RECORD HIGH AVERAGE DAILY PRODUCTION VOLUME
OF 39,231 BOE/D (50% OIL)
RETURN OF CAPITAL OF $0.71 PER SHARE FOR
SECOND QUARTER 2024, COMPRISED OF $0.30 CASH DIVIDEND PER SHARE OF
CLASS A COMMON STOCK AND $0.41 PER SHARE OF STOCK
REPURCHASES
RAISES FULL YEAR 2024 PRO FORMA PRODUCTION
GUIDANCE TO 36,000 – 38,000 BOE/D(1) AND LOWERS MIDPOINT OF FULL
YEAR 2024 CASH TAX GUIDANCE BY $21.5 MILLION
INCLUDING PREVIOUSLY ANNOUNCED DJ BASIN
ACQUISITION(2), CLOSED 7 ACQUISITIONS DURING SECOND QUARTER 2024,
ADDING 14,996 NRAS ACROSS THE DJ, DELAWARE, AND MIDLAND
BASINS
Sitio Royalties Corp. (NYSE: STR) (“Sitio”, “STR” or the
“Company”) today announced operational and financial results for
the quarter ended June 30, 2024. Unless the context clearly
indicates otherwise, references to “we,” “our,” “us” or similar
terms refer to Sitio and its subsidiaries.
SECOND QUARTER 2024 OPERATIONAL, FINANCIAL AND ACQUISITION
HIGHLIGHTS
- Average daily production volume of 39,231 barrels of oil
equivalent per day (“Boe/d”) (50% oil), an all-time high, up 11%
relative to 1Q 2024 average daily production volume of 35,349 Boe/d
(52% oil) and up 3% relative to pro forma 1Q 2024 average daily
production volume of 37,970 Boe/d (51% oil)(1)
- Return of capital of $0.71 per share of Class A Common Stock,
comprised of a $0.30 per share cash dividend and $0.41 per share of
stock repurchases; return of capital increase of $0.22 per share,
or 45% relative to 1Q 2024 of $0.49 per share
- Repurchased an aggregate 2.6 million shares of Class A Common
Stock and OpCo Units at an average price of $24.50 per share/unit,
including 2.0 million shares/units from previously announced
privately negotiated block trade
- In addition to the previously announced DJ Basin
Acquisition(2), closed 6 acquisitions in 2Q 2024 for approximately
$38.5 million, adding 2,110 NRAs (61% Permian Basin and 39% DJ
Basin). The 6 2Q 2024 acquisitions are expected to contribute an
estimated 200 Boe/d to full year 2024 production
- Including assets acquired in 2Q 2024, estimated 8.5 net wells
turned-in-line ("TIL") during the quarter, of which approximately
80% were in the Permian Basin and 13% in the DJ Basin; estimated
8.0 net wells TIL on legacy Sitio and DJ Basin Acquisition
assets
- Net income of $29.0 million, up 55% relative to 1Q 2024 net
income of $18.7 million, primarily driven by $17.5 million higher
oil, natural gas and natural gas liquids revenues and $9.4 million
lower commodity derivatives losses, partially offset by $15.4
million of increased depreciation, depletion and amortization,
interest expense and income tax expense
- Adjusted EBITDA(3) of $151.6 million, up 12% relative to 1Q
2024 Adjusted EBITDA(3) of $135.1 million, primarily driven by
higher average daily production volume and higher unhedged realized
oil prices; up 6% relative to 1Q 2024 Pro Forma Adjusted EBITDA of
$143.7 million(3)(4)
2Q 2024 AND PRO FORMA 1H 2024 RESULTS RELATIVE TO 2024
GUIDANCE
The table below shows second quarter 2024 and pro forma first
half 2024 results relative to financial and operational guidance
for 2024 that was issued on February 28, 2024.
2024 Guidance Metric
2Q 2024 Reported
Results
1H 2024 Pro Forma
Results(5)
Prior 2024 Full Year
Guidance(6)
Average daily production (Boe/d)
39,231
38,601
35,000 – 38,000
Oil %
50
%
50
%
49% – 51%
Cash G&A ($ in millions)
$
7.1
$
14.8
$31.5 – $33.5 (annual)
Production taxes (% of royalty
revenue)
7.5
%
7.8
%
7.5% – 9.5%
Estimated cash taxes ($ in
millions)(7)
$
0.9
$
9.3
$30.0 – $37.0 (annual)
Chris Conoscenti, Chief Executive Officer of Sitio, commented,
"Our strong second quarter results are a reflection of flush
production from recently completed wells on our legacy assets
combined with production volumes contributed from our disciplined
acquisition program. Our team continued to allocate capital towards
acquisitions of high quality mineral rights with the greatest
potential to generate attractive returns for our shareholders
diversified across multiple basins and operators. In addition to
our previously announced DJ Basin Acquisition, we closed on the
acquisition of 2,110 NRAs in the Permian and DJ Basins from 6
separate transactions for approximately $38.5 million. Due to
Sitio's 1H 2024 outperformance and the expected impacts from our
newly acquired minerals, we are raising our full year 2024
production guidance range from 35,000 – 38,000 Boe/d to 36,000 –
38,000 Boe/d."
(1)
Includes production from the DJ
Basin Acquisition as if it was owned on January 1, 2024
(2)
The DJ Basin Acquisition is
defined as the all-cash acquisition of approximately 13,000 NRAs in
the DJ Basin from an undisclosed third party that closed on April
4, 2024
(3)
For definitions of non-GAAP
financial measures and reconciliations to their most directly
comparable GAAP financial measures, please see “Non-GAAP financial
measures”
(4)
Includes DJ Basin Acquisition
EBITDA as if it was owned on January 1, 2024
(5)
Includes production from the DJ
Basin Acquisition in 1Q 2024 as if it was owned on January 1,
2024
(6)
Prior 2024 full year guidance
issued on February 28, 2024
(7)
Cash tax guidance range is based
on expectations at strip pricing when guidance was issued;
Estimated cash taxes for 1H 2024 Pro Forma Results represents the
estimated cash taxes used in the calculation of Discretionary Cash
Flow(3) and is not pro forma for the DJ Basin Acquisition for 1H
2024
UPDATED 2024 FULL YEAR FINANCIAL AND OPERATIONAL
GUIDANCE
The table below includes Sitio's updated guidance for full year
2024 and includes impacts from the DJ Basin Acquisition as if the
transaction had closed on January 1, 2024 for pro forma average
daily production. Pro forma average daily production guidance
includes an increase of 500 Boe/d at the midpoint, of which
approximately 200 Boe/d is related to volumes from the 6 2Q 2024
previously unannounced acquisitions and the remainder is attributed
to Sitio's legacy assets and the DJ Basin Acquisition. The midpoint
of 2024 guidance for cash taxes decreased by $21.5 million based on
latest estimates and includes an increase to our expected 2024
federal tax credit.
February 28, 2024
August 7, 2024
Full Year 2024 Guidance
Low
High
Low
High
Change at Midpoint
Pro Forma Average Daily
Production(1)
Pro forma average daily production
(Boe/d)(1)
35,000
38,000
36,000
38,000
500
Pro forma average daily production (%
oil)(1)
49
%
51
%
49
%
51
%
-
Expenses and Taxes
Cash G&A ($ in millions)
$
31.5
$
33.5
$
31.5
$
33.5
-
Production taxes (% of royalty
revenue)
7.5
%
9.5
%
7.5
%
9.5
%
-
Cash taxes ($ in millions)(7)
$
30.0
$
37.0
$
9.0
$
15.0
$
(21.5
)
(1)
Includes production from the DJ
Basin Acquisition as if it was owned on January 1, 2024
(7)
Cash tax guidance range is based
on expectations at strip pricing when guidance was issued
OPERATOR ACTIVITY
The following table summarizes Sitio's net average daily
production, net line-of-sight ("LOS") wells and net royalty acres
by area. Pro forma NRAs assume that Sitio owned the DJ Basin
Acquisition assets as of March 31, 2024.
Delaware
Midland
DJ
Eagle Ford
Williston/Other
Total
Average Daily
Production (Boe/d) for the three months ended June 30,
2024
As reported
20,991
7,919
5,600
4,061
660
39,231
% Oil
51
%
57
%
36
%
56
%
56
%
50
%
Net LOS Wells as
of June 30, 2024
Net spuds
11.5
7.9
4.1
1.2
0.3
25.0
Net permits
10.6
3.5
3.0
1.7
0.3
19.1
Net LOS wells as of June 30, 2024
22.1
11.4
7.1
2.9
0.6
44.1
Net Royalty Acres
(normalized to 1/8th royalty equivalent)
As reported March 31, 2024
152,761
45,366
24,973
21,077
8,206
252,383
As reported June 30, 2024
153,871
45,517
38,680
21,077
8,206
267,351
Pro forma March 31, 2024(8)
152,761
45,366
38,042
21,077
8,206
265,452
As reported June 30, 2024
153,871
45,517
38,680
21,077
8,206
267,351
Pro forma NRA increase (decrease) since
March 31, 2024(9)
1,110
151
638
-
-
1,899
(8)
Includes NRAs from the DJ Basin
Acquisition
(9)
Represents the difference from
reported NRAs as of June 30, 2024 less pro forma NRAs as of March
31, 2024(8)
FINANCIAL UPDATE
Sitio's second quarter 2024 average unhedged realized prices
including all expected quality, transportation and demand
adjustments were $79.85 per barrel of oil, $1.01 per Mcf of natural
gas and $20.32 per barrel of natural gas liquids, for a total price
of $46.36 per barrel of oil equivalent ("Boe"). During the second
quarter of 2024, the Company received $2.7 million in net cash
settlements for commodity derivative contracts and as a result,
average hedged realized prices were $80.21 per barrel of oil, $1.36
per Mcf of natural gas and $20.32 per barrel of natural gas
liquids, for a total price of $47.13 per Boe. This represents a
comparable $0.01 per Boe increase to hedged realized prices from
the three months ended March 31, 2024.
Consolidated net income for the second quarter of 2024 was $29.0
million, which is $10.3 million, or 55% higher than consolidated
net income in the first quarter of 2024. This increase was
primarily driven by $17.5 million higher oil, natural gas and
natural gas liquids revenues and $9.4 million lower commodity
derivatives losses, partially offset by $9.2 million of increased
depreciation, depletion and amortization, $4.2 million of increased
interest expense and $2.1 million of increased income tax expense.
For the three months ended June 30, 2024, Adjusted EBITDA was
$151.6 million, up 12% compared to first quarter 2024 Adjusted
EBITDA of $135.1 million largely due to higher average daily
production volume and higher unhedged realized oil prices.
As of June 30, 2024, the Company had $1,060.0 million principal
value of total debt outstanding (comprised of a $460.0 million
drawn on Sitio's revolving credit facility and $600.0 million of
senior unsecured notes) and liquidity of $406.3 million, including
$16.3 million of cash and $390.0 million of remaining availability
under its $850.0 million credit facility.
Sitio did not add to or extinguish any of its commodity swaps or
collars during the second quarter of 2024. A summary of the
Company's existing commodity derivative contracts as of June 30,
2024 is included in the table below.
Oil (NYMEX WTI)
2024
1H25
Swaps
Bbl per day
3,300
1,100
Average price ($/Bbl)
$
82.66
$
74.65
Collars
Bbl per day
—
2,000
Average call ($/Bbl)
—
$
93.20
Average put ($/Bbl)
—
$
60.00
Gas (NYMEX Henry Hub)
2024
1H25
Swaps
MMBtu per day
500
—
Average price ($/MMBtu)
$
3.41
—
Collars
MMBtu per day
11,400
11,600
Average call ($/MMBtu)
$
7.24
$
10.34
Average put ($/MMBtu)
$
4.00
$
3.31
RETURN OF CAPITAL
The Company's Board of Directors declared a cash dividend of
$0.30 per share of Class A Common Stock with respect to the second
quarter of 2024. The dividend is payable on August 30, 2024 to the
stockholders of record at the close of business on August 19, 2024.
During the second quarter of 2024, the Company repurchased an
aggregate 2,582,067 shares of Class A Common Stock and OpCo Units
(associated Class C Common Stock was retired) at an average price
of $24.50 per share/unit, representing 49% of second quarter 2024
Discretionary Cash Flow ("DCF"), or $0.41 per share. As of June 30,
2024, the Company had repurchased a total of 3.1 million
shares/units, representing approximately 2% of shares outstanding
prior to the Board's authorization of Sitio's $200 million share
repurchase program. In total, Sitio's return of capital for the
second quarter of 2024 is $0.71 per share and equates to a payout
ratio of 85% of DCF.
SECOND QUARTER 2024 EARNINGS CONFERENCE CALL
Sitio will host a conference call at 8:30 a.m. Eastern on
Thursday, August 8, 2024 to discuss its second quarter 2024
operating and financial results. Participants can access the call
by dialing 1-833-470-1428 in the United States, or 1-404-975-4839
in other locations, with access code 292624, or by webcast at
https://events.q4inc.com/attendee/523440225. Participants may also
pre-register for the event via the following link:
https://www.netroadshow.com/events/login?show=e84b684b&confId=67439.
The conference call, live webcast, and replay can also be accessed
through the Investor Relations section of Sitio’s website at
www.sitio.com.
UPCOMING INVESTOR CONFERENCES
Members of Sitio's management team will be attending the
Barclays 38th Annual CEO Energy-Power Conference from September
3-5, 2024, Bank of America Leveraged Finance Conference from
December 2-3, 2024, Capital One Annual Energy Conference on
December 10, 2024 and Mizuho Power, Energy & Infrastructure
Conference from December 9-10, 2024. Any presentation materials
associated with these events will be accessible through the
Investor Relations section of Sitio's website at www.sitio.com.
FINANCIAL RESULTS
Production Data
Three Months Ended June
30,
Six Months Ended June
30,
2024
2023
2024
2023
Production Data:
Crude oil (MBbls)
1,797
1,580
3,459
3,169
Natural gas (MMcf)
5,892
5,575
10,908
11,010
NGLs (MBbls)
791
647
1,510
1,252
Total (MBoe)(6:1)
3,570
3,156
6,787
6,256
Average daily production (Boe/d)(6:1)
39,231
34,681
37,290
34,561
Average Realized Prices:
Crude oil (per Bbl)
$
79.85
$
70.90
$
78.29
$
72.50
Natural gas (per Mcf)
$
1.01
$
1.53
$
1.08
$
2.10
NGLs (per Bbl)
$
20.32
$
18.63
$
20.51
$
20.14
Combined (per Boe)
$
46.36
$
42.01
$
46.19
$
44.46
Average Realized Prices After Effects
of Derivative Settlements:
Crude oil (per Bbl)
$
80.21
$
74.40
$
78.96
$
75.78
Natural gas (per Mcf)
$
1.36
$
1.92
$
1.44
$
2.40
NGLs (per Bbl)
$
20.32
$
18.63
$
20.51
$
20.14
Combined (per Boe)
$
47.13
$
44.45
$
47.12
$
46.64
Selected Expense Metrics
Three Months Ended June
30,
2024
2023
Severance and ad valorem taxes
7.5
%
7.8
%
Depreciation, depletion and amortization
($/Boe)
$
23.95
$
23.52
General and administrative ($/Boe)
$
3.77
$
4.46
Cash G&A ($/Boe)
$
1.98
$
2.12
Interest expense, net ($/Boe)
$
6.36
$
7.34
Condensed Consolidated Balance
Sheets
(In thousands except par and share
amounts)
June 30,
December 31,
2024
2023
.
(Unaudited)
ASSETS
Current assets
Cash and cash equivalents
$
16,348
$
15,195
Accrued revenue and accounts
receivable
129,454
107,347
Prepaid assets
1,839
12,362
Derivative asset
5,547
19,080
Total current assets
153,188
153,984
Property and equipment
Oil and natural gas properties, successful
efforts method:
Unproved properties
2,579,583
2,698,991
Proved properties
2,674,068
2,377,196
Other property and equipment
3,601
3,711
Accumulated depreciation, depletion,
amortization, and impairment
(660,139
)
(498,531
)
Total property and equipment, net
4,597,113
4,581,367
Long-term assets
Deferred financing costs
9,689
11,205
Long-term derivative asset
—
3,440
Operating lease right-of-use asset
5,240
5,970
Other long-term assets
2,781
2,835
Total long-term assets
17,710
23,450
TOTAL ASSETS
$
4,768,011
$
4,758,801
LIABILITIES AND EQUITY
Current liabilities
Accounts payable and accrued expenses
$
27,081
$
30,050
Operating lease liability
1,596
1,725
Total current liabilities
28,677
31,775
Long-term liabilities
Long-term debt
1,049,338
865,338
Deferred tax liability
252,450
259,870
Non-current operating lease liability
4,804
5,394
Other long-term liabilities
1,150
1,150
Total long-term liabilities
1,307,742
1,131,752
Total liabilities
1,336,419
1,163,527
Equity
Class A Common Stock, par value $0.0001
per share; 240,000,000 shares authorized; 82,825,703 and 82,451,397
shares issued and 80,595,566 and 82,451,397 outstanding at June 30,
2024 and December 31, 2023, respectively
8
8
Class C Common Stock, par value $0.0001
per share; 120,000,000 shares authorized; 73,771,109 and 74,965,217
shares issued and 73,718,361 and 74,939,080 outstanding at June 30,
2024 and December 31, 2023, respectively
7
8
Additional paid-in capital
1,737,960
1,796,147
Accumulated deficit
(166,416
)
(187,738
)
Class A Treasury Shares, 2,230,137 and 0
shares at June 30, 2024 and December 31, 2023, respectively
(54,583
)
—
Class C Treasury Shares, 52,748 and 26,137
shares at June 30, 2024 and December 31, 2023, respectively
(1,265
)
(677
)
Noncontrolling interest
1,915,881
1,987,526
Total equity
3,431,592
3,595,274
TOTAL LIABILITIES AND EQUITY
$
4,768,011
$
4,758,801
Unaudited Condensed Consolidated
Statements of Operations
(In thousands, except per share
amounts)
Three Months Ended June
30,
Six Months Ended June
30,
2024
2023
2024
2023
Revenues:
Oil, natural gas and natural gas liquids
revenues
$
165,516
$
132,567
$
313,487
$
278,121
Lease bonus and other income
3,032
3,899
6,452
9,171
Total revenues
168,548
136,466
319,939
287,292
Operating expenses:
Depreciation, depletion and
amortization
85,485
74,239
161,803
142,002
General and administrative
13,456
14,066
26,467
25,742
Severance and ad valorem taxes
12,433
10,344
24,459
20,803
Impairment of oil and gas properties
—
25,617
—
25,617
Total operating expenses
111,374
124,266
212,729
214,164
Net income from operations
57,174
12,200
107,210
73,128
Other income (expense):
Interest expense, net
(22,688
)
(23,159
)
(41,198
)
(45,362
)
Change in fair value of warrant
liability
—
584
—
2,942
Loss on extinguishment of debt
—
—
—
(783
)
Commodity derivatives gains (losses)
(607
)
6,112
(10,657
)
20,875
Interest rate derivative gains
—
607
—
447
Net income (loss) before taxes
33,879
(3,656
)
55,355
51,247
Income tax (expense) benefit
(4,838
)
683
(7,622
)
(6,501
)
Net income (loss)
29,041
(2,973
)
47,733
44,746
Net (income) loss attributable to
noncontrolling interest
(16,187
)
2,177
(26,411
)
(22,889
)
Net income (loss) attributable to Class
A stockholders
$
12,854
$
(796
)
$
21,322
$
21,857
Net income (loss) per share of Class A
Common Stock
Basic
$
0.16
$
(0.01
)
$
0.25
$
0.26
Diluted
$
0.15
$
(0.01
)
$
0.25
$
0.26
Weighted average Class A Common Stock
outstanding
Basic
80,751
81,044
81,578
80,614
Diluted
80,879
81,044
81,761
80,614
Unaudited Condensed Consolidated
Statements of Cash Flow
(In thousands)
Six Months Ended June
30,
2024
2023
Cash flows from operating
activities:
Net income
$
47,733
$
44,746
Adjustments to reconcile net income to net
cash provided by operating activities:
Depreciation, depletion and
amortization
161,803
142,002
Amortization of deferred financing costs
and long-term debt discount
2,603
2,793
Share-based compensation
11,307
10,106
Change in fair value of warrant
liability
—
(2,942
)
Loss on extinguishment of debt
—
783
Impairment of oil and gas properties
—
25,617
Commodity derivatives (gains) losses
10,657
(20,875
)
Net cash received for commodity
derivatives settlements
6,316
13,659
Interest rate derivative gains
—
(447
)
Net cash paid for interest rate derivative
settlements
—
93
Deferred tax benefit
(7,494
)
(7,421
)
Change in operating assets and
liabilities:
Accrued revenue and accounts
receivable
(22,107
)
23,900
Prepaid assets
10,547
7,187
Other long-term assets
667
1,622
Accounts payable and accrued expenses
(3,487
)
(7,654
)
Operating lease liabilities and other
long-term liabilities
(493
)
(492
)
Net cash provided by operating
activities
218,052
232,677
Cash flows from investing
activities:
Purchases of oil and gas properties, net
of post-close adjustments
(177,424
)
5,689
Deposits for property acquisitions
—
(17,947
)
Other, net
(237
)
(19
)
Net cash used in investing
activities
(177,661
)
(12,277
)
Cash flows from financing
activities:
Borrowings on credit facilities
279,000
619,500
Repayments on credit facilities
(96,000
)
(643,500
)
Repayments on 2026 Senior Notes
—
(22,500
)
Debt issuance costs
(126
)
(8,196
)
Distributions to noncontrolling
interest
(68,402
)
(91,162
)
Dividends paid to Class A stockholders
(75,016
)
(88,850
)
Dividend equivalent rights paid
(707
)
(783
)
Repurchases of Class A Common Stock
(54,075
)
—
Repurchases of Sitio OpCo Partnership
Units (including associated Class C Common Shares)
(22,142
)
—
Cash paid for taxes related to net
settlement of share-based compensation awards
(1,770
)
(3,379
)
Net cash used in financing
activities
(39,238
)
(238,870
)
Net change in cash and cash
equivalents
1,153
(18,470
)
Cash and cash equivalents, beginning of
period
15,195
18,818
Cash and cash equivalents, end of
period
$
16,348
$
348
Supplemental disclosure of non-cash
transactions:
Oil and gas properties acquired through
issuance of Class C Common Stock and Sitio OpCo Partnership
Units:
$
—
$
66,526
Supplemental disclosure of cash flow
information:
Cash paid for income taxes:
$
2,769
$
8,811
Cash paid for interest expense:
41,230
43,555
Non-GAAP financial measures
Adjusted EBITDA, Pro Forma Adjusted EBITDA, Discretionary Cash
Flow, and Cash G&A are non-GAAP supplemental financial measures
used by our management and by external users of our financial
statements such as investors, research analysts and others to
assess the financial performance of our assets and their ability to
sustain dividends over the long term without regard to financing
methods, capital structure or historical cost basis. Sitio believes
that these non-GAAP financial measures provide useful information
to Sitio's management and external users because they allow for a
comparison of operating performance on a consistent basis across
periods.
We define Adjusted EBITDA as net income plus (a) interest
expense, (b) provisions for taxes, (c) depreciation, depletion and
amortization, (d) non-cash share-based compensation expense, (e)
impairment of oil and natural gas properties, (f) gains or losses
on unsettled derivative instruments, (g) change in fair value of
the warrant liability, (h) loss on debt extinguishment, (i)
merger-related transaction costs and (j) write off of financing
costs.
We define Pro Forma Adjusted EBITDA for the three months ended
March 31, 2024 as Adjusted EBITDA plus DJ Basin Acquisition EBITDA
from January 1, 2024 to March 31, 2024 that is not included in
Adjusted EBITDA for the three months ended March 31, 2024. A
reconciliation of Pro Forma Adjusted EBITDA to the most directly
comparable GAAP financial measure for the three months ended March
31, 2024 is available in Exhibit 99.1 of Sitio's Form 8-K filed
with the SEC on May 8, 2024.
We define Discretionary Cash Flow as Adjusted EBITDA, less cash
and accrued interest expense and estimated cash taxes for the three
months ended June 30, 2024.
We define Discretionary Cash Flow as Adjusted EBITDA, less cash
interest and cash taxes for the three months ended June 30,
2023.
We define Cash G&A as general and administrative expense
less (a) non-cash share-based compensation expense, (b)
merger-related transaction costs and (c) rental income.
These non-GAAP financial measures do not represent and should
not be considered an alternative to, or more meaningful than, their
most directly comparable GAAP financial measures or any other
measure of financial performance presented in accordance with GAAP
as measures of our financial performance. Non-GAAP financial
measures have important limitations as analytical tools because
they exclude some but not all items that affect the most directly
comparable GAAP financial measure. Our computations of Adjusted
EBITDA, Pro Forma Adjusted EBITDA, Discretionary Cash Flow, and
Cash G&A may differ from computations of similarly titled
measures of other companies.
The following table presents a reconciliation of Adjusted EBITDA
to the most directly comparable GAAP financial measure for the
period indicated (in thousands).
Three Months Ended June
30,
2024
2023
Net income (loss)
$
29,041
$
(2,973
)
Interest expense, net
22,688
23,159
Income tax expense (benefit)
4,838
(683
)
Depreciation, depletion and
amortization
85,485
74,239
Impairment of oil and gas properties
—
25,617
EBITDA
$
142,052
$
119,359
Non-cash share-based compensation
expense
6,203
5,422
Losses on unsettled derivative
instruments
3,329
1,140
Change in fair value of warrant
liability
—
(584
)
Merger-related transaction costs
24
1,814
Adjusted EBITDA
$
151,608
$
127,151
The following table presents a reconciliation of Discretionary
Cash Flow to the most directly comparable GAAP financial measure
for the period indicated (in thousands).
Three Months Ended June
30,
2024
2023
Cash flow from operations
$
97,312
$
103,852
Interest expense, net
22,688
23,159
Income tax expense (benefit)
4,838
(683
)
Deferred tax benefit
3,256
10,172
Changes in operating assets and
liabilities
24,799
(9,715
)
Amortization of deferred financing costs
and long-term debt discount
(1,309
)
(1,448
)
Merger-related transaction costs
24
1,814
Adjusted EBITDA
$
151,608
$
127,151
Less:
Cash and accrued interest expense
21,385
24,040
Estimated cash taxes
875
8,261
Discretionary Cash Flow
$
129,348
$
94,850
The following table presents a reconciliation of Cash G&A to
the most directly comparable GAAP financial measure for the period
indicated (in thousands).
Three Months Ended June
30,
2024
2023
General and administrative expense
$
13,456
$
14,066
Less:
Non-cash share-based compensation
expense
6,203
5,422
Merger-related transaction costs
24
1,814
Rental income
171
135
Cash G&A
$
7,058
$
6,695
About Sitio Royalties Corp.
Sitio is a shareholder returns-driven company focused on
large-scale consolidation of high-quality oil & gas mineral and
royalty interests across premium basins, with a diversified set of
top-tier operators. With a clear objective of generating cash flow
from operations that can be returned to stockholders and
reinvested, Sitio has accumulated over 265,000 NRAs through the
consummation of over 200 acquisitions to date. More information
about Sitio is available at www.sitio.com.
Forward-Looking Statements
This news release contains statements that may constitute
“forward-looking statements” for purposes of federal securities
laws. Forward-looking statements include, but are not limited to,
statements that refer to projections, forecasts, or other
characterizations of future events or circumstances, including any
underlying assumptions. The words “anticipate,” “believe,”
“continue,” “could,” “estimate,” “expect,” “intends,” “may,”
“might,” “plan,” “seeks,” “possible,” “potential,” “predict,”
“project,” “prospects,” “guidance,” “outlook,” “should,” “would,”
“will,” and similar expressions may identify forward-looking
statements, but the absence of these words does not mean that a
statement is not forward-looking. These statements include, but are
not limited to, statements about the Company's expected results of
operations, cash flows, financial position and future dividends; as
well as certain future plans, expectations and objectives for the
Company’s operations, including statements about our return of
capital framework, our share repurchase program, the implementation
thereof and the intended benefits, financial and operational
guidance, strategy, synergies, certain levels of production, future
operations, financial position, prospects, and plans. While
forward-looking statements are based on assumptions and analyses
made by us that we believe to be reasonable under the
circumstances, whether actual results and developments will meet
our expectations and predictions depend on a number of risks and
uncertainties that could cause our actual results, performance, and
financial condition to differ materially from our expectations and
predictions. Factors that could materially impact such
forward-looking statements include, but are not limited to:
commodity price volatility, the global economic uncertainty and
market volatility related to slowing growth, the large-scale
invasion of Ukraine by Russia, the conflict in the Israel-Gaza
region and continued hostilities in the Middle East including
tensions with Iran, announcements of voluntary production cuts by
OPEC+ and others, including OPEC's recent extensions of its
voluntary production cuts, and those other factors discussed or
referenced in the "Risk Factors" section of Sitio’s Annual Report
on Form 10-K for the year ended December 31, 2023 and other
publicly filed documents with the SEC. Any forward-looking
statement made in this news release speaks only as of the date on
which it is made. Factors or events that could cause actual results
to differ may emerge from time to time, and it is not possible to
predict all of them. Sitio undertakes no obligation to publicly
update any forward-looking statement, whether as a result of new
information, future development, or otherwise, except as may be
required by law.
View source
version on businesswire.com: https://www.businesswire.com/news/home/20240807235262/en/
IR contact: Ross Wong (720) 640–7647 IR@sitio.com
Sitio Royalties (NYSE:STR)
過去 株価チャート
から 11 2024 まで 12 2024
Sitio Royalties (NYSE:STR)
過去 株価チャート
から 12 2023 まで 12 2024