|
|
Total (boe/d) |
|
|
81,881 |
|
|
|
74,200 |
|
|
|
80,618 |
|
|
|
73,024 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Revenues (in thousands): |
|
|
|
|
|
|
|
|
||||||||
|
Oil revenues |
|
$ |
223,147 |
|
|
$ |
332,791 |
|
|
$ |
462,269 |
|
|
$ |
595,459 |
|
|
Natural gas revenues |
|
|
20,847 |
|
|
|
85,345 |
|
|
|
48,619 |
|
|
|
141,925 |
|
|
Natural gas liquids revenues |
|
|
36,297 |
|
|
|
66,513 |
|
|
|
77,786 |
|
|
|
125,105 |
|
|
Total Revenues |
|
$ |
280,291 |
|
|
$ |
484,649 |
|
|
$ |
588,674 |
|
|
$ |
862,489 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Average sales price: |
|
|
|
|
|
|
|
|
||||||||
|
Oil (per Bbl) |
|
$ |
71.98 |
|
|
$ |
110.22 |
|
|
$ |
73.13 |
|
|
$ |
102.04 |
|
|
Natural gas (per Mcf) |
|
|
1.51 |
|
|
|
6.85 |
|
|
|
1.84 |
|
|
|
5.71 |
|
|
Natural gas liquids (per Bbl) |
|
|
17.67 |
|
|
|
40.17 |
|
|
|
20.12 |
|
|
|
38.59 |
|
|
Total (per boe) |
|
$ |
37.62 |
|
|
$ |
71.78 |
|
|
$ |
40.34 |
|
|
$ |
65.25 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
NYMEX WTI (per Bbl) |
|
$ |
73.75 |
|
|
$ |
108.42 |
|
|
$ |
74.91 |
|
|
$ |
101.44 |
|
|
NYMEX Henry Hub (per Mcf) |
|
$ |
2.09 |
|
|
$ |
7.17 |
|
|
$ |
2.77 |
|
|
$ |
6.05 |
|
|
Realization to benchmark: |
|
|
|
|
|
|
|
|
||||||||
|
Oil (% of WTI) |
|
|
98 |
% |
|
|
102 |
% |
|
|
98 |
% |
|
|
101 |
% |
|
Natural Gas (% of Henry Hub) |
|
|
72 |
% |
|
|
96 |
% |
|
|
66 |
% |
|
|
94 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses (in thousands): |
|
|
|
|
|
|
|
|
||||||||
|
Lease operating expenses |
|
$ |
36,796 |
|
|
$ |
32,604 |
|
|
$ |
79,167 |
|
|
$ |
61,348 |
|
|
Gathering, transportation and processing |
|
|
10,389 |
|
|
|
16,381 |
|
|
|
23,121 |
|
|
|
32,221 |
|
|
Taxes other than income |
|
|
15,216 |
|
|
|
27,411 |
|
|
|
34,508 |
|
|
|
48,293 |
|
|
Depreciation, depletion and amortization |
|
|
77,008 |
|
|
|
57,254 |
|
|
|
147,710 |
|
|
|
110,360 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating costs per boe: |
|
|
|
|
|
|
|
|
||||||||
|
Lease operating expenses |
|
$ |
4.94 |
|
|
$ |
4.83 |
|
|
$ |
5.43 |
|
|
$ |
4.64 |
|
|
Gathering, transportation and processing |
|
|
1.39 |
|
|
|
2.43 |
|
|
|
1.58 |
|
|
|
2.44 |
|
|
Taxes other than income |
|
|
2.04 |
|
|
|
4.06 |
|
|
|
2.36 |
|
|
|
3.65 |
|
|
Depreciation, depletion and amortization |
|
|
10.34 |
|
|
|
8.48 |
|
|
|
10.12 |
|
|
|
8.35 |
|
|
Magnolia Oil & Gas Corporation Consolidated Statements of Operations (In thousands, except per share data)
|
||||||||||||||||
|
|
|
For the Quarters Ended |
|
For the Six Months Ended |
||||||||||||
|
|
|
June 30, 2023 |
|
June 30, 2022 |
|
June 30, 2023 |
|
June 30, 2022 |
||||||||
|
REVENUES |
|
|
|
|
|
|
|
|
||||||||
|
Oil revenues |
|
$ |
223,147 |
|
|
$ |
332,791 |
|
|
$ |
462,269 |
|
|
$ |
595,459 |
|
|
Natural gas revenues |
|
|
20,847 |
|
|
|
85,345 |
|
|
|
48,619 |
|
|
|
141,925 |
|
|
Natural gas liquids revenues |
|
|
36,297 |
|
|
|
66,513 |
|
|
|
77,786 |
|
|
|
125,105 |
|
|
Total revenues |
|
|
280,291 |
|
|
|
484,649 |
|
|
|
588,674 |
|
|
|
862,489 |
|
|
OPERATING EXPENSES |
|
|
|
|
|
|
|
|
||||||||
|
Lease operating expenses |
|
|
36,796 |
|
|
|
32,604 |
|
|
|
79,167 |
|
|
|
61,348 |
|
|
Gathering, transportation and processing |
|
|
10,389 |
|
|
|
16,381 |
|
|
|
23,121 |
|
|
|
32,221 |
|
|
Taxes other than income |
|
|
15,216 |
|
|
|
27,411 |
|
|
|
34,508 |
|
|
|
48,293 |
|
|
Exploration expenses |
|
|
— |
|
|
|
3,408 |
|
|
|
11 |
|
|
|
8,946 |
|
|
Asset retirement obligations accretion |
|
|
823 |
|
|
|
802 |
|
|
|
1,664 |
|
|
|
1,590 |
|
|
Depreciation, depletion and amortization |
|
|
77,008 |
|
|
|
57,254 |
|
|
|
147,710 |
|
|
|
110,360 |
|
|
Impairment of oil and natural gas properties |
|
|
— |
|
|
|
— |
|
|
|
15,735 |
|
|
|
— |
|
|
General and administrative expenses |
|
|
18,726 |
|
|
|
18,530 |
|
|
|
38,492 |
|
|
|
35,601 |
|
|
Total operating expenses |
|
|
158,958 |
|
|
|
156,390 |
|
|
|
340,408 |
|
|
|
298,359 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
OPERATING INCOME |
|
|
121,333 |
|
|
|
328,259 |
|
|
|
248,266 |
|
|
|
564,130 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
OTHER INCOME (EXPENSE) |
|
|
|
|
|
|
|
|
||||||||
|
Interest expense, net |
|
|
(1,149 |
) |
|
|
(7,017 |
) |
|
|
(662 |
) |
|
|
(16,374 |
) |
|
Other income, net |
|
|
9,259 |
|
|
|
6,538 |
|
|
|
8,120 |
|
|
|
6,744 |
|
|
Total other expense, net |
|
|
8,110 |
|
|
|
(479 |
) |
|
|
7,458 |
|
|
|
(9,630 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||
|
INCOME BEFORE INCOME TAXES |
|
|
129,443 |
|
|
|
327,780 |
|
|
|
255,724 |
|
|
|
554,500 |
|
|
Current income tax expense |
|
|
3,986 |
|
|
|
27,875 |
|
|
|
8,188 |
|
|
|
45,975 |
|
|
Deferred income tax expense |
|
|
20,861 |
|
|
|
— |
|
|
|
36,264 |
|
|
|
— |
|
|
NET INCOME |
|
|
104,596 |
|
|
|
299,905 |
|
|
|
211,272 |
|
|
|
508,525 |
|
|
LESS: Net income attributable to noncontrolling interest |
|
|
13,104 |
|
|
|
49,322 |
|
|
|
23,446 |
|
|
|
91,903 |
|
|
NET INCOME ATTRIBUTABLE TO CLASS A COMMON STOCK |
|
|
91,492 |
|
|
|
250,583 |
|
|
|
187,826 |
|
|
|
416,622 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
NET INCOME PER COMMON SHARE |
|
|
|
|
||||||||||||
|
Basic |
|
$ |
0.48 |
|
|
$ |
1.32 |
|
|
$ |
0.97 |
|
|
$ |
2.23 |
|
|
Diluted |
|
$ |
0.48 |
|
|
$ |
1.32 |
|
|
$ |
0.97 |
|
|
$ |
2.22 |
|
|
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING |
|
|
|
|
||||||||||||
|
Basic |
|
|
189,402 |
|
|
|
188,146 |
|
|
|
190,584 |
|
|
|
185,377 |
|
|
Diluted |
|
|
189,567 |
|
|
|
188,589 |
|
|
|
190,875 |
|
|
|
185,894 |
|
|
WEIGHTED AVERAGE NUMBER OF CLASS B SHARES OUTSTANDING (1) |
|
|
21,827 |
|
|
|
33,779 |
|
|
|
21,827 |
|
|
|
38,994 |
|
|
(1) |
Shares of Class B Common Stock, and corresponding Magnolia LLC Units, are anti-dilutive in the calculation of weighted average number of common shares outstanding. |
|
Magnolia Oil & Gas Corporation Summary Cash Flow Data (In thousands)
|
||||||||||||||||
|
|
|
For the Quarters Ended |
|
For the Six Months Ended |
||||||||||||
|
|
|
June 30, 2023 |
|
June 30, 2022 |
|
June 30, 2023 |
|
June 30, 2022 |
||||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
||||||||||||
|
NET INCOME |
|
$ |
104,596 |
|
|
$ |
299,905 |
|
|
$ |
211,272 |
|
|
$ |
508,525 |
|
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
|
|
||||||||
|
Depreciation, depletion and amortization |
|
|
77,008 |
|
|
|
57,254 |
|
|
|
147,710 |
|
|
|
110,360 |
|
|
Exploration expenses, non-cash |
|
|
4 |
|
|
|
— |
|
|
|
9 |
|
|
|
— |
|
|
Impairment of oil and natural gas properties |
|
|
— |
|
|
|
— |
|
|
|
15,735 |
|
|
|
— |
|
|
Asset retirement obligations accretion |
|
|
823 |
|
|
|
802 |
|
|
|
1,664 |
|
|
|
1,590 |
|
|
Amortization of deferred financing costs |
|
|
1,058 |
|
|
|
967 |
|
|
|
2,100 |
|
|
|
3,779 |
|
|
(Gain) on sale of assets |
|
|
(3,946 |
) |
|
|
— |
|
|
|
(3,946 |
) |
|
|
— |
|
|
Deferred income tax expense |
|
|
20,861 |
|
|
|
— |
|
|
|
36,264 |
|
|
|
— |
|
|
Stock based compensation |
|
|
4,092 |
|
|
|
3,517 |
|
|
|
7,863 |
|
|
|
6,402 |
|
|
Net change in operating assets and liabilities |
|
|
(2,721 |
) |
|
|
16,690 |
|
|
|
2,925 |
|
|
|
(12,652 |
) |
|
Net cash provided by operating activities |
|
|
201,775 |
|
|
|
379,135 |
|
|
|
421,596 |
|
|
|
618,004 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
||||||||||||
|
Acquisitions |
|
|
(7,048 |
) |
|
|
(3,292 |
) |
|
|
(3,357 |
) |
|
|
(4,347 |
) |
|
Additions to oil and natural gas properties |
|
|
(86,743 |
) |
|
|
(123,231 |
) |
|
|
(225,388 |
) |
|
|
(207,461 |
) |
|
Changes in working capital associated with additions to oil and natural gas properties |
|
|
(24,447 |
) |
|
|
11,548 |
|
|
|
(39,424 |
) |
|
|
25,494 |
|
|
Other investing |
|
|
195 |
|
|
|
(1,149 |
) |
|
|
(88 |
) |
|
|
(1,018 |
) |
|
Net cash used in investing activities |
|
|
(118,043 |
) |
|
|
(116,124 |
) |
|
|
(268,257 |
) |
|
|
(187,332 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||
|
CASH FLOW FROM FINANCING ACTIVITIES |
|
|
|
|
||||||||||||
|
Class A Common Stock repurchases |
|
|
(49,098 |
) |
|
|
(48,669 |
) |
|
|
(94,942 |
) |
|
|
(92,155 |
) |
|
Class B Common Stock purchase and cancellation |
|
|
— |
|
|
|
(54,020 |
) |
|
|
— |
|
|
|
(138,753 |
) |
|
Dividends paid |
|
|
(22,106 |
) |
|
|
(2 |
) |
|
|
(44,684 |
) |
|
|
(37,176 |
) |
|
Cash paid for debt modification |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(5,272 |
) |
|
Distributions to noncontrolling interest owners |
|
|
(3,089 |
) |
|
|
(4,606 |
) |
|
|
(5,599 |
) |
|
|
(16,243 |
) |
|
Other financing activities |
|
|
(155 |
) |
|
|
(219 |
) |
|
|
(6,987 |
) |
|
|
(6,164 |
) |
|
Net cash used in financing activities |
|
|
(74,448 |
) |
|
|
(107,516 |
) |
|
|
(152,212 |
) |
|
|
(295,763 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||
|
NET CHANGE IN CASH AND CASH EQUIVALENTS |
|
|
9,284 |
|
|
|
155,495 |
|
|
|
1,127 |
|
|
|
134,909 |
|
|
Cash and cash equivalents – Beginning of period |
|
|
667,284 |
|
|
|
346,396 |
|
|
|
675,441 |
|
|
|
366,982 |
|
|
Cash and cash equivalents – End of period |
|
$ |
676,568 |
|
|
$ |
501,891 |
|
|
$ |
676,568 |
|
|
$ |
501,891 |
|
|
Magnolia Oil & Gas Corporation Summary Balance Sheet Data (In thousands)
|
||||||||
|
|
|
June 30, 2023 |
|
December 31, 2022 |
||||
|
Cash and cash equivalents |
|
$ |
676,568 |
|
|
$ |
675,441 |
|
|
Other current assets |
|
|
138,272 |
|
|
|
175,306 |
|
|
Property, plant and equipment, net |
|
|
1,599,504 |
|
|
|
1,533,029 |
|
|
Other assets |
|
|
152,377 |
|
|
|
188,809 |
|
|
Total assets |
|
$ |
2,566,721 |
|
|
$ |
2,572,585 |
|
|
|
|
|
|
|
||||
|
Current liabilities |
|
$ |
263,000 |
|
|
$ |
340,273 |
|
|
Long-term debt, net |
|
|
391,590 |
|
|
|
390,383 |
|
|
Other long-term liabilities |
|
|
102,273 |
|
|
|
101,738 |
|
|
Common stock |
|
|
23 |
|
|
|
23 |
|
|
Additional paid in capital |
|
|
1,731,059 |
|
|
|
1,719,875 |
|
|
Treasury stock |
|
|
(425,604 |
) |
|
|
(329,512 |
) |
|
Retained earnings |
|
|
329,011 |
|
|
|
185,669 |
|
|
Noncontrolling interest |
|
|
175,369 |
|
|
|
164,136 |
|
|
Total liabilities and equity |
|
$ |
2,566,721 |
|
|
$ |
2,572,585 |
|
Magnolia Oil & Gas Corporation
Non-GAAP Financial Measures
Reconciliation of net income to adjusted EBITDAX
In this press release, we refer to adjusted EBITDAX, a supplemental non-GAAP financial measure that is used by management and external users of our consolidated financial statements, such as industry analysts, investors, lenders, and rating agencies. We define adjusted EBITDAX as net income before interest expense, income taxes, depreciation, depletion and amortization, amortization of intangible assets, exploration costs, and accretion of asset retirement obligations, adjusted to exclude the effect of certain items included in net income. Adjusted EBITDAX is not a measure of net income in accordance with GAAP.
Our management believes that adjusted EBITDAX is useful because it allows them to more effectively evaluate our operating performance and compare the results of our operations from period to period and against our peers without regard to our financing methods or capital structure. We also believe that securities analysts, investors, and other interested parties may use adjusted EBITDAX in the evaluation of our Company. We exclude the items listed above from net income in arriving at adjusted EBITDAX 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.
Contacts
Magnolia Oil & Gas Corporation
Investors
Jim Johnson
(713) 842-9033
Tom Fitter
(713) 331-4802
Media
Art Pike
(713) 842-9057
