株探米国株
日本語 英語
エドガーで原本を確認する
false 0001657788 0001657788 2024-05-02 2024-05-02 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): May 2, 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 May 2, 2024, Kimbell Royalty Partners, LP (the “Partnership”) issued a news release announcing its first 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 May 2, 2024, the Partnership posted an updated investor presentation on its website. The presentation, titled “Summer 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

 

Number   Description
99.1   News release issued by Kimbell Royalty Partners, LP dated May 2, 2024.
104   Cover Page Interactive Data File (the cover page XBRL tags are embedded within the Inline XBRL document).

 

 


 

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: May 2, 2024

 

 

 

EX-99.1 2 tm2413169d1_ex99-1.htm EXHIBIT 99.1

 

Exhibit 99.1 

 

NEWS RELEASE

 

 

 

Kimbell Royalty Partners Announces Record First Quarter 2024 Results

 

Record Q1 2024 Run-Rate Daily Production of 24,678 Boe/d (6:1)
Exceeds Mid-Point of Guidance

 

Record Q1 2024 Oil, Natural Gas and NGL Revenues and Adjusted EBITDA

 

Activity on Acreage Remains Robust with 98 Active Rigs Drilling Representing 16%1
Market Share of U.S. Land Rig Count

 

Announces Q1 2024 Cash Distribution of $0.49 per Common Unit

 

FORT WORTH, Texas, May 2, 2024 – Kimbell Royalty Partners, LP (NYSE: KRP) (“Kimbell” or the “Company”), a leading owner of oil and natural gas mineral and royalty interests in over 129,000 gross wells across 28 states, today announced financial and operating results for the quarter ended March 31, 2024.

 

First Quarter 2024 Highlights

 

· Record Q1 2024 run-rate daily production of 24,678 barrels of oil equivalent (“Boe”) per day (6:1), an increase of 1.4% from Q4 2023, or 5.6% on an annualized basis

 

· Record Q1 2024 oil, natural gas and NGL revenues of $87.5 million, an increase of 4.2% from Q4 2023

 

· Q1 2024 net income of approximately $9.3 million and net income attributable to common units of approximately $3.2 million, as compared to $17.8 million and $9.8 million, respectively, from Q4 2023

 

· Record Q1 2024 consolidated Adjusted EBITDA of $74.1 million, an increase of 7.4% from Q4 2023

 

· As of March 31, 2024, Kimbell’s major properties2 had 8.20 net drilled but uncompleted wells (“DUCs”) and net permitted locations on its acreage (3.96 net DUCs and 4.24 net permitted locations) compared to an estimated 5.8 net wells needed to maintain flat production

 

· As of March 31, 2024, Kimbell had 98 rigs actively drilling on its acreage, flat from Q4 2023 and representing 16.3% market share of all land rigs drilling in the continental United States as of such time

 

· Announced a Q1 2024 cash distribution of $0.49 per common unit, reflecting a payout ratio of 75% of cash available for distribution; implies a 12.5% annualized yield based on the May 1, 2024 closing price of $15.63 per common unit; Kimbell intends to utilize the remaining 25% of its cash available for distribution to repay a portion of the outstanding borrowings under Kimbell’s revolving credit facility

 

 

1 Based on Kimbell rig count of 98 and Baker Hughes U.S. land rig count of 601 as of March 31, 2024.

2 These figures pertain only to Kimbell's major properties and do not include possible additional DUCs and permits from Kimbell's minor properties, which generally have a net revenue interest of 0.1% or below and are time consuming to quantify but, in the estimation of Kimbell's management, could add an additional 15% to Kimbell’s net inventory.

 

 


 

Kimbell Royalty Partners, LP – News Release

Page 2

 

· Conservative Balance Sheet with Net Debt to Trailing Twelve Month Consolidated Adjusted EBITDA of 1.0x

 

· Kimbell affirms its financial and operational guidance ranges for 2024 previously disclosed in its Q4 2023 earnings release

 

Robert Ravnaas, Chairman and Chief Executive Officer of Kimbell Royalty GP, LLC, Kimbell’s general partner (the “General Partner”), commented, “Operational momentum from 2023 continued into the first quarter of 2024 as the company achieved several new records in terms of daily production, revenue and Adjusted EBITDA. Q1 2024 reflected another quarter of organic run-rate production growth exceeding the mid-point of guidance and we exited the quarter with a near record number of rigs drilling on our acreage. Furthermore, our line-of-site wells continue to be well above the number of wells needed to maintain flat production, giving us confidence in the resilience of our production as we progress through 2024.

 

“Overall, we are very pleased with this quarter as well as the Q1 2024 distribution that we declared today of 49 cents per common unit, an increase of 14% from Q4 2023. Furthermore, approximately 79% percent of this distribution is expected to be considered return of capital and not subject to dividend taxes, further enhancing the after-tax return to our common unitholders.

 

“As we look forward in 2024 and beyond, we are confident about the U.S. oil and natural gas industry, our role as a leading consolidator in the sector and the prospects for Kimbell to generate long-term unitholder value.”

 

First Quarter 2024 Distribution and Debt Repayment

 

Today, the Board of Directors of the General Partner (the “Board of Directors”) approved a cash distribution payment to common unitholders of 75% of cash available for distribution for the first quarter of 2024, or $0.49 per common unit. The distribution will be payable on May 20, 2024 to common unitholders of record at the close of business on May 13, 2024. Kimbell plans to utilize the remaining 25% of cash available for distribution for the first quarter of 2024 to pay down a portion of the outstanding borrowings under its secured revolving credit facility. Since May 2020 (excluding the expected upcoming pay-down from the remaining 25% of Q1 2024 projected cash available for distribution), Kimbell has paid down approximately $149.8 million of outstanding borrowings under its secured revolving credit facility by allocating a portion of its cash available for distribution for debt pay-down.

 

Kimbell expects that approximately 79% of its first quarter 2024 distribution should not constitute dividends for U.S. federal income tax purposes, but instead are estimated to constitute non-taxable reductions to the basis of each distribution recipient’s ownership interest in Kimbell common units. The reduced tax basis will increase unitholders’ capital gain (or decrease unitholders’ capital loss) when unitholders sell their common units. The Form 8937 containing additional information may be found at www.kimbellrp.com under “Investor Relations” section of the site. Kimbell currently believes that the portion that constitute dividends for U.S. federal income tax purposes will be considered qualified dividends, subject to holding period and certain other conditions, which are subject to a tax rate of 0%, 15% or 20% depending on the income level and tax filing status of a unitholder for 2024. Kimbell believes these estimates are reasonable based on currently available information, but they are subject to change.

 

 


 

Kimbell Royalty Partners, LP – News Release

Page 3

 

Financial Highlights

 

Kimbell’s first quarter 2024 average realized price per Bbl of oil was $75.84, per Mcf of natural gas was $1.88, per Bbl of NGLs was $23.72 and per Boe combined was $33.90.

 

During the first quarter of 2024, the Company’s total revenues were $82.2 million, net income was approximately $9.3 million and net income attributable to common units was approximately $3.2 million, or $0.04 per common unit. There was a non-cash ceiling test impairment expense of $6.0 million recorded during the quarter, primarily related to the decline in commodity prices.

 

Total first quarter 2024 consolidated Adjusted EBITDA was $74.1 million (consolidated Adjusted EBITDA is a non-GAAP financial measure. Please see a reconciliation to the nearest GAAP financial measures at the end of this news release).

 

In the first quarter of 2024, G&A expense was $9.4 million, $5.8 million of which was Cash G&A expense, or $2.57 per BOE (Cash G&A and Cash G&A per Boe are non-GAAP financial measures. Please see definition under Non-GAAP Financial Measures in the Supplemental Schedules included in this news release). Unit-based compensation in the first quarter of 2024, which is a non-cash G&A expense, was $3.7 million or $1.64 per Boe.

 

As of March 31, 2024, Kimbell had approximately $285.4 million in debt outstanding under its secured revolving credit facility, had net debt to first quarter 2024 trailing twelve month consolidated Adjusted EBITDA of approximately 1.0x and was in compliance with all financial covenants under its secured revolving credit facility. Kimbell had approximately $264.6 million in undrawn capacity under its secured revolving credit facility as of March 31, 2024.

 

As of March 31, 2024, Kimbell had outstanding 74,646,476 common units and 20,847,295 Class B units. As of May 2, 2024, Kimbell had outstanding 74,646,476 common units and 20,847,295 Class B units.

 

Production

 

First quarter 2024 average daily production was 27,454 Boe per day (6:1), which consisted of 2,776 Boe per day related to prior period production recognized in Q1 2024, and 24,678 Boe per day of run-rate production. The 24,678 Boe per day of run-rate production was composed of approximately 50% from natural gas (6:1) and approximately 50% from liquids (32% from oil and 18% from NGLs). The prior period production recognized in Q1 2024 was attributable to past production that came into pay status during the first quarter of 2024.

 

 


 

Kimbell Royalty Partners, LP – News Release

Page 4

 

Operational Update

 

As of March 31, 2024, Kimbell’s major properties had 756 gross (3.96 net) DUCs and 768 gross (4.24 net) permitted locations on its acreage. In addition, as of March 31, 2024, Kimbell had 98 rigs actively drilling on its acreage, which represents an approximate 16.3% market share of all land rigs drilling in the continental United States as of such time.

 

Basin   Gross DUCs as of
March 31, 2024(1)
    Gross Permits as of
March 31, 2024(1)
    Net DUCs as of
March 31, 2024(1)
    Net Permits as of
March 31, 2024(1)
 
Permian     421       439       1.83       2.55  
Eagle Ford     73       83       0.44       0.60  
Haynesville     55       24       0.46       0.38  
Mid-Continent     132       63       1.06       0.44  
Bakken     68       135       0.11       0.13  
Appalachia     3       9       0.00       0.02  
Rockies     4       15       0.06       0.12  
Total     756       768       3.96       4.24  

 

 

(1)  These figures pertain only to Kimbell's major properties and do not include possible additional DUCs and permits from Kimbell's minor properties, which generally have a net revenue interest of 0.1% or below and are time consuming to quantify but, in the estimation of Kimbell's management, could add an additional 15% to Kimbell's net inventory.    

 

Hedging Update

 

The following provides information concerning Kimbell’s hedge book as of March 31, 2024:

 

Fixed Price Swaps as of March 31, 2024  
                  Weighted Average  
      Volumes     Fixed Price  
      Oil     Nat Gas     Oil     Nat Gas  
      BBL     MMBTU     $/BBL     $/MMBTU  
2Q 2024       140,959       1,318,317     $ 82.76     $ 3.83  
3Q 2024       142,508       1,328,940     $ 76.88     $ 3.96  
4Q 2024       141,588       1,332,712     $ 74.60     $ 4.19  
1Q 2025       140,400       1,289,520     $ 71.55     $ 4.32  
2Q 2025       140,686       1,310,127     $ 67.64     $ 3.52  
3Q 2025       136,068       1,261,964     $ 74.20     $ 3.74  
4Q 2025       146,372       1,291,680     $ 68.26     $ 3.68  
1Q 2026       146,880       1,296,000     $ 70.38     $ 4.07  

 

Conference Call

 

Kimbell Royalty Partners will host a conference call and webcast today at 10:00 a.m. Central Time (11:00 a.m. Eastern Time) to discuss first quarter 2024 results. To access the call live by phone, dial 201-389-0869 and ask for the Kimbell Royalty Partners call at least 10 minutes prior to the start time. A telephonic replay will be available through May 9, 2024 by dialing 201-612-7415 and using the conference ID 13745127#. A webcast of the call will also be available live and for later replay on Kimbell’s website at http://kimbellrp.investorroom.com under the Events and Presentations tab.

 

 


 

Kimbell Royalty Partners, LP – News Release

Page 5

 

Presentation

 

On May 2, 2024, Kimbell posted an updated investor presentation on its website. The presentation may be found at http://kimbellrp.investorroom.com under the Events and Presentations tab. Information on Kimbell’s website does not constitute a portion of this news release.

 

About Kimbell Royalty Partners, LP

 

Kimbell (NYSE: KRP) is a leading oil and gas mineral and royalty company based in Fort Worth, Texas. Kimbell owns mineral and royalty interests in approximately 17 million gross acres in 28 states and in every major onshore basin in the continental United States, including ownership in more than 129,000 gross wells. To learn more, visit http://www.kimbellrp.com.

 

Forward-Looking Statements

 

This news release includes forward-looking statements, in particular statements relating to Kimbell’s financial, operating and production results and prospects for growth (including financial and operational guidance), drilling inventory, growth potential, identified locations and all other estimates and predictions resulting from Kimbell’s portfolio review, the tax treatment of Kimbell's distributions, changes in Kimbell’s capital structure, future natural gas and other commodity prices and changes to supply and demand for oil, natural gas and NGLs. These and other forward-looking statements involve risks and uncertainties, including risks that the anticipated benefits of acquisitions are not realized and uncertainties relating to Kimbell’s business, prospects for growth and acquisitions and the securities markets generally, as well as risks inherent in oil and natural gas drilling and production activities, including risks with respect to potential declines in prices for oil and natural gas that could result in downward revisions to the value of proved reserves or otherwise cause operators to delay or suspend planned drilling and completion operations or reduce production levels, which would adversely impact cash flow, risks relating to the impairment of oil and natural gas properties, risks relating to the availability of capital to fund drilling operations that can be adversely affected by adverse drilling results, production declines and declines in oil and natural gas prices, risks relating to Kimbell’s ability to meet financial covenants under its credit agreement or its ability to obtain amendments or waivers to effect such compliance, risks relating to Kimbell’s hedging activities, risks of fire, explosion, blowouts, pipe failure, casing collapse, unusual or unexpected formation pressures, environmental hazards, and other operating and production risks, which may temporarily or permanently reduce production or cause initial production or test results to not be indicative of future well performance or delay the timing of sales or completion of drilling operations, risks relating to delays in receipt of drilling permits, risks relating to unexpected adverse developments in the status of properties, risks relating to borrowing base redeterminations by Kimbell’s lenders, risks relating to the absence or delay in receipt of government approvals or third-party consents, risks relating to acquisitions, dispositions and drop downs of assets, risks relating to Kimbell's ability to realize the anticipated benefits from and to integrate acquired assets, including the Acquired Production, risks relating to tax matters and other risks described in Kimbell's Annual Report on Form 10-K and other filings with the Securities and Exchange Commission (the “SEC”), available at the SEC's website at www.sec.gov. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this news release. Except as required by law, Kimbell undertakes no obligation and does not intend to update these forward-looking statements to reflect events or circumstances occurring after this news release. When considering these forward-looking statements, you should keep in mind the risk factors and other cautionary statements in Kimbell's filings with the SEC.

 

 


 

Kimbell Royalty Partners, LP – News Release

Page 6

 

Contact:

 

Rick Black

Dennard Lascar Investor Relations

krp@dennardlascar.com

(713) 529-6600

 

– Financial statements follow –

 

 


 

Kimbell Royalty Partners, LP – News Release

Page 7

 

Kimbell Royalty Partners, LP

Condensed Consolidated Balance Sheet

(Unaudited, in thousands)

 

    March 31,  
    2024  
Assets:        
Current assets        
Cash and cash equivalents   $ 39,680  
Oil, natural gas and NGL receivables     54,704  
Derivative assets     6,074  
Accounts receivable and other current assets     2,849  
Total current assets     103,307  
Property and equipment, net     532  
Oil and natural gas properties        
Oil and natural gas properties (full cost method)     2,048,712  
Less: accumulated depreciation, depletion and impairment     (871,068 )
Total oil and natural gas properties, net     1,177,644  
Right-of-use assets, net     2,103  
Derivative assets     673  
Loan origination costs, net     6,812  
Total assets   $ 1,291,071  
Liabilities and unitholders' equity:        
Current liabilities        
Accounts payable   $ 6,854  
Other current liabilities     5,326  
Total current liabilities     12,180  
Operating lease liabilities, excluding current portion     1,796  
Derivative liabilities     1,438  
Long-term debt     285,360  
Other liabilities     167  
Total liabilities     300,941  
Commitments and contingencies        
Mezzanine equity:        
Series A preferred units     314,818  
Kimbell Royalty Partners, LP unitholders' equity:        
Common units     640,372  
Class B units     1,042  
Total Kimbell Royalty Partners, LP unitholders' equity     641,414  
Non-controlling interest in OpCo     33,898  
Total unitholders' equity     675,312  
Total liabilities, mezzanine equity and unitholders' equity   $ 1,291,071  

 

 


 

Kimbell Royalty Partners, LP – News Release

Page 8

 

Kimbell Royalty Partners, LP

Condensed Consolidated Statements of Operations

(Unaudited, in thousands, except per-unit data and unit counts)

 

    Three Months Ended     Three Months Ended  
    March 31, 2024     March 31, 2023  
Revenue                
Oil, natural gas and NGL revenues   $ 87,499     $ 57,417  
Lease bonus and other income     439       437  
(Loss) gain on commodity derivative instruments, net     (5,704 )     9,062  
Total revenues     82,234       66,916  
Costs and expenses                
Production and ad valorem taxes     6,532       4,277  
Depreciation and depletion expense     38,167       17,564  
Impairment of oil and natural gas properties     5,963        
Marketing and other deductions     4,563       2,762  
General and administrative expense     9,448       8,278  
Consolidated variable interest entities related:                
General and administrative expense           708  
Total costs and expenses     64,673       33,589  
Operating income     17,561       33,327  
Other income (expense)                
Interest expense     (7,301 )     (5,463 )
Consolidated variable interest entities related:                
Interest earned on marketable securities in trust account           2,439  
Net income before income taxes     10,260       30,303  
Income tax expense     923       1,403  
Net income     9,337       28,900  
Distribution and accretion on Series A preferred units     (5,256 )      
Net income attributable to non-controlling interests     (891 )     (5,564 )
Distributions on Class B units     (21 )     (15 )
Net income attributable to common units of Kimbell Royalty Partners, LP   $ 3,169     $ 23,321  
                 
Basic   $ 0.04     $ 0.37  
Diluted   $ 0.04     $ 0.36  
Weighted average number of common units outstanding                
Basic     72,112,056       62,541,565  
Diluted     116,539,624       79,757,979  

 

 


 

Kimbell Royalty Partners, LP – News Release

Page 9

 

Kimbell Royalty Partners, LP
Supplemental Schedules

 

NON-GAAP FINANCIAL MEASURES

 

Adjusted EBITDA, Cash G&A and Cash G&A per Boe are used as supplemental non-GAAP financial measures by management and external users of Kimbell’s financial statements, such as industry analysts, investors, lenders and rating agencies.  Kimbell believes Adjusted EBITDA is useful because it allows us to more effectively evaluate Kimbell’s operating performance and compare the results of Kimbell’s operations period to period without regard to its financing methods or capital structure.  In addition, management uses Adjusted EBITDA to evaluate cash flow available to pay distributions to Kimbell’s unitholders.  Kimbell defines Adjusted EBITDA as net income (loss), net of depreciation and depletion expense, interest expense, income taxes, impairment of oil and natural gas properties, non-cash unit based compensation, unrealized gains and losses on derivative instruments and operational impacts of variable interest entities, which include general and administrative expense and interest income.  Adjusted EBITDA is not a measure of net income (loss) or net cash provided by operating activities as determined by GAAP.  Kimbell excludes the items listed above from net income (loss) in arriving at Adjusted EBITDA because these amounts can vary substantially from company to company within Kimbell’s industry depending upon accounting methods and book values of assets, capital structures and the method by which the assets were acquired.  Certain items excluded from Adjusted EBITDA are significant components in understanding and assessing a company's financial performance, such as a company's cost of capital and tax structure, as well as historic costs of depreciable assets, none of which are components of Adjusted EBITDA.  Adjusted EBITDA should not be considered an alternative to net income, oil, natural gas and natural gas liquids revenues, net cash provided by operating activities or any other measure of financial performance or liquidity presented in accordance with GAAP.  Kimbell’s computations of Adjusted EBITDA may not be comparable to other similarly titled measures of other companies.  Kimbell expects that cash available for distribution for each quarter will generally equal its Adjusted EBITDA for the quarter, less cash needed for debt service and other contractual obligations, tax obligations, and fixed charges and reserves for future operating or capital needs that the Board of Directors may determine is appropriate.

 

Kimbell believes Cash G&A and Cash G&A per Boe are useful metrics because they isolate cash costs within overall G&A expense and measure cash costs relative to overall production, which is a widely utilized metric to evaluate operational performance within the energy sector. Cash G&A is defined as general and administrative expenses less unit-based compensation expense. Cash G&A per Boe is defined as Cash G&A divided by total production for a period. Cash G&A should not be considered an alternative to G&A expense presented in accordance with GAAP. Kimbell’s computations of Cash G&A and Cash G&A per Boe may not be comparable to other similarly titled measures of other companies.

 

 


 

Kimbell Royalty Partners, LP – News Release

Page 10

 

Kimbell Royalty Partners, LP

Supplemental Schedules

(Unaudited, in thousands)

 

    Three Months Ended     Three Months Ended  
    March 31, 2024     March 31, 2023  
Reconciliation of net cash provided by operating activities to Adjusted EBITDA and cash available for distribution                
Net cash provided by operating activities   $ 69,046     $ 47,054  
Interest expense     7,301       5,463  
Income tax expense     923       1,403  
Impairment of oil and natural gas properties     (5,963 )      
Amortization of right-of-use assets     (86 )     (83 )
Amortization of loan origination costs     (530 )     (516 )
Unit-based compensation     (3,684 )     (3,170 )
(Loss) Gain on derivative instruments, net of settlements     (8,738 )     12,500  
Changes in operating assets and liabilities:                
Oil, natural gas and NGL revenues receivable     (4,316 )     (11,058 )
Accounts receivable and other current assets     1,149       (514 )
Accounts payable     (313 )     291  
Other current liabilities     847       (256 )
Operating lease liabilities     92       85  
Consolidated variable interest entities related:                
Interest earned on marketable securities in Trust Account           2,439  
Other assets and liabilities           (308 )
Consolidated EBITDA   $ 55,728     $ 53,330  
Add:                
Impairment of oil and natural gas properties     5,963        
Unit-based compensation     3,684       3,170  
Loss (Gain) on derivative instruments, net of settlements     8,738       (12,500 )
Consolidated variable interest entities related:                
Interest earned on marketable securities in Trust Account           (2,439 )
General and administrative expense           708  
Consolidated Adjusted EBITDA   $ 74,113     $ 42,269  
Adjusted EBITDA attributable to non-controlling interest     (16,180 )     (8,137 )
Adjusted EBITDA attributable to Kimbell Royalty Partners, LP   $ 57,933     $ 34,132  
                 
Adjustments to reconcile Adjusted EBITDA to cash available for distribution                
Less:                
Cash interest expense     5,234       4,124  
Cash distributions on Series A preferred units     3,800        
Cash income tax refund           (639 )
Distributions on Class B units     21       15  
Cash available for distribution on common units   $ 48,878     $ 30,632  
                 

 

 


 

Kimbell Royalty Partners, LP – News Release

Page 11

 

Kimbell Royalty Partners, LP 

Supplemental Schedules 

(Unaudited, in thousands, except for per-unit data and unit counts)

 

    Three Months Ended  
    March 31, 2024  
Net income   $ 9,337  
Depreciation and depletion expense     38,167  
Interest expense     7,301  
Income tax expense     923  
Consolidated EBITDA   $ 55,728  
Impairment of oil and natural gas properties     5,963  
Unit-based compensation     3,684  
Loss on derivative instruments, net of settlements     8,738  
Consolidated Adjusted EBITDA   $ 74,113  
Adjusted EBITDA attributable to non-controlling interest     (16,180 )
Adjusted EBITDA attributable to Kimbell Royalty Partners, LP   $ 57,933  
         
Adjustments to reconcile Adjusted EBITDA to cash available for distribution        
Less:        
Cash interest expense     5,234  
Cash distributions on Series A preferred units     3,800  
Distributions on Class B units     21  
Cash available for distribution on common units   $ 48,878  
         
Common units outstanding on March 31, 2024     74,646,476  
         
Common units outstanding on May 13, 2024 Record Date     74,646,476  
         
Cash available for distribution per common unit outstanding   $ 0.65  
         
First quarter 2024 distribution declared (1)   $ 0.49  

 

(1)  The difference between the declared distribution and the cash available for distribution is primarily attributable to Kimbell allocating 25% of cash available for distribution to pay outstanding borrowings under its secured revolving credit facility.

 

 


 

Kimbell Royalty Partners, LP – News Release

Page 12

 

Kimbell Royalty Partners, LP

Supplemental Schedules

(Unaudited, in thousands, except for per-unit data and unit counts)

 

    Three Months Ended  
    March 31, 2023  
Net income   $ 28,900  
Depreciation and depletion expense     17,564  
Interest expense     5,463  
Income tax expense     1,403  
Consolidated EBITDA   $ 53,330  
Unit-based compensation     3,170  
Gain on derivative instruments, net of settlements     (12,500 )
Consolidated variable interest entities related:        
Interest earned on marketable securities in Trust Account     (2,439 )
General and administrative expense     708  
Consolidated Adjusted EBITDA   $ 42,269  
Adjusted EBITDA attributable to non-controlling interest     (8,137 )
Adjusted EBITDA attributable to Kimbell Royalty Partners, LP   $ 34,132  
         
Adjustments to reconcile Adjusted EBITDA to cash available for distribution        
Less:        
Cash interest expense     4,124  
Cash income tax refund     (639 )
Distributions on Class B units     15  
Cash available for distribution on common units   $ 30,632  
         
Common units outstanding on March 31, 2023     64,950,333  
         
Common units outstanding on May 15, 2023 Record Date     64,950,333  
         
Cash available for distribution per common unit outstanding   $ 0.47  
         
First quarter 2023 distribution declared (1)   $ 0.35  

 

(1)  The difference between the declared distribution and the cash available for distribution is primarily attributable to Kimbell allocating 25% of cash available for distribution to pay outstanding borrowings under its secured revolving credit facility.

 

 


 

Kimbell Royalty Partners, LP – News Release

Page 13

 

 Kimbell Royalty Partners, LP

Supplemental Schedules

(Unaudited, in thousands)

 

    Three Months Ended  
    March 31, 2024  
Net income   $ 9,337  
Depreciation and depletion expense     38,167  
Interest expense     7,301  
Income tax expense     923  
Consolidated EBITDA   $ 55,728  
Impairment of oil and natural gas properties     5,963  
Unit-based compensation     3,684  
Loss on derivative instruments, net of settlements     8,738  
Consolidated Adjusted EBITDA   $ 74,113  
         
Q2 2023 - Q4 2023 Consolidated Adjusted EBITDA (1)     199,689  
Trailing Twelve Month Consolidated Adjusted EBITDA   $ 273,802  
         
Long-term debt (as of 3/31/24)     285,360  
Cash and cash equivalents (as of 3/31/24) (2)     (25,000 )
Net debt (as of 3/31/24)   $ 260,360  
         
Net Debt to Trailing Twelve Month Consolidated Adjusted EBITDA     1.0 x

 

(1)  Consolidated Adjusted EBITDA for each of the quarters ended June 30, 2023, September 30, 2023 and December 31, 2023 was previously reported in a news release relating to the applicable quarter, and the reconciliation of net income to consolidated Adjusted EBITDA for each quarter is included in the applicable news release.  This also includes the trailing twelve months pro forma results from the Q2 2023 acquisition that closed in May 2023 and the Q3 2023 acquisition that closed in September 2023 in accordance with Kimbell's secured revolving credit facility.

(2)  In accordance with Kimbell's secured revolving credit facility, the maximum deduction of cash and cash equivalents to be included in the net debt calculation for compliance purposes is $25 million.