Record Q1 2024 Run-Rate Daily Production of
24,678 Boe/d (6:1)
Exceeds Mid-Point of Guidance
Record Q1 2024 Oil, Natural Gas and NGL
Revenues and Adjusted EBITDA
Activity on Acreage Remains Robust with 98
Active Rigs Drilling Representing
16%1 Market Share of U.S. Land Rig
Count
Announces Q1 2024 Cash Distribution of
$0.49 per Common Unit
FORT WORTH, Texas,
May 2,
2024 /PRNewswire/ -- Kimbell Royalty
Partners, LP (NYSE: KRP) ("Kimbell" or the "Company"), a
leading owner of oil and natural gas mineral and royalty interests
in over 129,000 gross wells across 28 states, today announced
financial and operating results for the quarter ended March 31, 2024.
First Quarter 2024 Highlights
- Record Q1 2024 run-rate daily production of 24,678 barrels of
oil equivalent ("Boe") per day (6:1), an increase of 1.4% from Q4
2023, or 5.6% on an annualized basis
- Record Q1 2024 oil, natural gas and NGL revenues of
$87.5 million, an increase of 4.2%
from Q4 2023
- Q1 2024 net income of approximately $9.3
million and net income attributable to common units of
approximately $3.2 million, as
compared to $17.8 million and
$9.8 million, respectively, from Q4
2023
- Record Q1 2024 consolidated Adjusted EBITDA of $74.1 million, an increase of 7.4% from Q4
2023
- As of March 31,
2024, Kimbell's major properties2 had
8.20 net drilled but uncompleted wells ("DUCs") and
net permitted locations on its acreage (3.96 net DUCs
and 4.24 net permitted locations) compared to an estimated
5.8 net wells needed to maintain flat production
- As of March 31,
2024, Kimbell had 98 rigs actively drilling on its
acreage, flat from Q4 2023 and representing 16.3% market share of
all land rigs drilling in the continental United States as of such time
- Announced a Q1 2024 cash distribution of $0.49 per common unit, reflecting a payout
ratio of 75% of cash available for distribution; implies a 12.5%
annualized yield based on the May 1,
2024 closing price of $15.63
per common unit; Kimbell intends to utilize the remaining 25% of
its cash available for distribution to repay a portion of the
outstanding borrowings under Kimbell's revolving credit
facility
- Conservative Balance Sheet with Net Debt to Trailing Twelve
Month Consolidated Adjusted EBITDA of 1.0x
- Kimbell affirms its financial and operational guidance ranges
for 2024 previously disclosed in its Q4 2023 earnings release
____________________________
|
1 Based on
Kimbell rig count of 98 and Baker Hughes U.S. land rig count of 601
as of March 31, 2024.
|
2 These
figures pertain only to Kimbell's major properties and do not
include possible additional DUCs and permits from Kimbell's minor
properties, which generally have a net revenue interest of 0.1% or
below and are time consuming to quantify but, in the estimation of
Kimbell's management, could add an additional 15% to Kimbell's net
inventory.
|
Robert Ravnaas, Chairman and
Chief Executive Officer of Kimbell Royalty GP, LLC, Kimbell's
general partner (the "General Partner"), commented, "Operational
momentum from 2023 continued into the first quarter of 2024 as the
company achieved several new records in terms of daily production,
revenue and Adjusted EBITDA. Q1 2024 reflected another
quarter of organic run-rate production growth exceeding the
mid-point of guidance and we exited the quarter with a near record
number of rigs drilling on our acreage. Furthermore, our
line-of-site wells continue to be well above the number of wells
needed to maintain flat production, giving us confidence in the
resilience of our production as we progress through 2024.
"Overall, we are very pleased with this quarter as well as the
Q1 2024 distribution that we declared today of 49 cents per common unit, an increase of 14% from
Q4 2023. Furthermore, approximately 79% percent of this
distribution is expected to be considered return of capital and not
subject to dividend taxes, further enhancing the after-tax return
to our common unitholders.
"As we look forward in 2024 and beyond, we are confident about
the U.S. oil and natural gas industry, our role as a leading
consolidator in the sector and the prospects for Kimbell to
generate long-term unitholder value."
First Quarter 2024 Distribution and Debt Repayment
Today, the Board of Directors of the General Partner (the "Board
of Directors") approved a cash distribution payment to common
unitholders of 75% of cash available for distribution for the first
quarter of 2024, or $0.49 per common
unit. The distribution will be payable on May 20, 2024 to common unitholders of record at
the close of business on May 13,
2024. Kimbell plans to utilize the remaining 25% of cash
available for distribution for the first quarter of 2024 to pay
down a portion of the outstanding borrowings under its secured
revolving credit facility. Since May
2020 (excluding the expected upcoming pay-down from the
remaining 25% of Q1 2024 projected cash available for
distribution), Kimbell has paid down approximately
$149.8 million of outstanding
borrowings under its secured revolving credit facility by
allocating a portion of its cash available for distribution for
debt pay-down.
Kimbell expects that approximately 79% of its first quarter 2024
distribution should not constitute dividends for U.S. federal
income tax purposes, but instead are estimated to constitute
non-taxable reductions to the basis of each distribution
recipient's ownership interest in Kimbell common units. The
reduced tax basis will increase unitholders' capital gain (or
decrease unitholders' capital loss) when unitholders sell their
common units. The Form 8937 containing additional information
may be found at www.kimbellrp.com under "Investor Relations"
section of the site. Kimbell currently believes that the
portion that constitute dividends for U.S. federal income tax
purposes will be considered qualified dividends, subject to holding
period and certain other conditions, which are subject to a tax
rate of 0%, 15% or 20% depending on the income level and tax filing
status of a unitholder for 2024. Kimbell believes these
estimates are reasonable based on currently available information,
but they are subject to change.
Financial Highlights
Kimbell's first quarter 2024 average realized price per Bbl of
oil was $75.84, per Mcf of natural
gas was $1.88, per Bbl of NGLs was
$23.72 and per Boe combined was
$33.90.
During the first quarter of 2024, the Company's total revenues
were $82.2 million, net income was
approximately $9.3 million and net
income attributable to common units was approximately $3.2 million, or $0.04 per common unit. There was a non-cash
ceiling test impairment expense of $6.0
million recorded during the quarter, primarily related to
the decline in commodity prices.
Total first quarter 2024 consolidated Adjusted EBITDA was
$74.1 million (consolidated
Adjusted EBITDA is a non-GAAP financial measure. Please see a
reconciliation to the nearest GAAP financial measures at the end of
this news release).
In the first quarter of 2024, G&A expense was $9.4 million, $5.8
million of which was Cash G&A expense, or $2.57 per BOE (Cash G&A and Cash G&A
per Boe are non-GAAP financial measures. Please see
definition under Non-GAAP Financial Measures in the Supplemental
Schedules included in this news release). Unit-based
compensation in the first quarter of 2024, which is a non-cash
G&A expense, was $3.7 million or
$1.64 per Boe.
As of March 31, 2024, Kimbell had
approximately $285.4 million in debt
outstanding under its secured revolving credit facility, had net
debt to first quarter 2024 trailing twelve month consolidated
Adjusted EBITDA of approximately 1.0x and was in compliance with
all financial covenants under its secured revolving credit
facility. Kimbell had approximately $264.6 million in undrawn capacity under its
secured revolving credit facility as of March 31, 2024.
As of March 31, 2024, Kimbell had
outstanding 74,646,476 common units and 20,847,295 Class B
units. As of May 2, 2024,
Kimbell had outstanding 74,646,476 common units and 20,847,295
Class B units.
Production
First quarter 2024 average daily production was 27,454 Boe per
day (6:1), which consisted of 2,776 Boe per day related to prior
period production recognized in Q1 2024, and 24,678 Boe per day of
run-rate production. The 24,678 Boe per day of run-rate
production was composed of approximately 50% from natural gas (6:1)
and approximately 50% from liquids (32% from oil and 18% from
NGLs). The prior period production recognized in Q1 2024 was
attributable to past production that came into pay status during
the first quarter of 2024.
Operational Update
As of March 31, 2024, Kimbell's
major properties had 756 gross (3.96 net) DUCs and 768 gross (4.24
net) permitted locations on its acreage. In addition, as of
March 31, 2024, Kimbell had 98 rigs
actively drilling on its acreage, which represents an approximate
16.3% market share of all land rigs drilling in the
continental United States as of
such time.
Basin
|
Gross DUCs as of
March 31, 2024(1)
|
Gross Permits as of
March 31, 2024(1)
|
Net DUCs as of
March 31, 2024(1)
|
Net Permits as of
March 31, 2024(1)
|
|
|
Permian
|
421
|
439
|
1.83
|
2.55
|
|
|
Eagle Ford
|
73
|
83
|
0.44
|
0.60
|
|
|
Haynesville
|
55
|
24
|
0.46
|
0.38
|
|
|
Mid-Continent
|
132
|
63
|
1.06
|
0.44
|
|
|
Bakken
|
68
|
135
|
0.11
|
0.13
|
|
|
Appalachia
|
3
|
9
|
0.00
|
0.02
|
|
|
Rockies
|
4
|
15
|
0.06
|
0.12
|
|
|
Total
|
756
|
768
|
3.96
|
4.24
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1)
These figures pertain only to
Kimbell's major properties and do not include possible additional
DUCs and permits from Kimbell's minor properties, which generally
have a net revenue interest of 0.1% or below and are time consuming
to quantify but, in the estimation of Kimbell's management, could
add an additional 15% to Kimbell's net inventory.
|
|
|
|
|
|
|
Hedging Update
The following provides information concerning Kimbell's hedge
book as of March 31, 2024:
Fixed Price Swaps as of March 31,
2024
|
|
|
|
Weighted Average
|
|
Volumes
|
Fixed Price
|
|
Oil
|
Nat Gas
|
Oil
|
Nat Gas
|
|
BBL
|
MMBTU
|
$/BBL
|
$/MMBTU
|
2Q 2024
|
140,959
|
1,318,317
|
$
82.76
|
$
3.83
|
3Q 2024
|
142,508
|
1,328,940
|
$
76.88
|
$
3.96
|
4Q 2024
|
141,588
|
1,332,712
|
$
74.60
|
$
4.19
|
1Q 2025
|
140,400
|
1,289,520
|
$
71.55
|
$
4.32
|
2Q 2025
|
140,686
|
1,310,127
|
$
67.64
|
$
3.52
|
3Q 2025
|
136,068
|
1,261,964
|
$
74.20
|
$
3.74
|
4Q 2025
|
146,372
|
1,291,680
|
$
68.26
|
$
3.68
|
1Q 2026
|
146,880
|
1,296,000
|
$
70.38
|
$
4.07
|
Conference Call
Kimbell Royalty Partners will host a conference call and webcast
today at 10:00 a.m. Central Time
(11:00 a.m. Eastern Time) to discuss
first quarter 2024 results. To access the call live by phone,
dial 201-389-0869 and ask for the Kimbell Royalty Partners call at
least 10 minutes prior to the start time. A telephonic replay
will be available through May 9, 2024
by dialing 201-612-7415 and using the conference ID
13745127#. A webcast of the call will also be available live
and for later replay on Kimbell's website at
http://kimbellrp.investorroom.com under the Events and
Presentations tab.
Presentation
On May 2, 2024, Kimbell
posted an updated investor presentation on its website. The
presentation may be found at
http://kimbellrp.investorroom.com under the Events and
Presentations tab. Information on Kimbell's website does not
constitute a portion of this news release.
About Kimbell Royalty Partners, LP
Kimbell (NYSE: KRP) is a leading oil and gas mineral and royalty
company based in Fort Worth,
Texas. Kimbell owns mineral and royalty interests in
approximately 17 million gross acres in 28 states and in every
major onshore basin in the continental United States, including ownership in more
than 129,000 gross wells. To learn more, visit
http://www.kimbellrp.com.
Forward-Looking Statements
This news release includes forward-looking statements, in
particular statements relating to Kimbell's financial, operating
and production results and prospects for growth (including
financial and operational guidance), drilling inventory, growth
potential, identified locations and all other estimates and
predictions resulting from Kimbell's portfolio review, the tax
treatment of Kimbell's distributions, changes in Kimbell's capital
structure, future natural gas and other commodity prices and
changes to supply and demand for oil, natural gas and NGLs. These
and other forward-looking statements involve risks and
uncertainties, including risks that the anticipated benefits of
acquisitions are not realized and uncertainties relating to
Kimbell's business, prospects for growth and acquisitions and the
securities markets generally, as well as risks inherent in oil and
natural gas drilling and production activities, including risks
with respect to potential declines in prices for oil and natural
gas that could result in downward revisions to the value of proved
reserves or otherwise cause operators to delay or suspend planned
drilling and completion operations or reduce production levels,
which would adversely impact cash flow, risks relating to the
impairment of oil and natural gas properties, risks relating to the
availability of capital to fund drilling operations that can be
adversely affected by adverse drilling results, production declines
and declines in oil and natural gas prices, risks relating to
Kimbell's ability to meet financial covenants under its credit
agreement or its ability to obtain amendments or waivers to effect
such compliance, risks relating to Kimbell's hedging activities,
risks of fire, explosion, blowouts, pipe failure, casing collapse,
unusual or unexpected formation pressures, environmental hazards,
and other operating and production risks, which may temporarily or
permanently reduce production or cause initial production or test
results to not be indicative of future well performance or delay
the timing of sales or completion of drilling operations, risks
relating to delays in receipt of drilling permits, risks relating
to unexpected adverse developments in the status of properties,
risks relating to borrowing base redeterminations by Kimbell's
lenders, risks relating to the absence or delay in receipt of
government approvals or third-party consents, risks relating to
acquisitions, dispositions and drop downs of assets, risks relating
to Kimbell's ability to realize the anticipated benefits from and
to integrate acquired assets, including the Acquired Production,
risks relating to tax matters and other risks described in
Kimbell's Annual Report on Form 10-K and other filings with the
Securities and Exchange Commission (the "SEC"), available at the
SEC's website at www.sec.gov. You are cautioned not to place undue
reliance on these forward-looking statements, which speak only as
of the date of this news release. Except as required by law,
Kimbell undertakes no obligation and does not intend to update
these forward-looking statements to reflect events or circumstances
occurring after this news release. When considering these
forward-looking statements, you should keep in mind the risk
factors and other cautionary statements in Kimbell's filings with
the SEC.
Contact:
Rick Black
Dennard Lascar Investor
Relations
krp@dennardlascar.com
(713) 529-6600
– Financial statements follow –
Kimbell Royalty
Partners, LP
|
Condensed
Consolidated Balance Sheet
|
(Unaudited, in
thousands)
|
|
|
March 31,
|
|
2024
|
Assets:
|
|
|
Current
assets
|
|
|
Cash and cash
equivalents
|
$
|
39,680
|
Oil, natural gas and
NGL receivables
|
|
54,704
|
Derivative
assets
|
|
6,074
|
Accounts receivable
and other current assets
|
|
2,849
|
Total current
assets
|
|
103,307
|
Property and equipment,
net
|
|
532
|
Oil and natural gas
properties
|
|
|
Oil and natural gas
properties (full cost method)
|
|
2,048,712
|
Less: accumulated
depreciation, depletion and impairment
|
|
(871,068)
|
Total oil and natural
gas properties, net
|
|
1,177,644
|
Right-of-use assets,
net
|
|
2,103
|
Derivative
assets
|
|
673
|
Loan origination costs,
net
|
|
6,812
|
Total
assets
|
$
|
1,291,071
|
Liabilities and unitholders'
equity:
|
|
|
Current
liabilities
|
|
|
Accounts
payable
|
$
|
6,854
|
Other current
liabilities
|
|
5,326
|
Total current
liabilities
|
|
12,180
|
Operating lease
liabilities, excluding current portion
|
|
1,796
|
Derivative
liabilities
|
|
1,438
|
Long-term
debt
|
|
285,360
|
Other
liabilities
|
|
167
|
Total
liabilities
|
|
300,941
|
Commitments and
contingencies
|
|
|
Mezzanine
equity:
|
|
|
Series A preferred
units
|
|
314,818
|
Kimbell Royalty
Partners, LP unitholders' equity:
|
|
|
Common
units
|
|
640,372
|
Class B
units
|
|
1,042
|
Total Kimbell Royalty
Partners, LP unitholders' equity
|
|
641,414
|
Non-controlling
interest in OpCo
|
|
33,898
|
Total unitholders'
equity
|
|
675,312
|
Total liabilities,
mezzanine equity and unitholders' equity
|
$
|
1,291,071
|
Kimbell Royalty
Partners, LP
|
Condensed
Consolidated Statements of Operations
|
(Unaudited, in
thousands, except per-unit data and unit counts)
|
|
|
Three Months Ended
|
|
Three Months Ended
|
|
March 31, 2024
|
|
March 31, 2023
|
Revenue
|
|
|
|
|
|
Oil, natural gas and
NGL revenues
|
$
|
87,499
|
|
$
|
57,417
|
Lease bonus and other
income
|
|
439
|
|
|
437
|
(Loss) gain on
commodity derivative instruments, net
|
|
(5,704)
|
|
|
9,062
|
Total
revenues
|
|
82,234
|
|
|
66,916
|
Costs and expenses
|
|
|
|
|
|
Production and ad
valorem taxes
|
|
6,532
|
|
|
4,277
|
Depreciation and
depletion expense
|
|
38,167
|
|
|
17,564
|
Impairment of oil and
natural gas properties
|
|
5,963
|
|
|
—
|
Marketing and other
deductions
|
|
4,563
|
|
|
2,762
|
General and
administrative expense
|
|
9,448
|
|
|
8,278
|
Consolidated variable
interest entities related:
|
|
|
|
|
|
General and
administrative expense
|
|
—
|
|
|
708
|
Total costs and
expenses
|
|
64,673
|
|
|
33,589
|
Operating income
|
|
17,561
|
|
|
33,327
|
Other income (expense)
|
|
|
|
|
|
Interest
expense
|
|
(7,301)
|
|
|
(5,463)
|
Consolidated variable
interest entities related:
|
|
|
|
|
|
Interest earned on
marketable securities in trust account
|
|
—
|
|
|
2,439
|
Net income before income taxes
|
|
10,260
|
|
|
30,303
|
Income tax
expense
|
|
923
|
|
|
1,403
|
Net income
|
|
9,337
|
|
|
28,900
|
Distribution and
accretion on Series A preferred units
|
|
(5,256)
|
|
|
—
|
Net income
attributable to non-controlling interests
|
|
(891)
|
|
|
(5,564)
|
Distributions on Class
B units
|
|
(21)
|
|
|
(15)
|
Net income attributable to common units of Kimbell
Royalty Partners, LP
|
$
|
3,169
|
|
$
|
23,321
|
|
|
|
|
|
|
Basic
|
$
|
0.04
|
|
$
|
0.37
|
Diluted
|
$
|
0.04
|
|
$
|
0.36
|
Weighted average number of common units
outstanding
|
|
|
|
|
|
Basic
|
|
72,112,056
|
|
|
62,541,565
|
Diluted
|
|
116,539,624
|
|
|
79,757,979
|
Kimbell Royalty Partners, LP
Supplemental Schedules
NON-GAAP FINANCIAL MEASURES
Adjusted EBITDA, Cash G&A and Cash G&A per Boe are used
as supplemental non-GAAP financial measures by management and
external users of Kimbell's financial statements, such as industry
analysts, investors, lenders and rating agencies. Kimbell
believes Adjusted EBITDA is useful because it allows us to more
effectively evaluate Kimbell's operating performance and compare
the results of Kimbell's operations period to period without regard
to its financing methods or capital structure. In addition,
management uses Adjusted EBITDA to evaluate cash flow available to
pay distributions to Kimbell's unitholders. Kimbell defines
Adjusted EBITDA as net income (loss), net of depreciation and
depletion expense, interest expense, income taxes, impairment of
oil and natural gas properties, non-cash unit based compensation,
unrealized gains and losses on derivative instruments and
operational impacts of variable interest entities, which include
general and administrative expense and interest income.
Adjusted EBITDA is not a measure of net income (loss) or net cash
provided by operating activities as determined by GAAP.
Kimbell excludes the items listed above from net income (loss) in
arriving at Adjusted EBITDA because these amounts can vary
substantially from company to company within Kimbell's industry
depending upon accounting methods and book values of assets,
capital structures and the method by which the assets were
acquired. Certain items excluded from Adjusted EBITDA are
significant components in understanding and assessing a company's
financial performance, such as a company's cost of capital and tax
structure, as well as historic costs of depreciable assets, none of
which are components of Adjusted EBITDA. Adjusted EBITDA
should not be considered an alternative to net income, oil, natural
gas and natural gas liquids revenues, net cash provided by
operating activities or any other measure of financial performance
or liquidity presented in accordance with GAAP. Kimbell's
computations of Adjusted EBITDA may not be comparable to other
similarly titled measures of other companies. Kimbell expects
that cash available for distribution for each quarter will
generally equal its Adjusted EBITDA for the quarter, less cash
needed for debt service and other contractual obligations, tax
obligations, and fixed charges and reserves for future operating or
capital needs that the Board of Directors may determine is
appropriate.
Kimbell believes Cash G&A and Cash G&A per Boe are
useful metrics because they isolate cash costs within overall
G&A expense and measure cash costs relative to overall
production, which is a widely utilized metric to evaluate
operational performance within the energy sector. Cash
G&A is defined as general and administrative expenses less
unit-based compensation expense. Cash G&A per Boe is
defined as Cash G&A divided by total production for a period.
Cash G&A should not be considered an alternative to
G&A expense presented in accordance with GAAP. Kimbell's
computations of Cash G&A and Cash G&A per Boe may not be
comparable to other similarly titled measures of other
companies.
Kimbell Royalty
Partners, LP
|
Supplemental
Schedules
|
(Unaudited, in
thousands)
|
|
|
Three Months Ended
|
|
Three Months Ended
|
|
March 31, 2024
|
|
March 31, 2023
|
Reconciliation of net cash provided by operating
activities
|
|
|
|
|
|
to Adjusted EBITDA and cash available for
distribution
|
|
|
|
|
|
Net cash provided by
operating activities
|
$
|
69,046
|
|
$
|
47,054
|
Interest
expense
|
|
7,301
|
|
|
5,463
|
Income tax
expense
|
|
923
|
|
|
1,403
|
Impairment of oil and
natural gas properties
|
|
(5,963)
|
|
|
—
|
Amortization of
right-of-use assets
|
|
(86)
|
|
|
(83)
|
Amortization of loan
origination costs
|
|
(530)
|
|
|
(516)
|
Unit-based
compensation
|
|
(3,684)
|
|
|
(3,170)
|
(Loss) Gain on
derivative instruments, net of settlements
|
|
(8,738)
|
|
|
12,500
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
Oil, natural
gas and NGL revenues receivable
|
|
(4,316)
|
|
|
(11,058)
|
Accounts
receivable and other current assets
|
|
1,149
|
|
|
(514)
|
Accounts
payable
|
|
(313)
|
|
|
291
|
Other current
liabilities
|
|
847
|
|
|
(256)
|
Operating lease
liabilities
|
|
92
|
|
|
85
|
Consolidated
variable interest entities related:
|
|
|
|
|
|
Interest earned on
marketable securities in Trust Account
|
|
—
|
|
|
2,439
|
Other assets and
liabilities
|
|
—
|
|
|
(308)
|
Consolidated
EBITDA
|
$
|
55,728
|
|
$
|
53,330
|
Add:
|
|
|
|
|
|
Impairment of oil and
natural gas properties
|
|
5,963
|
|
|
—
|
Unit-based
compensation
|
|
3,684
|
|
|
3,170
|
Loss (Gain) on
derivative instruments, net of settlements
|
|
8,738
|
|
|
(12,500)
|
Consolidated variable
interest entities related:
|
|
|
|
|
|
Interest earned on
marketable securities in Trust Account
|
|
—
|
|
|
(2,439)
|
General and
administrative expense
|
|
—
|
|
|
708
|
Consolidated Adjusted
EBITDA
|
$
|
74,113
|
|
$
|
42,269
|
Adjusted EBITDA
attributable to non-controlling interest
|
|
(16,180)
|
|
|
(8,137)
|
Adjusted EBITDA attributable to Kimbell Royalty
Partners, LP
|
$
|
57,933
|
|
$
|
34,132
|
|
|
|
|
|
|
Adjustments to reconcile Adjusted EBITDA to cash
available
|
|
|
|
|
|
for distribution
|
|
|
|
|
|
Less:
|
|
|
|
|
|
Cash interest
expense
|
|
5,234
|
|
|
4,124
|
Cash distributions on
Series A preferred units
|
|
3,800
|
|
|
—
|
Cash income tax
refund
|
|
—
|
|
|
(639)
|
Distributions on Class
B units
|
|
21
|
|
|
15
|
Cash available for distribution on common
units
|
$
|
48,878
|
|
$
|
30,632
|
Kimbell Royalty
Partners, LP
|
Supplemental
Schedules
|
(Unaudited, in
thousands, except for per-unit data and unit counts)
|
|
|
Three Months Ended
|
|
|
|
March 31, 2024
|
|
|
|
|
|
|
|
Net income
|
$
|
9,337
|
|
|
Depreciation and
depletion expense
|
|
38,167
|
|
|
Interest
expense
|
|
7,301
|
|
|
Income tax
expense
|
|
923
|
|
|
Consolidated EBITDA
|
$
|
55,728
|
|
|
Impairment of oil and
natural gas properties
|
|
5,963
|
|
|
Unit-based
compensation
|
|
3,684
|
|
|
Loss on derivative
instruments, net of settlements
|
|
8,738
|
|
|
Consolidated Adjusted
EBITDA
|
$
|
74,113
|
|
|
Adjusted EBITDA
attributable to non-controlling interest
|
|
(16,180)
|
|
|
Adjusted EBITDA attributable to Kimbell Royalty
Partners, LP
|
$
|
57,933
|
|
|
|
|
|
|
|
Adjustments to reconcile Adjusted EBITDA to cash
available
|
|
|
|
|
for distribution
|
|
|
|
|
Less:
|
|
|
|
|
Cash interest
expense
|
|
5,234
|
|
|
Cash distributions on
Series A preferred units
|
|
3,800
|
|
|
Distributions on Class
B units
|
|
21
|
|
|
Cash available for distribution on common
units
|
$
|
48,878
|
|
|
|
|
|
|
|
Common units outstanding on March 31,
2024
|
|
74,646,476
|
|
|
|
|
|
|
|
Common units outstanding on May 13, 2024 Record
Date
|
|
74,646,476
|
|
|
|
|
|
|
|
Cash available for distribution per common unit
outstanding
|
$
|
0.65
|
|
|
|
|
|
|
|
First quarter 2024 distribution declared
(1)
|
$
|
0.49
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The
difference between the declared distribution and the cash available
for distribution is primarily attributable to Kimbell allocating
25% of cash available for distribution to pay outstanding
borrowings under its secured revolving credit facility.
|
|
|
|
|
|
|
Kimbell Royalty
Partners, LP
|
Supplemental
Schedules
|
(Unaudited, in
thousands, except for per-unit data and unit counts)
|
|
|
Three Months Ended
|
|
|
|
March 31, 2023
|
|
|
|
|
|
|
|
Net income
|
$
|
28,900
|
|
|
Depreciation and
depletion expense
|
|
17,564
|
|
|
Interest
expense
|
|
5,463
|
|
|
Income tax
expense
|
|
1,403
|
|
|
Consolidated EBITDA
|
$
|
53,330
|
|
|
Unit-based
compensation
|
|
3,170
|
|
|
Gain on derivative
instruments, net of settlements
|
|
(12,500)
|
|
|
Consolidated variable
interest entities related:
|
|
|
|
|
Interest earned on
marketable securities in Trust Account
|
|
(2,439)
|
|
|
General and
administrative expense
|
|
708
|
|
|
Consolidated Adjusted
EBITDA
|
$
|
42,269
|
|
|
Adjusted EBITDA
attributable to non-controlling interest
|
|
(8,137)
|
|
|
Adjusted EBITDA attributable to Kimbell Royalty
Partners, LP
|
$
|
34,132
|
|
|
|
|
|
|
|
Adjustments to reconcile Adjusted EBITDA to cash
available
|
|
|
|
|
for distribution
|
|
|
|
|
Less:
|
|
|
|
|
Cash interest
expense
|
|
4,124
|
|
|
Cash income tax
refund
|
|
(639)
|
|
|
Distributions on Class
B units
|
|
15
|
|
|
Cash available for distribution on common
units
|
$
|
30,632
|
|
|
|
|
|
|
|
Common units outstanding on March 31,
2023
|
|
64,950,333
|
|
|
|
|
|
|
|
Common units outstanding on May 15, 2023 Record
Date
|
|
64,950,333
|
|
|
|
|
|
|
|
Cash available for distribution per common unit
outstanding
|
$
|
0.47
|
|
|
|
|
|
|
|
First quarter 2023 distribution declared
(1)
|
$
|
0.35
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) The
difference between the declared distribution and the cash available
for distribution is primarily attributable to Kimbell allocating
25% of cash available for distribution to pay outstanding
borrowings under its secured revolving credit facility.
|
|
|
|
|
|
|
Kimbell Royalty
Partners, LP
|
Supplemental
Schedules
|
(Unaudited, in
thousands)
|
|
|
Three Months Ended
|
|
|
|
March 31, 2024
|
|
|
|
|
|
|
|
Net income
|
$
|
9,337
|
|
|
Depreciation and
depletion expense
|
|
38,167
|
|
|
Interest
expense
|
|
7,301
|
|
|
Income tax
expense
|
|
923
|
|
|
Consolidated EBITDA
|
$
|
55,728
|
|
|
Impairment of oil and
natural gas properties
|
|
5,963
|
|
|
Unit-based
compensation
|
|
3,684
|
|
|
Loss on derivative
instruments, net of settlements
|
|
8,738
|
|
|
Consolidated Adjusted
EBITDA
|
$
|
74,113
|
|
|
|
|
|
|
|
Q2 2023 - Q4 2023
Consolidated Adjusted EBITDA (1)
|
|
199,689
|
|
|
Trailing Twelve Month
Consolidated Adjusted EBITDA
|
$
|
273,802
|
|
|
|
|
|
|
|
Long-term debt (as of
3/31/24)
|
|
285,360
|
|
|
Cash and cash
equivalents (as of 3/31/24) (2)
|
|
(25,000)
|
|
|
Net debt (as of
3/31/24)
|
$
|
260,360
|
|
|
|
|
|
|
|
Net Debt to Trailing
Twelve Month Consolidated Adjusted EBITDA
|
|
1.0x
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Consolidated
Adjusted EBITDA for each of the quarters ended June 30, 2023,
September 30, 2023 and December 31, 2023 was previously reported in
a news release relating to the applicable quarter, and the
reconciliation of net income to consolidated Adjusted EBITDA for
each quarter is included in the applicable news release. This
also includes the trailing twelve months pro forma results from the
Q2 2023 acquisition that closed in May 2023 and the Q3 2023
acquisition that closed in September 2023 in accordance with
Kimbell's secured revolving credit facility.
|
|
|
|
|
|
|
|
|
(2) In accordance
with Kimbell's secured revolving credit facility, the maximum
deduction of cash and cash equivalents to be included in the net
debt calculation for compliance purposes is $25 million.
|
|
|
|
|
View original
content:https://www.prnewswire.com/news-releases/kimbell-royalty-partners-announces-record-first-quarter-2024-results-302133910.html
SOURCE Kimbell Royalty Partners, LP