0001657788 false 0001657788 2021-11-04 2021-11-04 iso4217:USD xbrli:shares iso4217:USD xbrli:shares

 

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

 

FORM 8-K

 

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d)

of the Securities Exchange Act of 1934

 

Date of Report (date of earliest event reported): November 4, 2021

 

 

 

Kimbell Royalty Partners, LP

(Exact name of registrant as specified in its charter)

 

 

 

Delaware   1-38005   47-5505475

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(I.R.S. Employer

Identification No.)

 

777 Taylor Street, Suite 810

Fort Worth, Texas

  76102
(Address of principal executive offices)   (Zip Code)

 

Registrant’s telephone number, including area code: (817) 945-9700

 

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2):

 

  ¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

  ¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

  ¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

  ¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Securities registered pursuant to 12(b) of the Act:

 

Title of each class: Trading symbol(s): Name of each exchange on which
registered:
Common Units Representing Limited Partnership Interests KRP New York Stock Exchange

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company     x

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.     x

 

 

 

 

 

 

Item 2.02. Results of Operations and Financial Condition.

 

On November 4, 2021, Kimbell Royalty Partners, LP (the “Partnership”) issued a news release announcing its third quarter 2021 financial and operating results. A copy of the news release is attached hereto, furnished as Exhibit 99.1 and incorporated in this Item 2.02 by reference.

 

  Item 7.01. Regulation FD Disclosure.

 

Also on November 4, 2021, the Partnership posted an updated investor presentation on its website. The presentation, titled “Winter 2021 Investor Presentation,” may be found at http://www.kimbellrp.com under the “Events and Presentations” section under the “Investor Relations” tab on the Partnership’s website. Investors should note that the Partnership announces financial information in filings with the Securities and Exchange Commission, press releases and public conference calls as well as on its website. The Partnership may use the “Investor Relations” and other sections of its website to communicate with investors and it is possible that the financial and other information posted there could be deemed to be material information.

 

The information contained in Item 2.02, Item 7.01 and the accompanying Exhibit 99.1 shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liability of such section, nor shall such information be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, regardless of the general incorporation language of such filing, except as shall be expressly set forth by specific reference in such filing.

 

Item 9.01. Financial Statements and Exhibits.

 

(d) Exhibits

 

Number   Description
99.1   News release issued by Kimbell Royalty Partners, LP dated November 4, 2021.
104   Cover Page Interactive Data File (the cover page XBRL tags are embedded within the Inline XBRL document).

 

 

 

 

SIGNATURE

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

  KIMBELL ROYALTY PARTNERS, LP
   
  By: Kimbell Royalty GP, LLC,
    its general partner

 

  By: /s/ Matthew S. Daly
    Matthew S. Daly
    Chief Operating Officer

 

Date: November 4, 2021

 

 

 

 

Exhibit 99.1

 

NEWS RELEASE

 

 

 

Kimbell Royalty Partners Announces Third Quarter 2021 Results

 

Record Oil, Natural Gas and Natural Gas Liquids Revenue

 

Record Net Income and Consolidated Adjusted EBITDA

 

Record Cash Available for Distribution per Common Unit

 

Rig Count Up 20% from Q2 21, Outpacing Overall Lower 48 Growth

 

FORT WORTH, Texas, November 4, 2021 – Kimbell Royalty Partners, LP (NYSE: KRP) (“Kimbell” or the “Company”), a leading owner of oil and natural gas mineral and royalty interests in more than 97,000 gross wells across 28 states, today announced financial and operating results for the quarter ended September 30, 2021.

 

Third Quarter 2021 Highlights

 

·Q3 2021 run-rate daily production of 14,083 barrels of oil equivalent (“Boe”) per day (6:1), up 1% from Q2 2021

 

·Record Q3 2021 oil, natural gas and NGL revenues of $47.6 million, an increase of 23% from Q2 2021, reflecting improved realized commodity prices

 

·Record Q3 2021 net income of approximately $7.5 million and net income attributable to common units of approximately $1.8 million; an increase of 101% and 23%, respectively, from Q2 2021

 

·Record Q3 2021 consolidated Adjusted EBITDA of $33.0 million, an increase of 18% from Q2 2021

 

·Record cash available for distribution of $0.50 per common unit, an increase of 22% from Q2 2021

 

·Kimbell expects to redeem all remaining Series A Cumulative Preferred Units outstanding in Q1 2022, further simplifying its capital structure and reducing its cost of capital

 

·As of September 30, 2021, Kimbell’s major properties1 had 4.71 net drilled but uncompleted wells (“DUCs”) and net permitted locations on its acreage (1.69 net DUCs and 3.02 net permitted locations), compared to 4.5 net wells needed to maintain flat production

 

·As of September 30, 2021, Kimbell had 60 rigs actively drilling on its acreage, up 20% from Q2 2021 and representing 11.7%2 market share of all rigs drilling in the continental United States as of such time

 

·Announced a Q3 2021 cash distribution of $0.37 per common unit, an increase of 19% from Q2 2021, reflecting a payout ratio of 75% of cash available for distribution; implies a 10.3% annualized yield based on the November 3, 2021 closing price of $14.43 per common unit; Kimbell intends to utilize the remaining 25% of its cash available for distribution to repay a portion of the outstanding borrowings under Kimbell’s revolving credit facility

 

 

1 These figures pertain only to Kimbell's major properties and do not include possible additional DUCs and permits from Kimbell's minor properties, which generally have a net revenue interest of 0.1% or below and are time consuming to quantify but, in the estimation of Kimbell's management, could add an additional 20% to Kimbell’s net inventory.

2 Based on Kimbell rig count of 60 and Baker Hughes U.S. land rig count of 513 as of October 1, 2021.

 

 

Kimbell Royalty Partners, LP News Release

Page 2

 

·Kimbell affirms its financial and operational guidance ranges for 2021 previously disclosed in its Q4 2020 earnings release

 

Robert Ravnaas, Chairman and Chief Executive Officer of Kimbell’s general partner, commented, “Surging commodity prices, especially natural gas, as well as a sequential production increase were the primary drivers of our record quarter. The operational momentum that we identified last quarter continued as evidenced by the 20% increase in our rig count at the end of Q3 2021 as compared to the end of Q2 2021, led by natural gas-driven basins such as the Haynesville and Mid-Con. The seeds for this operational momentum were planted in July 2018 when we completed the Haymaker acquisition, which provided a world-class mineral position in the core areas of the natural gas-heavy Haynesville shale. That decision is proving prescient in this market environment.

 

“Tailwinds continue in the global energy sector and fundamentals across the U.S. energy complex continue to improve. Inventory levels are low, rig count growth is tepid and operators continue to focus on balance sheet strength and free cash flow generation. We believe this energy ‘up cycle’ will last longer than previous cycles and that the modest increase in investment that is expected in 2022 will only serve to largely replace the significant depletion in drilled but uncompleted wells in the U.S., rather than providing much in the way of oil and natural gas production growth in the lower 48.

 

“The oil and natural gas royalty sector is particularly well-positioned to benefit from this cycle since we participate in the upside from commodity price inflation, but do not experience the cost inflation that is currently being experienced by both the energy services and upstream sectors. In fact, our cash G&A per BOE was flat between Q2 2021 and Q3 2021 even though our realized price per BOE increased 19%, driving positive operating leverage and record results.”

 

Ravnaas concluded, “In this new world where lower 48 production growth is expected to be modest at best, we believe that production stability and flat decline rates will be the new theme of energy investing rather than the hyper-growth models of the past. At only 4.5 net wells per year to keep production flat, with 4.71 net DUCs and permitted locations as of September 30, 2021, Kimbell was built for these conditions. We look forward to finishing the year strong and continue to be very excited about the future of Kimbell and its prospects for delivering unitholder value for years to come.”

 

Third Quarter 2021 Distribution and Debt Repayment

 

On October 22, 2021, the Board of Directors of Kimbell Royalty GP, LLC, Kimbell’s general partner (the “Board of Directors”), approved a cash distribution payment to common unitholders of 75% of cash available for distribution for the third quarter of 2021, or $0.37 per common unit. The distribution will be payable on November 8, 2021 to common unitholders of record at the close of business on November 1, 2021. Kimbell plans to utilize the remaining 25% of cash available for distribution for the third quarter of 2021 to pay down a portion of the outstanding borrowings under its secured revolving credit facility. Since May 2020 (excluding the expected upcoming pay down from the remaining 25% of Q3 2021 projected cash available for distribution), Kimbell has paid down approximately $36.9 million of outstanding borrowings under its secured revolving credit facility by allocating a portion of its cash available for distribution for debt pay down.

 

 

Kimbell Royalty Partners, LP News Release

Page 3

 

Kimbell expects that substantially all of its third quarter 2021 distribution will not constitute taxable dividend income and instead will generally result in a non-taxable reduction to the tax basis of unitholders’ common units. The reduced tax basis will increase unitholders’ capital gain (or decrease unitholders’ capital loss) when unitholders sell their common units.

 

Financial Highlights

 

Kimbell’s third quarter 2021 average realized price per Bbl of oil was $68.31, per Mcf of natural gas was $3.86, per Bbl of NGLs was $28.77 and per Boe combined was $35.16.

 

During the third quarter of 2021, the Company’s total revenues were $31.8 million, net income was approximately $7.5 million and net income attributable to common units was approximately $1.8 million, or $0.04 per common unit.

 

Total third quarter 2021 consolidated Adjusted EBITDA was $33.0 million (consolidated Adjusted EBITDA is a non-GAAP financial measure. Please see a reconciliation to the nearest GAAP financial measures at the end of this news release).

 

In the third quarter of 2021, G&A expense was $6.8 million, $4.0 million of which was Cash G&A expense, or $3.09 per Boe (Cash G&A and Cash G&A per Boe are non-GAAP financial measures.  Please see definition under Non-GAAP Financial Measures in the Supplemental Schedules included in this news release).  Unit-based compensation in the third quarter of 2021, which is a non-cash G&A expense, was $2.8 million or $2.13 per Boe.

 

As of September 30, 2021, Kimbell had approximately $192.7 million in debt outstanding under its secured revolving credit facility, had net debt to third quarter 2021 trailing twelve month consolidated Adjusted EBITDA of approximately 1.7x and was in compliance with all financial covenants under its secured revolving credit facility. Kimbell had approximately $72.3 million in undrawn capacity under its secured revolving credit facility as of September 30, 2021.

 

As of September 30, 2021 and November 4, 2021, Kimbell had outstanding 42,916,472 common units and 17,611,579 Class B units.

 

Production

 

Third quarter 2021 average daily production was 14,810 Boe per day (6:1), which consisted of 727 Boe per day related to prior period production recognized in Q3 2021 and 14,083 Boe per day of run-rate production. The 14,083 Boe per day of run-rate production was composed of approximately 62% from natural gas (6:1) and approximately 38% from liquids (25% from oil and 13% from NGLs). The prior period production recognized in Q3 2021 was primarily due to new wells outperforming estimates.

 

 

Kimbell Royalty Partners, LP News Release

Page 4

 

Operational Update

 

As of September 30, 2021, Kimbell’s major properties had 770 gross (1.69 net) DUCs and 674 gross (3.02 net) permitted locations on its acreage. In addition, as of September 30, 2021, Kimbell had 60 rigs actively drilling on its acreage, which represents an approximate 11.7% market share of all land rigs drilling in the continental United States as of such time.

 

Basin  Gross DUCs as of
September 30,
2021(1)
   Gross Permits as of
September 30,
2021(1)
   Net DUCs as of
September 30,
2021(1)
   Net Permits as of
September 30,
2021(1)
 
Permian   328    270    0.56    0.82 
Eagle Ford   74    74    0.32    0.66 
Haynesville   86    25    0.33    0.30 
Mid-Continent   96    58    0.19    0.10 
Bakken   153    166    0.22    0.72 
Appalachia   12    38    0.03    0.13 
Rockies   21    43    0.04    0.29 
Total   770    674    1.69    3.02 

 

 

(1)  These figures pertain only to Kimbell's major properties and do not include possible additional DUCs and permits from Kimbell's minor properties, which generally have a net revenue interest of 0.1% or below and are time consuming to quantify but, in the estimation of Kimbell's management could add an additional 20% to Kimbell's net inventory.

 

 

Kimbell Royalty Partners, LP News Release

Page 5

 

Hedging Update

 

The following provides information concerning Kimbell’s hedge book as of September 30, 2021:

 

Fixed Price Swaps as of September 30, 2021
       Weighted Average 
   Volumes   Fixed Price 
   Oil   Nat Gas   Oil   Nat Gas 
   BBL   MMBTU   $/BBL   $/MMBTU 
4Q 2021   134,964    1,735,672   $44.58   $2.49 
1Q 2022   132,030    1,697,940   $36.76   $2.61 
2Q 2022   119,938    1,516,697   $41.77   $2.23 
3Q 2022   139,196    1,759,316   $43.52   $2.44 
4Q 2022   109,388    1,383,496   $46.00   $2.58 
1Q 2023   91,854    1,204,308   $53.38   $2.73 
2Q 2023   70,889    998,179   $61.16   $2.52 
3Q 2023   72,680    1,047,880   $61.70   $3.09 

 

Conference Call

 

Kimbell Royalty Partners will host a conference call and webcast today at 11:00 a.m. Eastern Time (10:00 a.m. Central Time) to discuss third quarter 2021 results. To access the call live by phone, dial 201-389-0869 and ask for the Kimbell Royalty Partners call at least 10 minutes prior to the start time. A telephonic replay will be available through November 12, 2021 by dialing 201-612-7415 and using the conference ID 13720589#. A webcast of the call will also be available live and for later replay on Kimbell’s website at http://kimbellrp.investorroom.com under the Events and Presentations tab.

 

Presentation

 

On November 4, 2021, Kimbell posted an updated investor presentation on its website. The presentation may be found at http://kimbellrp.investorroom.com under the Events and Presentations tab. Information on Kimbell’s website does not constitute a portion of this news release.

 

About Kimbell Royalty Partners, LP

 

Kimbell (NYSE: KRP) is a leading oil and gas mineral and royalty company based in Fort Worth, Texas. Kimbell owns mineral and royalty interests in over 13 million gross acres in 28 states and in every major onshore basin in the continental United States, including ownership in more than 97,000 gross wells with over 41,000 wells in the Permian Basin. To learn more, visit http://www.kimbellrp.com.

 

 

 

Kimbell Royalty Partners, LP News Release 

Page 6

 

Forward-Looking Statements

 

This news release includes forward-looking statements, in particular statements relating to Kimbell’s financial, operating and production results and prospects for growth, drilling inventory, growth potential, identified locations and all other estimates and predictions resulting from Kimbell’s portfolio review, the tax treatment of Kimbell's distributions, changes in Kimbell’s capital structure, future natural gas and other commodity prices, changes to supply and demand for oil, natural gas and NGLs and the recent ongoing COVID-19 outbreak and its impacts on Kimbell and on the oil and gas industry. These and other forward-looking statements involve risks and uncertainties, including risks that the anticipated benefits of acquisitions are not realized, risks relating to the COVID-19 outbreak, and uncertainties relating to Kimbell’s business, prospects for growth and acquisitions and the securities markets generally, as well as risks inherent in oil and natural gas drilling and production activities, including risks with respect to low or declining prices for oil and natural gas that could result in downward revisions to the value of proved reserves or otherwise cause operators to delay or suspend planned drilling and completion operations or reduce production levels, which would adversely impact cash flow, risks related to the impact of COVID-19 on the global economy and Kimbell’s business, risks relating to the impairment of oil and natural gas properties, risks relating to the availability of capital to fund drilling operations that can be adversely affected by adverse drilling results, production declines and declines in oil and natural gas prices, risks relating to Kimbell’s ability to meet financial covenants under its credit agreement or its ability to obtain amendments or waivers to effect such compliance, risks relating to Kimbell’s hedging activities, risks of fire, explosion, blowouts, pipe failure, casing collapse, unusual or unexpected formation pressures, environmental hazards, and other operating and production risks, which may temporarily or permanently reduce production or cause initial production or test results to not be indicative of future well performance or delay the timing of sales or completion of drilling operations, risks relating to delays in receipt of drilling permits, risks relating to unexpected adverse developments in the status of properties, risks relating to borrowing base redeterminations by Kimbell’s lenders, risks relating to the absence or delay in receipt of government approvals or third-party consents, risks relating to acquisitions, dispositions and drop downs of assets, risks relating to Kimbell's ability to realize the anticipated benefits from and to integrate acquired assets, including the Springbok assets, risks relating to tax matters, and other risks described in Kimbell's Annual Report on Form 10-K and other filings with the Securities and Exchange Commission (the “SEC”), available at the SEC's website at www.sec.gov. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this news release. Except as required by law, Kimbell undertakes no obligation and does not intend to update these forward-looking statements to reflect events or circumstances occurring after this news release. When considering these forward-looking statements, you should keep in mind the risk factors and other cautionary statements in Kimbell's filings with the SEC.

 

Contact:

 

Rick Black 

Dennard Lascar Investor Relations 

[email protected] 

(713) 529-6600

 

– Financial statements follow –

 

 

 

 

Kimbell Royalty Partners, LP News Release 

Page 7

 

Kimbell Royalty Partners, LP 

Condensed Consolidated Balance Sheet 

(Unaudited, in thousands)

 

   September 30, 
   2021 
Assets:     
Current assets     
Cash and cash equivalents  $12,699 
Oil, natural gas and NGL receivables   30,683 
Accounts receivable and other current assets   1,495 
Total current assets   44,877 
Property and equipment, net   2,258 
Investment in affiliate (equity method)   4,690 
Oil and natural gas properties     
Oil and natural gas properties (full cost method)   1,149,611 
Less: accumulated depreciation, depletion and impairment   (652,252)
Total oil and natural gas properties, net   497,359 
Right-of-use assets, net   2,922 
Derivative assets   661 
Loan origination costs, net   4,282 
Total assets  $557,049 
Liabilities, mezzanine equity and unitholders' equity:     
Current liabilities     
Accounts payable  $1,028 
Other current liabilities   6,318 
Derivative liabilities   33,731 
Total current liabilities   41,077 
Operating lease liabilities, excluding current portion   2,639 
Derivative liabilities   8,180 
Long-term debt   192,710 
Other liabilities   480 
Total liabilities   245,086 
Commitments and contingencies     
Mezzanine equity:     
Series A preferred units   20,407 
Unitholders' equity:     
Common units   270,527 
Class B units   881 
Total unitholders' equity   271,408 
Noncontrolling interest   20,148 
Total equity   291,556 
Total liabilities, mezzanine equity and unitholders' equity  $557,049 

 

 

 

 

Kimbell Royalty Partners, LP News Release 

Page 8

 

Kimbell Royalty Partners, LP 

Condensed Consolidated Statements of Operations 

(Unaudited, in thousands, except per-unit data and unit counts)

 

   Three Months Ended   Three Months Ended 
   September 30, 2021   September 30, 2020 
Revenue          
Oil, natural gas and NGL revenues  $47,638   $24,326 
Lease bonus and other income   1,723    16 
Loss on commodity derivative instruments, net   (17,567)   (5,898)
Total revenues   31,794    18,444 
Costs and expenses          
Production and ad valorem taxes   3,105    1,840 
Depreciation and depletion expense   8,829    10,705 
Impairment of oil and natural gas properties       22,237 
Marketing and other deductions   2,996    2,512 
General and administrative expenses   6,766    6,111 
Total costs and expenses   21,696    43,405 
Operating income (loss)   10,098    (24,961)
Other income (expense)          
Equity income in affiliate   261    293 
Interest expense   (2,495)   (1,603)
Other expense   (398)   (100)
Net income (loss) before income taxes   7,466    (26,371)
Benefit from income taxes       (694)
Net income (loss)   7,466    (25,677)
Distribution and accretion on Series A preferred units   (4,850)   (1,578)
Net (income) loss attributable to noncontrolling interests   (761)   9,482 
Distributions on Class B units   (17)   (23)
Net income (loss) attributable to common units  $1,838   $(17,796)
           
Basic  $0.04   $(0.50)
Diluted  $0.04   $(0.50)
Weighted average number of common units outstanding          
Basic   41,106,157    35,423,112 
Diluted   42,916,472    35,423,112 

 

 

 

 

Kimbell Royalty Partners, LP News Release 

Page 9

 

Kimbell Royalty Partners, LP
Supplemental Schedules

 

NON-GAAP FINANCIAL MEASURES

 

Adjusted EBITDA, Cash G&A and Cash G&A per Boe are used as a supplemental non-GAAP financial measures by management and external users of Kimbell’s financial statements, such as industry analysts, investors, lenders and rating agencies.  Kimbell believes Adjusted EBITDA is useful because it allows us to more effectively evaluate Kimbell’s operating performance and compare the results of Kimbell’s operations period to period without regard to its financing methods or capital structure.  In addition, management uses Adjusted EBITDA to evaluate cash flow available to pay distributions to Kimbell’s unitholders.  Kimbell defines Adjusted EBITDA as net income (loss) before interest expense, non-cash unit-based compensation, unrealized gains and losses on derivative instruments, cash distributions from affiliate, equity income from affiliates, impairment of oil and natural gas properties, income taxes and depreciation and depletion expense, and adjusted for distributions from equity investments.  Adjusted EBITDA is not a measure of net income (loss) or net cash provided by operating activities as determined by GAAP.  Kimbell excludes the items listed above from net income (loss) in arriving at Adjusted EBITDA because these amounts can vary substantially from company to company within Kimbell’s industry depending upon accounting methods and book values of assets, capital structures and the method by which the assets were acquired.  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 historic costs of depreciable assets, none of which are components of Adjusted EBITDA.  Adjusted EBITDA should not be considered an alternative to net income, oil, natural gas and natural gas liquids revenues, net cash provided by operating activities or any other measure of financial performance or liquidity presented in accordance with GAAP.  Kimbell’s computations of Adjusted EBITDA may not be comparable to other similarly titled measures of other companies.  Kimbell expects that cash available for distribution for each quarter will generally equal its Adjusted EBITDA for the quarter, less cash needed for debt service and other contractual obligations, tax obligations, and fixed charges and reserves for future operating or capital needs that the Board of Directors may determine is appropriate.

 

Kimbell believes Cash G&A and Cash G&A per Boe are useful metrics because they isolate cash costs within overall G&A expense and measure cash costs relative to overall production, which is a widely utilized metric to evaluate operational performance within the energy sector. Cash G&A is defined as general and administrative expenses less unit-based compensation expense. Cash G&A per Boe is defined as Cash G&A divided by total production for a period. Cash G&A should not be considered an alternative to G&A expense presented in accordance with GAAP. Kimbell’s computations of Cash G&A and Cash G&A per Boe may not be comparable to other similarly titled measures of other companies.

 

 

 

 

 

Kimbell Royalty Partners, LP News Release

Page 10

 

Kimbell Royalty Partners, LP
Supplemental Schedules
(Unaudited, in thousands)

 

   Three Months Ended   Three Months Ended 
   September 30, 2021   September 30, 2020 
Reconciliation of net cash provided by operating activities to Adjusted EBITDA and cash available for distribution          
Net cash provided by operating activities  $25,123   $12,379 
Interest expense   2,495    1,603 
Benefit from income taxes       (694)
Impairment of oil and natural gas properties       (22,237)
Amortization of right-of-use assets   (76)   (70)
Amortization of loan origination costs   (395)   (276)
Equity income in affiliate   261    293 
Forfeiture of restricted units       13 
Unit-based compensation   (2,761)   (2,446)
Loss on derivative instruments, net of settlements   (11,252)   (6,573)
Changes in operating assets and liabilities:          
Oil, natural gas and NGL revenues receivable   6,965    4,273 
Accounts receivable and other current assets   (54)   559 
Accounts payable       195 
Other current liabilities   (1,417)   (1,151)
Operating lease liabilities   76    69 
Consolidated EBITDA  $18,965   $(14,063)
Add:          
Impairment of oil and natural gas properties       22,237 
Unit-based compensation   2,761    2,446 
Loss on commodity derivative instruments, net of settlements   11,252    6,573 
Cash distribution from affiliate   314    211 
Equity income in affiliate   (261)   (293)
Consolidated Adjusted EBITDA  $33,031   $17,111 
Adjusted EBITDA attributable to noncontrolling interest   (9,611)   (5,953)
Adjusted EBITDA attributable to Kimbell Royalty Partners, LP  $23,420   $11,158 
           
Adjustments to reconcile Adjusted EBITDA to cash available          
for distribution          
Cash interest expense   1,426    902 
Cash distributions on Series A preferred units   310    628 
Distributions on Class B units   18    23 
Cash available for distribution on common units  $21,666   $9,605 

 

 

 

 

Kimbell Royalty Partners, LP News Release

Page 11

 

Kimbell Royalty Partners, LP

Supplemental Schedules

(Unaudited, in thousands, except for per-unit data and unit counts)

 

   Three Months Ended 
   September 30, 2021 
Net income  $7,466 
Depreciation and depletion expense   8,829 
Interest expense   2,495 
Cash distribution from affiliate   175 
Benefit from income taxes    
Consolidated EBITDA  $18,965 
Unit-based compensation   2,761 
Loss on derivative instruments, net of settlements   11,252 
Cash distribution from affiliate   314 
Equity income in affiliate   (261)
Consolidated Adjusted EBITDA  $33,031 
Adjusted EBITDA attributable to noncontrolling interest   (9,611)
Adjusted EBITDA attributable to Kimbell Royalty Partners, LP  $23,420 
      
Adjustments to reconcile Adjusted EBITDA to cash available for distribution     
Cash interest expense   1,426 
Cash distributions on Series A preferred units   310 
Distributions on Class B units   18 
Cash available for distribution on common units  $21,666 
      
Common units outstanding on September 30, 2021   42,916,472 
      
Cash available for distribution per common unit outstanding  $0.50 
      
Common units outstanding on November 1, 2021 Record Date   42,916,472 
      
Third quarter 2021 distribution declared (1)  $0.37 

 

(1)  The difference between the declared distribution and the cash available for distribution is primarily attributable to Kimbell allocating 25% of cash available for distribution to pay outstanding borrowings under its revolving credit facility.

 

 

 

 

Kimbell Royalty Partners, LP News Release

Page 12

 

Kimbell Royalty Partners, LP

Supplemental Schedules

(Unaudited, in thousands, except for per-unit data and unit counts)

 

   Three Months Ended 
   September 30, 2020 
Net loss  $(25,677)
Depreciation and depletion expense   10,705 
Interest expense   1,603 
Benefit from income taxes   (694)
Consolidated EBITDA  $(14,063)
Impairment of oil and natural gas properties   22,237 
Unit-based compensation   2,446 
Loss on derivative instruments, net of settlements   6,573 
Cash distribution from affiliate   211 
Equity income in affiliate   (293)
Consolidated Adjusted EBITDA  $17,111 
Adjusted EBITDA attributable to noncontrolling interest   (5,953)
Adjusted EBITDA attributable to Kimbell Royalty Partners, LP  $11,158 
      
Adjustments to reconcile Adjusted EBITDA to cash available for distribution     
Cash interest expense   902 
Cash distributions on Series A preferred units   628 
Distributions on Class B units   23 
Cash available for distribution on common units  $9,605 
      
Common units outstanding on September 30, 2020   38,948,023 
      
Cash available for distribution per common unit outstanding  $0.25 
      
Common units outstanding on November 2, 2020 Record Date   38,948,023 
      
Third quarter 2020 distribution declared (1)  $0.19 

 

(1)  The difference between the declared distribution and the cash available for distribution is primarily attributable to Kimbell allocating 25% of cash available for distribution to pay outstanding borrowings under its revolving credit facility.

 

 

 

 

Kimbell Royalty Partners, LP News Release

Page 13

 

Kimbell Royalty Partners, LP
Supplemental Schedules
(Unaudited, in thousands)

 

   Three Months Ended 
   September 30, 2021 
Net income  $7,466 
Depreciation and depletion expense   8,829 
Interest expense   2,495 
Cash distribution from affiliate   175 
Benefit from income taxes    
Consolidated EBITDA  $18,965 
Unit-based compensation   2,761 
Loss on derivative instruments, net of settlements   11,252 
Cash distribution from affiliate   314 
Equity income in affiliate   (261)
Consolidated Adjusted EBITDA  $33,031 
      
Q4 2020 - Q2 2021 Consolidated Adjusted EBITDA (1)   71,917 
Trailing Twelve Month Consolidated Adjusted EBITDA  $104,948 
      
Long-term debt (as of 9/30/21)   192,710 
Cash and cash equivalents (as of 9/30/21)   (12,699)
Net debt (as of 9/30/21)  $180,011 
      
Net Debt to Trailing Twelve Month Consolidated Adjusted EBITDA   1.7x

 

(1)  Consolidated Adjusted EBITDA for each of the quarters ended December 31, 2020, March 31, 2021 and June 30, 2021 was previously reported in a news release relating to the applicable quarter, and the reconciliation of net loss to consolidated Adjusted EBITDA for each quarter is included in the applicable news release.