株探米国株
日本語 英語
エドガーで原本を確認する
0001698990false00016989902023-08-012023-08-01

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): August 1, 2023
Magnolia Oil & Gas Corporation
(Exact name of registrant as specified in its charter)
Delaware 001-38083 81-5365682
(State or other jurisdiction
of incorporation)
(Commission
File Number)
(I.R.S. Employer
Identification Number)
Nine Greenway Plaza, Suite 1300
Houston, Texas 77046
(Address of principal executive offices, including zip code)
(713) 842-9050
Registrant’s telephone number, including area code
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:
☐ 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))
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. ☐
Securities registered pursuant to section 12(b) of the Act:
Title of each class Trading Symbol(s) Name of each exchange on which registered
Class A Common Stock, par value $0.0001 Per Share MGY New York Stock Exchange



Item 2.02    Results of Operations and Financial Condition.

On August 1, 2023, Magnolia Oil & Gas Corporation (the “Company”) issued a press release, a copy of which is attached hereto as Exhibit 99.1 and incorporated by reference herein, announcing its financial and operational results for the quarter ended June 30, 2023.
The information furnished pursuant to this Item 2.02 (including Exhibit 99.1) shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise be subject to the liabilities of that section, nor shall it be deemed to be incorporated by reference into any filing under the Securities Act of 1933, as amended (the “Securities Act”), or the Exchange Act.

Item 7.01    Regulation FD Disclosure

On August 1, 2023, the Company provided information in an earnings presentation on its website, www.magnoliaoilgas.com, regarding its financial and operational results for the quarter ended June 30, 2023.
The earnings presentation, which is attached hereto as Exhibit 99.2, is being furnished and shall not be deemed to be “filed” for purposes of Section 18 of the Exchange Act, or otherwise be subject to the liabilities of that section, nor shall it be deemed to be incorporated by reference into any filing under the Securities Act or the Exchange Act.

Item 9.01    Financial Statements and Exhibits.
(d)    Exhibits.
Exhibit
Number Description
99.1
99.2
104 Cover Page Interactive Data File (formatted as inline XBRL)






SIGNATURES
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.
MAGNOLIA OIL & GAS CORPORATION
Date: August 1, 2023
By:       /s/ Timothy D. Yang
Name:  Timothy D. Yang
Title:    Executive Vice President,
             General Counsel, Corporate Secretary and Land

2
EX-99.1 2 q22023pressrelease.htm EX-99.1 Document
Exhibit 99.1
Magnolia Oil & Gas Corporation Announces Second Quarter 2023 Results

HOUSTON, TX, August 1, 2023 - Magnolia Oil & Gas Corporation (“Magnolia,” “we,” “our,” or the “Company”) (NYSE: MGY) today announced its financial and operational results for the second quarter of 2023.

Second Quarter 2023 Highlights:
(In millions, except per share data)
For the
Quarter Ended
June 30, 2023
For the
Quarter Ended
June 30, 2022
Percentage increase (decrease)
Net income $ 104.6  $ 299.9  (65) %
Adjusted net income(1)
$ 97.2  $ 293.6  (67) %
Earnings per share - diluted $ 0.48  $ 1.32  (64) %
Adjusted EBITDAX(1)
$ 203.3  $ 393.4  (48) %
Capital expenditures - D&C $ 86.1  $ 122.0  (29) %
Average daily production (Mboe/d) 81.9  74.2  10  %
Cash balance as of period end $ 676.6  $ 501.9  35  %
Diluted weighted average total shares outstanding(2)
211.4  222.4  (5) %

Second Quarter 2023 Highlights:

•Magnolia reported second quarter 2023 net income attributable to Class A Common Stock of $91.5 million, or $0.48 per diluted share. Second quarter 2023 total net income was $104.6 million and total adjusted net income(1) was $97.2 million. Diluted weighted average total shares outstanding decreased by 5% to 211.4 million(2) compared to second quarter 2022.

•Adjusted EBITDAX(1) was $203.3 million during the second quarter of 2023. Total drilling and completions (“D&C”) capital during the second quarter was $86.1 million, accounting for only 42% of our adjusted EBITDAX and well-below our earlier guidance for capital of $100 million. The lower-than-expected capital outlays were due to a combination of lower oilfield services and materials costs.

•Total adjusted cash operating costs for the second quarter of 2023 declined by 18% sequentially to $10.33 per boe(3), which included a 17% sequential reduction in our lease operating expenses to $4.87 per boe(3). The improvement in costs is a result of lower workover activity and the benefit of a reduction in oilfield services costs.

•Net cash provided by operating activities was $201.8 million during the second quarter of 2023 and the Company generated free cash flow(1) of $93.3 million. Magnolia generated operating income as a percentage of revenue of 43% during the quarter.

•Total production in the second quarter of 2023 grew 10% compared to the prior-year second quarter and 3% sequentially to 81.9 thousand barrels of oil equivalent per day (“Mboe/d”). Production exceeded our guidance due to better well performance from our Giddings asset. Production at Giddings and Other was 57.5 Mboe/d, providing overall growth of 30% compared to last year’s second quarter, including oil production growth of 35%.

•Magnolia successfully closed on a small bolt-on acquisition in Giddings, outside of our core development area.

•The Company repurchased 2.3 million of its Class A Common Stock during the second quarter for $44.8 million. Earlier this week, Magnolia’s Board of Directors increased the existing share repurchase authorization by an additional 10 million shares, bringing the total remaining authorization to 14.2 million Class A Common Stock. This authorization is specifically allocated toward open market share repurchases.
(1) Adjusted EBITDAX, adjusted net income, and free cash flow are non-GAAP financial measures. For reconciliations to the most comparable GAAP measures, please see “Non-GAAP Financial Measures” at the end of this press release.
(2) Weighted average total shares outstanding include diluted weighted average shares of Class A Common Stock outstanding during the period and shares of Class B Common Stock, which are anti-dilutive in the calculation of weighted average number of common shares outstanding.
(3) Total adjusted cash operating costs includes lease operating expenses of $4.87 per boe, gathering, transportation and processing of $1.39 per boe, taxes other than income of $2.04 per boe, and general and administrative expenses of $2.03 per boe. Lease operating expenses and general and administrative expenses exclude non-cash stock based compensation of $0.07 per boe and $0.48 per boe, respectively. See “Reconciliation of revenue to adjusted cash operating margin and operating income margin” at the end of this press release.
1


•As previously announced, the Board of Directors declared a cash dividend of $0.115 per share of Class A common stock, and a cash distribution of $0.115 per Class B unit, payable on September 1, 2023 to shareholders of record as of August 10, 2023.

•Magnolia returned $69.4 million(4) to shareholders during the second quarter through a combination of share repurchases and dividends while ending the period with $676.6 million of cash on the balance sheet. The Company remains undrawn on its $450.0 million revolving credit facility, has no debt maturities until 2026 and has no plan to increase its debt levels.

“The strength of our second quarter financial and operating results were supported by our efforts initiated earlier this year to tackle higher capital and operating costs which did not reflect the decline in product prices compared to last year,” said President and CEO Chris Stavros. “Our teams were proactive in engaging early and working cooperatively with our oilfield service partners and material suppliers to reduce costs while sustaining activity levels. That work is evident in our lower capital spending for the quarter, which was approximately 15 percent below our earlier guidance, in addition to our cash operating costs which declined 18 percent sequentially. At current product prices, our actions should provide improved pre-tax operating margins and more free cash flow to potentially redeploy in the business during the back half of the year.

“Our total production in the second quarter was higher than expected and led by the strong performance of our Giddings asset. The ability to achieve moderate production growth while spending 42 percent of our adjusted EBITDAX during the quarter allowed for a sizable amount of free cash flow generation and speaks to both the quality of our assets and our capital efficiency.
Magnolia’s capital spending for the year is now expected to be below the low end of our earlier guidance range and lower than our full-year 2022 spending. We are also raising the guidance for our 2023 full-year production growth to between 7 and 8 percent.

“Magnolia remains committed to our founding principles, which include a disciplined approach toward capital spending, generating moderate annual production growth, attaining high pre-tax margins, and providing steady and consistent free cash flow. Earlier this week we successfully completed a small bolt-on oil and gas property acquisition in the Giddings area for approximately $40 million. This asset purchase, which is outside of our core development area in Giddings, was a direct result of the extensive knowledge we have gained through operating in Giddings as well as some of our appraisal efforts. Our Board of Directors recently increased our share repurchase authorization by 10 million shares, allowing us to opportunistically repurchase our shares into next year. We will continue to allocate our free cash flow toward enhancing our per share metrics and improving our overall business. These activities, which include small, accretive bolt-on oil and gas property acquisitions and share repurchases reinforce our investment proposition of providing 10 percent annual dividend growth over time.”

Operational Update

Second quarter 2023 total company production volumes averaged 81.9 Mboe/d, representing growth of more than 10 percent over the prior-year second quarter and 3 percent sequentially. Production was higher than guidance due to better well performance from our Giddings asset. Production from Giddings and Other increased by 30 percent compared to last year’s second quarter to 57.5 Mboe/d with oil production growing 35 percent over the same period. Magnolia’s second quarter 2023 capital spending of $86.1 million was below our earlier guidance. The reduction in our capital outlays as well as the decline in our cash operating costs is indicative of both lower oilfield services and material costs and our ability to lower expenses throughout the business.

Magnolia continues to operate two drilling rigs and expects to maintain this level of activity throughout the year. One rig will continue to drill multi-well development pads in our Giddings area. The second rig will drill a mix of wells in both the Karnes and Giddings areas, including some appraisal wells at Giddings. For 2023 in Giddings, we currently expect to average approximately 4 wells per pad with average lateral lengths of approximately 8,000 feet.

Additional Guidance

We currently expect our total D&C capital for 2023 to be in the range of $425 to $440 million, and lower than our previous guidance of $440 to $460 million, representing approximately a 14 percent reduction from our initial annual capital budget. In addition, we are increasing our full-year 2023 production growth to a range of 7 to 8 percent compared to our earlier guidance of 5 to 7 percent. This increase is due to better well performance at our Giddings asset.



(4) Includes $1.1 million of share repurchases incurred during the second quarter, but settled during the third quarter of 2023, and excludes $5.4 million of share repurchases incurred during the first quarter, but settled during the second quarter of 2023.
2


We expect our D&C capital expenditures to average approximately $100 million per quarter during the back half 2023 and with some small amount of variability subject to the timing of our activity. Our total oil and gas production for the third quarter is expected to be similar to second quarter levels. Oil price differentials are anticipated to be approximately a $3.00 per barrel discount to Magellan East Houston and Magnolia remains completely unhedged for all its oil and natural gas production. The fully diluted share count for the third quarter of 2023 is expected to be approximately 210 million shares, which is approximately 4 percent lower than third quarter 2022 levels.

Quarterly Report on Form 10-Q

Magnolia's financial statements and related footnotes will be available in its Quarterly Report on Form 10-Q for the three months ended June 30, 2023, which is expected to be filed with the U.S. Securities and Exchange Commission (“SEC”) on August 2, 2023.

Conference Call and Webcast

Magnolia will host an investor conference call on Wednesday, August 2, 2023 at 10:00 a.m. Central (11:00 a.m. Eastern) to discuss these operating and financial results. Interested parties may join the webcast by visiting Magnolia's website at www.magnoliaoilgas.com/investors/events-and-presentations and clicking on the webcast link or by dialing 1-844-701-1059. A replay of the webcast will be posted on Magnolia's website following completion of the call.

About Magnolia Oil & Gas Corporation

Magnolia (MGY) is a publicly traded oil and gas exploration and production company with operations primarily in South Texas in the core of the Eagle Ford Shale and Austin Chalk formations. Magnolia focuses on generating value for shareholders through steady production growth, strong pre-tax margins, and free cash flow. For more information, visit www.magnoliaoilgas.com.

3


Cautionary Note Regarding Forward-Looking Statements

The information in this press release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements, other than statements of present or historical fact included in this press release, regarding Magnolia’s strategy, future operations, financial position, estimated revenues and losses, projected costs, prospects, plans and objectives of management are forward looking statements. When used in this press release, the words could, should, will, may, believe, anticipate, intend, estimate, expect, project, the negative of such terms and other similar expressions are intended to identify forward-looking statements, although not all forward-looking statements contain such identifying words. These forward-looking statements are based on management’s current expectations and assumptions about future events. Except as otherwise required by applicable law, Magnolia disclaims any duty to update any forward-looking statements, all of which are expressly qualified by the statements in this section, to reflect events or circumstances after the date of this press release. Magnolia cautions you that these forward-looking statements are subject to all of the risks and uncertainties, most of which are difficult to predict and many of which are beyond the control of Magnolia, incident to the development, production, gathering and sale of oil, natural gas and natural gas liquids. In addition, Magnolia cautions you that the forward looking statements contained in this press release are subject to the following factors: (i) the supply and demand for oil, natural gas, NGLs, and other products or services, including impacts of actions taken by OPEC and other state-controlled oil companies; (ii) the outcome of any legal proceedings that may be instituted against Magnolia; (iii) Magnolia’s ability to realize the anticipated benefits of its acquisitions, which may be affected by, among other things, competition and the ability of Magnolia to grow and manage growth profitably; (iv) changes in applicable laws or regulations; (v) geopolitical and business conditions in key regions of the world; and (vi) the possibility that Magnolia may be adversely affected by other economic, business, and/or competitive factors, including inflation. Should one or more of the risks or uncertainties described in this press release occur, or should underlying assumptions prove incorrect, actual results and plans could differ materially from those expressed in any forward-looking statements. Additional information concerning these and other factors that may impact the operations and projections discussed herein can be found in Magnolia’s filings with the SEC, including its Annual Report on Form 10-K for the fiscal year ended December 31, 2022. Magnolia’s SEC filings are available publicly on the SEC’s website at www.sec.gov.

Contacts for Magnolia Oil & Gas Corporation
Investors
Media
Jim Johnson
Art Pike
(713) 842-9033
(713) 842-9057
jjohnson@mgyoil.com
apike@mgyoil.com
Tom Fitter
(713) 331-4802
tfitter@mgyoil.com
4


Magnolia Oil & Gas Corporation
Operating Highlights
 
For the Quarters Ended
For the Six Months Ended
  June 30, 2023 June 30, 2022 June 30, 2023 June 30, 2022
Production:
Oil (MBbls) 3,100  3,019  6,321  5,835 
Natural gas (MMcf) 13,784  12,464  26,433  24,842 
Natural gas liquids (MBbls) 2,054  1,656  3,866  3,242 
Total (Mboe) 7,451  6,752  14,592  13,217 
Average daily production:
Oil (Bbls/d) 34,065  33,178  34,922  32,239 
Natural gas (Mcf/d) 151,469  136,966  146,041  137,247 
Natural gas liquids (Bbls/d) 22,571  18,194  21,356  17,911 
Total (boe/d) 81,881  74,200  80,618  73,024 
Revenues (in thousands):
Oil revenues $ 223,147  $ 332,791  $ 462,269  $ 595,459 
Natural gas revenues 20,847  85,345  48,619  141,925 
Natural gas liquids revenues 36,297  66,513  77,786  125,105 
Total Revenues $ 280,291  $ 484,649  $ 588,674  $ 862,489 
Average sales price:
Oil (per Bbl) $ 71.98  $ 110.22  $ 73.13  $ 102.04 
Natural gas (per Mcf) 1.51  6.85  1.84  5.71 
Natural gas liquids (per Bbl) 17.67  40.17  20.12  38.59 
Total (per boe) $ 37.62  $ 71.78  $ 40.34  $ 65.25 
NYMEX WTI (per Bbl) $ 73.75  $ 108.42  $ 74.91  $ 101.44 
NYMEX Henry Hub (per Mcf) $ 2.09  $ 7.17  $ 2.77  $ 6.05 
Realization to benchmark:
Oil (% of WTI) 98  % 102  % 98  % 101  %
Natural Gas (% of Henry Hub) 72  % 96  % 66  % 94  %
Operating expenses (in thousands):
Lease operating expenses $ 36,796  $ 32,604  $ 79,167  $ 61,348 
Gathering, transportation and processing 10,389  16,381  23,121  32,221 
Taxes other than income 15,216  27,411  34,508  48,293 
Depreciation, depletion and amortization 77,008  57,254  147,710  110,360 
Operating costs per boe:
Lease operating expenses $ 4.94  $ 4.83  $ 5.43  $ 4.64 
Gathering, transportation and processing 1.39  2.43  1.58  2.44 
Taxes other than income 2.04  4.06  2.36  3.65 
Depreciation, depletion and amortization 10.34  8.48  10.12  8.35 
5


Magnolia Oil & Gas Corporation
Consolidated Statements of Operations
(In thousands, except per share data)

For the Quarters Ended
For the Six Months Ended
  June 30, 2023 June 30, 2022 June 30, 2023 June 30, 2022
REVENUES  
Oil revenues $ 223,147  $ 332,791  $ 462,269  $ 595,459 
Natural gas revenues 20,847  85,345  48,619  141,925 
Natural gas liquids revenues 36,297  66,513  77,786  125,105 
Total revenues 280,291  484,649  588,674  862,489 
OPERATING EXPENSES
Lease operating expenses 36,796  32,604  79,167  61,348 
Gathering, transportation and processing 10,389  16,381  23,121  32,221 
Taxes other than income 15,216  27,411  34,508  48,293 
Exploration expenses —  3,408  11  8,946 
Asset retirement obligations accretion 823  802  1,664  1,590 
Depreciation, depletion and amortization 77,008  57,254  147,710  110,360 
Impairment of oil and natural gas properties —  —  15,735  — 
General and administrative expenses 18,726  18,530  38,492  35,601 
Total operating expenses 158,958  156,390  340,408  298,359 
OPERATING INCOME 121,333  328,259  248,266  564,130 
OTHER INCOME (EXPENSE)
Interest expense, net (1,149) (7,017) (662) (16,374)
Other income, net 9,259  6,538  8,120  6,744 
Total other expense, net 8,110  (479) 7,458  (9,630)
INCOME BEFORE INCOME TAXES 129,443  327,780  255,724  554,500 
Current income tax expense 3,986  27,875  8,188  45,975 
Deferred income tax expense 20,861  —  36,264  — 
NET INCOME 104,596  299,905  211,272  508,525 
LESS: Net income attributable to noncontrolling interest 13,104  49,322  23,446  91,903 
NET INCOME ATTRIBUTABLE TO CLASS A COMMON STOCK 91,492  250,583  187,826  416,622 
NET INCOME PER COMMON SHARE
Basic $ 0.48  $ 1.32  $ 0.97  $ 2.23 
Diluted $ 0.48  $ 1.32  $ 0.97  $ 2.22 
WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING
Basic 189,402  188,146  190,584  185,377 
Diluted 189,567  188,589  190,875  185,894 
WEIGHTED AVERAGE NUMBER OF CLASS B SHARES OUTSTANDING (1)
21,827  33,779  21,827  38,994 
(1) Shares of Class B Common Stock, and corresponding Magnolia LLC Units, are anti-dilutive in the calculation of weighted average number of common shares outstanding.
6


Magnolia Oil & Gas Corporation
Summary Cash Flow Data
(In thousands)
For the Quarters Ended
For the Six Months Ended
June 30, 2023 June 30, 2022 June 30, 2023 June 30, 2022
CASH FLOWS FROM OPERATING ACTIVITIES
NET INCOME $ 104,596  $ 299,905  $ 211,272  $ 508,525 
Adjustments to reconcile net income to net cash provided by operating activities:
Depreciation, depletion and amortization 77,008  57,254  147,710  110,360 
Exploration expenses, non-cash —  — 
Impairment of oil and natural gas properties —  —  15,735  — 
Asset retirement obligations accretion 823  802  1,664  1,590 
Amortization of deferred financing costs 1,058  967  2,100  3,779 
(Gain) on sale of assets (3,946) —  (3,946) — 
Deferred income tax expense 20,861  —  36,264  — 
Stock based compensation 4,092  3,517  7,863  6,402 
Net change in operating assets and liabilities (2,721) 16,690  2,925  (12,652)
Net cash provided by operating activities 201,775  379,135  421,596  618,004 
CASH FLOWS FROM INVESTING ACTIVITIES
Acquisitions (7,048) (3,292) (3,357) (4,347)
Additions to oil and natural gas properties (86,743) (123,231) (225,388) (207,461)
Changes in working capital associated with additions to oil and natural gas properties (24,447) 11,548  (39,424) 25,494 
Other investing 195  (1,149) (88) (1,018)
Net cash used in investing activities (118,043) (116,124) (268,257) (187,332)
CASH FLOW FROM FINANCING ACTIVITIES
Class A Common Stock repurchases (49,098) (48,669) (94,942) (92,155)
Class B Common Stock purchase and cancellation —  (54,020) —  (138,753)
Dividends paid (22,106) (2) (44,684) (37,176)
Cash paid for debt modification —  —  —  (5,272)
Distributions to noncontrolling interest owners (3,089) (4,606) (5,599) (16,243)
Other financing activities (155) (219) (6,987) (6,164)
Net cash used in financing activities (74,448) (107,516) (152,212) (295,763)
NET CHANGE IN CASH AND CASH EQUIVALENTS 9,284  155,495  1,127  134,909 
Cash and cash equivalents – Beginning of period 667,284  346,396  675,441  366,982 
Cash and cash equivalents – End of period $ 676,568  $ 501,891  $ 676,568  $ 501,891 

7



Magnolia Oil & Gas Corporation
Summary Balance Sheet Data
(In thousands)

June 30, 2023 December 31, 2022
Cash and cash equivalents $ 676,568  $ 675,441 
Other current assets 138,272  175,306 
Property, plant and equipment, net 1,599,504  1,533,029 
Other assets 152,377  188,809 
Total assets $ 2,566,721  $ 2,572,585 
Current liabilities $ 263,000  $ 340,273 
Long-term debt, net 391,590  390,383 
Other long-term liabilities 102,273  101,738 
Common stock 23  23 
Additional paid in capital 1,731,059  1,719,875 
Treasury stock (425,604) (329,512)
Retained earnings 329,011  185,669 
Noncontrolling interest 175,369  164,136 
Total liabilities and equity $ 2,566,721  $ 2,572,585 


8


Magnolia Oil & Gas Corporation
Non-GAAP Financial Measures


Reconciliation of net income to adjusted EBITDAX

In this press release, we refer to adjusted EBITDAX, a supplemental non-GAAP financial measure that is used by management and external users of our consolidated financial statements, such as industry analysts, investors, lenders, and rating agencies. We define adjusted EBITDAX as net income before interest expense, income taxes, depreciation, depletion and amortization, amortization of intangible assets, exploration costs, and accretion of asset retirement obligations, adjusted to exclude the effect of certain items included in net income. Adjusted EBITDAX is not a measure of net income in accordance with GAAP.

Our management believes that adjusted EBITDAX is useful because it allows them to more effectively evaluate our operating performance and compare the results of our operations from period to period and against our peers without regard to our financing methods or capital structure. We also believe that securities analysts, investors, and other interested parties may use adjusted EBITDAX in the evaluation of our Company. We exclude the items listed above from net income in arriving at adjusted EBITDAX because these amounts can vary substantially from company to company within our industry depending upon accounting methods and book values of assets, capital structures and the method by which the assets were acquired. Adjusted EBITDAX should not be considered as an alternative to, or more meaningful than, net income as determined in accordance with GAAP or as an indicator of our operating performance or liquidity. Certain items excluded from adjusted EBITDAX 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 the historic costs of depreciable assets, none of which are components of adjusted EBITDAX. Our presentation of adjusted EBITDAX should not be construed as an inference that our results will be unaffected by unusual or non-recurring items. Our computations of adjusted EBITDAX may not be comparable to other similarly titled measures of other companies.

The following table presents a reconciliation of net income to adjusted EBITDAX, our most directly comparable financial measure, calculated and presented in accordance with GAAP:
For the Quarters Ended
(In thousands) June 30, 2023 June 30, 2022
NET INCOME $ 104,596  $ 299,905 
Exploration expenses —  3,408 
Asset retirement obligations accretion 823  802 
Depreciation, depletion and amortization 77,008  57,254 
Interest expense, net 1,149  7,017 
Income tax expense 24,847  27,875 
EBITDAX 208,423  396,261 
Other income adjustment (1)
(9,193) (6,333)
Non-cash stock based compensation expense 4,092  3,517 
Adjusted EBITDAX $ 203,322  $ 393,445 

(1) The quarters ended June 30, 2023 and 2022 include adjustments of $5.3 million and $6.3 million, respectively, related to earnout payments associated with the sale of the Company’s 35% membership interest in Ironwood Eagle Ford Midstream, LLC in 2020. The quarter ended June 30, 2023 also includes an adjustment of $3.9 million related to the gain on the sale of the company’s 84.7% interest in Highlander Oil & Gas Holdings LLC.

9




Magnolia Oil & Gas Corporation
Non-GAAP Financial Measures

Reconciliation of net income to adjusted net income

Our presentation of adjusted net income is a non-GAAP measures because it excludes the effect of certain items included in net income. Management uses adjusted net income to evaluate our operating and financial performance because it eliminates the impact of certain items that management does not consider to be representative of the Company’s on-going business operations. As a performance measure, adjusted net income may be useful to investors in facilitating comparisons to others in the Company’s industry because certain items can vary substantially in the oil and gas industry from company to company depending upon accounting methods, book value of assets, and capital structure, among other factors. Management believes adjusting these items facilitates investors and analysts in evaluating and comparing the underlying operating and financial performance of our business from period to period by eliminating differences caused by the existence and timing of certain expense and income items that would not otherwise be apparent on a GAAP basis. However, our presentation of adjusted net income may not be comparable to similar measures of other companies in our industry.

For the Quarters Ended
(In thousands) June 30, 2023 June 30, 2022
NET INCOME $ 104,596  $ 299,905 
Adjustments:
Other income adjustment (1)
(9,193) (6,333)
Change in estimated income tax (2)
1,782  — 
ADJUSTED NET INCOME $ 97,185  $ 293,572 
Diluted weighted average shares of Class A Common Stock outstanding during the period 189,567  188,589 
Weighted average shares of Class B Common Stock outstanding during the period (3)
21,827  33,779 
Total weighted average shares of Class A and B Common Stock, including dilutive impact of other securities (3)
211,394  222,368 

(1) The quarters ended June 30, 2023 and 2022 include adjustments of $5.3 million and $6.3 million, respectively, related to earnout payments associated with the sale of the Company’s 35% membership interest in Ironwood Eagle Ford Midstream, LLC in 2020. The quarter ended June 30, 2023 also includes an adjustment of $3.9 million related to the gain on the sale of the Company’s 84.7% interest in Highlander Oil & Gas Holdings LLC.
(2) Represents corporate income taxes at an assumed annual effective tax rate of 19.4% for the quarter ended June 30, 2023. There was no change in estimated income tax for the quarter ended June 30, 2022 due to a full valuation allowance against net deferred tax assets.
(3) Shares of Class B Common Stock, and corresponding Magnolia LLC Units, are anti-dilutive in the calculation of weighted average number of common shares outstanding.
10



Magnolia Oil & Gas Corporation
Non-GAAP Financial Measures

Reconciliation of revenue to adjusted cash operating margin and operating income margin

Our presentation of adjusted cash operating margin and total adjusted cash operating costs are supplemental non-GAAP financial measures that are used by management. Total adjusted cash operating costs exclude the impact of non-cash activity. We define adjusted cash operating margin per boe as total revenues per boe less cash operating costs per boe. Management believes that total adjusted cash operating costs per boe and adjusted cash operating margin per boe provide relevant and useful information, which is used by our management in assessing the Company’s profitability and comparability of results to our peers.

As a performance measure, total adjusted cash operating costs and adjusted cash operating margin may be useful to investors in facilitating comparisons to others in the Company’s industry because certain items can vary substantially in the oil and gas industry from company to company depending upon accounting methods, book value of assets, and capital structure, among other factors. Management believes excluding these items facilitates investors and analysts in evaluating and comparing the underlying operating and financial performance of our business from period to period by eliminating differences caused by the existence and timing of certain expense and income items that would not otherwise be apparent on a GAAP basis. However, our presentation of adjusted cash operating margin may not be comparable to similar measures of other companies in our industry.

For the Quarters Ended
(in $/boe) June 30, 2023 June 30, 2022
Revenue $ 37.62  $ 71.78 
Total cash operating costs:
Lease operating expenses (1)
(4.87) (4.78)
Gathering, transportation and processing (1.39) (2.43)
Taxes other than income (2.04) (4.06)
Exploration expenses —  (0.50)
General and administrative expenses (2)
(2.03) (2.27)
Total adjusted cash operating costs (10.33) (14.04)
Adjusted cash operating margin $ 27.29  $ 57.74 
Margin (%) 73  % 80  %
Non-cash costs:
Depreciation, depletion and amortization $ (10.34) $ (8.48)
Asset retirement obligations accretion (0.11) (0.12)
Non-cash stock based compensation (0.55) (0.52)
Total non-cash costs (11.00) (9.12)
Operating income margin $ 16.29  $ 48.62 
Margin (%) 43  % 68  %

(1) Lease operating expenses exclude non-cash stock based compensation of $0.5 million, or $0.07 per boe, and $0.3 million, or $0.05 per boe, for the quarters ended June 30, 2023 and 2022, respectively.
(2) General and administrative expenses exclude non-cash stock based compensation of $3.6 million, or $0.48 per boe, and $3.2 million, or $0.47 per boe, for the years ended June 30, 2023 and 2022, respectively.


11



Magnolia Oil & Gas Corporation
Non-GAAP Financial Measures

Reconciliation of net cash provided by operating activities to free cash flow

Free cash flow is a non-GAAP financial measure. Free cash flow is defined as cash flows from operations before net change in operating assets and liabilities less additions to oil and natural gas properties and changes in working capital associated with additions to oil and natural gas properties. Management believes free cash flow is useful for investors and widely accepted by those following the oil and gas industry as financial indicators of a company’s ability to generate cash to internally fund drilling and completion activities, fund acquisitions, and service debt. It is also used by research analysts to value and compare oil and gas exploration and production companies and are frequently included in published research when providing investment recommendations. Free cash flow is used by management as an additional measure of liquidity. Free cash flow is not a measure of financial performance under GAAP and should not be considered an alternative to cash flows from operating, investing, or financing activities.

For the Quarters Ended
(In thousands) June 30, 2023 June 30, 2022
Net cash provided by operating activities $ 201,775  $ 379,135 
Add back: net change in operating assets and liabilities 2,721  (16,690)
Cash flows from operations before net change in operating assets and liabilities 204,496  362,445 
Additions to oil and natural gas properties (86,743) (123,231)
Changes in working capital associated with additions to oil and natural gas properties (24,447) 11,548 
Free cash flow $ 93,306  $ 250,762 

12
EX-99.2 3 mgy_2q23xearningspresent.htm EX-99.2 mgy_2q23xearningspresent
Magnolia Oil & Gas Second Quarter 2023 Earnings Presentation August 2, 2023 Christopher Stavros – President & CEO Brian Corales – Senior Vice President & CFO Jim Johnson – Vice President, Finance, IR & Treasurer Exhibit 99.2


 
Disclaimer 2 FORWARD LOOKING STATEMENTS The information in this presentation and the oral statements made in connection therewith include “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements, other than statements of present or historical fact included in this presentation, regarding Magnolia Oil & Gas Corporation’s (“Magnolia,” “we,” “us,” “our” or the “Company”) strategy, future operations, financial position, estimated revenues, and losses, projected costs, prospects, plans and objectives of management are forward-looking statements. When used in this presentation, including any oral statements made in connection therewith, the words could, should, will, may, believe, anticipate, intend, estimate, expect, project, the negative of such terms and other similar expressions are intended to identify forward-looking statements, although not all forward-looking statements contain such identifying words. These forward-looking statements are based on management’s current expectations and assumptions about future events. Except as otherwise required by applicable law, Magnolia disclaims any duty to update any forward-looking statements, all of which are expressly qualified by the statements in this section, to reflect events or circumstances after the date of this presentation. Magnolia cautions you that these forward-looking statements are subject to all of the risks and uncertainties, most of which are difficult to predict and many of which are beyond the control of Magnolia, incident to the development, production, gathering and sale of oil, natural gas and natural gas liquids. In addition, Magnolia cautions you that the forward looking statements contained in this press release are subject to the following factors: (i) the supply and demand for oil, natural gas, NGLs, and other products or service, including the impacts of actions taken by OPEC and other state-controlled oil companies ; (ii) the outcome of any legal proceedings that may be instituted against Magnolia; (iii) Magnolia’s ability to realize the anticipated benefits of its acquisitions, which may be affected by, among other things, competition and the ability of Magnolia to grow and manage growth profitably; (iv) changes in applicable laws or regulations; (v) geopolitical and business conditions in key regions of the world; and (vi) the possibility that Magnolia may be adversely affected by other economic, business, and/or competitive factors, including inflation. Should one or more of the risks or uncertainties described in this press release occur, or should underlying assumptions prove incorrect, actual results and plans could differ materially from those expressed in any forward-looking statements. Additional information concerning these and other factors that may impact the operations and projections discussed herein can be found in Magnolia’s filings with the Securities and Exchange Commission (the "SEC"), including its Annual Report on Form 10-K for the fiscal year ended December 31, 2022. Magnolia’s SEC filings are available publicly on the SEC’s website at www.sec.gov. NON-GAAP FINANCIAL MEASURES This presentation includes non-GAAP financial measures, including adjusted net income, free cash flow, EBITDAX, adjusted EBITDAX, adjusted cash operating costs and adjusted cash operating margin. Magnolia believes these metrics are useful because they allow Magnolia to more effectively evaluate its operating performance and compare the results of its operations from period to period and against its peers without regard to accounting methods or capital structure. Magnolia does not consider these non-GAAP measures in isolation or as an alternative to similar financial measures determined in accordance with GAAP. The computations of these non-GAAP measures may not be comparable to other similarly titled measures of other companies. Adjusted EBITDAX should not be considered an alternative to, or more meaningful than, net income as determined in accordance with GAAP. Certain items excluded from free cash flow, adjusted EBITDAX, adjusted cash operating costs and adjusted cash operating margin are significant components in understanding and assessing a company’s financial performance and should not be construed as an inference that its results will be unaffected by unusual or non-recurring terms. As performance measures, adjusted net income, adjusted EBITDAX, adjusted cash operating costs and adjusted cash operating margin may be useful to investors in facilitating comparisons to others in the Company’s industry because certain items can vary substantially in the oil and gas industry from company to company depending upon accounting methods, book value of assets, and capital structure, among other factors. Management believes excluding these items facilitates investors and analysts in evaluating and comparing the underlying operating and financial performance of our business from period to period by eliminating differences caused by the existence and timing of certain expense and income items that would not otherwise be apparent on a GAAP basis. As a liquidity measure, management believes free cash flow is useful for investors and widely accepted by those following the oil and gas industry as financial indicators of a company’s ability to generate cash to internally fund drilling and completion activities, fund acquisitions, and service debt. Our presentation of adjusted net income, adjusted EBITDAX, free cash flow, adjusted cash operating costs and adjusted cash operating margin may not be comparable to similar measures of other companies in our industry. A free cash flow reconciliation is shown on page 13, adjusted EBITDAX reconciliation is shown on page 14 of the presentation, adjusted net income is shown on page 15, and adjusted cash operating costs and adjusted cash operating margin reconciliations are shown on page 9. INDUSTRY AND MARKET DATA This presentation has been prepared by Magnolia and includes market data and other statistical information from sources believed by Magnolia to be reliable, including independent industry publications, governmental publications or other published independent sources. Some data is also based on the good faith estimates of Magnolia, which are derived from its review of internal sources as well as the independent sources described above. Although Magnolia believes these sources are reliable, it has not independently verified the information and cannot guarantee its accuracy and completeness.


 
Second Quarter 2023 Key Financial Metrics 3 • 2Q23 total production grew 10% year over year to 81.9 Mboe/d, with D&C capital of $86 million (42% of adjusted EBITDAX(1)) • Cost reduction initiative delivering strong results, reducing capital spending guidance to $425 - $440 million; represents a 14% reduction from original 2023 guidance • Increasing full year production growth target to 7% to 8% from strong Giddings well results • Returned $69.4 million(2) to shareholders during 2Q23, inclusive of $44.8 million of share repurchases (2.3 million shares) and $24.6 million of dividends, while growing cash to $677 million • Share buyback authorization was increased by 10 million shares, bringing the total remaining authorization to 14.2 million Class A Common shares Item 2Q23 2Q22 % Change Total Production (Mboe/d) 81.9 74.2 10% Giddings and Other Production as a % of total 70% 59% 11% Revenue ($ MM) $280 $485 (42%) Adjusted EBITDAX ($ MM) (1) $203 $393 (48%) Adjusted Net Income ($ MM) (1) $97 $294 (67%) D&C Capex ($ MM) $86 $122 (29%) Free Cash Flow ($ MM) (1) $93 $251 (63%) Cash Balance ($ MM) $677 $502 35% Weighted average diluted shares outstanding (MM) (3) 211.4 222.4 (5%) (1) Adjusted EBITDAX, Adjusted Net Income, and Free Cash Flow are non-GAAP measures. For a reconciliation of the most comparable GAAP measure see pages 14, 15 and 13. (2) Includes $1.1 MM of share repurchases incurred during the second quarter, but settled during the third quarter of 2023, and excludes $5.4 MM of share repurchases incurred during the first quarter, but settled during the second quarter of 2023. (3) Weighted average total shares outstanding include diluted weighted average shares of Class A Common Stock outstanding during the period and shares of Class B Common Stock, which are anti-dilutive in the calculation of weighted average number of common shares outstanding.


 
2Q 2023 Cash Flow Reconciliation 667 204 26 25 49 87 7 677 0 100 200 300 400 500 600 700 800 900 Cash 3/31/2023 Cash Flow from Operations Changes in Working Capital and Other Dividends Common Stock Repurchases D&C and Facilities Capital Acquisitions Cash 6/30/2023 (1) (4)(3)(2) (In millions) (1) Cash flow from operations before changes in working capital. (2) Comprised of $26 MM of working capital changes including capital accruals. (3) Includes $22 MM of dividends paid to Class A shareholders and $3 MM of distributions to noncontrolling interest holders. (4) Comprised of $49 MM Class A Common Stock of which $5 MM was incurred in 1Q and settled in 2Q. 4


 
Share Repurchase Summary Through 2Q 2023 5 Share Reduction Summary (Million Shares) • Since the initial repurchase authorization in 3Q19, Magnolia has reduced its dilutive share count by 30.0(1) million shares of Class A common stock as well as 26.9 million shares of Class B common stock, for a total reduction of 56.9 million shares, or approximately 22% of the diluted shares outstanding as of the authorization date. ‒ Repurchased 2.3 million shares during 2Q23. • Magnolia plans to continue to opportunistically repurchase at least 1% of the total shares outstanding each quarter. • Magnolia’s Board approved a 10 million share increase to the current share repurchase authorization. Including this increase, there are 14.2 million shares remaining under the current share repurchase authorization. (1) Class A share reduction includes 3.6 million non-compete shares that were paid in cash in lieu of stock in 2021. (1)


 
Magnolia Oil & Gas – Differentiated Dividend Framework 6 • The quarterly dividend rate of $0.115 per share is a 15% increase from 2022. • Differentiated dividend framework is aligned with the principles of our business model and reinforces our plan and demonstrates the quality of our assets. • Our approach is meant to appeal to long-term investors who seek dividend safety, moderate and regular dividend growth, and a dividend that is paid out of actual earnings. • We intend to use this dividend framework to demonstrate the underlying results of our business in a stable product price environment ($55 oil and $3.50 natural gas), and within our current cost structure. • Our objective is to provide a superior total shareholder return by improving the per share value of the enterprise while providing a secure and growing dividend. Dividend Principles  Secure & Sustainable – Dividend is safe, and supported by our strong balance sheet, prudent spending and consistent free cash flow  Paid out of Earnings – Dividend is paid out of earnings generated by the business, and will not exceed 50% of the prior year’s reported net income  Dividend Growth – We expect each of these regular dividend payments to grow annually based on execution of our plan, which includes moderate production growth and share reduction $0.28/share $0.40/share $0.46/share 2021 2022 2023 43% Increase 15% Increase Note: Dividend of $0.28 per share represents annual run rate relating to 2021 results under initial semi-annual dividend framework.


 
Magnolia Oil & Gas – Summary Balance Sheets 7 (in thousands) June 30, 2023 December 31, 2022 Cash $676,568 $675,441 Current assets 138,272 175,306 Property, plant and equipment, net 1,599,504 1,533,029 Other assets 152,377 188,809 Total assets $2,566,721 $2,572,585 Current liabilities $263,000 $340,273 Long-term debt, net 391,590 390,383 Other long-term liabilities 102,273 101,738 Total equity 1,809,858 1,740,191 Total liabilities and equity $2,566,721 $2,572,585


 
$400 $450 2023 2024 2025 2026 2Q 2023 Capital Structure and Liquidity Overview 8 Capital Structure Overview • Maintaining low financial leverage profile ‒ Currently have a net cash position of $277 MM ‒ Net Debt / Q2 annualized adjusted EBITDAX of -0.3x • Current Liquidity of $1.1 billion, including fully undrawn credit facility (1) • No debt maturities until senior unsecured notes mature in 2026 Debt Maturity Schedule ($MM) (1) Liquidity defined as cash plus availability under revolving credit facility. (2) Total Equity includes noncontrolling interest. Capitalization & Liquidity ($MM) Borrowing Base $0 Credit Facility Borrowings (as of 6/30/23) 6.00% Senior Unsecured Notes Capitalization Summary As of 6/30/2023 Cash and Cash Equivalents $677 Revolving Credit Facility $0 6.00% Senior Notes Due 2026 $400 Total Principal Debt Outstanding $400 Total Equity (2) $1,810 Net Debt / Q2 Annualized Adjusted EBITDAX -0.3x Net Debt / Total Book Capitalization -13% Liquidity Summary As of 6/30/2023 Cash and Cash Equivalents $677 Credit Facility Availability $450 Liquidity (1) $1,127


 
Magnolia Oil & Gas – Margin and Cost Structure 9 (1) Lease operating expenses exclude non-cash stock based compensation of $0.5 MM, or $0.07 per boe, and $0.3 MM, or $0.05 per boe, for the quarters ended June 30, 2023 and 2022, respectively. (2) G&A expenses exclude non-cash stock based compensation of $3.6 MM, or $0.48 per boe, and $3.2 MM, or $0.47 per boe, for the quarters ended June 30, 2023 and 2022, respectively. (3) Adjusted cash operating costs and adjusted cash operating margin are non-GAAP measures. For reasons management believes this is useful to investors, refer to slide 2 “Non-GAAP Financial Measures.” $ / Boe, unless otherwise noted For the Quarter Ended June 30, 2023 For the Quarter Ended June 30, 2022 Revenue $37.62 $71.78 Total Cash Operating Costs: Lease Operating Expenses (1) (4.87) (4.78) Gathering, Transportation & Processing (1.39) (2.43) Taxes Other Than Income (2.04) (4.06) Exploration Expenses - (0.50) General & Administrative Expenses (2) (2.03) (2.27) Total Adjusted Cash Operating Costs (3) (10.33) (14.04) Adjusted Cash Operating Margin (3) $27.29 $57.74 Margin % 73% 80% Non-Cash Costs: Depreciation, Depletion, and Amortization (10.34) (8.48) Asset Retirement Obligations Accretion (0.11) (0.12) Non-cash stock based compensation (0.55) (0.52) Total non-cash costs (11.00) (9.12) Operating Income Margin $16.29 $48.62 Margin % 43% 68% >100% of the decrease in Adjusted Operating Margin is due to commodity prices $34.16/Boe $32.33/Boe


 
Commitment to Sustainability 10 Magnolia’s 2023 Sustainability Report is Available on Our Website Under the Sustainability Tab 1) Gas flared as a percent of total production. 2) Number of work-related injuries and illnesses per 200,000 workhours. 2023 Sustainability Report Highlights Include:  Magnolia record for lowest annual flaring rate1 at 0.11%, a reduction of almost 90% since 2019  Addition of scope 2 emissions reporting; providing further disclosure of the Company’s operations  Continued production of low intensity barrels – 2022 scope 1 intensity of 14.9 metric tons CO2e/Mboe, approximately 10% below 2019 levels  Focused on strengthening local communities through employment opportunities and utilizing local vendors  Commitment to safe operations – low total recordable incident rate and strong HSE training initiatives Flaring Intensity(1) 0.99% 0.69% 0.28% 0.11% 2019 2020 2021 2022 0.57 0.49 2021 2022 Board Diversity and Independence Total Recordable Incident Rate(2) (TRIR) 29% FEMALE 2 of 7 Board members are women. 14% MINORITIES 1 of 7 Board members identifies as a minority. 71% INDEPENDENCE 5 of 7 Board members are independent.


 
Appendix


 
Magnolia Oil & Gas – Overview • High-quality, low-risk pure-play South Texas operator with a core Eagle Ford and Austin Chalk position acquired at an attractive entry multiple • Significant scale and PDP base generates material free cash flow, reduces development risk, and increases optionality • Asset Overview: – ~22,800 net acres in a well-delineated, low-risk position in the core of Karnes County, representing some of the most prolific acreage in the United States with industry leading break-evens – ~460,000 net acres in the Giddings area, a re-emerging oil play with significant upside and what we believe to be substantial inventory – Both assets expected to remain self funding and within cash flow 12 ~483,000 Net Acre Position Targeting Two of the Top Oil Plays in the U.S. Market Statistics Trading Symbol (NYSE) MGY Share Price as of 7/31/2023 $22.15 Common Shares Outstanding (1) 210 million Market Capitalization $4.7 billion Long-term Debt – Principal $400 million Cash as of 6/30/2023 $677 million Total Enterprise Value $4.4 billion Operating Statistics Karnes Giddings Total Net Acreage 22,785 460,182 482,967 2Q23 Net Production (Mboe/d) (2) 24.4 57.5 81.9 (1) Common Stock outstanding includes Class A and Class B Stock. (2) Giddings includes other production not located in the Giddings Field. Karnes County Giddings Field Dewitt Gonzales


 
Free Cash Flow Reconciliations 13 (1) Free cash flow is a non-GAAP measure. For reasons management believes this is useful to investors, refer to slide 2 “Non-GAAP Financial Measures.” (in thousands) For the Quarter Ended June 30, 2023 For the Quarter Ended June 30, 2022 Net cash provided by operating activities $201,775 $379,135 Add back: Changes in operating assets and liabilities 2,721 (16,690) Cash flows from operations before changes in operating assets and liabilities $204,496 $362,445 Additions to oil and natural gas properties (86,743) (123,231) Changes in working capital associated with additions to oil & gas properties (24,447) 11,548 Free cash flow(1) $93,306 $250,762


 
Adjusted EBITDAX Reconciliations 14 (1) EBITDAX and Adjusted EBITDAX are non-GAAP measures. For reasons management believes these are useful to Investors, refer to slide 2 “Non-GAAP Financial Measures.” (2) Q2 2023 and 2022 include adjustments of $5.3 MM and $6.3 MM, respectively, related to earnout payments associated with the sale of the Company’s 35% membership interest in Ironwood Eagle Ford Midstream, LLC in 2020. Q2 2023 also includes an adjustment of $3.9 MM related to the gain on the sale of the company’s 84.7% interest in Highlander Oil & Gas Holdings LLC. (in thousands) For the Quarter Ended June 30, 2023 For the Quarter Ended June 30, 2022 Net income $104,596 $299,905 Exploration expenses - 3,408 Asset retirement obligations accretion 823 802 Depreciation, depletion and amortization 77,008 57,254 Interest expense, net 1,149 7,017 Income tax expense 24,847 27,875 EBITDAX (1) $208,423 $396,261 Other income adjustment (2) ($9,193) ($6,333) Non-cash stock based compensation expense $4,092 $3,517 Adjusted EBITDAX (1) $203,322 $393,445


 
Adjusted Net Income Reconciliation 15 (1) Q2 2023 and 2022 include adjustments of $5.3 MM and $6.3 MM, respectively, related to earnout payments associated with the sale of the Company’s 35% membership interest in Ironwood Eagle Ford Midstream, LLC in 2020. Q2 2023 also includes an adjustment of $3.9 MM related to the gain on the sale of the Company’s 84.7% interest in Highlander Oil & Gas Holdings LLC. (2) Represents corporate income taxes at an assumed annual effective tax rate of 19.4% for the quarter ended June 30, 2023. There was no change in estimated income tax for the quarter ended June 30, 2022 due to a full valuation allowance against net deferred tax assets. (3) Adjusted Net Income is a non-GAAP measure. For reasons management believes this is useful to investors, refer to slide 2 “Non-GAAP Financial Measure.” (4) Shares of Class B Common Stock, and corresponding Magnolia LLC Units, are anti-dilutive in the calculation of weighted average number of common shares outstanding. (in thousands) For the Quarter Ended June 30, 2023 For the Quarter Ended June 30, 2022 Net income $104,596 $299,905 Adjustments: Other income adjustment (1) (9,193) (6,333) Change in estimated income tax(2) 1,782 - Adjusted Net Income (3) $97,185 $293,572 (in thousands) Total Share Count For the Quarter Ended June 30, 2023 For the Quarter Ended June 30, 2022 Diluted weighted average shares of Class A Common Stock outstanding during the period 189,567 188,589 Weighted average shares of Class B Common Stock outstanding during the period (4) 21,827 33,779 Total weighted average shares of Class A and B Common Stock, including dilutive impact of other securities (4) 211,394 222,368


 
Magnolia Oil & Gas – Operating Highlights 16 (1) Benchmarks are the NYMEX WTI and NYMEX HH average prices for oil and natural gas, respectively. For the Quarter Ended June 30, 2023 For the Quarter Ended June 30, 2022 Production: Oil (MBbls) 3,100 3,019 Natural gas (MMcf) 13,784 12,464 Natural gas liquids (MBbls) 2,054 1,656 Total (Mboe) 7,451 6,752 Average daily production: Oil (Bbls/d) 34,065 33,178 Natural gas (Mcf/d) 151,469 136,966 Natural gas liquids (Bbls/d) 22,571 18,194 Total (Boe/d) 81,881 74,200 Revenues (in thousands): Oil revenues $223,147 $332,791 Natural gas revenues 20,847 85,345 Natural gas liquids revenues 36,297 66,513 Total Revenues $280,291 $484,649 Average Sales Price: Oil (per Bbl) $71.98 $110.22 Natural gas (per Mcf) 1.51 6.85 Natural gas liquids (per Bbl) 17.67 40.17 Total (per Boe) $37.62 $71.78 NYMEX WTI (per Bbl) $73.75 $108.42 NYMEX Henry Hub (per Mcf) $2.09 $7.17 Realization to benchmark: (1) Oil (% of WTI) 98% 102% Natural gas (% of Henry Hub) 72% 96%


 
Magnolia Oil & Gas – Production Results 17 Combined Karnes Giddings & Other Combined Karnes Giddings & Other For the Quarter Ended June 30, 2023 For the Quarter Ended June 30, 2022 Production: Oil (MBbls) 3,100 1,260 1,840 3,019 1,656 1,363 Natural gas (MMcf) 13,784 2,977 10,807 12,464 3,390 9,074 Natural gas liquids (MBbls) 2,054 466 1,588 1,656 519 1,137 Total (Mboe) 7,451 2,222 5,229 6,752 2,740 4,012 Average Daily Production Volume: Oil (MBbls/d) 34.1 13.9 20.2 33.2 18.2 15.0 Natural gas (MMcf/d) 151.5 32.7 118.8 137.0 37.3 99.7 Natural gas liquids (MBbls/d) 22.6 5.1 17.5 18.2 5.7 12.5 Total (MBoe/d) 81.9 24.4 57.5 74.2 30.1 44.1