false
0001657788
0001657788
2024-11-07
2024-11-07
iso4217:USD
xbrli:shares
iso4217:USD
xbrli:shares
UNITED STATES
SECURITIES AND
EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of Report (date of earliest event reported):
November 7, 2024
Kimbell Royalty Partners, LP
(Exact name of
registrant as specified in its charter)
| Delaware |
|
1-38005 |
|
47-5505475 |
(State
or other jurisdiction
of incorporation) |
|
(Commission
File Number) |
|
(I.R.S.
Employer
Identification No.) |
|
777 Taylor Street, Suite 810
Fort Worth, Texas |
|
76102 |
| (Address of principal executive offices) |
|
(Zip Code) |
Registrant’s telephone number, including
area code: (817) 945-9700
Check the appropriate box below if the Form 8-K filing
is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see
General Instruction A.2):
| ¨ |
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
| ¨ |
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| ¨ |
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| ¨ |
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to 12(b) of the Act:
| Title
of each class: |
Trading
symbol(s): |
Name
of each exchange on which
registered: |
| Common
Units Representing Limited Partnership Interests |
KRP |
New
York Stock Exchange |
Indicate by check mark whether the registrant is an emerging
growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of
the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging
growth company ¨
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for
complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ¨
| Item 2.02. |
Results of Operations and Financial Condition. |
On November 7, 2024, Kimbell
Royalty Partners, LP (the “Partnership”) issued a news release announcing its third quarter 2024 financial and operating results.
A copy of the news release is attached hereto, furnished as Exhibit 99.1 and incorporated in this Item 2.02 by reference.
| Item 7.01. |
Regulation FD Disclosure. |
Also on November 7, 2024,
the Partnership posted an updated investor presentation on its website. The presentation, titled “Winter 2024 Investor Presentation,”
may be found at http://www.kimbellrp.com under the “Events and Presentations” section under the “Investor Relations”
tab on the Partnership’s website. Investors should note that the Partnership announces financial information in filings with the
Securities and Exchange Commission, press releases and public conference calls as well as on its website.
The information contained
in Item 2.02, Item 7.01 and the accompanying Exhibit 99.1 shall not be deemed “filed” for purposes of Section 18 of the Securities
Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liability of such section, nor shall such
information be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, regardless
of the general incorporation language of such filing, except as shall be expressly set forth by specific reference in such filing.
| Item 9.01. |
Financial Statements and Exhibits. |
(d) Exhibits
SIGNATURE
Pursuant to the requirements
of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto
duly authorized.
| KIMBELL ROYALTY PARTNERS, LP |
|
| |
|
| By: |
Kimbell Royalty GP, LLC, |
|
| |
its general partner |
|
| By: |
/s/ Matthew S. Daly |
|
| |
Matthew S. Daly |
|
| |
Chief Operating Officer |
|
Date: November 7, 2024
Exhibit 99.1
NEWS RELEASE
Kimbell Royalty
Partners Announces Third Quarter 2024 Results
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, November 7, 2024 – 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 |
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.
Kimbell
Royalty Partners, LP – News Release
Page 2
| · | 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.
Kimbell
Royalty Partners, LP – News Release
Page 3
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.
Kimbell
Royalty Partners, LP – News Release
Page 4
| | |
Gross DUCs as of | |
Gross Permits as of | |
Net DUCs as of | |
Net Permits as of | |
| Basin | |
September
30, 2024(1) | |
September
30, 2024(1) | |
September
30, 2024(1) | |
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.
Kimbell
Royalty Partners, LP – News Release
Page 5
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 – News Release
Page 6
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 – News Release
Page 7
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 – News Release
Page 8
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 – News Release
Page 9
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 – News Release
Page 10
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 – News Release
Page 11
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 – News Release
Page 12
| 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 | |
| 0.8 | x |
(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.
v3.24.3
| X |
- DefinitionBoolean flag that is true when the XBRL content amends previously-filed or accepted submission.
| Name: |
dei_AmendmentFlag |
| Namespace Prefix: |
dei_ |
| Data Type: |
xbrli:booleanItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionFor the EDGAR submission types of Form 8-K: the date of the report, the date of the earliest event reported; for the EDGAR submission types of Form N-1A: the filing date; for all other submission types: the end of the reporting or transition period. The format of the date is YYYY-MM-DD.
| Name: |
dei_DocumentPeriodEndDate |
| Namespace Prefix: |
dei_ |
| Data Type: |
xbrli:dateItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionThe type of document being provided (such as 10-K, 10-Q, 485BPOS, etc). The document type is limited to the same value as the supporting SEC submission type, or the word 'Other'.
| Name: |
dei_DocumentType |
| Namespace Prefix: |
dei_ |
| Data Type: |
dei:submissionTypeItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionAddress Line 1 such as Attn, Building Name, Street Name
| Name: |
dei_EntityAddressAddressLine1 |
| Namespace Prefix: |
dei_ |
| Data Type: |
xbrli:normalizedStringItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionAddress Line 2 such as Street or Suite number
| Name: |
dei_EntityAddressAddressLine2 |
| Namespace Prefix: |
dei_ |
| Data Type: |
xbrli:normalizedStringItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- Definition
+ References
+ Details
| Name: |
dei_EntityAddressCityOrTown |
| Namespace Prefix: |
dei_ |
| Data Type: |
xbrli:normalizedStringItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionCode for the postal or zip code
| Name: |
dei_EntityAddressPostalZipCode |
| Namespace Prefix: |
dei_ |
| Data Type: |
xbrli:normalizedStringItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionName of the state or province.
| Name: |
dei_EntityAddressStateOrProvince |
| Namespace Prefix: |
dei_ |
| Data Type: |
dei:stateOrProvinceItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionA unique 10-digit SEC-issued value to identify entities that have filed disclosures with the SEC. It is commonly abbreviated as CIK. Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b-2
| Name: |
dei_EntityCentralIndexKey |
| Namespace Prefix: |
dei_ |
| Data Type: |
dei:centralIndexKeyItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionIndicate if registrant meets the emerging growth company criteria. Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b-2
| Name: |
dei_EntityEmergingGrowthCompany |
| Namespace Prefix: |
dei_ |
| Data Type: |
xbrli:booleanItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionCommission file number. The field allows up to 17 characters. The prefix may contain 1-3 digits, the sequence number may contain 1-8 digits, the optional suffix may contain 1-4 characters, and the fields are separated with a hyphen.
| Name: |
dei_EntityFileNumber |
| Namespace Prefix: |
dei_ |
| Data Type: |
dei:fileNumberItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionTwo-character EDGAR code representing the state or country of incorporation.
| Name: |
dei_EntityIncorporationStateCountryCode |
| Namespace Prefix: |
dei_ |
| Data Type: |
dei:edgarStateCountryItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionThe exact name of the entity filing the report as specified in its charter, which is required by forms filed with the SEC. Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b-2
| Name: |
dei_EntityRegistrantName |
| Namespace Prefix: |
dei_ |
| Data Type: |
xbrli:normalizedStringItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionThe Tax Identification Number (TIN), also known as an Employer Identification Number (EIN), is a unique 9-digit value assigned by the IRS. Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b-2
| Name: |
dei_EntityTaxIdentificationNumber |
| Namespace Prefix: |
dei_ |
| Data Type: |
dei:employerIdItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionLocal phone number for entity.
| Name: |
dei_LocalPhoneNumber |
| Namespace Prefix: |
dei_ |
| Data Type: |
xbrli:normalizedStringItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act. Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 13e
-Subsection 4c
| Name: |
dei_PreCommencementIssuerTenderOffer |
| Namespace Prefix: |
dei_ |
| Data Type: |
xbrli:booleanItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act. Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 14d
-Subsection 2b
| Name: |
dei_PreCommencementTenderOffer |
| Namespace Prefix: |
dei_ |
| Data Type: |
xbrli:booleanItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionTitle of a 12(b) registered security. Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b
| Name: |
dei_Security12bTitle |
| Namespace Prefix: |
dei_ |
| Data Type: |
dei:securityTitleItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionName of the Exchange on which a security is registered. Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection d1-1
| Name: |
dei_SecurityExchangeName |
| Namespace Prefix: |
dei_ |
| Data Type: |
dei:edgarExchangeCodeItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as soliciting material pursuant to Rule 14a-12 under the Exchange Act. Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Section 14a
-Number 240
-Subsection 12
| Name: |
dei_SolicitingMaterial |
| Namespace Prefix: |
dei_ |
| Data Type: |
xbrli:booleanItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionTrading symbol of an instrument as listed on an exchange.
| Name: |
dei_TradingSymbol |
| Namespace Prefix: |
dei_ |
| Data Type: |
dei:tradingSymbolItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
| X |
- DefinitionBoolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as written communications pursuant to Rule 425 under the Securities Act. Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Securities Act
-Number 230
-Section 425
| Name: |
dei_WrittenCommunications |
| Namespace Prefix: |
dei_ |
| Data Type: |
xbrli:booleanItemType |
| Balance Type: |
na |
| Period Type: |
duration |
|
Kimbell Royalty Partners (NYSE:KRP)
Historical Stock Chart
From Oct 2024 to Nov 2024
Kimbell Royalty Partners (NYSE:KRP)
Historical Stock Chart
From Nov 2023 to Nov 2024
