Sitio Royalties Reports Third Quarter 2022 Operational and Financial Results
Sitio Royalties Corp. (NYSE: STR) announced a record average daily production of 17,990 Boe/d and a pro forma production of 18,571 Boe/d for Q3 2022. Despite a 14% drop in realized commodity prices, the company declared a $0.72 dividend per share, reflecting a sequential increase. Net income was $69 million, down 4% sequentially, while cash flow from operations surged 89% to $82.6 million. Additionally, Sitio closed on a significant acquisition of over 12,200 net royalty acres and announced a merger with Brigham Minerals, aiming to enhance its operational scale and shareholder value.
- Declared $0.72 dividend per share, up $0.01 sequentially.
- record average daily production volume of 17,990 Boe/d, +45% from Q2 2022.
- Cash flow from operations increased by 89%, reaching $82.6 million.
- Completed acquisition of over 12,200 net royalty acres from Momentum Minerals for about $213 million.
- Pro forma average daily production volume guidance increased to 32,750 – 34,250 Boe/d for the year ending June 30, 2023.
- Net income decreased 4% sequentially to $69 million.
- Realized unhedged commodity prices fell by 14%.
Record High Average Daily Production Volume of 17,990 Boe/d; Pro Forma Average Daily Production Volume of 18,571 Boe/d, Including Momentum Minerals Volumes for the Entire Third Quarter 2022
Declared
Announced Transformative At-Market, All-Stock Merger With Brigham Minerals, Which Will Form a Premier Consolidator of Oil and Gas Mineral and Royalty Interests
Closed on Previously Announced Acquisition of Over 12,200 Permian Basin Net Royalty Acres From Momentum Minerals
Increased Pro Forma Combined Sitio and Brigham Minerals Average Daily Production Volume Guidance for the Twelve Months Ending
Refinanced
THIRD QUARTER 2022 OPERATIONAL AND FINANCIAL HIGHLIGHTS
-
Average daily production volume of 17,990 barrels of oil equivalent per day ("Boe/d"), (
51% oil), up45% sequentially from 2Q 2022; Pro forma average daily production volume of 18,571 Boe/d, including Momentum Minerals volumes for the entire 3Q 2022 -
Net income of
, down$69.0 million 4% sequentially from 2Q 2022 and cash flow from operations of , up$82.6 million 89% sequentially from 2Q 2022 -
Adjusted EBITDA of
(1), up$106.3 million 38% sequentially from 2Q 2022 and Discretionary Cash Flow ("DCF")(1) of , up$93.4 million 24% sequentially from 2Q 2022 -
Declared 3Q 2022 dividend of
per share of Class A Common Stock; implied annualized dividend yield of$0.72 9.4% based on STR's Class A Common Stock closing price of on$30.64 November 7, 2022 -
131.1 net producing wells online as of
September 30, 2022 , a sequential increase from 2Q 2022 of 4.3 net wells, or3.4% (2) -
4.1 net wells turned-in-line ("TIL") during 3Q 2022, approximately
95% of which were in thePermian Basin -
26.7 net line-of-sight ("LOS") wells as of
September 30, 2022 , comprised of 15.9 net spuds and 10.8 net permits, with approximately91% of total net LOS wells in thePermian Basin -
Closed previously announced acquisition of over 12,200 net royalty acres from Momentum Minerals in
July 2022 for approximately after purchase price adjustments$213 million - Signed definitive agreement to merge with Brigham Minerals in an at-market, all-stock transaction, which is expected to close in 1Q 2023 pending customary closing conditions and approvals
-
Issued
of senior unsecured notes due 2026 and used a portion of the proceeds to fully repay outstanding amounts on the Company's$450 million 364-day Bridge Term Loan$425 million
In August of 2022, Sitio provided financial and operational guidance for the second half 2022. Third quarter 2022 results relative to guidance for the second half of 2022 are shown in the table below.
2H 2022 Guidance Metric |
|
3Q 2022 Results |
|
2H 2022 Guidance |
2022 Average daily production (Mboe/d) |
|
18.0 |
|
18.0 – 19.0 |
2022 Average daily production (% oil) |
|
|
|
|
2022 Gathering and transportation ($/Boe) |
|
|
|
|
Cash G&A ($ in millions)(1) |
|
|
|
|
2022 Production taxes (% of royalty revenue) |
|
|
|
|
2022 Cash tax rate (% of pre-tax income) |
|
|
|
|
(1) Adjusted EBITDA, Discretionary Cash Flow and Cash G&A 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.”
(2) 2Q 2022 net producing wells online included interests acquired from Momentum Minerals, which closed in July of 2022.
OPERATOR ACTIVITY AND MERGERS AND ACQUISITIONS UPDATE
During the third quarter of 2022, the Company estimates that there were 4.1 net wells turned-in-line and that as of
Sitio completed its acquisition of more than 12,200 NRAs from Momentum Minerals on
The following table summarizes Sitio's net average daily production, net wells and net royalty acres by area:
|
|
|
Midland |
|
|
|
Appalachia |
|
Total |
||||||||||
Average Daily Production (Boe/d) |
|
|
|
|
|
|
|
|
|
||||||||||
As reported for the three months ended |
|
10,943 |
|
|
|
3,719 |
|
|
|
2,440 |
|
|
|
888 |
|
|
|
17,990 |
|
% Oil |
|
48 |
% |
|
|
69 |
% |
|
|
57 |
% |
|
|
3 |
% |
|
|
51 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||||
Net Well Activity (normalized to 5,000' laterals) |
|
|
|
|
|
|
|
|
|
||||||||||
Net wells online as of |
|
71.8 |
|
|
|
22.6 |
|
|
|
33.4 |
|
|
|
3.3 |
|
|
|
131.1 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net wells TIL for the three months ended |
|
1.6 |
|
|
|
2.3 |
|
|
|
0.2 |
|
|
|
- |
|
|
|
4.1 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Net LOS wells as of |
|
14.4 |
|
|
|
9.9 |
|
|
|
2.4 |
|
|
|
- |
|
|
|
26.7 |
|
Spuds |
|
7.1 |
|
|
|
7.6 |
|
|
|
1.2 |
|
|
0.0 |
|
|
|
15.9 |
|
|
Permits |
|
7.3 |
|
|
|
2.3 |
|
|
|
1.2 |
|
|
|
- |
|
|
|
10.8 |
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
102,200 |
|
|
|
25,200 |
|
|
|
21,800 |
|
|
|
12,400 |
|
|
|
161,600 |
|
|
|
110,300 |
|
|
|
29,500 |
|
|
|
21,500 |
|
|
|
12,500 |
|
|
|
173,800 |
|
NRA Increase since |
|
8,100 |
|
|
|
4,300 |
|
|
|
(300 |
) |
|
|
100 |
|
|
|
12,200 |
|
FINANCIAL UPDATE
Sitio's third quarter 2022 average unhedged realized prices including all expected quality, transportation and demand adjustments were
Consolidated net income for the third quarter of 2022 was
As of
|
|
Oil (NYMEX WTI) |
||||||||||
|
|
4Q22 |
|
2023 |
|
2024 |
|
1H25 |
||||
Swaps |
|
|
|
|
|
|
|
|
||||
Bbl per day |
|
|
2,200 |
|
|
3,050 |
|
|
3,300 |
|
|
1,100 |
Average price ($/Bbl) |
|
$ |
106.31 |
|
$ |
93.71 |
|
$ |
82.66 |
|
$ |
74.65 |
Collars |
|
|
|
|
|
|
|
|
||||
Bbl per day |
|
|
— |
|
|
— |
|
|
— |
|
|
2,000 |
Average call ($/Bbl) |
|
|
— |
|
|
— |
|
|
— |
|
$ |
93.20 |
Average put ($/Bbl) |
|
|
— |
|
|
— |
|
|
— |
|
$ |
60.00 |
|
|
Gas (NYMEX Henry Hub) |
||||||||||
|
|
4Q22 |
|
2023 |
|
2024 |
|
1H25 |
||||
Swaps |
|
|
|
|
|
|
|
|
||||
MMBtu per day |
|
|
500 |
|
|
500 |
|
|
500 |
|
|
— |
Average price ($/MMBtu) |
|
$ |
4.63 |
|
$ |
3.83 |
|
$ |
3.41 |
|
|
— |
Collars |
|
|
|
|
|
|
|
|
||||
MMBtu per day |
|
|
6,000 |
|
|
8,500 |
|
|
11,400 |
|
|
11,600 |
Average call ($/MMBtu) |
|
$ |
9.69 |
|
$ |
7.93 |
|
$ |
7.24 |
|
$ |
10.34 |
Average put ($/MMbtu) |
|
$ |
6.00 |
|
$ |
4.82 |
|
$ |
4.00 |
|
$ |
3.31 |
GUIDANCE UPDATE
After reviewing completed third quarter 2022 results, the Company is increasing average daily production to 32,750 – 34,250 Boe/d, increasing Cash G&A to
For the twelve months ending |
|
Low |
|
|
High |
|
||
Average Daily Production |
|
|
|
|
|
|
||
Average daily production (Boe/d) |
|
|
32,750 |
|
|
|
34,250 |
|
Average daily production (% oil) |
|
|
49 |
% |
|
|
51 |
% |
|
|
|
|
|
|
|
||
Revenue Deductions, Expenses and Taxes |
|
|
|
|
|
|
||
Gathering and transportation ($/Boe) |
|
$ |
1.25 |
|
|
$ |
1.75 |
|
Cash G&A ($ in millions) |
|
$ |
22.0 |
|
|
$ |
23.0 |
|
Production taxes (% of royalty revenue) |
|
|
6 |
% |
|
|
8 |
% |
Cash tax rate (% of pre-tax income) |
|
|
10 |
% |
|
|
12 |
% |
THIRD QUARTER CASH DIVIDEND
The Company's Board of Directors declared a cash dividend of
THIRD QUARTER 2022 EARNINGS CONFERENCE CALL
Sitio will host a conference call at
UPCOMING INVESTOR CONFERENCE
Members of Sitio's management team will be attending the
FINANCIAL RESULTS |
||||||||||||
Production Data |
||||||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||
|
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||
Production Data: |
|
|
|
|
|
|
|
|
||||
Crude oil (MBbls) |
|
|
846 |
|
|
363 |
|
|
1,969 |
|
|
783 |
Natural gas (Mmcf) |
|
|
2,916 |
|
|
1,290 |
|
|
6,481 |
|
|
3,244 |
NGLs (MBbls) |
|
|
323 |
|
|
140 |
|
|
760 |
|
|
320 |
Total (MBOE)(6:1) |
|
|
1,655 |
|
|
718 |
|
|
3,809 |
|
|
1,644 |
Average daily production (BOE/d)(6:1) |
|
|
17,990 |
|
|
7,810 |
|
|
13,950 |
|
|
6,021 |
Average Realized Prices: |
|
|
|
|
|
|
|
|
||||
Crude oil (per Bbl) |
|
$ |
93.81 |
|
$ |
66.61 |
|
$ |
98.12 |
|
$ |
62.63 |
Natural gas (per Mcf) |
|
$ |
6.55 |
|
$ |
3.74 |
|
$ |
6.05 |
|
$ |
3.43 |
NGLs (per Bbl) |
|
$ |
31.98 |
|
$ |
29.43 |
|
$ |
36.68 |
|
$ |
28.31 |
Combined (per BOE) |
|
$ |
65.71 |
|
$ |
46.14 |
|
$ |
68.33 |
|
$ |
42.11 |
Average Realized Prices After Effects of Derivative Settlements: |
|
|
|
|
|
|
|
|
||||
Crude oil (per Bbl) |
|
$ |
97.32 |
|
$ |
66.61 |
|
$ |
99.48 |
|
$ |
62.63 |
Natural gas (per Mcf) |
|
$ |
6.46 |
|
$ |
3.74 |
|
$ |
5.99 |
|
$ |
3.43 |
NGLs (per Bbl) |
|
$ |
31.98 |
|
$ |
29.43 |
|
$ |
36.68 |
|
$ |
28.31 |
Combined (per BOE) |
|
$ |
67.36 |
|
$ |
46.14 |
|
$ |
68.93 |
|
$ |
42.11 |
Selected Expense Metrics |
||||||||
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
||
|
|
2022 |
|
|
2022 |
|
||
Severance and ad valorem taxes |
|
|
6.6 |
% |
|
|
6.9 |
% |
Depreciation, depletion and amortization ($/Boe) |
|
$ |
19.34 |
|
|
$ |
17.67 |
|
General and administrative ($/Boe) |
|
$ |
8.08 |
|
|
$ |
6.33 |
|
Cash general and administrative ($/Boe) |
|
$ |
2.80 |
|
|
$ |
2.94 |
|
Interest expense, net ($/Boe) |
|
$ |
9.05 |
|
|
$ |
4.75 |
|
Condensed Consolidated Balance Sheets |
||||||||
(In thousands except par and share amounts) |
||||||||
|
|
|
|
|
||||
|
|
2022 |
|
2021 |
||||
|
|
(Unaudited) |
|
|||||
ASSETS |
|
|
|
|||||
Current assets |
|
|
|
|||||
Cash and cash equivalents |
|
$ |
10,812 |
|
$ |
12,379 |
|
|
Accrued revenue and accounts receivable, net |
|
|
83,514 |
|
|
36,202 |
|
|
Prepaid assets |
|
|
1,297 |
|
|
235 |
|
|
Derivative asset |
|
|
22,531 |
|
|
— |
|
|
Total current assets |
|
|
118,154 |
|
|
48,816 |
|
|
Property and equipment |
|
|
|
|||||
Oil and natural gas properties, successful efforts method: |
|
|
|
|||||
Unproved properties |
|
|
1,473,142 |
|
|
817,873 |
|
|
Proved properties |
|
|
1,042,257 |
|
|
447,369 |
|
|
Other property and equipment |
|
|
3,201 |
|
|
8,187 |
|
|
Accumulated depreciation, depletion and amortization |
|
|
(186,004 |
) |
|
(121,536 |
) |
|
Net oil and gas properties and other property and equipment |
|
|
2,332,596 |
|
|
1,151,893 |
|
|
Other long-term assets |
|
|
|
|||||
Long-term derivative asset |
|
|
28,888 |
|
|
— |
|
|
Deferred financing costs |
|
|
6,131 |
|
|
2,145 |
|
|
Other long-term assets |
|
|
648 |
|
|
— |
|
|
Total long-term assets |
|
|
35,667 |
|
|
2,145 |
|
|
TOTAL ASSETS |
|
$ |
2,486,417 |
|
$ |
1,202,854 |
|
|
LIABILITIES AND EQUITY |
|
|
|
|||||
Current liabilities |
|
|
|
|||||
Accounts payable and accrued expenses |
|
$ |
15,877 |
|
$ |
4,140 |
|
|
Due to affiliates |
|
|
— |
|
|
442 |
|
|
Warrant liability |
|
|
2,770 |
|
|
— |
|
|
Derivative liability |
|
|
150 |
|
|
— |
|
|
Total current liabilities |
|
|
18,797 |
|
|
4,582 |
|
|
Long-term liabilities |
|
|
|
|||||
Long-term debt |
|
|
666,834 |
|
|
134,000 |
|
|
Deferred tax liability |
|
|
4,782 |
|
|
— |
|
|
Deferred rent |
|
|
1,138 |
|
|
1,129 |
|
|
Total long-term liabilities |
|
|
672,754 |
|
|
135,129 |
|
|
|
|
|
|
|||||
Total liabilities |
|
|
691,551 |
|
|
139,711 |
|
|
Temporary equity |
|
|
1,573,201 |
|
|
— |
|
|
Equity |
|
|
— |
|
|
— |
|
|
Class A Common Stock, par value |
|
|
1 |
|
|
— |
|
|
Class |
|
|
7 |
|
|
— |
|
|
Additional paid-in capital |
|
|
221,819 |
|
|
— |
|
|
Accumulated deficit |
|
|
(162 |
) |
|
— |
|
|
Partners' Capital |
|
|
— |
|
|
560,622 |
|
|
Noncontrolling interests |
|
|
— |
|
|
502,521 |
|
|
Total equity |
|
|
221,665 |
|
|
1,063,143 |
|
|
TOTAL LIABILITIES, TEMPORARY EQUITY AND EQUITY |
|
$ |
2,486,417 |
|
$ |
1,202,854 |
|
|
Unaudited Condensed Consolidated Statements of Income |
||||||||||||||||
(In thousands) |
||||||||||||||||
|
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2022 |
|
2021 |
|
2022 |
|
2021 |
||||||||
Revenue: |
|
|
|
|
|
|
|
|
||||||||
Oil, natural gas and natural gas liquids revenues |
|
$ |
108,761 |
|
|
$ |
33,152 |
|
|
$ |
260,219 |
|
|
$ |
69,221 |
|
Lease bonus and other income |
|
|
6,736 |
|
|
|
557 |
|
|
|
9,445 |
|
|
|
1,207 |
|
Total revenues |
|
|
115,497 |
|
|
|
33,709 |
|
|
|
269,664 |
|
|
|
70,428 |
|
|
|
|
|
|
|
|
|
|
||||||||
Operating expenses: |
|
|
|
|
|
|
|
|
||||||||
Management fees to affiliates |
|
|
— |
|
|
|
1,870 |
|
|
|
3,241 |
|
|
|
5,610 |
|
Depreciation, depletion and amortization |
|
|
32,005 |
|
|
|
12,813 |
|
|
|
67,302 |
|
|
|
28,614 |
|
General and administrative |
|
|
13,381 |
|
|
|
954 |
|
|
|
24,043 |
|
|
|
2,232 |
|
General and administrative - affiliates |
|
|
— |
|
|
|
1,686 |
|
|
|
74 |
|
|
|
4,903 |
|
Severance and ad valorem taxes |
|
|
7,215 |
|
|
|
2,192 |
|
|
|
18,019 |
|
|
|
4,766 |
|
Total operating expenses |
|
|
52,601 |
|
|
|
19,515 |
|
|
|
112,679 |
|
|
|
46,125 |
|
|
|
|
|
|
|
|
|
|
||||||||
Net income from operations |
|
|
62,896 |
|
|
|
14,194 |
|
|
|
156,985 |
|
|
|
24,303 |
|
|
|
|
|
|
|
|
|
|
||||||||
Other expense: |
|
|
|
|
|
|
|
|
||||||||
Interest expense, net |
|
|
(14,986 |
) |
|
|
(276 |
) |
|
|
(18,096 |
) |
|
|
(800 |
) |
Change in fair value of warrant liability |
|
|
536 |
|
|
|
— |
|
|
|
3,842 |
|
|
|
— |
|
Loss on extinguishment of debt |
|
|
(11,487 |
) |
|
|
— |
|
|
|
(11,487 |
) |
|
|
— |
|
Commodity derivatives gains |
|
|
34,613 |
|
|
|
— |
|
|
|
53,508 |
|
|
|
— |
|
Income before income tax expense |
|
|
71,572 |
|
|
|
13,918 |
|
|
|
184,752 |
|
|
|
23,503 |
|
|
|
|
|
|
|
|
|
|
||||||||
Income tax expense |
|
|
(2,561 |
) |
|
|
(143 |
) |
|
|
(5,206 |
) |
|
|
(233 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Net income |
|
|
69,011 |
|
|
|
13,775 |
|
|
|
179,546 |
|
|
|
23,270 |
|
Net income attributable to Predecessor(3) |
|
|
— |
|
|
|
(13,775 |
) |
|
|
(78,104 |
) |
|
|
(23,270 |
) |
Net income attributable to temporary equity |
|
|
(59,872 |
) |
|
|
— |
|
|
|
(86,143 |
) |
|
|
— |
|
Net income attributable to Class A stockholders |
|
$ |
9,139 |
|
|
$ |
— |
|
|
$ |
15,299 |
|
|
$ |
— |
|
(3) 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) |
||||||||
|
|
Nine Months Ended |
||||||
|
|
2022 |
|
2021 |
||||
Cash flows from operating activities: |
|
|
|
|
||||
Net income |
|
$ |
179,546 |
|
|
$ |
23,270 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
||||
Depreciation, depletion and amortization |
|
|
67,302 |
|
|
|
28,614 |
|
Amortization and write off of deferred financing costs and long-term debt discount |
|
|
5,419 |
|
|
|
247 |
|
Share-based compensation |
|
|
4,947 |
|
|
|
— |
|
Change in fair value of warrant liability |
|
|
(3,842 |
) |
|
|
— |
|
Loss on extinguishment of debt |
|
|
11,487 |
|
|
|
— |
|
Commodity derivative gains |
|
|
(53,508 |
) |
|
|
— |
|
Net cash received for derivative settlements |
|
|
2,239 |
|
|
|
— |
|
Deferred tax expense |
|
|
2,645 |
|
|
|
— |
|
Change in operating assets and liabilities: |
|
|
|
|
||||
Accrued revenue and accounts receivable, net |
|
|
(29,785 |
) |
|
|
(13,606 |
) |
Other prepaid assets |
|
|
(1,903 |
) |
|
|
(187 |
) |
Other long-term assets |
|
|
(115 |
) |
|
|
— |
|
Accrued expenses and other liabilities |
|
|
(12,986 |
) |
|
|
451 |
|
Due to affiliates |
|
|
(380 |
) |
|
|
1,810 |
|
Other long-term liabilities |
|
|
9 |
|
|
|
(36 |
) |
Net cash provided by operating activities |
|
|
171,075 |
|
|
|
40,563 |
|
|
|
|
|
|
||||
Cash flows from investing activities: |
|
|
|
|
||||
Acquisition of Falcon, net of cash |
|
|
4,484 |
|
|
|
— |
|
Predecessor cash not contributed in the Falcon Merger |
|
|
(15,229 |
) |
|
|
— |
|
Purchases of oil and gas properties |
|
|
(558,062 |
) |
|
|
(26,834 |
) |
Proceeds from sales of oil and gas properties |
|
|
— |
|
|
|
(103 |
) |
Purchases of other property and equipment |
|
|
(819 |
) |
|
|
— |
|
Net cash used in investing activities |
|
|
(569,626 |
) |
|
|
(26,937 |
) |
|
|
|
|
|
||||
Cash flows from financing activities: |
|
|
|
|
||||
Borrowings on Revolving Credit Facility |
|
|
196,895 |
|
|
|
20,000 |
|
Repayments on Revolving Credit Facility |
|
|
(147,000 |
) |
|
|
(41,600 |
) |
Borrowings on Bridge Loan Facility |
|
|
425,000 |
|
|
|
— |
|
Repayments on Bridge Loan Facility |
|
|
(425,000 |
) |
|
|
— |
|
Bridge Loan Facility issuance costs |
|
|
(14,909 |
) |
|
|
— |
|
Borrowings on 2026 Senior Notes |
|
|
444,500 |
|
|
|
— |
|
2026 Senior Notes issuance costs |
|
|
(4,169 |
) |
|
|
— |
|
Issuance of equity in consolidated subsidiary |
|
|
— |
|
|
|
1,467 |
|
Capital contributions |
|
|
— |
|
|
|
8,000 |
|
Distributions to noncontrolling interests |
|
|
(13,318 |
) |
|
|
— |
|
Dividends paid to Class A stockholders |
|
|
(9,017 |
) |
|
|
— |
|
Distribution paid to Temporary Equity |
|
|
(50,510 |
) |
|
|
— |
|
Dividend equivalent rights paid |
|
|
(283 |
) |
|
|
— |
|
Payments of deferred financing costs |
|
|
(3,964 |
) |
|
|
(195 |
) |
Deferred initial public offering costs |
|
|
(61 |
) |
|
|
(179 |
) |
Other |
|
|
(1,180 |
) |
|
|
— |
|
Net cash provided by (used) in financing activities |
|
|
396,984 |
|
|
|
(12,507 |
) |
|
|
|
|
|
||||
Net change in cash and cash equivalents |
|
|
(1,567 |
) |
|
|
1,119 |
|
Cash and cash equivalents, beginning of year |
|
|
12,379 |
|
|
|
7,531 |
|
Cash and cash equivalents, end of period |
|
$ |
10,812 |
|
|
$ |
8,650 |
|
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, (j) loss on debt extinguishment (k) one-time transaction costs and (l) write off of financing 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 (b) one-time transaction costs and (c) write off of financing 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 |
|
$ |
69,011 |
|
Interest expense, net |
|
|
14,986 |
|
Income tax expense |
|
|
2,561 |
|
Depreciation, depletion and amortization |
|
|
32,005 |
|
EBITDA |
|
$ |
118,563 |
|
Non-cash share-based compensation expense |
|
|
3,969 |
|
Gains on unsettled derivative instruments |
|
|
(31,954 |
) |
Change in fair value of warrant liability |
|
|
(536 |
) |
Loss on debt extinguishment |
|
|
11,487 |
|
One-time transaction costs |
|
|
3,599 |
|
Write off of financing costs |
|
|
1,180 |
|
Adjusted EBITDA |
|
$ |
106,308 |
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 |
|
$ |
82,644 |
|
Interest expense, net |
|
|
14,986 |
|
Income tax expense |
|
|
2,561 |
|
Deferred tax expense |
|
|
(2,512 |
) |
Changes in operating assets and liabilities |
|
|
8,692 |
|
Amortization of deferred financing costs and long-term debt discount |
|
|
(3,662 |
) |
One-time transaction costs |
|
|
3,599 |
|
Adjusted EBITDA |
|
$ |
106,308 |
|
Less: |
|
|
||
Cash interest expense |
|
|
11,516 |
|
Cash taxes |
|
|
1,389 |
|
Discretionary Cash Flow |
|
$ |
93,403 |
|
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 |
|
$ |
13,381 |
|
Less: |
|
|
|
|
Non-cash share-based compensation expense |
|
|
3,969 |
|
One-time transaction costs |
|
|
3,599 |
|
Write off of financing costs |
|
|
1,180 |
|
Cash G&A |
|
$ |
4,633 |
|
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 news release contains statements that may constitute “forward-looking statements” for purposes of federal securities laws, including communication relating to proposed business combination transactions (the "Merger") between Brigham and Sitio. 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 Sitio'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. Additional information concerning these and other factors that may impact Sitio’s and Brigham’s expectations and projections can be found in Sitio’s periodic filings with the
No Offer or Solicitation
This communication is for informational purposes only and does not constitute an offer to sell or the solicitation of an offer to buy any securities or a solicitation of any vote or approval, in any jurisdiction, pursuant to the Merger or otherwise, nor shall there be any sale, issuance, exchange or transfer of the securities referred to in this document in any jurisdiction in contravention of applicable law. No offer of securities shall be made except by means of a prospectus meeting the requirements of Section 10 of the Securities Act of 1933, as amended.
Important Additional Information
In connection with the Merger, New Sitio filed a registration statement on Form S-4 with the
Investors and shareholders may obtain free copies of the registration statement and the consent solicitation statement/proxy statement/prospectus and all other documents filed or that will be filed with the
Participants in the Solicitation
Sitio, Brigham and their respective directors and executive officers may be deemed to be participants in the solicitation of proxies from Brigham’s stockholders in connection with the Merger. Information regarding the directors and executive officers of Brigham is set forth in Brigham’s Definitive Proxy Statement on Schedule 14A for its 2022 Annual Meeting of Stockholders, which was filed with the
View source version on businesswire.com: https://www.businesswire.com/news/home/20221108005106/en/
IR contact:
(720) 640–7647
IR@sitio.com
Source:
FAQ
What are Sitio Royalties' Q3 2022 earnings results?
What is the significance of the merger with Brigham Minerals for STR?
What is the current dividend declared by Sitio Royalties?
How has Sitio Royalties' average daily production changed?