Falcon Minerals Corporation Reports Third Quarter Financial Results and Declares Quarterly Dividend
Falcon Minerals Corporation (NASDAQ: FLMN) reported third-quarter 2020 results with net production averaging 4,471 boe/d. The company achieved a net income of $1.3 million or $0.01 per Class A share, alongside an adjusted EBITDA of $6.5 million. A dividend of $0.065 per share was declared, marking a 117% increase from the prior quarter. Net debt decreased to $36.5 million, with a net debt to LTM EBITDA ratio of 1.27x. Falcon currently has 237 permitted wells in development, representing a 24% increase since the last quarter.
- Net production increased to 4,471 boe/d.
- Dividend announced at $0.065 per share, a 117% increase.
- Net debt reduced to $36.5 million, net debt/LTM EBITDA ratio at 1.27x.
- 237 gross line-of-sight wells in active development, a 24% increase.
- Net income only $1.3 million, indicating limited profitability.
NEW YORK--(BUSINESS WIRE)--Falcon Minerals Corporation (“Falcon,” or the “Company,” “we,” “our,”) (NASDAQ: FLMN, FLMNW), a leading oil and gas minerals company, today announces financial and operating results for the third quarter 2020 and declares its third quarter 2020 dividend.
Highlights
- Net production of 4,471 barrels of oil equivalent per day (“boe/d”) for the third quarter 2020
-
237 gross line-of-sight wells (3.13 net wells) permitted and in active development as of October 27, 2020; 3.13 net line-of-sight wells represents an increase of
24% compared to the prior quarter - Line-of-sight inclusive of 6 gross recently permitted Hooks Ranch wells(1)
- Averaged 2 rigs running on Falcon’s Eagle Ford position during the third quarter 2020
- 12 gross, 0.03 net wells were turned in line during the third quarter 2020
-
Third quarter 2020 net income of
$1.3 million (2), or$0.01 per Class A share -
Adjusted EBITDA of
$6.5 million for the third quarter 2020(3) -
Net debt decreased to
$36.5 million ; net debt / LTM EBITDA ratio of 1.27x(3)(4) -
Third quarter 2020 Pro-forma Free Cash Flow of
$0.07 per share(3) -
Third quarter 2020 dividend declared of
$0.06 5 per share; dividend represents a117% increase from second quarter 2020. Dividend represents a payout ratio of93% of Pro-forma Free Cash Flow in the third quarter 2020 - Dividend will be paid on December 8, 2020 to all shareholders of record on November 24, 2020
(1) |
The 6 recently permitted Hooks Ranch wells will have extended laterals from an adjacent property into the Hooks Ranch position. The resulting Net Revenue Interest contribution from the 6 wells will be approximately |
|
(2) |
Net income shown above includes amounts attributable to non-controlling interests. |
|
(3) |
Please refer to the disclosure on pages 7-8 for a reconciliation of the identified non-GAAP measures to net income, the most comparable financial measure prepared in accordance with GAAP. |
|
(4) |
Calculated by dividing the sum of total debt outstanding less cash on hand as of September 30, 2020 by Adjusted EBITDA for the trailing 12-month period. |
Daniel Herz, President and Chief Executive Officer of Falcon Minerals commented, “Falcon Minerals has shown its strength and resilience through this turbulent environment in the energy industry. Production rose moderately from the second quarter, yet Falcon was able to more than double free cash flow, increase the Company’s dividend
“We continue to believe that our stock price is meaningfully disconnected from the true value of our business. Management and the Board of Directors are continuing to review methods to increase value to our equity holders. We have made progress in this review and will report to you on our conclusions when we have completed fully evaluating all alternatives to address that disconnect” Mr. Herz concluded.
Financial Update
Falcon realized prices of
Falcon reported net income of
Total cash operating costs for the third quarter 2020 were
As of September 30, 2020, the Company had
| (5) | Calculated by dividing the sum of total debt outstanding less cash on hand as of September 30, 2020 by Adjusted EBITDA for the trailing 12-month period. Please refer to the disclosure on pages 7-8 for the Reconciliation of net loss to Non-GAAP Measures. |
Third Quarter 2020 Dividend
Falcon’s Board of Directors declared a dividend of
The Company expects that substantially all of its third quarter dividend will not constitute taxable dividend income and instead will result in a non-taxable reduction to the tax basis of the shareholders’ common stock. The reduced tax basis will increase a shareholders’ capital gain (or decrease shareholders’ capital loss) when shareholders’ sell their common stock. Furthermore, the Company expects that substantially all dividends paid to shareholders’ during 2020 will not be taxable dividend income.
| (6) | The pro-forma adjustments assume that the non-controlling interests are converted to Class A common shares, such that approximately 86.5 million Class A shares would be outstanding. The pro-forma Class A shares reflects the dilution from 0.5 million unvested restricted stock awards which receive dividend equivalent rights (“DER”) on a quarterly basis |
Operational Results
Falcon’s production averaged 4,471 boe/d during the third quarter 2020, of which approximately
Falcon currently has 2,026 gross producing Eagle Ford wells, and the Company’s average NRI for all producing wells is approximately
As of October 27, 2020, the Company had 237 line-of-sight wells (3.13 net wells) with an average NRI of
| Stage of Activity | Gross Wells | Net Wells | NRI % | |||
| Permitted | 110 |
1.43 |
|
|||
| Waiting on completion | 94 |
1.41 |
|
|||
| Waiting on connection | 33 |
0.29 |
|
|||
| Total line-of-sight | 237 |
3.13 |
|
Conference Call Details
Falcon management invites investors and interested parties to listen to the conference call to discuss third quarter 2020 results on Thursday, November 5, 2020 at 9:00 am ET. Participants for the conference call should dial (888) 567-1602 (International: (862) 298-0702). A replay of the Falcon earnings call will be available starting at 2:00 pm ET on November 5, 2020. Investors and interested parties can listen to the replay on www.falconminerals.com in the Events page of the Investor Relations section or call (888) 539-4649 (International: (754) 333-7735). At the system prompt, dial your replay code (153751#); playback will automatically begin.
About Falcon Minerals
Falcon Minerals Corporation (NASDAQ: FLMN, FLMNW) is a C-Corporation formed to own and acquire high growth oil-weighted mineral rights. Falcon Minerals owns mineral, royalty, and over-riding royalty interests covering approximately 256,000 gross unit acres in the Eagle Ford Shale and Austin Chalk in Karnes, DeWitt, and Gonzales Counties in Texas. The Company also owns approximately 80,000 gross unit acres in the Marcellus Shale across Pennsylvania, Ohio, and West Virginia. For more information, visit our website at www.falconminerals.com.
Cautionary Note Regarding Forward-Looking Statements
This document contains forward-looking statements that involve a number of assumptions, risks and uncertainties that could cause actual results to differ materially from those contained in the forward-looking statements. Falcon cautions readers not to place any undue reliance on these forward-looking statements as forward-looking information is not a guarantee of future performance. Such forward-looking statements include, but are not limited to, statements about future financial and operating results, future dividends paid, the tax treatment of dividends paid, Falcon’s plans, initiatives, objectives, expectations and intentions and other statements that are not historical facts. Risks, assumptions and uncertainties that could cause actual results to materially differ from the forward-looking statements include, but are not limited to, those associated with general economic and business conditions; the COVID-19 pandemic and its impact on Falcon and on the oil and gas industry as a whole; Falcon’s ability to realize the anticipated benefits of its acquisitions; changes in commodity prices; uncertainties about estimates of reserves and resource potential; inability to obtain capital needed for operations; Falcon’s ability to meet financial covenants under its credit agreement or its ability to obtain amendments or waivers to effect such compliance; changes in government environmental policies and other environmental risks; the availability of drilling equipment and the timing of production in Falcon’s regions; tax consequences of business transactions; and other risks, assumptions and uncertainties detailed from time to time in Falcon’s reports filed with the U.S. Securities and Exchange Commission, including under the heading “Risk Factors” in Falcon’s most recent annual report on Form 10-K as well as any subsequently filed quarterly reports on Form 10-Q and current reports on Form 8-K. Forward-looking statements speak only as of the date hereof, and Falcon assumes no obligation to update such statements, except as may be required by applicable law.
| FALCON MINERALS CORPORATION | |||||||||||||||
| CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||
| (In thousands, except per share amounts) | |||||||||||||||
| (Unaudited) | |||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||
| September 30, | September 30, | ||||||||||||||
|
2020 |
|
|
2019 |
|
|
2020 |
|
|
2019 |
|
||||
| Revenues: | |||||||||||||||
| Oil and gas sales | $ |
9,942 |
|
$ |
15,908 |
|
$ |
29,848 |
|
$ |
55,411 |
|
|||
| Gain (loss) on hedging activities |
|
(273 |
) |
|
- |
|
|
(463 |
) |
|
- |
|
|||
| Total revenue |
|
9,669 |
|
|
15,908 |
|
|
29,385 |
|
|
55,411 |
|
|||
| Expenses: | |||||||||||||||
| Production and ad valorem taxes |
|
745 |
|
|
891 |
|
|
2,205 |
|
|
2,940 |
|
|||
| Marketing and transportation |
|
562 |
|
|
584 |
|
|
1,567 |
|
|
1,933 |
|
|||
| Amortization of royalty interests in oil & gas properties |
|
3,542 |
|
|
3,184 |
|
|
10,485 |
|
|
9,624 |
|
|||
| General, administrative and other |
|
2,806 |
|
|
3,168 |
|
|
8,618 |
|
|
8,728 |
|
|||
| Total expenses |
|
7,655 |
|
|
7,827 |
|
|
22,875 |
|
|
23,225 |
|
|||
| Operating income |
|
2,014 |
|
|
8,081 |
|
|
6,510 |
|
|
32,186 |
|
|||
| Other income (expense): | |||||||||||||||
| Other income |
|
31 |
|
|
58 |
|
|
94 |
|
|
134 |
|
|||
| Interest expense |
|
(490 |
) |
|
(650 |
) |
|
(1,706 |
) |
|
(1,838 |
) |
|||
| Total other income (expense) |
|
(459 |
) |
|
(592 |
) |
|
(1,612 |
) |
|
(1,704 |
) |
|||
| Income before income taxes |
|
1,555 |
|
|
7,489 |
|
|
4,898 |
|
|
30,482 |
|
|||
| Provision for income taxes |
|
243 |
|
|
1,132 |
|
|
400 |
|
|
3,920 |
|
|||
| Net income |
|
1,312 |
|
|
6,357 |
|
|
4,498 |
|
|
26,562 |
|
|||
| Net income attributable to non-controlling interests |
|
(723 |
) |
|
(3,473 |
) |
|
(2,278 |
) |
|
(14,540 |
) |
|||
| Net income attributable to shareholders | $ |
589 |
|
$ |
2,884 |
|
$ |
2,220 |
|
$ |
12,022 |
|
|||
| Class A common shares (basic and diluted) | $ |
0.01 |
|
$ |
0.06 |
|
$ |
0.05 |
|
$ |
0.26 |
|
|||
| FALCON MINERALS CORPORATION | ||||||
| CONSOLIDATED BALANCE SHEETS | ||||||
| (In thousands) | ||||||
| (Unaudited) | ||||||
| September 30, | December 31, | |||||
| ASSETS |
|
2020 |
|
2019 |
||
| Current assets: | ||||||
| Cash and cash equivalents | $ |
2,501 |
$ |
2,543 |
||
| Accounts receivable |
|
4,676 |
|
7,889 |
||
| Prepaid expenses |
|
1,035 |
|
1,182 |
||
| Total current assets |
|
8,212 |
|
11,614 |
||
| Royalty interests in oil & gas properties, net of accumulated amortization |
|
210,808 |
|
219,192 |
||
| Property and equipment, net of accumulated depreciation |
|
453 |
|
517 |
||
| Deferred tax asset, net |
|
55,962 |
|
56,352 |
||
| Other assets |
|
3,357 |
|
2,530 |
||
| Total assets | $ |
278,792 |
$ |
290,205 |
||
| LIABILITIES AND SHAREHOLDERS' EQUITY | ||||||
| Current liabilities: | ||||||
| Accounts payable and accrued expenses | $ |
2,162 |
$ |
2,206 |
||
| Other current liabilities |
|
829 |
|
- |
||
| Total current liabilities |
|
2,991 |
|
2,206 |
||
| Credit facility |
|
39,000 |
|
42,500 |
||
| Other non-current liabilities |
|
984 |
|
473 |
||
| Total liabilities |
|
42,975 |
|
45,179 |
||
| Shareholders' equity: | ||||||
| Class A common stock |
|
5 |
|
5 |
||
| Class C common stock |
|
4 |
|
4 |
||
| Additional paid in capital |
|
125,239 |
|
129,127 |
||
| Non-controlling interests |
|
110,569 |
|
115,890 |
||
| Retained earnings |
|
- |
|
- |
||
| Total shareholders' equity |
|
235,817 |
|
245,026 |
||
| Total liabilities and shareholders' equity | $ |
278,792 |
$ |
290,205 |
||
Non-GAAP Financial Measures
Adjusted EBITDA and Pro-forma Free Cash Flow are supplemental non-GAAP financial measures used by management and external users of our financial statements, such as industry analysts, investors, lenders, and rating agencies. We believe Adjusted EBITDA and Pro-forma Free Cash Flow are useful because they allow us to evaluate our performance and compare the results of our operations period to period without regard to our financing methods or capital structure. In addition, management uses Adjusted EBITDA and Pro-forma Free Cash Flow to evaluate cash flow available to pay dividends to our common shareholders.
We define Adjusted EBITDA as net income before interest expense, net, depletion expense, provision for income taxes, unrealized gains and losses on commodity derivative instruments and non-cash equity-based compensation. We define Pro-forma Free Cash Flow as net income before depletion expense, provision for income taxes, unrealized gains and losses on commodity derivative instruments and non-cash equity-based compensation less cash income taxes. Adjusted EBITDA and Pro-forma Free Cash Flow are not measures of net income as determined by GAAP. We exclude the items listed above from net income in calculating Adjusted EBITDA and Pro-forma Free Cash Flow 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. Certain items excluded from Adjusted EBITDA and Pro-forma Free Cash Flow 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 and Pro-forma Free Cash Flow.
Adjusted EBITDA and Pro-forma Free Cash Flow should not be considered an alternative to, or more meaningful than, net income, royalty income, cash flow from operating activities or any other measure of financial performance presented in accordance with GAAP. Our computations of Adjusted EBITDA and Pro-forma Free Cash Flow may not be comparable to other similarly titled measures of other companies.
| Reconciliation of Adjusted EBITDA and Pro-forma Free Cash Flow from Net Income (in thousands, except per share amounts): | |||||
| Fully Converted | |||||
| Three Months | Per Share Basis | ||||
| Ended | Three Months Ended | ||||
| September 30, 2020 | September 30, 2020 (1) | ||||
| Net income | $ |
1,312 |
$ |
0.02 |
|
| Interest expense (2) |
|
490 |
|
0.01 |
|
| Depletion and depreciation |
|
3,568 |
|
0.04 |
|
| Share-based compensation |
|
893 |
|
0.01 |
|
| Unrealized loss on commodity derivatives |
|
34 |
|
- |
|
| Income tax expense |
|
243 |
|
- |
|
| Adjusted EBITDA | $ |
6,540 |
$ |
0.08 |
|
| Interest expense (2) |
|
(490) |
|
(0.01) |
|
| Pro-forma Free Cash Flow | $ |
6,050 |
$ |
0.07 |
|
(1) |
Per share information is presented on a fully converted basis and includes both the 46.6 million Class A common shares (inclusive of 0.5 million unvested restricted stock awards which receive DERs) and the 40.0 million Class C common shares that are outstanding as of September 30, 2020. As such, net income per fully converted share in this schedule is not comparable to earnings per share of |
|
(2) |
Interest expense includes amortization of deferred financing costs. |
| Calculation of cash available for dividends for the third quarter 2020 (in thousands): | ||||
| Three Months Ended | ||||
| September 30, | ||||
|
2020 |
|
||
| Adjusted EBITDA | $ |
6,540 |
|
|
| Interest expense (2) |
|
(490 |
) |
|
| Net cash available for distribution | $ |
6,050 |
|
|
| Cash to be distributed to non-controlling interests | $ |
2,600 |
|
|
| Cash to be distributed to Falcon Minerals Corp. | $ |
2,996 |
|
|
| Dividends to be paid to Class A shareholders | $ |
2,996 |
|
|
| (2) | Interest expense includes amortization of deferred financing costs. |
| FALCON MINERALS CORPORATION | |||||||||||
| SELECTED OPERATING DATA | |||||||||||
| (Unaudited) | |||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||
| September 30, | September 30, | ||||||||||
|
2020 |
|
2019 |
|
2020 |
|
2019 |
||||
| Production Data: | |||||||||||
| Oil (bbls) |
|
197,652 |
|
220,537 |
|
656,326 |
|
695,423 |
|||
| Natural gas (boe) |
|
149,900 |
|
133,749 |
|
440,494 |
|
468,123 |
|||
| Natural gas liquids (bbls) |
|
63,821 |
|
89,652 |
|
188,297 |
|
240,015 |
|||
| Combined volumes (boe) |
|
411,373 |
|
443,938 |
|
1,285,117 |
|
1,403,561 |
|||
| Average daily combined volume (boe/d) |
|
4,471 |
|
4,825 |
|
4,690 |
|
5,141 |
|||
| Average sales prices: | |||||||||||
| Oil (bbls) | $ |
36.91 |
$ |
60.02 |
$ |
34.65 |
$ |
60.90 |
|||
| Natural gas (mcf) | $ |
1.98 |
$ |
2.15 |
$ |
1.88 |
$ |
2.70 |
|||
| Natural gas liquids (bbls) | $ |
13.58 |
$ |
10.57 |
$ |
11.42 |
$ |
15.12 |
|||
| Combined per boe | $ |
24.17 |
$ |
35.84 |
$ |
23.24 |
$ |
38.16 |
|||
| Average costs ($/boe): | |||||||||||
| Production and ad valorem taxes | $ |
1.81 |
$ |
2.01 |
$ |
1.72 |
$ |
2.09 |
|||
| Marketing and transportation expense | $ |
1.37 |
$ |
1.32 |
$ |
1.22 |
$ |
1.38 |
|||
| Cash general and administrative expense | $ |
4.59 |
$ |
4.86 |
$ |
4.90 |
$ |
4.88 |
|||
| Interest expense, net | $ |
1.19 |
$ |
1.46 |
$ |
1.33 |
$ |
1.31 |
|||
| Depletion | $ |
8.61 |
$ |
7.17 |
$ |
8.16 |
$ |
6.86 |
|||
