Q3 2024 Run-Rate Daily Production of 23,846
Boe/d (6:1)
Activity on Acreage Remains Robust with 90
Active Rigs Drilling Representing
16%1 Market Share of U.S. Land Rig
Count
Net Drilled But Uncompleted Wells ("DUCs")
Increased by 34% Quarter Over Quarter Led by the Permian
Basin
Record Lease Bonuses Confirming Increased
Operator Activity
Announces Q3 2024 Cash Distribution of
$0.41 per Common Unit
FORT WORTH, Texas,
Nov. 7,
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 September 30, 2024.
Third Quarter 2024 Highlights
- Q3 2024 run-rate daily production of 23,846 barrels of oil
equivalent ("Boe") per day (6:1)
- Q3 2024 oil, natural gas and NGL revenues of $71.1 million
- Q3 2024 net income of approximately $25.8 million and net income attributable to
common units of approximately $17.4
million
- Q3 2024 consolidated Adjusted EBITDA of $63.1 million
- As of September 30,
2024, Kimbell's major properties2 had 7.84 net
DUCs and net permitted locations on its acreage (5.13 net DUCs and
2.71 net permitted locations) compared to an estimated 5.8 net
wells needed to maintain flat production
- As of September 30,
2024, Kimbell had 90 rigs actively drilling on its acreage,
representing 16% market share of all land rigs drilling in the
continental United States as of
such time
- Announced a Q3 2024 cash distribution of $0.41 per common unit, reflecting a payout ratio
of 75% of cash available for distribution; implies a 10.0%
annualized yield based on the November 6,
2024 closing price of $16.38
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 0.8x
- Kimbell affirms its financial and operational guidance ranges
for 2024 previously disclosed in its Q4 2023 earnings release
Robert Ravnaas, Chairman and
Chief Executive Officer of Kimbell Royalty GP, LLC, Kimbell's
general partner (the "General Partner"), commented, "Activity on
Kimbell's acreage remained strong with 90 rigs actively drilling on
our acreage, which represents 16% market share of all rigs drilling
in the lower 48. In addition, lease bonuses during the quarter were
the highest in Kimbell's history and reflect increased operator
interest in developing Kimbell's acreage. 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 wrap-up 2024. More specifically, the number of net
DUCs increased by 34% quarter over quarter to 5.1 net DUCs, the
second highest level in Kimbell's history, led by the Permian
Basin.
"We are pleased to declare the Q3 2024 distribution of
41 cents per common unit. We estimate
that approximately 100% 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."
Third 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 third
quarter of 2024, or $0.41 per common
unit. The distribution will be payable on November 25, 2024 to common unitholders of record
at the close of business on November
18, 2024. Kimbell plans to utilize the remaining 25% of
cash available for distribution for the third 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 Q3 2024 projected cash available for
distribution), Kimbell has paid down approximately
$179.0 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 100% of its third 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 third quarter 2024 average realized price per Bbl of
oil was $74.19, per Mcf of natural
gas was $1.71, per Bbl of NGLs was
$21.46 and per Boe combined was
$31.57.
During the third quarter of 2024, the Company's total revenues
were $83.8 million, net income was
approximately $25.8 million and net
income attributable to common units was approximately $17.4 million, or $0.22 per common unit.
Total third quarter 2024 consolidated Adjusted EBITDA was
$63.1 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 third quarter of 2024, G&A expense was $9.5 million, $5.6
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
third quarter of 2024, which is a non-cash G&A expense, was
$3.8 million or $1.75 per Boe.
As of September 30, 2024, Kimbell
had approximately $252.2 million in
debt outstanding under its secured revolving credit facility, had
net debt to third quarter 2024 trailing twelve month consolidated
Adjusted EBITDA of approximately 0.8x and was in compliance with
all financial covenants under its secured revolving credit
facility. Kimbell had approximately $297.8
million in undrawn capacity under its secured revolving
credit facility as of September 30,
2024.
As of September 30, 2024, Kimbell
had outstanding 80,969,651 common units and 14,524,120 Class B
units. As of November 7,
2024, Kimbell had outstanding 80,969,651 common units and
14,524,120 Class B units.
Production
Third quarter 2024 run-rate average daily production was 23,846
Boe per day (6:1), which was composed of approximately 52% from
natural gas (6:1) and approximately 48% from liquids (30% from oil
and 18% from NGLs).
Operational Update
As of September 30, 2024,
Kimbell's major properties had 831 gross (5.13 net) DUCs and 527
gross (2.71 net) permitted locations on its acreage. In addition,
as of September 30,
2024, Kimbell had 90 rigs actively drilling on its acreage,
which represents an approximate 15.9% market share of all land
rigs drilling in the continental United
States as of such time.
Basin
|
Gross DUCs as of
September 30, 2024(1)
|
Gross Permits as
of
September 30, 2024(1)
|
Net DUCs as
of
September 30, 2024(1)
|
Net Permits as
of
September 30, 2024(1)
|
Permian
|
457
|
349
|
2.62
|
1.71
|
Eagle Ford
|
100
|
32
|
0.63
|
0.13
|
Haynesville
|
50
|
10
|
0.54
|
0.13
|
Mid-Continent
|
131
|
54
|
1.04
|
0.43
|
Bakken
|
79
|
75
|
0.20
|
0.28
|
Appalachia
|
5
|
3
|
0.02
|
0.01
|
Rockies
|
9
|
4
|
0.08
|
0.02
|
Total
|
831
|
527
|
5.13
|
2.71
|
|
(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 September 30, 2024:
Fixed Price
Swaps as of September 30, 2024
|
|
|
|
Weighted
Average
|
|
Volumes
|
Fixed
Price
|
|
Oil
|
Nat
Gas
|
Oil
|
Nat
Gas
|
|
BBL
|
MMBTU
|
$/BBL
|
$/MMBTU
|
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
|
2Q 2026
|
148,512
|
1,310,400
|
$
70.78
|
$
3.33
|
3Q 2026
|
150,144
|
1,324,800
|
$
66.60
|
$
3.42
|
|
|
|
|
|
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
third 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 November 14,
2024 by dialing 201-612-7415 and using the conference ID
13748350#. 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 November 7, 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)
|
|
|
September
30,
|
|
2024
|
Assets:
|
|
|
Current
assets
|
|
|
Cash and cash
equivalents
|
$
|
34,706
|
Oil, natural gas and
NGL receivables
|
|
48,975
|
Derivative
assets
|
|
6,818
|
Accounts receivable and
other current assets
|
|
1,671
|
Total current
assets
|
|
92,170
|
Property and equipment,
net
|
|
361
|
Oil and natural gas
properties
|
|
|
Oil and natural gas
properties (full cost method)
|
|
2,048,712
|
Less: accumulated
depreciation, depletion and impairment
|
|
(936,054)
|
Total oil and natural
gas properties, net
|
|
1,112,658
|
Right-of-use assets,
net
|
|
1,929
|
Derivative
assets
|
|
1,763
|
Loan origination costs,
net
|
|
5,790
|
Total assets
|
$
|
1,214,671
|
Liabilities and
unitholders' equity:
|
|
|
Current
liabilities
|
|
|
Accounts
payable
|
$
|
6,865
|
Other current
liabilities
|
|
10,875
|
Total current
liabilities
|
|
17,740
|
Operating lease
liabilities, excluding current portion
|
|
1,605
|
Derivative
liabilities
|
|
2
|
Long-term
debt
|
|
252,160
|
Other
liabilities
|
|
104
|
Total
liabilities
|
|
271,611
|
Commitments and
contingencies
|
|
|
Mezzanine
equity:
|
|
|
Series A preferred
units
|
|
315,608
|
Kimbell Royalty
Partners, LP unitholders' equity:
|
|
|
Common units
|
|
531,294
|
Class B
units
|
|
726
|
Total Kimbell Royalty
Partners, LP unitholders' equity
|
|
532,020
|
Non-controlling
interest in OpCo
|
|
95,432
|
Total unitholders'
equity
|
|
627,452
|
Total liabilities,
mezzanine equity and unitholders' equity
|
$
|
1,214,671
|
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
|
|
September 30,
2024
|
|
September 30,
2023
|
Revenue
|
|
|
|
|
|
Oil, natural gas and
NGL revenues
|
$
|
71,069
|
|
$
|
69,238
|
Lease bonus and other
income
|
|
3,163
|
|
|
2,543
|
Gain (loss) on
commodity derivative instruments, net
|
|
9,553
|
|
|
(4,577)
|
Total
revenues
|
|
83,785
|
|
|
67,204
|
Costs and
expenses
|
|
|
|
|
|
Production and ad
valorem taxes
|
|
4,347
|
|
|
4,986
|
Depreciation and
depletion expense
|
|
32,155
|
|
|
23,060
|
Marketing and other
deductions
|
|
3,607
|
|
|
3,509
|
General and
administrative expense
|
|
9,472
|
|
|
10,359
|
Total costs and
expenses
|
|
49,581
|
|
|
41,914
|
Operating
income
|
|
34,204
|
|
|
25,290
|
Other
expense
|
|
|
|
|
|
Interest
expense
|
|
(6,492)
|
|
|
(6,681)
|
Net income before
income taxes
|
|
27,712
|
|
|
18,609
|
Income tax
expense
|
|
1,907
|
|
|
128
|
Net
income
|
|
25,805
|
|
|
18,481
|
Distribution and
accretion on Series A preferred units
|
|
(5,296)
|
|
|
(1,041)
|
Net income attributable
to non-controlling interests
|
|
(3,119)
|
|
|
(3,839)
|
Distributions on Class
B units
|
|
(15)
|
|
|
(21)
|
Net income
attributable to common units of Kimbell Royalty Partners,
LP
|
$
|
17,375
|
|
$
|
13,580
|
|
|
|
|
|
|
Basic
|
$
|
0.22
|
|
$
|
0.20
|
Diluted
|
$
|
0.22
|
|
$
|
0.19
|
Weighted average
number of common units outstanding
|
|
|
|
|
|
Basic
|
|
78,977,450
|
|
|
68,540,786
|
Diluted
|
|
116,414,205
|
|
|
94,969,077
|
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,
loss on extinguishment of debt, 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
|
|
September 30,
2024
|
|
September 30,
2023
|
Reconciliation of
net cash provided by operating activities
|
|
|
|
|
|
to Adjusted EBITDA
and cash available for distribution
|
|
|
|
|
|
Net cash provided by
operating activities
|
$
|
62,417
|
|
$
|
36,387
|
Interest
expense
|
|
6,492
|
|
|
6,681
|
Income tax
expense
|
|
1,907
|
|
|
128
|
Amortization of
right-of-use assets
|
|
(87)
|
|
|
(84)
|
Amortization of loan
origination costs
|
|
(532)
|
|
|
(405)
|
Unit-based
compensation
|
|
(3,830)
|
|
|
(3,326)
|
Gain (loss) on
derivative instruments, net of settlements
|
|
7,066
|
|
|
(4,098)
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
Oil, natural gas
and NGL revenues receivable
|
|
(4,243)
|
|
|
16,314
|
Accounts
receivable and other current assets
|
|
(719)
|
|
|
(280)
|
Accounts
payable
|
|
(310)
|
|
|
(855)
|
Other current
liabilities
|
|
(1,899)
|
|
|
(2,200)
|
Operating lease
liabilities
|
|
97
|
|
|
88
|
Consolidated
EBITDA
|
$
|
66,359
|
|
$
|
48,350
|
Add:
|
|
|
|
|
|
Unit-based
compensation
|
|
3,830
|
|
|
3,326
|
(Gain) loss on
derivative instruments, net of settlements
|
|
(7,066)
|
|
|
4,098
|
Consolidated Adjusted
EBITDA
|
$
|
63,123
|
|
$
|
55,774
|
Adjusted EBITDA
attributable to non-controlling interest
|
|
(9,601)
|
|
|
(12,279)
|
Adjusted EBITDA
attributable to Kimbell Royalty Partners, LP
|
$
|
53,522
|
|
$
|
43,495
|
|
|
|
|
|
|
Adjustments to
reconcile Adjusted EBITDA to cash available
|
|
|
|
|
|
for
distribution
|
|
|
|
|
|
Less:
|
|
|
|
|
|
Cash interest
expense
|
|
5,123
|
|
|
4,645
|
Cash distributions on
Series A preferred units
|
|
4,156
|
|
|
750
|
Distributions on Class
B units
|
|
15
|
|
|
21
|
Cash available for
distribution on common units
|
$
|
44,228
|
|
$
|
38,079
|
Kimbell Royalty
Partners, LP
Supplemental
Schedules
(Unaudited, in
thousands, except for per-unit data and unit counts)
|
|
|
Three Months
Ended
|
|
September 30,
2024
|
|
|
|
Net
income
|
$
|
25,805
|
Depreciation and
depletion expense
|
|
32,155
|
Interest
expense
|
|
6,492
|
Income tax
expense
|
|
1,907
|
Consolidated
EBITDA
|
$
|
66,359
|
Unit-based
compensation
|
|
3,830
|
Gain on derivative
instruments, net of settlements
|
|
(7,066)
|
Consolidated Adjusted
EBITDA
|
$
|
63,123
|
Adjusted EBITDA
attributable to non-controlling interest
|
|
(9,601)
|
Adjusted EBITDA
attributable to Kimbell Royalty Partners, LP
|
$
|
53,522
|
|
|
|
Adjustments to
reconcile Adjusted EBITDA to cash available
|
|
|
for
distribution
|
|
|
Less:
|
|
|
Cash interest
expense
|
|
5,123
|
Cash distributions on
Series A preferred units
|
|
4,156
|
Distributions on Class
B units
|
|
15
|
Cash available for
distribution on common units
|
$
|
44,228
|
|
|
|
Common units
outstanding on September 30, 2024
|
|
80,969,651
|
|
|
|
Common units
outstanding on November 18, 2024 Record Date
|
|
80,969,651
|
|
|
|
Cash available for
distribution per common unit outstanding
|
$
|
0.55
|
|
|
|
Third quarter 2024
distribution declared (1)
|
$
|
0.41
|
|
(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
|
|
September 30,
2023
|
|
|
|
Net
income
|
$
|
18,481
|
Depreciation and
depletion expense
|
|
23,060
|
Interest
expense
|
|
6,681
|
Income tax
expense
|
|
128
|
Consolidated
EBITDA
|
$
|
48,350
|
Unit-based
compensation
|
|
3,326
|
Loss on derivative
instruments, net of settlements
|
|
4,098
|
Consolidated Adjusted
EBITDA
|
$
|
55,774
|
Adjusted EBITDA
attributable to non-controlling interest
|
|
(12,279)
|
Adjusted EBITDA
attributable to Kimbell Royalty Partners, LP
|
$
|
43,495
|
|
|
|
Adjustments to
reconcile Adjusted EBITDA to cash available
|
|
|
for
distribution
|
|
|
Less:
|
|
|
Cash interest
expense
|
|
4,645
|
Cash distributions on
Series A preferred units
|
|
750
|
Distributions on Class
B units
|
|
21
|
Cash available for
distribution on common units
|
$
|
38,079
|
|
|
|
Common units
outstanding on September 30, 2023
|
|
73,851,458
|
|
|
|
Common units
outstanding on November 13, 2023 Record Date
|
|
73,851,458
|
|
|
|
Cash available for
distribution per common unit outstanding
|
$
|
0.52
|
|
|
|
Third quarter 2023
distribution declared (1)
|
$
|
0.51
|
|
(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.
Additionally, Kimbell utilized approximately $12.4 million of cash
flows received from the Q3 2023 Acquired Production after the
effective date of June 1, 2023, but prior to the closing date of
September 13, 2023, to pay outstanding borrowings under its credit
facility and to distribute the additional cash flows to common
unitholders. Revenues, production and other financial and operating
results from the Q3 2023 acquisition are reflected
in Kimbell's condensed consolidated financial statements from
September 13, 2023 onward.
|
Kimbell Royalty
Partners, LP
Supplemental Schedules
(Unaudited, in thousands)
|
|
|
Three Months
Ended
|
|
September 30,
2024
|
|
|
|
Net
income
|
$
|
25,805
|
Depreciation and
depletion expense
|
|
32,155
|
Interest
expense
|
|
6,492
|
Income tax
expense
|
|
1,907
|
Consolidated
EBITDA
|
$
|
66,359
|
Unit-based
compensation
|
|
3,830
|
Gain on derivative
instruments, net of settlements
|
|
(7,066)
|
Consolidated Adjusted
EBITDA
|
$
|
63,123
|
|
|
|
Q4 2023 - Q2 2024
Consolidated Adjusted EBITDA (1)
|
|
208,927
|
Trailing Twelve Month
Consolidated Adjusted EBITDA
|
$
|
272,050
|
|
|
|
Long-term debt (as of
9/30/24)
|
|
252,160
|
Cash and cash
equivalents (as of 9/30/24) (2)
|
|
(25,000)
|
Net debt (as of
9/30/24)
|
$
|
227,160
|
|
|
|
Net Debt to Trailing
Twelve Month Consolidated Adjusted EBITDA
|
|
0.8x
|
|
(1) Consolidated
Adjusted EBITDA for each of the quarters ended December 31, 2023,
March 31, 2024 and June 30, 2024 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.
|
(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.
|
_______________________________
1 Based on Kimbell rig count of 90 and Baker
Hughes U.S. land rig count of 567 as of September 30, 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.
View original
content:https://www.prnewswire.com/news-releases/kimbell-royalty-partners-announces-third-quarter-2024-results-302298264.html
SOURCE Kimbell Royalty Partners, LP