Kimbell Royalty Partners LP
11/07/2024 | Press release | Distributed by Public on 11/07/2024 06:06
Kimbell Royalty Partners Announces Third Quarter 2024 Results
Q3 2024 Run-Rate Daily Production of 23,846 Boe/d (6:1)
Activity on Acreage Remains Robust with 90 Active Rigs Drilling Representing 16%1 Market Share of U.S. Land Rig Count
Net Drilled But Uncompleted Wells ("DUCs") Increased by 34% Quarter Over Quarter Led by the Permian Basin
Record Lease Bonuses Confirming Increased Operator Activity
Announces Q3 2024 Cash Distribution of $0.41per Common Unit
FORT WORTH, Texas, Nov. 7, 2024/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 129,000 gross wells across 28 states, today announced financial and operating results for the quarter ended September 30, 2024.
Third Quarter 2024 Highlights
- Q3 2024 run-rate daily production of 23,846 barrels of oil equivalent ("Boe") per day (6:1)
- Q3 2024 oil, natural gas and NGL revenues of $71.1 million
- Q3 2024 net income of approximately $25.8 millionand net income attributable to common units of approximately $17.4 million
- Q3 2024 consolidated Adjusted EBITDA of $63.1 million
- As of September 30, 2024, Kimbell's major properties2 had 7.84 net DUCs and net permitted locations on its acreage (5.13 net DUCs and 2.71 net permitted locations) compared to an estimated 5.8 net wells needed to maintain flat production
- As of September 30, 2024, Kimbell had 90 rigs actively drilling on its acreage, representing 16% market share of all land rigs drilling in the continental United Statesas of such time
- Announced a Q3 2024 cash distribution of $0.41per common unit, reflecting a payout ratio of 75% of cash available for distribution; implies a 10.0% annualized yield based on the November 6, 2024closing price of $16.38per 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 0.8x
- Kimbell affirms its financial and operational guidance ranges for 2024 previously disclosed in its Q4 2023 earnings release
Robert Ravnaas, Chairman and Chief Executive Officer of Kimbell Royalty GP, LLC, Kimbell's general partner (the "General Partner"), commented, "Activity on Kimbell's acreage remained strong with 90 rigs actively drilling on our acreage, which represents 16% market share of all rigs drilling in the lower 48. In addition, lease bonuses during the quarter were the highest in Kimbell's history and reflect increased operator interest in developing Kimbell's acreage. Line-of-site wells continue to be well above the number of wells needed to maintain flat production, giving us confidence in the resilience of our production as we wrap-up 2024. More specifically, the number of net DUCs increased by 34% quarter over quarter to 5.1 net DUCs, the second highest level in Kimbell's history, led by the Permian Basin.
"We are pleased to declare the Q3 2024 distribution of 41 centsper common unit. We estimate that approximately 100% percent of this distribution is expected to be considered return of capital and not subject to dividend taxes, further enhancing the after-tax return to our common unitholders."
Third Quarter 2024 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 2024, or $0.41per common unit. The distribution will be payable on November 25, 2024to common unitholders of record at the close of business on November 18, 2024. Kimbell plans to utilize the remaining 25% of cash available for distribution for the third quarter of 2024 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 2024 projected cash available for distribution), Kimbell has paid down approximately $179.0million 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 100% of its third quarter 2024 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 2024. Kimbell believes these estimates are reasonable based on currently available information, but they are subject to change.
Financial Highlights
Kimbell's third quarter 2024 average realized price per Bbl of oil was $74.19, per Mcf of natural gas was $1.71, per Bbl of NGLs was $21.46and per Boe combined was $31.57.
During the third quarter of 2024, the Company's total revenues were $83.8 million, net income was approximately $25.8 millionand net income attributable to common units was approximately $17.4 million, or $0.22per common unit.
Total third quarter 2024 consolidated Adjusted EBITDA was $63.1 million (consolidated Adjusted EBITDA is a non-GAAP financial measure. Please see a reconciliation to the nearest GAAP financial measures at the end of this news release).
In the third quarter of 2024, G&A expense was $9.5 million, $5.6 millionof which was Cash G&A expense, or $2.57per BOE (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 2024, which is a non-cash G&A expense, was $3.8 millionor $1.75per Boe.
As of September 30, 2024, Kimbell had approximately $252.2 millionin debt outstanding under its secured revolving credit facility, had net debt to third quarter 2024 trailing twelve month consolidated Adjusted EBITDA of approximately 0.8x and was in compliance with all financial covenants under its secured revolving credit facility. Kimbell had approximately $297.8 millionin undrawn capacity under its secured revolving credit facility as of September 30, 2024.
As of September 30, 2024, Kimbell had outstanding 80,969,651 common units and 14,524,120 Class B units. As of November 7, 2024, Kimbell had outstanding 80,969,651 common units and 14,524,120 Class B units.
Production
Third quarter 2024 run-rate average daily production was 23,846 Boe per day (6:1), which was composed of approximately 52% from natural gas (6:1) and approximately 48% from liquids (30% from oil and 18% from NGLs).
Operational Update
As of September 30, 2024, Kimbell's major properties had 831 gross (5.13 net) DUCs and 527 gross (2.71 net) permitted locations on its acreage. In addition, as of September 30, 2024, Kimbell had 90 rigs actively drilling on its acreage, which represents an approximate 15.9% market share of all land rigs drilling in the continental United Statesas of such time.
|
Basin |
Gross DUCs as of |
Gross Permits as of |
Net DUCs as of |
Net Permits as of |
|
Permian |
457 |
349 |
2.62 |
1.71 |
|
Eagle Ford |
100 |
32 |
0.63 |
0.13 |
|
Haynesville |
50 |
10 |
0.54 |
0.13 |
|
Mid-Continent |
131 |
54 |
1.04 |
0.43 |
|
Bakken |
79 |
75 |
0.20 |
0.28 |
|
Appalachia |
5 |
3 |
0.02 |
0.01 |
|
Rockies |
9 |
4 |
0.08 |
0.02 |
|
Total |
831 |
527 |
5.13 |
2.71 |
|
|
|
(1) 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 15% to Kimbell's net inventory. |
Hedging Update
The following provides information concerning Kimbell's hedge book as of September 30, 2024:
|
Fixed Price Swaps as of September 30, 2024 |
||||
|
|
|
|
Weighted Average |
|
|
|
Volumes |
Fixed Price |
||
|
|
Oil |
Nat Gas |
Oil |
Nat Gas |
|
|
BBL |
MMBTU |
$/BBL |
$/MMBTU |
|
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 |
|
4Q 2025 |
146,372 |
1,291,680 |
$ 68.26 |
$ 3.68 |
|
1Q 2026 |
146,880 |
1,296,000 |
$ 70.38 |
$ 4.07 |
|
2Q 2026 |
148,512 |
1,310,400 |
$ 70.78 |
$ 3.33 |
|
3Q 2026 |
150,144 |
1,324,800 |
$ 66.60 |
$ 3.42 |
|
|
|
|
|
|
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 2024 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 14, 2024by dialing 201-612-7415 and using the conference ID 13748350#. 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 7, 2024, 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 129,000 gross wells. 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 and prospects for growth (including financial and operational guidance), drilling inventory, growth potential, 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 LascarInvestor Relations
[email protected]
(713) 529-6600
- Financial statements follow -
|
Kimbell Royalty Partners, LP Condensed Consolidated Balance Sheet (Unaudited, in thousands) |
||
|
|
||
|
|
September 30, |
|
|
|
2024 |
|
|
Assets: |
|
|
|
Current assets |
|
|
|
Cash and cash equivalents |
$ |
34,706 |
|
Oil, natural gas and NGL receivables |
|
48,975 |
|
Derivative assets |
|
6,818 |
|
Accounts receivable and other current assets |
|
1,671 |
|
Total current assets |
|
92,170 |
|
Property and equipment, net |
|
361 |
|
Oil and natural gas properties |
|
|
|
Oil and natural gas properties (full cost method) |
|
2,048,712 |
|
Less: accumulated depreciation, depletion and impairment |
|
(936,054) |
|
Total oil and natural gas properties, net |
|
1,112,658 |
|
Right-of-use assets, net |
|
1,929 |
|
Derivative assets |
|
1,763 |
|
Loan origination costs, net |
|
5,790 |
|
Total assets |
$ |
1,214,671 |
|
Liabilities and unitholders' equity: |
|
|
|
Current liabilities |
|
|
|
Accounts payable |
$ |
6,865 |
|
Other current liabilities |
|
10,875 |
|
Total current liabilities |
|
17,740 |
|
Operating lease liabilities, excluding current portion |
|
1,605 |
|
Derivative liabilities |
|
2 |
|
Long-term debt |
|
252,160 |
|
Other liabilities |
|
104 |
|
Total liabilities |
|
271,611 |
|
Commitments and contingencies |
|
|
|
Mezzanine equity: |
|
|
|
Series A preferred units |
|
315,608 |
|
Kimbell Royalty Partners, LP unitholders' equity: |
|
|
|
Common units |
|
531,294 |
|
Class B units |
|
726 |
|
Total Kimbell Royalty Partners, LP unitholders' equity |
|
532,020 |
|
Non-controlling interest in OpCo |
|
95,432 |
|
Total unitholders' equity |
|
627,452 |
|
Total liabilities, mezzanine equity and unitholders' equity |
$ |
1,214,671 |
|
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, 2024 |
|
September 30, 2023 |
||
|
Revenue |
|
|
|
|
|
|
Oil, natural gas and NGL revenues |
$ |
71,069 |
|
$ |
69,238 |
|
Lease bonus and other income |
|
3,163 |
|
|
2,543 |
|
Gain (loss) on commodity derivative instruments, net |
|
9,553 |
|
|
(4,577) |
|
Total revenues |
|
83,785 |
|
|
67,204 |
|
Costs and expenses |
|
|
|
|
|
|
Production and ad valorem taxes |
|
4,347 |
|
|
4,986 |
|
Depreciation and depletion expense |
|
32,155 |
|
|
23,060 |
|
Marketing and other deductions |
|
3,607 |
|
|
3,509 |
|
General and administrative expense |
|
9,472 |
|
|
10,359 |
|
Total costs and expenses |
|
49,581 |
|
|
41,914 |
|
Operating income |
|
34,204 |
|
|
25,290 |
|
Other expense |
|
|
|
|
|
|
Interest expense |
|
(6,492) |
|
|
(6,681) |
|
Net income before income taxes |
|
27,712 |
|
|
18,609 |
|
Income tax expense |
|
1,907 |
|
|
128 |
|
Net income |
|
25,805 |
|
|
18,481 |
|
Distribution and accretion on Series A preferred units |
|
(5,296) |
|
|
(1,041) |
|
Net income attributable to non-controlling interests |
|
(3,119) |
|
|
(3,839) |
|
Distributions on Class B units |
|
(15) |
|
|
(21) |
|
Net income attributable to common units of Kimbell Royalty Partners, LP |
$ |
17,375 |
|
$ |
13,580 |
|
|
|
|
|
|
|
|
Basic |
$ |
0.22 |
|
$ |
0.20 |
|
Diluted |
$ |
0.22 |
|
$ |
0.19 |
|
Weighted average number of common units outstanding |
|
|
|
|
|
|
Basic |
|
78,977,450 |
|
|
68,540,786 |
|
Diluted |
|
116,414,205 |
|
|
94,969,077 |
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, impairment of oil and natural gas properties, non-cash unit-based compensation, loss on extinguishment of debt, unrealized gains and losses on derivative instruments 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 |
|||||
|
|
|||||
|
|
Three Months Ended |
|
Three Months Ended |
||
|
|
September 30, 2024 |
|
September 30, 2023 |
||
|
Reconciliation of net cash provided by operating activities |
|
|
|
|
|
|
to Adjusted EBITDA and cash available for distribution |
|
|
|
|
|
|
Net cash provided by operating activities |
$ |
62,417 |
|
$ |
36,387 |
|
Interest expense |
|
6,492 |
|
|
6,681 |
|
Income tax expense |
|
1,907 |
|
|
128 |
|
Amortization of right-of-use assets |
|
(87) |
|
|
(84) |
|
Amortization of loan origination costs |
|
(532) |
|
|
(405) |
|
Unit-based compensation |
|
(3,830) |
|
|
(3,326) |
|
Gain (loss) on derivative instruments, net of settlements |
|
7,066 |
|
|
(4,098) |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
Oil, natural gas and NGL revenues receivable |
|
(4,243) |
|
|
16,314 |
|
Accounts receivable and other current assets |
|
(719) |
|
|
(280) |
|
Accounts payable |
|
(310) |
|
|
(855) |
|
Other current liabilities |
|
(1,899) |
|
|
(2,200) |
|
Operating lease liabilities |
|
97 |
|
|
88 |
|
Consolidated EBITDA |
$ |
66,359 |
|
$ |
48,350 |
|
Add: |
|
|
|
|
|
|
Unit-based compensation |
|
3,830 |
|
|
3,326 |
|
(Gain) loss on derivative instruments, net of settlements |
|
(7,066) |
|
|
4,098 |
|
Consolidated Adjusted EBITDA |
$ |
63,123 |
|
$ |
55,774 |
|
Adjusted EBITDA attributable to non-controlling interest |
|
(9,601) |
|
|
(12,279) |
|
Adjusted EBITDA attributable to Kimbell Royalty Partners, LP |
$ |
53,522 |
|
$ |
43,495 |
|
|
|
|
|
|
|
|
Adjustments to reconcile Adjusted EBITDA to cash available |
|
|
|
|
|
|
for distribution |
|
|
|
|
|
|
Less: |
|
|
|
|
|
|
Cash interest expense |
|
5,123 |
|
|
4,645 |
|
Cash distributions on Series A preferred units |
|
4,156 |
|
|
750 |
|
Distributions on Class B units |
|
15 |
|
|
21 |
|
Cash available for distribution on common units |
$ |
44,228 |
|
$ |
38,079 |
|
Kimbell Royalty Partners, LP Supplemental Schedules (Unaudited, in thousands, except for per-unit data and unit counts) |
||
|
|
||
|
|
Three Months Ended |
|
|
|
September 30, 2024 |
|
|
|
|
|
|
Net income |
$ |
25,805 |
|
Depreciation and depletion expense |
|
32,155 |
|
Interest expense |
|
6,492 |
|
Income tax expense |
|
1,907 |
|
Consolidated EBITDA |
$ |
66,359 |
|
Unit-based compensation |
|
3,830 |
|
Gain on derivative instruments, net of settlements |
|
(7,066) |
|
Consolidated Adjusted EBITDA |
$ |
63,123 |
|
Adjusted EBITDA attributable to non-controlling interest |
|
(9,601) |
|
Adjusted EBITDA attributable to Kimbell Royalty Partners, LP |
$ |
53,522 |
|
|
|
|
|
Adjustments to reconcile Adjusted EBITDA to cash available |
|
|
|
for distribution |
|
|
|
Less: |
|
|
|
Cash interest expense |
|
5,123 |
|
Cash distributions on Series A preferred units |
|
4,156 |
|
Distributions on Class B units |
|
15 |
|
Cash available for distribution on common units |
$ |
44,228 |
|
|
|
|
|
Common units outstanding on September 30, 2024 |
|
80,969,651 |
|
|
|
|
|
Common units outstanding on November 18, 2024 Record Date |
|
80,969,651 |
|
|
|
|
|
Cash available for distribution per common unit outstanding |
$ |
0.55 |
|
|
|
|
|
Third quarter 2024 distribution declared (1) |
$ |
0.41 |
|
|
|
(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. |
|
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 |
|
|
|
|
|
Common units outstanding on November 13, 2023 Record Date |
|
73,851,458 |
|
|
|
|
|
Cash available for distribution per common unit outstanding |
$ |
0.52 |
|
|
|
|
|
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 |
||
|
|
||
|
|
Three Months Ended |
|
|
|
September 30, 2024 |
|
|
|
|
|
|
Net income |
$ |
25,805 |
|
Depreciation and depletion expense |
|
32,155 |
|
Interest expense |
|
6,492 |
|
Income tax expense |
|
1,907 |
|
Consolidated EBITDA |
$ |
66,359 |
|
Unit-based compensation |
|
3,830 |
|
Gain on derivative instruments, net of settlements |
|
(7,066) |
|
Consolidated Adjusted EBITDA |
$ |
63,123 |
|
|
|
|
|
Q4 2023 - Q2 2024 Consolidated Adjusted EBITDA (1) |
|
208,927 |
|
Trailing Twelve Month Consolidated Adjusted EBITDA |
$ |
272,050 |
|
|
|
|
|
Long-term debt (as of 9/30/24) |
|
252,160 |
|
Cash and cash equivalents (as of 9/30/24) (2) |
|
(25,000) |
|
Net debt (as of 9/30/24) |
$ |
227,160 |
|
|
|
|
|
Net Debt to Trailing Twelve Month Consolidated Adjusted EBITDA |
|
0.8x |
|
|
|
(1) Consolidated Adjusted EBITDA for each of the quarters ended December 31, 2023, March 31, 2024 and June 30, 2024 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. |
|
(2) In accordance with Kimbell's secured revolving credit facility, the maximum deduction of cash and cash equivalents to be included in the net debt calculation for compliance purposes is $25 million. |
_______________________________
1 Based on Kimbell rig count of 90 and Baker Hughes U.S. land rig count of 567 as of September 30, 2024.
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 15% to Kimbell's net inventory.
SOURCE Kimbell Royalty Partners, LP