MGY Magnolia Oil and Gas Corporation

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

Second Quarter 2023 Highlights:

(In millions, except per share data)

For the

Quarter Ended

June 30, 2023

For the

Quarter Ended

June 30, 2022

Percentage increase

(decrease)

Net income

$

104.6

$

299.9

(65

)%

Adjusted net income(1)

$

97.2

 

$

293.6

 

(67

)%

Earnings per share - diluted

$

0.48

 

$

1.32

 

(64

)%

Adjusted EBITDAX(1)

$

203.3

 

$

393.4

 

(48

)%

Capital expenditures - D&C

$

86.1

 

$

122.0

 

(29

)%

Average daily production (Mboe/d)

 

81.9

 

 

74.2

 

10

%

Cash balance as of period end

$

676.6

 

$

501.9

 

35

%

Diluted weighted average total shares outstanding(2)

 

211.4

 

 

222.4

 

(5

)%

Second Quarter 2023 Highlights:

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

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

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

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

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

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

• The Company repurchased 2.3 million of its Class A Common Stock during the second quarter for $44.8 million. Earlier this week, Magnolia’s Board of Directors increased the existing share repurchase authorization by an additional 10 million shares, bringing the total remaining authorization to 14.2 million Class A Common Stock. This authorization is specifically allocated toward open market share repurchases.

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

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

(1)

Adjusted EBITDAX, adjusted net income, and free cash flow are non-GAAP financial measures. For reconciliations to the most comparable GAAP measures, please see “Non-GAAP Financial Measures” at the end of this press release.

(2)

Weighted average total shares outstanding include diluted weighted average shares of Class A Common Stock outstanding during the period and shares of Class B Common Stock, which are anti-dilutive in the calculation of weighted average number of common shares outstanding.

(3)

Total adjusted cash operating costs includes lease operating expenses of $4.87 per boe, gathering, transportation and processing of $1.39 per boe, taxes other than income of $2.04 per boe, and general and administrative expenses of $2.03 per boe. Lease operating expenses and general and administrative expenses exclude non-cash stock based compensation of $0.07 per boe and $0.48 per boe, respectively. See “Reconciliation of revenue to adjusted cash operating margin and operating income margin” at the end of this press release.

(4)

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

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

“Our total production in the second quarter was higher than expected and led by the strong performance of our Giddings asset. The ability to achieve moderate production growth while spending 42 percent of our adjusted EBITDAX during the quarter allowed for a sizable amount of free cash flow generation and speaks to both the quality of our assets and our capital efficiency.

Magnolia’s capital spending for the year is now expected to be below the low end of our earlier guidance range and lower than our full-year 2022 spending. We are also raising the guidance for our 2023 full-year production growth to between 7 and 8 percent.

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

Operational Update

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

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

Additional Guidance

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

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

Quarterly Report on Form 10-Q

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

Conference Call and Webcast

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

About Magnolia Oil & Gas Corporation

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

Cautionary Note Regarding Forward-Looking Statements

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

 

Magnolia Oil & Gas Corporation

Operating Highlights

 

 

 

 

 

 

 

 

 

 

 

For the Quarters Ended

 

For the Six Months Ended

 

 

June 30, 2023

 

June 30, 2022

 

June 30, 2023

 

June 30, 2022

Production:

 

 

 

 

 

 

 

 

Oil (MBbls)

 

 

3,100

 

 

 

3,019

 

 

 

6,321

 

 

 

5,835

 

Natural gas (MMcf)

 

 

13,784

 

 

 

12,464

 

 

 

26,433

 

 

 

24,842

 

Natural gas liquids (MBbls)

 

 

2,054

 

 

 

1,656

 

 

 

3,866

 

 

 

3,242

 

Total (Mboe)

 

 

7,451

 

 

 

6,752

 

 

 

14,592

 

 

 

13,217

 

 

 

 

 

 

 

 

 

 

Average daily production:

 

 

 

 

 

 

 

 

Oil (Bbls/d)

 

 

34,065

 

 

 

33,178

 

 

 

34,922

 

 

 

32,239

 

Natural gas (Mcf/d)

 

 

151,469

 

 

 

136,966

 

 

 

146,041

 

 

 

137,247

 

Natural gas liquids (Bbls/d)

 

 

22,571

 

 

 

18,194

 

 

 

21,356

 

 

 

17,911

 

Total (boe/d)

 

 

81,881

 

 

 

74,200

 

 

 

80,618

 

 

 

73,024

 

 

 

 

 

 

 

 

 

 

Revenues (in thousands):

 

 

 

 

 

 

 

 

Oil revenues

 

$

223,147

 

 

$

332,791

 

 

$

462,269

 

 

$

595,459

 

Natural gas revenues

 

 

20,847

 

 

 

85,345

 

 

 

48,619

 

 

 

141,925

 

Natural gas liquids revenues

 

 

36,297

 

 

 

66,513

 

 

 

77,786

 

 

 

125,105

 

Total Revenues

 

$

280,291

 

 

$

484,649

 

 

$

588,674

 

 

$

862,489

 

 

 

 

 

 

 

 

 

 

Average sales price:

 

 

 

 

 

 

 

 

Oil (per Bbl)

 

$

71.98

 

 

$

110.22

 

 

$

73.13

 

 

$

102.04

 

Natural gas (per Mcf)

 

 

1.51

 

 

 

6.85

 

 

 

1.84

 

 

 

5.71

 

Natural gas liquids (per Bbl)

 

 

17.67

 

 

 

40.17

 

 

 

20.12

 

 

 

38.59

 

Total (per boe)

 

$

37.62

 

 

$

71.78

 

 

$

40.34

 

 

$

65.25

 

 

 

 

 

 

 

 

 

 

NYMEX WTI (per Bbl)

 

$

73.75

 

 

$

108.42

 

 

$

74.91

 

 

$

101.44

 

NYMEX Henry Hub (per Mcf)

 

$

2.09

 

 

$

7.17

 

 

$

2.77

 

 

$

6.05

 

Realization to benchmark:

 

 

 

 

 

 

 

 

Oil (% of WTI)

 

 

98

%

 

 

102

%

 

 

98

%

 

 

101

%

Natural Gas (% of Henry Hub)

 

 

72

%

 

 

96

%

 

 

66

%

 

 

94

%

 

 

 

 

 

 

 

 

 

Operating expenses (in thousands):

 

 

 

 

 

 

 

 

Lease operating expenses

 

$

36,796

 

 

$

32,604

 

 

$

79,167

 

 

$

61,348

 

Gathering, transportation and processing

 

 

10,389

 

 

 

16,381

 

 

 

23,121

 

 

 

32,221

 

Taxes other than income

 

 

15,216

 

 

 

27,411

 

 

 

34,508

 

 

 

48,293

 

Depreciation, depletion and amortization

 

 

77,008

 

 

 

57,254

 

 

 

147,710

 

 

 

110,360

 

 

 

 

 

 

 

 

 

 

Operating costs per boe:

 

 

 

 

 

 

 

 

Lease operating expenses

 

$

4.94

 

 

$

4.83

 

 

$

5.43

 

 

$

4.64

 

Gathering, transportation and processing

 

 

1.39

 

 

 

2.43

 

 

 

1.58

 

 

 

2.44

 

Taxes other than income

 

 

2.04

 

 

 

4.06

 

 

 

2.36

 

 

 

3.65

 

Depreciation, depletion and amortization

 

 

10.34

 

 

 

8.48

 

 

 

10.12

 

 

 

8.35

 

 

Magnolia Oil & Gas Corporation

Consolidated Statements of Operations

(In thousands, except per share data)

 

 

 

For the Quarters Ended

 

For the Six Months Ended

 

 

June 30, 2023

 

June 30, 2022

 

June 30, 2023

 

June 30, 2022

REVENUES

 

 

 

 

 

 

 

 

Oil revenues

 

$

223,147

 

 

$

332,791

 

 

$

462,269

 

 

$

595,459

 

Natural gas revenues

 

 

20,847

 

 

 

85,345

 

 

 

48,619

 

 

 

141,925

 

Natural gas liquids revenues

 

 

36,297

 

 

 

66,513

 

 

 

77,786

 

 

 

125,105

 

Total revenues

 

 

280,291

 

 

 

484,649

 

 

 

588,674

 

 

 

862,489

 

OPERATING EXPENSES

 

 

 

 

 

 

 

 

Lease operating expenses

 

 

36,796

 

 

 

32,604

 

 

 

79,167

 

 

 

61,348

 

Gathering, transportation and processing

 

 

10,389

 

 

 

16,381

 

 

 

23,121

 

 

 

32,221

 

Taxes other than income

 

 

15,216

 

 

 

27,411

 

 

 

34,508

 

 

 

48,293

 

Exploration expenses

 

 

—

 

 

 

3,408

 

 

 

11

 

 

 

8,946

 

Asset retirement obligations accretion

 

 

823

 

 

 

802

 

 

 

1,664

 

 

 

1,590

 

Depreciation, depletion and amortization

 

 

77,008

 

 

 

57,254

 

 

 

147,710

 

 

 

110,360

 

Impairment of oil and natural gas properties

 

 

—

 

 

 

—

 

 

 

15,735

 

 

 

—

 

General and administrative expenses

 

 

18,726

 

 

 

18,530

 

 

 

38,492

 

 

 

35,601

 

Total operating expenses

 

 

158,958

 

 

 

156,390

 

 

 

340,408

 

 

 

298,359

 

 

 

 

 

 

 

 

 

 

OPERATING INCOME

 

 

121,333

 

 

 

328,259

 

 

 

248,266

 

 

 

564,130

 

 

 

 

 

 

 

 

 

 

OTHER INCOME (EXPENSE)

 

 

 

 

 

 

 

 

Interest expense, net

 

 

(1,149

)

 

 

(7,017

)

 

 

(662

)

 

 

(16,374

)

Other income, net

 

 

9,259

 

 

 

6,538

 

 

 

8,120

 

 

 

6,744

 

Total other expense, net

 

 

8,110

 

 

 

(479

)

 

 

7,458

 

 

 

(9,630

)

 

 

 

 

 

 

 

 

 

INCOME BEFORE INCOME TAXES

 

 

129,443

 

 

 

327,780

 

 

 

255,724

 

 

 

554,500

 

Current income tax expense

 

 

3,986

 

 

 

27,875

 

 

 

8,188

 

 

 

45,975

 

Deferred income tax expense

 

 

20,861

 

 

 

—

 

 

 

36,264

 

 

 

—

 

NET INCOME

 

 

104,596

 

 

 

299,905

 

 

 

211,272

 

 

 

508,525

 

LESS: Net income attributable to noncontrolling interest

 

 

13,104

 

 

 

49,322

 

 

 

23,446

 

 

 

91,903

 

NET INCOME ATTRIBUTABLE TO CLASS A COMMON STOCK

 

 

91,492

 

 

 

250,583

 

 

 

187,826

 

 

 

416,622

 

 

 

 

 

 

 

 

 

 

NET INCOME PER COMMON SHARE

 

 

 

 

Basic

 

$

0.48

 

 

$

1.32

 

 

$

0.97

 

 

$

2.23

 

Diluted

 

$

0.48

 

 

$

1.32

 

 

$

0.97

 

 

$

2.22

 

WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING

 

 

 

 

Basic

 

 

189,402

 

 

 

188,146

 

 

 

190,584

 

 

 

185,377

 

Diluted

 

 

189,567

 

 

 

188,589

 

 

 

190,875

 

 

 

185,894

 

WEIGHTED AVERAGE NUMBER OF CLASS B SHARES OUTSTANDING (1)

 

 

21,827

 

 

 

33,779

 

 

 

21,827

 

 

 

38,994

(1)

Shares of Class B Common Stock, and corresponding Magnolia LLC Units, are anti-dilutive in the calculation of weighted average number of common shares outstanding.

 

Magnolia Oil & Gas Corporation

Summary Cash Flow Data

(In thousands)

 

 

 

For the Quarters Ended

 

For the Six Months Ended

 

 

June 30, 2023

 

June 30, 2022

 

June 30, 2023

 

June 30, 2022

CASH FLOWS FROM OPERATING ACTIVITIES

 

 

 

 

NET INCOME

 

$

104,596

 

 

$

299,905

 

 

$

211,272

 

 

$

508,525

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

Depreciation, depletion and amortization

 

 

77,008

 

 

 

57,254

 

 

 

147,710

 

 

 

110,360

 

Exploration expenses, non-cash

 

 

4

 

 

 

—

 

 

 

9

 

 

 

—

 

Impairment of oil and natural gas properties

 

 

—

 

 

 

—

 

 

 

15,735

 

 

 

—

 

Asset retirement obligations accretion

 

 

823

 

 

 

802

 

 

 

1,664

 

 

 

1,590

 

Amortization of deferred financing costs

 

 

1,058

 

 

 

967

 

 

 

2,100

 

 

 

3,779

 

(Gain) on sale of assets

 

 

(3,946

)

 

 

—

 

 

 

(3,946

)

 

 

—

 

Deferred income tax expense

 

 

20,861

 

 

 

—

 

 

 

36,264

 

 

 

—

 

Stock based compensation

 

 

4,092

 

 

 

3,517

 

 

 

7,863

 

 

 

6,402

 

Net change in operating assets and liabilities

 

 

(2,721

)

 

 

16,690

 

 

 

2,925

 

 

 

(12,652

)

Net cash provided by operating activities

 

 

201,775

 

 

 

379,135

 

 

 

421,596

 

 

 

618,004

 

 

 

 

 

 

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

Acquisitions

 

 

(7,048

)

 

 

(3,292

)

 

 

(3,357

)

 

 

(4,347

)

Additions to oil and natural gas properties

 

 

(86,743

)

 

 

(123,231

)

 

 

(225,388

)

 

 

(207,461

)

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

 

 

(24,447

)

 

 

11,548

 

 

 

(39,424

)

 

 

25,494

 

Other investing

 

 

195

 

 

 

(1,149

)

 

 

(88

)

 

 

(1,018

)

Net cash used in investing activities

 

 

(118,043

)

 

 

(116,124

)

 

 

(268,257

)

 

 

(187,332

)

 

 

 

 

 

 

 

 

 

CASH FLOW FROM FINANCING ACTIVITIES

 

 

 

 

Class A Common Stock repurchases

 

 

(49,098

)

 

 

(48,669

)

 

 

(94,942

)

 

 

(92,155

)

Class B Common Stock purchase and cancellation

 

 

—

 

 

 

(54,020

)

 

 

—

 

 

 

(138,753

)

Dividends paid

 

 

(22,106

)

 

 

(2

)

 

 

(44,684

)

 

 

(37,176

)

Cash paid for debt modification

 

 

—

 

 

 

—

 

 

 

—

 

 

 

(5,272

)

Distributions to noncontrolling interest owners

 

 

(3,089

)

 

 

(4,606

)

 

 

(5,599

)

 

 

(16,243

)

Other financing activities

 

 

(155

)

 

 

(219

)

 

 

(6,987

)

 

 

(6,164

)

Net cash used in financing activities

 

 

(74,448

)

 

 

(107,516

)

 

 

(152,212

)

 

 

(295,763

)

 

 

 

 

 

 

 

 

 

NET CHANGE IN CASH AND CASH EQUIVALENTS

 

 

9,284

 

 

 

155,495

 

 

 

1,127

 

 

 

134,909

 

Cash and cash equivalents – Beginning of period

 

 

667,284

 

 

 

346,396

 

 

 

675,441

 

 

 

366,982

 

Cash and cash equivalents – End of period

 

$

676,568

 

 

$

501,891

 

 

$

676,568

 

 

$

501,891

 

 

Magnolia Oil & Gas Corporation

Summary Balance Sheet Data

(In thousands)

 

 

 

June 30, 2023

 

December 31, 2022

Cash and cash equivalents

 

$

676,568

 

 

$

675,441

 

Other current assets

 

 

138,272

 

 

 

175,306

 

Property, plant and equipment, net

 

 

1,599,504

 

 

 

1,533,029

 

Other assets

 

 

152,377

 

 

 

188,809

 

Total assets

 

$

2,566,721

 

 

$

2,572,585

 

 

 

 

 

 

Current liabilities

 

$

263,000

 

 

$

340,273

 

Long-term debt, net

 

 

391,590

 

 

 

390,383

 

Other long-term liabilities

 

 

102,273

 

 

 

101,738

 

Common stock

 

 

23

 

 

 

23

 

Additional paid in capital

 

 

1,731,059

 

 

 

1,719,875

 

Treasury stock

 

 

(425,604

)

 

 

(329,512

)

Retained earnings

 

 

329,011

 

 

 

185,669

 

Noncontrolling interest

 

 

175,369

 

 

 

164,136

 

Total liabilities and equity

 

$

2,566,721

 

 

$

2,572,585

 

Magnolia Oil & Gas Corporation Non-GAAP Financial Measures

Reconciliation of net income to adjusted EBITDAX

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

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

The following table presents a reconciliation of net income to adjusted EBITDAX, our most directly comparable financial measure, calculated and presented in accordance with GAAP:

 

 

For the Quarters Ended

(In thousands)

 

June 30, 2023

 

June 30, 2022

NET INCOME

 

$

104,596

 

 

$

299,905

 

Exploration expenses

 

 

—

 

 

 

3,408

 

Asset retirement obligations accretion

 

 

823

 

 

 

802

 

Depreciation, depletion and amortization

 

 

77,008

 

 

 

57,254

 

Interest expense, net

 

 

1,149

 

 

 

7,017

 

Income tax expense

 

 

24,847

 

 

 

27,875

 

EBITDAX

 

 

208,423

 

 

 

396,261

 

Other income adjustment (1)

 

 

(9,193

)

 

 

(6,333

)

Non-cash stock based compensation expense

 

 

4,092

 

 

 

3,517

 

Adjusted EBITDAX

 

$

203,322

 

 

$

393,445

 

(1)

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

Magnolia Oil & Gas Corporation Non-GAAP Financial Measures

Reconciliation of net income to adjusted net income

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

 

For the Quarters Ended

(In thousands)

June 30, 2023

 

June 30, 2022

NET INCOME

$

104,596

 

 

$

299,905

 

Adjustments:

 

 

 

Other income adjustment (1)

 

(9,193

)

 

 

(6,333

)

Change in estimated income tax (2)

 

1,782

 

 

 

—

 

ADJUSTED NET INCOME

$

97,185

 

 

$

293,572

 

 

 

 

 

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

 

189,567

 

 

 

188,589

 

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

 

21,827

 

 

 

33,779

 

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

 

211,394

 

 

 

222,368

 

(1)

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

(2)

Represents corporate income taxes at an assumed annual effective tax rate of 19.4% for the quarter ended June 30, 2023. There was no change in estimated income tax for the quarter ended June 30, 2022 due to a full valuation allowance against net deferred tax assets.

(3)

Shares of Class B Common Stock, and corresponding Magnolia LLC Units, are anti-dilutive in the calculation of weighted average number of common shares outstanding.

Magnolia Oil & Gas Corporation Non-GAAP Financial Measures

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

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

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

 

 

For the Quarters Ended

(in $/boe)

 

June 30, 2023

 

June 30, 2022

Revenue

 

$

37.62

 

 

$

71.78

 

Total cash operating costs:

 

 

 

 

Lease operating expenses (1)

 

 

(4.87

)

 

 

(4.78

)

Gathering, transportation and processing

 

 

(1.39

)

 

 

(2.43

)

Taxes other than income

 

 

(2.04

)

 

 

(4.06

)

Exploration expenses

 

 

—

 

 

 

(0.50

)

General and administrative expenses (2)

 

 

(2.03

)

 

 

(2.27

)

Total adjusted cash operating costs

 

 

(10.33

)

 

 

(14.04

)

Adjusted cash operating margin

 

$

27.29

 

 

$

57.74

 

Margin (%)

 

 

73

%

 

 

80

%

Non-cash costs:

 

 

 

 

Depreciation, depletion and amortization

 

$

(10.34

)

 

$

(8.48

)

Asset retirement obligations accretion

 

 

(0.11

)

 

 

(0.12

)

Non-cash stock based compensation

 

 

(0.55

)

 

 

(0.52

)

Total non-cash costs

 

 

(11.00

)

 

 

(9.12

)

Operating income margin

 

$

16.29

 

 

$

48.62

 

Margin (%)

 

 

43

%

 

 

68

%

(1)

Lease operating expenses exclude non-cash stock based compensation of $0.5 million, or $0.07 per boe, and $0.3 million, or $0.05 per boe, for the quarters ended June 30, 2023 and 2022, respectively.

(2)

General and administrative expenses exclude non-cash stock based compensation of $3.6 million, or $0.48 per boe, and $3.2 million, or $0.47 per boe, for the years ended June 30, 2023 and 2022, respectively.

Magnolia Oil & Gas Corporation Non-GAAP Financial Measures

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

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

 

 

For the Quarters Ended

(In thousands)

 

June 30, 2023

 

June 30, 2022

Net cash provided by operating activities

 

$

201,775

 

 

$

379,135

 

Add back: net change in operating assets and liabilities

 

 

2,721

 

 

 

(16,690

)

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

 

 

204,496

 

 

 

362,445

 

Additions to oil and natural gas properties

 

 

(86,743

)

 

 

(123,231

)

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

 

 

(24,447

)

 

 

11,548

 

Free cash flow

 

$

93,306

 

 

$

250,762

 

 

View source version on businesswire.com: https://www.businesswire.com/news/home/20230801334477/en/

Magnolia Oil & Gas Corporation Investors Jim Johnson (713) 842-9033 jjohnson@mgyoil.com

Tom Fitter (713) 331-4802 tfitter@mgyoil.com

Media Art Pike (713) 842-9057 apike@mgyoil.com