Matador Resources Company Reports Third Quarter 2016 Results and Provides Operational Update
Third Quarter 2016 Highlights
-
Net income (GAAP basis) of
$11.9 million , or$0.13 per diluted common share, as compared to a net loss of$105.9 million , or$(1.15) per diluted common share, in the second quarter of 2016 and a net loss of$242.1 million , or$(2.86) per diluted common share, in the third quarter of 2015. -
Adjusted net income, a non-GAAP financial measure, of
$5.4 million , or$0.06 per diluted common share, in the third quarter of 2016, as compared to adjusted net loss of$1.3 million , or$(0.01) per diluted common share, in the second quarter of 2016 and adjusted net income of$2.6 million , or$0.03 per diluted common share, in the third quarter of 2015. - Record average daily total production of approximately 29,400 barrels of oil equivalent (“BOE”) per day, an increase of 5% sequentially, as compared to approximately 28,000 BOE per day in the second quarter of 2016 and an increase of 12% year-over-year, as compared to approximately 26,100 BOE per day in the third quarter of 2015.
- Record average daily oil production of approximately 15,000 barrels of oil per day, an increase of 11% sequentially, as compared to approximately 13,500 barrels of oil per day in the second quarter of 2016 and an increase of 19% year-over-year, as compared to approximately 12,600 barrels of oil per day in the third quarter of 2015.
-
Adjusted earnings before interest expense, income taxes, depletion,
depreciation and amortization and certain other items (“Adjusted
EBITDA”), a non-GAAP financial measure, of
$47.3 million , an increase of 21% sequentially, as compared to$39.0 million in the second quarter of 2016, and a decrease of 19% year-over-year, as compared to$58.0 million in the third quarter of 2015. -
Proved oil and natural gas reserves of 101.6 million BOE at
September 30, 2016, an all-time high, and an increase of 19% from 85.1
million BOE at
December 31, 2015 . -
On
October 31, 2016 , the borrowing base under Matador’s revolving credit facility was increased by Matador’s bank group from$300 million to $400 million . -
On November 1, 2016, Matador increased certain elements of its 2016
guidance for the second time this year, based on its 3-rig drilling
program, as follows:
- Total natural gas production guidance increased from 28.0 to 29.0 billion cubic feet to 29.5 to 30.5 billion cubic feet;
- Total oil equivalent production guidance increased from 9.6 to 9.9 million BOE to 9.8 to 10.2 million BOE;
-
Expected capital expenditures were adjusted from
$325 million to between$425 and $450 million , with the additional capital primarily being used for strategic acreage and minerals acquisitions and to accelerate a number of new midstream initiatives in theDelaware Basin ; and -
Adjusted EBITDA guidance increased from
$130 to $140 million to$140 to $150 million based on actual results for the first nine months of 2016 and estimated oil and natural gas prices for the remainder of 2016 using oil and natural gas futures pricing as of lateOctober 2016 .
Sequential and year-over-year quarterly comparisons of selected financial and operating items are shown in the following table:
Three Months Ended | |||||||||||||||
September 30, |
June 30, |
September 30, |
|||||||||||||
Net Production Volumes:(1) | |||||||||||||||
Oil (MBbl)(2) | 1,376 | 1,230 | 1,161 | ||||||||||||
Natural gas (Bcf)(3) | 8.0 | 7.9 | 7.5 | ||||||||||||
Total oil equivalent (MBOE)(4) | 2,703 | 2,550 | 2,405 | ||||||||||||
Average Daily Production Volumes:(1) | |||||||||||||||
Oil (Bbl/d) | 14,960 | 13,516 | 12,617 | ||||||||||||
Natural gas (MMcf/d)(5) | 86.5 | 87.0 | 81.1 | ||||||||||||
Total oil equivalent (BOE/d)(6) | 29,381 | 28,022 | 26,137 | ||||||||||||
Average Sales Prices: | |||||||||||||||
Oil, without realized derivatives (per Bbl) | $ | 42.57 | $ | 42.84 | $ | 43.21 | |||||||||
Oil, with realized derivatives (per Bbl) | $ | 43.18 | $ | 43.29 | $ | 57.90 | |||||||||
Natural gas, without realized derivatives (per Mcf) | $ | 3.08 | $ | 2.10 | $ | 2.90 | |||||||||
Natural gas, with realized derivatives (per Mcf) | $ | 3.08 | $ | 2.34 | $ | 3.28 | |||||||||
Revenues (millions): | |||||||||||||||
Oil and natural gas revenues | $ | 83.1 | $ | 69.3 | $ | 71.8 | |||||||||
Third-party midstream services revenues | $ | 1.6 | $ | 0.9 |
(12) |
$ | 0.6 |
(12) |
|||||||
Realized gain on derivatives | $ | 0.9 | $ | 2.5 | $ | 19.9 | |||||||||
Operating Expenses (per BOE): | |||||||||||||||
Production taxes, transportation and processing | $ | 4.58 | $ | 4.14 | $ | 3.92 |
(13) |
||||||||
Lease operating | $ | 5.40 | $ | 4.78 |
(14) |
$ | 5.60 |
(15) |
|||||||
Plant and other midstream services operating | $ | 0.54 | $ | 0.42 | $ | 0.60 | |||||||||
Depletion, depreciation and amortization | $ | 11.10 | $ | 12.25 | $ | 18.81 | |||||||||
General and administrative(7) | $ | 4.86 | $ | 5.18 | $ | 5.05 | |||||||||
Total(8) | $ | 26.48 | $ | 26.77 | $ | 33.98 | |||||||||
Net income (loss) (millions):(9) | $ | 11.9 | $ | (105.9 | ) | $ | (242.1 | ) | |||||||
Adjusted EBITDA (millions):(10) | $ | 47.3 | $ | 39.0 | $ | 58.0 | |||||||||
Earnings (loss) per share (diluted): | $ | 0.13 | $ | (1.15 | ) | $ | (2.86 | ) | |||||||
Adjusted earnings (loss) per share (diluted):(11) | $ | 0.06 | $ | (0.01 | ) | $ | 0.03 |
(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 $1.33, $1.30 and $0.73 per BOE of non-cash, stock-based compensation expenses in the third quarter of 2016, the second quarter of 2016 and the third quarter of 2015, respectively. | |
(8) | Total does not include the impact of full-cost ceiling impairment charges or immaterial accretion expenses. | |
(9) | Attributable to Matador Resources Company shareholders. | |
(10) | 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.” | |
(11) | Adjusted earnings (loss) per share is a non-GAAP financial measure. For a definition of adjusted earnings (loss) per share and a reconciliation of adjusted earnings (loss) per share (non-GAAP) to earnings (loss) per share (GAAP), please see “Supplemental Non-GAAP Financial Measures.” | |
(12) | Reclassified from other income due to midstream segment becoming a reportable segment in the third quarter of 2016. | |
(13) | $0.06 per BOE reclassified to third-party midstream services revenues due to the midstream segment becoming a reportable segment in the third quarter of 2016. | |
(14) | $0.39 per BOE reclassified to plant and other midstream services operating expenses due to the midstream segment becoming a reportable segment in the third quarter of 2016. | |
(15) | $0.60 per BOE reclassified to plant and other midstream services operating expenses due to the midstream segment becoming a reportable segment in the third quarter of 2016. | |
A short presentation summarizing the highlights of Matador’s third quarter 2016 earnings release is also included on the Company’s website at www.matadorresources.com on the Presentations & Webcasts page under the Investors tab.
Management Comments
Joseph Wm. Foran, Matador’s Chairman and CEO, commented, “The Matador
staff delivered another strong quarter of operating and financial
results for its shareholders in the third quarter of 2016. Our oil,
natural gas, and total oil equivalent production, as well as our proved
oil and natural gas reserves, were all-time highs for the Company. Well
results throughout our
“Matador completed the Black River natural gas processing plant at
Rustler Breaks in late August on time and on budget, and the plant’s
performance has exceeded expectations during its first two months in
operation. Since that time, interest in our midstream assets has
increased further and we are evaluating several interesting
opportunities regarding the future of these assets. Further, we have
taken advantage of a number of recent opportunities to make strategic
additions to our
“As noted in this earnings release, at
“As we enter the final months of the year, the Board and I are proud of how the Matador team has responded so positively to the challenges of the past two years and especially in 2016. We continued moving ahead in 2016, and as we approach year end, we are confident that we made the right decisions and have positioned ourselves well for the future. We expect to finish the year strong and look forward to the opportunities ahead in 2017 and beyond.”
Third Quarter 2016 Operating and Financial Results
Production and Revenues
Average daily oil equivalent production increased 5% sequentially from 28,022 BOE per day (48% oil) in the second quarter of 2016 to 29,381 BOE per day (51% oil) in the third quarter of 2016, and increased 12% year-over-year from 26,137 BOE per day (48% oil) in the third quarter of 2015. Matador’s third quarter 2016 total oil equivalent production of approximately 2.7 million BOE was the best quarterly result in the Company’s history.
Average daily oil production increased 11% sequentially from 13,516 barrels per day in the second quarter of 2016 to 14,960 barrels per day in the third quarter of 2016, and increased 19% year-over-year from 12,617 barrels per day in the third quarter of 2015. Matador’s third quarter 2016 oil production of approximately 1.38 million barrels was the best quarterly result in the Company’s history. Matador’s average daily oil production has increased from approximately 400 barrels of oil per day just before its initial public offering to approximately 15,000 barrels of oil per day in the third quarter of 2016.
Average daily natural gas production remained essentially flat in the third quarter of 2016, as compared to the second quarter of 2016, at 86.5 million cubic feet per day, and increased 7% year-over-year from 81.1 million cubic feet per day in the third quarter of 2015. Matador’s third quarter 2016 natural gas production of approximately 8.0 billion cubic feet was the best quarterly result in the Company’s history.
These third quarter increases in oil and natural gas production exceeded
the Company’s expectations and were primarily attributable to both the
productivity of wells completed and placed on production in the
Oil and natural gas revenues increased 20% sequentially from
During the third quarter of 2016, Matador’s midstream operations became
a reportable business segment under Generally Accepted Accounting
Principles (“GAAP”). Thus, Matador reported third-party midstream
services revenues separately for the first time in its unaudited
condensed consolidated statements of operations. Third-party midstream
services revenues are primarily those revenues from midstream operations
related to third parties, including working interest owners in
Matador-operated wells; all revenues from Matador-owned production is
eliminated in consolidation. Third-party midstream services revenues
increased 78% sequentially from
Total realized revenues, including realized hedging gains and
third-party midstream services revenues, increased 18% sequentially from
Net Income (Loss) and Earnings (Loss) Per Share
For the third quarter of 2016, Matador reported net income of
approximately
Matador’s net income for the third quarter of 2016 was favorably
impacted by (1) improved natural gas prices, as compared to the second
quarter of 2016, (2) a non-cash, unrealized gain on derivatives of
For a reconciliation of adjusted net income (non-GAAP) and adjusted earnings (loss) per diluted common share (non-GAAP) to net income (loss)(GAAP) and earnings (loss) per diluted common share (GAAP), please see “Supplemental Non-GAAP Financial Measures” below.
Adjusted EBITDA
Adjusted EBITDA, a non-GAAP financial measure, increased 21%
sequentially from
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” below.
Operating Expenses
Production taxes, transportation and processing
Production taxes, transportation and processing expenses on a
unit-of-production basis increased 11% sequentially from
Lease operating expenses (“LOE”)
Lease operating expenses on a unit-of-production basis increased 13%
sequentially from
The increase in unit-of-production lease operating costs sequentially was primarily attributable to (1) increased salt water disposal costs at Rustler Breaks resulting from rapidly increasing production in that asset area and (2) unanticipated workover and completion operations on several wells in the third quarter of 2016. Matador anticipates that the salt water disposal well being drilled in the Rustler Breaks asset area (see “Midstream Update” below) will reduce its per-unit LOE, just as the salt water disposal wells have done in the Wolf asset area. The decrease in year-over-year unit-of-production lease operating expenses was primarily attributable to several key factors, including (1) decreased field supervisory costs, as a number of third-party contractors became full-time Matador employees during the second quarter of 2016, (2) decreased water disposal costs attributable to Matador’s own salt water disposal facilities in the Wolf asset area, as well as new water disposal agreements negotiated with third parties, (3) decreased supervisory and chemical costs associated with the Company’s Eagle Ford operations and (4) increased oil equivalent production both sequentially and year-over-year.
Plant and other midstream services operating expenses
Matador’s plant and other midstream services operating expenses on a
unit-of-production basis increased 29% sequentially from
Depletion, depreciation and amortization (“DD&A”)
Depletion, depreciation and amortization expenses on a
unit-of-production basis decreased 9% sequentially from
Full-cost ceiling impairment
Matador recorded no full-cost ceiling impairment for the third quarter of 2016, as reflected on the Company’s unaudited condensed consolidated statement of operations for the three months ended September 30, 2016.
General and administrative (“G&A”)
General and administrative expenses on a unit-of-production basis
decreased 6% sequentially from
Proved Reserves, Standardized Measure and PV-10
The following table summarizes Matador’s estimated total proved oil and natural gas reserves at September 30, 2016, December 31, 2015 and September 30, 2015.
September 30, 2016 |
December 31, 2015 |
September 30, 2015 |
|||||||||||||
Estimated proved reserves:(1)(2) | |||||||||||||||
Oil (MBbl)(3) | 55,031 | 45,644 | 42,531 | ||||||||||||
Natural Gas (Bcf)(4) | 279.4 | 236.9 | 267.5 | ||||||||||||
Total (MBOE)(5) | 101,604 | 85,127 | 87,109 | ||||||||||||
Estimated proved developed reserves: | |||||||||||||||
Oil (MBbl)(3) | 21,204 | 17,129 | 17,413 | ||||||||||||
Natural Gas (Bcf)(4) | 118.8 | 101.4 | 97.7 | ||||||||||||
Total (MBOE)(5) | 41,012 | 34,037 | 33,685 | ||||||||||||
Percent developed | 40.4 | % | 40.0 | % | 38.7 | % | |||||||||
Estimated proved undeveloped reserves: | |||||||||||||||
Oil (MBbl)(3) | 33,827 | 28,515 | 25,118 | ||||||||||||
Natural Gas (Bcf)(4) | 160.6 | 135.5 | 169.8 | ||||||||||||
Total (MBOE)(5) | 60,592 | 51,090 | 53,424 | ||||||||||||
Standardized Measure (in millions) | $ | 516.8 | $ | 529.2 | $ | 673.8 | |||||||||
PV-10(6) (in millions) | $ | 524.7 | $ | 541.6 | $ | 692.7 |
(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 October 2015 through September 2016 were $38.17 per Bbl for oil and $2.28 per MMBtu for natural gas, for the period from January 2015 through December 2015 were $46.79 per Bbl for oil and $2.59 per MMBtu for natural gas and for the period from October 2014 through September 2015 were $55.73 per Bbl for oil and $3.06 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 natural gas 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” below. | |
Matador’s estimated total proved oil and natural gas reserves were 101.6
million BOE at September 30, 2016, an all-time high, including 55.0
million barrels of oil and 279.4 billion cubic feet of natural gas, with
a Standardized Measure of
Proved oil reserves increased 21% from 45.6 million barrels at December 31, 2015 to 55.0 million barrels at September 30, 2016, also an all-time high for Matador, and increased 29% from 42.5 million barrels at September 30, 2015. At September 30, 2016, approximately 54% of the Company’s total proved reserves were oil and 46% were natural gas. By comparison, at September 30, 2015, approximately 49% of the Company’s total proved reserves were oil and 51% were natural gas. Matador’s proved oil reserves were approximately one million barrels just before the Company’s initial public offering. These oil reserves have since grown to approximately 55 million barrels in the third quarter of 2016.
The reserves estimates in all periods presented 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.
Operational Update
During the third quarter of 2016, Matador continued to operate three
drilling rigs in the
Matador completed and placed on production a total of 15 gross (8.4 net)
wells in the Rustler Breaks and Wolf asset areas during the third
quarter of 2016, including nine gross (7.9 net) operated and 6 gross
(0.5 net) non-operated horizontal wells. Most of these wells were placed
on production during August and
Matador’s operational staff has continued to make significant
improvements in drilling times and overall drilling and completion costs
while achieving strong well results in its Wolf and Rustler Breaks asset
areas throughout 2016—in essence, drilling “better wells for less
money.” Further, as both oil and natural gas prices have increased
throughout 2016, the projected economic returns from these wells have
improved significantly. In addition, Matador’s asset teams continue to
identify and delineate new landing targets in the Bone Spring and
Wolfcamp intervals throughout its
During 2016, Matador’s
Rustler Breaks Asset Area -
Matador operated one drilling rig in its Rustler Breaks asset area
during the third quarter of 2016 and continued to operate one drilling
rig in this area at
Matador is pleased to announce the 24-hour initial potential test
results from the five operated wells completed and placed on production
in the Rustler Breaks asset area during the third quarter of 2016 and
the 24-hour initial potential test result from the Guitar 10-24S-28E RB
#222H (Guitar #222H) well, which was still cleaning up following
stimulation at the time of Matador’s last operational update in
Initial Potential |
Completed |
||||||||||||||||||||||||
Oil | Gas | BOE | % Oil | FCP(1) | Choke | ||||||||||||||||||||
Well | Interval | (Bbl/d) | (MMcf/d) | (BOE/d) | (psi) |
(inch) |
(feet) | ||||||||||||||||||
Guitar 10-24S-28E RB #222H | Wolfcamp B (Middle) | 700 | 4.8 | 1,501 | 47 | % | 2,231 | 32/64" | 4,376 | ||||||||||||||||
Charlie Sweeney 31-23S-28E RB #201H | Wolfcamp A-XY | 927 | 1.9 | 1,242 | 75 | % | 1,900 | 34/64" | 4,623 | ||||||||||||||||
Janie Conner 13-24S-28E RB #201H | Wolfcamp A-XY | 950 | 2.0 | 1,283 | 74 | % | 2,145 | 36/64" | 4,522 | ||||||||||||||||
Janie Conner 13-24S-28E RB #221H | Wolfcamp B (Blair) | 884 | 9.0 | 2,384 | 37 | % | 3,447 | 36/64" | 4,522 | ||||||||||||||||
Jimmy Kone 05-24S-28E RB #203H | Wolfcamp A-XY | 1,032 | 2.4 | 1,424 | 72 | % | 1,980 | 36/64" | 4,522 | ||||||||||||||||
B. Banker 33-23S-28E #226H |
Wolfcamp A-XY | 1,006 | 2.0 | 1,346 | 75 | % | 1,852 | 36/64" | 4,251 | ||||||||||||||||
(1) Flowing casing pressure. | |||||||||||||||||||||||||
Matador continues to be very pleased with its well results in the Rustler Breaks asset area, which consistently demonstrate the value of its Rustler Breaks acreage position. The results from the four Wolfcamp A-XY wells reported in the table above are consistent with the 24-hour initial potential test results reported for other Matador Wolfcamp A-XY wells in this asset area. All four wells produced at oil cuts of 72 to 75%, again very similar to what Matador has observed in other Wolfcamp A-XY completions. Likewise, the 24-hour initial potential of 1,501 BOE per day on the Guitar #222H well, a Wolfcamp B (Middle) test, was consistent with other Wolfcamp B (Middle) completions in the area, although it had a somewhat higher oil cut at 47% compared to certain other wells completed in the Wolfcamp B (Middle).
The Janie Conner 13-24S-28E #221H (Janie Conner #221H) well was
Matador’s third completion in the
Early performance from Matador’s wells in the Rustler Breaks asset area continues to meet or exceed expectations. At the beginning of 2016, Matador’s estimated ultimate recoveries from its Wolfcamp A-XY wells ranged between 600,000 and 800,000 BOE. As the Company nears the end of 2016, it appears that about half of the Wolfcamp A-XY wells completed thus far at Rustler Breaks are on track for ultimate recoveries at or above 800,000 BOE. As examples, the Tiger 14-24S-28E RB #204H (Tiger #204H) well, one of Matador’s earliest Wolfcamp A-XY completions, has produced 280,000 BOE (75% oil) in its first 16 months of production. The Paul 25-24S-28E RB #221H (Paul #221H) well, a Wolfcamp A-XY well completed in the second quarter of 2016, has already produced 160,000 BOE (74% oil) in just five months of production. Both the Tiger #204H and the Paul #221H wells appear on track for estimated ultimate recoveries of approximately 1,000,000 BOE. Similarly, two additional Wolfcamp A-XY wells completed in the second quarter of 2016, the Janie Conner 13-24S-28H #204H (Janie Conner #204H) well and the Jimmy Kone 05-24S-28E RB #208H (Jimmy Kone #208H) well, have produced 130,000 BOE and 120,000 BOE, respectively, in their first five months of production, and both appear on track for estimated ultimate recoveries in excess of 800,000 BOE.
The recently completed Wolfcamp B (
Matador’s operating efficiencies and well costs at Rustler Breaks have
continued to improve throughout 2016. During the third quarter, Matador
drilled its fastest Wolfcamp A-XY well, the B. Banker 33-23S-28E #226H
(B. Banker #226H) well, in 12.5 days from spud to total depth of 14,350
feet. This drilling time of 12.5 days is an improvement of almost 50%
from Matador’s 2014 average drilling time of 24.5 days for a Wolfcamp
A-XY well and is about 10% faster than Matador’s 2016 Wolfcamp A-XY
drilling time objective of 14 days, which it had targeted to achieve by
year-end 2016. On the cost side, Matador continues to make incremental
progress in reducing its costs to drill, complete and equip wells in
Rustler Breaks. Three of the four Wolfcamp A-XY wells completed and
placed on production in the third quarter of 2016 were drilled,
completed and equipped for at or below
As well stimulation costs have decreased in 2016, Matador has taken the
opportunity to test increased proppant concentrations in its
As noted above, Matador continues to be very pleased with the initial performance of its Wolfcamp A and B wells at Rustler Breaks, but will continue to monitor longer-term production results from wells treated with this Generation 3 stimulation design to further assess its impact on well performance and estimated ultimate recoveries. Matador expects to continue using this Generation 3 stimulation design, including diverting agents, in most of its Wolfcamp A and B completions at Rustler Breaks for the remainder of the year.
Wolf Asset Area -
Matador also operated one drilling rig in its Wolf asset area during the
third quarter of 2016 and continued to operate one drilling rig in this
area at
Matador is pleased to announce the 24-hour initial potential test
results from three of the four wells completed and placed on production
in the Wolf asset area during the third quarter of 2016. At
Initial Potential |
Completed |
||||||||||||||||||||||||
Oil | Gas | BOE | % Oil | FCP(1) | Choke | ||||||||||||||||||||
Well | Interval | (Bbl/d) | (MMcf/d) | (BOE/d) | (psi) |
(inch) |
(feet) | ||||||||||||||||||
Johnson 44-02S-B53 WF #121H | Second Bone Spring | 678 | 2.9 | 1,167 | 58 | % | 1,830 | 36/64" | 4,451 | ||||||||||||||||
Johnson 44-02S-B53 WF #201H | Wolfcamp A-Y | 920 | 2.6 | 1,366 | 67 | % | 2,760 | 34/64" | 4,455 | ||||||||||||||||
Billy Burt 90-TTT-B33 WF #121H | Second Bone Spring | Flowing back following completion | 6,577 | ||||||||||||||||||||||
Billy Burt 90-TTT-B33 WF #124H | Second Bone Spring | 810 | 1.4 | 1,047 | 77 | % | 930 | 40/64" | 6,577 | ||||||||||||||||
(1) Flowing casing pressure. | |||||||||||||||||||||||||
The results from the Wolfcamp A-Y completion, the Johnson 44-02S-B53 WF #201H well, were as expected and very consistent with other Wolfcamp A-X and A-Y wells drilled in and around the Johnson lease. This well was completed with Matador’s Generation 3 Wolfcamp A stimulation design using 40 barrels of fluid and 3,000 pounds of sand per foot of completed lateral. Matador also pumped diverting agents in each stage of this stimulation treatment.
The results from the Johnson 44-02S-B53 WF #121H (Johnson #121H) and Billy Burt 90-TTT-B33 WF #124H (Billy Burt #124H) wells, both Second Bone Spring completions, continued the trend of significant improvement in Second Bone Spring results in the Wolf asset area in 2016. The 24-hour initial potential reported for the Johnson #121H well of 1,167 BOE per day (58% oil) was the highest test rate achieved for any Second Bone Spring well drilled by Matador in the Wolf asset area to date. Matador reported a 24-hour initial potential for the Billy Burt #124H well of 1,047 BOE/d (77% oil), including 810 barrels of oil per day and 1.4 million cubic feet of natural gas per day, which was the highest oil rate and highest oil cut observed in any Second Bone Spring well drilled by Matador in this area.
The Johnson #121H well has produced 40,000 BOE in only two months of
production and its early performance is on track with the two earlier
Second Bone Spring completions at Wolf in 2016, the Dick Jay 92-TTT-B01
WF #124H (Dick Jay #124H) and the Dorothy White 82-TTT-B33 WF #123H
(Dorothy White #123H) wells. The Dick Jay #124H well has produced
105,000 BOE (67% oil) in seven months of production and the Dorothy
White #123H well has produced 90,000 BOE (59% oil) in five months of
production. At
Matador attributes the improvement in well performance and estimated
ultimate recovery from these Second Bone Spring wells primarily to the
increased stimulation treatments pumped on these wells. These Second
Bone Spring wells were completed with approximately 40 barrels of fluid
and 2,000 pounds of sand per foot of completed lateral, as compared to
20 barrels of fluid and about 1,300 pounds of sand per foot of completed
lateral in Matador’s first Second Bone Spring test in the Wolf asset
area in 2015. Matador plans to complete and place on production two
additional Second Bone Spring wells in the Wolf asset area in the fourth
quarter of 2016, one each on its
As previously reported, Matador’s operating efficiencies and well costs
have also improved throughout 2016 in the Wolf asset area. During the
third quarter, the Barnett 90-TTT-B01 WF #124H (Barnett #124H) well (not
yet completed and placed on production) became Matador’s fastest drilled
Second Bone Spring well in the Wolf area at 11.5 days (11.2 days
normalized to a 5,000-foot lateral length) from spud to total depth of
15,200 feet. This normalized drilling time of 11.2 days is an
improvement of 49% from 21.8 days on the Company’s first well drilled in
the Second Bone Spring in 2015. Total costs to drill, complete and equip
the Johnson #121H well were just under
Well costs associated with recent Wolfcamp A-X and A-Y wells drilled and
completed in the Wolf area have also declined throughout 2016. Costs to
drill, complete and equip recent Wolfcamp A-X and A-Y wells in this area
are now routinely below Matador’s year-end 2016 target well cost of
At
Ranger Asset Area -
As anticipated, Matador did not place any wells on production in its
Ranger or Arrowhead asset areas during the third quarter of 2016. In
At
Twin Lakes Asset Area -
Matador now anticipates drilling its first horizontal well testing the
Wolfcamp D in its
Midstream Update
As previously announced, in late
As of
In an effort to replicate its successful Wolf water disposal model, in
late
Given both the location of this water disposal well near the center of
Matador’s Rustler Breaks acreage and the depth of the planned injection
zone, the Company’s geoscientists and engineers used the drilling of
this initial salt water disposal well as an opportunity to gather
additional detailed well data. Approximately 540 feet of whole core was
acquired throughout the Wolfcamp B, and rotary sidewall cores were
acquired from the
Matador has increased its anticipated 2016 midstream capital investment
by
At December 31, 2015, Matador held 157,100 gross (88,800 net) leased
acres in the
Matador’s Permian Basin Acreage at October 31, 2016 (approximate): | ||||||
Asset Area |
Gross Acres | Net Acres | ||||
Ranger (Lea County, NM) | 33,400 | 20,500 | ||||
Arrowhead (Eddy County, NM) | 48,900 | 17,300 | ||||
Rustler Breaks (Eddy County, NM) | 25,000 | 16,700 | ||||
Wolf and Jackson Trust (Loving County, TX) | 13,000 | 7,900 | ||||
Twin Lakes (Lea County, NM) | 43,500 | 31,300 | ||||
Other | 1,700 | 1,000 | ||||
Total | 165,500 | 94,700 | ||||
During the third quarter of 2016, Matador also acquired additional
mineral ownership in approximately 600 net acres in its Rustler Breaks
and Ranger/Arrowhead asset areas. This brings Matador’s total acquired
mineral ownership since
Liquidity Update
On
At
Capital Spending Update
On
Capital expenditures (in millions) |
Nine Months Ended |
Year Ended |
||||||||||||||
Original |
Actual |
Original |
Revised |
|||||||||||||
Exploration and development drilling and completion costs, including production facilities and infrastructure | $ | 199 | $ | 182 | $ | 260 | $ | 245 - 255 | ||||||||
Midstream activities | 40 | 50 | 40 | 65 | ||||||||||||
Leasehold and minerals acquisition and 2-D and 3-D seismic data | 18 | 96 | 25 | 110 - 125 | ||||||||||||
Other | 0 | 5 | 0 | 5 | ||||||||||||
Total | $ | 257 | $ | 333 | $ | 325 | $ | 425 - 450 | ||||||||
Matador incurred total capital spending of approximately
Hedging Positions
From time to time, Matador uses derivative financial instruments to mitigate its exposure to commodity price risk associated with oil, natural gas and natural gas liquids prices and to protect its cash flows and borrowing capacity.
At November 1, 2016, Matador had the following hedges in place, in the form of costless collars, for the remainder of 2016.
-
Approximately 0.5 million barrels of oil at a weighted average floor
price of
$42 per barrel and a weighted average ceiling price of$61 per barrel. -
Approximately 3.4 billion cubic feet of natural gas at a weighted
average floor price of
$2.66 per MMBtu and a weighted average ceiling price of$3.70 per MMBtu.
Matador estimates that it now has approximately 50% of its anticipated oil production and approximately 70% of its anticipated natural gas production hedged for the remainder of 2016 based on the midpoint of its updated production guidance.
At November 1, 2016, Matador had the following hedges in place, in the form of costless collars, for 2017.
-
Approximately 2.8 million barrels of oil at a weighted average floor
price of
$41 per barrel and a weighted average ceiling price of$52 per barrel. -
Approximately 16.9 billion cubic feet of natural gas at a weighted
average floor price of
$2.40 per MMBtu and a weighted average ceiling price of$3.59 per MMBtu.
2016 Guidance Update
On November 1, 2016, Matador increased certain elements of its 2016 guidance, based on a 3-rig drilling program, as follows:
-
Total natural gas production guidance increased from 28.0 to 29.0
billion cubic feet to 29.5 to 30.5 billion cubic feet. Matador’s 2016
natural gas guidance has increased from initial guidance of 26.0 to
28.0 billion cubic feet in
February 2016 ; -
Total oil equivalent production guidance increased from 9.6 to 9.9
million BOE to 9.8 to 10.2 million BOE. Matador’s 2016 total
equivalent oil production guidance has increased from initial guidance
of 9.2 to 9.8 million BOE in
February 2016 ; -
Expected capital expenditures were adjusted from
$325 million to between$425 and $450 million , with the additional capital primarily being used for strategic acreage and minerals acquisitions and to accelerate a number of new midstream initiatives in theDelaware Basin ; and -
Adjusted EBITDA guidance increased from
$130 to $140 million to$140 to$150 million based on actual results for the first nine months of 2016 and estimated oil and natural gas prices for the remainder of 2016 using oil and natural gas futures prices as of lateOctober 2016 . Matador’s 2016 Adjusted EBITDA guidance has increased from initial guidance of$120 to $130 million inFebruary 2016 .
Although Matador kept its 2016 oil production guidance unchanged at 4.9
to 5.1 million barrels, at
Conference Call Information
The Company will host a live conference call on
About
Matador is an independent energy company engaged in the exploration,
development, production and acquisition of oil and natural gas resources
in
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. 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; its ability to
integrate acquisitions, including the merger with
Matador Resources Company and Subsidiaries | ||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS - UNAUDITED | ||||||||||||
(In thousands, except par value and share data) |
September 30, 2016 |
December 31, 2015 |
||||||||||
ASSETS | ||||||||||||
Current assets | ||||||||||||
Cash | $ | 20,566 | $ | 16,732 | ||||||||
Restricted cash | 1,803 | 44,357 | ||||||||||
Accounts receivable | ||||||||||||
Oil and natural gas revenues | 27,739 | 16,616 | ||||||||||
Joint interest billings | 18,796 | 16,999 | ||||||||||
Other | 5,657 | 10,794 | ||||||||||
Derivative instruments | — | 16,284 | ||||||||||
Lease and well equipment inventory | 3,182 | 2,022 | ||||||||||
Prepaid expenses | 3,277 | 3,203 | ||||||||||
Total current assets | 81,020 | 127,007 | ||||||||||
Property and equipment, at cost | ||||||||||||
Oil and natural gas properties, full-cost method | ||||||||||||
Evaluated | 2,341,342 | 2,122,174 | ||||||||||
Unproved and unevaluated | 445,421 | 387,504 | ||||||||||
Other property and equipment | 141,420 | 86,387 | ||||||||||
Less accumulated depletion, depreciation and amortization | (1,832,478 | ) | (1,583,659 | ) | ||||||||
Net property and equipment | 1,095,705 | 1,012,406 | ||||||||||
Other assets | 968 | 1,448 | ||||||||||
Total assets | $ | 1,177,693 | $ | 1,140,861 | ||||||||
LIABILITIES AND SHAREHOLDERS’ EQUITY | ||||||||||||
Current liabilities | ||||||||||||
Accounts payable | $ | 4,534 | $ | 10,966 | ||||||||
Accrued liabilities | 93,339 | 92,369 | ||||||||||
Royalties payable | 21,717 | 16,493 | ||||||||||
Amounts due to affiliates | 7,033 | 5,670 | ||||||||||
Derivative instruments | 10,139 | — | ||||||||||
Advances from joint interest owners | 3,847 | 700 | ||||||||||
Deferred gain on plant sale | 6,440 | 4,830 | ||||||||||
Amounts due to joint ventures | 4,050 | 2,793 | ||||||||||
Income taxes payable | — | 2,848 | ||||||||||
Other current liabilities | 530 | 161 | ||||||||||
Total current liabilities | 151,629 | 136,830 | ||||||||||
Long-term liabilities | ||||||||||||
Borrowings under Credit Agreement | 65,000 | — | ||||||||||
Senior unsecured notes payable | 392,153 | 391,254 | ||||||||||
Asset retirement obligations | 19,452 | 15,166 | ||||||||||
Amounts due to joint ventures | 2,700 | 3,956 | ||||||||||
Derivative instruments | 3,838 | — | ||||||||||
Deferred gain on plant sale | 97,676 | 102,506 | ||||||||||
Other long-term liabilities | 7,451 | 2,190 | ||||||||||
Total long-term liabilities | 588,270 | 515,072 | ||||||||||
Shareholders’ equity | ||||||||||||
Common stock - $0.01 par value, 120,000,000 shares authorized; 93,580,969 and 85,567,021 shares issued; and 93,464,898 and 85,564,435 shares outstanding, respectively | 936 | 856 | ||||||||||
Additional paid-in capital | 1,176,198 | 1,026,077 | ||||||||||
Retained deficit | (740,505 | ) | (538,930 | ) | ||||||||
Total Matador Resources Company shareholders’ equity | 436,629 | 488,003 | ||||||||||
Non-controlling interest in subsidiaries | 1,165 | 956 | ||||||||||
Total shareholders’ equity | 437,794 | 488,959 | ||||||||||
Total liabilities and shareholders’ equity | $ | 1,177,693 | $ | 1,140,861 | ||||||||
Matador Resources Company and Subsidiaries | ||||||||||||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED | ||||||||||||||||||||||
(In thousands, except per share data) |
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||||||||
2016 | 2015 | 2016 | 2015 | |||||||||||||||||||
Revenues | ||||||||||||||||||||||
Oil and natural gas revenues | $ | 83,079 | $ | 71,815 | $ | 196,341 | $ | 222,128 | ||||||||||||||
Third-party midstream services revenues | 1,566 | 569 | 2,956 | 1,384 | ||||||||||||||||||
Realized gain on derivatives | 885 | 19,862 | 10,413 | 52,146 | ||||||||||||||||||
Unrealized gain (loss) on derivatives | 3,203 | 6,733 | (30,261 | ) | (25,356 | ) | ||||||||||||||||
Total revenues | 88,733 | 98,979 | 179,449 | 250,302 | ||||||||||||||||||
Expenses | ||||||||||||||||||||||
Production taxes, transportation and processing | 12,388 | 9,426 | 30,846 | 26,734 | ||||||||||||||||||
Lease operating | 14,605 | 13,466 | 41,300 | 40,140 | ||||||||||||||||||
Plant and other midstream services operating | 1,449 | 1,450 | 3,537 | 2,772 | ||||||||||||||||||
Depletion, depreciation and amortization | 30,015 | 45,237 | 90,185 | 143,477 | ||||||||||||||||||
Accretion of asset retirement obligations | 276 | 182 | 828 | 427 | ||||||||||||||||||
Full-cost ceiling impairment | — | 285,721 | 158,633 | 581,874 | ||||||||||||||||||
General and administrative | 13,146 | 12,151 | 39,506 | 38,523 | ||||||||||||||||||
Total expenses | 71,879 | 367,633 | 364,835 | 833,947 | ||||||||||||||||||
Operating income (loss) | 16,854 | (268,654 | ) | (185,386 | ) | (583,645 | ) | |||||||||||||||
Other income (expense) | ||||||||||||||||||||||
Net gain (loss) on asset sales and inventory impairment | 1,073 | — | 3,140 | (97 | ) | |||||||||||||||||
Interest expense | (6,880 | ) | (7,229 | ) | (20,244 | ) | (15,168 | ) | ||||||||||||||
Other (expense) income | (141 | ) | 564 | (17 | ) | 637 | ||||||||||||||||
Total other expense | (5,948 | ) | (6,665 | ) | (17,121 | ) | (14,628 | ) | ||||||||||||||
Income (loss) before income taxes | 10,906 | (275,319 | ) | (202,507 | ) | (598,273 | ) | |||||||||||||||
Income tax (benefit) provision |
||||||||||||||||||||||
Current | (1,141 | ) | (295 | ) | (1,141 | ) | (295 | ) | ||||||||||||||
Deferred | — | (33,010 | ) | — | (148,750 | ) | ||||||||||||||||
Total income tax benefit | (1,141 | ) | (33,305 | ) | (1,141 | ) | (149,045 | ) | ||||||||||||||
Net income (loss) | 12,047 | (242,014 | ) | (201,366 | ) | (449,228 | ) | |||||||||||||||
Net income attributable to non-controlling interest in subsidiaries | (116 | ) | (45 | ) | (209 | ) | (156 | ) | ||||||||||||||
Net income (loss) attributable to Matador Resources Company shareholders | $ | 11,931 | $ | (242,059 | ) | $ | (201,575 | ) | $ | (449,384 | ) | |||||||||||
Earnings (loss) per common share | ||||||||||||||||||||||
Basic | $ | 0.13 | $ | (2.86 | ) | $ | (2.24 | ) | $ | (5.58 | ) | |||||||||||
Diluted | $ | 0.13 | $ | (2.86 | ) | $ | (2.24 | ) | $ | (5.58 | ) | |||||||||||
Weighted average common shares outstanding | ||||||||||||||||||||||
Basic | 93,384 | 84,685 | 90,016 | 80,481 | ||||||||||||||||||
Diluted | 93,724 | 84,685 | 90,016 | 80,481 | ||||||||||||||||||
Matador Resources Company and Subsidiaries | ||||||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED | ||||||||||||
(In thousands) |
Nine Months Ended September 30, |
|||||||||||
2016 | 2015 | |||||||||||
Operating activities | ||||||||||||
Net loss | $ | (201,366 | ) | $ | (449,228 | ) | ||||||
Adjustments to reconcile net loss to net cash provided by operating activities | ||||||||||||
Unrealized loss on derivatives | 30,261 | 25,356 | ||||||||||
Depletion, depreciation and amortization | 90,185 | 143,477 | ||||||||||
Accretion of asset retirement obligations | 828 | 427 | ||||||||||
Full-cost ceiling impairment | 158,633 | 581,874 | ||||||||||
Stock-based compensation expense | 9,138 | 6,886 | ||||||||||
Deferred income tax benefit | — | (148,750 | ) | |||||||||
Amortization of debt issuance cost | 899 | 551 | ||||||||||
Net (gain) loss on asset sales and inventory impairment | (3,140 | ) | 97 | |||||||||
Changes in operating assets and liabilities | ||||||||||||
Accounts receivable | (7,782 | ) | 1,997 | |||||||||
Lease and well equipment inventory | (669 | ) | (225 | ) | ||||||||
Prepaid expenses | (74 | ) | (329 | ) | ||||||||
Other assets | 480 | 665 | ||||||||||
Accounts payable, accrued liabilities and other current liabilities | 9,710 | 16,863 | ||||||||||
Royalties payable | 5,225 | 6,898 | ||||||||||
Advances from joint interest owners | 3,147 | 306 | ||||||||||
Income taxes payable | (2,848 | ) | (444 | ) | ||||||||
Other long-term liabilities | 3,835 | (497 | ) | |||||||||
Net cash provided by operating activities | 96,462 | 185,924 | ||||||||||
Investing activities | ||||||||||||
Oil and natural gas properties capital expenditures | (288,175 | ) | (334,951 | ) | ||||||||
Expenditures for other property and equipment | (57,148 | ) | (46,738 | ) | ||||||||
Proceeds from sale of assets | 5,173 | — | ||||||||||
Business combination, net of cash acquired | — | (24,028 | ) | |||||||||
Restricted cash | 43,098 | — | ||||||||||
Restricted cash in less-than-wholly-owned subsidiaries | (544 | ) | 158 | |||||||||
Net cash used in investing activities | (297,596 | ) | (405,559 | ) | ||||||||
Financing activities | ||||||||||||
Repayments of borrowings | — | (476,982 | ) | |||||||||
Borrowings under Credit Agreement | 65,000 | 125,000 | ||||||||||
Proceeds from issuance of senior unsecured notes | — | 400,000 | ||||||||||
Cost to issue senior unsecured notes | — | (9,479 | ) | |||||||||
Proceeds from issuance of common stock | 142,350 | 188,720 | ||||||||||
Cost to issue equity | (830 | ) | (1,151 | ) | ||||||||
Proceeds from stock options exercised | — | 10 | ||||||||||
Capital commitments from non-controlling interest owners in less-than-wholly-owned subsidiaries | — | 562 | ||||||||||
Taxes paid related to net share settlement of stock-based compensation | (1,552 | ) | (1,565 | ) | ||||||||
Net cash provided by financing activities | 204,968 | 225,115 | ||||||||||
Increase in cash | 3,834 | 5,480 | ||||||||||
Cash at beginning of period | 16,732 | 8,407 | ||||||||||
Cash at end of period | $ | 20,566 | $ | 13,887 | ||||||||
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 the forward-looking Adjusted EBITDA numbers included in this press release 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 | ||||||||||||||||
(In thousands) | September 30, 2016 | June 30, 2016 | September 30, 2015 | |||||||||||||
Unaudited Adjusted EBITDA Reconciliation to Net Income (Loss): | ||||||||||||||||
Net income (loss) attributable to Matador Resources Company shareholders | $ | 11,931 | $ | (105,853 | ) | $ | (242,059 | ) | ||||||||
Interest expense | 6,880 | 6,167 | 7,229 | |||||||||||||
Total income tax benefit | (1,141 | ) | — | (33,305 | ) | |||||||||||
Depletion, depreciation and amortization | 30,015 | 31,248 | 45,237 | |||||||||||||
Accretion of asset retirement obligations | 276 | 289 | 182 | |||||||||||||
Full-cost ceiling impairment | — | 78,171 | 285,721 | |||||||||||||
Unrealized (gain) loss on derivatives | (3,203 | ) | 26,625 | (6,733 | ) | |||||||||||
Stock-based compensation expense | 3,584 | 3,310 | 1,755 | |||||||||||||
Net gain on asset sales and inventory impairment | (1,073 | ) | (1,002 | ) | — | |||||||||||
Adjusted EBITDA | $ | 47,269 | $ | 38,955 | $ | 58,027 | ||||||||||
Three Months Ended | ||||||||||||||||
(In thousands) | September 30, 2016 | June 30, 2016 | September 30, 2015 | |||||||||||||
Unaudited Adjusted EBITDA Reconciliation to Net Cash Provided by Operating Activities: | ||||||||||||||||
Net cash provided by operating activities | $ | 46,862 | $ | 31,242 | $ | 72,535 | ||||||||||
Net change in operating assets and liabilities | (4,909 | ) | 1,944 | (20,846 | ) | |||||||||||
Interest expense, net of non-cash portion | 6,573 | 5,875 | 6,678 | |||||||||||||
Current income tax benefit | (1,141 | ) | — | (295 | ) | |||||||||||
Net income attributable to non-controlling interest in subsidiaries | (116 | ) | (106 | ) | (45 | ) | ||||||||||
Adjusted EBITDA | $ | 47,269 | $ | 38,955 | $ | 58,027 | ||||||||||
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 |
Three |
Three |
||||||||||||||||||
(In thousands, except per share data) | ||||||||||||||||||||
Unaudited Adjusted Net Income (Loss) and Adjusted Earnings (Loss) Per Share Reconciliation to Net Income (Loss): | ||||||||||||||||||||
Net income (loss) attributable to Matador Resources Company shareholders | $ | 11,931 | $ | (105,853 | ) | $ | (242,059 | ) | ||||||||||||
Total income tax benefit | (1,141 | ) | — | (33,305 | ) | |||||||||||||||
Net income (loss) attributable to Matador Resources Company shareholders before taxes | 10,790 | (105,853 | ) | (275,364 | ) | |||||||||||||||
Less non-recurring and unrealized charges to net income (loss) before taxes: | ||||||||||||||||||||
Full-cost ceiling impairment | — | 78,171 | 285,721 | |||||||||||||||||
Unrealized (gain) loss on derivatives | (3,203 | ) | 26,625 | (6,733 | ) | |||||||||||||||
Net gain on asset sales and inventory impairment | (1,073 | ) | (1,002 | ) | — | |||||||||||||||
Adjusted income (loss) attributable to Matador Resources Company shareholders before taxes | 6,514 | (2,059 | ) | 3,624 | ||||||||||||||||
Income tax provision (benefit) | 1,139 |
(1) |
(721 | ) |
(2) |
1,067 |
(3) |
|||||||||||||
Adjusted net income (loss) attributable to Matador Resources Company shareholders (non-GAAP) | $ | 5,375 | $ | (1,338 | ) | $ | 2,557 | |||||||||||||
Basic weighted average shares outstanding, without participating securities | 92,397 | 92,346 | 84,685 | |||||||||||||||||
Dilutive effect of participating securities | 987 | — | 756 | |||||||||||||||||
Weighted average shares outstanding, including participating securities - basic | 93,384 | 92,346 | 85,441 | |||||||||||||||||
Dilutive effect of options, restricted stock units and preferred shares | 340 | — | 167 | |||||||||||||||||
Weighted average common shares outstanding - diluted | 93,724 | 92,346 | 85,608 | |||||||||||||||||
Adjusted earnings (loss) per share attributable to Matador Resources Company shareholders (non-GAAP) | ||||||||||||||||||||
Basic | $ | 0.06 | $ | (0.01 | ) | $ | 0.03 | |||||||||||||
Diluted | $ | 0.06 | $ | (0.01 | ) | $ | 0.03 | |||||||||||||
(1) Estimated using federal statutory tax rate of 35%, which differs from the actual effective tax rate due to a full valuation allowance recognized against the deferred tax benefit, including a third quarter 2016 income tax refund of approximately $1.1 million. |
(2) Estimated using federal statutory tax rate of 35%, which differs from the actual effective tax rate due to a full valuation allowance recognized against the deferred tax benefit. |
(3) Estimated using actual tax rate for the period. |
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. Matador and others in the industry use PV-10 as a measure to compare the relative size and value of proved reserves held by companies and of the potential return on investment related to the companies’ properties without regard to the specific tax characteristics of such entities. PV-10 may be reconciled to the Standardized Measure of discounted future net cash flows at such dates by reducing PV-10 by the discounted future income taxes associated with such reserves.
(in millions) |
At September 30, |
At December 31, 2015 |
At September 30, 2015 |
|||||||||||||
PV-10 | $ | 524.7 | $ | 541.6 | $ | 692.7 | ||||||||||
Discounted future income taxes | (7.9 | ) | (12.4 | ) | (18.9 | ) | ||||||||||
Standardized Measure | $ | 516.8 | $ | 529.2 | $ | 673.8 |
View source version on businesswire.com: http://www.businesswire.com/news/home/20161101006745/en/
Source:
Matador Resources Company
Mac Schmitz, 972-371-5225
Capital
Markets Coordinator
investors@matadorresources.com