Sitio Royalties Reports Second Quarter 2022 Operational and Financial Results
Sitio Royalties Corp. (NYSE: STR) reported strong operational and financial results for Q2 2022, achieving an average daily production of 12,402 Boe/d, a 9% increase from Q1. The net income soared to $72 million, reflecting an 87% sequential growth. Adjusted EBITDA increased by 29% to $76.7 million. The company declared a dividend of $0.71 per Class A share, with a yield of 10.3%. Sitio enhanced its asset footprint by 65%, reaching 173,800 net royalty acres after closing mergers and acquisitions, including Falcon Minerals.
- Net income of $72 million, up 87% sequentially.
- Adjusted EBITDA increased by 29% to $76.7 million.
- Declared a dividend of $0.71 per share, yielding 10.3%.
- Average daily production volume increased to 12,402 Boe/d.
- Cash flow from operations slightly decreased by 2% sequentially.
- Total debt stood at $505 million, raising concerns about liquidity.
Average Daily Production Volume of 12,402 Boe/d and Pro Forma Average Daily Production Volume of 15,149 Boe/d Including Falcon Minerals Volumes for the Entire Second Quarter 20221
Asset Footprint Increased by
Declared
Additional Scale Significantly Enhances Profitability on a Per Boe Basis
SECOND QUARTER 2022 OPERATIONAL AND FINANCIAL HIGHLIGHTS AND RECENT DEVELOPMENTS
-
Average daily production volume of 12,402 barrels of oil equivalent per day ("Boe/d"), (
52% oil), up9% sequentially from 1Q 2022; pro forma average daily production volume of 15,149 Boe/d (50% oil) including Falcon Minerals volumes for the entire second quarter 2022 -
Net income of
, up$72.0 million 87% sequentially from 1Q 2022 and cash flow from operations of , down$43.8 million 2% sequentially from 1Q 2022 -
Adjusted EBITDA of
3, up$76.7 million 29% sequentially from 1Q 2022 and Discretionary Cash Flow ("DCF")3 of , up$75.5 million 29% sequentially from 1Q 2022 -
Pro forma Adjusted EBITDA of
and pro forma Discretionary Cash Flow of$92.7 million , including Falcon Minerals results for full 2Q 2022$91.4 million -
Declared 2Q 2022 dividend of
per share of Class A Common Stock4; implied annualized dividend yield of$0.71 10.3% based on STR's Class A Common Stock closing price of on$27.55 August 5, 2022 -
126.8 net producing wells online as of
June 30, 2022 including net wells on acquired acreage from Momentum Minerals -
Including activity on the acquired acreage from Momentum Minerals, 5.2 net wells turned-in-line ("TIL") during 2Q 2022, approximately
88% of which were in thePermian Basin -
Including net line-of-sight (“LOS”) wells on acquired acreage from Momentum Minerals, 26.8 net LOS wells as of
June 30, 2022 , comprised of 14.4 net spuds and 12.4 net permits, with approximately94% of total net LOS wells in thePermian Basin 4 -
Completed all-stock merger with
Falcon Minerals Corporation (“Falcon Merger”) for over 34,000 net royalty acres ("NRAs") and cash acquisitions of approximately for an additional 22,000 NRAs$357 million - Signed agreement to acquire 12,200 NRAs from Momentum Minerals, which closed in July of 2022 (“Momentum Acquisition”)
In
1H 2022 Guidance Metric |
|
Pro Forma 1H 2022 Results(1) |
|
|
1H 2022 Guidance(2) |
|
||
1H 2022 Average daily production (Boe/d) |
|
|
15,317 |
|
|
13,500 - 14,500 |
|
|
1H 2022 Average daily production (% oil) |
|
|
50.4 |
% |
|
|
|
|
1H 2022 Implied average daily oil production (Bbl/d) |
|
|
7,720 |
|
|
6,750 - 7,685 |
|
|
1H 2022 Average daily production (% Permian) |
|
|
74.9 |
% |
|
|
73.0 |
% |
Annualized Cash G&A ($ in millions) |
|
$ |
13.1 |
|
|
$ |
12.0 |
|
(1) Includes Falcon Minerals results for the six months ended
(2) Guidance issued in
OPERATOR ACTIVITY AND MERGERS AND ACQUISITIONS UPDATE
During the second quarter of 2022 and inclusive of the NRAs acquired from Momentum Minerals, the Company estimates that there were 5.2 net wells turned-in-line with an average net royalty interest (“NRI”) of
Sitio completed the all-stock merger with Falcon Minerals on
The following table summarizes Sitio's net production, net wells and net royalty acres by area:
|
|
|
|
Midland |
|
|
|
|
|
Appalachia |
|
|
Total |
|
||||||
Average Daily Production (Boe/d) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
As reported for the three months ended |
|
8,875 |
|
|
|
2,658 |
|
|
|
667 |
|
|
|
202 |
|
|
|
12,402 |
|
|
% Oil |
|
47 |
% |
|
|
71 |
% |
|
|
57 |
% |
|
|
1 |
% |
|
|
52 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Pro forma including Falcon Minerals volumes for the three months ended |
|
8,875 |
|
|
|
2,658 |
|
|
|
2,760 |
|
|
|
856 |
|
|
|
15,149 |
|
|
% Oil |
|
47 |
% |
|
|
71 |
% |
|
|
57 |
% |
|
|
4 |
% |
|
|
50 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net Well Activity (normalized to 5,000' laterals)(2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Pro Forma net wells online as of |
|
70.5 |
|
|
|
20.1 |
|
|
|
33.1 |
|
|
|
3.1 |
|
|
|
126.8 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Pro Forma net wells TIL for the three months ended |
|
2.4 |
|
|
|
2.2 |
|
|
|
0.6 |
|
|
|
- |
|
|
|
5.2 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Pro forma net LOS wells as of |
|
14.6 |
|
|
|
10.5 |
|
|
|
1.7 |
|
|
|
- |
|
|
|
26.8 |
|
|
Spuds |
|
6.4 |
|
|
|
7.4 |
|
|
|
0.6 |
|
|
|
- |
|
|
|
14.4 |
|
|
Permits |
|
8.2 |
|
|
|
3.1 |
|
|
|
1.1 |
|
|
|
- |
|
|
|
12.4 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
|
83,600 |
|
|
|
21,700 |
|
|
|
- |
|
|
|
- |
|
|
|
105,300 |
|
|
|
|
102,200 |
|
|
|
25,200 |
|
|
|
21,800 |
|
|
|
12,400 |
|
|
|
161,600 |
|
|
Pro forma |
|
110,300 |
|
|
|
29,300 |
|
|
|
21,800 |
|
|
|
12,400 |
|
|
|
173,800 |
|
|
NRA Increase since |
|
26,700 |
|
|
|
7,600 |
|
|
|
21,800 |
|
|
|
12,400 |
|
|
|
68,500 |
|
(1) Does not include pro forma adjustments for Foundation Acquisition and Momentum Acquisition
(2) All well counts give pro forma effect to all acquisitions completed in the quarter, in addition to the Momentum Acquisition
FINANCIAL UPDATE
Sitio's second quarter 2022 average unhedged realized prices including all expected quality, transportation and demand adjustments were
Consolidated net income for the second quarter of 2022 was
As of
|
|
Oil (NYMEX WTI) |
|||||||||||||
|
|
2H22 |
|
|
2023 |
|
|
2024 |
|
|
1H25 |
||||
Swaps |
|
|
|
|
|
|
|
|
|
|
|
||||
Total volume (Bbls) |
|
|
404,800 |
|
|
|
1,113,250 |
|
|
|
1,207,800 |
|
|
|
199,100 |
Average price ($/Bbl) |
|
$ |
106.31 |
|
|
$ |
93.71 |
|
|
$ |
82.66 |
|
|
$ |
74.65 |
Collars |
|
|
|
|
|
|
|
|
|
|
|
||||
Total volume (Bbls) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
362,000 |
Average call ($/Bbl) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
$ |
93.20 |
Average put ($/Bbl) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
$ |
60.00 |
|
|
Gas (NYMEX Henry Hub) |
|||||||||||||
|
|
2H22 |
|
|
2023 |
|
|
2024 |
|
|
1H25 |
||||
Swaps |
|
|
|
|
|
|
|
|
|
|
|
||||
Total volume (MMBtu) |
|
|
92,000 |
|
|
|
182,500 |
|
|
|
183,000 |
|
|
|
— |
Average price ($/MMBtu) |
|
$ |
4.63 |
|
|
$ |
3.83 |
|
|
$ |
3.41 |
|
|
|
— |
Collars |
|
|
|
|
|
|
|
|
|
|
|
||||
Total volume (MMBtu) |
|
|
1,104,000 |
|
|
|
3,102,500 |
|
|
|
4,172,400 |
|
|
|
2,099,600 |
Average call ($/MMBtu) |
|
$ |
9.69 |
|
|
$ |
7.93 |
|
|
$ |
7.24 |
|
|
$ |
10.34 |
Average put ($/MMbtu) |
|
$ |
6.00 |
|
|
$ |
4.82 |
|
|
$ |
4.00 |
|
|
$ |
3.31 |
SECOND HALF 2022 GUIDANCE UPDATE
After reviewing completed second quarter 2022 results, the Company is lowering the second half 2022 guidance ranges for gathering and transportation and cash taxes and reiterating all other guidance metrics that were previously disclosed on
|
|
Low |
|
|
High |
|
||
Average Daily Production |
|
|
|
|
|
|
||
2H 2022 Average daily production (Mboe/d) |
|
|
18.0 |
|
|
|
19.0 |
|
2H 2022 Average daily production (% oil) |
|
|
50 |
% |
|
|
53 |
% |
|
|
|
|
|
|
|
||
Revenue Deductions, Expenses and Taxes |
|
|
|
|
|
|
||
Gathering and transportation ($/boe) |
|
$ |
1.15 |
|
|
$ |
1.65 |
|
Annual Cash G&A ($ in millions) |
|
$ |
15.0 |
|
|
$ |
16.5 |
|
Production taxes (% of royalty revenue) |
|
|
7 |
% |
|
|
9 |
% |
Cash tax rate (% of pre-tax income) |
|
|
2 |
% |
|
|
4 |
% |
SECOND QUARTER CASH DIVIDEND
The Company's Board of Directors (the "Board") declared a cash dividend of
SECOND QUARTER 2022 EARNINGS CONFERENCE CALL
Sitio will host a conference call at
UPCOMING INVESTOR CONFERENCES
Members of Sitio's management team will be attending the 2022 Citi One-on-One Midstream /
FINANCIAL RESULTS |
||||||||||||||||
Production Data |
||||||||||||||||
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
||||||||||
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||
Production Data: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Crude oil (Mbbls) |
|
|
588 |
|
|
|
230 |
|
|
|
1,123 |
|
|
|
420 |
|
Natural gas (Mmcf) |
|
|
1,871 |
|
|
|
929 |
|
|
|
3,565 |
|
|
|
1,954 |
|
NGLs (Mbbls) |
|
|
229 |
|
|
|
100 |
|
|
|
436 |
|
|
|
180 |
|
Total (MBOE)(6:1) |
|
|
1,129 |
|
|
|
485 |
|
|
|
2,153 |
|
|
|
926 |
|
Average daily production (BOE/d)(6:1) |
|
|
12,402 |
|
|
|
5,337 |
|
|
|
11,897 |
|
|
|
5,112 |
|
Average Realized Prices: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Crude oil (per Bbl) |
|
$ |
109.87 |
|
|
$ |
62.79 |
|
|
$ |
101.37 |
|
|
$ |
59.19 |
|
Natural gas (per Mcf) |
|
$ |
6.55 |
|
|
$ |
2.74 |
|
|
$ |
5.64 |
|
|
$ |
3.22 |
|
NGLs (per Bbl) |
|
$ |
42.29 |
|
|
$ |
25.99 |
|
|
$ |
40.17 |
|
|
$ |
27.44 |
|
Combined (per BOE) |
|
$ |
76.65 |
|
|
$ |
40.39 |
|
|
$ |
70.33 |
|
|
$ |
38.98 |
|
Average Realized Prices After Effects of Derivative Settlements: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Crude oil (per Bbl) |
|
$ |
109.35 |
|
|
$ |
62.79 |
|
|
$ |
101.10 |
|
|
$ |
59.19 |
|
Natural gas (per Mcf) |
|
$ |
6.49 |
|
|
$ |
2.74 |
|
|
$ |
5.60 |
|
|
$ |
3.22 |
|
NGLs (per Bbl) |
|
$ |
42.29 |
|
|
$ |
25.99 |
|
|
$ |
40.17 |
|
|
$ |
27.44 |
|
Combined (per BOE) |
|
$ |
76.28 |
|
|
$ |
40.39 |
|
|
$ |
70.14 |
|
|
$ |
38.98 |
|
Selected Expense Metrics |
||||||||
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
||
|
|
2022 |
|
|
2022 |
|
||
Severance and ad valorem taxes |
|
|
7.9 |
% |
|
|
7.0 |
% |
Depreciation, depletion and amortization |
|
$ |
17.64 |
|
|
$ |
16.39 |
|
General and administrative |
|
$ |
5.91 |
|
|
$ |
4.99 |
|
Interest expense, net |
|
$ |
1.72 |
|
|
$ |
1.44 |
|
Condensed Consolidated Balance Sheets |
||||||||
(In thousands except par and share amounts) |
||||||||
|
|
|
|
|
|
|
||
|
|
2022 |
|
|
2021 |
|
||
|
|
(Unaudited) |
|
|
|
|
||
ASSETS |
|
|
|
|
|
|
||
Current assets |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
15,618 |
|
|
$ |
12,379 |
|
Accrued revenue and accounts receivable, net |
|
|
69,997 |
|
|
|
36,202 |
|
Prepaid assets |
|
|
1,553 |
|
|
|
235 |
|
Derivative asset |
|
|
7,099 |
|
|
|
— |
|
Total current assets |
|
|
94,267 |
|
|
|
48,816 |
|
|
|
|
|
|
|
|
||
Property and equipment |
|
|
|
|
|
|
||
Oil and natural gas properties, successful efforts method: |
|
|
|
|
|
|
||
Unproved properties |
|
|
1,489,217 |
|
|
|
817,873 |
|
Proved properties |
|
|
829,736 |
|
|
|
447,369 |
|
Other property and equipment |
|
|
3,102 |
|
|
|
8,187 |
|
Accumulated depreciation, depletion and amortization |
|
|
(153,989 |
) |
|
|
(121,536 |
) |
Net oil and gas properties and other property and equipment |
|
|
2,168,066 |
|
|
|
1,151,893 |
|
|
|
|
|
|
|
|
||
Other long-term assets |
|
|
|
|
|
|
||
Deposits for property acquisitions |
|
|
22,428 |
|
|
|
— |
|
Long-term derivative asset |
|
|
12,217 |
|
|
|
— |
|
Deferred financing costs |
|
|
4,498 |
|
|
|
2,145 |
|
Other long-term assets |
|
|
643 |
|
|
|
— |
|
Total long-term assets |
|
|
39,786 |
|
|
|
2,145 |
|
|
|
|
|
|
|
|
||
TOTAL ASSETS |
|
$ |
2,302,119 |
|
|
$ |
1,202,854 |
|
|
|
|
|
|
|
|
||
LIABILITIES AND EQUITY |
|
|
|
|
|
|
||
Current liabilities |
|
|
|
|
|
|
||
Accounts payable and accrued expenses |
|
$ |
15,444 |
|
|
$ |
4,140 |
|
Due to affiliates |
|
|
— |
|
|
|
442 |
|
Bridge loan facility payable |
|
|
243,286 |
|
|
|
— |
|
Total current liabilities |
|
|
258,730 |
|
|
|
4,582 |
|
|
|
|
|
|
|
|
||
Long-term liabilities |
|
|
|
|
|
|
||
Long-term debt |
|
|
255,000 |
|
|
|
134,000 |
|
Warrant liability |
|
|
3,306 |
|
|
|
— |
|
Deferred tax liability | 2,731 |
— |
||||||
Deferred rent |
|
|
1,117 |
|
|
|
1,129 |
|
Total long-term liabilities |
|
|
262,154 |
|
|
|
135,129 |
|
|
|
|
|
|
|
|
||
Total liabilities |
|
|
520,884 |
|
|
|
139,711 |
|
|
|
|
|
|
|
|
||
Temporary equity |
|
|
1,664,677 |
|
|
|
— |
|
Equity |
|
|
— |
|
|
|
— |
|
Class A Common Stock, |
|
|
1 |
|
|
|
— |
|
Class |
|
|
7 |
|
|
|
— |
|
Additional paid-in capital |
116,550 |
|
— |
|||||
Retained earnings |
|
|
— |
|
|
|
— |
|
Partners' Capital |
|
|
— |
|
|
|
560,622 |
|
Noncontrolling interests |
|
|
— |
|
|
|
502,521 |
|
Total equity |
|
|
116,558 |
|
|
|
1,063,143 |
|
|
|
|
|
|
|
|
||
TOTAL LIABILITIES, TEMPORARY EQUITY AND EQUITY |
|
$ |
2,302,119 |
|
|
$ |
1,202,854 |
|
Unaudited Condensed Consolidated Statements of Income |
||||||||||||||||
(In thousands) |
||||||||||||||||
|
|
Three Months Ended
|
|
|
Six Months Ended
|
|
||||||||||
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
||||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Oil, natural gas and natural gas liquids revenues |
|
$ |
86,507 |
|
|
$ |
19,616 |
|
|
$ |
151,458 |
|
|
$ |
36,069 |
|
Lease bonus and other income |
|
|
1,297 |
|
|
|
55 |
|
|
|
2,709 |
|
|
|
650 |
|
Total revenues |
|
|
87,804 |
|
|
|
19,671 |
|
|
|
154,167 |
|
|
|
36,719 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Management fees to affiliates |
|
|
1,371 |
|
|
|
1,870 |
|
|
|
3,241 |
|
|
|
3,740 |
|
Depreciation, depletion and amortization |
|
|
19,912 |
|
|
|
8,936 |
|
|
|
35,297 |
|
|
|
15,801 |
|
General and administrative |
|
|
6,675 |
|
|
|
1,105 |
|
|
|
10,662 |
|
|
|
1,278 |
|
General and administrative - affiliates |
|
|
— |
|
|
|
1,050 |
|
|
|
74 |
|
|
|
3,217 |
|
Severance and ad valorem taxes |
|
|
6,950 |
|
|
|
1,453 |
|
|
|
10,804 |
|
|
|
2,574 |
|
Total operating expenses |
|
|
34,908 |
|
|
|
14,414 |
|
|
|
60,078 |
|
|
|
26,610 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income from operations |
|
|
52,896 |
|
|
|
5,257 |
|
|
|
94,089 |
|
|
|
10,109 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Other expense: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest expense, net |
|
|
(1,942 |
) |
|
|
(218 |
) |
|
|
(3,110 |
) |
|
|
(524 |
) |
Change in fair value of warrant liability |
|
|
3,306 |
|
|
|
— |
|
|
|
3,306 |
|
|
|
— |
|
Commodity derivatives gains |
|
|
20,010 |
|
|
|
— |
|
|
|
18,895 |
|
|
|
— |
|
Income before income tax expense |
|
|
74,270 |
|
|
|
5,039 |
|
|
|
113,180 |
|
|
|
9,585 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Income tax expense |
|
|
(2,257 |
) |
|
|
(20 |
) |
|
|
(2,645 |
) |
|
|
(90 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income |
|
|
72,013 |
|
|
|
5,019 |
|
|
|
110,535 |
|
|
|
9,495 |
|
Net income attributable to Predecessor(1) |
|
|
(39,582 |
) |
|
|
(5,019 |
) |
|
|
(78,104 |
) |
|
|
(9,495 |
) |
Net income attributable to temporary equity |
|
|
(26,271 |
) |
|
|
— |
|
|
|
(26,271 |
) |
|
|
— |
|
Net income attributable to Class A stockholders |
|
$ |
6,160 |
|
|
$ |
— |
|
|
$ |
6,160 |
|
|
$ |
— |
|
(1) The Falcon Merger was accounted for as a reverse merger and a business combination for accounting purposes using the acquisition method of accounting with Desert Peak Minerals as the accounting acquirer. As such, the historical financial information included herein are based on the financial statements of Desert Peak Mineral's predecessor,
Unaudited Condensed Consolidated Statements of Cash Flow |
||||||||
(In thousands) |
||||||||
|
|
Six Months Ended |
|
|||||
|
|
2022 |
|
|
2021 |
|
||
Cash flows from operating activities: |
|
|
|
|
|
|
||
Net income |
|
$ |
110,535 |
|
|
$ |
9,495 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
|
||
Depreciation, depletion and amortization |
|
|
35,297 |
|
|
|
15,801 |
|
Share-based compensation |
|
|
978 |
|
|
|
— |
|
Change in fair value of warrant liability |
|
|
(3,306 |
) |
|
|
— |
|
Commodity derivative gains |
|
|
(18,895 |
) |
|
|
— |
|
Losses on settled commodity derivatives |
|
|
(420 |
) |
|
|
— |
|
Deferred tax expense |
|
|
133 |
|
|
|
— |
|
Change in operating assets and liabilities: |
|
|
|
|
|
|
||
Accrued revenue and accounts receivable, net |
|
|
(21,741 |
) |
|
|
(2,696 |
) |
Other prepaid assets |
|
|
(734 |
) |
|
|
(25 |
) |
Other long-term assets |
|
|
350 |
|
|
|
— |
|
Deferred financing costs |
|
|
— |
|
|
|
141 |
|
Accrued expenses and other liabilities |
|
|
(13,374 |
) |
|
|
(310 |
) |
Due to affiliates |
|
|
(380 |
) |
|
|
1,279 |
|
Other long-term liabilities |
|
|
(12 |
) |
|
|
(23 |
) |
Net cash provided by operating activities |
|
|
88,431 |
|
|
|
23,662 |
|
|
|
|
|
|
|
|
||
Cash flows from investing activities: |
|
|
|
|
|
|
||
Acquisition of Falcon, net of cash |
|
|
4,484 |
|
|
|
— |
|
Predecessor cash not contributed in the Merger |
|
|
(15,229 |
) |
|
|
— |
|
Purchases of oil and gas properties |
|
|
(356,799 |
) |
|
|
(1,918 |
) |
Proceeds from sales of oil and gas properties |
|
|
— |
|
|
|
(63 |
) |
Purchases of other property and equipment |
|
|
(676 |
) |
|
|
— |
|
Deposits for property acquisitions |
|
|
(22,428 |
) |
|
|
(2,325 |
) |
Net cash provided by (used) in investing activities |
|
|
(390,648 |
) |
|
|
(4,306 |
) |
|
|
|
|
|
|
|
||
Cash flows from financing activities: |
|
|
|
|
|
|
||
Borrowings on credit facility |
|
|
156,895 |
|
|
|
— |
|
Repayments on credit facility |
|
|
(79,000 |
) |
|
|
(23,600 |
) |
Borrowings on bridge loan facility |
|
|
250,000 |
|
|
|
— |
|
Bridge loan facility issuance costs |
|
|
(6,281 |
) |
|
|
— |
|
Issuance of equity in consolidated subsidiary |
|
|
— |
|
|
|
1,467 |
|
Contributions of partners' capital received in advance |
|
|
— |
|
|
|
1,463 |
|
Distributions to noncontrolling interests |
|
|
(13,318 |
) |
|
|
— |
|
Payments of deferred financing costs |
|
|
(2,830 |
) |
|
|
(29 |
) |
Deferred initial public offering costs |
|
|
(10 |
) |
|
|
— |
|
Net cash provided by (used) in financing activities |
|
|
305,456 |
|
|
|
(20,699 |
) |
|
|
|
|
|
|
|
||
Net change in cash and cash equivalents |
|
|
3,239 |
|
|
|
(1,343 |
) |
Cash and cash equivalents, beginning of year |
|
|
12,379 |
|
|
|
7,531 |
|
Cash and cash equivalents, end of period |
|
$ |
15,618 |
|
|
$ |
6,188 |
|
Non-GAAP financial measures
Adjusted EBITDA, Discretionary Cash Flow and Cash G&A are non-GAAP supplemental financial measures used by our management and by external users of our financial statements such as investors, research analysts and others to assess the financial performance of our assets and their ability to sustain dividends over the long term without regard to financing methods, capital structure or historical cost basis.
We define Adjusted EBITDA as net income (loss) plus (a) interest expense, (b) provisions for taxes, (c) depreciation, depletion and amortization, (d) non-cash share-based compensation expense, (e) impairment of oil and natural gas properties, (f) gains or losses on unsettled derivative instruments, (g) change in fair value of the warrant liability, (h) write off of deferred offering costs, (i) management fee to affiliates, and (j) one-time transaction costs. Adjusted EBITDA is not a measure determined by accounting principles generally accepted in
We define Discretionary Cash Flow as Adjusted EBITDA, less cash interest expense and cash taxes.
We define Cash G&A as general and administrative expense less (a) non-cash share-based compensation expense and (b) one-time transaction costs.
These non-GAAP financial measures do not represent and should not be considered an alternative to, or more meaningful than, their most directly comparable GAAP financial measures or any other measure of financial performance presented in accordance with GAAP as measures of our financial performance. Non-GAAP financial measures have important limitations as analytical tools because they exclude some but not all items that affect the most directly comparable GAAP financial measure. Our computations of Adjusted EBITDA, Discretionary Cash Flow and Cash G&A may differ from computations of similarly titled measures of other companies.
The following table presents a reconciliation of Adjusted EBITDA to the most directly comparable GAAP financial measure for the period indicated (in thousands).
|
|
Three Months Ended
|
||
|
|
2022 |
||
Net income |
|
$ |
72,013 |
|
Interest expense, net |
|
|
1,942 |
|
Income tax expense |
|
|
2,257 |
|
Depreciation, depletion and amortization |
|
|
19,912 |
|
EBITDA |
|
$ |
96,124 |
|
Non-cash share-based compensation expense |
|
|
978 |
|
Gains on unsettled derivative instruments |
|
|
(20,429 |
) |
Change in fair value of warrant liability |
|
|
(3,306 |
) |
Management fees to affiliates |
|
|
1,371 |
|
One-time transaction costs |
|
|
1,979 |
|
Adjusted EBITDA |
|
$ |
76,717 |
|
Falcon Minerals EBITDA |
|
|
15,938 |
|
Pro forma Adjusted EBITDA |
|
$ |
92,655 |
The following table presents a reconciliation of Discretionary Cash Flow to the most directly comparable GAAP financial measure for the period indicated (in thousands).
|
|
Three Months Ended
|
|
|
|
|
2022 |
|
|
Cash flow from operations |
|
$ |
43,828 |
|
Interest expense, net |
|
|
1,942 |
|
Income tax expense |
|
|
2,257 |
|
Deferred tax expense |
|
|
(133 |
) |
Changes in operating assets and liabilities |
|
|
25,473 |
|
Management fees to affiliates |
|
|
1,371 |
|
One-time transaction costs |
|
|
1,979 |
|
Adjusted EBITDA |
|
$ |
76,717 |
|
Less: |
|
|
|
|
Cash interest expense |
|
|
826 |
|
Cash taxes |
|
|
428 |
|
Discretionary Cash Flow |
|
$ |
75,463 |
|
Falcon Minerals Discretionary Cash Flow |
|
|
15,938 |
|
Pro forma Discretionary Cash Flow |
|
$ |
91,401 |
|
The following table presents a reconciliation of Cash G&A to the most directly comparable GAAP financial measure for the period indicated (in thousands).
|
|
Three Months Ended
|
|
|
|
|
2022 |
|
|
General and administrative expense |
|
$ |
6,675 |
|
Non-cash share-based compensation expense |
|
|
978 |
|
One-time transaction costs |
|
|
1,979 |
|
Cash G&A |
|
$ |
3,718 |
|
Footnotes
-
Average daily production volume includes actual production for the three months ended
June 30, 2022 of legacy Desert Peak Minerals and Falcon Minerals fromJune 7, 2022 throughJune 30, 2022 , which represents the time period subsequent to the closing of the Falcon Minerals merger. Pro forma average daily production includes actual three months endedJune 30, 2022 average daily production plus average daily production from Falcon Minerals fromApril 1, 2022 throughJune 6, 2022 (the day before closing of the Falcon Minerals merger). Pro forma average daily production does not include volumes associated with the Foundation Acquisition prior to the closing date ofJune 24, 2022 or any production associated with the Momentum Acquisition. -
Net royalty acres includes Momentum Acquisition, which closed on
July 26, 2022 . -
Adjusted EBITDA and Discretionary Cash Flow are non-GAAP financial measures. For definitions of such measures and reconciliations to their most directly comparable GAAP financial measures, please see “Non-GAAP financial measures.” Implied 2Q 2022 dividend of
per share of Class A Common Stock based on a$0.58 65% payout ratio of Discretionary Cash Flow for 2Q 2022. Sitio Royalties Board of Directors approved a 2Q 2022 dividend of per share of Class A Common Stock based on pro forma Discretionary Cash Flow, which includes Falcon Minerals cash flows for the full three months ended$0.71 June 30, 2022 . - Net wells normalized for 5,000 foot lateral length.
- Excludes customary closing adjustments which reduced the purchase price.
About
Sitio is a shareholder returns-driven company focused on large-scale consolidation of high-quality oil & gas mineral and royalty interests across premium basins, with a diversified set of top-tier operators. With a clear objective of generating cash flow from operations that can be returned to stockholders and reinvested, Sitio has accumulated over 173,000 NRAs through the consummation of over 180 acquisitions to date. More information about Sitio is available at www.sitio.com.
Forward Looking Statements
This new release contains statements that may constitute “forward-looking statements” for purposes of federal securities laws. Forward-looking statements include, but are not limited to, statements that refer to projections, forecasts, or other characterizations of future events or circumstances, including any underlying assumptions. The words “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intends,” “may,” “might,” “plan,” “seeks,” “possible,” “potential,” “predict,” “project,” “prospects,” “guidance,” “outlook,” “should,” “would,” “will,” and similar expressions may identify forward-looking statements, but the absence of these words does not mean that a statement is not forward-looking. These statements include, but are not limited to, statements about expected benefits of acquisitions as well as future plans, expectations and objectives for the Company’s operations, including statements about strategy, synergies, future operations, financial position, prospects, and plans. While forward-looking statements are based on assumptions and analyses made by us that we believe to be reasonable under the circumstances, whether actual results and developments will meet our expectations and predictions depend on a number of risks and uncertainties that could cause our actual results, performance, and financial condition to differ materially from our expectations and predictions. See “Risk Factors” in the Company’s definitive proxy statement filed with the
View source version on businesswire.com: https://www.businesswire.com/news/home/20220808005226/en/
IR contact:
(720) 640–7647
IR@sitio.com
Source:
FAQ
What were Sitio Royalties' operational highlights for Q2 2022?
What is the dividend declared by Sitio Royalties for Q2 2022?
How much was Sitio Royalties' net income in Q2 2022?
What acquisitions did Sitio complete in Q2 2022?