Magnolia Oil & Gas Corporation Announces Second Quarter 2021 Results | Financial Buzz

Magnolia Oil & Gas Corporation Announces Second Quarter 2021 Results

Magnolia Oil & Gas Corporation (“Magnolia,” “we,” “our,” or the “Company”) (NYSE: MGY) today announced its financial and operational results for the second quarter of 2021.

Second Quarter 2021 Highlights:

(In millions, except per share data)

For the

Quarter Ended

June 30, 2021

Net income

$

116.2

Earnings per share – diluted

 

0.48

Adjusted net income(1)

 

135.0

Adjusted earnings per share(1)

 

0.56

Adjusted EBITDAX(1)

 

195.1

Capital expenditures – D&C

 

53.8

Cash balance as of June 30, 2021

$

190.3

Average daily production (Mboe/d)

 

64.9

Diluted weighted average total shares outstanding(2)

 

242.2

  • Magnolia reported second quarter 2021 net income attributable to Class A Common Stock of $84.4 million, or $0.48 per diluted share. Second quarter 2021 total net income was $116.2 million and adjusted net income was $135.0 million, or $0.56 per diluted share. The adjustments to net income primarily reflect the positive impact of one-time cash and non-cash items associated with the termination of the Services Agreement with EnerVest Operating L.L.C.
  • Adjusted EBITDAX for the second quarter of 2021 was $195.1 million a 29% sequential quarterly increase driven by both higher overall production and stronger product prices. Total capital allocated to drilling and completions (“D&C”) during the second quarter was $53.8 million, or 28% of adjusted EBITDAX.
  • Net cash provided by operating activities was $187.9 million during the second quarter and the Company generated free cash flow(1) of $134.0 million.
  • During the second quarter of 2021, Magnolia generated operating income as a percent of total revenue of 52%.
  • Total production in the second quarter of 2021 increased 4% sequentially to 64.9 thousand barrels of oil equivalent per day (“Mboe/d”). Oil production increased 11% sequentially to 31.9 thousand barrels per day (“MBbls/d”), with both our Karnes and Giddings assets contributing to the increase. Total production in Giddings increased by 55% compared to last year’s second quarter.
  • Magnolia spent $120.7 million reducing its diluted shares during the second quarter of 2021. As a result, the fully diluted share count is expected to decline to 237 million shares in the third quarter of 2021. During the first half of 2021, Magnolia has reduced its fully diluted share count by 17.6 million shares or 7% compared to the fourth quarter 2020 levels. Magnolia ended the second quarter with 10.5 million Class A Common shares remaining under the current share repurchase authorization.
  • Magnolia had $190.3 million of cash on its balance sheet at the end of the second quarter and remains undrawn on its $450.0 million revolving credit facility. The Company has no debt maturities until 2026 and has no plans to increase its debt levels.
  • Magnolia declared its first partial semi-annual dividend of $0.08 per share payable on September 1, 2021.

(1)

Adjusted net income, adjusted earnings per share, adjusted EBITDAX, 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.

“We continue to consistently execute on our business plan as demonstrated by the strength of our second quarter operating and financial performance,” said Chairman, President and CEO Steve Chazen. “The business has fundamentally improved resulting from the strong productivity and efficiencies in our Giddings asset. The quality of our assets and a business unencumbered by large debt allows for moderate production growth, with high operating margins while generating significant free cash flow at much lower product prices. We now believe this can be achieved by spending within 55 percent of our adjusted EBITDAX. Another of our important corporate objectives was to generate EBIT equal to 50 percent or more of our realized price per boe. Our ability to attain this goal in the second quarter is a direct result of our team’s focus on cost control, safety, and well productivity and I am especially pleased with this achievement.

“Our disciplined capital investment provided 4 percent sequential organic volume growth in the second quarter, with most of our free cash flow allocated toward repurchasing our shares. During the first half of 2021, we spent more than $200 million in reducing our share count by 17.6 million shares or about 7 percent of the total shares outstanding. This approach toward allocating our capital and free cash has provided volume growth of 7 percent compared to fourth quarter 2020 levels while enhancing our per share metrics and leaving our cash position unchanged during that period. We plan to continue to repurchase at least 1 percent of our shares each quarter.

“I am pleased to declare our first partial semi-annual dividend which conveys continued confidence in our business plan and the quality of our assets. Our differentiated dividend framework is aligned with the principles of our business model and this first interim dividend payment is secure and sustainable at oil prices below $40 a barrel. We plan to declare the remaining annual dividend payment next February with the release of our full-year 2021 financial results. The second payment will be based on our longer-term view of product prices, or approximately $55 oil, and the prior year’s results. We expect that these regular dividend payments should grow annually based on our ability to execute our business plan which includes moderate production growth and the reduction of our outstanding shares.”

Operational Update

Second quarter total company production averaged 64.9 Mboe/d, representing 4 percent sequential growth from first quarter levels, and despite spending only 28 percent of our adjusted EBITDAX on drilling and completing wells. Oil production averaged 31.9 MBbl/d, an 11 percent sequential increase. Giddings and Other production grew 5 percent sequentially averaging 36.2 Mboe/d during the most recent quarter, or a year-over-year increase of 55 percent. Production in the Karnes area averaged 28.7 Mboe/d during the second quarter of 2021, a sequential increase of 4 percent, and driven by the completion of several DUCs.

We added a second drilling rig at the end of the second quarter which is currently drilling wells in the Giddings field. We plan to use this rig to drill wells in both the Karnes and Giddings areas, including some appraisal wells in Giddings. The other rig will continue to drill multi-well pads in our Giddings area. Recent Giddings wells have averaged approximately $6 million with continued efficiencies offsetting the modest inflation experienced in the field. The results of recent wells drilled as part of our early-stage Giddings development continue to be representative of the strong outcome we previously disclosed as part of this program.

Guidance

Concurrent with the addition of the second drilling rig, we expect our capital spending for drilling and completing wells to be in the range of approximately $150 to $175 million for the back half of the year. We expect that most of the impact to production generated from the second rig to be realized in the latter part of this year with the full benefit reflected in 2022.

Looking at the third quarter of 2021, total production is estimated to be around 67 Mboe/d, representing a 3 percent increase from second quarter levels. A portion of our capital and activity will be directed toward drilling and completing some gassier wells in both Karnes and Giddings and in order to benefit from the recent strength in natural gas prices. Oil price differentials are anticipated to be approximately a $3 per barrel discount to Magellan East Houston (“MEH”) during the third quarter. The fully diluted share count for the third quarter of 2021 is expected to be approximately 237 million shares which is 7 percent lower than fourth quarter 2020 levels.

The EnerVest operating and other agreements were terminated at the end of the second quarter, resulting in several one-time cash and non-cash charges. As a result of the conclusion of the operating services agreement, the run rate for our cash G&A costs is expected to be approximately $2.00 per boe beginning in the third quarter, compared to $2.60 per boe(3) during full-year 2020. In addition, EnerVest had 1.6 million time-vested contingent shares remaining from the time of Magnolia’s formation, that were settled by the Company for cash during the quarter, thereby reducing the fully diluted share count.

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, 2021, which is expected to be filed with the U.S. Securities and Exchange Commission (“SEC”) on August 3, 2021.

(3)

Full year 2020 cash G&A costs of $2.60 per boe are derived from General and administrative expenses of $3.05 per boe less non-cash stock based compensation of $0.45 per boe.

Conference Call and Webcast

Magnolia will host an investor conference call on Tuesday, August 3, 2021 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.

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 and are based on currently available information as to the outcome and timing of 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 length, scope and severity of the ongoing coronavirus disease 2019 (“COVID-19”) pandemic, including the effects of related public health concerns and the impact of continued actions taken by governmental authorities and other third parties in response to the pandemic and its impact on commodity prices as well as supply and demand considerations; (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; and (v) the possibility that Magnolia may be adversely affected by other economic, business, and/or competitive factors. 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, 2020. Magnolia’s SEC filings are available publicly on the SEC’s website at www.sec.gov.

Magnolia Oil & Gas Corporation

Operating Highlights

 

 

 

 

 

 

 

 

 

 

 

For the Quarters Ended

 

For the Six Months Ended

 

 

June 30, 2021

 

June 30, 2020

 

June 30, 2021

 

June 30, 2020

Production:

 

 

 

 

 

 

 

 

Oil (MBbls)

 

 

2,903

 

 

 

3,089

 

 

 

5,495

 

 

 

6,479

 

Natural gas (MMcf)

 

 

9,947

 

 

 

9,763

 

 

 

20,188

 

 

 

19,817

 

Natural gas liquids (MBbls)

 

 

1,349

 

 

 

1,122

 

 

 

2,654

 

 

 

2,276

 

Total (Mboe)

 

 

5,910

 

 

 

5,838

 

 

 

11,514

 

 

 

12,058

 

 

 

 

 

 

 

 

 

 

Average daily production:

 

 

 

 

 

 

 

 

Oil (Bbls/d)

 

 

31,897

 

 

 

33,940

 

 

 

30,361

 

 

 

35,600

 

Natural gas (Mcf/d)

 

 

109,313

 

 

 

107,289

 

 

 

111,536

 

 

 

108,882

 

Natural gas liquids (Bbls/d)

 

 

14,830

 

 

 

12,324

 

 

 

14,661

 

 

 

12,506

 

Total (boe/d)

 

 

64,946

 

 

 

64,146

 

 

 

63,611

 

 

 

66,253

 

 

 

 

 

 

 

 

 

 

Revenues (in thousands):

 

 

 

 

 

 

 

 

Oil revenues

 

$

188,096

 

 

$

60,790

 

 

$

334,509

 

 

$

215,476

 

Natural gas revenues

 

 

32,595

 

 

 

13,168

 

 

 

67,359

 

 

 

29,343

 

Natural gas liquids revenues

 

 

30,035

 

 

 

8,881

 

 

 

56,521

 

 

 

19,385

 

Total Revenues

 

$

250,726

 

 

$

82,839

 

 

$

458,389

 

 

$

264,204

 

 

 

 

 

 

 

 

 

 

Average sales price:

 

 

 

 

 

 

 

 

Oil (per Bbl)

 

$

64.80

 

 

$

19.68

 

 

$

60.87

 

 

$

33.26

 

Natural gas (per Mcf)

 

 

3.28

 

 

 

1.35

 

 

 

3.34

 

 

 

1.48

 

Natural gas liquids (per Bbl)

 

 

22.26

 

 

 

7.92

 

 

 

21.30

 

 

 

8.52

 

Total (per boe)

 

$

42.42

 

 

$

14.19

 

 

$

39.81

 

 

$

21.91

 

 

 

 

 

 

 

 

 

 

NYMEX WTI (per Bbl)

 

$

66.06

 

 

$

27.85

 

 

$

61.95

 

 

$

36.97

 

NYMEX Henry Hub (per Mcf)

 

$

2.83

 

 

$

1.71

 

 

$

2.77

 

 

$

1.83

 

Realization to benchmark:

 

 

 

 

 

 

 

 

Oil (% of WTI)

 

 

98

%

 

 

71

%

 

 

98

%

 

 

90

%

Natural Gas (% of Henry Hub)

 

 

116

%

 

 

79

%

 

 

121

%

 

 

81

%

 

 

 

 

 

 

 

 

 

Operating expenses (in thousands):

 

 

 

 

 

 

 

 

Lease operating expenses

 

$

21,971

 

 

$

18,310

 

 

$

41,363

 

 

$

42,473

 

Gathering, transportation and processing

 

 

8,963

 

 

 

6,788

 

 

 

17,762

 

 

 

14,807

 

Taxes other than income

 

 

13,812

 

 

 

5,525

 

 

 

24,574

 

 

 

15,543

 

Depreciation, depletion and amortization

 

 

43,332

 

 

 

50,870

 

 

 

86,275

 

 

 

193,542

 

 

 

 

 

 

 

 

 

 

Operating costs per boe:

 

 

 

 

 

 

 

 

Lease operating expenses

 

$

3.72

 

 

$

3.14

 

 

$

3.59

 

 

$

3.52

 

Gathering, transportation and processing

 

 

1.52

 

 

 

1.16

 

 

 

1.54

 

 

 

1.23

 

Taxes other than income

 

 

2.34

 

 

 

0.95

 

 

 

2.13

 

 

 

1.29

 

Depreciation, depletion and amortization

 

 

7.33

 

 

 

8.71

 

 

 

7.49

 

 

 

16.05

 

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, 2021

 

June 30, 2020

 

June 30, 2021

 

June 30, 2020

REVENUES

 

 

 

 

 

 

 

 

Oil revenues

 

$

188,096

 

 

$

60,790

 

 

$

334,509

 

 

$

215,476

 

Natural gas revenues

 

 

32,595

 

 

 

13,168

 

 

 

67,359

 

 

 

29,343

 

Natural gas liquids revenues

 

 

30,035

 

 

 

8,881

 

 

 

56,521

 

 

 

19,385

 

Total revenues

 

 

250,726

 

 

 

82,839

 

 

 

458,389

 

 

 

264,204

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

Lease operating expenses

 

 

21,971

 

 

 

18,310

 

 

 

41,363

 

 

 

42,473

 

Gathering, transportation and processing

 

 

8,963

 

 

 

6,788

 

 

 

17,762

 

 

 

14,807

 

Taxes other than income

 

 

13,812

 

 

 

5,525

 

 

 

24,574

 

 

 

15,543

 

Exploration expense

 

 

62

 

 

 

6,462

 

 

 

2,124

 

 

 

562,888

 

Impairment of oil and natural gas properties

 

 

 

 

 

 

 

 

 

 

 

1,381,258

 

Asset retirement obligations accretion

 

 

1,405

 

 

 

1,464

 

 

 

2,736

 

 

 

2,902

 

Depreciation, depletion and amortization

 

 

43,332

 

 

 

50,870

 

 

 

86,275

 

 

 

193,542

 

Amortization of intangible assets

 

 

7,233

 

 

 

3,626

 

 

 

9,346

 

 

 

7,253

 

General and administrative expenses

 

 

24,757

 

 

 

15,729

 

 

 

45,122

 

 

 

33,809

 

Total operating expenses

 

 

121,535

 

 

 

108,774

 

 

 

229,302

 

 

 

2,254,475

 

 

 

 

 

 

 

 

 

 

OPERATING INCOME (LOSS)

 

 

129,191

 

 

 

(25,935

)

 

 

229,087

 

 

 

(1,990,271

)

 

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

 

 

Income from equity method investee

 

 

 

 

 

611

 

 

 

 

 

 

1,052

 

Interest expense, net

 

 

(8,752

)

 

 

(7,256

)

 

 

(16,046

)

 

 

(14,012

)

Loss on derivatives, net

 

 

(2,004

)

 

 

 

 

 

(2,486

)

 

 

 

Other income (expense), net

 

 

135

 

 

 

13

 

 

 

(94

)

 

 

(460

)

Total other expense, net

 

 

(10,621

)

 

 

(6,632

)

 

 

(18,626

)

 

 

(13,420

)

 

 

 

 

 

 

 

 

 

INCOME (LOSS) BEFORE INCOME TAXES

 

 

118,570

 

 

 

(32,567

)

 

 

210,461

 

 

 

(2,003,691

)

Income tax expense (benefit)

 

 

2,398

 

 

 

(3,176

)

 

 

2,797

 

 

 

(79,001

)

NET INCOME (LOSS)

 

 

116,172

 

 

 

(29,391

)

 

 

207,664

 

 

 

(1,924,690

)

LESS: Net income (loss) attributable to noncontrolling interest

 

 

31,727

 

 

 

(11,119

)

 

 

59,975

 

 

 

(679,408

)

NET INCOME (LOSS) ATTRIBUTABLE TO CLASS A COMMON STOCK

 

 

84,445

 

 

 

(18,272

)

 

 

147,689

 

 

 

(1,245,282

)

 

 

 

 

 

 

 

 

 

NET INCOME (LOSS) PER COMMON SHARE

 

 

 

 

Basic

 

$

0.48

 

 

$

(0.11

)

 

$

0.86

 

 

$

(7.46

)

Diluted

 

$

0.48

 

 

$

(0.11

)

 

$

0.85

 

 

$

(7.46

)

WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING

 

 

 

 

Basic

 

 

175,169

 

 

 

166,572

 

 

 

171,083

 

 

 

166,860

 

Diluted

 

 

176,129

 

 

 

166,572

 

 

 

172,085

 

 

 

166,860

 

WEIGHTED AVERAGE NUMBER OF CLASS B SHARES OUTSTANDING (1)

 

 

66,088

 

 

 

85,790

 

 

 

73,131

 

 

 

85,790

 

(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.

Magnolia Oil & Gas Corporation

Summary Cash Flow Data

(In thousands)

 

 

 

 

 

For the Quarters Ended

 

For the Six Months Ended

 

June 30, 2021

 

June 30, 2020

 

June 30, 2021

 

June 30, 2020

CASH FLOWS FROM OPERATING ACTIVITIES

NET INCOME (LOSS)

$

116,172

 

 

$

(29,391

)

 

$

207,664

 

 

$

(1,924,690

)

Adjustments to reconcile net income (loss) to net cash provided by operating activities:

 

 

 

 

 

 

 

Depreciation, depletion and amortization

 

43,332

 

 

 

50,870

 

 

 

86,275

 

 

 

193,542

 

Amortization of intangible assets

 

7,233

 

 

 

3,626

 

 

 

9,346

 

 

 

7,253

 

Exploration expense, non-cash

 

 

 

 

6,440

 

 

 

 

 

 

561,629

 

Impairment of oil and natural gas properties

 

 

 

 

 

 

 

 

 

 

1,381,258

 

Asset retirement obligations accretion

 

1,405

 

 

 

1,464

 

 

 

2,736

 

 

 

2,902

 

Amortization of deferred financing costs

 

1,108

 

 

 

901

 

 

 

2,018

 

 

 

1,797

 

Loss on derivatives, net

 

1,838

 

 

 

 

 

 

2,320

 

 

 

 

Deferred tax expense (benefit)

 

 

 

 

(3,181

)

 

 

 

 

 

(77,834

)

Stock based compensation

 

3,528

 

 

 

3,065

 

 

 

6,233

 

 

 

5,944

 

Other

 

 

 

 

(611

)

 

 

(85

)

 

 

(1,052

)

Net change in operating assets and liabilities

 

13,263

 

 

 

(2,219

)

 

 

(10,476

)

 

 

15,093

 

Net cash provided by operating activities

 

187,879

 

 

 

30,964

 

 

 

306,031

 

 

 

165,842

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

 

 

 

Acquisitions

 

(8,851

)

 

 

(392

)

 

 

(9,409

)

 

 

(69,782

)

Additions to oil and natural gas properties

 

(54,190

)

 

 

(28,260

)

 

 

(94,356

)

 

 

(129,651

)

Changes in working capital associated with additions to oil and natural gas properties

 

13,558

 

 

 

(31,562

)

 

 

11,814

 

 

 

(24,381

)

Other investing

 

(239

)

 

 

(145

)

 

 

(655

)

 

 

(345

)

Net cash used in investing activities

 

(49,722

)

 

 

(60,359

)

 

 

(92,606

)

 

 

(224,159

)

 

 

 

 

 

 

 

 

CASH FLOW FROM FINANCING ACTIVITIES

 

 

 

 

 

 

 

Class A Common Stock repurchases

 

(24,047

)

 

 

 

 

 

(44,328

)

 

 

(6,483

)

Class B Common Stock purchase and cancellation

 

(71,750

)

 

 

 

 

 

(122,531

)

 

 

 

Non-compete settlement

 

(24,922

)

 

 

 

 

 

(42,074

)

 

 

 

Cash paid for debt modification

 

(4,976

)

 

 

 

 

 

(4,976

)

 

 

 

Distributions to noncontrolling interest owners

 

(276

)

 

 

(206

)

 

 

(431

)

 

 

(490

)

Other financing activities

 

(98

)

 

 

(41

)

 

 

(1,364

)

 

 

(493

)

Net cash used in financing activities

 

(126,069

)

 

 

(247

)

 

 

(215,704

)

 

 

(7,466

)

 

 

 

 

 

 

 

 

NET CHANGE IN CASH AND CASH EQUIVALENTS

 

12,088

 

 

 

(29,642

)

 

 

(2,279

)

 

 

(65,783

)

Cash and cash equivalents – Beginning of period

 

178,194

 

 

 

146,492

 

 

 

192,561

 

 

 

182,633

 

Cash and cash equivalents – End of period

$

190,282

 

 

$

116,850

 

 

$

190,282

 

 

$

116,850

 

Magnolia Oil & Gas Corporation

Summary Balance Sheet Data

(In thousands)

 

 

 

 

 

 

 

June 30, 2021

 

December 31, 2020

Cash and cash equivalents

 

$

190,282

 

 

$

192,561

 

Other current assets

 

 

122,579

 

 

 

88,965

 

Property, plant and equipment, net

 

 

1,171,633

 

 

 

1,149,527

 

Other assets

 

 

13,851

 

 

 

22,367

 

Total assets

 

$

1,498,345

 

 

$

1,453,420

 

 

 

 

 

 

Current liabilities

 

$

167,949

 

 

$

128,949

 

Long-term debt, net

 

 

386,996

 

 

 

391,115

 

Other long-term liabilities

 

 

100,744

 

 

 

93,934

 

Common stock

 

 

24

 

 

 

26

 

Additional paid in capital

 

 

1,684,579

 

 

 

1,712,544

 

Treasury stock

 

 

(83,286

)

 

 

(38,958

)

Retained earnings (accumulated deficit)

 

 

(977,761

)

 

 

(1,125,450

)

Noncontrolling interest

 

 

219,100

 

 

 

291,260

 

Total liabilities and equity

 

$

1,498,345

 

 

$

1,453,420

 

Magnolia Oil & Gas Corporation

Non-GAAP Financial Measures

Reconciliation of net income (loss) 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 (loss) 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 (loss). 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 (loss) 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 (loss) 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 (loss) to adjusted EBITDAX, our most directly comparable financial measure, calculated and presented in accordance with GAAP:

 

 

For the Quarters Ended

(In thousands)

 

June 30, 2021

 

June 30, 2020

NET INCOME (LOSS)

 

$

116,172

 

$

(29,391

)

Exploration expense

 

 

62

 

 

6,462

 

Asset retirement obligations accretion

 

 

1,405

 

 

1,464

 

Depreciation, depletion and amortization

 

 

43,332

 

 

50,870

 

Amortization of intangible assets

 

 

7,233

 

 

3,626

 

Interest expense, net

 

 

8,752

 

 

7,256

 

Income tax expense (benefit)

 

 

2,398

 

 

(3,176

)

EBITDAX

 

 

179,354

 

 

37,111

 

Service agreement transition costs (1)

 

 

10,345

 

 

 

Non-cash stock based compensation expense

 

 

3,528

 

 

3,065

 

Unrealized loss on derivatives, net

 

 

1,838

 

 

 

Adjusted EBITDAX

 

$

195,065

 

$

40,176

 

(1)

Costs incurred during the transition period related to the termination of the Services Agreement with EnerVest Operating L.L.C. included within “General and administrative expenses” on the Company’s consolidated statements of operations.

Magnolia Oil & Gas Corporation

Non-GAAP Financial Measures

Reconciliation of net income (loss) attributable to Class A Common Stock to adjusted earnings

Our presentation of adjusted earnings and adjusted earnings per share are non-GAAP measures because they exclude the effect of certain items included in net income (loss) attributable to Class A Common Stock. Management uses adjusted earnings and adjusted earnings per share 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 earnings 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 earnings and adjusted earnings per share may not be comparable to similar measures of other companies in our industry.

 

For the

Quarter Ended

June 30, 2021

 

Per Share

Diluted

EPS

 

For the

Quarter Ended

June 30, 2020

 

Per Share

Diluted

EPS

(In thousands, except per share data)

NET INCOME (LOSS) ATTRIBUTABLE TO CLASS A COMMON STOCK

$

84,445

 

 

$

0.48

 

 

$

(18,272

)

 

$

(0.11

)

Adjustments:

 

 

 

 

 

 

 

Impairment of unproved properties (1)

 

 

 

 

 

 

 

6,440

 

 

 

0.04

 

Service agreement transition costs (2)

 

10,345

 

 

 

0.06

 

 

 

 

 

 

 

Accelerated amortization of intangible

 

5,877

 

 

 

0.03

 

 

 

 

 

 

 

Unrealized loss on derivatives, net

 

1,838

 

 

 

0.01

 

 

 

 

 

 

 

Interest expense costs related to debt modification

 

1,147

 

 

 

0.01

 

 

 

 

 

 

 

Noncontrolling interest impact of adjustments

 

(5,140

)

 

 

(0.03

)

 

 

(2,183

)

 

 

(0.01

)

Change in estimated income tax

 

(281

)

 

 

 

 

 

 

 

 

 

ADJUSTED NET INCOME (LOSS) ATTRIBUTABLE TO CLASS A COMMON STOCK

$

98,231

 

 

$

0.56

 

 

$

(14,015

)

 

$

(0.08

)

(1)

Impairment of unproved properties is included within Exploration expense on the consolidated statements of operations.

(2)

Costs incurred during the transition period related to the termination of the Services Agreement with EnerVest Operating L.L.C. included within “General and administrative expenses” on the Company’s consolidated statements of operations.

Magnolia Oil & Gas Corporation

Non-GAAP Financial Measures

Reconciliation of net income (loss) to adjusted net income (loss)

Our presentation of adjusted net income (loss) is a non-GAAP measures because it excludes the effect of certain items included in net income and adjusts for income taxes assuming the exchange of all outstanding Magnolia LLC Units and corresponding Class B Common Stock for shares of Class A Common Stock. Management uses adjusted net income (loss) 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 (loss) 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 (loss) may not be comparable to similar measures of other companies in our industry.

 

For the Quarters Ended

(In thousands)

June 30, 2021

 

June 30, 2020

NET INCOME (LOSS)

$

116,172

 

$

(29,391

)

Income tax expense (benefit)

 

2,398

 

 

 

(3,176

)

INCOME (LOSS) BEFORE INCOME TAXES

 

118,570

 

 

 

(32,567

)

Adjustments:

 

 

 

Impairment of unproved properties (1)

 

 

 

 

6,440

 

Service agreement transition costs (2)

 

10,345

 

 

 

 

Accelerated amortization of intangible

 

5,877

 

 

 

 

Unrealized loss on derivatives, net

 

1,838

 

 

 

 

Interest expense costs related to debt modification

 

1,147

 

 

 

 

ADJUSTED INCOME (LOSS) BEFORE INCOME TAXES

 

137,777

 

 

 

(26,127

)

Adjusted income tax expense (benefit)

 

2,755

 

 

 

(5,629

)

ADJUSTED NET INCOME (LOSS)

$

135,022

 

 

$

(20,498

)

 

 

 

 

Diluted weighted average shares of Class A Common Stock outstanding during the period

 

176,129

 

 

 

166,572

 

Weighted average shares of Class B Common Stock outstanding during the period (3)

 

66,088

 

 

 

85,790

 

Total weighted average shares of Class A and B Common Stock, including dilutive impact of other securities (3)

 

242,217

 

 

 

252,362

 

(1)

Impairment of unproved properties is included within “Exploration expense” on the consolidated statements of operations.

(2)

Costs incurred during the transition period related to the termination of the Services Agreement with EnerVest Operating L.L.C. included within “General and administrative expenses” on the Company’s consolidated statements of operations.

(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.

Magnolia Oil & Gas Corporation

Non-GAAP Financial Measures

Reconciliation of revenue to adjusted cash operating margin and to 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 operating expenses 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, 2021

 

March 31, 2021

Revenue

 

$

42.42

 

 

$

37.06

 

Total cash operating costs:

 

 

 

 

Lease operating expenses (1)

 

 

(3.70

)

 

 

(3.44

)

Gathering, transportation and processing

 

 

(1.52

)

 

 

(1.57

)

Taxes other than income

 

 

(2.34

)

 

 

(1.92

)

Exploration expense

 

 

(0.01

)

 

 

(0.37

)

General and administrative expenses (2)

 

 

(3.61

)

 

 

(3.17

)

Total adjusted cash operating costs

 

 

(11.18

)

 

 

(10.47

)

Adjusted cash operating margin

 

$

31.24

 

 

$

26.59

 

Margin (%)

 

 

74

%

 

 

72

%

Non-cash costs:

 

 

 

 

Depreciation, depletion and amortization

 

$

(7.33

)

 

$

(7.66

)

Asset retirement obligations accretion

 

 

(0.24

)

 

 

(0.24

)

Amortization of intangible assets

 

 

(1.22

)

 

 

(0.38

)

Non-cash stock based compensation

 

 

(0.60

)

 

 

(0.48

)

Total non-cash costs

 

 

(9.39

)

 

 

(8.76

)

Operating income margin

 

$

21.85

 

 

$

17.83

 

Margin (%)

 

 

52

%

 

 

48

%

(1)

Lease operating expenses exclude non-cash stock based compensation of $0.1 million, or $0.02 per boe, for each of the quarters ended June 30, 2021 and March 31, 2021.

(2)

General and administrative expenses exclude non-cash stock based compensation of $3.4 million, or $0.58 per boe, and $2.6 million, or $0.46 per boe, for the quarters ended June 30, 2021 and March 31, 2021, respectively.

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, therefore, is an additional measure of liquidity, but 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, 2021

 

March 31, 2021

Net cash provided by operating activities

 

$

187,879

 

 

$

118,153

 

Add back: net change in operating assets and liabilities

 

 

(13,263

)

 

 

23,740

 

Cash flows from operations before net change in operating assets and liabilities

 

 

174,616

 

 

 

141,893

 

Additions to oil and natural gas properties

 

 

(54,190

)

 

 

(40,166

)

Changes in working capital associated with additions to oil and natural gas properties

 

 

13,558

 

 

 

(1,744

)

Free cash flow

 

$

133,984

 

 

$

99,983

 

 

Contacts

Investors

Brian Corales

(713) 842-9036

bcorales@mgyoil.com

Media

Art Pike

(713) 842-9057

apike@mgyoil.com

Opt-into our eNewsletter NOW! For the Latest Trending Financial News Topics in Cannabis, Tech, Biotechs, Precious Metals, Energy, Renewable Energy and much more!