Sitio Royalties Reports Third Quarter 2024 Operational and Financial Results
Company reports production above guidance range with strong operator activity in Permian and DJ Basins
2024 outlook enhanced through legacy asset outperformance and impact of five acquisitions closed in third quarter
Line of sight wells increased 11% Q-o-Q with higher operator activity and permitting in the Midland and DJ Basins
Long-term debt reduced by approximately
Third quarter total return of capital of
HIGHLIGHTS
-
Posted third quarter net income of
$27.9 million and Adjusted EBITDA of$135.4 million . Financial results reflected strong production volumes from legacy assets and recent acquisitions
- Recorded third quarter production above full year guidance range, 38,585 barrels of oil equivalent per day (“Boe/d”) (50% oil)
-
Reduced long-term debt by approximately
$56.5 million during the period with the Company’s quarter-end credit facility balance at$403.0 million and liquidity of$455.5 million
- Ongoing benefit of diversified asset base, exposure to quality operators across top domestic basins and track record of value-add acquisitions. Line of sight (“LOS”) wells increased 11% quarter-over-quarter and there were 7.7 net wells turned-in-line, providing high confidence in sustainable business model
-
Continued to return cash to shareholders and enhance value on a per share basis; Sitio to return
$0.47 per share of Class A Common Stock, comprised of a$0.28 per share cash dividend (payableNovember 27, 2024 ), and$0.19 per share of stock repurchases; Year-to-date, the buyback program has reduced outstanding shares by 3% and total return of capital (including dividends and stock repurchases) is$1.67 per share
-
Repurchased 1.4 million shares of Class A Common Stock during the quarter (
$21.47 per share avg. price); Repurchases year-to-date total$105.2 million with$94.8 million authorization remaining as ofSeptember 30, 2024
“We continued our streak of sound results, beating expectations for the third consecutive quarter. This allowed us to strengthen our full-year 2024 outlook with higher volumes and cash costs that are down by approximately 4% year-over-year,” said Sitio CEO
THIRD QUARTER 2024 FINANCIAL AND OPERATING RESULTS
Net income in the quarter was
Third quarter production exceeded full year 2024 guidance, averaging 38,585 Boe/d (50% oil and 72% liquids). Oil production for the period was 19,134 Bbl/d and was positively impacted by strong revenues from the
Average realized commodity prices during the third quarter were
General and administrative expenses was
3Q 2024 AND YTD PRO FORMA RESULTS VS. PRIOR 2024 FY GUIDANCE
The table below shows third quarter 2024 and pro forma 2024 results for the three months ended
Metric |
|
3Q 2024 Reported Results |
|
YTD24 Pro Forma Results(1) |
|
Prior 2024 FY Guidance(1) |
||||
Average daily production (Boe/d) |
|
|
38,585 |
|
|
|
38,595 |
|
|
36,000 – 38,000 |
Oil % |
|
|
50 |
% |
|
|
50 |
% |
|
49% – 51% |
|
|
|
|
|
|
|
||||
Cash G&A ($ in millions) |
|
$ |
7.8 |
|
|
$ |
22.6 |
|
|
|
Production taxes (% of royalty revenue) |
|
|
6.9 |
% |
|
|
7.7 |
% |
|
7.5% – 9.5% |
Estimated cash taxes ($ in millions)(2) |
|
$ |
4.6 |
|
|
$ |
13.9 |
|
|
|
(1) |
Includes production from the DJ Basin Acquisition as if it was owned on |
|
|
|
|
(2) |
Cash tax guidance is based on strip pricing when guidance was issued; Estimated cash taxes for YTD24 Pro Forma Results represents the estimated cash taxes used in the calculation of Discretionary Cash Flow and is not pro forma for the DJ Basin Acquisition |
UPDATED 2024 FULL YEAR FINANCIAL AND OPERATIONAL GUIDANCE
The table below includes Sitio's updated guidance for full year 2024 and includes impacts from the DJ Basin Acquisition as if the transaction had closed on
Full Year 2024 Guidance |
|
|
Change at Midpoint |
||||
Pro Forma Average Daily Production(1) |
|
|
|
|
|
||
Pro forma average daily production (Boe/d)(1) |
36,000 - 38,000 |
|
37,000 - 39,000 |
|
|
1,000 |
|
Pro forma average daily production (% oil)(1) |
49% - 51% |
|
49% - 51% |
|
|
- |
|
|
|
|
|
|
|
||
Expenses and Taxes |
|
|
|
|
|
||
Cash G&A ($ in millions) |
|
|
|
|
$ |
(1.5 |
) |
Production taxes (% of royalty revenue) |
7.5% - 9.5% |
|
7.5% - 9.5% |
|
|
- |
|
Cash taxes ($ in millions)(2) |
|
|
|
|
$ |
7.0 |
|
(1) |
Includes production from the DJ Basin Acquisition as if it was owned on |
|
|
|
|
(2) |
Cash tax guidance range is based on expectations at strip pricing when guidance was issued |
OPERATOR ACTIVITY
The following table summarizes Sitio's net average daily production and net line-of-sight ("LOS") wells by area.
|
|
|
Midland |
|
DJ |
|
Eagle
|
|
Williston/Other |
|
Total |
||||||
Average Daily Production (Boe/d) for the three months ended
|
|
|
|
|
|
|
|
|
|
|
|
||||||
As reported |
20,167 |
|
|
8,446 |
|
|
5,648 |
|
|
3,386 |
|
|
938 |
|
|
38,585 |
|
% Oil |
50 |
% |
|
57 |
% |
|
37 |
% |
|
54 |
% |
|
45 |
% |
|
50 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net LOS Wells
as of
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Net spuds |
11.1 |
|
|
8.9 |
|
|
5.8 |
|
|
1.4 |
|
|
0.3 |
|
|
27.5 |
|
Net permits |
11.4 |
|
|
5.1 |
|
|
2.8 |
|
|
1.9 |
|
|
0.2 |
|
|
21.4 |
|
Net LOS wells
as of |
22.5 |
|
|
14.0 |
|
|
8.6 |
|
|
3.3 |
|
|
0.5 |
|
|
48.9 |
|
FINANCIAL UPDATE
Sitio's third quarter 2024 average unhedged realized prices including all expected quality, transportation and demand adjustments were
Consolidated net income for the third quarter of 2024 was
As of
Sitio did not add to or extinguish any of its commodity swaps or collars during the third quarter of 2024. A summary of the Company's existing commodity derivative contracts as of
|
Oil (NYMEX WTI) |
||||||
|
|
2024 |
|
|
|
1H25 |
|
Swaps |
|
|
|
||||
Bbl per day |
|
3,300 |
|
|
1,100 |
||
Average price ($/Bbl) |
$ |
82.66 |
|
|
$ |
74.65 |
|
Collars |
|
|
|
||||
Bbl per day |
|
— |
|
|
|
2,000 |
|
Average call ($/Bbl) |
|
— |
|
|
$ |
93.20 |
|
Average put ($/Bbl) |
|
— |
|
|
$ |
60.00 |
|
|
Gas (NYMEX Henry Hub) |
||||||
|
|
2024 |
|
|
|
1H25 |
|
Swaps |
|
|
|
||||
MMBtu per day |
|
500 |
|
|
|
— |
|
Average price ($/MMBtu) |
$ |
3.41 |
|
|
|
— |
|
Collars |
|
|
|
||||
MMBtu per day |
|
11,400 |
|
|
|
11,600 |
|
Average call ($/MMBtu) |
$ |
7.24 |
|
|
$ |
10.34 |
|
Average put ($/MMBtu) |
$ |
4.00 |
|
|
$ |
3.31 |
|
RETURN OF CAPITAL FRAMEWORK
Sitio is committed to returning capital to shareholders while maintaining a balanced and durable capital structure. Since becoming public in 2022, Sitio has returned more than
Sitio’s Board of Directors declared a cash dividend of
CONFERENCE CALL INFORMATION
Sitio will host a conference call at
FINANCIAL RESULTS
Production Data |
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Production Data: |
|
|
|
|
|
|
|
||||||||
Crude oil (MBbls) |
|
1,760 |
|
|
1,617 |
|
|
5,219 |
|
|
4,786 |
||||
Natural gas (MMcf) |
|
5,900 |
|
|
|
6,203 |
|
|
|
16,808 |
|
|
|
17,214 |
|
NGLs (MBbls) |
|
806 |
|
|
|
744 |
|
|
|
2,316 |
|
|
|
1,996 |
|
Total (MBOE)(6:1) |
|
3,549 |
|
|
|
3,395 |
|
|
|
10,336 |
|
|
|
9,651 |
|
Average daily production (BOE/d)(6:1) |
|
38,585 |
|
|
|
36,900 |
|
|
|
37,725 |
|
|
|
35,349 |
|
Average Realized Prices: |
|
|
|
|
|
|
|
||||||||
Crude oil (per Bbl) |
$ |
74.67 |
|
|
$ |
80.21 |
|
|
$ |
77.07 |
|
|
$ |
75.11 |
|
Natural gas (per Mcf) |
$ |
0.45 |
|
|
$ |
1.54 |
|
|
$ |
0.85 |
|
|
$ |
1.90 |
|
NGLs (per Bbl) |
$ |
17.11 |
|
|
$ |
18.14 |
|
|
$ |
19.32 |
|
|
$ |
19.39 |
|
Combined (per BOE) |
$ |
41.65 |
|
|
$ |
45.00 |
|
|
$ |
44.63 |
|
|
$ |
44.65 |
|
Average Realized Prices After Effects of Derivative Settlements: |
|
|
|
|
|
|
|
||||||||
Crude oil (per Bbl) |
$ |
75.96 |
|
|
$ |
82.21 |
|
|
$ |
77.95 |
|
|
$ |
77.95 |
|
Natural gas (per Mcf) |
$ |
0.78 |
|
|
$ |
1.84 |
|
|
$ |
1.21 |
|
|
$ |
2.20 |
|
NGLs (per Bbl) |
$ |
17.11 |
|
|
$ |
18.14 |
|
|
$ |
19.32 |
|
|
$ |
19.39 |
|
Combined (per BOE) |
$ |
42.85 |
|
|
$ |
46.49 |
|
|
$ |
45.66 |
|
|
$ |
46.59 |
|
Selected Expense Metrics |
|||||||
|
Three Months Ended
|
||||||
|
|
2024 |
|
|
|
2023 |
|
Severance and ad valorem taxes |
|
6.9 |
% |
|
|
7.9 |
% |
Depletion ($/Boe) |
$ |
21.97 |
|
|
$ |
23.74 |
|
General and administrative ($/Boe) |
$ |
4.05 |
|
|
$ |
3.55 |
|
Cash G&A ($/Boe) |
$ |
2.20 |
|
|
$ |
2.18 |
|
Interest expense, net ($/Boe) |
$ |
6.34 |
|
|
$ |
7.77 |
|
Condensed Consolidated Balance Sheets (In thousands except par and share amounts) |
|||||||
|
|
|
|
||||
|
(Unaudited) |
|
|
||||
ASSETS |
|
|
|
||||
Current assets |
|
|
|
||||
Cash and cash equivalents |
$ |
8,507 |
|
|
$ |
15,195 |
|
Accrued revenue and accounts receivable |
|
118,635 |
|
|
|
107,347 |
|
Prepaid assets |
|
8,023 |
|
|
|
12,362 |
|
Derivative asset |
|
9,066 |
|
|
|
19,080 |
|
Total current assets |
|
144,231 |
|
|
|
153,984 |
|
|
|
|
|
||||
Property and equipment |
|
|
|
||||
Oil and natural gas properties, successful efforts method: |
|
|
|
||||
Unproved properties |
|
2,514,348 |
|
|
|
2,698,991 |
|
Proved properties |
|
2,752,715 |
|
|
|
2,377,196 |
|
Other property and equipment |
|
3,688 |
|
|
|
3,711 |
|
Accumulated depreciation, depletion, amortization, and impairment |
|
(738,232 |
) |
|
|
(498,531 |
) |
Total property and equipment, net |
|
4,532,519 |
|
|
|
4,581,367 |
|
|
|
|
|
||||
Long-term assets |
|
|
|
||||
Long-term derivative asset |
|
— |
|
|
|
3,440 |
|
Deferred financing costs |
|
8,887 |
|
|
|
11,205 |
|
Operating lease right-of-use asset |
|
4,949 |
|
|
|
5,970 |
|
Other long-term assets |
|
2,778 |
|
|
|
2,835 |
|
Total long-term assets |
|
16,614 |
|
|
|
23,450 |
|
|
|
|
|
||||
TOTAL ASSETS |
$ |
4,693,364 |
|
|
$ |
4,758,801 |
|
|
|
|
|
||||
LIABILITIES AND EQUITY |
|
|
|
||||
Current liabilities |
|
|
|
||||
Accounts payable and accrued expenses |
$ |
56,364 |
|
|
$ |
30,050 |
|
Operating lease liability |
|
1,605 |
|
|
|
1,725 |
|
Total current liabilities |
|
57,969 |
|
|
|
31,775 |
|
|
|
|
|
||||
Long-term liabilities |
|
|
|
||||
Long-term debt |
|
992,854 |
|
|
|
865,338 |
|
Deferred tax liability |
|
248,005 |
|
|
|
259,870 |
|
Non-current operating lease liability |
|
4,511 |
|
|
|
5,394 |
|
Other long-term liabilities |
|
1,150 |
|
|
|
1,150 |
|
Total long-term liabilities |
|
1,246,520 |
|
|
|
1,131,752 |
|
|
|
|
|
||||
Total liabilities |
|
1,304,489 |
|
|
|
1,163,527 |
|
|
|
|
|
||||
Equity |
|
|
|
||||
Class A Common Stock, par value |
|
8 |
|
|
|
8 |
|
Class |
|
7 |
|
|
|
8 |
|
Additional paid-in capital |
|
1,720,293 |
|
|
|
1,796,147 |
|
Accumulated deficit |
|
(153,853 |
) |
|
|
(187,738 |
) |
Class A Treasury Shares, 3,582,033 and 0 shares at |
|
(83,896 |
) |
|
|
— |
|
Class |
|
(1,265 |
) |
|
|
(677 |
) |
Noncontrolling interest |
|
1,907,581 |
|
|
|
1,987,526 |
|
Total equity |
|
3,388,875 |
|
|
|
3,595,274 |
|
|
|
|
|
||||
TOTAL LIABILITIES AND EQUITY |
$ |
4,693,364 |
|
|
$ |
4,758,801 |
|
Unaudited Condensed Consolidated Statements of Operations (In thousands, except per share amounts) |
|||||||||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Revenues: |
|
|
|
|
|
|
|
||||||||
Oil, natural gas and natural gas liquids revenues |
$ |
147,858 |
|
|
$ |
152,766 |
|
|
$ |
461,345 |
|
|
$ |
430,887 |
|
Lease bonus and other income |
|
1,517 |
|
|
|
3,944 |
|
|
|
7,969 |
|
|
|
13,115 |
|
Total revenues |
|
149,375 |
|
|
|
156,710 |
|
|
|
469,314 |
|
|
|
444,002 |
|
|
|
|
|
|
|
|
|
||||||||
Operating expenses: |
|
|
|
|
|
|
|
||||||||
Depreciation, depletion and amortization |
|
78,093 |
|
|
|
80,716 |
|
|
|
239,896 |
|
|
|
222,718 |
|
General and administrative |
|
14,382 |
|
|
|
12,044 |
|
|
|
40,849 |
|
|
|
37,786 |
|
Severance and ad valorem taxes |
|
10,196 |
|
|
|
12,124 |
|
|
|
34,655 |
|
|
|
32,927 |
|
Impairment of oil and gas properties |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
25,617 |
|
Total operating expenses |
|
102,671 |
|
|
|
104,884 |
|
|
|
315,400 |
|
|
|
319,048 |
|
|
|
|
|
|
|
|
|
||||||||
Net income from operations |
|
46,704 |
|
|
|
51,826 |
|
|
|
153,914 |
|
|
|
124,954 |
|
|
|
|
|
|
|
|
|
||||||||
Other income (expense): |
|
|
|
|
|
|
|
||||||||
Interest expense, net |
|
(22,511 |
) |
|
|
(26,373 |
) |
|
|
(63,709 |
) |
|
|
(71,735 |
) |
Change in fair value of warrant liability |
|
— |
|
|
|
8 |
|
|
|
— |
|
|
|
2,950 |
|
Loss on extinguishment of debt |
|
— |
|
|
|
(687 |
) |
|
|
— |
|
|
|
(1,470 |
) |
Commodity derivatives gains (losses) |
|
7,785 |
|
|
|
(24,125 |
) |
|
|
(2,872 |
) |
|
|
(3,250 |
) |
Interest rate derivative gains |
|
— |
|
|
|
9 |
|
|
|
— |
|
|
|
456 |
|
Net income before taxes |
|
31,978 |
|
|
|
658 |
|
|
|
87,333 |
|
|
|
51,905 |
|
|
|
|
|
|
|
|
|
||||||||
Income tax expense |
|
(4,111 |
) |
|
|
(383 |
) |
|
|
(11,733 |
) |
|
|
(6,884 |
) |
|
|
|
|
|
|
|
|
||||||||
Net income |
|
27,867 |
|
|
|
275 |
|
|
|
75,600 |
|
|
|
45,021 |
|
Net (income) loss attributable to noncontrolling interest |
|
(15,304 |
) |
|
|
12 |
|
|
|
(41,715 |
) |
|
|
(22,877 |
) |
Net income attributable to Class A stockholders |
$ |
12,563 |
|
|
$ |
287 |
|
|
$ |
33,885 |
|
|
$ |
22,144 |
|
|
|
|
|
|
|
|
|
||||||||
Net income (loss) per share of Class A Common Stock |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
0.15 |
|
|
$ |
— |
|
|
$ |
0.41 |
|
|
$ |
0.26 |
|
Diluted |
$ |
0.15 |
|
|
$ |
— |
|
|
$ |
0.41 |
|
|
$ |
0.26 |
|
|
|
|
|
|
|
|
|
||||||||
Weighted average Class A Common Stock outstanding |
|
|
|
|
|
|
|
||||||||
Basic |
|
80,142 |
|
|
|
81,712 |
|
|
|
81,095 |
|
|
|
80,984 |
|
Diluted |
|
80,278 |
|
|
|
157,260 |
|
|
|
81,263 |
|
|
|
80,984 |
|
Unaudited Condensed Consolidated Statements of Cash Flows (In thousands) |
|||||||
|
Nine Months Ended
|
||||||
|
|
2024 |
|
|
|
2023 |
|
Cash flows from operating activities: |
|
|
|
||||
Net income |
$ |
75,600 |
|
|
$ |
45,021 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
||||
Depreciation, depletion and amortization |
|
239,896 |
|
|
|
222,718 |
|
Amortization of deferred financing costs and long-term debt discount |
|
3,925 |
|
|
|
4,275 |
|
Share-based compensation |
|
17,558 |
|
|
|
14,474 |
|
Change in fair value of warrant liability |
|
— |
|
|
|
(2,950 |
) |
Loss on extinguishment of debt |
|
— |
|
|
|
1,470 |
|
Impairment of oil and gas properties |
|
— |
|
|
|
25,617 |
|
Commodity derivatives losses |
|
2,872 |
|
|
|
3,250 |
|
Net cash received for commodity derivatives settlements |
|
10,582 |
|
|
|
18,730 |
|
Interest rate derivative gains |
|
— |
|
|
|
(456 |
) |
Net cash paid for interest rate derivative settlements |
|
— |
|
|
|
403 |
|
Deferred tax benefit |
|
(11,984 |
) |
|
|
(15,107 |
) |
Change in operating assets and liabilities: |
|
|
|
||||
Accrued revenue and accounts receivable |
|
(11,288 |
) |
|
|
26,188 |
|
Prepaid assets |
|
4,402 |
|
|
|
13,187 |
|
Other long-term assets |
|
961 |
|
|
|
1,866 |
|
Accounts payable and accrued expenses |
|
24,984 |
|
|
|
(3,131 |
) |
Operating lease liabilities and other long-term liabilities |
|
(777 |
) |
|
|
(737 |
) |
Net cash provided by operating activities |
|
356,731 |
|
|
|
354,818 |
|
|
|
|
|
||||
Cash flows from investing activities: |
|
|
|
||||
Purchases of oil and gas properties, net of post-close adjustments |
|
(190,834 |
) |
|
|
(172,070 |
) |
Purchases of other property and equipment |
|
— |
|
|
|
(19 |
) |
Other, net |
|
(319 |
) |
|
|
— |
|
Net cash used in investing activities |
|
(191,153 |
) |
|
|
(172,089 |
) |
|
|
|
|
||||
Cash flows from financing activities: |
|
|
|
||||
Borrowings on credit facilities |
|
329,000 |
|
|
|
588,500 |
|
Repayments on credit facilities |
|
(203,000 |
) |
|
|
(497,500 |
) |
Repayments on 2026 Senior Notes |
|
— |
|
|
|
(33,750 |
) |
2026 Senior Notes issuance costs |
|
— |
|
|
|
(351 |
) |
Debt issuance costs |
|
(144 |
) |
|
|
— |
|
Distributions to noncontrolling interest |
|
(91,512 |
) |
|
|
(121,924 |
) |
Dividends paid to Class A stockholders |
|
(99,087 |
) |
|
|
(121,555 |
) |
Dividend equivalent rights paid |
|
(943 |
) |
|
|
(982 |
) |
Repurchases of Class A Common Stock |
|
(82,619 |
) |
|
|
— |
|
Repurchases of Sitio OpCo Partnership Units (including associated Class |
|
(22,142 |
) |
|
|
— |
|
Cash paid for taxes related to net settlement of share-based compensation awards |
|
(1,819 |
) |
|
|
(3,432 |
) |
Payments of deferred financing costs |
|
— |
|
|
|
(9,214 |
) |
Net cash used in financing activities |
|
(172,266 |
) |
|
|
(200,208 |
) |
|
|
|
|
||||
Net change in cash and cash equivalents |
|
(6,688 |
) |
|
|
(17,479 |
) |
Cash and cash equivalents, beginning of period |
|
15,195 |
|
|
|
18,818 |
|
Cash and cash equivalents, end of period |
$ |
8,507 |
|
|
$ |
1,339 |
|
|
|
|
|
||||
Supplemental disclosure of non-cash transactions: |
|
|
|
||||
Increase in current liabilities for additions to property and equipment: |
$ |
42 |
|
|
$ |
224 |
|
Oil and gas properties acquired through issuance of Class |
|
— |
|
|
|
66,256 |
|
|
|
|
|
||||
Supplemental disclosure of cash flow information: |
|
|
|
||||
Cash paid for income taxes: |
$ |
3,080 |
|
|
$ |
9,268 |
|
Cash paid for interest expense: |
|
51,144 |
|
|
|
68,249 |
|
Non-GAAP financial measures
Adjusted EBITDA, Pro Forma Adjusted EBITDA, Discretionary Cash Flow, Pro Forma Discretionary Cash Flow and Cash G&A are non-GAAP supplemental financial measures used by our management and by external users of our financial statements such as investors, research analysts and others to assess the financial performance of our assets and their ability to sustain dividends and/or share repurchases over the long term without regard to financing methods, capital structure or historical cost basis. Sitio believes that these non-GAAP financial measures provide useful information to Sitio's management and external users because they allow for a comparison of operating performance on a consistent basis across periods.
We define Adjusted EBITDA as net income plus (a) interest expense, (b) provisions for taxes, (c) depreciation, depletion and amortization, (d) non-cash share-based compensation expense, (e) impairment of oil and natural gas properties, (f) gains or losses on unsettled derivative instruments, (g) change in fair value of the warrant liability, (h) loss on debt extinguishment, (i) merger-related transaction costs and (j) write off of financing costs.
We define Pro Forma Adjusted EBITDA as Adjusted EBITDA plus Cash Acquisitions EBITDA from
We define Discretionary Cash Flow and Pro Forma Discretionary Cash Flow for the three months ended
We define Discretionary Cash Flow for the three months ended
We define Pro Forma Discretionary Cash Flow for the three months ended
We define Cash G&A as general and administrative expense less (a) non-cash share-based compensation expense, (b) merger-related transaction costs and (c) rental income.
Merger-related transaction costs for the three months ended
These non-GAAP financial measures do not represent and should not be considered an alternative to, or more meaningful than, their most directly comparable GAAP financial measures or any other measure of financial performance presented in accordance with GAAP as measures of our financial performance. Non-GAAP financial measures have important limitations as analytical tools because they exclude some but not all items that affect the most directly comparable GAAP financial measure. Our computations of Adjusted EBITDA, Pro Forma Adjusted EBITDA, Discretionary Cash Flow, Pro Forma Discretionary Cash Flow and Cash G&A may differ from computations of similarly titled measures of other companies.
The pro forma financial data is presented for illustrative purposes only and should not be relied upon as an indication of the financial condition that would have been achieved if the acquisitions had taken place on the specified dates. In addition, future results may vary significantly from the results reflected in such pro forma data and should not be relied on as an indication of future results.
The following tables present a reconciliation of Adjusted EBITDA and Pro Forma Adjusted EBITDA to the most directly comparable GAAP financial measure for the period indicated (in thousands).
|
Three Months Ended
|
||||||
|
|
2024 |
|
|
|
2023 |
|
Net income |
$ |
27,867 |
|
|
$ |
275 |
|
Interest expense, net |
|
22,511 |
|
|
|
26,373 |
|
Income tax expense |
|
4,111 |
|
|
|
383 |
|
Depreciation, depletion and amortization |
|
78,093 |
|
|
|
80,716 |
|
EBITDA |
$ |
132,582 |
|
|
$ |
107,747 |
|
Non-cash share-based compensation expense |
|
6,251 |
|
|
|
4,368 |
|
Losses (gains) on unsettled derivative instruments |
|
(3,518 |
) |
|
|
29,497 |
|
Change in fair value of warrant liability |
|
— |
|
|
|
(8 |
) |
Loss on debt extinguishment |
|
— |
|
|
|
687 |
|
Merger-related transaction costs |
|
126 |
|
|
|
251 |
|
Adjusted EBITDA |
$ |
135,441 |
|
|
$ |
142,542 |
|
Cash Acquisitions EBITDA1 |
|
— |
|
|
|
1,144 |
|
Pro Forma Adjusted EBITDA1 |
$ |
135,441 |
|
|
$ |
143,686 |
|
(1) |
Cash Acquisitions closed in 2023 and are reflected in the full results for the three months ended |
|
Three Months Ended
|
||
|
|
2024 |
|
Net income |
$ |
29,041 |
|
Interest expense, net |
|
22,688 |
|
Income tax expense |
|
4,838 |
|
Depreciation, depletion and amortization |
|
85,485 |
|
EBITDA |
$ |
142,052 |
|
Non-cash share-based compensation expense |
|
6,203 |
|
Losses on unsettled derivative instruments |
|
3,329 |
|
Merger-related transaction costs |
|
149 |
|
Adjusted EBITDA |
$ |
151,733 |
|
The following table presents a reconciliation of Discretionary Cash Flow and Pro Forma Discretionary Cash Flow to the most directly comparable GAAP financial measure for the period indicated (in thousands).
|
Three Months Ended
|
||||||
|
|
2024 |
|
|
|
2023 |
|
Cash flow from operations |
$ |
138,679 |
|
|
$ |
122,141 |
|
Interest expense, net |
|
22,511 |
|
|
|
26,373 |
|
Income tax expense |
|
4,111 |
|
|
|
383 |
|
Deferred tax benefit |
|
4,490 |
|
|
|
7,686 |
|
Changes in operating assets and liabilities |
|
(33,154 |
) |
|
|
(12,810 |
) |
Amortization of deferred financing costs and long-term debt discount |
|
(1,322 |
) |
|
|
(1,482 |
) |
Merger-related transaction costs |
|
126 |
|
|
|
251 |
|
Adjusted EBITDA |
$ |
135,441 |
|
|
$ |
142,542 |
|
Less: |
|
|
|
||||
Cash and accrued interest expense |
|
21,189 |
|
|
|
24,694 |
|
Estimated cash taxes |
|
4,625 |
|
|
|
457 |
|
Discretionary Cash Flow |
$ |
109,627 |
|
|
$ |
117,391 |
|
Cash Acquisitions Discretionary Cash Flow1 |
$ |
— |
|
|
$ |
1,144 |
|
Pro Forma Discretionary Cash Flow1 |
$ |
109,627 |
|
|
$ |
118,535 |
|
(1) |
Cash Acquisitions closed in 2023 and are reflected in the full results for the three months ended |
The following table presents a reconciliation of Cash G&A to the most directly comparable GAAP financial measure for the period indicated (in thousands).
|
Three Months Ended
|
||||||
|
|
2024 |
|
|
|
2023 |
|
General and administrative expense |
$ |
14,382 |
|
$ |
12,044 |
||
Less: |
|
|
|
||||
Non-cash share-based compensation expense |
|
6,251 |
|
|
|
4,368 |
|
Merger-related transaction costs |
|
126 |
|
|
|
251 |
|
Rental income |
|
183 |
|
|
|
136 |
|
Cash G&A |
$ |
7,822 |
|
|
$ |
7,289 |
|
About
Sitio is a shareholder returns-driven company focused on large-scale consolidation of high-quality oil & gas mineral and royalty interests across premium basins, with a diversified set of top-tier operators. With a clear objective of generating cash flow from operations that can be returned to stockholders and reinvested, Sitio has accumulated over 265,000 NRAs through the consummation of over 200 acquisitions to date. More information about Sitio is available at www.sitio.com.
Forward-Looking Statements
This news release contains statements that may constitute “forward-looking statements” for purposes of federal securities laws. Forward-looking statements include, but are not limited to, statements that refer to projections, forecasts, or other characterizations of future events or circumstances, including any underlying assumptions. The words “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “intends,” “may,” “might,” “plan,” “seeks,” “possible,” “potential,” “predict,” “project,” “prospects,” “guidance,” “outlook,” “should,” “would,” “will,” and similar expressions may identify forward-looking statements, but the absence of these words does not mean that a statement is not forward-looking. These statements include, but are not limited to, statements about the Company's expected results of operations, cash flows, financial position and future dividends; as well as certain future plans, expectations and objectives for the Company’s operations, including statements about our return of capital framework, our share repurchase program and its intended benefits, financial and operational guidance, strategy, synergies, certain levels of production, future operations, financial position, prospects, and plans. While forward-looking statements are based on assumptions and analyses made by us that we believe to be reasonable under the circumstances, whether actual results and developments will meet our expectations and predictions depend on a number of risks and uncertainties that could cause our actual results, performance, and financial condition to differ materially from our expectations and predictions. Factors that could materially impact such forward-looking statements include, but are not limited to: commodity price volatility, the global economic uncertainty and market volatility related to slowing growth and demand, especially from
View source version on businesswire.com: https://www.businesswire.com/news/home/20241106907897/en/
IR contact:
(720) 640–7647
IR@sitio.com
Source: