Matador Resources Company Reports Fourth Quarter And Full Year 2018 Results and Provides Operational Update
Fourth quarter 2018 highlights and financial results are summarized below, followed immediately thereafter by a summary of full year 2018 highlights and financial results.
Fourth Quarter 2018 Highlights
- Fourth quarter 2018 average daily oil equivalent production increased 2% sequentially to a record quarterly high for the Company of 55,500 barrels of oil equivalent (“BOE”) per day (60% oil) as compared to the third quarter of 2018. Average daily oil production increased 4% sequentially to 33,500 barrels per day and average daily natural gas production decreased 1% sequentially to 132.3 million cubic feet per day, each as compared to the third quarter of 2018.
-
Fourth quarter 2018 Delaware Basin average daily oil equivalent
production increased 3% sequentially to a record quarterly high for
the Company of 49,300 BOE per day (64% oil) as compared to the third
quarter of 2018.
Delaware Basin average daily oil production increased 5% sequentially to 31,300 barrels per day andDelaware Basin average daily natural gas production was essentially flat sequentially at 107.9 million cubic feet per day, each as compared to the third quarter of 2018. -
Fourth quarter 2018 net income (GAAP basis) was
$136.7 million , or$1.17 per diluted common share, a sequential increase of$118.9 million from$17.8 million in the third quarter of 2018, and a year-over-year increase of 257% from$38.3 million in the fourth quarter of 2017. -
Fourth quarter 2018 adjusted net income (a non-GAAP financial measure)
was
$43.0 million , or$0.37 per diluted common share, a sequential decrease of$12.7 million from$55.7 million in the third quarter of 2018, and a year-over-year increase of 58% from$27.2 million in the fourth quarter of 2017. -
Fourth quarter 2018 adjusted earnings before interest expense, income
taxes, depletion, depreciation and amortization and certain other
items (“Adjusted EBITDA,” a non-GAAP financial measure) were
$143.2 million , a sequential decrease of$12.2 million from$155.4 million in the third quarter of 2018, and a year-over-year increase of 32% from$108.6 million in the fourth quarter of 2017.
Note:All references to
net income, adjusted net income and Adjusted EBITDA reported throughout
this earnings release are those values attributable to
Sequential and year-over-year quarterly comparisons of selected financial and operating items are shown in the following table:
Three Months Ended | ||||||||||||||
December 31, | September 30, | December 31, | ||||||||||||
2018 | 2018 | 2017 | ||||||||||||
Net Production Volumes:(1) | ||||||||||||||
Oil (MBbl)(2) | 3,080 | 2,973 | 2,269 | |||||||||||
Natural gas (Bcf)(3) | 12.2 | 12.3 | 10.5 | |||||||||||
Total oil equivalent (MBOE)(4) | 5,109 | 5,025 | 4,022 | |||||||||||
Average Daily Production Volumes:(1) | ||||||||||||||
Oil (Bbl/d) | 33,479 | 32,317 | 24,665 | |||||||||||
Natural gas (MMcf/d)(5) | 132.3 | 133.8 | 114.3 | |||||||||||
Total oil equivalent (BOE/d)(6) | 55,536 | 54,625 | 43,718 | |||||||||||
Average Sales Prices: | ||||||||||||||
Oil, without realized derivatives (per Bbl) | $ | 49.09 | $ | 57.15 | $ | 53.66 | ||||||||
Oil, with realized derivatives (per Bbl) | $ | 50.75 | $ | 58.97 | $ | 52.30 | ||||||||
Natural gas, without realized derivatives (per Mcf) | $ | 3.47 | $ | 3.77 | $ | 4.12 | ||||||||
Natural gas, with realized derivatives (per Mcf) | $ | 3.35 | $ | 3.77 | $ | 4.12 | ||||||||
Revenues (millions): | ||||||||||||||
Oil and natural gas revenues | $ | 193.5 | $ | 216.3 | $ | 165.1 | ||||||||
Third-party midstream services revenues | $ | 8.6 | $ | 6.8 | $ | 3.3 | ||||||||
Realized gain (loss) on derivatives | $ | 3.7 | $ | 5.4 | $ | (3.1 | ) | |||||||
Operating Expenses (per BOE): | ||||||||||||||
Production taxes, transportation and processing | $ | 3.53 | $ | 4.02 | $ | 4.46 | ||||||||
Lease operating | $ | 4.56 | $ | 4.48 | $ | 4.68 | ||||||||
Plant and other midstream services operating | $ | 1.45 | $ | 1.45 | $ | 1.16 | ||||||||
Depletion, depreciation and amortization | $ | 14.19 | $ | 14.02 | $ | 13.53 | ||||||||
General and administrative(7) | $ | 2.66 | $ | 3.67 | $ | 4.06 | ||||||||
Total(8) | $ | 26.39 | $ | 27.64 | $ | 27.89 | ||||||||
Other (millions): | ||||||||||||||
Lease bonus - mineral acreage | $ | 2.5 | $ | — | $ | — | ||||||||
Net sales of purchased natural gas(9) | $ | 0.4 | $ | — | $ | — | ||||||||
Total | $ | 2.9 | $ | — | $ | — | ||||||||
Net income (millions)(10) | $ | 136.7 | $ | 17.8 | $ | 38.3 | ||||||||
Earnings per common share (diluted)(10) | $ | 1.17 | $ | 0.15 | $ | 0.35 | ||||||||
Adjusted net income (millions)(10)(11) | $ | 43.0 | $ | 55.7 | $ | 27.2 | ||||||||
Adjusted earnings per common share (diluted)(10)(12) | $ | 0.37 | $ | 0.48 | $ | 0.25 | ||||||||
Adjusted EBITDA (millions)(10)(13) | $ | 143.2 | $ | 155.4 | $ | 108.6 |
(1) | Production volumes and proved reserves reported in two streams: oil and natural gas, including both dry and liquids-rich natural gas. | |
(2) | One thousand barrels of oil. | |
(3) | One billion cubic feet of natural gas. | |
(4) | One thousand barrels of oil equivalent, estimated using a conversion ratio of one barrel of oil per six thousand cubic feet of natural gas. | |
(5) | Millions of cubic feet of natural gas per day. | |
(6) | Barrels of oil equivalent per day, estimated using a conversion ratio of one barrel of oil per six thousand cubic feet of natural gas. | |
(7) | Includes approximately $0.67, $0.96 and $1.04 per BOE of non-cash, stock-based compensation expense in the fourth quarter of 2018, the third quarter of 2018 and the fourth quarter of 2017, respectively. | |
(8) | Total does not include the impact of purchased natural gas or immaterial accretion expenses. | |
(9) | Net sales of purchased natural gas refers to residue natural gas and natural gas liquids that are purchased from a customer, primarily by San Mateo, and subsequently resold. Such amount reflects revenues from sales of purchased natural gas of $7.1 million less expenses of $6.6 million for purchased natural gas. | |
(10) | Attributable to Matador Resources Company shareholders after giving effect to amounts attributable to third-party non-controlling interests. | |
(11) | Adjusted net income is a non-GAAP financial measure. For a definition of adjusted net income and a reconciliation of adjusted net income (non-GAAP) to net income (GAAP), please see “Supplemental Non-GAAP Financial Measures.” | |
(12) | Adjusted earnings per common share is a non-GAAP financial measure. For a definition of adjusted earnings per common share and a reconciliation of adjusted earnings per common share (non-GAAP) to earnings per common share (GAAP), please see “Supplemental Non-GAAP Financial Measures.” | |
(13) | Adjusted EBITDA is a non-GAAP financial measure. For a definition of Adjusted EBITDA and a reconciliation of Adjusted EBITDA (non-GAAP) to net income (GAAP) and net cash provided by operating activities (GAAP), please see “Supplemental Non-GAAP Financial Measures.” |
Full Year 2018 Highlights
Matador’s full year 2018 results were at record levels for nearly every significant category of measurement as follows:
-
For the year ended
December 31, 2018 , Matador’s total oil equivalent production was an all-time high totaling 19.03 million BOE, consisting of 11.14 million barrels of oil and 47.3 billion cubic feet of natural gas, an increase of 34% as compared to full year 2017. Full year 2018 oil and oil equivalent production were just above the high end of the Company’s updated full year 2018 guidance for oil and oil equivalent production of 11.0 to 11.1 million barrels and 18.8 to 19.0 million BOE, respectively. Full year 2018 natural gas production was near the high end of the Company’s updated full year 2018 natural gas guidance of 47.0 to 47.4 billion cubic feet. Matador’s full year 2018 guidance for oil, natural gas and total oil equivalent production was updated onOctober 31, 2018 , thus, the second upward revision in 2018. - Full year 2018 average daily oil equivalent production increased 34% year-over-year to 52,100 BOE per day (59% oil) as compared to the full year 2017. Average daily oil production increased 42% to 30,500 barrels per day and average daily natural gas production increased 24% to 129.6 million cubic feet per day, each as compared to the full year 2017.
-
Full year 2018 Delaware Basin average daily oil equivalent production
increased 54% to 45,200 BOE per day (62% oil) as compared to the full
year 2017.
Delaware Basin average daily oil production increased 56% to 28,000 barrels per day andDelaware Basin average daily natural gas production increased 51% to 103.3 million cubic feet per day, each as compared to the full year 2017. -
Full year 2018 net income (GAAP basis) was
$274.2 million , or$2.41 per diluted common share, a year-over-year increase of 118% from$125.9 million , or$1.23 per diluted common share, for the full year 2017. -
Full year 2018 adjusted net income (a non-GAAP financial measure) was
$184.0 million , or$1.62 per diluted common share, a year-over-year increase of 151% from$73.4 million , or$0.72 per diluted common share, for the full year 2017. -
Full year 2018 Adjusted EBITDA, a non-GAAP financial measure, was
$553.2 million , a year-over-year increase of 65% from$336.1 million for the full year 2017. Full year 2018 Adjusted EBITDA of$553.2 million was near the high end of the Company’s full year 2018 guidance for Adjusted EBITDA of$535.0 to $555.0 million , as updated and revised upwards for the second time onOctober 31, 2018 .
Comparisons of selected financial and operating items for the years
ended
Year Ended | ||||||||||||||
December 31, | December 31, | December 31, | ||||||||||||
2018 | 2017 | 2016 | ||||||||||||
Net Production Volumes:(1) | ||||||||||||||
Oil (MBbl)(2) | 11,141 | 7,851 | 5,096 | |||||||||||
Natural gas (Bcf)(3) | 47.3 | 38.2 | 30.5 | |||||||||||
Total oil equivalent (MBOE)(4) | 19,026 | 14,212 | 10,180 | |||||||||||
Average Daily Production Volumes:(1) | ||||||||||||||
Oil (Bbl/d) | 30,524 | 21,510 | 13,924 | |||||||||||
Natural gas (MMcf/d)(5) | 129.6 | 104.6 | 83.3 | |||||||||||
Total oil equivalent (BOE/d)(6) | 52,128 | 38,936 | 27,813 | |||||||||||
Average Sales Prices: | ||||||||||||||
Oil, without realized derivatives (per Bbl) | $ | 57.04 | $ | 49.28 | $ | 41.19 | ||||||||
Oil, with realized derivatives (per Bbl) | $ | 57.38 | $ | 48.81 | $ | 42.34 | ||||||||
Natural gas, without realized derivatives (per Mcf) | $ | 3.49 | $ | 3.72 | $ | 2.66 | ||||||||
Natural gas, with realized derivatives (per Mcf) | $ | 3.46 | $ | 3.70 | $ | 2.78 | ||||||||
Revenues (millions): | ||||||||||||||
Oil and natural gas revenues | $ | 800.7 | $ | 528.7 | $ | 291.2 | ||||||||
Third-party midstream services revenues | $ | 21.9 | $ | 10.2 | $ | 5.2 | ||||||||
Realized gain (loss) on derivatives | $ | 2.3 | $ | (4.3 | ) | $ | 9.3 | |||||||
Operating Expenses (per BOE): | ||||||||||||||
Production taxes, transportation and processing | $ | 4.00 | $ | 4.10 | $ | 4.23 | ||||||||
Lease operating | $ | 4.89 | $ | 4.74 | $ | 5.52 | ||||||||
Plant and other midstream services operating | $ | 1.29 | $ | 0.92 | $ | 0.53 | ||||||||
Depletion, depreciation and amortization | $ | 13.94 | $ | 12.49 | $ | 11.99 | ||||||||
General and administrative(7) | $ | 3.64 | $ | 4.65 | $ | 5.41 | ||||||||
Total(8) | $ | 27.76 | $ | 26.90 | $ | 27.68 | ||||||||
Other (millions): | ||||||||||||||
Lease bonus - mineral acreage | $ | 2.5 | $ | — | $ | — | ||||||||
Net sales of purchased natural gas(9) | $ | 0.4 | $ | — | $ | — | ||||||||
Total | $ | 2.9 | $ | — | $ | — | ||||||||
Net income (loss) (millions)(10) | $ | 274.2 | $ | 125.9 | $ | (97.4 | ) | |||||||
Earnings (loss) per common share (diluted)(10) | $ | 2.41 | $ | 1.23 | $ | (1.07 | ) | |||||||
Adjusted net income (loss) (millions)(10)(11) | $ | 184.0 | $ | 73.4 | $ | (2.8 | ) | |||||||
Adjusted earnings (loss) per common share (diluted)(10)(12) | $ | 1.62 | $ | 0.72 | $ | (0.03 | ) | |||||||
Adjusted EBITDA (millions)(10)(13) | $ | 553.2 | $ | 336.1 | $ | 157.9 |
(1) | Production volumes and proved reserves reported in two streams: oil and natural gas, including both dry and liquids-rich natural gas. | |
(2) | One thousand barrels of oil. | |
(3) | One billion cubic feet of natural gas. | |
(4) | One thousand barrels of oil equivalent, estimated using a conversion ratio of one barrel of oil per six thousand cubic feet of natural gas. | |
(5) | Millions of cubic feet of natural gas per day. | |
(6) | Barrels of oil equivalent per day, estimated using a conversion ratio of one barrel of oil per six thousand cubic feet of natural gas. | |
(7) | Includes approximately $0.90, $1.17 and $1.23 per BOE of non-cash, stock-based compensation expense for the years ended December 31, 2018, 2017 and 2016, respectively. | |
(8) | Total does not include the impact of full-cost ceiling impairment charges or immaterial accretion expenses. | |
(9) | Net sales of purchased natural gas refers to residue natural gas and natural gas liquids that are purchased from a customer, primarily by San Mateo, and subsequently resold. Such amount reflects revenues from sales of purchased natural gas of $7.1 million less expenses of $6.6 million for purchased natural gas. | |
(10) | Attributable to Matador Resources Company shareholders after giving effect to amounts attributable to third-party non-controlling interests. | |
(11) | Adjusted net income (loss) is a non-GAAP financial measure. For a definition of adjusted net income (loss) and a reconciliation of adjusted net income (loss) (non-GAAP) to net income (loss) (GAAP), please see “Supplemental Non-GAAP Financial Measures.” | |
(12) | Adjusted earnings (loss) per common share is a non-GAAP financial measure. For a definition of adjusted earnings (loss) per common share and a reconciliation of adjusted earnings (loss) per common share (non-GAAP) to earnings (loss) per common share (GAAP), please see “Supplemental Non-GAAP Financial Measures.” | |
(13) | Adjusted EBITDA is a non-GAAP financial measure. For a definition of Adjusted EBITDA and a reconciliation of Adjusted EBITDA (non-GAAP) to net income (loss) (GAAP) and net cash provided by operating activities (GAAP), please see “Supplemental Non-GAAP Financial Measures.” |
Management Comments
Joseph Wm. Foran, Matador’s Chairman and CEO, commented, “Both
financially and operationally, 2018 was the best year in Matador’s
history, and the Board and I wish to commend the staff for their hard
work, planning and record-setting accomplishments on behalf of all
Matador shareholders and other stakeholders. During the past two years,
Matador has more than doubled its oil production and proved oil and
natural gas reserves, while adding approximately 55,000 net high-quality
leasehold and mineral acres to its
“As a result of the sharp decline in oil prices during the fourth
quarter of 2018 and the changing financial circumstances in the
industry, Matador started taking various steps to mitigate its
anticipated 2019 cash flow outspend. First, we announced in late
“At the same time, we believe the Matador Board and staff have done a
good job in the past of adding significant value per share with the
capital entrusted to us by our shareholders. We believe our operating
and financial results over the last seven years of being a public
company clearly evidence this fact. In 2019, we expect to continue
creating value for Matador shareholders in four primary ways: (1)
maintaining Matador’s practice of profitable growth at a measured pace
in its selective drilling, completions and production activities; (2)
expanding the growth and footprint of our midstream operations through
our
Proved Reserves, Standardized Measure and PV-10
The following table summarizes Matador’s estimated total proved oil and
natural gas reserves at
At December 31, | ||||||||||||||
2018 | 2017 | 2016 | ||||||||||||
Estimated proved reserves:(1)(2) | ||||||||||||||
Oil (MBbl)(3) | 123,401 | 86,743 | 56,977 | |||||||||||
Natural Gas (Bcf)(4) | 551.5 | 396.2 | 292.6 | |||||||||||
Total (MBOE)(5) | 215,313 | 152,771 | 105,752 | |||||||||||
Estimated proved developed reserves: | ||||||||||||||
Oil (MBbl)(3) | 53,223 | 36,966 | 22,604 | |||||||||||
Natural Gas (Bcf)(4) | 246.2 | 190.1 | 126.8 | |||||||||||
Total (MBOE)(5) | 94,261 | 68,651 | 43,731 | |||||||||||
Percent developed | 43.8 | % | 44.9 | % | 41.4 | % | ||||||||
Estimated proved undeveloped reserves: | ||||||||||||||
Oil (MBbl)(3) | 70,178 | 49,777 | 34,373 | |||||||||||
Natural Gas (Bcf)(4) | 305.2 | 206.1 | 165.9 | |||||||||||
Total (MBOE)(5) | 121,052 | 84,120 | 62,021 | |||||||||||
Standardized Measure (in millions) | $ | 2,250.6 | $ | 1,258.6 | $ | 575.0 | ||||||||
PV-10 (in millions)(6) | $ | 2,579.3 | $ | 1,333.4 | $ | 581.5 | ||||||||
(1) Numbers in table may not total due to rounding. | ||||||||||||||
(2) Matador’s estimated proved reserves, Standardized Measure and PV-10 were determined using index prices for oil and natural gas, without giving effect to derivative transactions, and were held constant throughout the life of the properties. The unweighted arithmetic averages of the first-day-of-the-month prices for the period from January through December 2018 were $62.04 per Bbl for oil and $3.10 per MMBtu for natural gas, for the period from January through December 2017 were $47.79 per Bbl for oil and $2.98 per MMBtu for natural gas and for the period from January through December 2016 were $39.25 per Bbl for oil and $2.48 per MMBtu for natural gas. These prices were adjusted by property for quality, energy content, regional price differentials, transportation fees, marketing deductions and other factors affecting the price received at the wellhead. Matador reports its proved reserves in two streams, oil and natural gas, and the economic value of the natural gas liquids associated with the natural gas is included in the estimated wellhead price on those properties where the natural gas liquids are extracted and sold. | ||||||||||||||
(3) One thousand barrels of oil. | ||||||||||||||
(4) One billion cubic feet of natural gas. | ||||||||||||||
(5) One thousand barrels of oil equivalent, estimated using a conversion ratio of one barrel of oil per six thousand cubic feet of natural gas. | ||||||||||||||
(6) PV-10 is a non-GAAP financial measure. For a reconciliation of PV-10 (non-GAAP) to Standardized Measure (GAAP), please see “Supplemental Non-GAAP Financial Measures.” |
The reserves estimates presented for each period in the table above were
prepared by the Company’s internal engineering staff and audited by an
independent reservoir engineering firm,
For a reconciliation of PV-10 (non-GAAP) to Standardized Measure (GAAP), please see “Supplemental Non-GAAP Financial Measures” below.
Proved Reserves at
-
Matador’s total proved oil and natural gas reserves increased 41%
year-over-year from 152.8 million BOE (57% oil, 45% proved developed,
84%
Delaware Basin ), consisting of 86.7 million barrels of oil and 396.2 billion cubic feet of natural gas, atDecember 31, 2017 to 215.3 million BOE (57% oil, 44% proved developed, 89%Delaware Basin ), consisting of 123.4 million barrels of oil and 551.5 billion cubic feet of natural gas, atDecember 31, 2018 . Oil, natural gas and total proved reserves atDecember 31, 2018 were each all-time highs for Matador. Estimated total proved oil and natural gas reserves more than doubled over the last two years, increasing 104% from 105.8 million BOE (54% oil, 41% proved developed, 75%Delaware Basin ) atDecember 31, 2016 . -
At
December 31, 2018 , the Standardized Measure and PV-10, a non-GAAP financial measure, of Matador’s total proved oil and natural gas reserves were$2.25 billion and$2.58 billion , respectively, an increase of 79% and 93% from$1.26 billion and$1.33 billion , respectively, atDecember 31, 2017 . AtDecember 31, 2018 , the oil and natural gas prices used to estimate total proved reserves were$62.04 per barrel and$3.10 per MMBtu, respectively, as compared to$47.79 per barrel and$2.98 per MMBtu, respectively, atDecember 31, 2017 . -
At
December 31, 2018 , Matador’s total proved oil and natural gas reserves included 24.8 million BOE in proved undeveloped reserves, with a Standardized Measure of$249 million and a PV-10 of$286 million , attributable to portions of the 8,400 gross and net acres of leasehold that the Company acquired in theBureau of Land Management New Mexico Oil and Gas Lease Sale inSeptember 2018 (the “BLM Acquisition”). The PV-10 of$286 million atDecember 31, 2018 already represents almost 75% of the aggregate lease bonus of$387 million Matador paid to acquire these properties, not to mention the significant future midstream value of these properties toSan Mateo . Matador estimates that the proved undeveloped reserves assigned to these properties atDecember 31, 2018 reflect only a fraction of the oil and natural gas reserves that may be ultimately attributable to these properties as a result of future development operations on this leasehold. -
Accounting for Matador’s 2018 oil equivalent production of 19.0
million BOE, Matador’s total proved reserves increased 81.5 million
BOE in 2018, or approximately 4.3 times its 2018 annual production.
The Company’s proved reserves to production ratio was 11.3 at
December 31, 2018 , an increase of 5% from 10.8 atDecember 31, 2017 . The overall increase in Matador’s proved reserves of 81.5 million BOE during 2018 included aggregate upward revisions to prior estimates of 11.3 million BOE, resulting primarily from better-than-expected well performance associated with a number of wells throughout theDelaware Basin .
-
At
December 31, 2018 , Matador had identified 5,442 gross (2,472 net) potential locations for future drilling on itsDelaware Basin acreage, an increase of 26% in net identified locations, as compared to 4,630 gross (1,958 net) locations atDecember 31, 2017 . The Company estimates that it may be able to operate as many as 3,451 gross (2,278 net) of these locations. As with prior estimates, Matador’s updatedDelaware Basin inventory estimates assume one-mile laterals drilled at 160-acre spacing in most formations. This increase in identified well locations was primarily attributable to the Company’s acquisition of approximately 30,000 net acres of additional leasehold and mineral interests in theDelaware Basin during 2018.
Significant Well Results
The following table highlights the 24-hour IP test results from certain
of Matador’s operated wells recently completed and turned to sales in
the
Completion | 24-hr IP | BOE/d / | Oil | ||||||||||||
Asset Area/Well Name | Interval | (BOE/d) | 1,000 ft.(1) | (%) | Comments | ||||||||||
Antelope Ridge, Lea County, NM | |||||||||||||||
Nina Cortell Federal Com #201H | Wolfcamp A-Lower | 1,753 | 368 | 78% | Strong Wolfcamp A-Lower well completed in the northwest portion of the Antelope Ridge asset area. | ||||||||||
Florence State 23-23S-34E AR #121H | Second Bone Spring | 1,421 | 311 | 71% | Excellent Second Bone Spring well in the Antelope Ridge asset area. | ||||||||||
Rustler Breaks, Eddy County, NM | |||||||||||||||
David Edelstein State Com #223H | Wolfcamp B-Blair | 3,375 | 338 | 29% | Initial 2-mile Wolfcamp B-Blair test in the southwest portion of the Rustler Breaks asset area. | ||||||||||
Michael Collins 11-23S-27E RB #201H | Wolfcamp A-XY | 2,125 | 459 | 78% | Very strong Wolfcamp A-XY test in the northwest portion of the Rustler Breaks asset area. | ||||||||||
Wolf, Loving County, TX | |||||||||||||||
Wolf 80-TTT-B33 WF #208H |
Wolfcamp A-XY |
2,514 | 406 | 39% | Matador’s best 24-hour IP targeting the Wolfcamp A-XY in the southern portion of the Wolf asset area. | ||||||||||
Wolf 80-TTT-B33 WF #206H |
Wolfcamp A-XY |
2,509 | 446 | 41% | Another excellent Wolfcamp A-XY well completed in the southern portion of the Wolf asset area. |
(1) | 24-hr IP per 1,000 feet of completed lateral length. |
In the Antelope Ridge asset area, Matador was very pleased with the results of its Nina Cortell Federal Com #201H (Nina Cortell #201H) well, a Wolfcamp A-Lower test in the northwestern portion of the Antelope Ridge asset area. The Nina Cortell #201H well flowed 1,753 BOE per day (78% oil), including 1,372 barrels of oil per day and 2.3 million cubic feet of natural gas per day, during a 24-hour IP test. This well was yet another successful test of the Wolfcamp A-Lower formation in this area, further evidencing the prospectivity of this target across much of the Company’s acreage in the Antelope Ridge asset area.
In the Rustler Breaks asset area, Matador was also pleased with the
results of its
Matador continues to enjoy particular success with the longer laterals
(greater than one mile) it has drilled recently in the southern portion
of its Wolf asset area. The Wolf 80-TTT-B33 WF #206H and #208H (Wolf
#206H and #208H) wells, both Wolfcamp A-XY completions, tested 2,509 BOE
per day (41% oil) and 2,514 BOE per day (39% oil), respectively, during
24-hour IP tests, with the Wolf #208H 24-hour IP test being the
Company’s highest reported to date in the Wolf asset area. The Wolf
#206H and #208H wells had completed lateral lengths of approximately
5,600 and 6,200 feet, respectively. These wells compared favorably to
the strong results for the Wolf 80-TTT-B33-WF #205H and #207H (Wolf
#205H and #207H) wells, both also Wolfcamp A-XY completions, previously
announced in Matador’s second quarter 2018 earnings release on
Operations Update
Drilling and Completion Activities
During the fourth quarter of 2018, Matador continued to focus primarily
on the exploration, delineation and development of the Company’s
In early
Production Results
Average daily oil equivalent production increased 2% sequentially from 54,600 BOE per day (59% oil) in the third quarter of 2018 to 55,500 BOE per day (60% oil) in the fourth quarter of 2018, a record quarterly high for Matador.
Average daily oil production increased 4% sequentially from 32,300 barrels per day in the third quarter of 2018 to 33,500 barrels per day in the fourth quarter of 2018, also a record quarterly high and above the Company’s expectations for oil production at the high end of its estimated range for the fourth quarter.
Average daily natural gas production decreased 1% sequentially from
133.8 million cubic feet per day in the third quarter of 2018 to 132.3
million cubic feet per day in the fourth quarter of 2018, consistent
with the Company’s expectations and between the midpoint and high end of
its estimated range for natural gas production for the fourth quarter.
As noted in its second quarter 2018 earnings release provided on
Realized Commodity Prices
Matador’s weighted average realized oil price, excluding derivatives,
decreased 14% sequentially from
Matador’s weighted average realized natural gas price, excluding
derivatives, decreased 8% sequentially from
Matador’s realized price for its Delaware Basin natural gas production
is exposed to the Waha-Henry Hub basis differentials. These basis
differentials widened significantly in the fourth quarter of 2018 to
more than
Operating Expenses
On a unit-of-production basis:
-
Production taxes, transportation and processing expenses decreased 12%
sequentially from
$4.02 per BOE in the third quarter of 2018 to$3.53 per BOE in the fourth quarter of 2018. This decrease was attributable primarily to lower production taxes associated with the 11% sequential decrease in oil and natural gas revenues. -
Lease operating expenses per BOE increased 2% from
$4.48 per BOE in the third quarter of 2018 to$4.56 per BOE in the fourth quarter of 2018. The increase was attributable to higher repair and workover expenses during the quarter, partially offset by lower salt water disposal costs as more of our oil and natural gas producing wells in the Wolf and Rustler Breaks asset areas are now connected to salt water disposal wells operated bySan Mateo via pipeline, thus eliminating higher priced salt water trucking costs. Lease operating expenses were better than the Company’s expectations for the quarter of between$5.00 and $5.25 per BOE as the Company was able to effectively manage costs and take advantage of increased economies of scale associated with our higher daily oil equivalent production. -
General and administrative expenses per BOE decreased 28% from
$3.67 per BOE in the third quarter of 2018 to$2.66 per BOE in the fourth quarter of 2018, much better than the Company’s expectations. This decrease resulted primarily from economies of scale and the 34% increase in total oil equivalent production during 2018, but also reflects lesser bonus compensation paid to Matador’s principal executives in 2018, as compared to 2017, which is reflected in the Company’s fourth quarter general and administrative expenses. General and administrative expenses of$2.66 per BOE were the lowest in any quarter since Matador’s initial public offering inFebruary 2012 . Excluding$0.67 per BOE in non-cash stock-based compensation expenses, Matador’s cash-based general and administrative expenses were$1.99 per BOE in the fourth quarter of 2018. -
Depletion, depreciation and amortization expenses per BOE increased 1%
sequentially from
$14.02 per BOE in the third quarter of 2018 to$14.19 per BOE in the fourth quarter of 2018. This slight increase was attributable to increased depreciation expense associated with increased midstream property and equipment during the fourth quarter. Depreciation expenses associated with midstream operations were$4.1 million , or$0.80 per BOE, in the fourth quarter of 2018, as compared with$2.6 million , or$0.52 per BOE, in the third quarter of 2018.
Wells Completed and Turned to Sales
Fourth Quarter 2018
During the fourth quarter of 2018, Matador completed and turned to sales
a total of 47 gross (22.9 net) wells in its various operating areas, one
of which was a vertical well. This total was comprised of 23 gross (20.2
net) operated wells and 24 gross (2.7 net) non-operated wells. These
operated and non-operated totals for wells turned to sales were
consistent with Matador’s updated fourth quarter 2018 estimates as
provided on
In the fourth quarter of 2018, most of the Company’s operated and
non-operated drilling and completions activities were undertaken in the
Operated | Non-Operated | Total | Gross Operated | |||||||||||
Asset/Operating Area | Gross | Net | Gross | Net | Gross | Net | Well Completion Intervals | |||||||
Rustler Breaks | 8 | 6.7 | 12 | 1.7 | 20 | 8.4 |
1-Morrow, 1-2BS, 4-WC A-XY,
1-WC B, 1-WC D |
|||||||
Arrowhead | - | - | - | - | - | - | No Arrowhead completions in Q4 2018 | |||||||
Ranger | 2 | 1.9 | - | - | 2 | 1.9 | 1-1BS, 1-3BS | |||||||
Wolf/Jackson Trust | 4 | 3.4 | - | - | 4 | 3.4 | 3-WC A-XY, 1-WC B | |||||||
Twin Lakes | 1 | 1.0 | 1 | 0.1 | 2 | 1.1 | 1-WC D | |||||||
Antelope Ridge | 7 | 6.2 | 8 | 0.6 | 15 | 6.8 | 1-BC, 2-1BS, 1-2BS, 1-WC A-XY, 2-WC A-Lower | |||||||
Delaware Basin | 22 | 19.2 | 21 | 2.4 | 43 | 21.6 | Nine separate intervals tested in Q4 2018 | |||||||
South Texas | 1 | 1.0 | 1 | 0.3 | 2 | 1.3 |
One Eagle Ford shale completion in
Q4 2018 |
|||||||
Haynesville Shale | - | - | 2 | 0.0 | 2 | 0.0 | ||||||||
Total | 23 | 20.2 | 24 | 2.7 | 47 | 22.9 |
Note: BC = Brushy Canyon; WC = Wolfcamp; BS = Bone Spring. For example, 1-2BS indicates one Second Bone Spring completion and 4-WC A-XY indicates four Wolfcamp A-XY completions in the fourth quarter of 2018. |
Full Year 2018
For the year ended
Essentially all of the Company’s operated and non-operated drilling and
completions activities for the year ended
Operated | Non-Operated | Total | Gross Operated | |||||||||||
Asset/Operating Area | Gross | Net | Gross | Net | Gross | Net | Well Completion Intervals | |||||||
Rustler Breaks | 46 | 38.0 | 39 | 5.3 | 85 |
43.3 |
2-Morrow, 4-2BS, 25-WC A-XY,
6-WC A-Lower, 8-WC B, 1-WC D |
|||||||
Arrowhead | 6 | 3.8 | - | - | 6 | 3.8 | 4-2BS, 1-3BS, 1-WC A-XY | |||||||
Ranger | 4 | 3.7 | 3 | 0.4 | 7 | 4.1 | 1-1BS, 1-2BS, 2-3BS | |||||||
Wolf/Jackson Trust | 11 | 8.0 | - | - | 11 | 8.0 | 8-WC A-XY, 1-WC A-Lower, 2-WC B | |||||||
Twin Lakes | 1 | 1.0 | 2 | 0.4 | 3 | 1.4 | 1-WC D | |||||||
Antelope Ridge | 14 | 12.3 | 15 | 0.9 | 29 | 13.2 |
1 BC, 4-1BS, 1-2BS, 1-3BS, 2-WC A-XY,
5-WC A-Lower |
|||||||
Delaware Basin | 82 | 66.8 | 59 | 7.0 | 141 | 73.8 | Nine separate intervals tested in 2018 | |||||||
South Texas | 1 | 1.0 | 3 | 0.5 | 4 | 1.5 | ||||||||
Haynesville Shale | - | - | 8 | 0.2 | 8 | 0.2 | ||||||||
Total | 83 | 67.8 | 70 | 7.7 | 153 | 75.5 |
Note: BC = Brushy Canyon; WC = Wolfcamp; BS = Bone Spring. For example, 4-2BS indicates four Second Bone Spring completions and 25-WC A-XY indicates 25 Wolfcamp A-XY completions in 2018. |
San Mateo Highlights and Update
On
During the fourth quarter of 2018,
-
In
October 2018 , a subsidiary ofSan Mateo entered into a long-term agreement with a producer inEddy County, New Mexico for the gathering and processing of such producer’s natural gas. At the time of the announcement,San Mateo had entered into contracts to provide firm gathering and processing for over 80% of the designed inlet capacity of 260 million cubic feet of natural gas per day at itsBlack River cryogenic natural gas processing plant (the “Black River Processing Plant”) inEddy County, New Mexico (please see Matador’sOctober 16, 2018 press release for additional information). -
In
mid-December 2018 , a subsidiary ofSan Mateo placed into service its crude oil gathering and transportation system inEddy County, New Mexico (the “Rustler Breaks Oil Pipeline System”). The Rustler Breaks Oil Pipeline System includes approximately 17 miles of 10-inch diameter crude oil gathering and transportation pipelines from origin points inEddy County, New Mexico to an interconnect withPlains Pipeline, L.P. (please see San Mateo’sDecember 19, 2018 press release for additional information). With the Rustler Breaks Oil Pipeline System in service, Matador expects to improve its oil price realizations in the Rustler Breaks asset area by as much as$1.00 to$1.50 per barrel through the elimination of higher priced trucking costs. Matador currently has on pipe almost all of its oil production from the Wolf and Rustler Breaks asset areas, which comprised approximately 70% of the Company’sDelaware Basin oil production in the fourth quarter of 2018 (please see Matador’sDecember 19, 2018 press release for additional information). -
During the fourth quarter of 2018,
San Mateo began drilling its sixth commercial salt water disposal well in the Rustler Breaks asset area inEddy County, New Mexico . This salt water disposal well was completed and water injection began inmid-February 2019 .San Mateo currently has nine commercial salt water disposal wells (six in the Rustler Breaks asset area and three in the Wolf asset area) with approximately 250,000 barrels per day of total designed salt water disposal capacity. -
In
December 2018 ,San Mateo entered into a new$250 million credit facility led by theBank of Nova Scotia (the “San Mateo Credit Facility”), and including all participants in Matador’s existing revolving credit facility led by theRoyal Bank of Canada . The San Mateo Credit Facility includes an accordion feature, which could expand the commitments of the lenders to up to$400 million . The San Mateo Credit Facility is non-recourse to Matador. Upon the closing of the San Mateo Credit Facility,San Mateo borrowed$195 million , which was distributed 51% to Matador and 49% toFive Point to reimburse prior capital commitments toSan Mateo . The distribution to Matador is being used to reduce outstanding borrowings under the Company’s revolving credit facility and to fund future exploration and production activities. AtDecember 31, 2018 ,San Mateo had approximately$220 million in borrowings outstanding.
During the fourth quarter of 2018,
- Gathered an average of 149 million cubic feet of natural gas day in the Wolf and Rustler Breaks asset areas, a sequential increase of 14%, as compared to 131 million cubic feet per day in the third quarter of 2018, and a year-over-year increase of 41%, as compared to 106 million cubic feet per day in the fourth quarter of 2017.
- Processed an average of 112 million cubic feet of natural gas per day at the Black River Processing Plant, a sequential increase of 19%, as compared to 94 million cubic feet per day in the third quarter of 2018, and a year-over-year increase of 75%, as compared to 64 million cubic feet per day in the fourth quarter of 2017.
- Disposed of an average of 153,000 barrels of salt water per day in the Wolf and Rustler Breaks asset areas, essentially flat sequentially, as compared to 155,000 barrels per day in the third quarter of 2018, and a year-over-year increase of 84%, as compared to 83,000 barrels per day in the fourth quarter of 2017.
- Gathered an average of 10,000 barrels of oil per day in the Wolf and Rustler Breaks asset areas, a sequential increase of 54%, as compared to 6,500 barrels per day in the third quarter of 2018 and as compared to minimal oil volumes gathered in the fourth quarter of 2017.
San Mateo’s throughput volumes for natural gas gathering and processing
have increased significantly in early 2019. For the month of
Matador continued its “brick by brick” strategy for adding to its
acreage position in the fourth quarter of 2018, acquiring approximately
3,000 net leasehold and mineral acres in and around its existing acreage
positions in the
Please see the table below for a breakdown of Matador’s leasehold and
mineral position in the
Delaware Basin Asset Area | Gross Acres | Net Acres | |||
Rustler Breaks | 45,300 | 26,200 | |||
Stateline | 2,800 | 2,800 | |||
Wolf/Jackson Trust | 14,400 | 10,700 | |||
Antelope Ridge | 20,500 | 17,300 | |||
Arrowhead | 60,100 | 25,700 | |||
Ranger | 34,200 | 17,500 | |||
Twin Lakes | 44,300 | 31,300 | |||
Other | 600 | 500 | |||
Total | 222,200 | 132,000 |
As of
Matador has also been successful in acquiring mineral acres in the
Please see the table below for a breakdown of the Company’s net mineral and net royalty acres by asset area.
Net | Net | |
Delaware Basin Asset Area | Mineral Acres | Royalty Acres(1) |
Rustler Breaks | 4,800 | 7,500 |
Wolf/Jackson Trust | 1,000 | 1,800 |
Antelope Ridge | 700 | 1,200 |
Arrowhead | 100 | 100 |
Ranger | 100 | 200 |
Twin Lakes | 200 | 400 |
Total | 6,900 | 11,200 |
(1) | Net royalty acres normalized for a 12.5% (1/8th) royalty interest. For example, 1.0 net mineral acre with a 25% Royalty interest = 2.0 net royalty acres; 1.0 net mineral acre with a 20% royalty interest = 1.6 net royalty acres; and 1.0 net mineral acre with a 12.5% royalty interest = 1.0 net royalty acre. |
Fourth Quarter 2018 and Full Year 2018 Capital Expenditures and Liquidity Position
During the fourth quarter of 2018, Matador incurred capital
expenditures, excluding land and mineral acquisitions, of
For the year ended
At
Hedging Positions
Matador increased its oil hedges in early 2019, and at February, 26, 2019, Matador had approximately 50% of its anticipated oil production hedged for the remainder of 2019 based on the midpoint of its 2019 production guidance.
For full year 2019, Matador had approximately 15% of its anticipated natural gas production hedged based on the midpoint of its 2019 production guidance.
The following is a summary of the Company’s open derivative financial
instruments for 2019 at
Full Year 2019 | ||
Oil Collars - West Texas Intermediate |
||
Costless Collars - Volumes Hedged (MBbl) | 4,920 | |
Weighted-average Price Ceiling ($/Bbl) | $71.74 | |
Weighted-average Price Floor ($/Bbl) | $51.46 | |
Three-Way Collars - Volumes Hedged (MBbl) | 1,320 | |
Weighted-average Price Ceiling (Long Call) ($/Bbl) | $78.85 | |
Weighted-average Price Ceiling (Short Call) ($/Bbl) | $75.00 | |
Weighted-average Price Floor ($/Bbl) | $60.00 | |
Natural Gas Collars - Henry Hub |
||
Costless Collars - Volumes Hedged (MMBtu) | 2,400,000 | |
Weighted-average Price Ceiling ($/MMBtu) | $3.80 | |
Weighted-average Price Floor ($/MMBtu) | $2.50 | |
Three-Way Collars - Volumes Hedged (MMBtu) | 4,800,000 | |
Weighted-average Price Ceiling (Long Call) ($/MMBtu) | $3.24 | |
Weighted-average Price Ceiling (Short Call) ($/MMBtu) | $3.00 | |
Weighted-average Price Floor ($/MMBtu) | $2.50 |
Conference Call Information
The Company will host a live conference call on
About
For more information, visit
Forward-Looking Statements
This press release includes “forward-looking statements” within the
meaning of Section 27A of the Securities Act of 1933, as amended, and
Section 21E of the Securities Exchange Act of 1934, as amended.
“Forward-looking statements” are statements related to future, not past,
events. Forward-looking statements are based on current expectations and
include any statement that does not directly relate to a current or
historical fact. In this context, forward-looking statements often
address expected future business and financial performance, and often
contain words such as “could,” “believe,” “would,” “anticipate,”
“intend,” “estimate,” “expect,” “may,” “should,” “continue,” “plan,”
“predict,” “potential,” “project,” “hypothetical,” “forecasted” and
similar expressions that are intended to identify forward-looking
statements, although not all forward-looking statements contain such
identifying words. Such forward-looking statements include, but are not
limited to, statements about guidance, projected or forecasted financial
and operating results, results in certain basins, objectives, project
timing, expectations and intentions and other statements that are not
historical facts. Actual results and future events could differ
materially from those anticipated in such statements, and such
forward-looking statements may not prove to be accurate. These
forward-looking statements involve certain risks and uncertainties,
including, but not limited to, the following risks related to financial
and operational performance: general economic conditions; the Company’s
ability to execute its business plan, including whether its drilling
program is successful; changes in oil, natural gas and natural gas
liquids prices and the demand for oil, natural gas and natural gas
liquids; its ability to replace reserves and efficiently develop current
reserves; costs of operations; delays and other difficulties related to
producing oil, natural gas and natural gas liquids; delays and other
difficulties related to regulatory and governmental approvals and
restrictions; its ability to make acquisitions on economically
acceptable terms; its ability to integrate acquisitions; availability of
sufficient capital to execute its business plan, including from future
cash flows, increases in its borrowing base and otherwise; weather and
environmental conditions; the operating results of the Company’s
midstream joint venture’s expansion of the Black River cryogenic
processing plant, including the timing of the recently announced further
expansion of such plant; the timing and operating results of the
buildout by the Company’s midstream joint venture of oil, natural gas
and water gathering and transportation systems and the drilling of any
additional salt water disposal wells, including in conjunction with the
expansion of the midstream joint venture’s services and assets into new
areas in
Matador Resources Company and Subsidiaries
|
|||||||||
CONSOLIDATED BALANCE SHEETS - UNAUDITED |
|||||||||
(In thousands, except par value and share data) | December 31, | ||||||||
2018 | 2017 | ||||||||
ASSETS | |||||||||
Current assets | |||||||||
Cash | $ | 64,545 | $ | 96,505 | |||||
Restricted cash | 19,439 | 5,977 | |||||||
Accounts receivable | |||||||||
Oil and natural gas revenues | 68,161 | 65,962 | |||||||
Joint interest billings | 61,831 | 67,225 | |||||||
Other | 16,159 | 8,031 | |||||||
Derivative instruments | 49,929 | 1,190 | |||||||
Lease and well equipment inventory | 17,564 | 5,993 | |||||||
Prepaid expenses and other assets | 8,057 | 6,287 | |||||||
Total current assets | 305,685 | 257,170 | |||||||
Property and equipment, at cost | |||||||||
Oil and natural gas properties, full-cost method | |||||||||
Evaluated | 3,780,236 | 3,004,770 | |||||||
Unproved and unevaluated | 1,199,511 | 637,396 | |||||||
Midstream and other property and equipment | 450,066 | 281,096 | |||||||
Less accumulated depletion, depreciation and amortization | (2,306,949 | ) | (2,041,806 | ) | |||||
Net property and equipment | 3,122,864 | 1,881,456 | |||||||
Other assets | |||||||||
Deferred income taxes | 20,457 | — | |||||||
Other assets | 6,512 | 7,064 | |||||||
Total other assets | 26,969 | 7,064 | |||||||
Total assets | $ | 3,455,518 | $ | 2,145,690 | |||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | |||||||||
Current liabilities | |||||||||
Accounts payable | $ | 66,970 | $ | 11,757 | |||||
Accrued liabilities | 170,855 | 174,348 | |||||||
Royalties payable | 64,776 | 61,358 | |||||||
Amounts due to affiliates | 13,052 | 10,302 | |||||||
Derivative instruments | — | 16,429 | |||||||
Advances from joint interest owners | 10,968 | 2,789 | |||||||
Amounts due to joint ventures | 2,373 | 4,873 | |||||||
Other current liabilities | 1,028 | 750 | |||||||
Total current liabilities | 330,022 | 282,606 | |||||||
Long-term liabilities | |||||||||
Borrowings under Credit Agreement | 40,000 | — | |||||||
Borrowings under San Mateo Credit Facility | 220,000 | — | |||||||
Senior unsecured notes payable | 1,037,837 | 574,073 | |||||||
Asset retirement obligations | 29,736 | 25,080 | |||||||
Derivative instruments | 83 | — | |||||||
Deferred income taxes | 13,221 | — | |||||||
Other long-term liabilities | 4,962 | 6,385 | |||||||
Total long-term liabilities | 1,345,839 | 605,538 | |||||||
Shareholders’ equity | |||||||||
Common stock — $0.01 par value, 160,000,000 shares authorized; 116,374,503 and 108,513,597 shares issued; and 116,353,590 and 108,510,160 shares outstanding, respectively | 1,164 | 1,085 | |||||||
Additional paid-in capital | 1,924,408 | 1,666,024 | |||||||
Accumulated deficit | (236,277 | ) | (510,484 | ) | |||||
Treasury stock, at cost, 20,913 and 3,437 shares, respectively | (415 | ) | (69 | ) | |||||
Total Matador Resources Company shareholders’ equity | 1,688,880 | 1,156,556 | |||||||
Non-controlling interest in subsidiaries | 90,777 | 100,990 | |||||||
Total shareholders’ equity | 1,779,657 | 1,257,546 | |||||||
Total liabilities and shareholders’ equity | $ | 3,455,518 | $ | 2,145,690 |
Matador Resources Company and Subsidiaries
|
|||||||||||||
CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED |
|||||||||||||
(In thousands, except per share data) | For the Years Ended December 31, | ||||||||||||
2018 | 2017 | 2016 | |||||||||||
Revenues | |||||||||||||
Oil and natural gas revenues | $ | 800,700 | $ | 528,684 | $ | 291,156 | |||||||
Third-party midstream services revenues | 21,920 | 10,198 | 5,218 | ||||||||||
Sales of purchased natural gas | 7,071 | — | — | ||||||||||
Lease bonus - mineral acreage | 2,489 | — | — | ||||||||||
Realized gain (loss) on derivatives | 2,334 | (4,321 | ) | 9,286 | |||||||||
Unrealized gain (loss) on derivatives | 65,085 | 9,715 | (41,238 | ) | |||||||||
Total revenues | 899,599 | 544,276 | 264,422 | ||||||||||
Expenses | |||||||||||||
Production taxes, transportation and processing | 76,138 | 58,275 | 43,046 | ||||||||||
Lease operating | 92,966 | 67,313 | 56,202 | ||||||||||
Plant and other midstream services operating | 24,609 | 13,039 | 5,389 | ||||||||||
Purchased natural gas | 6,635 | — | — | ||||||||||
Depletion, depreciation and amortization | 265,142 | 177,502 | 122,048 | ||||||||||
Accretion of asset retirement obligations | 1,530 | 1,290 | 1,182 | ||||||||||
Full-cost ceiling impairment | — | — | 158,633 | ||||||||||
General and administrative | 69,308 | 66,016 | 55,089 | ||||||||||
Total expenses | 536,328 | 383,435 | 441,589 | ||||||||||
Operating income (loss) | 363,271 | 160,841 | (177,167 | ) | |||||||||
Other income (expense) | |||||||||||||
Net (loss) gain on asset sales and inventory impairment | (196 | ) | 23 | 107,277 | |||||||||
Interest expense | (41,327 | ) | (34,565 | ) | (28,199 | ) | |||||||
Prepayment premium on extinguishment of debt | (31,226 | ) | — | — | |||||||||
Other income (expense) | 1,551 | 3,551 | (4 | ) | |||||||||
Total other (expense) income | (71,198 | ) | (30,991 | ) | 79,074 | ||||||||
Income (loss) before income taxes | 292,073 | 129,850 | (98,093 | ) | |||||||||
Income tax (benefit) provision | |||||||||||||
Current | (455 | ) | (8,157 | ) | (1,036 | ) | |||||||
Deferred | (7,236 | ) | — | — | |||||||||
Total income tax benefit | (7,691 | ) | (8,157 | ) | (1,036 | ) | |||||||
Net income (loss) | 299,764 | 138,007 | (97,057 | ) | |||||||||
Net income attributable to non-controlling interest in subsidiaries | (25,557 | ) | (12,140 | ) | (364 | ) | |||||||
Net income (loss) attributable to Matador Resources Company shareholders | $ | 274,207 | $ | 125,867 | $ | (97,421 | ) | ||||||
Earnings (loss) per common share | |||||||||||||
Basic | $ | 2.41 | $ | 1.23 | $ | (1.07 | ) | ||||||
Diluted | $ | 2.41 | $ | 1.23 | $ | (1.07 | ) | ||||||
Weighted average common shares outstanding | |||||||||||||
Basic | 113,580 | 102,029 | 91,273 | ||||||||||
Diluted | 113,691 | 102,543 | 91,273 |
Matador Resources Company and Subsidiaries |
|||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED |
|||||||||||||
(In thousands) | For the Years Ended December 31, | ||||||||||||
2018 | 2017 | 2016 | |||||||||||
Operating activities | |||||||||||||
Net income (loss) | $ | 299,764 | $ | 138,007 | $ | (97,057 | ) | ||||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities | |||||||||||||
Unrealized (gain) loss on derivatives | (65,085 | ) | (9,715 | ) | 41,238 | ||||||||
Depletion, depreciation and amortization | 265,142 | 177,502 | 122,048 | ||||||||||
Accretion of asset retirement obligations | 1,530 | 1,290 | 1,182 | ||||||||||
Full-cost ceiling impairment | — | — | 158,633 | ||||||||||
Stock-based compensation expense | 17,200 | 16,654 | 12,362 | ||||||||||
Prepayment premium on extinguishment of debt | 31,226 | — | — | ||||||||||
Deferred income tax benefit | (7,236 | ) | — | — | |||||||||
Amortization of debt issuance cost | 1,357 | 468 | 1,148 | ||||||||||
Net loss (gain) on asset sales and inventory impairment | 196 | (23 | ) | (107,277 | ) | ||||||||
Changes in operating assets and liabilities | |||||||||||||
Accounts receivable | (4,934 | ) | (82,549 | ) | (14,259 | ) | |||||||
Lease and well equipment inventory | (12,176 | ) | (3,623 | ) | (700 | ) | |||||||
Prepaid expenses and other assets | (1,770 | ) | (2,960 | ) | (124 | ) | |||||||
Other assets | 3,418 | (6,425 | ) | 490 | |||||||||
Accounts payable, accrued liabilities and other current liabilities | 68,647 | 33,559 | 6,611 | ||||||||||
Royalties payable | 3,418 | 37,370 | 7,495 | ||||||||||
Advances from joint interest owners | 8,179 | 1,089 | 1,000 | ||||||||||
Income taxes payable | — | — | (2,848 | ) | |||||||||
Other long-term liabilities | (353 | ) | (1,519 | ) | 4,144 | ||||||||
Net cash provided by operating activities | 608,523 | 299,125 | 134,086 | ||||||||||
Investing activities | |||||||||||||
Oil and natural gas properties capital expenditures | (1,357,802 | ) | (699,445 | ) | (379,067 | ) | |||||||
Expenditures for midstream and other property and equipment | (165,784 | ) | (120,816 | ) | (74,845 | ) | |||||||
Proceeds from sale of assets | 8,333 | 977 | 5,173 | ||||||||||
Net cash used in investing activities | (1,515,253 | ) | (819,284 | ) | (448,739 | ) | |||||||
Financing activities | |||||||||||||
Repayments of borrowings | (370,000 | ) | — | (120,000 | ) | ||||||||
Borrowings under Credit Agreement | 410,000 | — | 120,000 | ||||||||||
Borrowings under San Mateo Credit Facility | 220,000 | — | — | ||||||||||
Cost to enter into or amend credit facilities | (3,077 | ) | — | — | |||||||||
Proceeds from issuance of senior unsecured notes | 1,051,500 | — | 184,625 | ||||||||||
Cost to issue senior unsecured notes | (14,098 | ) | — | (2,734 | ) | ||||||||
Purchase of senior unsecured notes | (605,780 | ) | — | — | |||||||||
Proceeds from issuance of common stock | 226,612 | 208,720 | 288,510 | ||||||||||
Cost to issue equity | (204 | ) | (280 | ) | (847 | ) | |||||||
Proceeds from stock options exercised | 815 | 2,920 | 100 | ||||||||||
Contributions related to formation of Joint Venture | 14,700 | 171,500 | — | ||||||||||
Contributions from non-controlling interest owners of less-than-wholly-owned subsidiaries | 85,750 | 44,100 | — | ||||||||||
Distributions to non-controlling interest owners of less-than-wholly-owned subsidiaries | (121,520 | ) | (10,045 | ) | — | ||||||||
Taxes paid related to net share settlement of stock-based compensation | (6,466 | ) | (5,763 | ) | (1,948 | ) | |||||||
Purchase of non-controlling interest of less-than-wholly-owned subsidiary | — | (2,653 | ) | — | |||||||||
Net cash provided by financing activities | 888,232 | 408,499 | 467,706 | ||||||||||
(Decrease) increase in cash and restricted cash | (18,498 | ) | (111,660 | ) | 153,053 | ||||||||
Cash and restricted cash at beginning of year | 102,482 | 214,142 | 61,089 | ||||||||||
Cash and restricted cash at end of year | $ | 83,984 | $ | 102,482 | $ | 214,142 |
Supplemental Non-GAAP Financial Measures
Adjusted EBITDA
This press release includes the non-GAAP financial measure of Adjusted
EBITDA. Adjusted EBITDA is a supplemental non-GAAP financial measure
that is used by management and external users of the Company’s
consolidated financial statements, such as industry analysts, investors,
lenders and rating agencies. “GAAP” means Generally Accepted Accounting
Principles in
Adjusted EBITDA should not be considered an alternative to, or more meaningful than, net income (loss) or net cash provided by operating activities as determined in accordance with GAAP or as an indicator of the Company’s operating performance or liquidity. Certain items excluded from Adjusted EBITDA are significant components of understanding and assessing a company’s financial performance, such as a company’s cost of capital and tax structure. Adjusted EBITDA may not be comparable to similarly titled measures of another company because all companies may not calculate Adjusted EBITDA in the same manner. The following table presents the calculation of Adjusted EBITDA and the reconciliation of Adjusted EBITDA to the GAAP financial measures of net income (loss) and net cash provided by operating activities, respectively, that are of a historical nature. Where references are pro forma, forward-looking, preliminary or prospective in nature, and not based on historical fact, the table does not provide a reconciliation. The Company could not provide such reconciliation without undue hardship because such Adjusted EBITDA numbers are estimations, approximations and/or ranges. In addition, it would be difficult for the Company to present a detailed reconciliation on account of many unknown variables for the reconciling items, including future income taxes, full-cost ceiling impairments, unrealized gains or losses on derivatives and gains or losses on asset sales and inventory impairments. For the same reasons, we are unable to address the probable significance of the unavailable information, which could be material to future results.
Three Months Ended | Year Ended December 31, | |||||||||||||||||||||||
(In thousands) |
December 31, |
September 30, |
December 31, |
2018 | 2017 | 2016 | ||||||||||||||||||
Unaudited Adjusted EBITDA Reconciliation to Net Income (Loss): | ||||||||||||||||||||||||
Net income (loss) attributable to Matador Resources Company Shareholders | $ | 136,713 | $ | 17,794 | $ | 38,335 | $ | 274,207 | $ | 125,867 | $ | (97,421 | ) | |||||||||||
Net income attributable to non-controlling interest in subsidiaries | 7,375 | 7,321 | 4,106 | 25,557 | 12,140 | 364 | ||||||||||||||||||
Net income (loss) | 144,088 | 25,115 | 42,441 | 299,764 | 138,007 | (97,057 | ) | |||||||||||||||||
Interest expense | 14,492 | 10,340 | 8,336 | 41,327 | 34,565 | 28,199 | ||||||||||||||||||
Total income tax benefit | (7,691 | ) | — | (8,157 | ) | (7,691 | ) | (8,157 | ) | (1,036 | ) | |||||||||||||
Depletion, depreciation and amortization | 72,478 | 70,457 | 54,436 | 265,142 | 177,502 | 122,048 | ||||||||||||||||||
Accretion of asset retirement obligations | 404 | 387 | 353 | 1,530 | 1,290 | 1,182 | ||||||||||||||||||
Full-cost ceiling impairment | — | — | — | — | — | 158,633 | ||||||||||||||||||
Unrealized (gain) loss on derivatives | (74,577 | ) | 21,337 | 11,734 | (65,085 | ) | (9,715 | ) | 41,238 | |||||||||||||||
Stock-based compensation expense | 3,413 | 4,842 | 4,166 | 17,200 | 16,654 | 12,362 | ||||||||||||||||||
Net loss (gain) on asset sales and inventory impairment | — | 196 | — | 196 | (23 | ) | (107,277 | ) | ||||||||||||||||
Prepayment premium on extinguishment of debt | — | 31,226 | — | 31,226 | — | — | ||||||||||||||||||
Consolidated Adjusted EBITDA | 152,607 | 163,900 | 113,309 | 583,609 | 350,123 | 158,292 | ||||||||||||||||||
Adjusted EBITDA attributable to non-controlling interest subsidiaries | (9,368 | ) | (8,508 | ) | (4,690 | ) | (30,386 | ) | (14,060 | ) | (400 | ) | ||||||||||||
Adjusted EBITDA attributable to Matador Resources Company shareholders | $ | 143,239 | $ | 155,392 | $ | 108,619 | $ | 553,223 | $ | 336,063 | $ | 157,892 | ||||||||||||
Three Months Ended | Year Ended December 31, | |||||||||||||||||||||||
(In thousands) |
December 31, |
September 30, |
December 31, |
2018 | 2017 | 2016 | ||||||||||||||||||
Unaudited Adjusted EBITDA Reconciliation to Net Cash Provided by Operating Activities: | ||||||||||||||||||||||||
Net cash provided by operating activities | $ | 189,205 | $ | 165,111 | $ | 76,609 | $ | 608,523 | $ | 299,125 | $ | 134,086 | ||||||||||||
Net change in operating assets and liabilities | (50,129 | ) | (11,111 | ) | 36,886 | (64,429 | ) | 25,058 | (1,809 | ) | ||||||||||||||
Interest expense, net of non-cash portion | 13,986 | 9,900 | 7,971 | 39,970 | 34,097 | 27,051 | ||||||||||||||||||
Current income tax benefit | (455 | ) | — | (8,157 | ) | (455 | ) | (8,157 | ) | (1,036 | ) | |||||||||||||
Adjusted EBITDA attributable to non-controlling interest subsidiaries | (9,368 | ) | (8,508 | ) | (4,690 | ) | (30,386 | ) | (14,060 | ) | (400 | ) | ||||||||||||
Adjusted EBITDA attributable to Matador Resources Company shareholders | $ | 143,239 | $ | 155,392 | $ | 108,619 | $ | 553,223 | $ | 336,063 | $ | 157,892 |
Adjusted Net Income (Loss) and Adjusted Earnings (Loss) Per Diluted Common Share
This press release includes the non-GAAP financial measures of adjusted
net income (loss) and adjusted earnings (loss) per diluted common share.
These non-GAAP items are measured as net income (loss) attributable to
Three Months Ended | Year Ended December 31, | |||||||||||||||||||||||
December 31, |
September 30, |
December 31, |
2018 | 2017 | 2016 | |||||||||||||||||||
(In thousands, except per share data) | ||||||||||||||||||||||||
Unaudited Adjusted Net Income (Loss) and Adjusted Earnings (Loss) Per Common Share Reconciliation to Net Income (Loss): | ||||||||||||||||||||||||
Net income (loss) attributable to Matador Resources Company shareholders | $ | 136,713 | $ | 17,794 | $ | 38,335 | $ | 274,207 | $ | 125,867 | $ | (97,421 | ) | |||||||||||
Total income tax benefit | (7,691 | ) | — | (8,157 | ) | (7,691 | ) | (8,157 | ) | (1,036 | ) | |||||||||||||
Income (loss) attributable to Matador Resources shareholders before taxes (1) | 129,022 | 17,794 | 30,178 | 266,516 | 117,710 | (98,457 | ) | |||||||||||||||||
Less non-recurring and unrealized charges to income (loss) before taxes: | ||||||||||||||||||||||||
Full-cost ceiling impairment | — | — | — | — | — | 158,633 | ||||||||||||||||||
Unrealized (gain) loss on derivatives | (74,577 | ) | 21,337 | 11,734 | (65,085 | ) | (9,715 | ) | 41,238 | |||||||||||||||
Net loss (gain) on asset sales and inventory impairment | — | 196 | — | 196 | (23 | ) | (107,277 | ) | ||||||||||||||||
Non-recurring expenses related to stock-based compensation | — | — | — | — | 1,515 | — | ||||||||||||||||||
Non-recurring transaction costs associated with the formation of San Mateo | — | — | — | — | 3,458 | — | ||||||||||||||||||
Prepayment premium on extinguishment of debt | — | 31,226 | — | 31,226 | — | — | ||||||||||||||||||
Adjusted income (loss) attributable to Matador Resources shareholders before taxes | 54,445 | 70,553 | 41,912 | 232,853 | 112,945 | (5,863 | ) | |||||||||||||||||
Income tax expense (benefit)(1) | 11,433 | 14,816 | 14,669 | 48,899 | 39,531 | (3,088 | ) | |||||||||||||||||
Adjusted net income (loss) attributable to Matador Resources Company shareholders (non-GAAP) | $ | 43,012 | $ | 55,737 | $ | 27,243 | $ | 183,954 | $ | 73,414 | $ | (2,775 | ) | |||||||||||
Weighted average shares outstanding, including participating securities - basic | 116,341 | 116,358 | 107,693 | 113,580 | 102,029 | 91,273 | ||||||||||||||||||
Dilutive effect of options and restricted stock units | 68 | 554 | 492 | 111 | 514 | — | ||||||||||||||||||
Weighted average common shares outstanding - diluted | 116,409 | 116,912 | 108,185 | 113,691 | 102,543 | 91,273 | ||||||||||||||||||
Adjusted earnings (loss) per share attributable to Matador Resources shareholders (non-GAAP) | ||||||||||||||||||||||||
Basic | $ | 0.37 | $ | 0.48 | $ | 0.25 | $ | 1.62 | $ | 0.72 | $ | (0.03 | ) | |||||||||||
Diluted | $ | 0.37 | $ | 0.48 | $ | 0.25 | $ | 1.62 | $ | 0.72 | $ | (0.03 | ) |
_______________________ |
|
(1) |
Estimated using federal statutory tax rate in effect for the period. Year ended December 31, 2016 also includes a $1.1 million income tax refund. |
PV-10
PV-10 is a non-GAAP financial measure and generally differs from
Standardized Measure, the most directly comparable GAAP financial
measure, because it does not include the effects of income taxes on
future net revenues. PV-10 is not an estimate of the fair market value
of the Company’s properties.
(in millions) |
At December 31, |
At December 31, 2017 |
At December 31, |
||||||||
Standardized Measure | $ | 2,250.6 | $ | 1,258.6 | $ | 575.0 | |||||
Discounted future income taxes | 328.7 | 74.8 | 6.5 | ||||||||
PV-10 | $ | 2,579.3 | $ | 1,333.4 | $ | 581.5 |
At
View source version on businesswire.com: https://www.businesswire.com/news/home/20190226006187/en/
Source:
Mac Schmitz
Capital Markets Coordinator
(972) 371-5225
investors@matadorresources.com