Viper Energy, Inc., a Subsidiary of Diamondback Energy, Inc., Reports Third Quarter 2024 Financial and Operating Results

GlobeNewswire Inc.

November 04, 2024 9:01PM GMT

MIDLAND, Texas, Nov. 04, 2024 (GLOBE NEWSWIRE) -- Viper Energy, Inc., (NASDAQ:VNOM) (“Viper” or the “Company”), a subsidiary of Diamondback Energy, Inc. (NASDAQ:FANG) (“Diamondback”), today announced financial and operating results for the third quarter ended September 30, 2024.

THIRD QUARTER HIGHLIGHTS

  • Q3 2024 average production of 26,978 bo/d (49,370 boe/d), an increase of 2.4% from Q2 2024
  • Q3 2024 consolidated net income (including non-controlling interest) of $109.0 million; net income attributable to Viper Energy, Inc. of $48.9 million, or $0.52 per common share
  • Q3 2024 cash available for distribution to Viper’s common shares (as defined and reconciled below) of $75.4 million, or $0.73 per Class A common share
  • Declared Q3 2024 base cash dividend of $0.30 per Class A common share; implies a 2.3% annualized yield based on the November 1, 2024, share closing price of $52.16
  • Q3 2024 variable cash dividend of $0.31 per Class A common share; total base-plus-variable dividend of $0.61 per Class A common share implies a 4.7% annualized yield based on the November 1, 2024, share closing price of $52.16
  • Total Q3 2024 return of capital of $62.4 million, or $0.61 per Class A common share, represents 83% of cash available for distribution
  • 330 total gross (6.8 net 100% royalty interest) horizontal wells turned to production on Viper’s acreage during Q3 2024 with an average lateral length of 11,866 feet
  • As previously announced, closed acquisition of certain mineral and royalty interest-owning subsidiaries of Tumbleweed-Q Royalty Partners, LLC and MC Tumbleweed Royalty, LLC on September 3, 2024; closed acquisition of subsidiaries of Tumbleweed Royalty IV, LLC on October 1, 2024 (the “TWR IV acquisition” and collectively with the other Tumbleweed acquisitions, the “Tumbleweed Acquisitions”)
  • Initiating average daily production guidance for Q4 2024 of 29,250 to 29,750 bo/d (52,500 to 53,000 boe/d)
  • Increasing full year 2024 average daily production guidance to 27,000 to 27,250 bo/d (48,750 to 49,250 boe/d)

“The third quarter marked a continuation of Viper delivering on its differentiated strategy and value proposition, and was highlighted by both continued organic production growth on our legacy asset base and the closing of the Tumbleweed Acquisitions. As we prepare to head into 2025, we look forward to further delivering on our strategy of consolidating high quality mineral and royalty assets through a disciplined and focused approach,” stated Travis Stice, Chief Executive Officer of Viper.

Mr. Stice continued, “Looking specifically at current operations, activity remains strong across our acreage position as represented by the substantial amount of work-in-progress and line-of-sight wells, and we continue to benefit from Diamondback’s large scale development of our high concentration royalty acreage. We expect our durable production profile, along with our best-in-class cost structure, to continue to highlight the advantaged nature of our business model as we can maintain our strong free cash flow conversion despite the volatility in commodity prices.”

FINANCIAL UPDATE

Viper’s third quarter 2024 average unhedged realized prices were $75.24 per barrel of oil, $0.13 per Mcf of natural gas and $19.89 per barrel of natural gas liquids, resulting in a total equivalent realized price of $45.83/boe.

Viper’s third quarter 2024 average hedged realized prices were $74.27 per barrel of oil, $0.56 per Mcf of natural gas and $19.89 per barrel of natural gas liquids, resulting in a total equivalent realized price of $45.87/boe.

During the third quarter of 2024, the Company recorded total operating income of $209.6 million and consolidated net income (including non-controlling interest) of $109.0 million.

As of September 30, 2024, the Company had a cash balance of $168.6 million and total long-term debt outstanding (excluding debt issuance costs, discounts and premiums) of $830.4 million, resulting in net debt (as defined and reconciled below) of $661.7 million. Viper’s outstanding long-term debt as of September 30, 2024 consisted of $430.4 million in aggregate principal amount of its 5.375% Senior Notes due 2027, $400.0 million in aggregate principal amount of its 7.375% Senior Notes due 2031 and no borrowings on its revolving credit facility, leaving $850.0 million available for future borrowings and $1.0 billion of total liquidity.

Giving effect to the closing of the TWR IV acquisition on October 1, 2024 and the funding of the cash consideration of $458.9 million (of which $43.1 million had previously been paid into escrow, and the remainder was funded at closing with net proceeds from the underwritten public equity offering of Class A common stock that was completed on September 13, 2024, cash on hand, and borrowings under the revolving credit facility), pro forma net debt as of October 1, 2024 was approximately $1.1 billion.

THIRD QUARTER 2024 CASH DIVIDEND & CAPITAL RETURN PROGRAM

Viper announced today that the Board of Directors (the “Board”) of Viper Energy, Inc., declared a base dividend of $0.30 per Class A common share for the third quarter of 2024 payable on November 21, 2024 to Class A common shareholders of record at the close of business on November 14, 2024.

The Board also declared a variable cash dividend of $0.31 per Class A common share for the third quarter of 2024 payable on November 21, 2024 to Class A common shareholders of record at the close of business on November 14, 2024.

OPERATIONS UPDATE

During the third quarter of 2024, Viper estimates that 330 gross (6.8 net 100% royalty interest) horizontal wells with an average royalty interest of 2.1% were turned to production on its acreage position with an average lateral length of 11,866 feet. Of these 330 gross wells, Diamondback is the operator of 81 gross wells, with an average royalty interest of 5.1%, and the remaining 249 gross wells, with an average royalty interest of 1.1%, are operated by third parties.

Viper’s footprint of mineral and royalty interests was 32,567 net royalty acres as of September 30, 2024. Giving effect to the closing of the TWR IV acquisition on October 1, 2024, Viper’s pro forma acreage position was approximately 35,634 net royalty acres, of which Diamondback operated approximately 19,227 net royalty acres.

Our gross well information as of October 1, 2024 is as follows, after giving effect to the Tumbleweed Acquisitions and Diamondback’s completed merger with Endeavor Energy Resources, L.P.:

 

Diamondback
Operated

 

Third Party
Operated

 

Total

Horizontal wells turned to production(1):

 

 

 

 

 

Gross wells        

81

 

 

249

 

 

330

 

Net 100% royalty interest wells        

4.1

 

 

2.7

 

 

6.8

 

Average percent net royalty interest        

5.1

%

 

1.1

%

 

2.1

%

 

 

 

 

 

 

Horizontal producing well count:

 

 

 

 

 

Gross wells        

2,755

 

 

7,969

 

 

10,724

 

Net 100% royalty interest wells        

150.1

 

 

102.0

 

 

252.1

 

Average percent net royalty interest        

5.4

%

 

1.3

%

 

2.4

%

 

 

 

 

 

 

Horizontal active development well count:

 

 

 

 

 

Gross wells        

179

 

 

624

 

 

803

 

Net 100% royalty interest wells        

10.4

 

 

7.3

 

 

17.7

 

Average percent net royalty interest        

5.8

%

 

1.2

%

 

2.2

%

 

 

 

 

 

 

Line of sight wells:

 

 

 

 

 

Gross wells        

266

 

 

859

 

 

1,125

 

Net 100% royalty interest wells        

8.6

 

 

13.4

 

 

22.0

 

Average percent net royalty interest        

3.2

%

 

1.6

%

 

2.0

%

(1) Average lateral length of 11,866 feet.

The 803 gross wells currently in the process of active development are those wells that have been spud and are expected to be turned to production within approximately the next six to eight months. Further in regard to the active development on Viper’s asset base, there are currently 60 gross rigs operating on Viper’s acreage, seven of which are operated by Diamondback. The 1,125 line-of-sight wells are those that are not currently in the process of active development, but for which Viper has reason to believe that they will be turned to production within approximately the next 15 to 18 months. The expected timing of these line-of-sight wells is based primarily on permitting by third party operators or Diamondback’s current expected completion schedule. Existing permits or active development of Viper’s royalty acreage does not ensure that those wells will be turned to production.

GUIDANCE UPDATE

Below is Viper’s updated guidance for the full year 2024, as well as production guidance for Q4 2024.

 

 

 

Viper Energy, Inc.

 

 

Q4 2024 Net Production - MBo/d

29.25 - 29.75

Q4 2024 Net Production - MBoe/d

52.50 - 53.00

Full Year 2024 Net Production - MBo/d

27.00 - 27.25

Full Year 2024 Net Production - MBoe/d

48.75 - 49.25

 

 

Share costs ($/boe)

 

Depletion

$11.50 - $12.00

Cash G&A

$0.80 - $1.00

Non-Cash Share-Based Compensation

$0.10 - $0.20

Interest Expense

$4.00 - $4.25

 

 

Production and Ad Valorem Taxes (% of Revenue)

~7%

Cash Tax Rate (% of Pre-Tax Income Attributable to Viper Energy, Inc.)

(1)

20% - 22%

Q4 2024 Cash Taxes ($ - million)

(2)

$13.0 - $18.0

(1)   Pre-tax income attributable to Viper Energy, Inc. is reconciled below.
(2)   Attributable to Viper Energy, Inc.

CONFERENCE CALL

Viper will host a conference call and webcast for investors and analysts to discuss its results for the third quarter of 2024 on Tuesday, November 5, 2024 at 10:00 a.m. CT. Access to the live audio-only webcast, and replay which will be available following the call, may be found here. The live webcast of the earnings conference call will also be available via Viper’s website at www.viperenergy.com under the “Investor Relations” section of the site.

About Viper Energy, Inc.

Viper is a corporation formed by Diamondback to own, acquire and exploit oil and natural gas properties in North America, with a focus on owning and acquiring mineral and royalty interests in oil-weighted basins, primarily the Permian Basin. For more information, please visit www.viperenergy.com.

About Diamondback Energy, Inc.

Diamondback is an independent oil and natural gas company headquartered in Midland, Texas focused on the acquisition, development, exploration and exploitation of unconventional, onshore oil and natural gas reserves primarily in the Permian Basin in West Texas. For more information, please visit www.diamondbackenergy.com.

Forward-Looking Statements

This news release contains “forward-looking statements” within the meaning of Section 27A of the Securities Act and Section 21E of the Exchange Act, which involve risks, uncertainties, and assumptions. All statements, other than statements of historical fact, including statements regarding Viper’s: future performance; business strategy; future operations; estimates and projections of operating income, losses, costs and expenses, returns, cash flow, and financial position; production levels on properties in which Viper has mineral and royalty interests, developmental activity by other operators; reserve estimates and Viper’s ability to replace or increase reserves; anticipated benefits or other effects of strategic transactions (including the recently completed TWR IV acquisition and other acquisitions or divestitures); and plans and objectives (including Diamondback’s plans for developing Viper’s acreage and Viper’s cash dividend policy and common stock repurchase program) are forward-looking statements. When used in this news release, the words “aim,” “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “forecast,” “future,” “guidance,” “intend,” “may,” “model,” “outlook,” “plan,” “positioned,” “potential,” “predict,” “project,” “seek,” “should,” “target,” “will,” “would,” and similar expressions (including the negative of such terms) as they relate to Viper are intended to identify forward-looking statements, although not all forward-looking statements contain such identifying words. Although Viper believes that the expectations and assumptions reflected in its forward-looking statements are reasonable as and when made, they involve risks and uncertainties that are difficult to predict and, in many cases, beyond its control. Accordingly, forward-looking statements are not guarantees of Viper’s future performance and the actual outcomes could differ materially from what Viper expressed in its forward-looking statements.

Factors that could cause the outcomes to differ materially include (but are not limited to) the following: changes in supply and demand levels for oil, natural gas, and natural gas liquids, and the resulting impact on the price for those commodities; the impact of public health crises, including epidemic or pandemic diseases, and any related company or government policies or actions; actions taken by the members of OPEC and Russia affecting the production and pricing of oil, as well as other domestic and global political, economic, or diplomatic developments, including any impact of the ongoing war in Ukraine and the Israel-Hamas war on the global energy markets and geopolitical stability; instability in the financial sector; higher interest rates and their impact on the cost of capital; regional supply and demand factors, including delays, curtailment delays or interruptions of production on Viper’s mineral and royalty acreage, or governmental orders, rules or regulations that impose production limits on such acreage; federal and state legislative and regulatory initiatives relating to hydraulic fracturing, including the effect of existing and future laws and governmental regulations; physical and transition risks relating to climate change and the risks and other factors disclosed in Viper’s filings with the Securities and Exchange Commission, including its Forms 10-K, 10-Q and 8-K, which can be obtained free of charge on the Securities and Exchange Commission's web site at http://www.sec.gov.

In light of these factors, the events anticipated by Viper’s forward-looking statements may not occur at the time anticipated or at all. Moreover, the new risks emerge from time to time. Viper cannot predict all risks, nor can it assess the impact of all factors on its business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those anticipated by any forward-looking statements it may make. Accordingly, you should not place undue reliance on any forward-looking statements made in this news release. All forward-looking statements speak only as of the date of this news release or, if earlier, as of the date they were made. Viper does not intend to, and disclaims any obligation to, update or revise any forward-looking statements unless required by applicable law.

Viper Energy, Inc.

Condensed Consolidated Balance Sheets

(unaudited, in thousands, except share amounts)

 

 

 

 

 

September 30,

 

December 31,

 

 

2024

 

 

 

2023

 

Assets

 

 

 

Current assets:

 

 

 

Cash and cash equivalents        

$

168,649

 

 

$

25,869

 

Royalty income receivable (net of allowance for credit losses)        

 

108,857

 

 

 

108,681

 

Royalty income receivable—related party        

 

35,997

 

 

 

3,329

 

Income tax receivable        

 

 

 

 

813

 

Derivative instruments        

 

2,795

 

 

 

358

 

Prepaid expenses and other current assets        

 

3,882

 

 

 

4,467

 

Total current assets        

 

320,180

 

 

 

143,517

 

Property:

 

 

 

Oil and natural gas interests, full cost method of accounting ($1,622,601 and $1,769,341 excluded from depletion at September 30, 2024 and December 31, 2023, respectively)        

 

4,771,268

 

 

 

4,628,983

 

Land        

 

5,688

 

 

 

5,688

 

Accumulated depletion and impairment        

 

(1,016,173

)

 

 

(866,352

)

Property, net        

 

3,760,783

 

 

 

3,768,319

 

Funds held in escrow        

 

43,050

 

 

 

 

Derivative instruments        

 

2,727

 

 

 

92

 

Deferred income taxes (net of allowances)        

 

74,617

 

 

 

56,656

 

Other assets        

 

4,653

 

 

 

5,509

 

Total assets        

$

4,206,010

 

 

$

3,974,093

 

Liabilities and Stockholders’ Equity

 

 

 

Current liabilities:

 

 

 

Accounts payable        

$

26

 

 

$

19

 

Accounts payable—related party        

 

 

 

 

1,330

 

Accrued liabilities        

 

41,465

 

 

 

27,021

 

Derivative instruments        

 

901

 

 

 

2,961

 

Income taxes payable        

 

1,816

 

 

 

1,925

 

Total current liabilities        

 

44,208

 

 

 

33,256

 

Long-term debt, net        

 

821,505

 

 

 

1,083,082

 

Derivative instruments        

 

 

 

 

201

 

Other long-term liabilities        

 

4,789

 

 

 

 

Total liabilities        

 

870,502

 

 

 

1,116,539

 

Stockholders’ equity:

 

 

 

Class A Common Stock, $0.000001 par value: 1,000,000,000 shares authorized; 102,947,008 shares issued and outstanding as of September 30, 2024 and 86,144,273 shares issued and outstanding as of December 31, 2023        

 

 

 

 

 

Class B Common Stock, $0.000001 par value: 1,000,000,000 shares authorized; 85,431,453 shares issued and outstanding as of September 30, 2024 and 90,709,946 shares issued and outstanding as of December 31, 2023        

 

 

 

 

 

Additional paid-in capital        

 

1,429,649

 

 

 

1,031,078

 

Retained earnings (accumulated deficit)        

 

(28,691

)

 

 

(16,786

)

Total Viper Energy, Inc. stockholders’ equity        

 

1,400,958

 

 

 

1,014,292

 

Non-controlling interest        

 

1,934,550

 

 

 

1,843,262

 

Total equity        

 

3,335,508

 

 

 

2,857,554

 

Total liabilities and stockholders’ equity        

$

4,206,010

 

 

$

3,974,093

 

 

Viper Energy, Inc.

Condensed Consolidated Statements of Operations

(unaudited, in thousands, except per share data)

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Operating income:

 

 

 

 

 

 

 

Oil income        

$

186,750

 

 

$

168,008

 

 

$

558,203

 

 

$

443,927

 

Natural gas income        

 

823

 

 

 

8,893

 

 

 

8,763

 

 

 

22,974

 

Natural gas liquids income        

 

20,585

 

 

 

18,713

 

 

 

61,745

 

 

 

47,995

 

Royalty income        

 

208,158

 

 

 

195,614

 

 

 

628,711

 

 

 

514,896

 

Lease bonus income—related party        

 

107

 

 

 

97,237

 

 

 

227

 

 

 

105,585

 

Lease bonus income        

 

1,143

 

 

 

196

 

 

 

2,289

 

 

 

1,730

 

Other operating income        

 

180

 

 

 

193

 

 

 

461

 

 

 

774

 

Total operating income        

 

209,588

 

 

 

293,240

 

 

 

631,688

 

 

 

622,985

 

Costs and expenses:

 

 

 

 

 

 

 

Production and ad valorem taxes        

 

15,113

 

 

 

12,286

 

 

 

44,720

 

 

 

37,794

 

Depletion        

 

54,528

 

 

 

36,280

 

 

 

149,821

 

 

 

101,331

 

General and administrative expenses—related party        

 

2,569

 

 

 

924

 

 

 

7,391

 

 

 

2,772

 

General and administrative expenses        

 

2,046

 

 

 

956

 

 

 

6,712

 

 

 

3,880

 

Other operating (income) expense        

 

(236

)

 

 

 

 

 

(3

)

 

 

 

Total costs and expenses        

 

74,020

 

 

 

50,446

 

 

 

208,641

 

 

 

145,777

 

Income (loss) from operations

        

 

135,568

 

 

 

242,794

 

 

 

423,047

 

 

 

477,208

 

Other income (expense):

 

 

 

 

 

 

 

Interest expense, net        

 

(16,739

)

 

 

(10,970

)

 

 

(54,736

)

 

 

(31,636

)

Gain (loss) on derivative instruments, net        

 

7,410

 

 

 

(2,988

)

 

 

5,264

 

 

 

(30,685

)

Other income, net        

 

 

 

 

256

 

 

 

 

 

 

258

 

Total other expense, net        

 

(9,329

)

 

 

(13,702

)

 

 

(49,472

)

 

 

(62,063

)

Income (loss) before income taxes

        

 

126,239

 

 

 

229,092

 

 

 

373,575

 

 

 

415,145

 

Provision for (benefit from) income taxes        

 

17,194

 

 

 

21,879

 

 

 

42,729

 

 

 

39,735

 

Net income (loss)

        

 

109,045

 

 

 

207,213

 

 

 

330,846

 

 

 

375,410

 

Net income (loss) attributable to non-controlling interest        

 

60,128

 

 

 

128,614

 

 

 

181,668

 

 

 

232,294

 

Net income (loss) attributable to Viper Energy, Inc.

        

$

48,917

 

 

$

78,599

 

 

$

149,178

 

 

$

143,116

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to common shares:

 

 

 

 

 

 

 

Basic        

$

0.52

 

 

$

1.11

 

 

$

1.64

 

 

$

1.99

 

Diluted        

$

0.52

 

 

$

1.11

 

 

$

1.64

 

 

$

1.99

 

Weighted average number of common shares outstanding:

 

 

 

 

 

 

 

Basic        

 

93,695

 

 

 

70,925

 

 

 

90,895

 

 

 

71,803

 

Diluted        

 

93,747

 

 

 

70,925

 

 

 

90,989

 

 

 

71,803

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Viper Energy, Inc.

Condensed Consolidated Statements of Cash Flows

(unaudited, in thousands)

 

 

 

 

 

 

 

 

 

Three Months Ended September 30,

 

Nine Months Ended September 30,

 

2024

 

2023

 

2024

 

2023

Cash flows from operating activities:

 

 

 

 

 

 

 

Net income (loss)        

$

109,045

 

 

$

207,213

 

 

$

330,846

 

 

$

375,410

 

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

 

 

 

 

 

 

 

Provision for (benefit from) deferred income taxes        

 

1,777

 

 

 

355

 

 

 

(505

)

 

 

887

 

Depletion        

 

54,528

 

 

 

36,280

 

 

 

149,821

 

 

 

101,331

 

(Gain) loss on derivative instruments, net        

 

(7,410

)

 

 

2,988

 

 

 

(5,264

)

 

 

30,685

 

Net cash receipts (payments) on derivatives        

 

187

 

 

 

(3,807

)

 

 

(2,038

)

 

 

(10,019

)

Other        

 

1,390

 

 

 

823

 

 

 

4,470

 

 

 

2,045

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

Royalty income receivable        

 

26,163

 

 

 

(23,039

)

 

 

2,886

 

 

 

(22,147

)

Royalty income receivable—related party        

 

(1,015

)

 

 

(3,047

)

 

 

(32,667

)

 

 

(1,171

)

Accounts payable and accrued liabilities        

 

19,107

 

 

 

6,739

 

 

 

14,192

 

 

 

4,156

 

Accounts payable—related party        

 

 

 

 

 

 

 

(1,330

)

 

 

(306

)

Income taxes payable        

 

(385

)

 

 

11,738

 

 

 

(109

)

 

 

12,411

 

Other        

 

(413

)

 

 

3,485

 

 

 

1,398

 

 

 

(885

)

Net cash provided by (used in) operating activities        

 

202,974

 

 

 

239,728

 

 

 

461,700

 

 

 

492,397

 

Cash flows from investing activities:

 

 

 

 

 

 

 

Acquisitions of oil and natural gas interests—related party        

 

 

 

 

 

 

 

 

 

 

(75,073

)

Acquisitions of oil and natural gas interests        

 

(241,877

)

 

 

(51,101

)

 

 

(271,052

)

 

 

(98,510

)

Proceeds from sale of oil and natural gas interests        

 

(2,967

)

 

 

(1,191

)

 

 

87,674

 

 

 

(3,166

)

Net cash provided by (used in) investing activities        

 

(244,844

)

 

 

(52,292

)

 

 

(183,378

)

 

 

(176,749

)

Cash flows from financing activities:

 

 

 

 

 

 

 

Proceeds from borrowings under credit facility        

 

375,000

 

 

 

69,000

 

 

 

470,000

 

 

 

260,000

 

Repayment on credit facility        

 

(552,000

)

 

 

(43,000

)

 

 

(733,000

)

 

 

(162,000

)

Net proceeds from public offering        

 

475,904

 

 

 

 

 

 

475,904

 

 

 

 

Repurchased shares/units under buyback program        

 

 

 

 

(9,650

)

 

 

 

 

 

(67,181

)

Dividends/distributions to stockholders        

 

(58,649

)

 

 

(25,300

)

 

 

(156,553

)

 

 

(84,181

)

Dividends/distributions to Diamondback         

 

(64,947

)

 

 

(40,200

)

 

 

(191,830

)

 

 

(127,929

)

Other        

 

 

 

 

(4,551

)

 

 

(63

)

 

 

(5,722

)

Net cash provided by (used in) financing activities        

 

175,308

 

 

 

(53,701

)

 

 

(135,542

)

 

 

(187,013

)

Net increase (decrease) in cash and cash equivalents        

 

133,438

 

 

 

133,735

 

 

 

142,780

 

 

 

128,635

 

Cash, cash equivalents and restricted cash at beginning of period        

 

35,211

 

 

 

13,079

 

 

 

25,869

 

 

 

18,179

 

Cash, cash equivalents and restricted cash at end of period        

$

168,649

 

 

$

146,814

 

 

$

168,649

 

 

$

146,814

 

 

Viper Energy, Inc.

Selected Operating Data

(unaudited)

 

 

 

 

 

 

 

Three Months Ended

 

September 30, 2024

 

June 30, 2024

 

September 30, 2023

Production Data:

 

 

 

 

 

Oil (MBbls)        

 

2,482

 

 

2,398

 

 

2,037

Natural gas (MMcf)        

 

6,150

 

 

5,631

 

 

4,900

Natural gas liquids (MBbls)        

 

1,035

 

 

983

 

 

867

Combined volumes (MBoe)

(1)

        

 

4,542

 

 

4,320

 

 

3,721

 

 

 

 

 

 

Average daily oil volumes (bo/d)        

 

26,978

 

 

26,352

 

 

22,141

Average daily combined volumes (boe/d)        

 

49,370

 

 

47,473

 

 

40,446

 

 

 

 

 

 

Average sales prices:

 

 

 

 

 

Oil ($/Bbl)        

$

75.24

 

$

81.04

 

$

82.48

Natural gas ($/Mcf)        

$

0.13

 

$

0.20

 

$

1.81

Natural gas liquids ($/Bbl)        

$

19.89

 

$

20.35

 

$

21.58

Combined ($/boe)

(2)

        

$

45.83

 

$

49.88

 

$

52.57

 

 

 

 

 

 

Oil, hedged ($/Bbl)

(3)

        

$

74.27

 

$

80.24

 

$

81.44

Natural gas, hedged ($/Mcf)

(3)

        

$

0.56

 

$

0.64

 

$

1.47

Natural gas liquids ($/Bbl)

(3)

        

$

19.89

 

$

20.35

 

$

21.58

Combined price, hedged ($/boe)

(3)

        

$

45.87

 

$

50.00

 

$

51.55

 

 

 

 

 

 

Average Costs ($/boe):

 

 

 

 

 

Production and ad valorem taxes        

$

3.33

 

$

3.52

 

$

3.30

General and administrative - cash component        

 

0.83

 

 

0.84

 

 

0.41

Total operating expense - cash        

$

4.16

 

$

4.36

 

$

3.71

 

 

 

 

 

 

General and administrative - non-cash stock compensation expense        

$

0.19

 

$

0.19

 

$

0.10

Interest expense, net        

$

3.69

 

$

4.32

 

$

2.95

Depletion        

$

12.01

 

$

11.19

 

$

9.75

(1)   Bbl equivalents are calculated using a conversion rate of six Mcf per one Bbl.
(2)   Realized price net of all deducts for gathering, transportation and processing.
(3)   Hedged prices reflect the impact of cash settlements of our matured commodity derivative transactions on our average sales prices.

NON-GAAP FINANCIAL MEASURES

Adjusted EBITDA is a supplemental non-GAAP financial measure that is used by management and external users of our financial statements, such as industry analysts, investors, lenders and rating agencies. Viper defines Adjusted EBITDA as net income (loss) attributable to Viper Energy, Inc. plus net income (loss) attributable to non-controlling interest (“net income (loss)”) before interest expense, net, non-cash share-based compensation expense, depletion, non-cash (gain) loss on derivative instruments, (gain) loss on extinguishment of debt, if any, other non-cash operating expenses, other non-recurring expenses and provision for (benefit from) income taxes. Adjusted EBITDA is not a measure of net income as determined by United States’ generally accepted accounting principles (“GAAP”). Management believes Adjusted EBITDA is useful because it allows them to more effectively evaluate Viper’s operating performance and compare the results of its operations from period to period without regard to its financing methods or capital structure. Adjusted EBITDA should not be considered as an alternative to, or more meaningful than, net income, royalty income, cash flow from operating activities or any other measure of financial performance or liquidity presented as determined in accordance with GAAP. Certain items excluded from Adjusted EBITDA 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 EBITDA.

Viper defines cash available for distribution to Viper Energy, Inc. shareholders generally as an amount equal to its Adjusted EBITDA for the applicable quarter less cash needed for income taxes payable for the current period, debt service, contractual obligations, fixed charges and reserves for future operating or capital needs that the Board may deem appropriate, lease bonus income, net of tax, distribution equivalent rights payments, preferred dividends, and an adjustment for changes in ownership interests that occurred subsequent to the quarter, if any. Management believes cash available for distribution is useful because it allows them to more effectively evaluate Viper’s operating performance excluding the impact of non-cash financial items and short-term changes in working capital. Viper’s computations of Adjusted EBITDA and cash available for distribution may not be comparable to other similarly titled measures of other companies or to such measure in its credit facility or any of its other contracts. Viper further defines cash available for variable dividends as at least 75 percent of cash available for distribution less base dividends declared and repurchased shares as part of its share buyback program for the applicable quarter.

The following tables present a reconciliation of the GAAP financial measure of net income (loss) to the non-GAAP financial measures of Adjusted EBITDA, cash available for distribution and cash available for variable dividends:

Viper Energy, Inc.

(unaudited, in thousands, except per share data)

 

 

 

Three Months Ended
September 30, 2024

Net income (loss) attributable to Viper Energy, Inc.

        

$

48,917

 

Net income (loss) attributable to non-controlling interest        

 

60,128

 

Net income (loss)

        

 

109,045

 

Interest expense, net        

 

16,739

 

Non-cash share-based compensation expense        

 

845

 

Depletion        

 

54,528

 

Non-cash (gain) loss on derivative instruments        

 

(7,223

)

Other non-cash operating expenses        

 

(236

)

Other non-recurring expenses        

 

92

 

Provision for (benefit from) income taxes        

 

17,194

 

Consolidated Adjusted EBITDA

        

 

190,984

 

Less: Adjusted EBITDA attributable to non-controlling interest        

 

86,613

 

Adjusted EBITDA attributable to Viper Energy, Inc.

        

$

104,371

 

 

 

Adjustments to reconcile Adjusted EBITDA to cash available for distribution:

 

Income taxes payable for the current period        

$

(15,416

)

Debt service, contractual obligations, fixed charges and reserves        

 

(8,922

)

Lease bonus income, net of tax        

 

(479

)

Distribution equivalent rights payments        

 

(123

)

Preferred distributions        

 

        (20

)

Effect of subsequent ownership changes        

 

        (3,963

)

Cash available for distribution to Viper Energy, Inc. shareholders

        

$

75,448

 

 

Three Months Ended September 30, 2024

 

Amounts

 

Amounts Per
Common Share

Reconciliation to cash available for variable dividends:

 

 

 

Cash available for distribution to Viper Energy, Inc. shareholders        

$

75,448

 

$

0.73

 

 

 

 

Return of Capital         

$

62,375

 

$

0.61

Less:

 

 

 

Base dividend        

 

30,884

 

 

0.30

Cash available for variable dividends

        

$

31,491

 

$

0.31

 

 

 

 

Total approved base and variable dividend per share

        

 

 

$

0.61

 

 

 

 

Class A common stock outstanding        

 

 

 

102,947

The following table presents a reconciliation of the GAAP financial measure of income (loss) before income taxes to the non-GAAP financial measure of pre-tax income attributable to Viper Energy, Inc. Management believes this measure is useful to investors given it provides the basis for income taxes payable by Viper Energy, Inc, which is an adjustment to reconcile Adjusted EBITDA to cash available for distribution to holders of Viper Energy, Inc. Class A common stock.

Viper Energy, Inc.

Pre-tax income attributable to Viper Energy, Inc.

(unaudited, in thousands)

 

 

 

Three Months Ended
September 30, 2024

 

Income (loss) before income taxes

        

$

126,239

 

Less: Net income (loss) attributable to non-controlling interest        

 

60,128

 

Pre-tax income attributable to Viper Energy, Inc.

        

$

66,111

 

 

 

Income taxes payable for the current period        

$

15,416

 

Effective cash tax rate attributable to Viper Energy, Inc.

        

 

23.3

%

Adjusted net income (loss) is a non-GAAP financial measure equal to net income (loss) attributable to Viper Energy, Inc. plus net income (loss) attributable to non-controlling interest adjusted for non-cash (gain) loss on derivative instruments, net, (gain) loss on extinguishment of debt, if any, other non-cash operating expenses, other non-recurring expenses and related income tax adjustments. The Company’s computation of adjusted net income may not be comparable to other similarly titled measures of other companies or to such measure in our credit facility or any of our other contracts. Management believes adjusted net income helps investors in the oil and natural gas industry to measure and compare the Company’s performance to other oil and natural gas companies by excluding from the calculation items that can vary significantly from company to company depending upon accounting methods, the book value of assets and other non-operational factors.

The following table presents a reconciliation of the GAAP financial measure of net income (loss) attributable to Viper Energy, Inc. to the non-GAAP financial measure of adjusted net income (loss):

Viper Energy, Inc.

Adjusted Net Income (Loss)

(unaudited, in thousands, except per share data)

 

 

 

Three Months Ended September 30, 2024

 

Amounts

 

Amounts Per
Diluted Share

Net income (loss) attributable to Viper Energy, Inc. (1)

        

$

48,917

 

 

$

0.52

 

Net income (loss) attributable to non-controlling interest        

 

60,128

 

 

 

0.64

 

Net income (loss)(1)

        

 

109,045

 

 

 

1.16

 

Non-cash (gain) loss on derivative instruments, net        

 

(7,223

)

 

 

(0.08

)

Other non-cash operating expenses        

 

(236

)

 

 

 

Other non-recurring expenses        

 

92

 

 

 

 

Adjusted income excluding above items

(1)

        

 

101,678

 

 

 

1.08

 

Income tax adjustment for above items        

 

1,003

 

 

 

0.02

 

Adjusted net income (loss)(1)

        

 

102,681

 

 

 

1.10

 

Less: Adjusted net income (loss) attributed to non-controlling interests        

 

57,059

 

 

 

0.61

 

Adjusted net income (loss) attributable to Viper Energy, Inc. (1)

        

$

45,622

 

 

$

0.49

 

 

 

 

 

Weighted average Class A common shares outstanding:

 

 

 

Basic        

 

93,695

 

Diluted        

 

93,747

 

(1) The Company’s earnings (loss) per diluted share amount has been computed using the two-class method in accordance with GAAP. The two-class method is an earnings allocation which reflects the respective ownership among holders of Class A common shares and participating securities. Diluted earnings per share using the two-class method is calculated as (i) net income attributable to Viper Energy, Inc., (ii) less the reallocation of $0.1 million in earnings attributable to participating securities, (iii) divided by diluted weighted average Class A common shares outstanding.

RECONCILIATION OF LONG-TERM DEBT TO NET DEBT

The Company defines the non-GAAP measure of net debt as debt (excluding debt issuance costs, discounts and premiums) less cash and cash equivalents. Net debt should not be considered an alternative to, or more meaningful than, total debt, the most directly comparable GAAP measure. Management uses net debt to determine the Company's outstanding debt obligations that would not be readily satisfied by its cash and cash equivalents on hand. The Company believes this metric is useful to analysts and investors in determining the Company's leverage position because the Company has the ability to, and may decide to, use a portion of its cash and cash equivalents to reduce debt.

 

 

September 30, 2024

 

Net Q3
Principal
Borrowings/
(Repayments)

 

June 30, 2024

 

March 31, 2024

 

December 31, 2023

 

September 30, 2023

 

 

(in thousands)

Total long-term debt

(1)

 

$

830,350

 

 

$

(177,000

)

 

$

1,007,350

 

 

$

1,103,350

 

 

$

1,093,350

 

 

$

680,350

 

Cash and cash equivalents

 

 

(168,649

)

 

 

 

 

(35,211

)

 

 

(20,005

)

 

 

(25,869

)

 

 

(146,814

)

Net debt

 

$

661,701

 

 

 

 

$

972,139

 

 

$

1,083,345

 

 

$

1,067,481

 

 

$

533,536

 

(1) Excludes debt issuance costs, discounts & premiums.

Derivatives

As of the filing date, the Company had the following outstanding derivative contracts. The Company’s derivative contracts are based upon reported settlement prices on commodity exchanges, with crude oil derivative settlements based on New York Mercantile Exchange West Texas Intermediate pricing and Crude Oil Brent. When aggregating multiple contracts, the weighted average contract price is disclosed.

 

Crude Oil (Bbls/day, $/Bbl)

 

Q4 2024

 

Q1 2025

 

Q2 2025

 

Q3 2025

 

Q4 2025

Deferred Premium Puts - WTI (Cushing)

 

16,000

 

 

 

20,000

 

 

 

20,000

 

 

 

 

 

Strike

$

55.00

 

 

$

55.00

 

 

$

55.00

 

 

$

 

$

Premium

$

(1.70

)

 

$

(1.62

)

 

$

(1.61

)

 

$

 

$

 

Crude Oil (Bbls/day, $/Bbl)

 

Q4 2024

 

Q1 2025

 

Q2 2025

 

Q3 2025

 

Q4 2025

Costless Collars - WTI (Cushing)

 

4,000

 

 

 

 

 

 

 

 

Floor

$

55.00

 

$

 

$

 

$

 

$

Ceiling

$

93.66

 

$

 

$

 

$

 

$

 

Natural Gas (Mmbtu/day, $/Mmbtu)

 

Q4 2024

 

Q1 2025

 

Q2 2025

 

Q3 2025

 

Q4 2025

Costless Collars - Henry Hub

 

 

 

60,000

 

 

60,000

 

 

60,000

 

 

60,000

Floor

$

 

$

2.50

 

$

2.50

 

$

2.50

 

$

2.50

Ceiling

$

 

$

4.93

 

$

4.93

 

$

4.93

 

$

4.93

 

Natural Gas (Mmbtu/day, $/Mmbtu)

 

Q4 2024

 

Q1 2025

 

Q2 2025

 

Q3 2025

 

Q4 2025

Natural Gas Basis Swaps - Waha Hub

 

30,000

 

 

 

60,000

 

 

 

60,000

 

 

 

60,000

 

 

 

60,000

 

Swap Price

$

(1.20

)

 

$

(0.80

)

 

$

(0.80

)

 

$

(0.80

)

 

$

(0.80

)

Investor Contact:

Austen Gilfillian
+1 432.221.7420
agilfillian@viperenergy.com 

Source: Viper Energy, Inc.; Diamondback Energy, Inc.