UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of Earliest Event Reported) November 12, 2012
Matador Resources Company
(Exact name of registrant as specified in its charter)
Texas | 001-35410 | 27-4662601 | ||
(State or other jurisdiction of incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) | ||
5400 LBJ Freeway, Suite 1500, Dallas, Texas | 75240 | |||
(Address of principal executive offices) | (Zip Code) |
Registrants telephone number, including area code: (972) 371-5200
Not Applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
¨ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
¨ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
¨ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
¨ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Item 2.02 Results of Operations and Financial Condition.
Attached hereto as Exhibit 99.1 is a press release (the Press Release) issued by Matador Resources Company (the Company) on November 12, 2012, announcing its financial results for the three month and nine month periods ended September 30, 2012. The Press Release is incorporated by reference into this Item 2.02, and the foregoing description of the Press Release is qualified in its entirety by reference to this exhibit. On November 12, 2012, the Company held a conference call and webcast with respect to its financial results for the three and nine month periods ended September 30, 2012. The conference call transcript (the Transcript), including the related question and answer session, is furnished as Exhibit 99.2 and incorporated herein by reference.
As previously announced, Mr. Foran will present at the Stephens Fall Investment Conference 2012 in New York City on Tuesday, November 13, 2012. The Company has updated its investor presentation (the Investor Presentation) for this conference and other presentations to potential investors to include the results of operations for the third quarter of 2012. A copy of the Investor Presentation is furnished as Exhibit 99.3 hereto and incorporated herein by reference.
The information furnished pursuant to this Item 2.02, including Exhibits 99.1, 99.2 and 99.3, shall not be deemed to be filed for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the Exchange Act), and will not be incorporated by reference into any filing under the Securities Act of 1933, as amended (the Securities Act), unless specifically identified therein as being incorporated therein by reference.
In the Press Release, the Transcript and the Investor Presentation, the Company has included as non-GAAP financial measures, as defined in Item 10 of Regulation S-K of the Exchange Act, (i) earnings before interest expense, income taxes, depletion, depreciation and amortization, accretion of asset retirement obligations, property impairments, unrealized derivative gains and losses, certain other non-cash items and non-cash stock-based compensation expense, including stock option and grant expense and restricted stock and restricted stock unit expense and net gain or loss on asset sales and inventory impairment (Adjusted EBITDA) and (ii) present value discounted at 10% (pre-tax) of estimated total proved reserves (PV-10). In the Press Release and the Investor Presentation, the Company has provided reconciliations of the non-GAAP financial measures to the most directly comparable financial measures calculated and presented in accordance with generally-accepted accounting principles (GAAP) in the United States. In addition, in the Press Release and the Investor Presentation, the Company has provided the reasons why the Company believes those non-GAAP financial measures provide useful information to investors.
Item 7.01 Regulation FD Disclosure.
Item 2.02 above is incorporated herein by reference.
The information furnished pursuant to this Item 7.01, including Exhibits 99.1, 99.2 and 99.3, shall not be deemed to be filed for the purposes of Section 18 of the Exchange Act and will not be incorporated by reference into any filing under the Securities Act unless specifically identified therein as being incorporated therein by reference.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits
Exhibit |
Description of Exhibit | |
99.1 | Press Release, dated November 12, 2012. | |
99.2 | Transcript of Conference Call, dated November 12, 2012. | |
99.3 | Presentation Materials. |
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
MATADOR RESOURCES COMPANY | ||||||
Date: November 12, 2012 |
By: | /s/ David E. Lancaster | ||||
Name: David E. Lancaster | ||||||
Title: Executive Vice President |
Exhibit Index
Exhibit |
Description of Exhibit | |
99.1 | Press Release, dated November 12, 2012. | |
99.2 | Transcript of Conference Call, dated November 12, 2012. | |
99.3 | Presentation Materials. |
Exhibit 99.1
MATADOR RESOURCES COMPANY REPORTS 2012 THIRD QUARTER FINANCIAL RESULTS
AND PROVIDES OPERATIONAL UPDATE
DALLAS, Texas, November 12, 2012 Matador Resources Company (NYSE: MTDR) (Matador or the Company), an independent energy company currently focused on the oil and liquids rich portion of the Eagle Ford shale play in South Texas, today reported financial and operating results for the three and nine months ended September 30, 2012. Headlines include the following:
| Record oil production of 303,000 Bbl for the third quarter of 2012, a sequential quarterly increase of 6.3% from 285,000 Bbl produced in the second quarter of 2012 and a year-over-year increase of over seven-fold from 43,000 Bbl produced in the third quarter of 2011. |
| Record average daily oil equivalent production of 8,838 BOE per day for the third quarter of 2012, including 3,291 Bbl of oil per day and 33.3 MMcf of natural gas per day; a year-over-year increase of 28% from the third quarter of 2011. |
| Record total realized revenues of $41.4 million for the third quarter of 2012, including $3.4 million in realized gain on derivatives, a year-over-year increase of 119% from total realized revenues of $18.9 million, including $1.4 million in realized gain on derivatives, reported for the third quarter of 2011. |
| Record oil and natural gas revenues of $38.0 million, for a year-over-year increase of 118% from $17.4 million reported for the third quarter of 2011. |
| Record Adjusted EBITDA of $28.6 million, a year-over-year increase of 137% from $12.1 million reported for the third quarter of 2011. |
| The Company will hold an Analyst Day in Dallas, Texas, on December 6 at 10:00 a.m. Central Time to review its 2013 operational plan and forecasts. |
| Matadors 2013 capital expenditures budget anticipated to be modestly lower than the 2012 level of $313 million. |
Third Quarter 2012 Financial Results
Joseph Wm. Foran, Matadors Chairman, President and CEO, commented, The third quarter saw continued strong growth in EBITDA as our drilling program in our Eagle Ford shale acreage continues to drive important growth in oil production and reserve values. To that end it is a pleasure to report that Matador produced more oil in the final six weeks of the third quarter of 2012 than we did in all of 2011. We continue to see improvements in our drilling and completion costs, even as production grows, and we continue to improve our drilling and completion techniques, which should lead to improvements in cash flow, rates of return and long-term asset value for our shareholders. Matadors budget for 2013 capital expenditures is anticipated to be modestly lower than the $313 million in capital expenditures budgeted for 2012. This budget reflects our rich opportunity set in the Eagle Ford shale and our opportunity for exploration in the Delaware Basin and potentially even the Pearsall shale, balanced with our assessment that the pricing and operating environment may be softening to the point where maintaining financial discipline and flexibility will become increasingly important.
1
Production and Revenues
Three Months Ended September 30, 2012 Compared to Three Months Ended September 30, 2011
Oil production increased over seven-fold to approximately 303,000 Bbl of oil, or about 3,291 Bbl of oil per day, during the third quarter of 2012 as compared to approximately 43,000 Bbl of oil, or about 465 Bbl of oil per day, in the third quarter of 2011. This increase in oil production is a direct result of ongoing drilling operations in the Eagle Ford shale. Average daily oil equivalent production increased to approximately 8,838 BOE per day (37% oil by volume) in the third quarter of 2012 as compared to 6,931 BOE per day (7% oil by volume) during the third quarter of 2011.
Total realized revenues, including realized gain on derivatives, increased 119% to $41.4 million for the three months ended September 30, 2012 as compared to $18.9 million for the three months ended September 30, 2011. Oil and natural gas revenues increased 118% to $38.0 million in the third quarter of 2012 as compared to $17.4 million during the third quarter of 2011. This increase in oil and natural gas revenues reflects an increase in oil revenues of $26.4 million coupled with a decrease in natural gas revenues of $5.8 million between the respective periods. Oil revenues increased over eight-fold to $30.1 million for the three months ended September 30, 2012 as compared to $3.7 million in oil revenues for the three months ended September 30, 2011. A portion of this increase in oil revenues also reflects a higher weighted average oil price of $99.33 per Bbl realized during the three months ended September 30, 2012 as compared to a weighted average oil price of $85.92 per Bbl realized during the three months ended September 30, 2011. The decrease in natural gas revenues reflects a decline in natural gas production by about 14% to approximately 3.1 Bcf in the third quarter of 2012 as compared to approximately 3.6 Bcf in the third quarter of 2011. This decline in natural gas production is due to several factors, including (i) the natural decline in natural gas production primarily from existing Cotton Valley and Haynesville shale wells in Northwest Louisiana and East Texas, coupled with the decision not to drill any operated Haynesville shale wells in 2012, (ii) the voluntary curtailment of natural gas production from certain non-operated Haynesville shale wells in Northwest Louisiana and (iii) the flaring of a portion of the natural gas produced from newly completed Eagle Ford shale wells in South Texas as a result of gas pipeline constraints and awaiting the installation of permanent production facilities. This decrease in natural gas revenues also results from a significantly lower weighted average natural gas price of $2.59 per Mcf realized during the three months ended September 30, 2012 as compared to a weighted average natural gas price of $3.86 per Mcf realized during the three months ended September 30, 2011.
Nine Months Ended September 30, 2012 Compared to Nine Months Ended September 30, 2011
Oil production increased almost seven-fold to approximately 788,000 Bbl of oil, or about 2,876 Bbl of oil per day, during the first nine months of 2012 as compared to approximately 113,000 Bbl of oil, or about 414 Bbl of oil per day, during the first nine months of 2011. This increase in oil production is a direct result of ongoing drilling and completion operations in the Eagle Ford shale during which time Matador also benefited from declining drilling and completion costs of approximately 10% to 15% per well on average. Average daily oil equivalent production increased to approximately 8,534 BOE per day (34% oil by volume) during the first nine months of 2012 from approximately 7,081 BOE per day (6% oil by volume) during the first nine months of 2011.
2
Total realized revenues, including realized gain on derivatives, increased 103% to $114.4 million for the nine months ended September 30, 2012 as compared to $56.2 million for the nine months ended September 30, 2011. Oil and natural gas revenues increased 99% to $103.3 million during the first nine months of 2012 from $52.0 million during the comparable period in 2011. This increase in oil and natural gas revenues reflects an increase in oil revenues of $70.6 million and a decrease in natural gas revenues of $19.3 million between the respective periods. Oil revenues increased almost eight-fold to $81.0 million for the nine months ended September 30, 2012 as compared to $10.5 million for the nine months ended September 30, 2011.
Adjusted EBITDA
Adjusted EBITDA, a non-GAAP financial measure, increased 137% to $28.6 million for the three months ended September 30, 2012 as compared to $12.1 million for the three months ended September 30, 2011. Sequentially, Adjusted EBITDA increased 3% to $28.6 million during the third quarter of 2012 from $27.9 million during the second quarter of 2012.
Adjusted EBITDA increased 107% to $77.9 million for the nine months ended September 30, 2012 as compared to $37.6 million during the first nine months of 2011. Notably, the Adjusted EBITDA of $77.9 million reported for the first nine months of 2012 compares to an Adjusted EBITDA of $49.9 million reported for all of last year (2011). For a definition of Adjusted EBITDA and a reconciliation of net income (GAAP) and net cash provided by operating activities (GAAP) to Adjusted EBITDA (non-GAAP), please see Supplemental Non-GAAP Financial Measures below.
Proved Reserves and PV-10
Proved oil reserves at September 30, 2012 increased almost eight-fold to approximately 8.4 million Bbl as compared to 1.1 million Bbl at September 30, 2011. At September 30, 2012, total proved reserves were approximately 20.9 million BOE, including approximately 8.4 million Bbl of oil (40% oil by volume) and 74.9 Bcf of natural gas, with a present value of estimated future net cash flows discounted at 10%, or PV-10, of $363.6 million (Standardized Measure of $333.9 million) as compared to total proved reserves at September 30, 2011 of approximately 27.0 million BOE, including approximately 1.1 million Bbl of oil (4% oil by volume) and 155.3 Bcf of natural gas, with a PV-10 of $155.2 million (Standardized Measure of $143.4 million). As a result of declines in natural gas prices, the Company previously removed approximately 16.3 million BOE in proved undeveloped Haynesville shale natural gas reserves from its total proved reserves at June 30, 2012. The reserves estimates in all periods presented were prepared by the Companys engineering staff and audited by Netherland, Sewell & Associates, Inc., independent reservoir engineers. For a reconciliation of Standardized Measure (GAAP) to PV-10 (non-GAAP), please see Supplemental Non-GAAP Financial Measures below.
3
Net (Loss) Income
For the quarter ended September 30, 2012, Matador reported a net loss of approximately $9.2 million and a loss of $0.17 per common share compared to net income of approximately $6.2 million and earnings of $0.14 per Class A common share and $0.21 per Class B common share for the quarter ended September 30, 2011. All Class B shares were converted to Class A shares upon completion of the Companys initial public offering in February 2012; there is only one class of common shares outstanding at September 30, 2012.
The net loss reported for the third quarter of 2012 is primarily attributable to non-cash charges, principally an unrealized loss on derivatives of approximately $13.0 million and a full-cost ceiling impairment charge to operations of $3.6 million recorded in the quarter. The unrealized loss on derivatives is attributable to a change in the net fair value of the Companys commodity derivatives during the period primarily as a result of increases in oil and natural gas prices between June 30 and September 30, 2012. The change in the net fair value of the Companys commodity derivatives can be volatile from period to period, and in fact, this unrealized loss of approximately $13.0 million compares to and partially offsets the unrealized gain on derivatives of approximately $15.1 million reported for the second quarter of 2012. The full-cost ceiling impairment was primarily attributable to the continued decline in the average natural gas price the Company is required to use to estimate its natural gas reserves, as well as smaller than anticipated reserves additions from the two Austin Chalk/Chalkleford wells drilled and completed in Zavala County, Texas during the quarter.
Sequential Financial Results
| Oil production increased 6% to approximately 303,000 Bbl, or 3,291 Bbl of oil per day in the third quarter of 2012 from approximately 285,000 Bbl, or 3,131 Bbl of oil per day, in the second quarter of 2012. Total proved oil and natural gas reserves increased approximately 10% to 20.9 MMBOE at September 30, 2012 from 19.1 MMBOE at June 30, 2012. |
| Oil and natural gas revenues increased 5% to $38.0 million in the third quarter of 2012 from $36.1 million in the second quarter of 2012. |
| The present value of estimated future net cash flows from proved oil and natural gas reserves discounted at 10%, or PV-10, increased 20% to $363.6 million at September 30, 2012 from $303.4 million at June 30, 2012. |
| Adjusted EBITDA increased 3% to $28.6 million in the third quarter of 2012 from $27.9 million in the second quarter of 2012. |
Operating Expenses Update
Production Taxes and Marketing
Production taxes and marketing expenses increased to $2.8 million (or $3.47 per BOE) for the three months ended September 30, 2012 from $1.8 million (or $2.90 per BOE) for the three months ended September 30, 2011. The increase in production taxes and marketing expenses reflects the increase in total oil and natural gas revenues by 118% during the three months ended September 30, 2012 as
4
compared to the three months ended September 30, 2011. The majority of this increase was attributable to production taxes and marketing expenses associated with the large increase in oil production resulting from drilling operations in the Eagle Ford shale in South Texas.
Lease Operating Expenses (LOE)
Lease operating expenses increased to $6.5 million (or $7.98 per BOE) for the three months ended September 30, 2012 from $2.1 million (or $3.24 per BOE) for the three months ended September 30, 2011. The increase in lease operating expenses was primarily attributable to increased costs associated with operating high volume oil production as a result of ongoing drilling and completion operations in the Eagle Ford shale in 2012, as compared to the lower lease operating expenses associated with dry gas production. In addition, oil production comprised 37% of total production by volume during the three months ended September 30, 2012 as compared to only 7% of total production by volume during the same period in 2011, resulting in these higher overall lease operating expenses during the third quarter of 2012.
Depletion, depreciation and amortization (DD&A)
Depletion, depreciation and amortization expenses increased to $21.7 million (or $26.66 per BOE) for the three months ended September 30, 2012 from $7.3 million (or $11.43 per BOE) for the three months ended September 30, 2011. This increase in depletion, depreciation and amortization expense was attributable to the decrease in total proved oil and natural gas reserves to 20.9 million BOE at September 30, 2012 as compared to 27.0 million BOE at September 30, 2011. As noted above, as a result of declines in natural gas prices, the Company previously removed approximately 16.3 million BOE in proved undeveloped Haynesville shale natural gas reserves from its total proved reserves at June 30, 2012. This increase in depletion, depreciation and amortization expense was also partially due to the increase of approximately 28% in total oil and natural gas production to approximately 813,000 BOE during the three months ended September 30, 2012 as compared to approximately 638,000 BOE during the three months ended September 30, 2011, as well as to the higher drilling and completion costs on a per BOE basis associated with oil reserves added in the Eagle Ford shale in South Texas as compared with the Companys Haynesville shale natural gas and other gas assets in Northwest Louisiana.
General and administrative (G&A)
General and administrative expenses decreased to $3.4 million (or $4.23 per BOE) for the three months ended September 30, 2012 as compared to $4.2 million (or $6.60 per BOE) for the three months ended September 30, 2011. The decrease in general and administrative expenses was attributable primarily to decreased stock based compensation expense, partially offset by increased compensation, accounting, legal and other administrative expenses, much of which is associated with becoming a public company in February 2012.
5
Operations Update
Eagle Ford Shale South Texas
During the first nine months of 2012, Matadors operations were focused on the exploration and development of its Eagle Ford shale properties in South Texas. In the third quarter of 2012 specifically, 6 gross/5.3 net operated and 1 gross/0.2 net non-operated Eagle Ford shale wells were completed and placed on production along with 2 gross/2 net operated Austin Chalk/Chalkleford wells. Two of these Eagle Ford operated wells were on the Love lease in DeWitt County, two on the Northcut lease in LaSalle County, one on the Martin Ranch lease in LaSalle County, and one on the Sickenius lease in Karnes County. One upper Austin Chalk well and one lower Austin Chalk/upper Eagle Ford, or Chalkleford, well were drilled and completed on the Glasscock Ranch lease in Zavala County. The two wells on the Love lease began producing during August 2012; the two wells on the Northcut lease and the well drilled on the Sickenius lease began producing in September. The well drilled on the Martin Ranch lease did not begin producing until late September. As a result, these six wells did not contribute fully to the third quarter production volumes. Matador currently has two contracted drilling rigs operating in South Texas: one in LaSalle County and one in DeWitt County.
During the third quarter of 2012, Matador drilled the two wells on the Love lease back to back and performed zipper-frac operations on those two wells. The two wells on the Northcut lease were also drilled back to back with zipper-fracs pumped on the wells. The decision to drill wells back to back and to utilize zipper-frac techniques did result in a delay of first production from these wells of approximately 30 to 60 days compared to the typical time frame for independently drilled and fracture stimulated wells. While it is early in the production life of these two sets of zipper-frac wells, the results look favorable enough to warrant further tests and study. Matador is continuing to improve its drilling and completion techniques for these Eagle Ford wells and is encouraged by the results of these latest stimulation changes as well as the reductions being achieved in drilling and completion times and costs. Early results from these tests in DeWitt, Karnes and LaSalle counties indicate improved well performance as a result of recent fracture treatment modifications and operational practices such as restricting choke sizes. Matador continues to see benefits in flowing back the wells on restricted chokes and will continue to utilize this practice in the foreseeable future to maintain bottomhole pressure and to reduce stress on the rock and the proppant, even though such practices may result in smaller volumes of oil in the short term. Matador believes these operational improvements will extend the periods these wells can flow without artificial lift, thereby reducing LOE expenses in the short term and increasing ultimate recoveries in the long run.
Matador continues to evaluate results from recent wells drilled on 80-acre spacing on two of its Eagle Ford properties and, based on this early evaluation, Matador plans to continue drilling offset wells on 80-acre spacing on some of its other Eagle Ford acreage. Matador has also finalized a natural gas gathering, transportation and processing agreement, including firm transportation and processing, for most of its operated natural gas production in South Texas. This agreement will ensure that Matador has access to the market for the natural gas and natural gas liquids produced from its Eagle Ford properties.
6
Matador has recently begun placing some of its more mature producing wells on artificial lift. While still in the early stages, it appears as though this program should be successful in sustaining production volumes from wells that are in need of assistance in order to optimize production. While most of the current installations of artificial lift are in the form of pumping units and rod pumps, Matador is evaluating other possible artificial lift methods to maximize production from these wells.
Matador has drilled three wells on its 9,000 acre block in Zavala County, Texas. The three wells included an Eagle Ford test, an upper Austin Chalk test, and a lower Austin Chalk/Upper Eagle Ford, or Chalkleford, test. None of these wells were particularly strong, but all three wells continue to produce oil with the assistance of artificial lift. Matador will continue to evaluate the performance of all three wells while studying other potential formations on the acreage block, including the Pearsall shale, and studying offset well performance from wells completed in other zones. Matador remains optimistic that this acreage block may yield favorable results with further study and technical progress.
Haynesville Shale Northwest Louisiana
Matador has no plans to drill any operated Haynesville shale wells for the remainder of 2012, but is participating in several non-operated Haynesville wells where it has working interests throughout 2012. As a result of low natural gas prices, several non-operated Haynesville shale wells were shut in for brief periods or produced less natural gas than anticipated during the first nine months of 2012 as the operators voluntarily curtailed a portion of the natural gas production from these wells.
Meade Peak Shale Wyoming, Utah and Idaho
During the third quarter, Matador and its partner finalized commercial arrangements related to the ongoing exploration of the Meade Peak shale. Operations are scheduled to begin in the fourth quarter of 2012 to conduct a horizontal test of the Meade Peak shale. A rig is on location. The existing Crawford Federal #1 vertical wellbore was drilled and cored through the Meade Peak shale and then suspended in December 2011. Plans are to re-enter this existing wellbore, plug back to a sufficient depth to sidetrack and drill a horizontal lateral to test the Meade Peak formation. Matadors share of the anticipated costs of this operation will be carried by its partner. Matador and its partner also intend to renew leases that may be available for renewal and may acquire additional leasehold within their area of mutual interest.
Acreage Acquisitions
On August 10, 2012, Matador added to its existing acreage position in the Delaware Basin with the acquisition of approximately 4,900 gross and 2,900 net acres in the heart of the Wolfbone play in Loving County, Texas. The Company expects to begin testing this acreage as well as to add to its other acreage positions in the next twelve months.
Liquidity Update
On September 28, 2012, the Company closed an amended and restated senior secured revolving credit agreement. Under the credit agreement, the borrowing base was increased to $200 million, up from the previous borrowing base of $125 million based on June 30, 2012 reserves estimates. The amendment increased the maximum facility size from $400 million to $500 million and named Royal Bank of Canada as Administrative Agent.
7
At September 30, 2012, the Company had cash and cash equivalents and certificates of deposits totaling approximately $4.4 million, approximately $106.0 million of outstanding long-term borrowings and approximately $1.1 million in outstanding letters of credit. In early October, the borrowings were converted to a Eurodollar-based rate advance and bore interest at an effective rate of approximately 3.3%. In October 2012 and November 2012, Matador borrowed an additional $14.0 million and $15.0 million, respectively, under its credit agreement to finance a portion of working capital requirements and capital expenditures. As of November 12, 2012, the Company had $135.0 million in outstanding long-term borrowings and approximately $1.1 million in outstanding letters of credit. The borrowing base will be redetermined based upon December 31, 2012 reserves estimates, although Matador may also request a redetermination based on its reserves growth at September 30, 2012.
Capital Spending
At September 30, 2012, Matador has incurred approximately $237.6 million or about 76% of its anticipated 2012 capital expenditures budget of $313 million. This includes approximately $21.2 million incurred to acquire additional leasehold acreage primarily in the Eagle Ford shale near the Companys existing properties and in the Delaware Basin in West Texas. As of September 30, 2012, Matador is executing its 2012 capital expenditures program as planned and remains within its anticipated capital expenditures budget for 2012.
Hedging Positions
For the fourth quarter of 2012, Matador has hedged 360,000 Bbl of its anticipated oil production using costless collars having a weighted average floor price of $90.83 per Bbl and a weighted average ceiling price of $110.31 per Bbl.
For the fourth quarter of 2012, Matador has hedged 2.31 Bcf of its anticipated natural gas production using costless collars having a weighted average floor price of $4.07 per MMBtu and a weighted average ceiling price of $5.30 per MMBtu.
For the fourth quarter of 2012, Matador has hedged 625,200 gallons of its anticipated natural gas liquids production using swaps having a weighted average price of $0.81 per gallon.
2012 Guidance Update
Matador anticipates its 2012 annual oil production will be near the lower end of its previously announced guidance of 1.2 to 1.4 million barrels. The Company reaffirms its previous 2012 guidance announced on March 7, 2012 and May 14, 2012 for (1) estimated capital spending of $313 million, (2) an estimated exit rate for oil production of 5,000 to 5,500 Bbl per day and (3) estimated total natural gas production of 12.5 to 13.5 Bcf.
8
2013 Guidance Announcement
Matadors budget for 2013 capital expenditures is anticipated to be modestly lower than the $313 million in capital expenditures budgeted for 2012. This preliminary budget estimate reflects the Companys rich opportunity set in the Eagle Ford shale and its opportunity for exploration in the Delaware Basin in West Texas and potentially the Pearsall shale and Buda in South Texas, balanced with its assessment that the pricing environment may be softening and maintaining financial discipline is key. Additional elements of the Companys 2013 plan will be discussed in detail during its upcoming Analyst Day on Thursday, December 6, 2012.
Matador Analyst Day
Matador will be hosting an Analyst Day on Thursday, December 6, 2012 at 10:00 a.m. Central Time at the Companys headquarters in Dallas, Texas. The meeting will include an overview of its 2013 operational plan, capital budget and forecasts, plus an update on geology and drilling and completion techniques in its areas of operation. The call will be available via webcast and details will be released closer to the date.
Conference Call Information and Investor Presentation
The Company will host a conference call on Monday, November 12, 2012, at 9:00 a.m. Central Time to discuss its third quarter 2012 financial and operational results. To access the conference call, domestic participants should dial (866) 314-5050 and international participants should dial (617) 213-8051. The participant passcode is 73985344. The conference call will also be available through the Companys website at www.matadorresources.com on the Presentations & Webcasts page under the Investors tab. To access the conference call, domestic participants should dial (866) 314-5050 and international participants should dial (617) 213-8051. The participant passcode is 73985344. The replay for the event will also be available on the Companys website at www.matadorresources.com through Wednesday, November 21, 2012. In addition, the Companys updated Investor Presentation is available on the Presentations & Webcasts page under the Investors tab of the Companys website at www.matadorresources.com.
About Matador Resources Company
Matador is an independent energy company engaged in the exploration, development, production and acquisition of oil and natural gas resources in the United States, with a particular emphasis on oil and natural gas shale plays and other unconventional resource plays. Its current operations are located primarily in the Eagle Ford shale play in South Texas and the Haynesville shale play in Northwest Louisiana and East Texas.
For more information, visit Matador Resources Company at www.matadorresources.com.
9
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 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. These forward-looking statements involve certain risks and uncertainties and ultimately may not prove to be accurate, including, but not limited to, the following risks related to financial and operational performance: general economic conditions; ability for Matador to execute its business plan, including the success of its drilling program; changes in oil, natural gas and natural gas liquids prices and the demand for oil, natural gas and natural gas liquids; 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; ability to make acquisitions on economically acceptable terms; availability of sufficient capital to Matador to execute its business plan, including from future cash flows, increases in borrowing base and otherwise; weather and environmental concerns; and other important factors which could cause actual results to differ materially from those anticipated or implied in the forward-looking statements. For further discussions of risks and uncertainties, you should refer to Matadors SEC filings, including the Risk Factors section of Matadors Annual Report on Form 10-K for the year ended December 31, 2011. Matador undertakes no obligation and does not intend to update these forward-looking statements to reflect events or circumstances occurring after this press release, except as required by law. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this press release. All forward-looking statements are qualified in their entirety by this cautionary statement.
Contact Information
Mac Schmitz
Investor Relations
(972) 371-5225
mschmitz@matadorresources.com
10
Matador Resources Company and Subsidiaries
CONDENSED CONSOLIDATED BALANCE SHEETS UNAUDITED
(In thousands, except par value and share data) |
||||||||
September 30, 2012 |
December 31, 2011 |
|||||||
ASSETS |
||||||||
Current assets |
||||||||
Cash and cash equivalents |
$ | 4,178 | $ | 10,284 | ||||
Certificates of deposit |
266 | 1,335 | ||||||
Accounts receivable |
||||||||
Oil and natural gas revenues |
17,046 | 9,237 | ||||||
Joint interest billings |
4,252 | 2,488 | ||||||
Other |
591 | 1,447 | ||||||
Derivative instruments |
6,395 | 8,989 | ||||||
Lease and well equipment inventory |
1,478 | 1,343 | ||||||
Prepaid expenses |
974 | 1,153 | ||||||
|
|
|
|
|||||
Total current assets |
35,180 | 36,276 | ||||||
Property and equipment, at cost |
||||||||
Oil and natural gas properties, full-cost method |
||||||||
Evaluated |
654,292 | 423,945 | ||||||
Unproved and unevaluated |
164,514 | 162,598 | ||||||
Other property and equipment |
24,597 | 18,764 | ||||||
Less accumulated depletion, depreciation and amortization |
(295,042 | ) | (205,442 | ) | ||||
|
|
|
|
|||||
Net property and equipment |
548,361 | 399,865 | ||||||
Other assets |
||||||||
Derivative instruments |
1,880 | 847 | ||||||
Deferred income taxes |
1,878 | 1,594 | ||||||
Other assets |
1,537 | 887 | ||||||
|
|
|
|
|||||
Total other assets |
5,295 | 3,328 | ||||||
|
|
|
|
|||||
Total assets |
$ | 588,836 | $ | 439,469 | ||||
|
|
|
|
|||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||
Current liabilities |
||||||||
Accounts payable |
$ | 17,364 | $ | 18,841 | ||||
Accrued liabilities |
50,262 | 25,439 | ||||||
Royalties payable |
5,920 | 1,855 | ||||||
Borrowings under Credit Agreement |
| 25,000 | ||||||
Derivative instruments |
| 171 | ||||||
Advances from joint interest owners |
1,782 | | ||||||
Income taxes payable |
188 | | ||||||
Deferred income taxes |
1,878 | 3,024 | ||||||
Dividends payable - Class B |
| 69 | ||||||
Other current liabilities |
56 | 177 | ||||||
|
|
|
|
|||||
Total current liabilities |
77,450 | 74,576 | ||||||
Long-term liabilities |
||||||||
Borrowings under Credit Agreement |
106,000 | 88,000 | ||||||
Asset retirement obligations |
4,551 | 3,935 | ||||||
Derivative instruments |
142 | 383 | ||||||
Other long-term liabilities |
1,465 | 1,060 | ||||||
|
|
|
|
|||||
Total long-term liabilities |
112,158 | 93,378 | ||||||
Shareholders equity |
||||||||
Common stock - Class A, $0.01 par value, 80,000,000 shares authorized; 56,697,718 and 42,916,668 shares issued; 55,505,209 and 41,737,493 shares outstanding, respectively |
567 | 429 | ||||||
Common stock - Class B, $0.01 par value, zero and 2,000,000 shares authorized; zero and |
| 10 | ||||||
Additional paid-in capital |
403,248 | 263,562 | ||||||
Retained earnings |
6,178 | 18,279 | ||||||
Treasury stock, at cost, 1,192,509 and 1,179,175, respectively |
(10,765 | ) | (10,765 | ) | ||||
|
|
|
|
|||||
Total shareholders equity |
399,228 | 271,515 | ||||||
|
|
|
|
|||||
Total liabilities and shareholders equity |
$ | 588,836 | $ | 439,469 | ||||
|
|
|
|
11
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, | |||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Revenues |
||||||||||||||||
Oil and natural gas revenues |
$ | 38,008 | $ | 17,447 | $ | 103,250 | $ | 52,009 | ||||||||
Realized gain on derivatives |
3,371 | 1,435 | 11,147 | 4,237 | ||||||||||||
Unrealized (loss) gain on derivatives |
(12,993 | ) | 2,870 | (1,149 | ) | 1,534 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenues |
28,386 | 21,752 | 113,248 | 57,780 | ||||||||||||
Expenses |
||||||||||||||||
Production taxes and marketing |
2,822 | 1,848 | 7,605 | 4,801 | ||||||||||||
Lease operating |
6,491 | 2,065 | 17,511 | 5,639 | ||||||||||||
Depletion, depreciation and amortization |
21,680 | 7,288 | 52,799 | 22,578 | ||||||||||||
Accretion of asset retirement obligations |
59 | 61 | 170 | 158 | ||||||||||||
Full-cost ceiling impairment |
3,596 | | 36,801 | 35,673 | ||||||||||||
General and administrative |
3,439 | 4,207 | 11,321 | 9,919 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total expenses |
38,087 | 15,469 | 126,207 | 78,768 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating (loss) income |
(9,701 | ) | 6,283 | (12,959 | ) | (20,988 | ) | |||||||||
Other income (expense) |
||||||||||||||||
Net loss on asset sales and inventory impairment |
| | (60 | ) | | |||||||||||
Interest expense |
(144 | ) | (171 | ) | (453 | ) | (461 | ) | ||||||||
Interest and other income |
55 | 82 | 157 | 248 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total other expense |
(89 | ) | (89 | ) | (356 | ) | (213 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
(Loss) income before income taxes |
(9,790 | ) | 6,194 | (13,315 | ) | (21,201 | ) | |||||||||
Income tax provision (benefit) |
||||||||||||||||
Current |
188 | | 188 | (46 | ) | |||||||||||
Deferred |
(781 | ) | | (1,430 | ) | (6,906 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Total income tax benefit |
(593 | ) | | (1,242 | ) | (6,952 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Net (loss) income |
$ | (9,197 | ) | $ | 6,194 | $ | (12,073 | ) | $ | (14,249 | ) | |||||
|
|
|
|
|
|
|
|
|||||||||
Earnings (loss) per common share |
||||||||||||||||
Basic |
||||||||||||||||
Class A |
$ | (0.17 | ) | $ | 0.14 | $ | (0.23 | ) | $ | (0.34 | ) | |||||
|
|
|
|
|
|
|
|
|||||||||
Class B |
$ | | $ | 0.21 | $ | (0.03 | ) | $ | (0.14 | ) | ||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted |
||||||||||||||||
Class A |
$ | (0.17 | ) | $ | 0.14 | $ | (0.23 | ) | $ | (0.34 | ) | |||||
|
|
|
|
|
|
|
|
|||||||||
Class B |
$ | | $ | 0.21 | $ | (0.03 | ) | $ | (0.14 | ) | ||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average common shares outstanding |
||||||||||||||||
Basic |
||||||||||||||||
Class A |
55,271 | 41,720 | 53,379 | 41,671 | ||||||||||||
Class B |
| 1,031 | 140 | 1,031 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
55,271 | 42,751 | 53,519 | 42,702 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted |
||||||||||||||||
Class A |
55,271 | 41,848 | 53,379 | 41,671 | ||||||||||||
Class B |
| 1,031 | 140 | 1,031 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
55,271 | 42,879 | 53,519 | 42,702 | ||||||||||||
|
|
|
|
|
|
|
|
12
Matador Resources Company and Subsidiaries
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS UNAUDITED
(In thousands) |
||||||||
Nine Months Ended September 30, | ||||||||
2012 | 2011 | |||||||
Operating activities |
||||||||
Net loss |
$ | (12,073 | ) | $ | (14,249 | ) | ||
Adjustments to reconcile net loss to net cash provided by operating activities |
||||||||
Unrealized loss (gain) on derivatives |
1,149 | (1,534 | ) | |||||
Depletion, depreciation and amortization |
52,799 | 22,578 | ||||||
Accretion of asset retirement obligations |
170 | 158 | ||||||
Full-cost ceiling impairment |
36,801 | 35,673 | ||||||
Stock option and grant expense |
(585 | ) | 1,379 | |||||
Restricted stock and restricted stock units expense |
362 | 36 | ||||||
Deferred income tax benefit |
(1,430 | ) | (6,906 | ) | ||||
Loss on asset sales and inventory impairment |
60 | | ||||||
Changes in operating assets and liabilities |
||||||||
Accounts receivable |
(8,718 | ) | (2,411 | ) | ||||
Lease and well equipment inventory |
(285 | ) | (1 | ) | ||||
Prepaid expenses |
179 | 240 | ||||||
Other assets |
(650 | ) | | |||||
Accounts payable, accrued liabilities and other liabilities |
6,105 | (2,360 | ) | |||||
Income taxes payable |
188 | | ||||||
Royalties payable |
4,065 | 2,548 | ||||||
Advances from joint interest owners |
1,782 | (723 | ) | |||||
Other long-term liabilities |
406 | 15 | ||||||
|
|
|
|
|||||
Net cash provided by operating activities |
80,325 | 34,443 | ||||||
Investing activities |
||||||||
Oil and natural gas properties capital expenditures |
(212,702 | ) | (104,733 | ) | ||||
Expenditures for other property and equipment |
(5,297 | ) | (3,303 | ) | ||||
Purchases of certificates of deposit |
(416 | ) | (3,721 | ) | ||||
Maturities of certificates of deposit |
1,485 | 3,985 | ||||||
|
|
|
|
|||||
Net cash used in investing activities |
(216,930 | ) | (107,772 | ) | ||||
Financing activities |
||||||||
Repayments of borrowings under Credit Agreement |
(123,000 | ) | | |||||
Borrowings under Credit Agreement |
116,000 | 60,000 | ||||||
Proceeds from issuance of common stock |
146,510 | 592 | ||||||
Swing sale profit contribution |
24 | | ||||||
Cost to issue equity |
(11,599 | ) | (1,185 | ) | ||||
Proceeds from stock options exercised |
2,660 | 837 | ||||||
Payment of dividends - Class B |
(96 | ) | (206 | ) | ||||
|
|
|
|
|||||
Net cash provided by financing activities |
130,499 | 60,038 | ||||||
|
|
|
|
|||||
Decrease in cash and cash equivalents |
(6,106 | ) | (13,291 | ) | ||||
Cash and cash equivalents at beginning of period |
10,284 | 21,059 | ||||||
|
|
|
|
|||||
Cash and cash equivalents at end of period |
$ | 4,178 | $ | 7,768 | ||||
|
|
|
|
13
Matador Resources Company and Subsidiaries
SELECTED OPERATING DATA UNAUDITED
Three Months Ended September 30, |
Nine Months Ended September 30, |
|||||||||||||||
2012 | 2011 | 2012 | 2011 | |||||||||||||
Net Production Volumes: |
||||||||||||||||
Oil (MBbl) |
303 | 43 | 788 | 113 | ||||||||||||
Natural gas (Bcf) |
3.1 | 3.6 | 9.3 | 10.9 | ||||||||||||
Total oil equivalents (MBOE)(1),(2) |
813 | 638 | 2,338 | 1,933 | ||||||||||||
Average net daily production (BOE/d)(2) |
8,838 | 6,931 | 8,534 | 7,081 | ||||||||||||
Average Sales Prices: |
||||||||||||||||
Oil, with realized derivatives (per Bbl) |
$ | 100.56 | $ | 85.92 | $ | 104.25 | $ | 92.71 | ||||||||
Oil, without realized derivatives (per Bbl) |
$ | 99.33 | $ | 85.92 | $ | 102.86 | $ | 92.71 | ||||||||
Natural gas, with realized derivatives (per Mcf) |
$ | 3.57 | $ | 4.26 | $ | 3.47 | $ | 4.19 | ||||||||
Natural gas, without realized derivatives (per Mcf) |
$ | 2.59 | $ | 3.86 | $ | 2.39 | $ | 3.80 | ||||||||
Operating Expenses per BOE: |
||||||||||||||||
Production taxes and marketing |
$ | 3.47 | $ | 2.90 | $ | 3.25 | $ | 2.48 | ||||||||
Lease operating |
$ | 7.98 | $ | 3.24 | $ | 7.49 | $ | 2.92 | ||||||||
Depletion, depreciation and amortization |
$ | 26.66 | $ | 11.43 | $ | 22.58 | $ | 11.68 | ||||||||
General and administrative |
$ | 4.23 | $ | 6.60 | $ | 4.84 | $ | 5.13 |
(1) | Thousands of barrels of oil equivalent. |
(2) | Estimated using a conversion ratio of one Bbl per six Mcf. |
SELECTED ESTIMATED PROVED RESERVES DATA UNAUDITED
At September 30,(1) | At December 31,(1) | |||||||||||
2012 | 2011 | 2011 | ||||||||||
Estimated proved reserves: |
||||||||||||
Oil (MBbl) |
8,411 | 1,083 | 3,794 | |||||||||
Natural Gas (Bcf) |
74.9 | 155.3 | 170.4 | |||||||||
|
|
|
|
|
|
|||||||
Total (MBOE)(2) |
20,894 | 26,971 | 32,194 | |||||||||
|
|
|
|
|
|
|||||||
Estimated proved developed reserves: |
||||||||||||
Oil (MBbl) |
3,783 | 519 | 1,419 | |||||||||
Natural Gas (Bcf) |
53.4 | 52.7 | 56.5 | |||||||||
|
|
|
|
|
|
|||||||
Total (MBOE) |
12,686 | 9,294 | 10,836 | |||||||||
|
|
|
|
|
|
|||||||
Percent developed |
60.7 | % | 34.5 | % | 33.7 | % | ||||||
Estimated proved undeveloped reserves: |
||||||||||||
Oil (MBbl) |
4,628 | 565 | 2,375 | |||||||||
Natural Gas (Bcf) |
21.5 | 102.7 | 113.9 | |||||||||
|
|
|
|
|
|
|||||||
Total (MBOE) |
8,208 | 17,677 | 21,358 | |||||||||
|
|
|
|
|
|
|||||||
PV-10 (in millions) |
$ | 363.6 | $ | 155.2 | $ | 248.7 | ||||||
Standardized Measure (in millions) |
$ | 333.9 | $ | 143.4 | $ | 215.5 |
(1) | Numbers in table may not total due to rounding. |
(2) | Thousands of barrels of oil equivalent, estimated using a conversion ratio of one Bbl per six Mcf. |
14
Supplemental Non-GAAP Financial Measures
Adjusted EBITDA
The Company defines Adjusted EBITDA as earnings before interest expense, income taxes, depletion, depreciation and amortization, accretion of asset retirement obligations, property impairments, unrealized derivative gains and losses, certain other non-cash items and non-cash stock-based compensation expense, including stock option and grant expense and restricted stock and restricted stock units expense and net gain or loss on asset sales and inventory impairment. Adjusted EBITDA is not a measure of net income or cash flows as determined by GAAP. Adjusted EBITDA is a supplemental non-GAAP financial measure that is used by management and external users of consolidated financial statements, such as industry analysts, investors, lenders and rating agencies. GAAP means Generally Accepted Accounting Principles in the United States of America.
Adjusted EBITDA should not be considered an alternative to, or more meaningful than, net income or cash flows from operating activities as determined in accordance with GAAP or as an indicator of the Companys operating performance or liquidity. Certain items excluded from Adjusted EBITDA are significant components of understanding and assessing a companys financial performance, such as a companys 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 tables present the calculation of Adjusted EBITDA and reconciliation of Adjusted EBITDA to the GAAP financial measures of net income (loss) and net cash provided by operating activities, respectively.
(In thousands) | ||||||||||||||||||||||||||||
Three Months Ended | Nine Months Ended | Three Months Ended |
Three Months Ended |
Year Ended | ||||||||||||||||||||||||
September 30, 2012 |
September 30, 2011 |
September 30, 2012 |
September 30, 2011 |
June 30, 2012 |
December 31, 2011 |
December 31, 2011 |
||||||||||||||||||||||
Unaudited Adjusted EBITDA reconciliation to Net Income (Loss): |
||||||||||||||||||||||||||||
Net (loss) income |
$ | (9,197 | ) | $ | 6,194 | $ | (12,073 | ) | $ | (14,249 | ) | $ | (6,676 | ) | $ | 3,941 | $ | (10,309 | ) | |||||||||
Interest expense |
144 | 171 | 453 | 461 | 1 | 222 | 683 | |||||||||||||||||||||
Total income tax (benefit) provision |
(593 | ) | | (1,242 | ) | (6,952 | ) | (3,713 | ) | 1,430 | (5,521 | ) | ||||||||||||||||
Depletion, depreciation and amortization |
21,680 | 7,287 | 52,799 | 22,578 | 19,914 | 9,175 | 31,754 | |||||||||||||||||||||
Accretion of asset retirement obligations |
59 | 62 | 170 | 158 | 58 | 51 | 209 | |||||||||||||||||||||
Full-cost ceiling impairment |
3,596 | | 36,801 | 35,673 | 33,205 | | 35,673 | |||||||||||||||||||||
Unrealized loss (gain) on derivatives |
12,993 | (2,870 | ) | 1,149 | (1,534 | ) | (15,114 | ) | (3,604 | ) | (5,138 | ) | ||||||||||||||||
Stock option and grant expense |
(252 | ) | 1,220 | (585 | ) | 1,379 | 41 | 983 | 2,362 | |||||||||||||||||||
Restricted stock and restricted stock units expense |
201 | 14 | 362 | 36 | 150 | 8 | 44 | |||||||||||||||||||||
Net loss on asset sales and inventory impairment |
| | 60 | | 60 | 154 | 154 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Adjusted EBITDA |
$ | 28,631 | $ | 12,078 | $ | 77,894 | $ | 37,550 | $ | 27,926 | $ | 12,360 | $ | 49,911 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Three Months Ended | Nine Months Ended | Three Months Ended |
Three Months Ended |
Year Ended | ||||||||||||||||||||||||
September 30, 2012 |
September 30, 2011 |
September 30, 2012 |
September 30, 2011 |
June 30, 2012 |
December 31, 2011 |
December 31, 2011 |
||||||||||||||||||||||
Unaudited Adjusted EBITDA reconciliation to Net Cash Provided by Operating Activities: |
||||||||||||||||||||||||||||
Net cash provided by operating activities |
$ | 28,799 | $ | 14,912 | $ | 80,325 | $ | 34,443 | $ | 46,416 | $ | 27,425 | $ | 61,868 | ||||||||||||||
Net change in operating assets and liabilities |
(500 | ) | (3,005 | ) | (3,072 | ) | 2,692 | (18,491 | ) | (15,287 | ) | (12,594 | ) | |||||||||||||||
Interest expense |
144 | 171 | 453 | 461 | 1 | 222 | 683 | |||||||||||||||||||||
Current income tax provision (benefit) |
188 | | 188 | (46 | ) | | | (46 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Adjusted EBITDA |
$ | 28,631 | $ | 12,078 | $ | 77,894 | $ | 37,550 | $ | 27,926 | $ | 12,360 | $ | 49,911 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
15
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 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. The PV-10 at September 30, 2012, June 30, 2012 and September 30, 2011 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. The discounted future income taxes at September 30, 2012, June 30, 2012 and September 30, 2011 were, in millions, $29.7, $21.9 and $11.8, respectively.
16
Exhibit 99.2
Conference Call Transcript
November 12, 2012
9:00 A.M. CST
Matador Resources Company Participants:
Joseph Wm. Foran: Founder, Chairman, Chief Executive Officer and President
David F. Nicklin: Executive DirectorExploration
David E. Lancaster: Executive Vice President, Chief Operating Officer and Chief Financial Officer
Matthew V. Hairford: Executive Vice President Operations
Ryan London: Senior Completion Engineer, Eagle Ford Asset Manager
Presentation
Operator: Good morning, ladies and gentlemen. Welcome to the third quarter 2012 Matador Resources Company earnings conference call. My name is Erin, and I will be your operator for today. At this time, all participants are in a listen-only mode. We will facilitate a question and answer session toward the end of the conference. As a reminder, this call is being recorded for replay purposes and the replay will be available through Wednesday, November 21, 2012 as discussed and described in the Companys earnings release this morning.
Some of the presenters today will refer to certain non-GAAP financial measures regularly used by Matador Resources in measuring the Companys financial performance. Reconciliations of such non-GAAP financial measures with the comparable financial measures calculated in accordance with the GAAP are contained at the end of the Companys earnings release.
As a reminder, certain statements included in this mornings presentation may be forward-looking and reflect the Companys current expectations or forecasts of future events based on the information that is now available. Please refer to the forward-looking statement in the Companys earnings release for more information.
I would now like to turn the call over to Joe Foran, Chairman, President and CEO. You may proceed.
Joe Foran: Thank you, Erin. Good morning, everybody. This is Joe Foran, and Im joined by the senior staff of Matador, including David Lancaster, Chief Operating Officer; David Nicklin, Executive Head of Exploration and Matt Hairford, Head of Operations.
As a brief introduction, Matador has been in business over 25 years in one form or another, and we have operated on a few simple principles, first, an excellent technical staff and board, good properties in good neighborhoods and financial discipline. 2012 has been about our development of our Eagle Ford acreage and increasing the oil profile of the Company.
The third quarter was a good step along that path. We are now about 80% oil by revenue. We have a two-rig drilling program in the Eagle Ford and our technical team has continued to cut drilling and completion costs while improving the performance of our wells. This has been accomplished through improvements in geosteering, reduced chokes and maintenance of bottom hole pressures, improvements in our frac design, including the use of zipper-fracs. If you look at the data we released earlier this year with our IP rates along with various choke sizes and well pressures, we think this information really attests to a very strong well performance and operating practices.
Some of the engineering choices have had the effect over the course of the year of our bringing the production online more slowly, as you know, than we had thought in the beginning of the year. But this is just a delay of production and not lost production.
More important, and as further testimony to that, I am happy to report that our oil production as of this morning is over 5000 barrels a day, which, as many of you know, is a very exciting milestone for the Company and an important target we wanted to achieve this year. So, all in all, we are very happy with the evolution of the Eagle Ford development plan.
Its also important to remember, we believe, that we have an important gas bank in our 5800 net acres in the tier one part of the Haynesville and about 10,000 acres in the north Louisiana part of the Cotton Valley. All this acreage is HBP, which gives the Company a very meaningful exposure to higher gas prices.
In terms of financial prudence, we announced during the quarter an expanded bank borrowing facility. We have no expensive debt on our balance sheet and expect to continue to spend within our cash flow plus growth in our bank facility. For 2013, we are expecting CapEx to be modestly lower than 2012. We have announced an analyst day for the Company on December 6 and we look forward to sharing details of our 2013 plan at that point.
Finally, on the acreage front, we have added about 2900 acres in the Delaware Basin to increase our net acreage to roughly 15,000 gross, 7500 acres net. For more information, we are releasing today an updated investor presentation for your reference.
With that, lets open the floor to questions. Erin?
Q&A Session
Operator: (Operator instructions) William Butler, Stephens.
William Butler: Good job on oil production, guys. Can you all maybe elaborate a little bit more on what EOG is doing on your Atascosa acreage? Is there any update you all can provide on that?
Joe Foran: David Nicklin, youre probably in the best position to answer that question. David is our Executive Head of Exploration.
David Nicklin: Yes, we do have a forward notice from EOG that before the end of this year they plan on spudding a horizontal well in the Buda within the Atascosa acreage. We are excited about that. It is a play we are very interested in and we look forward to moving forward with that.
William Butler: Okay. Is that an area that you all think would have prospectivity for the Pearsall? Are there any plans for you or EOG Resources there? Maybe can you speak a little more broadly regarding the Pearsall on you alls total acreage?
David Nicklin: Joe, would you like me to take that?
Joe Foran: Yes, why dont you continue?
David Nicklin: With regard to the Atascosa acreage, in particular, EOG have been doing a series of Pearsall wells and they have informed us that they are interested in Atascosa from the standpoint of the Pearsall, but they have a couple of other locations just outside of the Atascosa acreage to the south and they plan to drill those first before they finalize a location within the Atascosa acreage. So we are very interested in the Pearsall. We are watching it and studying it. Theres quite a number of wells being drilled in and around our existing acreage where we do have Pearsall rights. So we more in particular, our Martin Ranch area there are wells permitted around the Martin Ranch area, and the Martin Ranch area is just to the south of some of the more promising liquids-rich production from the Pearsall.
So we have done regional studies and we are very intrigued and interested. We are not under any pressure to drill immediately, so we will continue to watch the play as it evolves.
Joe Foran: Thank you, David. Thats a good response. I dont have anything to add to that, William, unless you have a follow-up to that.
William Butler: No, I will hop back in the queue.
Operator: Yiktat Fung, Jefferies & Co.
Yiktat Fung: My first question I was just wondering if you could give us a little bit more color on the 2013 CapEx and how that is going to be allocated. Specifically, Im interested in whether there will be a significant amount allocated to Haynesville now that gas prices have rebounded.
Joe Foran: Were going to really go into that on analyst day, and I dont want to try to jump the gun. The biggest I would say all about the gas prices is the Haynesville is HBP, so theres no rush to get there. And its largely dependent on prices in the investor presentation that we are releasing later today. We show some sensitivities of the Haynesville to gas prices and to production cost, and we are certainly getting within range where its starting to look attractive. But we will go into any plans for the Haynesville on analyst day, but thats about all I can say at this time.
Yiktat Fung: Okay, and I guess just one more from me what are your current thoughts for the Zavala acreage now that you have tested all those different horizons and your results havent been as exciting as they could be, I guess?
Joe Foran: The Zavala acreage was never critical. The critical part of our Eagle Ford development was across that 9000-foot contour. And we have drilled that and then, obviously, very pleased with all those results.
The Zavala was taken as exploration acreage. Its a little more up-dip in a more shallow horizon. So you dont have the benefit of geo-pressure. Its a more shallow depth. The oil is in place there, and on the one Eagle Ford test that we drilled there, its going to make probably 100,000 barrels EUR, and a BOE equivalent. But thats a lot to work with, but thats not like as strong as our other Eagle Ford performance. That block of acreage is HBP, all rights, all depths, so we have plenty of time to look at it and study it. But there is oil there, and as you look at activity and look at the investor presentation that will be out today, you can see its a very active area and other people are drilling. And so I think it still shows promise in the Eagle Ford, but its at a different level than the rest of our Eagle Ford acreage.
Yiktat Fung: Thank you so much; Ill hop back in the queue.
Operator: (Operator instructions) Brian Corales, Howard Weil.
Brian Corales: In terms of Eagle Ford costs, can you maybe just talk about what you are seeing maybe trending down and maybe a guesstimate for what your future AFEs are going to be for 2013, maybe by LaSalle and in the DeWitt area?
Joe Foran: Ryan, would you like to take this?
Ryan London: Yes. Right now, our Eagle Ford costs are in the on a normalized basis in our LaSalle area, its the $7 million to $7.5 million range. And in the east, it kind of breaks out in two different costs. You have your deeper, high-pressure, higher temperature wells that are in the $10 million cost with resin-coated sand and the third string of casing. On the shallower side of our eastern acreage, its in the $8.5 million to $9 million range. And 2013 looks its going to start off around the same, and maybe as we shave a little bit more here and there, maybe 10% less on top of those numbers.
Brian Corales: Okay. And then just switching to the Permian, is there a lot of other, kind of these smaller packages maybe that others below the radar screen for? Are there other things that you all are looking at in the Permian to try to add to that inventory?
Joe Foran: Im not sure what youre asking there, Brian.
Brian Corales: Is there other like packages? I think you added like 3000 or so acres. Is there other packages that you all are looking at, potentially can get I think most of those may be flying are below the radar of some of the bigger players in the Permian.
Joe Foran: You mean acreage packages?
Brian Corales: Acreage packages, yes.
Joe Foran: Were going to be opportunistic. Thats one thing that has been a little delay in setting the capital spending for next year, is to try to get a better view on what we wanted to spend on acreage acquisitions. This year, it was about $25 million, and we are seeing an increased number of opportunities all around. So, no, we are Brian, as you know, were always very opportunistic, particularly on land. And we are seeing more, but we have not really committed to anything other than what we have announced.
Brian Corales: Okay. But you all dont see anything out there right now that gets you excited?
Joe Foran: No. Sometimes its things that get you excited, but its a matter of price and negotiation. So we are seeing a lot of, I think, very attractive acreage opportunities in a number of locations, but just trying to determine which is the best and being selective has been more of a concern.
Brian Corales: Okay, thank you.
Operator: Stephen Shepherd, Simmons & Co.
Stephen Shepherd: Just real quick, is there any leasehold spend baked into your 2013 capital guidance at this point, or does the modestly lower language from your press release pertain specifically to drill bit CapEx?
Joe Foran: Can you clarify that, Steve? Im not sure I understand.
Stephen Shepherd: Im just asking in the press release, you mentioned that capital spending would be modestly lower year-over-year. Are you talking just with regard to drill bit CapEx, or is that a total CapEx number? And if so
Joe Foran: Its a total number, Steve. Last year, in 2012, we spent about $25 million. So it was less than 10% of the total budget. Im not sure what it will be this year, but when I talked about it being modestly lower, Im talking about just the whole budget itself.
Stephen Shepherd: Okay, thats great, and one more, if I could. You mentioned earlier that 4Q oil production had surpassed that 5000-barrel mark. Was that something that you all achieved just within the past few days, or was that sometime earlier in the quarter, in October? I just wondered if you could brighten that up a little bit for me.
Joe Foran: Stephen, thats just recently.
Stephen Shepherd: Okay, perfect, thank you.
Operator: Yiktat Fung, Jefferies & Co.
Yiktat Fung: Just a couple more questions on the acre spacing, 80-acre spacing test, can you remind me where that is and how much data you have gotten so far in terms of how long those wells have been on, and if you see any interference so far?
Joe Foran: David Lancaster, would you like to try that question?
David Lancaster: Yes, sir, Id be happy to. There have been a couple of places now where we have, for sure, tried the 80-acre spacing. One is on the Love tract that we have in DeWitt County, and the other one is on our Northcut tract that we have in LaSalle County. And we drilled most of these 80-acre offsets recently, so we dont have a great deal of information from them yet. I would say the two Northcut wells we have probably got on the order of a couple of months now, and on the Love wells, probably just a couple weeks. But I would say so far, so good. I dont think we are seeing any evidence of any interference at this point. I would have been surprised if we had, frankly.
Yiktat Fung: And just one last one did you recently bring a couple of new wells online, or what is the quarter looking like in terms of when the new wells are coming online?
Joe Foran: We expect to have four, maybe five wells come online during these last six weeks of the quarter, and that would be two on Martin Ranch, one on Northcut and Lewton number two.
Yiktat Fung: Okay, all right, thank you so much.
Operator: Thank you, ladies and gentlemen, this ends the Q&A portion of this mornings conference call. I would like to turn the call over to management for any closing remarks.
Joe Foran: Thank you, Erin. Just want to remind everybody, for a little more color there will be an investor presentation that will be released today and available on our website and will be 8-Ked.
Finally, I would like to close by simply saying Im now the largest shareholder in the Company, and I want to say how pleased and proud I am of Matador and how it is doing and how well the staff has performed this year. We have a great staff, we have some great properties and we believe we have a great outlook for the next year and hope you will join us on Analyst Day, December 6. Thank you all very much for listening in and hope to see you all soon.
Operator: Ladies and gentlemen, thank you for your participation today. This concludes the program.
Investor Presentation
November 2012
Exhibit 99.3 |
1
Forward-Looking Statements
This presentation and statements made by representatives of Matador Resources Company
(Matador or the Company) during the course of this presentation include
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 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. These
forward-looking statements involve certain risks and uncertainties and ultimately may not prove to
be accurate, including, but not limited to, the following risks related to our financial and
operational performance: general economic conditions; Matadors ability to execute its
business plan, including the success of its drilling program; changes in oil, natural gas and
natural gas liquids prices and the demand for oil, natural gas and natural gas liquids; our ability to
replace reserves and efficiently develop our current reserves; our costs of operations, delays
and other difficulties related to producing oil, natural gas and natural gas liquids; our
ability to make acquisitions on economically acceptable terms; availability of sufficient capital to
Matador to execute its business plan, including from our future cash flows, increases in our
borrowing base, joint venture partners and otherwise; weather and environmental conditions; and
other important factors which could cause actual results to differ materially from those anticipated or implied in the forward
looking statements. For further discussions of risks and uncertainties, you should refer to
Matadors SEC filings, including the Risk Factors section of Matadors
Annual Report on Form 10-K for the year ended December 31, 2011. Matador undertakes no obligation and
does not intend to update these forward-looking statements to reflect events or circumstances
occurring after the date of this presentation, except as required by law. You are cautioned not
to place undue reliance on these forward-looking statements, which speak only as of the date
of this presentation. All forward-looking statements are qualified in their entirety by this cautionary statement. |
Company Summary |
Founded by Joe Foran in 1983
Foran Oil funded with $270,000 in contributed capital from 17 friends and family
members Foran Oil & Matador Petroleum
3
Matador History
Matador Resources Company
Founded by Joe Foran in 2003 with a proven management and technical team and board
of directors Grown through the drill bit, with focus on unconventional
reservoir plays, initially in Haynesville In 2008, sold Haynesville rights
in approximately 9,000 net acres to Chesapeake for approximately $180
million; retained 25% participation interest, carried working interest and overriding royalty interest
Relatively early in the play, redeployed capital into the Eagle Ford, acquiring
over 30,000 net acres for approximately $100 million, most in 2010 and
2011 IPO in February 2012 (NYSE: MTDR) had net cash proceeds of
approximately $136.6 million Predecessor Entities
(1)
Tom Brown purchased by Encana in 2004
Matador Today
Capital spending focused on developing Eagle Ford and transition to oil Sold to Tom Brown, Inc. in June 2003
for an enterprise value of $388 million in an all-cash transaction
(1) |
4
Investment Highlights
Strong Growth Profile with Increasing Focus on Oil / Liquids
Oil production up almost five-fold in 2011 and projected to increase 8x to 9x
in 2012 2012E capital expenditure program focused on oil and liquids
exploration and development High Quality Asset Base in Attractive Areas
Eagle Ford provides immediate oil-weighted value and upside
Expanding acreage position in Delaware Basin in West Texas
Other key assets provide long-term option value on natural gas, with
Haynesville, Bossier and Cotton Valley assets all essentially HBP
Significant Multi-year Drilling Inventory
Strong Financial Position and Prudent Risk Management
Proven Management, Technical Team and Active Board of Directors
Management averaging over 25 years of industry experience
Board with extensive industry experience and expertise as well as significant
company ownership Strong record of stewardship for over 28 years
Active Exploration Effort Using Science and Technology
Ongoing pipeline of new oil and natural gas opportunities, with strong emphasis on
science and technology to create value |
5
Daily Production
(1)
8,534 BOE/d
Oil Production (% total)
2,876 Bbl/d (34%)
Proved Reserves @ 9/30/12
20.9 Million BOE
% Proved Developed
61%
% Oil
40% (and growing)
2012E CapEx
$313 million
% Eagle Ford
84%
% Oil and Liquids
94%
2012E Anticipated Drilling
29.5 net wells
Eagle Ford / Austin Chalk
27.6 net wells
Haynesville
1.5 net wells
Gross Acreage
(2)
157,500 acres
Net Acreage
(2)
94,006 acres
Matador Resources Snapshot
Average daily production for the nine months ended September 30, 2012 At September 30, 2012 (1)
(2) |
Eagle Ford
South Texas |
7
Eagle Ford and Austin Chalk Overview
Acreage positioned in some of the
most active counties for Eagle Ford
and Austin Chalk (including
Chalkleford)
Two rigs running, primarily focused on
oil and liquids
2012E capital expenditure program
focused on oil and liquids exploration
and development
Anticipate oil production to constitute
approx. 35-40% of total production
volume and oil revenues to constitute
approx. 75-80% of total oil and natural
gas revenues in 2012
Drilling locations are based on 120
acre spacing
Currently testing 80-acre spacing on
one Eagle Ford property and plan
additional tests on other properties
before end of 2012
Proved Reserves @ 9/30/12
11.1 Million BOE
% Proved Developed
46%
% Oil / Liquids
75%
Daily Oil Production
(1)
3,448 BOE/d
Gross Acres
(2)
47,956 acres
Net Acres
(2)
29,872 acres
Eagle Ford
(2),(3)
29,872 acres
Austin
Chalk
(2),(3)
17,191 acres
2012E Anticipated Drilling
27.6 net wells
2012E CapEx Budget
$268.5 million
Average daily oil production for the nine months ended September 30, 2012 At September 30, 2012 Some of the same leases cover
the net acres shown for Eagle Ford and Austin Chalk. Therefore, the sum for both formations is not equal
to the total net acreage
(1)
(2)
(3) |
Leverage to Eagle Ford (Net Eagle Ford Acres / EV)
(Net Acres / $mm)
8
Leading Eagle Ford Exposure
Matador offers significant leverage
and focus to the Eagle Ford
Approximately 90% of Eagle Ford
acreage is in the prospective oil
and liquids window
All 2012E Eagle Ford drilling
focused in the prospective oil and
liquids window
84% of 2012 estimated CapEx
allocated to Eagle Ford
One rig running in the eastern and
one in the western portions of the
Eagle Ford play
Eagle Ford acreage well-
positioned throughout the play
2012E Capex
(1)
% Eagle Ford
53.4
51.8
38.6
35.5
35.3
28.9
25.5
23.9
23.1
23.0
16.1
9.1
4.6
4.0
4.0
SFY
MTDR
FST
NFX
GDP
SM
CRZO
PVA
CHK
ROSE
MHR
PXD
APA
PXP
APC
64%
84%
45%
30%
57%
63%
36%
7%
40%
93%
92%
N/A
N/A
N/A
N/A
Note: Reflects companies with greater than 50 Bcfe of proved reserves. Data sourced from public
filings; stock price data as of November 7, 2012 close (1) Per operational guidance
|
Highlights
9
Eagle Ford Properties are in Good Neighborhoods
MTDR acreage in counties with
robust transaction activity
good neighborhoods
Transaction values ranging
from $10,000 to $30,000 per
acre
Our Eagle Ford position has
grown to approximately 30,000
net acres
Acreage in both the eastern
and western areas of the play
Approximately 90% of acreage
in prospective oil and liquids
windows
Acreage offers potential for
Austin Chalk, Buda, Pearsall
and other formations
Good reputation with land and mineral owners
Note: All Matador acreage at September 30, 2012 and all other acreage based on
public information |
10
San Antonio
Uvalde
Medina
Zavala
Frio
Dimmit
La Salle
Webb
Bexar
Atascosa
McMullen
Live Oak
Bee
Goliad
Dewitt
Gonzales
Wilson
COMBO LIQUIDS /
GAS FAIRWAY
DRY GAS FAIRWAY
OIL FAIRWAY
Eagle Ford and Austin Chalk Properties
GLASSCOCK (WINN) RANCH
8,891 gross / 8,891 net acres
EAGLE FORD WEST
14,242 gross / 11,409 net acres
EAGLE FORD EAST
7,567 gross / 6,170 net acres
EOG OPERATED, MTDR WI ~21%
17,256 gross / 3,402 net acres
Note: All acreage at September 30, 2012
EAGLE FORD ACREAGE TOTALS
47,956 gross / 29,872 net acres
Karnes
Glasscock
Ranch
Shelton
Newman
ZLS
Martin Ranch
Northcut
Affleck
Troutt
Sutton
MRC/EOG
Pawelek
Danysh
Sickenius
Lyssy
Repka
RCT Wilson
Love
Cowey
Keseling
Finney
Lewton
Hennig
Nickel
Ranch
Matador Resources Acreage |
Eagle
Ford 24-Hour Stabilized Rates 11
Well Name
County
Completion Date
Perforated Length
(1)
Frac Stages
Oil IP
(2)(3)
Gas IP
(2)(3)
Oil Equiv IP
(4)
Choke
Pressure
Total (ft.)
(Bbl/day)
(Mcf/day)
(BOE/day)
(inch)
(psi)
2011 Wells
JCM Jr. Minerals 1H
La Salle
11/10/2010
3,774
15
164
3,648
772
15/64
3,365
Martin Ranch A 1H
La Salle
1/20/2011
4,201
17
1,129
2,821
1,599
34/64
1,550
Affleck 1H
Dimmit
2/22/2011
4,711
16
456
5,247
1,331
36/64
1,435
Frances Lewton 1H
DeWitt
11/16/2011
5,041
17
1,021
2,574
1,450
13/64
5,000
Martin Ranch A 2H
La Salle
11/19/2011
6,772
22
1,318
1,845
1,626
26/64
1,800
Martin Ranch A 3H
La Salle
11/26/2011
4,476
15
802
510
887
26/64
1,510
Martin Ranch A 5H
La Salle
12/17/2011
4,518
15
893
545
984
26/64
1,250
2012 Wells
Martin Ranch A 8H
La Salle
1/28/2012
6,092
21
1,089
831
1,228
26/64
1,750
Martin Ranch A 6H
La Salle
2/8/2012
6,509
22
689
1,714
975
26/64
1,650
Martin Ranch A 7H
La Salle
2/12/2012
4,902
17
609
481
689
26/64
1,040
Martin Ranch B 4H
La Salle
2/18/2012
3,551
13
595
968
756
26/64
1,320
Matador Sickenius Orca 1H
Karnes
3/16/2012
5,712
19
785
540
875
26/64
820
Northcut A 1H
La Salle
3/23/2012
4,446
15
583
592
682
26/64
1,000
Matador Danysh Orca 1H
Karnes
4/1/2012
4,962
17
1,012
1,126
1,200
26/64
1,175
Northcut A 2H
La Salle
5/1/2012
4,503
15
758
761
885
24/64
950
Matador Pawelek Orca 1H
Karnes
6/5/2012
6,103
20
670
739
793
16/64
2,510
Matador Pawelek Orca 2H
Karnes
6/7/2012
6,202
28
861
755
987
16/64
2,460
Matador Danysh Orca 2H
Karnes
6/10/2012
5,115
17
750
746
874
16/64
2,675
Glasscock Ranch 1H
Zavala
6/27/2012
5,352
18
307
0
307
pump
140
Matador K. Love Orca 1H
DeWitt
8/10/2012
5,077
17
1,793
2,171
2,155
16/64
5,280
Matador K. Love Orca 2H
DeWitt
8/11/2012
4,871
17
1,757
2,126
2,111
16/64
5,900
Average
5,090
18
859 Bbl/day
1,464 Mcf/day
1,103 BOE/day
(1) Total length of perforated lateral from the first perforation to the last perforation
(2) Rates as reported to the Texas Railroad Commission via W-2 or G-1 form (3) Rates are based on
actual, stabilized, 24-hour production on a constant choke size
(4) Oil equivalent rates are based on a 6:1 ratio of six Mcf gas per one Bbl oil
|
0.0
2.0
4.0
6.0
8.0
10.0
12.0
14.0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
Budgeted Cost
Actual Cost
Eagle Ford Well Costs Averaging 15% Less than 2012 Budget Estimates
12
Western Acreage
Eastern Acreage
Note: 2012 Eagle Ford well drilling and completions costs only compared to budget
estimates; costs do not include pipelines and lease facilities |
Average Frac Stage Cost per Well
13
Note: Wells are displayed in chronological order
$0
$50,000
$100,000
$150,000
$200,000
$250,000
$300,000
$350,000
$400,000
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Bauxite
White Sand
Resin Coated Sand |
Eagle
Ford Well Estimated ROR as a Function of EUR and Well Cost 14
Note: Individual well economics only. NGL price differential +$2.50/Mcf.
Oil price differential +$4.30/Bbl. $90.00/Bbl NYMEX oil;
$3.00/Mcf NYMEX natural gas |
15
Technical Advancements in the Eagle Ford
Rotary Steerable Tools
Drilling time in curve and lateral reduced by 2 days
Measurement While Drilling (MWD) telemetry closer to drill bit
Improves ability to stay in sweet-spot
Removes sumps and high-angle curves
Improved frac design
Increases Stimulated Rock Volume (SRV)
Tighter fracture spacing (25% more created fractures than previous design)
35 Bbl/ft. frac fluid (75% increase from previous design)
Zipper Fracs (simultaneous frac operations)
Daily fixed cost reduced by 20%
Increases drainage efficiency
Choke size reduction
Delays effects of pressure-dependent formation permeability
Increases Estimated Ultimate Recovery (EUR)
Delays installation of artificial lift
Lowers bottom-hole pressure differential
Mitigates damage to proppant pack
Artificial lift
Pumping Units with pump-off controllers on low-gas/oil ratio (GOR)
wells Gas-lift valves on high-gas/oil ratio (GOR) wells
Electric Submersible Pumps (ESP) to accelerate unloading frac fluids
|
Zavala
Eagle Ford & Pearsall Trend |
17
South Texas Multi-Pay Petroleum Systems: Upside Potential in Zavala County
Note: Information for Pearsall Oil Field sourced from public information
Note: All acreage at September 30, 2012
Olmos/Navarro
Austin Chalk
Oil and Gas Fields:
Buda
Wilcox
8,891 gross / 8,891 net acres
100% Held By Production
(HBP)
All Rights, All Depths
Matador
Resources
Acreage
Edwards |
18
Multi-Pay Fairway: Productive and Prospective Pay Zones
Austin Chalk
Eagle Ford
Buda
Georgetown
Del Rio
Edwards
Glen Rose
Rodessa
Pearsall
Olmos
Navarro
ANCC
Sligo
Historic Conventional Zones
Olmos-Navarro
Gas and oil fields in shallow section
Austin Chalk
Upper Austin horizontal drilling
Fractured reservoir
Buda
Primarily productive on structure
Fractured reservoir
Edwards
Productive on structure
New
Unconventional Zones
Chalkleford
(Eagle Ford / Austin Chalk transition zone)
Recent results in Pearsall Field from other operators are positive
Eagle Ford
Lower costs combined with better completion techniques have improved initial
results in northern oil window
Horizontal Buda Drilling
Exploratory play developing to exploit fracturing within the Buda both on and
off structure
Pearsall Shale
Exploratory play, initial test wells now being drilled
|
19
San Antonio
Emerging Multi-Pay Area in Eagle Ford Oil Fairway and MTDR
Acreage
OIL FAIRWAY
OIL FAIRWAY
DRY GAS FAIRWAY
DRY GAS FAIRWAY
Note: All acreage at September 30, 2012
Multi-Pay Fairway
with Pearsall, Austin Chalk and Buda potential
Matador Resources Acreage |
20
South Texas Pearsall Play: Activity & Liquids to Dry Gas Distribution Model
EOG Tests
Condensate belt
500
2000 BC/mo.
Top Pearsall Depth Map
CI = 500
Cheyenne
Indio Tanks Horiz. program
4 horizs w/ 700 to 450 BCPD
plus 4-6 MMCFGPD
Chesapeake
Wilson C#1HP
IP 250 BCPD/ 3 MMCFPD
Chesapeake
Brownlow #3H
Abandoned Test
Chesapeake
Avant D#1HP
300 BC/mo.
Cheyenne
Cabot
Drilling first Horizs
after pilot program
Showed Encouraging
Cond yield (30% stream)
PXP
Note: Well data available through public sources and interpretation by Matador
Resources Anadarko
Newfield
Chesapeake
Shell
Gas Activity |
Zavala, Frio, La Salle and Dimmit Counties: Important Matador and
Competitor Eagle Ford Wells Since 2011
21
Note: Well data available through public sources and interpretation by Matador
Resources (ZaZa) Cenizo Ranch B 3H
OIL IP: 208; GAS IP: 260
17/64
choke
Best 3 Oil -
8,460
(CHK) Rogers B 2H
OIL IP: 560; GAS IP: 175
12/64
choke
Best 3 Oil
31,184
(MTDR) GR 1H
6,125
Lateral
On pump @ 60 BOPD
Best 3 Oil
9,827
Est. EUR = 100,000 BOE
(Buffco) Howett 1H
OIL IP: 243; GAS IP: 152
22/64
choke
Best 3 Oil
13,991
(Crimson) K M Ranch 2H
OIL IP: 457; GAS IP: 326
Last
Act.
Date
09/2012
(CHK) Traylor North 2H
OIL IP: 405; GAS IP: 78
14/64
choke
Best 3 Oil -
19,476
(CHK) Winterbotham A 4H
OIL IP: 909
13/64
choke
Best 3 Oil
25,344
(CHK) Winterbotham A 1H
OIL IP: 1,448
13/64
choke
Best 3 Oil
37,870
(US Enercorp) Rally Eagle 1H
OIL IP: 756 ; GAS IP: 943
48/64
choke
Best 3 Oil -
25,138
(Goodrich) Burns A 35H
OIL IP: 736; GAS IP: 589
49/64
choke
Best 3 Oil
16,766
(CHK) Brownlow 1H
OIL IP: 764; GAS IP: 437
30/64
choke
Best 3 Oil
21,853
(Crimson) K M Ranch 1H
Plug back 3076
Lateral
OIL IP: 200; GAS IP: 275
20/64
choke
Best 3 Oil
8,038
(Hughes) LANG 1H
OIL IP: 165; GAS IP: 200
18/64
choke
Last
Act.
Date
09/2012
(Hughes) Heitz 1H
OIL IP: 200; GAS IP: 150
26/64
choke
(CHK) Bohannam Dim C 1H
OIL IP: 466; GAS IP: 174
10/64
choke
Best 3 Oil
18,031
(CHK) Yarbrough B 2H
OIL IP: 776; GAS IP: 81
14/64
choke
Marketing Issues
(BBOG) Coppadge 1H
OIL IP: 19; GAS IP: 271
19/64
choke
Best 3 Oil -
655
(BBOG) Nickolson 1H
OIL IP: 218; GAS IP: 2167
19/64
choke
Best 3 Oil -
6,927
(BBOG) Oppenheimer A1
OIL
IP:
273;
GAS
IP:
1400
38/64
choke
Best 3 Oil
9,725
(BBOG) Calvert 1H
OIL IP: 170; GAS IP: 1812
28/64
choke
Best 3 Oil
14,292
LEGEND
AUSTIN CHALK
BUDA/DEL RIO
Matador Acreage
Buda Wells
Wells Spudded Since 1/2011 |
Haynesville & Cotton Valley
Northwest Louisiana and East Texas |
Highlights
23
Haynesville Positioning
Approximately 12,500 gross
and 5,800 net acres in
Haynesville Tier 1 core area
Almost all prospective
Haynesville acreage is HBP
provides natural gas bank
for future development
MTDR active as both operator
and non-operator in
Haynesville play
Approximately 1,700 net
acres with Bossier potential
Haynesville acreage also
prospective for shallower
targets
Cotton Valley,
Hosston
in
many
areas
Approximately 10,000 net
HBP acres prospective for
Cotton Valley Horizontal play
at Elm Grove / Caspiana
Note: Matador operates two sections, including the LA Wildlife and the BLM
sections, in Tier 1; all other acreage in Tier 1 is non-operated.
Note: All acreage at September 30, 2012; HBP = Held by production
TIER 3
TIER 2
TIER 1
Bossier
Caddo
Webster
De Soto
Red River
Bienville
Southwest
Pine Island
Central
Pine Island
Fee Minerals
Rudd #1H
Samson
Petrohawk
Shell
Encana
Petrohawk
Petrohawk
Shell
Encana
Questar
Petrohawk
Petrohawk
-W
Tigner
Walker H#1 Alt (CV)
LA Wildlife H#1 Alt. (HV)
Williams 17 H#1 (HV)
LA Wildlife (MPC)
BLM (MPC)
J |
24
Haynesville Well Economics
Tier 1 Area
Natural Gas Price, $/Mcf
Note: Individual well economics only. D&C cost = drilling and completion
cost. Natural gas price differential = $(0.85)/Mcf. 0
25
50
75
100
125
150
175
200
225
250
3
3.5
4
4.5
5
5.5
6
8 Bcf - $8.5 MM D&C Cost
9 Bcf - $8.5 MM D&C Cost
10 Bcf - $8.5 MM D&C Cost
8 Bcf - $9.5 MM D&C Cost
9 Bcf - $9.5 MM D&C Cost
10 Bcf - $9.5 MM D&C Cost |
25
Cotton Valley Horizontal Well Economics
Note: Individual well economics only. D&C cost = drilling and completion
cost. Natural gas price differential = -6% 0.0
10.0
20.0
30.0
40.0
50.0
60.0
70.0
80.0
90.0
100.0
$3.50
$4.00
$4.50
$5.00
$5.50
$6.00
Natural Gas Price, $/Mcf
4.0 Bcf -
$6 MM D&C Cost
5.0 Bcf -
$6 MM D&C Cost
6.0 Bcf -
$6 MM D&C Cost
4.0 Bcf -
$7 MM D&C Cost
5.0 Bcf -
$7 MM D&C Cost
6.0 Bcf -
$7 MM D&C Cost |
Delaware Basin
Southeast New Mexico and West Texas |
27
Matador Today
Gross Acres
(1)
15,528 acres
Net Acres
(1)
7,534 acres
Southeast New Mexico / West Texas
Foothold of existing production and
reserves
On August 10, 2012, acquired approx.
4,900 gross and 2,900 net acres
prospective for the Wolfbone play in the
Delaware Basin in Loving County, Texas.
(1)
At September 30, 2012
RANGER-
QUERECHO
WOLF
INDIAN DRAW |
28
Wolfbone Play in the Delaware Basin (West Texas) Stratigraphic Column
Note: Information from public sources
Avalon Shale
Depth: 7,900
8,300 (Oil Window)
Density Porosity: 12-14%
Thickness: 300-500 ft.
Normal Pressure (0.45 psi/ft.)
Total Organic Carbon (TOC) 5-8%
XRD: 15-20% clay and 40-60% silica
IP: 100-270 Bbl/d 200-1,200 Mcf/d
Middle Wolfcamp
Depth: 11,500
12,000
Thickness: 200-300 ft.
Total Organic Carbon (TOC) 2-4%
Density Porosity: 12-15%
Geopressure (0.7psi/ft.)
Upper Wolfcamp
Depth: 10,500
10,600 (Oil Window)
Density Porosity: >10%
Gross Thickness: 280-350 ft.
IP: 121-900 Bbl/d 250-3,300 Mcf/d
Geopressure (0.7psi/ft.)
Horizontal Targets
1
st
2
nd
3
rd
Bone Spring
Depth: 8,500
10,600 (Oil Window)
Density Porosity: >10%
Thickness: 10-100 ft.
Normal Pressure (0.45 psi/ft.)
IP: 10-600 Bbl/d 500-2,500 Mcf/d |
29
Wolfbone Play in the Delaware Basin (West Texas)
Major Operator Index
Matador Resources
Anadarko Petroleum Corp.
SWEPI LP
Cimarex Energy
Clayton Williams Energy
Devon Energy Production
Energen Resources Corp.
Oxy USA Inc.
Matador Resources
~4,900 gross / ~2,900 net acres
Wolfcamp
17 mo.cum:
122 MBO, 344 MMcf
Wolfcamp
22 mo.cum:
140 MBO, 475 MMcf
Wolfcamp
4 mo.cum:
27 MBO, 100 MMcf
OXY
Currently drilling.
3
Bonespring
12
mo.cum:
12
MBO,
20
MMcf
Wolfcamp
cum:
23 MBO, 80 MMcf
Wolfcamp
6 mo.cum:
51 MBO, 120 MMcf
Wolfcamp
8 mo.cum:
38 MBO, 85 MMcf
Dorothy
White
#1
3
rd
BS
/
Upr
Wolfcamp
Cum
25
MBO,
93
MMcf
Wolf
#1
3
rd
BS
/
Upr
Wolfcamp
Cum
58
MBO,
620
MMcf
Wolfcamp
8 mo.cum:
14 MBO, 150 MMcf
Wolfcamp
5 mo.cum:
40 MBO, 120 MMcf
Wolfcamp
10 mo.cum:
72 MBO, 295 MMcf
Note: As of November 5, 2012 and only wells with total depths greater than 7,000
posted. Third-party information from public sources.
rd |
30
Ranger-Querecho Prospect Area, Lea County, New Mexico: ~1,700 acres
Queen Producer
San Andres Producer
Delaware Producer
Bone Spring Producer
Wolfcamp Producer
Producing Zone Legend
Penn Producer
Strawn Producer
Atoka Producer
Morrow Producer
BS Cum 238,827 Bo, 479,129 Mcf
BS Cum 48,400 Bo, 126,233 Mcf
BS Cum 580,897 Bo, 454,415 Mcf
BS Cum 254,689 Bo, 342,676 Mcf
BS Cum 624,841 Bo,
539,756 Mcf
IP: 68 Bopd 84 Mcfd
5 Month Cum: 34,045 Bo
16,313 Mcf
IP: 230 Bopd 349 Mcfd
18 Month Cum: 79,989 Bo
101,356 Mcf
IP: 850 Bopd 1,839 Mcfd
5 Month Cum: 105,141 Bo
72,414 Mcf
IP: 318 Bopd 288 Mcfd
8 Month Cum: 101,111 Bo
139,692 Mcf
IP: 1,470 Bopd 750 Mcfd
Cum: not Rept.
IP: 342 Bopd 500 Mcfd
Cum: not Rept.
IP: 511 Bopd
293 Mcfd
IP: 480 Bopd 617 Mcfd
9 Month Cum: 158,754 Bo
106,038 Mcf
IP: 148 Bopd 270 Mcfd
7 Month Cum: 28,550 Bo
23,026 Mcf
IP: 107 Bopd 295 Mcfd
10 Month Cum: 41,946 Bo
56,912 Mcf
IP: 107 Bopd 23 Mcfd
13 Month Cum: 23,147 Bo 14,541 Mcf
BS Cum 296 Bo,
5,145 Mcf
WC Cum: 27,817 Bo,
156,298 Mcf
WC Cum: 385,560 Bo, 5,001,073 Mcf
BS Cum 305,626 Bo 206,352 Mcf
WC Cum: 155,751 Bo, 2,009,587 Mcf
BS Cum 95,399 Bo, 174,936 Mcf
BS Cum 77,261 Bo, 149,591 Mcf
BS Cum 16,918 Bo, 28,097 Mcf
BS Cum 141 Bo, 67 Mcf
IP: 1,392 Bopd 1,130 Mcfd
8 Month Cum: 197,651 Bo
209,755 Mcf
IP: 195 Bopd 236 Mcfd
12 Month Cum: 25,051 Bo 52,889 Mcf
Note: Only wells with TDs greater than 7,000 posted; Well data available through public
sources and interpretation by Matador Resources |
Gracie
Wyoming, Utah and Idaho |
Bear
Lake Rich
Lincoln
Uinta
Sweetwater
Cache
Franklin
Caribou
Sublette
Fremont
Daggett
Summit
Morgan
Weber
Davis
Box Elder
Salt Lake
Bannock
WYOMING
IDAHO
UTAH
32
Matador Today
Gross
Acres
(1)
65,712 acres
Net
Acres
(1)
31,621 acres
2012E CapEx Budget
$2.5 million
Wyoming, Utah and Idaho (Meade Peak Shale)
Initial test well drilled and cored through the
Meade Peak shale
Detailed petrophysical and rock property testing
concluded
Carried participation interest provided by industry
partner
(1)
At September 30, 2012
Matador Resources Joint
Venture Area of Interest
Crawford
Federal #1H |
Financials |
Continued Growth
34
Note: YTD 2012 is through September 30, 2012
(1) Adjusted EBITDA is a non-GAAP financial measure. For a definition of
Adjusted EBITDA and a reconciliation of Adjusted EBITDA to our net (loss) income andnet cash provided by operating activities, see Appendix
Year Ended December 31,
Year Ended December 31,
Year Ended December 31,
(INCLUDING REALIZED GAIN ON DERIVATIVES)
$8.1
$18.4
$15.2
$23.6
$49.9
$77.9
2007
2008
2009
2010
2011
YTD
2012
$14.2
$29.3
$26.7
$39.3
$74.1
$114.4
2007
2008
2009
2010
2011
YTD
2012
911
1,506
2,285
3,926
7,048
8,023
8,738
8,838
2007
2008
2009
2010
2011
2012
1Q
2012
2Q
2012
3Q
AVERAGE DAILY OIL
TOTAL REALIZED
EQUIVALENT PRODUCTION
REVENUES
ADJUSTED
EBITDA
(1) |
Transition to Oil
35
Year Ended December 31,
Year Ended December 31,
Year Ended December 31,
TOTAL OIL PRODUCTION
OIL BY VOLUME
OIL BY REVENUE
12%
12%
9%
7%
22%
79%
2007
2008
2009
2010
2011
YTD
2012
7%
7%
4%
2%
6%
34%
2007
2008
2009
2010
2011
YTD
2012
22
37
30
33
154
788
2007
2008
2009
2010
2011
YTD
2012
Note: YTD 2012 is through September 30, 2012 |
Recent Production and Financial Highlights
36
Record results in Q3 2012
Oil production of 303,000 Bbl, a sequential quarterly increase of 6% from 285,000
Bbl produced in Q2 2012 and a year-over-year increase of
7-fold Average daily oil equivalent production of 8,838 BOE per day,
including 3,291 Bbl of oil per day and 33.3 MMcf of natural gas per
day Oil production of 3,291 Bbl per day, up 7-fold from 465 Bbl per day
in Q3 2011; gas production of 33.3 MMcf per day down about 14% from Q3 2011
and flat to Q2 2012 Total realized revenues, including hedging, of $41.4
million, a year-over-year increase of 119%; oil and natural gas
revenues of $38.0 million, a year-over-year increase of 118%
Adjusted EBITDA of $28.6 million, a year-over-year increase of 137%
Nine months ended September 30, 2012
Adjusted EBITDA of $77.9 million, a year-over-year increase of 107%
(1) PV-10 is a non-GAAP financial measure. For a reconciliation of
PV-10, see Appendix Total realized revenues, including hedging, of $114.4 million, a
year-over-year increase of 103%; oil and natural gas revenues of $103.3 million, a
year-over-year increase of 99%
25%
sequential
increase
in
oil
reserves
to
8.4
million
Bbl
and
20%
sequential
increase
in
PV-10
(1)
of
proved reserves to $363.6 million (Standardized Measure of $333.9 million)
|
37
Financial Flexibility
Funding 2012 capital budget with a portion of IPO net proceeds, cash flows from
operations and available borrowings under credit facility
Closed an amended and restated credit facility to increase the Companys
borrowing capacity to $200 million primarily as a result of increased oil
reserves at June 30, 2012
Expanded bank group to 5 banks
Total facility size increased from $400 million to $500 million
Borrowing base of $200 million, increased from $125 million
40%
of
current
market
capitalization
(1)
$135 million in debt outstanding as of November 9, 2012
(1) As of November 5, 2012 close |
38
Hedging Profile
Oil Hedges (Costless Collars)
4Q 2012
FY 2013
Total Volume Hedged by Ceiling (Bbl)
360,000
1,260,000
Weighted Average Price ($ / Bbl)
$110.31
$110.26
Total Volume Hedged by Floor (Bbl)
360,000
1,260,000
Weighted Average Price ($ / Bbl)
$90.83
$87.14
Natural Gas Hedges (Costless Collars)
4Q 2012
FY 2013
Total Volume Hedged by Ceiling (Bcf)
2.31
4.65
Weighted Average Price ($ / MMBtu)
$5.30
$4.84
Total Volume Hedged by Floor (Bcf)
2.31
4.65
Weighted Average Price ($ / MMBtu)
$4.07
$3.34
Natural Gas Liquids (NGLs) Hedges (Swaps)
4Q 2012
FY 2013
Total Volume Hedged (gal)
625,200
4,864,800
Weighted Average Price ($ / gal)
$0.81
$0.79 |
Reserves Summary
September 30, 2012
39
Total proved reserves: 20.9 million BOE (125.4 Bcfe) at September 30, 2012,
including 8.4 million Bbl of oil and 74.9 Bcf of natural gas
Oil
reserves
grew
25%
to
8.4
million
Bbl
from
6.7
million
Bbl
at
June
30,
2012
Oil reserves grew 122% from December 31, 2011
PV-10
(1)
increased
20%
to
$363.6
million
(Standardized
Measure
of
$333.9
million)
from
$303.4
million
(Standardized Measure of $281.5 million) at June 30, 2012
PV-10
(1)
increased 46% from $248.7 million (Standardized Measure of $215.5 million) at
December 31, 2011, despite removal of close to 100 Bcf of proved
undeveloped Haynesville shale gas reserves at June 30, 2012
(1) PV-10 is a non-GAAP financial measure. For a reconciliation of
PV-10, see Appendix Oil reserves comprised 40% (1 Bbl = 6 Mcf basis) of total proved
reserves at September 30, 2012, up from 12% at December 31, 2011 and 4% at September 30, 2011 Eagle
Ford
reserves
comprised
90%
of
total
PV-10
(1)
at
September
30,
2012
as
compared
to
24%
at
September 30, 2011 |
40
Proved Reserves Value Up Sharply and Shifting to Oil Over Past Year
Eagle Ford
$328.2 million, 90%
Haynesville
$23.8 million, 7%
Cotton Valley
$9.4 million, 3%
SE New Mexico
$2.2 million, 1%
September 30, 2012
PV-10
(1)
: $363.6 million
(Standardized Measure = $333.9 million)
Haynesville
$92.6 million, 60%
Cotton Valley
$23.2 million, 15%
Eagle Ford
$37.2 million, 24%
SE New Mexico
$2.2 million, 1%
September 30, 2011
PV-10
(1)
: $155.2 million
(Standardized Measure = $143.4 million)
(1) PV-10 is a non-GAAP financial measure. For a reconciliation of
PV-10, see Appendix |
September 30,
December 31,
2012
2011
ASSETS
Current assets
Cash and cash equivalents
4,178
$
10,284
$
Certificates of deposit
266
1,335
Accounts receivable
Oil and natural gas revenues
17,046
9,237
Joint interest billings
4,252
2,488
Other
591
1,447
Derivative instruments
6,395
8,989
Lease and well equipment inventory
1,478
1,343
Prepaid expenses
974
1,153
Total
current assets 35,180
36,276
Property and equipment, at cost
Oil and natural gas properties, full-cost method
Evaluated
654,292
423,945
Unproved and unevaluated
164,514
162,598
Other property and equipment
24,597
18,764
Less accumulated depletion, depreciation and amortization
(295,042)
(205,442)
Net property and
equipment 548,361
399,865
Other assets
Derivative instruments
1,880
847
Deferred income taxes
1,878
1,594
Other assets
1,537
887
Total other
assets 5,295
3,328
Total
assets 588,836
$
439,469
$
Matador Resources Company and Subsidiaries
CONDENSED CONSOLIDATED BALANCE SHEETS - UNAUDITED
(In thousands, except par value and share data)
41
Financial Statements
Quarterly Period Ended September 30, 2012
$4.4 million cash |
September 30,
December 31,
2012
2011
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities
Accounts payable
17,364
$
18,841
$
Accrued liabilities
50,262
25,439
Royalties payable
5,920
1,855
Borrowings under Credit Agreement
-
25,000
Derivative instruments
-
171
Advances from joint interest owners
1,782
-
Income taxes payable
188
-
Deferred income taxes
1,878
3,024
Dividends payable - Class B
-
69
Other current liabilities
56
177
Total current
liabilities 77,450
74,576
Long-term liabilities
Borrowings under Credit Agreement
106,000
88,000
Asset retirement obligations
4,551
3,935
Derivative instruments
142
383
Other long-term liabilities
1,465
1,060
Total
long-term liabilities 112,158
93,378
Shareholders' equity
Common stock - Class A, $0.01 par value, 80,000,000 shares
567
429
authorized; 56,697,718 and 42,916,668 shares
issued; 55,502,209 and 41,737,493 shares outstanding,
respectively Common stock - Class B, $0.01 par value, zero and 2,000,000
shares -
10
authorized; zero and 1,030,700 shares
issued and outstanding, respectively Additional paid-in capital
403,248
263,562
Retained earnings
6,178
18,279
Treasury stock, at cost, 1,192,509 and 1,179,175, respectively
(10,765)
(10,765)
Total
shareholders' equity 399,228
271,515
Total
liabilities and shareholders' equity 588,836
$
439,469
$
Matador Resources Company and Subsidiaries
CONDENSED CONSOLIDATED BALANCE SHEETS - UNAUDITED
(In thousands, except par value and share data)
42
Financial Statements
Quarterly Period Ended September 30, 2012
9/30/2012 borrowings
at $106 million;
11/9/12 borrowings
at $135 million |
2012
2011
2012
2011
Revenues
Oil and natural gas revenues
38,008
$
17,447
$
103,250
$
52,009
$
Realized gain on derivatives
3,371
1,435
11,147
4,237
Unrealized (loss) gain on derivatives
(12,993)
2,870
(1,149)
1,534
Total revenues
28,386
21,752
113,248
57,780
Expenses
Production taxes and marketing
2,822
1,848
7,605
4,801
Lease operating
6,491
2,065
17,511
5,639
Depletion, depreciation and amortization
21,680
7,288
52,799
22,578
Accretion of asset retirement obligations
59
61
170
158
Full-cost ceiling impairment
3,596
-
36,801
35,673
General and administrative
3,439
4,207
11,321
9,919
Total expenses
38,087
15,469
126,207
78,768
Operating (loss) income
(9,701)
6,283
(12,959)
(20,988)
Other income (expense)
Net loss on asset sales and inventory impairment
-
-
(60)
-
Interest expense
(144)
(171)
(453)
(461)
Interest and other income
55
82
157
248
Total other
expense (89)
(89)
(356)
(213)
(Loss)
income before income taxes (9,790)
6,194
(13,315)
(21,201)
Income tax provision (benefit)
Current
188
-
188
(46)
Deferred
(781)
-
(1,430)
(6,906)
Total income tax benefit
(593)
-
(1,242)
(6,952)
Net (loss)
income (9,197)
$
6,194
$
(12,073)
$
(14,249)
$
Earnings (loss) per common share
Basic
Class A
(0.17)
$
0.14
$
(0.23)
$
(0.34)
$
Class B
-
$
0.21
$
(0.03)
$
(0.14)
$
Diluted
Class A
(0.17)
$
0.14
$
(0.23)
$
(0.34)
$
Class B
-
$
0.21
$
(0.03)
$
(0.14)
$
Weighted average common shares outstanding
Basic
Class A
55,271
41,720
53,379
41,671
Class B
-
1,031
140
1,031
Total
55,271
42,751
53,519
42,702
Diluted
Class A
55,271
41,848
53,379
41,671
Class B
-
1,031
140
1,031
Total
55,271
42,879
53,519
42,702
Three Months Ended September 30,
Nine Months Ended September 30,
43
Financial Statements
Quarterly Period Ended September 30, 2012
Production
Up 28% Q3/Q3; up 21% YTD/YTD
Oil up 7x Q3/Q3; up 7x YTD/YTD
Gas down 14% Q3/Q3; down 15% YTD/YTD
O&G Revenues
Up 118% Q3/Q3
Oil revenue = $30.1 million
2012 YTD Unit Costs
PTM = $3.25/BOE
LOE = $7.49/BOE
G&A = $4.84/BOE
DD&A = $22.58/BOE
Operating costs* = $15.58/BOE
2011 YTD Unit Costs
PTM = $2.48/BOE
LOE = $2.92/BOE
G&A = $5.13/BOE
DD&A = $11.68/BOE
Operating costs* = $10.53/BOE
Matador Resources Company and Subsidiaries
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED
(In thousands, except per share data)
* Operating costs defined as = PTM + LOE + G&A |
2012
2011
Operating activities
Net loss
(12,073)
$
(14,249)
$
Adjustments to reconcile net loss to net cash
provided by operating activities
Unrealized loss (gain) on derivatives
1,149
(1,534)
Depletion, depreciation and amortization
52,799
22,578
Accretion of asset retirement obligations
170
158
Full-cost ceiling
impairment 36,801
35,673
Stock option and grant expense
(585)
1,379
Restricted stock and restricted stock units
expense 362
36
Deferred income tax
benefit (1,430)
(6,906)
Loss on asset sales and inventory impairment
60
-
Changes in operating assets and liabilities
Accounts receivable
(8,718)
(2,411)
Lease and well equipment
inventory (285)
(1)
Prepaid expenses
179
240
Other
assets (650)
-
Accounts payable, accrued
liabilities and other liabilities 6,105
(2,360)
Income taxes payable
188
-
Royalties payable
4,065
2,548
Advances from joint interest
owners 1,782
(723)
Other long-term
liabilities 406
15
Net cash provided
by operating activities 80,325
34,443
Investing activities
Oil and natural gas properties capital expenditures
(212,702)
(104,733)
Expenditures for other property and equipment
(5,297)
(3,303)
Purchases of certificates of deposit
(416)
(3,721)
Maturities of certificates of deposit
1,485
3,985
Net cash
used in investing activities (216,930)
(107,772)
Financing activities
Repayments of borrowings under Credit Agreement
(123,000)
-
Borrowings under Credit Agreement
116,000
60,000
Proceeds from issuance of common stock
146,510
592
Swing sale profit contribution
24
-
Cost to issue equity
(11,599)
(1,185)
Proceeds from stock options exercised
2,660
837
Payment of dividents - Class B
(96)
(206)
Net
cash provided by financing activities 130,499
60,038
Decrease in cash and cash equivalents
(6,106)
(13,291)
Cash and cash equivalents at beginning of period
10,284
21,059
Cash and cash equivalents at end of period
4,178
$
7,768
$
Nine Months Ended September 30,
Matador Resources Company and Subsidiaries
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED
(In thousands, except par value and share data)
44
Financial Statements
Quarterly Period Ended September 30, 2012
Total CAPEX incurred at 9/30/12
$237.6 million
76% of 2012 budget
Includes $21.2 million acreage
EBITDA Q3 2012 = $28.6
million Q3
2011 = $12.1 million
EBITDA up 137% Q3/Q3
YTD 2012 = $77.9 million
YTD 2011 = $37.6 million EBITDA up
107% Y/Y |
45
Statements of Operations -
Selected Quarterly Periods in 2012 and 2011
Matador Resources Company and Subsidiaries
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED
(In thousands, except per share data)
2012
2011
2012
2011
2012
2011
Revenues
Oil and natural gas revenues
38,008
$
17,447
$
36,078
$
20,864
$
29,164
$
13,698
$
Realized gain on derivatives
3,371
1,435
4,713
952
3,063
1,850
Unrealized (loss) gain on derivatives
(12,993)
2,870
15,114
332
(3,270)
(1,668)
Total revenues
28,386
21,752
55,905
22,148
28,957
13,880
Expenses
Production taxes and marketing
2,822
1,848
2,619
1,654
2,164
1,300
Lease operating
6,491
2,065
6,375
1,969
4,645
1,605
Depletion, depreciation and amortization
21,680
7,288
19,913
8,179
11,206
7,111
Accretion of asset retirement obligations
59
61
58
57
53
39
Full-cost ceiling impairment
3,596
-
33,205
-
-
35,673
General and administrative
3,439
4,207
4,093
3,094
3,789
2,619
Total expenses
38,087
15,469
66,263
14,953
21,857
48,347
Operating (loss) income
(9,701)
6,283
(10,358)
7,195
7,100
(34,467)
Other income (expense)
Net loss on asset sales and inventory impairment
-
-
(60)
-
-
-
Interest expense
(144)
(171)
(1)
(183)
(308)
(106)
Interest and other income
55
82
30
94
73
71
Total
other expense (89)
(89)
(31)
(89)
(235)
(35)
(Loss)
income before income taxes (9,790)
6,194
(10,389)
7,106
6,865
(34,502)
Income tax provision (benefit)
Current
188
-
-
(46)
-
-
Deferred
(781)
-
(3,713)
-
3,064
(6,906)
Total income tax benefit
(provision) (593)
-
(3,713)
(46)
3,064
(6,906)
Net (loss)
income (9,197)
$
6,194
$
(6,676)
$
7,152
$
3,801
$
(27,596)
$
Earnings (loss) per common share
Basic
Class A
(0.17)
$
0.14
$
(0.12)
$
0.17
$
0.08
$
(0.65)
$
Class B
-
$
0.21
$
-
$
0.23
$
0.15
$
(0.58)
$
Diluted
Class A
(0.17)
$
0.14
$
(0.12)
$
0.17
$
0.08
$
(0.65)
$
Class B
-
$
0.21
$
-
$
0.23
$
0.15
$
(0.58)
$
Weighted average common shares outstanding
Basic
Class A
55,271
41,720
55,271
41,667
49,597
41,624
Class B
-
1,031
-
1,031
419
1,031
Total
55,271
42,751
55,271
42,698
50,016
42,655
Diluted
Class A
55,271
41,848
55,271
41,782
49,666
41,624
Class B
-
1,031
-
1,031
419
1,031
Total
55,271
42,879
55,271
42,813
50,085
42,655
Three Months Ended March 31,
Three Months Ended September 30,
Three Months Ended June 30, |
Appendix |
Board
of
Directors
and
Special
Board
Advisors
Expertise
and
Stewardship
47
Board Members
and Advisors
Professional Experience
Business Expertise
Dr. Stephen A. Holditch
Director
-
Professor and Former Head of Dept. of Petroleum Engineering, Texas A&M
University -
Founder / President S.A. Holditch & Associates
-
Past President of Society of Petroleum Engineers
Oil & Gas Operations
David M. Laney
Director
-
Past Chairman, Amtrak Board of Directors
-
Former Partner, Jackson Walker LLP
Law
Gregory E. Mitchell
Director
-
President / CEO, Tootn Totum Food Stores
Petroleum Retailing
Dr. Steven W. Ohnimus
Director
-
Retired VP and General Manager, Unocal Indonesia
Oil & Gas Operations
Michael C. Ryan
Director
-
Partner, Berens Capital Management
International Business and
Finance
Margaret B. Shannon
Director
-
Retired VP and General Counsel, BJ Services Co.
-
Former Partner, Andrews Kurth LLP
Law and
Corporate Governance
Mino Capossela
Special Board Advisor
-
Retired partner Goldman Sachs; Charter Financial Analyst; Private Investor
Finance and
Management
Marlan W. Downey
Special Board Advisor
-
Retired President, ARCO International
-
Former President, Shell Pecten International
-
Past President of American Association of Petroleum Geologists
Oil & Gas Exploration
Wade I. Massad
Special Board Advisor
-
Managing Member, Cleveland Capital Management, LLC
-
Former EVP Capital Markets, Matador Resources Company
-
Formerly with KeyBanc Capital Markets and RBC Capital Markets
Capital Markets
Edward R. Scott, Jr.
Special Board Advisor
-
Former Chairman, Amarillo Economic Development Corporation
-
Law Firm of Gibson, Ochsner & Adkins
Law, Accounting and Real
Estate Development
W.J. Jack
Sleeper, Jr.
Special Board Advisor
-
Oil & Gas Executive
Management
Retired President, DeGolyer and MacNaughton (Worldwide Petroleum
Consultants) |
Proven Management Team
Experienced Leadership
48
Management Team
Background and Prior Affiliations
Industry
Experience
Matador
Experience
Joseph Wm. Foran
Founder, Chairman and CEO
-
Matador Petroleum Corporation, Foran Oil Company,
J Cleo Thompson Jr. and Thompson Petroleum Corp.
32 years
Since Inception
David E. Lancaster
EVP and COO
-
Schlumberger, S.A. Holditch & Associates, Inc., Diamond
Shamrock
33 years
Since 2003
Matthew V. Hairford
EVP and Head of Operations
-
Samson, Sonat, Conoco
28 years
Since 2004
David F. Nicklin
Executive Director of Exploration
-
ARCO, Senior Geological Assignments in UK, Angola,
Norway and the Middle East
41 years
Since 2007
Bradley M. Robinson
VP, Reservoir Engineering
-
Schlumberger, S.A. Holditch & Associates, Inc.,
Marathon
35 years
Since Inception
Craig N. Adams
VP and General Counsel
-
Baker Botts L.L.P., Thompson & Knight LLP
20 years
Since 2012
Kathryn L. Wayne
Controller and Treasurer
-
Matador Petroleum Corporation, Mobil
28 years
Since Inception
Ryan London
Senior Completion Engineer
Eagle Ford Asset Manager
-
Matador Resources Company
9 years
Since 2003 |
49
Quarterly Performance Metrics Through Q3 2012
Oil and Natural Gas Revenues
($ in mm)
Total Realized Revenues
($ in mm)
Adjusted
EBITDA
(1)
($ in mm)
Average Daily Equivalent Production
(BOE/d)
(1) Adjusted EBITDA is a non-GAAP financial measure. For a definition of Adjusted EBITDA and
a reconciliation of Adjusted EBITDA to our net (loss) income and net cash provided by operating activities, see Appendix |
50
Oil and Natural Gas Prices Since January 2011
Natural gas prices have rallied since late April
Oil prices have declined since mid-September
0
1
2
3
4
5
6
7
8
0
20
60
80
100
120
140
160
1/1/2011
4/1/2011
7/1/2011
10/1/2011
1/1/2012
4/1/2012
7/1/2012
10/1/2012
Date
Oil Price
Oil/Gas Price Ratio
Gas Price
40 |
51
Adjusted EBITDA Reconciliation
The following table presents our calculation of Adjusted EBITDA and reconciliation
of Adjusted EBITDA to the GAAP financial measures of net (loss) income and
cash provided by operating activities, respectively. Year Ended December 31,
Nine Months Ended
September 30,
(In thousands)
2007
2008
2009
2010
2011
2012
Unaudited Adjusted EBITDA reconciliation to Net Income (Loss):
Net (loss) income
($300)
$103,878
($14,425)
$6,377
($10,309)
($8,568)
Interest expense
-
-
-
3
683
453
Total income tax provision (benefit)
-
20,023
(9,925)
3,521
(5,521)
(1,152)
Depletion, depreciation and amortization
7,889
12,127
10,743
15,596
31,754
52,799
Accretion of asset retirement obligations
70
92
137
155
209
170
Full-cost ceiling impairment
-
22,195
25,244
-
35,673
33,206
Unrealized loss (gain) on derivatives
211
(3,592)
2,375
(3,139)
(5,138)
1,149
Stock option and grant expense
205
605
622
824
2,362
(585)
Restricted stock grants
15
60
34
74
44
362
Net loss (gain) on asset sales and inventory
impairment -
(136,977)
379
224
154
60
Adjusted EBITDA
$8,090
$18,411
$15,184
$23,635
$49,911
$77,894
Year Ended December 31,
Nine Months Ended
September 30,
(In thousands)
2007
2008
2009
2010
2011
2012
Unaudited Adjusted EBITDA reconciliation to Net Cash Provided
by Operating Activities:
Net cash provided by operating activities
$7,881
$25,851
$1,791
$27,273
$61,868
$80,325
Net change in operating assets and liabilities
209
(17,888)
15,717
(2,230)
(12,594)
(3,072)
Interest expense
-
-
-
3
683
453
Current income tax provision (benefit)
-
10,448
(2,324)
(1,411)
(46)
188
Adjusted EBITDA
$8,090
$18,411
$15,184
$23,635
$49,911
$77,894
We believe Adjusted EBITDA helps us evaluate our operating performance and compare our results of
operation from period to period without regard to our financing methods or capital structure.
We define Adjusted EBITDA as earnings before interest expense, income taxes, depletion, depreciation and
amortization, accretion of asset retirement obligations, property impairments, unrealized derivative
gains and losses, certain other non-cash items and non- cash stock-based
compensation expense, including stock option and grant expense and restricted stock and restricted stock units expense, and net gain or
loss on asset sales and inventory impairment. Adjusted EBITDA is not a measure of net (loss) income or
cash flows as determined by GAAP. Adjusted EBITDA should not be considered an alternative to,
or more meaningful than, net income or cash flows from operating activities as determined in
accordance with GAAP or as an indicator of our operating performance or liquidity. |
52
Adjusted EBITDA Reconciliation (Cont.)
The following table presents our calculation of Adjusted EBITDA and reconciliation
of Adjusted EBITDA to the GAAP financial measures of net (loss) income and
cash provided by operating activities, respectively. (In thousands)
1Q 2010
2Q 2010
3Q 2010
4Q 2010
1Q 2011
2Q 2011
3Q 2011
4Q 2011
1Q 2012
2Q 2012
3Q 2012
Unaudited Adjusted EBITDA reconciliation to
Net Income (Loss):
Net income (loss)
$ 5,676
$ (984)
$ 2,681
$ (996)
$ (27,596)
$ 7,153
$ 6,194
$ 3,941
$ 3,801
$ (6,676)
$ (9,197)
Interest expense
-
-
-
3
106
184
171
222
308
1
144
Total income tax provision (benefit)
2,975
(516)
1,584
(522)
(6,906)
(46)
-
1,430
3,064
(3,713)
(593)
Depletion, depreciation and amortization
3,362
3,702
3,868
4,665
7,111
8,180
7,287
9,175
11,205
19,914
21,680
Accretion of asset retirement obligations
38
30
39
48
39
57
62
51
53
58
59
Full-cost ceiling impairment
-
-
-
-
35,673
-
-
-
-
33,205
3,596
Unrealized (gain) loss on derivatives
(6,093)
2,822
(2,541)
2,674
1,668
(332)
(2,870)
(3,604)
3,270
(15,114)
12,993
Stock option and grant expense
180
153
133
357
42
117
1,220
983
(374)
41
(252)
Restricted stock grants
6
8
11
49
11
11
14
8
11
150
201
Net (gain)/loss on asset sales and inventory impairment
-
-
-
224
-
-
-
154
-
60
-
Adjusted EBITDA
$ 6,142
$ 5,215
$ 5,776
$ 6,502
$ 10,148
$ 15,324
$ 12,078
$ 12,360
$ 21,338
$ 27,926
$ 28,631
(In thousands)
1Q 2010
2Q 2010
3Q 2010
4Q 2010
1Q 2011
2Q 2011
3Q 2011
4Q 2011
1Q 2012
2Q 2012
3Q 2012
Unaudited Adjusted EBITDA reconciliation to
Net Cash Provided by Operating Activities:
Net cash provided by operating activities
$ 7,673
$ 29,040
$ (15,322)
$ 5,883
$ 12,732
$ 6,799
$ 14,912
$ 27,425
$ 5,110
$ 46,416
$ 28,799
Net change in operating assets and liabilities
(1,531)
(23,824)
22,509
616
(2,690)
8,386
(3,004)
(15,287)
15,920
(18,491)
(500)
Interest expense
-
-
-
3
106
184
171
222
308
1
144
Current income tax (benefit) provision
-
-
(1,411)
-
-
(45)
(1)
-
-
-
`
188
Adjusted EBITDA
$ 6,142
$ 5,215
$ 5,776
$ 6,502
$ 10,148
$ 15,324
$ 12,078
$ 12,360
$ 21,338
$ 27,926
$ 28,631
We believe Adjusted EBITDA helps us evaluate our operating performance and compare our results of
operation from period to period without regard to our financing methods or capital structure.
We define Adjusted EBITDA as earnings before interest expense, income taxes, depletion, depreciation and amortization, accretion of asset
retirement obligations, property impairments, unrealized derivative gains and losses, certain other
non-cash items and non-cash stock-based compensation expense, including stock
option and grant expense and restricted stock and restricted stock units expense, and net gain or loss on asset sales and inventory impairment. Adjusted
EBITDA is not a measure of net (loss) income or cash flows as determined by GAAP. Adjusted EBITDA
should not be considered an alternative to, or more meaningful than, net income or cash flows
from operating activities as determined in accordance with GAAP or as an indicator of our operating performance or liquidity.
|
53
PV-10 Reconciliation
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
our 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. The PV-10 at September 30, 2012, December 31, 2011 and
September 30, 2011 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. The discounted future income taxes at September 30, 2012, December 31, 2011 and
September 30, 2011 were, in millions, $29.7, $33.2 and $11.8, respectively. |