OKLAHOMA CITY, Feb. 14, 2022 /PRNewswire/ -- Riley Exploration
Permian, Inc. (NYSE American: REPX) ("Riley Permian" or the
"Company"), today reported financial and operational results for
the fiscal first quarter ended December 31,
2021.
HIGHLIGHTS FOR THE FISCAL FIRST QUARTER ENDING DECEMBER 31, 2021
- Increased total production by 31% to 9.9 MBoe per day (73% oil)
for the fiscal first quarter 2022, as compared to fiscal first
quarter 2021
- Reported net income of $21.4
million with income from operations of $33.4 million
- Generated $27.1 million of
Adjusted EBITDAX(1), $21.7
million of operating cash flows and $13.9 million of Adjusted Net
Income(1)
- Incurred total capital expenditures of $20.7 million
- Realized a Cash Margin(1) of $46.09 per Boe before derivative settlements or
$28.58 per Boe after derivative
settlements
- Declared dividends of $0.31 per
share for a total of $6.1
million
"Riley Permian completed another strong fiscal quarter with
continued growth across operating and financial metrics," said
Bobby Riley, Riley Permian's
Chairman and CEO. "The Company delivered production at the high-end
of guidance and improved overall margins from the prior quarter. We
made significant progress during the quarter on our EOR pilot
project and plan to begin water injection in this fiscal second
quarter, with CO2 injected scheduled to begin later in summer 2022.
Carbon capture projects remain a priority for our team, where we're
having good engagement, navigating the various requirements to make
a good project."
|
|
|
|
|
(1)
|
Non-GAAP financial
measure, which is defined and reconciled below.
|
Selected Operating
and Financial Data
|
|
|
|
|
|
|
|
|
(Unaudited)
|
|
Three Months Ended
December 31,
|
|
Twelve Months
Ended December 31,
(1)
|
|
|
2021
|
|
2020
|
|
2021
|
|
2020
|
Select Financial
Data (in thousands):
|
|
|
|
|
|
|
|
|
Oil and natural gas
sales, net
|
|
$
56,650
|
|
$
22,414
|
|
$
182,872
|
|
$
67,048
|
Net income
(loss)
|
|
$
21,398
|
|
$
(7,941)
|
|
$
(36,328)
|
|
$
34,044
|
Adjusted
EBITDAX(2)
|
|
$
27,074
|
|
$
19,737
|
|
$
97,274
|
|
$
68,494
|
|
|
|
|
|
|
|
|
|
Production Data,
net:
|
|
|
|
|
|
|
|
|
Oil
(MBbls)
|
|
669
|
|
547
|
|
2,462
|
|
2,084
|
Natural gas
(MMcf)
|
|
844
|
|
461
|
|
2,985
|
|
1,711
|
Natural gas liquids
(MBbls)
|
|
105
|
|
74
|
|
411
|
|
277
|
Total
(MBoe)
|
|
915
|
|
698
|
|
3,371
|
|
2,646
|
|
|
|
|
|
|
|
|
|
Daily combined
volumes (Boe/d)
|
|
9,940
|
|
7,583
|
|
9,237
|
|
7,229
|
Daily oil volumes
(Bbls/d)
|
|
7,271
|
|
5,945
|
|
6,744
|
|
5,694
|
|
|
|
|
|
|
|
|
|
Average Realized
Prices:
|
|
|
|
|
|
|
|
|
Oil ($ per
Bbl)
|
|
$
75.67
|
|
$
40.41
|
|
$
67.00
|
|
$
32.73
|
Natural gas ($ per
Mcf)(3)
|
|
3.20
|
|
0.26
|
|
3.38
|
|
(0.57)
|
Natural gas liquids ($
per Bbl)(3)
|
|
31.64
|
|
2.54
|
|
19.08
|
|
(0.67)
|
Total average price ($
per Boe)
|
|
$
61.94
|
|
$
32.12
|
|
$
54.24
|
|
$
25.35
|
|
|
|
|
|
|
|
|
|
Average Realized
Prices, including the effects of derivative
settlements(4):
|
|
|
|
|
|
|
|
|
Oil ($ per
Bbl)
|
|
$
54.05
|
|
$
49.87
|
|
$
52.55
|
|
$
47.85
|
Natural gas ($ per
Mcf)(3)(5)
|
|
1.37
|
|
0.26
|
|
2.74
|
|
(0.57)
|
Natural gas liquids ($
per Bbl)(3)(5)
|
|
31.64
|
|
2.54
|
|
19.08
|
|
(0.67)
|
Total average price ($
per Boe)
|
|
$
44.43
|
|
$
39.53
|
|
$
43.14
|
|
$
37.27
|
|
|
|
|
|
|
|
|
|
Cash Costs ($ per
Boe)(2)
|
|
$
15.85
|
|
$
13.01
|
|
$
15.60
|
|
$
13.47
|
Cash Margin ($ per
Boe)(2)
|
|
$
46.09
|
|
$
19.11
|
|
$
38.64
|
|
$
11.88
|
Cash Margin,
including derivative settlements ($ per
Boe)(2)
|
|
$
28.58
|
|
$
26.52
|
|
$
27.52
|
|
$
23.80
|
|
|
|
|
|
|
(1)
|
Calculated by adding
the results of our fiscal year ended September 30 plus the three
months ended December 31 less the prior three months ended December
31.
|
(2)
|
Non-GAAP financial
measure, which is defined and reconciled below.
|
(3)
|
The Company's natural
gas and NGL sales are presented net of gathering, processing and
transportation fees which at times exceed the price received and
result in negative average prices.
|
(4)
|
The Company's
calculation of the effects of derivative settlements includes gains
(losses) on the settlement of its commodity derivative contracts.
These gains (losses) are included under other income and expense on
the Company's consolidated statement of operations.
|
(5)
|
During the three and
twelve months ended December 31, 2021 and 2020, the Company did not
have any NGL derivative contracts in place. During the three and
twelve months ended December 31, 2020, the Company did not have any
natural gas derivative contracts in place.
|
OPERATIONS UPDATE
Riley Permian increased production
by 31% to 9.9 MBoe per day for the three months ended December 31, 2021, as compared to the same period
in 2020, or by 4% quarter-over-quarter compared to fiscal fourth
quarter 2021. The Company brought online 5 gross (4.1 net)
horizontal wells during the fiscal first quarter of 2022.
Production increased by 28% to 9.2 MBoe per day for the twelve
months ended December 31, 2021, as
compared to the same period in 2020.
FINANCIALS UPDATE
The Company reported net income
(loss) of $21.4 million and
$(36.3) million and operating income
of $33.4 million and $86.5 million for the three months and twelve
months ended December 31, 2021,
respectively. The Company generated Adjusted EBITDAX(1)
of $27.1 million and $97.3 million for the three months and twelve
months ended December 31, 2021,
respectively. Additionally, the Company had operating cash flow
from continuing operations of $21.7
million and Free Cash Flow(1) of $(7.4) million for the three months ended
December 31, 2021.
Fiscal first quarter 2022 average realized prices, before
derivative settlements were $75.67
per barrel of oil, $3.20 per Mcf of
natural gas and $31.64 per barrel of
natural gas liquids, resulting in a total equivalent price, before
derivative settlements, of $61.94 per
Boe. Adjusted for derivative settlements, total equivalent price
was $44.43 per Boe, corresponding to
realized derivative losses of $17.51
per Boe or $16.0 million.
Riley Permian's total Cash Costs(1) for the fiscal
first quarter of 2022 were $15.85 per Boe, representing an increase of
$0.47 per Boe or 3% compared to the
fiscal fourth quarter of 2021. Fiscal first quarter Cash
Costs(1) included lease operating expense ("LOE") of
$8.11 per Boe, production and ad
valorem taxes of $3.28 per Boe, cash
G&A expenses(1) of $3.48 per Boe and interest expense of
$0.98 per Boe. LOE increased by 24%
on a per unit basis to $8.11 per Boe
for the three months ended December 31,
2021, as compared to the same period in 2020, or by 26% on a
per unit basis quarter-over-quarter compared to fiscal fourth
quarter 2021. Per unit increases in LOE can be attributed to higher
than anticipated workover activity on disposal wells during the
fiscal first quarter 2022 as well as increased costs for recurring
operating expense components such as chemicals and electricity.
Cash G&A expenses(1) decreased by 29% on a per unit
basis to $3.48 per Boe for the fiscal
first quarter 2022 compared to fiscal fourth quarter 2021, while
interest expense decreased by 10% on a per unit basis to
$0.98 per Boe for the fiscal first
quarter 2022 compared to fiscal fourth quarter 2021.The Company
realized a fiscal first quarter 2022 Cash Margin(1) of
$46.09 per Boe before derivative
settlements or $28.58 per Boe after
derivative settlements.
The Company had $20.0 million in
accrual basis drilling, completions and facility capital
expenditures, $6.3 million of which
relates to our EOR project, during the fiscal first quarter 2022.
Including additions to leasehold and other property and equipment,
the Company had $20.7 million in
total accrued capital expenditures for the three months ended
December 31, 2021, which compares to
the Company's previously released guidance of $26 million to $32
million. The lower than anticipated accrued capital
expenditures can be attributed to development activity timing
differences falling outside of the quarter. On a cash basis, the
Company had total capital expenditures of $29.1 million for the three months ended
December 31, 2021.
During the fiscal first quarter 2022, the Company paid common
dividends of $0.31 per share or
$6.1 million in total. Subsequent to
the quarter end, the Company paid common dividends of $0.31 per share during February 2022.
As of February 9, 2022, we had
$68 million drawn and $107 million of availability on our credit
facility.
|
|
|
|
|
(1)
|
Non-GAAP financial
measure, which is defined and reconciled below.
|
FISCAL SECOND QUARTER OUTLOOK AND GUIDANCE
Based on
current market conditions, the Company forecasts fiscal second
quarter 2022 accrued capital expenditures before acquisitions to
total approximately $26 million to
$32 million. This total includes
estimates of (i) $20 million to
$24 million for drilling and
completions (operated and anticipated non-operated), capital
workovers, infrastructure, minor additions to land and existing
working interests, and (ii) $6
million to $8 million for our
EOR program. Consistent with the prior quarter, the Company
forecasts a larger weighting of capital spending during the first
half of fiscal 2022.
Riley Permian forecasts fiscal second quarter 2022 oil
production to average 7.25 MBbls per day to 7.50 MBbls per day.
Based on historical averages, oil production could represent
approximately 73% of total equivalent production. However, during
the fiscal second quarter of 2022, the Company's primary midstream
gas gathering & processing partner is planning a temporary
shutdown of their primary plant as part of an overall capacity
expansion project, which will impact sales of natural gas and NGLs.
Following completion of such expansion, the Company will enjoy a
larger volume of contractual, firm capacity, which should lead to
increased sales for gas and NGLs and reduced flaring. However,
giving the interim uncertainty as to the exact duration of such
shutdown and the impact on Company gas and NGL sales, the Company
is providing a wider range of total equivalent production guidance
of 9.4 MBoe per day to 10.0 MBoe per day for the fiscal second
quarter of 2022.
The Company forecasts second fiscal quarter of 2022 LOE of
approximately $6.5 million to
$8.0 million and cash G&A
expenses(1) of approximately $3.5
million to $4.5 million
(excluding share-based and unit-based compensation expense, shown
after the effect of gross profit from contract services derived
from management services agreements).
CONFERENCE CALL
Riley Permian management will host a
conference call for investors and analysts on February 15, 2022 at 10:00
a.m. CT to discuss the Company's results. Interested parties
are invited to participate by calling:
- U.S./Canada Toll Free, (888) 330-2214
- International, +1 (646) 960-0161
- Conference ID number 5405646
An updated company presentation, which will include certain
items to be discussed on the call, will be posted prior to the call
on the Company's website (www.rileypermian.com). A replay of the
call will be available until March 1,
2022 by calling:
- (800) 770-2030 or (647) 362-9199
- Conference ID number 5405646
About Riley Exploration Permian, Inc.
Riley
Permian is a growth-oriented, independent oil and natural gas
company focused on the acquisition, exploration, development and
production of oil, natural gas and natural gas liquids. For more
information please visit www.rileypermian.com.
Investor Contact:
Rick D'Angelo
405-438-0126
IR@rileypermian.com
|
|
|
|
|
|
(1)
|
Non-GAAP financial
measure, which is defined above.
|
CAUTIONARY STATEMENT FOR THE PURPOSES OF THE "SAFE HARBOR"
PROVISIONS OF THE PRIVATE SECURITIES LITIGATION REFORM ACT OF
1995
This press release contains 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. The statements contained in this release that are not
historical facts are forward-looking statements that represent
management's beliefs and assumptions based on currently available
information. Forward-looking statements include information
concerning our possible or assumed future results of operations,
business strategies, need for financing, competitive position and
potential growth opportunities. Our forward-looking statements do
not consider the effects of future legislation or regulations.
Forward-looking statements include all statements that are not
historical facts and can be identified by the use of
forward-looking terminology such as the words "believes,"
"intends," "may," "should," "anticipates," "expects," "could,"
"plans," "estimates," "projects," "targets" or comparable
terminology or by discussions of strategy or trends. You should not
place undue reliance on these forward-looking statements. These
forward-looking statements are subject to a number of risks,
uncertainties and assumptions. Moreover, we operate in a very
competitive and rapidly changing environment. New risks emerge from
time to time. It is not possible for our management to predict all
risks, nor can we assess the impact of all factors on our business
or the extent to which any factor, or combination of factors, may
cause actual results to differ materially from those contained in
any forward-looking statements we may make. Although we believe
that our plans, intentions and expectations reflected in or
suggested by the forward-looking statements we make in this release
are reasonable, we can give no assurance that these plans,
intentions or expectations will be achieved or occur, and actual
results could differ materially and adversely from those
anticipated or implied by the forward- looking statements.
Among the factors that could cause actual future results to
differ materially are the risks and uncertainties the Company is
exposed to. While it is not possible to identify all factors, we
continue to face many risks and uncertainties including, but not
limited to: the volatility of oil, natural gas and NGL prices; the
scope, duration, and reoccurrence of any epidemics or pandemics
(including, specifically, the coronavirus disease 2019 (COVID-19)
pandemic and any related variants), including reactive or proactive
measures taken by governments, regulatory agencies and businesses
related to the pandemic, and the effects of COVID-19 on the oil and
natural gas industry, pricing and demand for oil and natural gas
and supply chain logistics; regional supply and demand factors, any
delays, curtailment delays or interruptions of production, and any
governmental order, rule or regulation that may impose production
limits; cost and availability of gathering, pipeline, refining,
transportation and other midstream and downstream activities;
severe weather and other risks that lead to a lack of any available
markets; our ability to successfully complete mergers, acquisitions
and divestitures; the risk that the Company's EOR project may not
perform as expected or produce the anticipated benefits; risks
relating to our operations, including development drilling and
testing results and performance of acquired properties and newly
drilled wells; any reduction in our borrowing base on our revolving
credit facility from time to time and our ability to repay any
excess borrowings as a result of such reduction; the impact of our
derivative strategy and the results of future settlement; our
ability to comply with the financial covenants contained in our
credit agreement; conditions in the capital, financial and credit
markets and our ability to obtain capital needed for development
and exploration operations on favorable terms or at all; the loss
of certain tax deductions; risks associated with executing our
business strategy, including any changes in our strategy; inability
to prove up undeveloped acreage and maintain production on leases;
risks associated with concentration of operations in one major
geographic area; legislative or regulatory changes, including
initiatives related to hydraulic fracturing, emissions, and
disposal of produced water, which may be negatively impacted by
regulation or legislation; the ability to receive drilling and
other permits or approvals and rights-of-way in a timely manner (or
at all), which may be restricted by governmental regulation and
legislation; risks related to litigation; evolving geopolitical and
military hostilities in other areas of the world; and cybersecurity
threats, technology system failures and data security issues.
Additional factors that could cause results to differ materially
from those described above can be found in Riley Permian's Annual
Report on Form 10-K for the year ended September 30, 2021 filed with the SEC and
available from the Company's website at www.rileypermian.com
under the "Investor" tab, and in other documents the Company
files with the SEC.
The forward-looking statements in this press release are made as
of the date hereof and are based on information available at that
time. The Company does not undertake, and expressly disclaims, any
duty to update or revise our forward-looking statements based on
new information, future events or otherwise.
RILEY EXPLORATION
PERMIAN, INC.
|
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
(Unaudited)
|
|
|
December 31,
2021
|
|
September 30,
2021
|
|
|
(In thousands,
except share amounts)
|
Assets
|
|
|
|
|
Current
Assets:
|
|
|
|
|
Cash and cash
equivalents
|
|
$
8,317
|
|
$
17,067
|
Accounts
receivable
|
|
18,002
|
|
17,473
|
Accounts receivable -
related parties
|
|
—
|
|
456
|
Prepaid expenses and
other current assets
|
|
4,902
|
|
1,730
|
Current derivative
assets
|
|
83
|
|
—
|
Total current
assets
|
|
31,304
|
|
36,726
|
Oil and natural gas
properties, net (successful efforts)
|
|
359,131
|
|
345,797
|
Other property and
equipment, net
|
|
3,174
|
|
3,183
|
Non-current derivative
assets
|
|
267
|
|
106
|
Other non-current
assets, net
|
|
2,293
|
|
2,419
|
Total
Assets
|
|
$
396,169
|
|
$
388,231
|
Liabilities and
Shareholders' Equity
|
|
|
|
|
Current
Liabilities:
|
|
|
|
|
Accounts
payable
|
|
$
7,737
|
|
$
12,234
|
Accounts payable -
related parties
|
|
164
|
|
—
|
Accrued
liabilities
|
|
12,874
|
|
19,355
|
Revenue
payable
|
|
11,370
|
|
9,008
|
Current derivative
liabilities
|
|
30,984
|
|
42,144
|
Other current
liabilities
|
|
947
|
|
874
|
Total Current
Liabilities
|
|
64,076
|
|
83,615
|
Non-current derivative
liabilities
|
|
9,515
|
|
8,932
|
Asset retirement
obligations
|
|
2,261
|
|
2,306
|
Revolving credit
facility
|
|
65,000
|
|
60,000
|
Deferred tax
liabilities
|
|
17,384
|
|
11,628
|
Other non-current
liabilities
|
|
95
|
|
60
|
Total
Liabilities
|
|
158,331
|
|
166,541
|
Commitments and
Contingencies
|
|
|
|
|
Shareholders'
Equity:
|
|
|
|
|
Preferred stock,
$0.0001 par value, 25,000,000 shares authorized; 0 shares issued
and outstanding
|
|
—
|
|
—
|
Common stock, $0.001
par value, 240,000,000 shares authorized; 19,836,885 and 19,672,050
shares issued and outstanding at December 31, 2021 and September
30, 2021, respectively
|
|
20
|
|
20
|
Additional paid-in
capital
|
|
271,737
|
|
270,837
|
Accumulated
deficit
|
|
(33,919)
|
|
(49,167)
|
Total Shareholders'
Equity
|
|
237,838
|
|
221,690
|
Total Liabilities
and Shareholders' Equity
|
|
$
396,169
|
|
$
388,231
|
RILEY EXPLORATION
PERMIAN, INC.
|
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
|
(Unaudited)
|
|
Three Months Ended
December 31,
|
|
Twelve Months
Ended December 31,
(1)
|
|
2021
|
|
2020
|
|
2021
|
|
2020
|
|
(In thousands,
except per share/unit amounts)
|
Revenues:
|
|
|
|
|
|
|
|
Oil and natural gas
sales, net
|
$
56,650
|
|
$
22,414
|
|
$
182,872
|
|
$
67,048
|
Contract services -
related parties
|
600
|
|
600
|
|
2,400
|
|
3,350
|
Total
Revenues
|
57,250
|
|
23,014
|
|
185,272
|
|
70,398
|
Costs and
Expenses:
|
|
|
|
|
|
|
|
Lease operating
expenses
|
7,419
|
|
4,568
|
|
24,826
|
|
19,082
|
Production and ad
valorem taxes
|
3,005
|
|
1,289
|
|
10,352
|
|
4,210
|
Exploration
costs
|
611
|
|
424
|
|
9,753
|
|
9,620
|
Depletion,
depreciation, amortization and accretion
|
6,867
|
|
5,990
|
|
26,892
|
|
21,834
|
General and
administrative:
|
|
|
|
|
|
|
|
Administrative
costs
|
3,633
|
|
2,445
|
|
15,155
|
|
10,052
|
Unit-based
compensation expense
|
—
|
|
413
|
|
276
|
|
1,223
|
Share-based
compensation expense
|
951
|
|
—
|
|
7,055
|
|
—
|
Cost of contract
services - related parties
|
150
|
|
148
|
|
479
|
|
483
|
Transaction
costs
|
1,258
|
|
1,049
|
|
3,941
|
|
2,481
|
Total Costs and
Expenses
|
23,894
|
|
16,326
|
|
98,729
|
|
68,985
|
Income From
Operations
|
33,356
|
|
6,688
|
|
86,543
|
|
1,413
|
Other Income
(Expense):
|
|
|
|
|
|
|
|
Interest
expense
|
(896)
|
|
(1,235)
|
|
(4,195)
|
|
(5,168)
|
Gain (loss) on
derivatives
|
(5,193)
|
|
(13,909)
|
|
(80,479)
|
|
38,002
|
Total Other Income
(Expense)
|
(6,089)
|
|
(15,144)
|
|
(84,674)
|
|
32,834
|
Net Income (Loss)
from Continuing Operations Before Income Taxes
|
27,267
|
|
(8,456)
|
|
1,869
|
|
34,247
|
Income tax benefit
(expense)
|
(5,869)
|
|
515
|
|
(19,400)
|
|
(203)
|
Net Income (Loss)
from Continuing Operations
|
21,398
|
|
(7,941)
|
|
(17,531)
|
|
34,044
|
Discontinued
Operations:
|
|
|
|
|
|
|
|
Loss from discontinued
operations
|
—
|
|
—
|
|
(18,738)
|
|
—
|
Income tax expense on
discontinued operations
|
—
|
|
—
|
|
(59)
|
|
—
|
Loss on
Discontinued Operations
|
—
|
|
—
|
|
(18,797)
|
|
—
|
Net Income
(Loss)
|
21,398
|
|
(7,941)
|
|
(36,328)
|
|
34,044
|
Dividends on preferred
units
|
—
|
|
(917)
|
|
(574)
|
|
(3,588)
|
Net Income (Loss)
Attributable to Common Shareholders/Unitholders
|
$
21,398
|
|
$
(8,858)
|
|
$
(36,902)
|
|
$
30,456
|
|
|
|
|
|
|
(1)
|
Calculated by adding
the results of our fiscal year ended September 30 plus the three
months ended December 31 less the prior three months ended December
31.
|
RILEY EXPLORATION
PERMIAN, INC.
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(Unaudited)
|
|
|
Three Months Ended
December 31,
|
|
|
2021
|
|
2020
|
|
|
(In
thousands)
|
Cash Flows from
Operating Activities:
|
|
|
|
|
Net income
(loss)
|
|
$
21,398
|
|
$
(7,941)
|
Adjustments to
reconcile net income (loss) to net cash provided by operating
activities:
|
|
|
|
|
Oil and gas lease
expirations
|
|
588
|
|
424
|
Depletion,
depreciation, amortization and accretion
|
|
6,867
|
|
5,990
|
Loss on
derivatives
|
|
5,193
|
|
13,909
|
Settlements on
derivative contracts
|
|
(16,014)
|
|
5,173
|
Amortization of
deferred financing costs
|
|
282
|
|
155
|
Unit-based
compensation expense
|
|
—
|
|
413
|
Share-based
compensation expense
|
|
951
|
|
—
|
Deferred income tax
expense (benefit)
|
|
5,756
|
|
(515)
|
Changes in operating
assets and liabilities:
|
|
|
|
|
Accounts
receivable
|
|
(529)
|
|
(397)
|
Accounts receivable –
related parties
|
|
456
|
|
(258)
|
Prepaid expenses and
other current assets
|
|
(3,172)
|
|
(39)
|
Other non-current
assets
|
|
—
|
|
1
|
Accounts payable and
accrued liabilities
|
|
(2,625)
|
|
(385)
|
Accounts payable –
related parties
|
|
164
|
|
—
|
Income taxes
payable
|
|
113
|
|
—
|
Revenue
payable
|
|
2,362
|
|
95
|
Advances from joint
interest owners
|
|
—
|
|
(2)
|
Advances from related
parties
|
|
—
|
|
570
|
Other
liabilities
|
|
(63)
|
|
—
|
Net Cash Provided
By Operating Activities
|
|
21,727
|
|
17,193
|
Cash Flows from
Investing Activities:
|
|
|
|
|
Additions to oil and
natural gas properties
|
|
(29,011)
|
|
(9,389)
|
Additions to other
property and equipment
|
|
(117)
|
|
(318)
|
Net Cash Used In
Investing Activities
|
(29,128)
|
|
(9,707)
|
Cash Flows from
Financing Activities:
|
|
|
|
|
Deferred financing
costs
|
|
(274)
|
|
(52)
|
Proceeds from
revolving credit facility
|
|
5,000
|
|
2,000
|
Repayment under
revolving credit facility
|
|
—
|
|
(5,500)
|
Payment of common
share/unit dividends
|
|
(6,056)
|
|
(3,717)
|
Common stock
repurchased for tax withholding
|
|
(19)
|
|
—
|
Net Cash Used in
Financing Activities
|
|
(1,349)
|
|
(7,269)
|
Net Increase
(Decrease) in Cash and Cash Equivalents
|
|
(8,750)
|
|
217
|
Cash and Cash
Equivalents, Beginning of Period
|
|
17,067
|
|
1,660
|
Cash and Cash
Equivalents, End of Period
|
|
$
8,317
|
|
$
1,877
|
|
|
|
|
|
DERIVATIVE CONTRACTS
The following table summarizes
the open financial derivatives as of February 11, 2022, related to oil and natural gas
production. Derivative positions in the table for calendar Q1 2022
are as of December 31,
2021(1).
|
|
|
|
Weighted Average
Price
|
Calendar
Quarter
|
|
Notional
Volume
|
|
Fixed
|
|
Put
|
|
Call
|
|
|
|
|
($ per
unit)
|
Oil Swaps
(Bbl)
|
|
|
|
|
|
|
|
|
Q1 2022
|
|
345,000
|
|
$
57.47
|
|
$
—
|
|
$
—
|
Q2 2022
|
|
345,000
|
|
$
57.47
|
|
$
—
|
|
$
—
|
Q3 2022
|
|
270,000
|
|
$
56.03
|
|
$
—
|
|
$
—
|
Q4 2022
|
|
270,000
|
|
$
56.03
|
|
$
—
|
|
$
—
|
Q1 2023
|
|
225,000
|
|
$
53.65
|
|
$
—
|
|
$
—
|
Q2 2023
|
|
195,000
|
|
$
53.89
|
|
$
—
|
|
$
—
|
Q3 2023
|
|
150,000
|
|
$
52.58
|
|
$
—
|
|
$
—
|
Q4 2023
|
|
150,000
|
|
$
52.58
|
|
$
—
|
|
$
—
|
|
|
|
|
|
|
|
|
|
Natural Gas
Swaps (Mcf)
|
|
|
|
|
|
|
|
|
Q1 2022
|
|
360,000
|
|
$
3.26
|
|
$
—
|
|
$
—
|
Q2 2022
|
|
540,000
|
|
$
3.26
|
|
$
—
|
|
$
—
|
Q3 2022
|
|
540,000
|
|
$
3.26
|
|
$
—
|
|
$
—
|
Q4 2022
|
|
540,000
|
|
$
3.26
|
|
$
—
|
|
$
—
|
|
|
|
|
|
|
|
|
|
Oil Collars
(Bbl)
|
|
|
|
|
|
|
|
|
Q1 2022
|
|
90,000
|
|
$
—
|
|
$
35.00
|
|
$
42.63
|
Q2 2022
|
|
90,000
|
|
$
—
|
|
$
35.00
|
|
$
42.63
|
Q3 2022
|
|
117,000
|
|
$
—
|
|
$
37.31
|
|
$
59.43
|
Q4 2022
|
|
90,000
|
|
$
—
|
|
$
35.00
|
|
$
42.63
|
Q1 2024
|
|
3,000
|
|
$
—
|
|
$
50.00
|
|
$
88.00
|
|
|
|
|
|
|
|
|
|
Oil Basis
(Bbl)
|
|
|
|
|
|
|
|
|
Q1 2022
|
|
240,000
|
|
$
0.41
|
|
$
—
|
|
$
—
|
Q2 2022
|
|
240,000
|
|
$
0.41
|
|
$
—
|
|
$
—
|
Q3 2022
|
|
240,000
|
|
$
0.41
|
|
$
—
|
|
$
—
|
Q4 2022
|
|
240,000
|
|
$
0.41
|
|
$
—
|
|
$
—
|
|
|
|
|
|
|
(1)
|
Q1 2022 derivative
positions shown include January and February 2022 contracts, some
of which have settled as of February 11, 2022.
|
NON-GAAP MEASURES
The Company presents certain
non-GAAP financial measures to supplement its financial statements
prepared in accordance with accounting principles generally
accepted in the United States
("GAAP"). The non-GAAP financial measures include Adjusted
Net Income, Adjusted EBITDAX, Cash G&A, Cash Costs and Cash
Margin and Free Cash Flow. A reconciliation of each non-GAAP
measure to the most directly comparable GAAP financial measure is
presented below.
We believe that these non-GAAP measures presented, in
conjunction with our financial and operating results prepared in
accordance with GAAP, provide a more complete understanding of the
Company's performance. We use these non-GAAP measures to compare
our financial and operating performance with that of other
companies in the oil and natural gas industry as well as our
financial and operating performance for current and historical
periods. These non-GAAP measures should not be considered in
isolation or as a substitute for GAAP measures, such as net income
(loss), operating income (loss), total costs and expenses, general
and administrative expenses or net cash provided by operating
activities or any other GAAP measure of financial position or
results of operations.
As not all companies use the same calculation, our non-GAAP
measures may not be comparable to similarly titled measures
presented by other companies.
Adjusted Net Income: We define Adjusted Net
Income as net income (loss) plus loss on discontinued operations,
non-cash (gain) loss on derivative contracts, transaction costs,
income tax expense related to our change in tax status and the
associated changes in estimated income tax. We believe that
Adjusted Net Income is a widely followed measure of operating
performance and is one of many metrics used by investors as well as
our management team. For example, Adjusted Net Income can be used
to assess our operating performance and return on capital in
comparison to other independent exploration and production
companies without regard to financial or capital structure and to
assess the financial performance of our assets and our company
without regard to capital structure or historical cost basis. The
following table provides a reconciliation of Net Income (Loss) to
Adjusted Net Income for the periods indicated:
|
Three Months Ended
December 31,
|
|
Twelve Months
Ended December 31,
|
|
2021
|
|
2020
|
|
2021
|
|
2020
|
|
(Unaudited, In
thousands)
|
Net income
(loss)
|
$
21,398
|
|
$
(7,941)
|
|
$
(36,328)
|
|
$
34,044
|
Loss on discontinued
operations
|
—
|
|
—
|
|
18,797
|
|
—
|
Non-cash loss (gain)
on derivatives
|
(10,821)
|
|
19,082
|
|
42,988
|
|
(6,471)
|
Transaction costs and
other
|
1,303
|
|
1,049
|
|
4,246
|
|
2,873
|
Income tax expense
from change in tax status
|
—
|
|
—
|
|
13,581
|
|
—
|
Tax effect of
adjustments(1)
|
2,046
|
|
—
|
|
(14,197)
|
|
—
|
Adjusted Net
Income
|
$
13,926
|
|
$
12,190
|
|
$
29,087
|
|
$
30,446
|
|
|
|
|
|
|
(1)
|
Computed by applying
a combined federal and state statutory rate of 21.5% effective as
of December 31, 2021. The Company was a flow-through entity for
federal and state income tax purposes for the three and twelve
months ended December 31, 2020.
|
Adjusted EBITDAX: We define Adjusted EBITDAX
as net income (loss) adjusted for loss on discontinued operations,
exploration expense, depletion, depreciation, amortization and
accretion, equity-based compensation expense, interest expense,
non-cash (gain) loss on commodity derivative contracts, income
taxes, and transaction costs. We believe Adjusted EBITDAX is useful
to investors because it provides an effective way to evaluate our
operating performance and compare the results of our operations
from period to period as well as to other companies in the oil and
natural gas industry without regard to our financing methods or
capital structure. The following table provides a reconciliation
from the GAAP measure of Net income (loss) to Adjusted EBITDAX.
|
|
Three Months Ended
December 31,
|
|
Twelve Months
Ended December 31,
|
|
|
2021
|
|
2020
|
|
2021
|
|
2020
|
|
|
(Unaudited, In
thousands)
|
Net income
(loss)
|
|
$
21,398
|
|
$
(7,941)
|
|
$
(36,328)
|
|
$
34,044
|
Loss on discontinued
operations
|
|
—
|
|
—
|
|
18,797
|
|
—
|
Exploration
costs
|
|
611
|
|
424
|
|
9,753
|
|
9,620
|
Depletion,
depreciation, amortization and accretion
|
|
6,867
|
|
5,990
|
|
26,892
|
|
21,834
|
Unit-based
compensation expense
|
|
—
|
|
413
|
|
276
|
|
1,223
|
Share-based
compensation expense
|
|
951
|
|
—
|
|
7,055
|
|
—
|
Interest
expense
|
|
896
|
|
1,235
|
|
4,195
|
|
5,168
|
Non-cash loss (gain)
on derivatives
|
|
(10,821)
|
|
19,082
|
|
42,988
|
|
(6,471)
|
Income tax expense
(benefit)
|
|
5,869
|
|
(515)
|
|
19,400
|
|
203
|
Transaction costs and
other
|
|
1,303
|
|
1,049
|
|
4,246
|
|
2,873
|
Adjusted
EBITDAX
|
|
$
27,074
|
|
$
19,737
|
|
$
97,274
|
|
$
68,494
|
Cash G&A: Cash G&A is defined as
general and administrative expense less share-based and unit-based
compensation and contract services–related parties revenue plus
cost of contract services–related parties. We believe Cash G&A
is used by analysts and others in valuation, comparison and
investment recommendations of companies in our industry to allow
for analysis of cash G&A spend without regard to equity based
compensation programs or amounts related to contract services.
Administrative costs exclude share-based and unit-based
compensation as those expenses are presented separately as
components of general and administrative expense on our statement
of operations. The following table provides a calculation for Cash
G&A for the periods indicated:
|
|
Three Months Ended
December 31,
|
|
Twelve Months
Ended December 31,
|
|
|
2021
|
|
2020
|
|
2021
|
|
2020
|
|
|
(Unaudited, In
thousands)
|
Administrative
costs
|
|
$
3,633
|
|
$
2,445
|
|
$
15,155
|
|
$
10,052
|
Plus: Costs of
contract services - related parties
|
|
150
|
|
148
|
|
479
|
|
483
|
Less: Contract
services revenues - related parties
|
|
(600)
|
|
(600)
|
|
(2,400)
|
|
(3,350)
|
Total Cash
G&A
|
|
$
3,183
|
|
$
1,993
|
|
$
13,234
|
|
$
7,185
|
Cash Costs and Cash Margin per Boe: Cash
Costs is a non-GAAP financial measure that we use as an indicator
of our total cash-based cost of production and operations. We
define "Cash Costs" as lease operating expenses plus production and
ad valorem taxes, cash G&A, and interest expense. Management
believes that Cash Costs is an important financial measure for use
in evaluating the Company's operating and financial performance and
for comparison to other companies in the oil and natural gas
industry. We believe this is a useful measure for investors in
evaluating our results against other oil and natural gas companies.
Cash Costs should be considered in addition to, rather than as a
substitute for, Total Costs and Expenses. The following table
provides a calculation for Cash Costs and Cash Margin for the
periods indicated:
|
|
Three Months Ended
December 31,
|
|
Twelve
Months Ended December 31,
|
|
|
2021
|
|
2020
|
|
2021
|
|
2020
|
|
|
(Unaudited, In
thousands, except per Boe amounts)
|
Cash
Costs:
|
|
|
|
|
|
|
|
|
Lease operating
expenses
|
|
$
7,419
|
|
$
4,568
|
|
$
24,826
|
|
$
19,082
|
Production and ad
valorem taxes
|
|
3,005
|
|
1,289
|
|
10,352
|
|
4,210
|
Cash
G&A(1)
|
|
3,183
|
|
1,993
|
|
13,234
|
|
7,185
|
Interest
expense
|
|
896
|
|
1,235
|
|
4,195
|
|
5,168
|
Total Cash
Costs
|
|
$
14,503
|
|
$
9,085
|
|
$
52,607
|
|
$
35,645
|
|
|
|
|
|
|
|
|
|
Total Production
(MBoe)
|
|
915
|
|
698
|
|
3,371
|
|
2,646
|
|
|
|
|
|
|
|
|
|
Cash Margin ($ per
Boe):
|
|
|
|
|
|
|
|
|
Total average
realized price ($ per Boe)
|
|
$
61.94
|
|
$
32.12
|
|
$
54.24
|
|
$
25.35
|
Less:
|
|
|
|
|
|
|
|
|
Lease operating
expenses
|
|
8.11
|
|
6.54
|
|
7.36
|
|
7.21
|
Production and ad
valorem taxes
|
|
3.28
|
|
1.85
|
|
3.07
|
|
1.59
|
Cash
G&A(1)
|
|
3.48
|
|
2.85
|
|
3.93
|
|
2.72
|
Interest
expense
|
|
0.98
|
|
1.77
|
|
1.24
|
|
1.95
|
Total Cash Costs per
Boe
|
|
15.85
|
|
13.01
|
|
15.60
|
|
13.47
|
Cash Margin per
Boe
|
|
$
46.09
|
|
$
19.11
|
|
$
38.64
|
|
$
11.88
|
|
|
|
|
|
|
|
|
|
Settlements on
derivatives ($ per Boe)
|
|
(17.51)
|
|
7.41
|
|
(11.12)
|
|
11.92
|
Cash Margin per
Boe, including derivative settlements
|
|
$
28.58
|
|
$
26.52
|
|
$
27.52
|
|
$
23.80
|
|
|
|
|
|
|
(1)
|
A non-GAAP financial
measure which is reconciled above.
|
Free Cash Flow: Free Cash Flow is a measure that we
use as an indicator of our ability to fund our development
activities and generate excess cash for other corporate purposes.
We define Free Cash Flow as Net Cash Provided by Operating
Activities, less capital expenditures before acquisitions.
Free Cash Flow should be considered in addition to, rather than as
a substitute for, net cash provided by operating activities as a
measure of our liquidity. The following table provides a
reconciliation of Net Cash Provided by Operating Activities to Free
Cash Flow for the periods indicated:
|
|
Three Months Ended
December 31,
|
|
|
2021
|
|
2020
|
|
|
(Unaudited, In
thousands)
|
Net Cash Provided by
Operating Activities
|
|
$
21,727
|
|
$
17,193
|
Additions to oil and
natural gas properties
|
|
(29,011)
|
|
(9,389)
|
Additions to other
property and equipment
|
|
(117)
|
|
(318)
|
Free Cash
Flow
|
|
$
(7,401)
|
|
$
7,486
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/riley-permian-reports-fiscal-first-quarter-2022-financial-and-operating-results-301481932.html
SOURCE Riley Exploration Permian, Inc.