DENVER--(BUSINESS WIRE)--Sitio Royalties Corp. (NYSE: STR) ("Sitio", "STR" or the "Company") today announced operational and financial results for the quarter ended December 31, 2022.
FOURTH QUARTER 2022 OPERATIONAL AND FINANCIAL HIGHLIGHTS
- Average daily production volume of 18,925 barrels of oil equivalent per day ("Boe/d"), (51% oil), up 5% sequentially from 3Q 2022; Pro forma average daily production volume of 34,424 Boe/d, including Brigham Minerals volumes for the entire 4Q 2022
- Net income of $4.6 million, down 93% sequentially from 3Q 2022 primarily due to increased one-time transaction expenses related to the Brigham Minerals merger and lower revenues as a result of decreased commodity prices
- Adjusted EBITDA of $93.1 million(2), down 12% sequentially from 3Q 2022, principally due to a 17% reduction in realized unhedged prices per Boe
- Pro forma Adjusted EBITDA of $169.5 million including Brigham Minerals results for full 4Q 2022
- Declared 4Q 2022 dividend of $0.60 per share of Class A Common Stock; implied annualized dividend yield of 9.9% based on Sitio's Class A Common Stock closing price of $24.23 on March 7, 2022
- 239.9 net producing wells online as of December 31, 2022, a sequential increase of 108.8 net wells, or 83.0% from 3Q 2022, primarily driven by assets acquired from Brigham Minerals(3)
- 7.3 pro forma net wells turned-in-line ("TIL") during 4Q 2022, approximately 74% and 21% of which were in the Permian Basin and DJ Basin, respectively
- 47.9 net line-of-sight ("LOS") wells as of December 31, 2022, comprised of 31.1 net spuds and 16.8 net permits, with approximately 84% and 8% of total net LOS wells in the Permian Basin and DJ Basin, respectively
- Closed on the merger with Brigham Minerals, Inc. ("Brigham Minerals" and such merger, the "Brigham Merger") in an at-market, all-stock transaction on December 29, 2022
- In December 2022, made first quarterly amortization payment of $11.3 million on senior unsecured notes, reducing principal from $450.0 million to approximately $438.8 million
RECENT DEVELOPMENTS
- In February 2023, closed on a new revolving credit facility with $750.0 million of elected commitments from a 15-member lender group, triggering a permanent 75 basis point reduction in the interest rate on $438.8 million senior unsecured notes
4Q 2022 AND SECOND HALF 2022 RESULTS RELATIVE TO SECOND HALF 2022 GUIDANCE
In August of 2022, before the Brigham Merger was announced, Sitio provided financial and operational guidance for the second half 2022. Fourth quarter 2022 and second half 2022 results relative to that guidance are shown in the table below and exclude 3 days of post-closing results from Brigham Minerals.
2H 2022 Guidance Metric | 4Q 2022
| 2H 2022
| 2H 2022
| |||||||
Average daily production (Boe/d) | 18,457 | 18,204 | 18,000 - 19,000 | |||||||
Average daily production (% oil) | 51% | 51 | % | 50% - 53% | ||||||
Gathering and transportation ($/Boe) | $ | 1.18 | $ | 1.25 | $1.15 - $1.65 | |||||
Cash G&A ($ in millions) | $ | 4.0 | $ | 8.6 | $15.0-$16.5(annual) | |||||
Production taxes (% of royalty revenue) | 8 | % | 7 | % | 7% - 9% | |||||
Cash tax rate (% of pre-tax income) | 0 | % | 2 | % | 2% - 4% | |||||
(1) Previously issued guidance on November 8, 2022 was on a pro forma combined basis for the Brigham Minerals merger and for the twelve months ending June 30, 2023
(2) For definitions of non-GAAP financial measures and reconciliations to their most directly comparable GAAP financial measures, please see "Non-GAAP financial measures."
(3) 2Q 2022 net producing wells online included interests acquired from Momentum Minerals, which closed in July of 2022.
(4) Excludes 3 days of results attributable to Brigham Minerals because the Brigham Merger closed on December 29, 2022; Cash taxes of approximately $0.5 million for the three months ended December 31, 2022 were paid in January of 2022
4Q 2022 AND SECOND HALF 2022 PRO FORMA COMBINED RESULTS RELATIVE TO GUIDANCE FOR TWELVE MONTHS ENDING JUNE 30, 2023
In November of 2022, Sitio provided financial and operational guidance for the twelve months ending June 30, 2023 on a pro forma basis as if Sitio and Brigham were combined from July 1, 2022 through June 30, 2023. Pro forma fourth quarter 2022 and second half 2022 results relative to that guidance are shown in the table below.
Pro Forma Guidance Metric for
| Pro Forma
| Pro Forma
| Guidance for
| |||||||
Average daily production (Boe/d) | 34,424 | 33,707 | 32,750 - 34,250 | |||||||
Average daily production (% oil) | 51% | 51 | % | 49% - 51% | ||||||
Gathering and transportation ($/Boe) | $ | 1.52 | $ | 1.61 | $1.25 - $1.75 | |||||
Cash G&A ($ in millions) | N/A | N/A | $22.0-$23.0(annual) | |||||||
Production taxes (% of royalty revenue) | 7 | % | 7 | % | 6% - 8% | |||||
Cash tax rate (% of pre-tax income) | N/A | N/A | 10% - 12% | |||||||
Chris Conoscenti, Chief Executive Officer of Sitio commented, "During the fourth quarter we continued to advance Sitio's strategy of identifying and executing on opportunities for large scale, high-quality mineral and royalty consolidation. Our acquisition of Brigham was the largest public transaction in the minerals sector and added over 86,000 NRAs to our platform. With this addition, Sitio currently owns more than 260,000 NRAs and has a gross unit acreage footprint that covers roughly a third of the Midland and Delaware Basins. The Sitio and Brigham assets performed well on a pro forma combined basis for the entire fourth quarter, producing 34,424 Boe/d and generating Pro Forma Adjusted EBITDA of $169 million, which was a major driver of our 4Q 2022 dividend declaration of $0.60 per Class A share. We are initiating our full year 2023 production guidance range of 34,000 - 37,000 Boe/d, which accounts for the tailwinds from 47.9 line-of-sight wells on our acreage and the headwinds from the continued capital discipline we're seeing by public E&P operators. In line with our focus on fiscal and operational discipline, we are focused on lowering our G&A expenses, reducing our reliance on third party vendors and improving the quality of our data. We continue to evaluate additional mineral and royalty acquisitions, but remain focused on our underwriting discipline given current market conditions. Of note, we saw similar conditions in late 2019 and throughout 2020 when many mineral owners transacted with others at valuations that would have translated into single digit rates of return for us. We responded then the same way we are responding now - by applying our free cash flow to debt repayment and our time to further enhancing our data management capabilities."
OPERATOR ACTIVITY AND MERGERS AND ACQUISITIONS UPDATE
During the fourth quarter of 2022, the Company estimates that there were 7.3 pro forma net wells turned-in-line and that as of December 31, 2022, there were 47.9 net LOS wells comprised of 31.1 net spuds and 16.8 net permits on the Company's acreage. Fourth quarter 2022 daily production volume averaged 18,925 Boe/d (51% oil), which included 3 days of production from assets acquired from Brigham Minerals. Sitio's fourth quarter 2022 daily production volume averaged 18,457 Boe/d (51% oil), excluding 3 days of production from the assets acquired from Brigham Minerals. Pro forma for a full quarter of production from Brigham Minerals, fourth quarter 2022 average daily production was 34,424 Boe/d (51% oil).
On December 29, 2022, Sitio completed its all-stock merger with Brigham Minerals. The transaction formed one of the largest publicly traded oil and gas mineral and royalty companies, increased Sitio's NRAs by 50% to over 260,000 NRAs and enhanced public float nearly sixfold. Additionally, 14 former Brigham Minerals employees joined the Sitio workforce and 4 former Brigham Minerals directors joined Sitio's board of directors, which currently consists of 9 total directors.
The following table summarizes Sitio's net average daily production, net wells and net royalty acres by area:
Delaware | Midland | DJ | Eagle
| Appalachia | Anadarko | Williston | Total | ||||||||||||||||||||||||
Average Daily Production (Boe/d)
| |||||||||||||||||||||||||||||||
As reported | 11,654 | 3,654 | 118 | 2,548 | 892 | 37 | 22 | 18,925 | |||||||||||||||||||||||
% Oil | 49 | % | 67 | % | 37 | % | 57 | % | 2 | % | 29 | % | 64 | % | 51 | % | |||||||||||||||
Pro forma (1) | 17,912 | 7,396 | 3,813 | 2,548 | 892 | 1,156 | 707 | 34,424 | |||||||||||||||||||||||
% Oil | 51 | % | 66 | % | 38 | % | 57 | % | 2 | % | 28 | % | 63 | % | 51 | % | |||||||||||||||
Net Well Activity
| |||||||||||||||||||||||||||||||
Net wells online as of
| 104.6 | 44.5 | 35.1 | 33.6 | 3.5 | 9.7 | 8.9 | 239.9 | |||||||||||||||||||||||
Pro forma net wells TIL
| 3.3 | 2.1 | 1.6 | 0.2 | - | - | 0.1 | 7.3 | |||||||||||||||||||||||
Spuds | 11.9 | 14.1 | 2.8 | 1.6 | - | 0.2 | 0.5 | 31.1 | |||||||||||||||||||||||
Permits | 10.5 | 3.7 | 1.2 | 0.7 | - | - | 0.7 | 16.8 | |||||||||||||||||||||||
Net LOS wells as of
| 22.4 | 17.8 | 4.0 | 2.3 | - | 0.2 | 1.2 | 47.9 | |||||||||||||||||||||||
Net Royalty Acres
| |||||||||||||||||||||||||||||||
September 30, 2022 | 110,300 | 29,500 | - | 21,500 | 12,500 | - | - | 173,800 | |||||||||||||||||||||||
December 31, 2022 | 140,596 | 42,881 | 24,934 | 21,595 | 12,536 | 9,860 | 8,205 | 260,607 | |||||||||||||||||||||||
NRA Increase since
| 30,296 | 13,381 | 24,934 | 95 | 36 | 9,860 | 8,205 | 86,807 | |||||||||||||||||||||||
(1) Includes volumes from Brigham Minerals for the full three months ended December 31, 2022.
(2) All well counts give pro forma effect to all acquisitions completed in the quarter, including the Brigham Minerals merger
FINANCIAL UPDATE
Sitio's fourth quarter 2022 average unhedged realized prices including all expected quality, transportation and demand adjustments were $81.84 per barrel of oil, $4.33 per Mcf of natural gas and $26.44 per barrel of natural gas liquids, for a total equivalent price of $54.68 per barrel of oil equivalent. During the fourth quarter, the Company received $4.7 million in net cash settlements for commodity derivative and interest rate swap contracts and as a result, average hedged realized prices were $87.21 per barrel of oil, $4.35 per Mcf of natural gas and $26.44 per barrel of natural gas liquids, for a total equivalent price of $57.48 per barrel of oil equivalent. This represents a $9.88 per barrel of oil equivalent, or a 15% decrease relative to hedged realized prices for the three months ended September 30, 2022.
Consolidated net income for the fourth quarter of 2022 was $4.6 million, a decrease of 93% relative to the third quarter of 2022. The decrease in consolidated net income was impacted primarily by a $15.5 million decrease in revenues largely as a result of lower commodity prices, $19.0 million of non-cash net hedging losses, $5.2 million of increased depreciation, depletion and amortization due to higher production and increased general and administrative expenses of $4.8 million, which were driven primarily by $9.9 million of one-time transaction costs and $4.3 million of non-cash share-based compensation. For the three months ended December 31, 2022, Adjusted EBITDA was $93.1 million, down 12% from the three months ended September 30, 2022 primarily due to lower commodity prices.
As of December 31, 2022, the Company had $948.9 million principal value of total debt (comprised of $250.0 million drawn on the legacy Sitio revolving credit facility, $260.0 million on the legacy Brigham revolving credit facility and $438.8 million of senior unsecured notes) and liquidity of $98.8 million, including $18.8 million of cash on hand and a combined borrowing base of $590.0 million on the legacy Sitio and Brigham credit facilities, which both remained in place upon closing of the Brigham Merger closing at year end 2022. On December 31, 2022, Sitio made its first quarterly amortization payment of $11.3 million at par value on its senior unsecured notes, reducing the principal from $450.0 million to $438.8 million.
In February of 2023, Sitio closed on a new revolving credit facility with elected commitments of $750.0 million from 15 lenders with a maturity date of June 30, 2027. Upon closing, Sitio fully repaid borrowings on and retired both Sitio's and Brigham's legacy revolving credit facilities. As of March 3, 2023, Sitio had $845.8 million principal value of total debt (comprised of $407.0 million drawn on Sitio's new revolving credit facility and $438.8 million of senior unsecured notes) and liquidity of $345.0 million, including $2.0 million of cash on hand.
In November of 2022, the Company entered into a 3-month Secured Overnight Financing Rate ("SOFR") fixed rate swap of 4.652% for an initial $225.0 million notional amount, which amortizes by $5.6 million per quarter and is effective from November 15, 2022 through December 29, 2023. Sitio did not add any new commodity hedges during the fourth quarter of 2022 and a summary of remaining commodity hedges as of January 1, 2023 is included in the table below.
Oil (NYMEX WTI) | ||||||||||||
2023 | 2024 | 1H25 | ||||||||||
Swaps | ||||||||||||
Bbl per day | 3,050 | 3,300 | 1,100 | |||||||||
Average price ($/Bbl) | $ | 93.71 | $ | 82.66 | $ | 74.65 | ||||||
Collars | ||||||||||||
Bbl per day | - | - | 2,000 | |||||||||
Average call ($/Bbl) | - | - | $ | 93.20 | ||||||||
Average put ($/Bbl) | - | - | $ | 60.00 | ||||||||
Gas (NYMEX Henry Hub) | ||||||||||||
2023 | 2024 | 1H25 | ||||||||||
Swaps | ||||||||||||
MMBtu per day | 500 | 500 | - | |||||||||
Average price ($/MMBtu) | $ | 3.83 | $ | 3.41 | - | |||||||
Collars | ||||||||||||
MMBtu per day | 8,500 | 11,400 | 11,600 | |||||||||
Average call ($/MMBtu) | $ | 7.93 | $ | 7.24 | $ | 10.34 | ||||||
Average put ($/MMBtu) | $ | 4.82 | $ | 4.00 | $ | 3.31 | ||||||
2022 YEAR END PROVED RESERVES
Estimated 2022 year end proved reserves of 79,989 MBOE attributable to Sitio's interests in its underlying acreage are based on a reserve report prepared by the independent petroleum engineering firm of Cawley, Gillespie & Associates, Inc. in accordance with Standards Pertaining to the Estimating and Auditing of Oil and Gas Reserves Information promulgated by the Society of Petroleum Evaluation Engineers and definitions and guidelines established by the SEC. Of these reserves, approximately 81% were classified as proved developed reserves and 19% were classified as proved undeveloped ("PUD") reserves. PUD reserves for Sitio included in these estimates relate solely to wells that were spud but not yet producing in as of December 31, 2022. The largest driver of year-over-year changes to reserves was the acquired royalty and mineral interests of 23,025 MBbls of oil, 110,718 MMcf of gas, and 12,183 MBbls of NGLs, which were acquired over multiple transactions during 2022. The following table sets forth information regarding the Company's net ownership interest in estimated quantities of proved developed and undeveloped oil and natural gas quantities and the changes therein for each of the periods presented.
Oil
| Natural Gas
| Natural Gas Liquids
| Total
| |||||||||||||
Balance as of December 31, 2021 | 11,844 | 46,343 | 5,023 | 24,592 | ||||||||||||
Revisions | (231 | ) | 2,926 | 1,093 | 1,349 | |||||||||||
Extensions | 3,280 | 8,986 | 1,160 | 5,938 | ||||||||||||
Acquisition of reserves | 23,025 | 110,718 | 12,183 | 53,660 | ||||||||||||
Production | (2,861 | ) | (9,531 | ) | (1,100 | ) | (5,550 | ) | ||||||||
Balance as of December 31, 2022 | 35,057 | 159,442 | 18,359 | 79,989 | ||||||||||||
Proved developed and undeveloped reserves: | Oil
| Natural Gas
| Natural Gas Liquids
| Total
| ||||||||||||
Developed as of December 31, 2021 | 9,285 | 40,747 | 4,417 | 20,494 | ||||||||||||
Undeveloped as of December 31, 2021 | 2,559 | 5,596 | 606 | 4,098 | ||||||||||||
Balance at December 31, 2021 | 11,844 | 46,343 | 5,023 | 24,592 | ||||||||||||
Developed as of December 31, 2022 | 27,407 | 133,489 | 15,169 | 64,824 | ||||||||||||
Undeveloped as of December 31, 2022 | 7,650 | 25,953 | 3,190 | 15,165 | ||||||||||||
Balance at December 31, 2022 | 35,057 | 159,442 | 18,359 | 79,989 | ||||||||||||
2023 FULL YEAR GUIDANCE
The table below includes Sitio's guidance for full year 2023. The average daily production guidance range midpoint of 35,500 Boe/d is an increase of approximately 6% relative to the production guidance range that was issued on November 8, 2022 assuming that all four quarters in guidance have constant production.
Full Year 2023 Guidance | Low | High | ||||||
Average Daily Production | ||||||||
Average daily production (Boe/d) | 34,000 | 37,000 | ||||||
Average daily production (% oil) | 49 | % | 51 | % | ||||
Revenue Deductions, Expenses and Taxes | ||||||||
Gathering and transportation ($/Boe) | $ | 1.25 | $ | 1.75 | ||||
Cash G&A ($ in millions) | $ | 25.0 | $ | 27.0 | ||||
Production taxes (% of royalty revenue) | 6 | % | 8 | % | ||||
Cash tax rate (% of pre-tax income) | 11 | % | 13 | % | ||||
FOURTH QUARTER 2022 CASH DIVIDEND
The Company's Board of Directors declared a cash dividend of $0.60 per share of Class A Common Stock with respect to the fourth quarter of 2022. The dividend is payable on March 31, 2023 to the stockholders of record at the close of business on March 17, 2023.
FOURTH QUARTER 2022 EARNINGS CONFERENCE CALL
Sitio will host a conference call at 8:30 a.m. Eastern on Thursday, March 9, 2023 to discuss its fourth quarter 2022 operating and financial results. Participants can access the call by dialing 1-844-200-6205 in the United States or 1-929-526-1599 in other locations with access code 853610 or via webcast at https://events.q4inc.com/attendee/999076820. Participants can also pre-register for the event by going to the following link: https://www.netroadshow.com/events/login'show=9f2caf8c&confId=46589. The conference call, live webcast and archive of the call can also be accessed through the Investor Relations section of Sitio's website at www.sitio.com.
UPCOMING INVESTOR CONFERENCES
Members of Sitio's management team will be attending the Piper Sandler 23rd Annual Energy Conference from March 21 - 22, 2023, World Oilman's Mineral & Royalty Conference from April 10 - 11, 2023, Barclays Leveraged Finance Conference from May 22 - 24, 2023 and RBC Global Energy, Power & Infrastructure Conference from June 6 - 7, 2023. Presentation materials associated with these events will be accessible through the Investor Relations section of Sitio's website at www.sitio.com.
FINANCIAL RESULTS
Production Data
Three Months Ended
| Year Ended
| |||||||||||||||
2022 | 2021 | 2022 | 2021 | |||||||||||||
Production Data: | ||||||||||||||||
Crude oil (MBbls) | 892 | 478 | 2,861 | 1,261 | ||||||||||||
Natural gas (MMcf) | 3,049 | 1,502 | 9,531 | 4,746 | ||||||||||||
NGLs (MBbls) | 341 | 179 | 1,100 | 499 | ||||||||||||
Total (MBoe)(6:1) | 1,741 | 907 | 5,550 | 2,551 | ||||||||||||
Average daily production (Boe/d)(6:1) | 18,925 | 9,860 | 15,204 | 6,989 | ||||||||||||
Average Realized Prices: | ||||||||||||||||
Crude oil (per Bbl) | $ | 81.84 | $ | 74.92 | $ | 93.05 | $ | 67.29 | ||||||||
Natural gas (per Mcf) | $ | 4.33 | $ | 4.01 | $ | 5.50 | $ | 3.61 | ||||||||
NGLs (per Bbl) | $ | 26.44 | $ | 41.98 | $ | 33.51 | $ | 33.22 | ||||||||
Combined (per Boe) | $ | 54.68 | $ | 54.38 | $ | 64.05 | $ | 46.47 | ||||||||
Average Realized Prices After Effects of Derivative Settlements: | ||||||||||||||||
Crude oil (per Bbl) | $ | 87.21 | $ | 74.92 | $ | 95.65 | $ | 67.29 | ||||||||
Natural gas (per Mcf) | $ | 4.35 | $ | 4.01 | $ | 5.46 | $ | 3.61 | ||||||||
NGLs (per Bbl) | $ | 26.44 | $ | 41.98 | $ | 33.51 | $ | 33.22 | ||||||||
Combined (per Boe) | $ | 57.48 | $ | 54.38 | $ | 65.33 | $ | 46.47 | ||||||||
Selected Expense Metrics
Three Months Ended
| Year Ended
| |||||||
2022 | 2022 | |||||||
Severance and ad valorem taxes | 7.9 | % | 7.2 | % | ||||
Depreciation, depletion and amortization ($/Boe) | $ | 21.37 | $ | 18.83 | ||||
General and administrative ($/Boe) | $ | 10.44 | $ | 7.62 | ||||
Cash general and administrative ($/Boe) | $ | 2.27 | $ | 2.73 | ||||
Interest expense, net ($/Boe) | $ | 10.00 | $ | 6.40 | ||||
Consolidated Balance Sheets
(In thousands except par and share amounts)
December 31, | December 31, | |||||||
2022 | 2021 | |||||||
ASSETS | ||||||||
Current assets | ||||||||
Cash and cash equivalents | $ | 18,818 | $ | 12,379 | ||||
Accrued revenue and accounts receivable, net | 142,010 | 36,202 | ||||||
Prepaid assets | 12,489 | 235 | ||||||
Derivative asset | 18,874 | - | ||||||
Total current assets | 192,191 | 48,816 | ||||||
Property and equipment | ||||||||
Oil and natural gas properties, successful efforts method: | ||||||||
Unproved properties | 3,244,436 | 817,873 | ||||||
Proved properties | 1,926,214 | 447,369 | ||||||
Other property and equipment | 3,421 | 8,187 | ||||||
Accumulated depreciation, depletion and amortization | (223,214 | ) | (121,536 | ) | ||||
Net oil and gas properties and other property and equipment | 4,950,857 | 1,151,893 | ||||||
Other long-term assets | ||||||||
Long-term derivative asset | 13,379 | - | ||||||
Deferred financing costs | 7,082 | 2,145 | ||||||
Operating lease right-of-use asset | 5,679 | - | ||||||
Other long-term assets | 1,714 | - | ||||||
Total long-term assets | 27,854 | 2,145 | ||||||
TOTAL ASSETS | $ | 5,170,902 | $ | 1,202,854 | ||||
LIABILITIES AND EQUITY | ||||||||
Current liabilities | ||||||||
Accounts payable and accrued expenses | $ | 21,899 | $ | 4,140 | ||||
Due to affiliates | - | 442 | ||||||
Warrant liability | 2,950 | - | ||||||
Operating lease liability | 1,563 | - | ||||||
Total current liabilities | 26,412 | 4,582 | ||||||
Long-term liabilities | ||||||||
Long-term debt | 938,896 | 134,000 | ||||||
Deferred tax liability | 313,607 | - | ||||||
Deferred rent | - | 1,129 | ||||||
Non-current operating lease liability | 5,303 | - | ||||||
Other long-term liabilities | 89 | - | ||||||
Total long-term liabilities | 1,257,895 | 135,129 | ||||||
Total liabilities | 1,284,307 | 139,711 | ||||||
Equity | - | - | ||||||
Class A Common Stock, par value $0.0001 per share; 240,000,000 shares authorized; 80,171,951 and 0 shares issued and outstanding at December 31, 2022 and December 31, 2021, respectively | 8 | - | ||||||
Class C Common Stock, par value $0.0001 per share; 120,000,000 shares authorized; 74,347,005 and 0 shares issued and outstanding at December 31, 2022 and December 31, 2021, respectively | 7 | - | ||||||
Additional paid-in capital | 1,750,640 | - | ||||||
Accumulated deficit | (9,203 | ) | - | |||||
Treasury Shares, 633,005 and 0 shares at December 31, 2022 and 2021, respectively | (19,085 | ) | ||||||
Partners' Capital | - | 560,622 | ||||||
Noncontrolling interest | 2,164,228 | 502,521 | ||||||
Total equity | 3,886,595 | 1,063,143 | ||||||
TOTAL LIABILITIES AND EQUITY | $ | 5,170,902 | $ | 1,202,854 | ||||
Consolidated Statements of Income
(In thousands)
Three Months Ended
| Year Ended
| |||||||||||||||
2022 | 2021 | 2022 | 2021 | |||||||||||||
Revenue: | ||||||||||||||||
Oil, natural gas and natural gas liquids revenues | $ | 95,211 | $ | 49,327 | $ | 355,430 | $ | 118,548 | ||||||||
Lease bonus and other income | 4,737 | 833 | 14,182 | 2,040 | ||||||||||||
Total revenues | 99,948 | 50,160 | 369,612 | 120,588 | ||||||||||||
Operating expenses: | ||||||||||||||||
Management fees to affiliates | - | 1,870 | 3,241 | 7,480 | ||||||||||||
Depreciation, depletion and amortization | 37,209 | 12,292 | 104,511 | 40,906 | ||||||||||||
General and administrative | 18,182 | 1,911 | 42,225 | 4,143 | ||||||||||||
General and administrative - affiliates | - | 3,952 | 74 | 8,855 | ||||||||||||
Severance and ad valorem taxes | 7,553 | 2,168 | 25,572 | 6,934 | ||||||||||||
Deferred offering costs write off | - | 2,396 | - | 2,396 | ||||||||||||
Total operating expenses | 62,944 | 24,589 | 175,623 | 70,714 | ||||||||||||
Net income from operations | 37,004 | 25,571 | 193,989 | 49,874 | ||||||||||||
Other expense: | ||||||||||||||||
Interest expense, net | (17,403 | ) | (1,093 | ) | (35,499 | ) | (1,893 | ) | ||||||||
Change in fair value of warrant liability | (180 | ) | - | 3,662 | - | |||||||||||
Loss on extinguishment of debt | - | - | (11,487 | ) | - | |||||||||||
Commodity derivatives gains (losses) | (14,471 | ) | - | 39,037 | - | |||||||||||
Interest rate derivatives gains | 110 | - | 110 | - | ||||||||||||
Income before income tax expense | 5,060 | 24,478 | 189,812 | 47,981 | ||||||||||||
Income tax expense | (475 | ) | (253 | ) | (5,681 | ) | (486 | ) | ||||||||
Net income | 4,585 | 24,225 | 184,131 | 47,495 | ||||||||||||
Net income attributable to Predecessor | - | (24,225 | ) | (78,104 | ) | (47,495 | ) | |||||||||
Net income attributable to temporary equity | (4,234 | ) | - | (90,377 | ) | - | ||||||||||
Net loss attributable to noncontrolling interest | 51 | - | 51 | - | ||||||||||||
Net income attributable to Class A stockholders | $ | 402 | $ | - | $ | 15,701 | $ | - | ||||||||
Net income per Class A common share | ||||||||||||||||
Basic | $ | 0.01 | - | $ | 1.10 | - | ||||||||||
Diluted | $ | 0.01 | - | $ | 1.10 | - | ||||||||||
Weighted average Class A common shares outstanding | ||||||||||||||||
Basic | 15,056 | - | 13,723 | - | ||||||||||||
Diluted | 15,056 | - | 13,723 | - | ||||||||||||
Consolidated Statements of Cash Flow
(In thousands)
Years Ended December 31, | ||||||||
2022 | 2021 | |||||||
Cash flows from operating activities: | ||||||||
Net income (loss) | $ | 184,131 | $ | 47,495 | ||||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | ||||||||
Depreciation, depletion and amortization | 104,511 | 40,906 | ||||||
Amortization and write off of deferred financing costs and long-term debt discount | 6,546 | 440 | ||||||
Share-based compensation | 9,250 | - | ||||||
Change in fair value of warrant liability | (3,662 | ) | - | |||||
Loss on extinguishment of debt | 11,487 | - | ||||||
Commodity derivative gains | (39,037 | ) | - | |||||
Interest rate derivative gains | (110 | ) | - | |||||
Net cash received for commodity derivative settlements | 7,104 | - | ||||||
Net cash paid for interest rate derivative settlements | (209 | ) | - | |||||
Deferred tax expense | 1,631 | - | ||||||
Deferred offering costs write off | - | 2,396 | ||||||
Change in operating assets and liabilities: | ||||||||
Accrued revenue and accounts receivable, net | (25,313 | ) | (27,697 | ) | ||||
Other prepaid assets | (616 | ) | (97 | ) | ||||
Other long-term assets | (3,652 | ) | - | |||||
Accrued expenses and other liabilities | (88,558 | ) | 1,673 | |||||
Due to affiliates | (380 | ) | 325 | |||||
Other long-term liabilities | 1,837 | 488 | ||||||
Net cash provided by operating activities | 164,960 | 65,929 | ||||||
Cash flows from investing activities: | ||||||||
Acquisition of Falcon, net of cash | 4,484 | - | ||||||
Acquisition of Brigham, net of cash | 11,054 | - | ||||||
Predecessor cash not contributed in the Falcon Merger | (15,228 | ) | - | |||||
Purchases of oil and gas properties | (557,569 | ) | (38,470 | ) | ||||
Proceeds from sales of oil and gas properties | - | (137 | ) | |||||
Purchases of other property and equipment | (840 | ) | (136 | ) | ||||
Net cash used in investing activities | (558,099 | ) | (38,743 | ) | ||||
Cash flows from financing activities: | ||||||||
Borrowings on credit facilities | 348,895 | 147,000 | ||||||
Repayments on credit facilities | (209,000 | ) | (46,500 | ) | ||||
Borrowings on Bridge Loan Facility | 425,000 | - | ||||||
Repayments on Bridge Loan Facility | (425,000 | ) | - | |||||
Bridge Loan Facility issuance costs | (15,406 | ) | - | |||||
Borrowings on 2026 Senior Notes | 444,500 | - | ||||||
Repayments on 2026 Senior Notes | (11,250 | ) | - | |||||
2026 Senior Notes issuance costs | (4,451 | ) | - | |||||
Issuance of equity in consolidated subsidiary | - | 1,467 | ||||||
Capital contributions | - | 8,000 | ||||||
Distributions to partners | - | (67,500 | ) | |||||
Distributions to noncontrolling interest | (13,318 | ) | (60,882 | ) | ||||
Dividends paid to Class A stockholders | (18,165 | ) | - | |||||
Distribution paid to Temporary Equity | (115,375 | ) | - | |||||
Dividend equivalent rights paid | (579 | ) | - | |||||
Payments of deferred financing costs | (5,032 | ) | (1,588 | ) | ||||
Deferred initial public offering costs | (61 | ) | (2,335 | ) | ||||
Other | (1,180 | ) | - | |||||
Net cash provided by (used in) financing activities | 399,578 | (22,338 | ) | |||||
Net change in cash and cash equivalents | 6,439 | 4,848 | ||||||
Cash and cash equivalents, beginning of year | 12,379 | 7,531 | ||||||
Cash and cash equivalents, end of year | $ | 18,818 | $ | 12,379 | ||||
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 over the long term without regard to financing methods, capital structure or historical cost basis.
We define Adjusted EBITDA as net income (loss) 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) write off of deferred offering costs, (i) management fee to affiliates, (j) loss on debt extinguishment (k) one-time transaction costs and (l) write off of financing costs. Adjusted EBITDA is not a measure determined by accounting principles generally accepted in the United States of America ("GAAP").
We define Discretionary Cash Flow as Adjusted EBITDA, less cash interest expense and cash taxes.
We define Cash G&A as general and administrative expense less (a) non-cash share-based compensation expense (b) one-time transaction costs and (c) write off of financing costs.
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, Discretionary Cash Flow and Cash G&A may differ from computations of similarly titled measures of other companies.
The following table presents 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
| ||||
2022 | ||||
Net income | $ | 4,585 | ||
Interest expense, net | 17,403 | |||
Income tax expense | 475 | |||
Depreciation, depletion and amortization | 37,209 | |||
EBITDA | $ | 59,672 | ||
Non-cash share-based compensation expense | 4,303 | |||
Losses on unsettled derivative instruments | 19,017 | |||
Change in fair value of warrant liability | 180 | |||
One-time transaction costs | 9,922 | |||
Adjusted EBITDA | $ | 93,094 | ||
Brigham Minerals EBITDA October 1 to December 28 | 76,367 | |||
Pro Forma Adjusted EBTIDA | $ | 169,461 | ||
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
| ||||
2022 | ||||
Cash flow from operations | $ | (6,115 | ) | |
Interest expense, net | 17,403 | |||
Income tax expense | 475 | |||
Deferred tax benefit | 1,014 | |||
Changes in operating assets and liabilities | 71,522 | |||
Amortization of deferred financing costs and long-term debt discount | (1,127 | ) | ||
One-time transaction costs | 9,922 | |||
Adjusted EBITDA | $ | 93,094 | ||
Less: | ||||
Cash interest expense | 15,641 | |||
Cash taxes | - | |||
Discretionary Cash Flow | $ | 77,453 | ||
Brigham Minerals Discretionary Cash Flow October 1 to December 28 | 66,799 | |||
Pro Forma Discretionary Cash Flow | $ | 144,252 | ||
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
| ||||
2022 | ||||
General and administrative expense | $ | 18,182 | ||
Less: | ||||
Non-cash share-based compensation expense | 4,303 | |||
One-time transaction costs | 9,922 | |||
Cash G&A | $ | 3,957 | ||
About Sitio Royalties Corp.
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 260,000 NRAs through the consummation of over 185 acquisitions to date. More information about Sitio is available at www.sitio.com.
Forward Looking Statements
This new 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 certain future plans, expectations and objectives for the Company's operations, including statements about 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. See "Risk Factors" in Sitio's Annual Report on Form 10-K, for the year ended December 31, 2022 and other publicly filed documents with the SEC for a discussion of risk factors that affect Sitio's business. Any forward-looking statement made in this news release speaks only as of the date on which it is made. Factors or events that could cause actual results to differ may emerge from time to time, and it is not possible to predict all of them. Sitio undertakes no obligation to publicly update any forward-looking statement, whether as a result of new information, future development, or otherwise, except as may be required by law.
Contacts
IR contact:
Ross Wong
(720) 640-7647
IR@sitio.com
