Vista Energy, S.A.B. de C.V 6-K, filed Jul 26, 2022
Vista Energy, S.A.B. de C.V. (VIST)
About this 6-K
Vista Energy, S.A.B. de C.V filed this 6-K on July 26, 2022.
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16
UNDER SECURITIES EXCHANGE ACT OF 1934
For the month of July 2022
Commission File No. 001-39000
Vista Energy, S.A.B. de C.V.
(Exact Name of the Registrant as Specified in the Charter)
N.A.
(Translation of Registrant’s Name into English)
Pedregal 24, Floor 4,
Colonia Molino del Rey, Alcaldía Miguel Hidalgo
Mexico City, 11040
Mexico
(Address of Principal Executive Office)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F ☒ Form 40-F ☐
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ☐
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ☐
Indicate by check mark whether the registrant by furnishing the information contained in this Form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934:
Yes ☐ No ☒
If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): Not applicable.
Contents of this Form 6-K
This Form 6-K for Vista Energy, S.A.B. de C.V. (“Vista” or the “Company”) contains the following exhibit:
Exhibit 1: Vista Energy Results of the Second Quarter of 2022.
Forward-Looking Statements
Any statements contained herein or in the attachments hereto regarding Vista that are not historical or current facts are forward-looking statements. These forward-looking statements convey Vista’s current expectations or forecasts of future events. Forward-looking statements regarding Vista involve known and unknown risks, uncertainties and other factors that may cause Vista’s actual results, performance or achievements to be materially different from any future results, performances or achievements expressed or implied by the forward-looking statements. Certain of these risks and uncertainties are described in the “Risk Factors,” “Forward-Looking Statements” and other applicable sections of Vista’s prospectus filed with the United States Securities and Exchange Commission (“SEC”) and other applicable filings with the SEC and the Mexican National Banking and Securities Commission (Comisión Nacional Bancaria y de Valores).
Enquiries:
Investor Relations:
ir@vistaenergy.com
Argentina: +54 11 3754 8500
Mexico: +52 55 8647 0128
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, thereunto duly authorized.
Date: July 26, 2022
| VISTA ENERGY, S.A.B. DE C.V. | ||
| By: | /s/ Alejandro Cherñacov | |
| Name: | Alejandro Cherñacov | |
| Title: | Strategic Planning and Investor Relations Officer | |
Exhibit 1
Vista Results of the Second Quarter of 2022
July 26, 2022, Mexico City, Mexico
Vista Energy, S.A.B. de C.V. (“Vista” or the “Company”) (NYSE: VIST in the New York Stock Exchange; BMV: VISTA in the Mexican Stock Exchange) reported today financial and operational results for the three-month period ended June 30, 2022.
Q2 2022 highlights:
| • | Q2 2022 total production was 44,825 boe/d, a 12% increase compared to Q2 2021. Oil production in Q2 2022 increased 17% y-o-y to 36,899 bbl/d, mainly driven by solid well performance in Bajada del Palo Oeste and in the 2-well pilot in Bajada del Palo Este. |
| • | In Q2 2022, production from shale oil wells was 31,068 boe/d, boosted by pad #11 in Bajada del Palo Este and pad #12 in Bajada del Palo Oeste, which were tied-in in late February and May, respectively, and are producing above the Company’s type-curve on a normalized basis. |
| • | Revenues in Q2 2022 were 294.3 $MM, 78% above Q2 2021, driven by higher oil production and realized oil prices. In Q2 2022, 42% of oil sales volumes, or 1.5 MMbbl, were exported, for a total of 147.0 $MM in revenues. |
| • | In Q2 2022, the average realized crude oil price was 78.4 $/bbl, a 22% increase compared to Q1 2022, and a 43% increase compared to Q2 2021. |
| • | Realized natural gas price for Q2 2022 was 3.9 $/MMBTU, a 11% increase y-o-y, mainly driven by sales to industrial clients at 4.5 $/MMBTU and the Plan Gas winter price of 4.1 $/MMBTU (starting May 2022). |
| • | Lifting cost in Q2 2022 was 7.8 $/boe, a 7% increase y-o-y and flat q-o-q, reflecting the Company’s success in containing cost pressure on peso-denominated contracts and purchases, which was driven by the appreciation of the Argentine Peso in real terms. |
| • | Adjusted EBITDA for Q2 2022 was 202.1 $MM, an inter-annual increase of 97%, driven by strong revenue growth amid stable lifting costs. Adjusted EBITDA margin was 69%, 7 p.p. above the Adjusted EBITDA margin of Q2 2021. |
| • | In Q2 2022, CAPEX was 151.4 $MM, reflecting the drilling of two pads and the completion of three pads during the quarter. |
Page 2
| • | In Q2 2022, the Company recorded a positive free cash flow of 62.6 $MM (1). Cash flow generated by operating activities was 165.5 $MM, while cash flow used in investing activities was 102.9 $MM. Cash flow used in financing activities totaled 19.4 $MM, mainly driven the payment of 24.2 $MM of principal of the Company’s maturities and 23.8 $MM for the share buy-back program, and partially offset by the issuance of a 43.5 $MM dollar-denominated bond. |
| • | Adjusted Net Income during Q2 2022 totaled 82.3 $MM, compared to 17.5 $MM during Q2 2021, an inter-annual increase of 371%. This improvement was mainly driven by a higher Adjusted EBITDA and partially offset by current income tax expense. Adjusted EPS was 0.93 $/share in Q2 2022, compared to 0.20 $/share in Q2 2021. |
| • | Vista’s de-carbonization plan for 2022 is on track and forecasted to deliver 25% y-o-y reduction in GHG emissions intensity. |
| (1) | Free cash flow is calculated as Cash flow generated by operating activities (165.5 $MM) minus Cash flow used in Investing activities (102.9 $MM). |
Page 3
Vista Q2 2022 results
Production
Total average net daily production
| Q2-22 | Q1-22 | Q2-21 | p y/y | p q/q | ||||||||||||||||
| Total (boe/d) |
44,825 | 43,900 | 39,888 | 12 | % | 2 | % | |||||||||||||
| Oil (bbl/d) |
36,899 | 35,638 | 31,539 | 17 | % | 4 | % | |||||||||||||
| Natural Gas (MMm3/d) |
1.19 | 1.24 | 1.26 | (6 | )% | (4 | )% | |||||||||||||
| NGL (boe/d) |
426 | 452 | 419 | 2 | % | (6 | )% | |||||||||||||
Average daily production during Q2 2022 was 44,825 boe/d, comprised of 36,899 bbl/d of oil, representing 82% of total production, 1.19 MMm3/d of natural gas and 426 boe/d of NGL. Total shale production was 31,068 boe/d.
Q2 2022 Average net daily production by asset
| Interest | Oil (bbl/d) |
Natural Gas (MMm3/d) |
NGL (bbl/d) |
Total (boe/d) |
% Total daily average |
|||||||||||||||||||
| Net production per concession |
36,899 | 1.19 | 426 | 44,825 | 100 | % | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
| Entre Lomas |
100 | % | 3,237 | 0.17 | 385 | 4,688 | 10 | % | ||||||||||||||||
| Bajada del Palo Este (conventional) |
100 | % | 395 | 0.06 | 36 | 807 | 2 | % | ||||||||||||||||
| Bajada del Palo Oeste (conventional) |
100 | % | 606 | 0.18 | — | 1,733 | 4 | % | ||||||||||||||||
| Bajada del Palo Este (shale) |
100 | % | 2,483 | 0.03 | — | 2,674 | 6 | % | ||||||||||||||||
| Bajada del Palo Oeste (shale) |
100 | % | 24,350 | 0.58 | — | 27,996 | 62 | % | ||||||||||||||||
| Agua Amarga |
100 | % | 164 | 0.01 | 6 | 213 | 0 | % | ||||||||||||||||
| 25 de Mayo-Medanito |
100 | % | 2,306 | 0.03 | — | 2,478 | 6 | % | ||||||||||||||||
| Jagüel de los Machos |
100 | % | 2,252 | 0.11 | — | 2,928 | 7 | % | ||||||||||||||||
| Coirón Amargo Norte |
84.6 | % | 243 | 0.00 | — | 257 | 1 | % | ||||||||||||||||
| Águila Mora (shale) |
90 | % | — | — | — | — | 0 | % | ||||||||||||||||
| Acambuco (non-operated) |
1.5 | % | 17 | 0.02 | — | 145 | 0 | % | ||||||||||||||||
| Aguada Federal (shale) |
100 | % | 347 | 0.01 | — | 397 | 1 | % | ||||||||||||||||
| Bandurria Norte (shale) |
100 | % | — | — | — | — | — | |||||||||||||||||
| CS-01 (México) |
100 | % | 498 | 0.00 | — | 509 | 1 | % | ||||||||||||||||
Page 4
Revenues
Total revenues per product
| Revenues per product - in $MM |
Q2-22 | Q1-22 | Q2-21 | p y/y | p q/q | |||||||||||||||
| Total |
294.3 | 207.9 | 165.3 | 78 | % | 42 | % | |||||||||||||
| Oil |
277.0 | 193.6 | 149.9 | 85 | % | 43 | % | |||||||||||||
| Export market |
147.0 | 77.1 | 26.8 | 449 | % | 91 | % | |||||||||||||
| Domestic market |
130.0 | 116.5 | 123.1 | 6 | % | 12 | % | |||||||||||||
| Natural Gas |
15.9 | 13.0 | 14.5 | 10 | % | 22 | % | |||||||||||||
| NGL |
1.4 | 1.3 | 0.9 | 47 | % | 8 | % | |||||||||||||
Average Realized Prices
| Product |
Q2-22 | Q1-22 | Q2-21 | p y/y | p q/q | |||||||||||||||
| Oil ($/bbl) |
78.4 | 64.1 | 54.9 | 43 | % | 22 | % | |||||||||||||
| Natural Gas ($/MMBTU) |
3.9 | 3.0 | 3.5 | 11 | % | 28 | % | |||||||||||||
| NGL ($/tn) |
414 | 367 | 314 | 32 | % | 13 | % | |||||||||||||
During Q2 2022, total revenues were 294.3 $MM, 78% above Q2 2021 and 42% above Q1 2022, mainly driven by a 85% interannual increase in crude oil revenues.
Crude oil revenues in Q2 2022 totaled 277.0 $MM, representing 94% of total revenues, an 85% increase compared to Q2 2021, mainly driven by the boost in shale oil production from Bajada del Palo Oeste and the 2-well pilot in Bajada del Palo Este, and higher realized oil prices. During Q2 2022, the Company exported 42% of crude oil sales volumes, while the remaining 58% was sold to the domestic market. Revenues from the export market accounted for 50% of the total revenues, reaching 147.0 $MM. Total oil sales volumes during Q2 2022 were 3,533 Mbbl. Average realized oil price was 78.4 $/bbl, 43% above Q2 2021 and 22% above Q1 2022.
Natural gas revenues in Q2 2022 were 15.9 $MM, representing 5% of total revenues. The average realized natural gas price for the quarter was 3.9 $/MMBTU, a 11% increase compared to Q2 2021. Plan Gas represented 71% of total natural gas sales volume, with an average realized price of 3.6 $/MMBTU during the quarter, and an average of 4.1 $/MMBTU during the winter period (May and June). Sales to industrial clients represented 26% of total natural gas sales volume at an average realized price of 4.5 $/MMBTU. The remaining 3% of total natural gas sales volume was exported at an average realized price of 5.4 $/MMBTU.
NGL sales were 1.4 $MM during Q2 2022, representing 1% of total sales. NGL average price was 414 $/tn.
Page 5
Lifting Cost
| Q2-22 | Q1-22 | Q2-21 | p y/y | p q/q | ||||||||||||||||
| Lifting Cost ($MM) |
31.7 | 30.8 | 26.5 | 20 | % | 3 | % | |||||||||||||
| Lifting cost ($/boe) |
7.8 | 7.8 | 7.3 | 7 | % | 0 | % | |||||||||||||
Lifting cost during Q2 2022 was 31.7 $MM, a 20% increase y-o-y. Lifting cost per boe during Q2 2022 was 7.8 $/boe, a 7% increase y-o-y and flat q-o-q, reflecting the Company’s success in containing cost pressure on peso-denominated contracts and purchases, which was driven by the appreciation of the Argentine Peso in real terms.
Adjusted EBITDA
| Adjusted EBITDA reconciliation ($MM) |
Q2-22 | Q1-22 | Q2-21 | p y | p q | |||||||||||||||
| Net profit for the period |
101.8 | 15.5 | 5.5 | 96.3 | 86.3 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| (+) Income tax expense |
49.3 | 27.3 | 26.9 | 22.4 | 22.0 | |||||||||||||||
| (+) Financial results, net |
(7.3 | ) | 37.2 | 18.8 | (26.1 | ) | (44.4 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Operating profit |
143.9 | 80.0 | 51.2 | 92.7 | 63.8 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| (+) Depreciation, depletion and amortization |
58.0 | 46.8 | 51.0 | 7.0 | 11.2 | |||||||||||||||
| (+) Restructuring and Reorganization expenses and others |
0.3 | 0.3 | 0.1 | 0.1 | 0.0 | |||||||||||||||
| (+) Impairment of long-lived assets |
— | — | — | 0.0 | 0.0 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Adjusted EBITDA (1) |
202.1 | 127.1 | 102.3 | 99.8 | 75.0 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Adjusted EBITDA Margin (%) |
69 | % | 61 | % | 62 | % | +7p.p. | +8p.p. | ||||||||||||
| (1) | Adj. EBITDA = Net profit for the period + Income tax expense + Financial results, net + Depreciation, depletion and amortization + Restructuring and Reorganization expenses + Impairment of long-lived assets + Other adjustments. |
Adjusted EBITDA was 202.1 $MM in Q2 2022, a 97% increase compared to Q2 2021, and a 59% improvement vis-à-vis Q1 2022. Adjusted EBITDA was boosted by higher revenues amid stable lifting cost per boe. Adjusted EBITDA margin was 69% in Q2 2022, improving 7 p.p. vis-à-vis Q2 2021.
Page 6
Adjusted Net Income
| Adjusted Net Income reconciliation - in $MM |
Q2-22 | Q1-22 | Q2-21 | p y | p q | |||||||||||||||
| Net Profit |
101.8 | 15.5 | 5.5 | 96.3 | 86.3 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Adjustments: |
||||||||||||||||||||
| (+) Deferred Income tax |
(2.3 | ) | 0.0 | 10.7 | (13.0 | ) | (2.3 | ) | ||||||||||||
| (+) Changes in the fair value of Warrants |
(17.2 | ) | 22.8 | 1.3 | (18.5 | ) | (40.0 | ) | ||||||||||||
| (+) Impairment |
0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |||||||||||||||
| Adjustments to Net Income |
(19.5 | ) | 23.5 | 12.0 | (31.5 | ) | (43.0 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Adjusted Net Income |
82.3 | 39.1 | 17.5 | 64.8 | 43.3 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Adjusted EPS ($/share) (3) |
0.93 | 0.44 | 0.20 | 0.7 | 0.5 | |||||||||||||||
Adjusted Net Income (1) in Q2 2022 was 82.3 $MM, compared to 17.5 $MM during Q2 2021, an inter-annual increase of 371%. The y-o-y change was primarily driven by (a) higher Adjusted EBITDA (202.1 $MM in Q2 2022 compared to 102.3 $MM in Q2 2021), and (b) Financial results (net of changes in the fair value of the warrants) for a total loss of 9.9 $MM in Q2 2022, compared to a loss of 17.5 $MM in Q2 2021 (2), offset by (c) Income tax expense (net of deferred income tax) of 51.6 $MM in Q2 2022 compared to 16.2 $MM in Q2 2021, and (d) Depreciation, depletion and amortization for 58.0 $MM in Q2 2022 compared to 51.0 $MM in Q2 2021.
Adjusted EPS (3) was 0.93 $/share in Q2 2022, compared to 0.44 $/share in Q1 2022 and 0.20 $/share in Q2 2021.
| (1) | The Company has defined Adjusted Net Income as net income plus deferred income taxes, changes in fair value of warrants and impairment loss/recoveries. Please refer to Annex “Historical Adjusted Net Income / Loss” for further information. |
| (2) | In Q2 2022, Financial results, net were 7.3 $MM, minus Changes in the fair value of Warrants of 17.2 $MM, resulting in (9.9) $MM. |
| (3) | Adjusted EPS (Earnings per share): Adjusted Net Income/Loss divided by weighted average number of ordinary shares. The weighted average number of ordinary shares for Q2 2022, Q1 2022 and Q2 2021 were 88,491,745, 88,813,607, and 88,199,082, respectively. |
Capex
Capex during Q2 2022 was 151.4 $MM. The Company invested 107.8 $MM in drilling, completion and workover of shale wells, 8.9 $MM in drilling, completion and workover of wells in conventional assets, 25.4 $MM in development facilities, and 9.4 $MM in G&G studies, IT projects, and other infrastructure.
During Q2 2022, the Company completed and tied-in its first two wells in Aguada Federal, pad AF2, which has 54 average completion stages per well and an average lateral length of 2,722 meters per well. Vista also completed and tied-in pads #12 and #13 in Bajada del Palo Oeste. Pad #12 has 41 average completion stages per well and an average lateral length of 2,548 meters per well. Pad #13 has 55 average completion stages per well and an average lateral length of 3,175 meters per well.
Financial overview
During Q2 2022, Vista maintained a solid balance sheet, with a cash position at the end of the quarter of 251.1 $MM. Cash flow generated by operating activities was 165.5 $MM, a 43% increase y-o-y, and impacted by the annual payment of income tax for 32.8 $MM. In addition, cash flow used in investing activities was 102.9 $MM, mostly driven by drilling and completion activity in Bajada del Palo Oeste and Aguada Federal (see Capex above). Cash flow from investing activities was lower than accrued capex of 151.4 $MM, reflecting an increase in working capital. These results generated a positive free cash flow of 62.6 $MM for the quarter (1).
Page 7
In Q2 2022, cash flow used in financing activities totaled 19.4 $MM (2), mainly driven by the payment of 24.2 $MM of principal of the Company’s maturities and 23.8 $MM for the share buy-back program, and partially offset by the issuance of a 43.5 $MM dollar-denominated bond.
Gross debt totaled 602.5 $MM as of quarter end, resulting in a net debt of 351.5 $MM. Net leverage ratio decreased to 0.6x Adj. EBTIDA by the end of Q2 2022, from 1.7x Adj. EBITDA by the end of Q2 2021.
| (1) | Free cash flow is calculated as Cash flow generated by operating activities (165.5 $MM) minus Cash flow used in Investing activities (102.9 $MM) |
| (2) | Cash flow used in financing activities is the sum of: (i) cash flow used in financing activities for (12.3) $MM; (ii) effect of exposure to changes in the foreign currency rate of cash and cash equivalents for (6.1) $MM; and (iii) the variation in Government bonds for (1.0) $MM |
Page 8
Outstanding bonds
| Instrument |
Issuer |
Issue date |
Maturity | Gross proceeds ($MM) |
Type |
Interest rate (%) |
Currency |
Market | ||||||||||||||||
| ON class II |
Vista Energy Argentina S.A.U. | 08/07/19 | 08/07/22 | 50 | Bullet at maturity | 8.50 | % | USD | BCBA Argentina | |||||||||||||||
| ON class III |
Vista Energy Argentina S.A.U. | 02/21/20 | 02/21/24 | 50 | Bullet at maturity | 3.50 | % | USD | BCBA Argentina | |||||||||||||||
| ON class V (1) |
Vista Energy Argentina S.A.U. | 08/07/20 | 08/07/23 | 30 | Bullet at maturity | |
Zero coupon |
|
ARS in USD-linked | BCBA Argentina | ||||||||||||||
| ON class VI |
Vista Energy Argentina S.A.U. | 12/04/20 | 12/04/24 | 10 | Bullet at maturity | 3.24 | % | ARS in USD-linked | BCBA Argentina | |||||||||||||||
| ON class VII |
Vista Energy Argentina S.A.U. | 03/10/21 | 03/10/24 | 42.4 | Bullet at maturity | 4.25 | % | ARS in USD-linked | BCBA Argentina | |||||||||||||||
| ON class VIII (2) |
Vista Energy Argentina S.A.U. | 03/10/21 | 09/10/24 | 33.5 | Bullet at maturity | 2.73 | % | ARS | BCBA Argentina | |||||||||||||||
| ON class IX |
Vista Energy Argentina S.A.U. | 06/18/21 | 06/18/23 | 38.8 | Bullet at maturity | 4.00 | % | ARS in USD-linked | BCBA Argentina | |||||||||||||||
| ON class X (3) |
Vista Energy Argentina S.A.U. | 06/18/21 | 03/18/25 | 32.6 | Bullet at maturity | 4.00 | % | ARS | BCBA Argentina | |||||||||||||||
| ON class XI |
Vista Energy Argentina S.A.U. | 08/27/21 | 08/27/25 | 9.2 | Bullet at maturity | 3.48 | % | ARS in USD-linked | BCBA Argentina | |||||||||||||||
| ON class XII |
Vista Energy Argentina S.A.U. | 08/27/21 | 08/27/31 | 100.8 | Amortizing (4) | 5.85 | % | ARS in USD-linked | BCBA Argentina | |||||||||||||||
| ON class XIII |
Vista Energy Argentina S.A.U. | 06/16/22 | 08/08/24 | 43.5 | Bullet at maturity | 6.00 | % | USD | BCBA Argentina | |||||||||||||||
| (1) | 20 $MM were issued on August 7, 2020, at a price of $ 1.0000, while the remaining 10 $MM were issued on December 4, 2020, at a price of $ 0.9685. |
| (2) | 7.2 $MM were issued on March 10, 2021, equivalent to 9,323,430 UVA at a price of 1.0000 Argentine Pesos per UVA, and 26.3 $MM were issued on March 26, 2021, equivalent to 33,966,570 UVA at a price of 0.9923 Argentine Pesos per UVA. |
| (3) | 32.6 $MM were issued on June 18, 2021, equivalent to 39,093,997 UVA at a price of 1.0000 Argentine Pesos per UVA. |
| (4) | Class XII to be repaid in 15 semi-annual installments, with a 3-year grace period. |
Environmental, Social and Governance (ESG)
The Company is currently executing the following GHG emissions reduction projects in its operation: (a) optimization of glycol dehydrators in compressor stations (three out of four units have already been completed), (b) installation of vapor recovery units in three key facilities of the Bajada del Palo cluster (1) (project scheduled for completion in Q3 2022), and (c) electrification of Coirón Amargo Norte block. Vista has allocated 5 $MM of capex to these projects.
Page 9
Through the execution of such projects, Vista forecasts an inter-annual reduction of scope 1 and 2 GHG emissions intensity of approximately 25% by year-end, and 3% in absolute terms.
| (1) | Bajada del Palo cluster includes Bajada del Palo Oeste and Bajada del Palo Este. |
Page 10
Vista Energy S.A.B. de C.V.
Historical operational data
Average daily production by concession, totals and by product
| Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 | Q2 2021 | ||||||||||||||||
| Total production by field (boe/d) |
44,825 | 43,900 | 41,064 | 40,267 | 39,888 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Entre Lomas |
4,688 | 4,698 | 5,214 | 5,839 | 5,014 | |||||||||||||||
| Bajada del Palo Este (conventional) |
807 | 867 | 967 | 897 | 876 | |||||||||||||||
| Bajada del Palo Oeste (conventional) |
1,733 | 1,849 | 2,115 | 2,610 | 2,244 | |||||||||||||||
| Bajada del Palo Este (shale) |
2,674 | 681 | 0 | 0 | 0 | |||||||||||||||
| Bajada del Palo Oeste (shale) |
27,996 | 28,065 | 25,262 | 24,103 | 24,662 | |||||||||||||||
| Agua Amarga (Jarilla Quemada, Charco del Palenque) |
213 | 395 | 458 | 439 | 458 | |||||||||||||||
| 25 de Mayo-Medanito |
2,478 | 2,503 | 2,540 | 2,599 | 2,769 | |||||||||||||||
| Jagüel de los Machos |
2,928 | 3,109 | 3,151 | 3,065 | 3,098 | |||||||||||||||
| Coirón Amargo Norte |
257 | 234 | 232 | 271 | 288 | |||||||||||||||
| Águila Mora (shale) |
0 | 0 | 0 | 0 | 0.0 | |||||||||||||||
| Acambuco |
145 | 148 | 151 | 152 | 157 | |||||||||||||||
| Coirón Amargo Sur Oeste |
0 | 0 | 0 | 0 | 0 | |||||||||||||||
| Aguada Federal (shale) |
397 | 915 | 436 | 0 | 0 | |||||||||||||||
| CS-01 |
509 | 436 | 538 | 269 | 155 | |||||||||||||||
| A-10 |
0 | 0 | 0 | 17 | 151 | |||||||||||||||
| TM-01 |
0 | 0 | 0 | 5 | 17 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Crude oil production by field (boe/d)(1) |
36,899 | 35,638 | 32,436 | 30,954 | 31,539 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Entre Lomas |
3,237 | 3,305 | 3,448 | 3,605 | 3,361 | |||||||||||||||
| Bajada del Palo Este (conventional) |
395 | 416 | 437 | 429 | 419 | |||||||||||||||
| Bajada del Palo Oeste (conventional) |
606 | 596 | 620 | 579 | 642 | |||||||||||||||
| Bajada del Palo Este (shale) |
2,483 | 651 | 0 | 0 | 0 | |||||||||||||||
| Bajada del Palo Oeste (shale) |
24,350 | 24,321 | 21,756 | 20,890 | 21,553 | |||||||||||||||
| Agua Amarga (Jarilla Quemada, Charco del Palenque) |
164 | 226 | 243 | 228 | 254 | |||||||||||||||
| 25 de Mayo-Medanito |
2,306 | 2,325 | 2,372 | 2,345 | 2,492 | |||||||||||||||
| Jagüel de los Machos |
2,252 | 2,363 | 2,400 | 2,328 | 2,346 | |||||||||||||||
| Coirón Amargo Norte |
243 | 223 | 231 | 268 | 283 | |||||||||||||||
| Águila Mora (shale) |
0 | 0 | 0 | 0 | 0 | |||||||||||||||
| Acambuco |
17 | 17 | 17 | 17 | 18 | |||||||||||||||
| Coirón Amargo Sur Oeste |
0 | 0 | 0 | 0 | 0 | |||||||||||||||
| Aguada Federal (shale) |
347 | 777 | 391 | 0 | 0 | |||||||||||||||
| CS-01 |
498 | 419 | 523 | 260 | 153 | |||||||||||||||
| A-10 |
0 | 0 | 0 | 0 | 0 | |||||||||||||||
| TM-01 |
0 | 0 | 0 | 5 | 17 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Natural Gas production by field (boe/d)(2) |
7,500 | 7,811 | 8,103 | 8,793 | 7,930 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Entre Lomas |
1,066 | 991 | 1,313 | 1,766 | 1,288 | |||||||||||||||
| Bajada del Palo Este (conventional) |
376 | 410 | 471 | 424 | 412 | |||||||||||||||
| Bajada del Palo Oeste (conventional) |
1,126 | 1,253 | 1,496 | 2,031 | 1,601 | |||||||||||||||
| Bajada del Palo Este (shale) |
192 | 31 | 0 | 0 | 0 | |||||||||||||||
| Bajada del Palo Oeste (shale) |
3,646 | 3,743 | 3,506 | 3,213 | 3,109 | |||||||||||||||
| Agua Amarga (Jarilla Quemada, Charco del Palenque) |
42 | 161 | 203 | 204 | 194 | |||||||||||||||
| 25 de Mayo-Medanito |
172 | 177 | 168 | 254 | 277 | |||||||||||||||
| Jagüel de los Machos |
677 | 746 | 751 | 737 | 752 | |||||||||||||||
Page 11
| Coirón Amargo Norte |
14 | 11 | 1 | 3 | 4 | |||||||||||||||
| Águila Mora (shale) |
0 | 0 | 0 | 0 | 0 | |||||||||||||||
| Acambuco |
128 | 132 | 134 | 135 | 140 | |||||||||||||||
| Coirón Amargo Sur Oeste |
0 | 0 | 0 | 0 | 0 | |||||||||||||||
| Aguada Federal (shale) |
50 | 139 | 45 | 0 | 0 | |||||||||||||||
| CS-01 |
11 | 17 | 15 | 9 | 3 | |||||||||||||||
| A-10 |
0 | 0 | 0 | 17 | 151 | |||||||||||||||
| TM-01 |
0 | 0 | 0 | 0 | 0 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| NGL production by field (boe/d) |
426 | 452 | 524 | 519 | 419 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Entre Lomas |
385 | 402 | 454 | 467 | 365 | |||||||||||||||
| Bajada del Palo Este (conventional) |
36 | 41 | 59 | 45 | 45 | |||||||||||||||
| Bajada del Palo Oeste (conventional) |
0 | 0 | 0 | 0 | 0 | |||||||||||||||
| Bajada del Palo Este (shale) |
0 | 0 | 0 | 0 | 0 | |||||||||||||||
| Bajada del Palo Oeste (shale) |
0 | 0 | 0 | 0 | 0 | |||||||||||||||
| Agua Amarga (Jarilla Quemada, Charco del Palenque) |
6 | 9 | 12 | 7 | 9 |
Notes:
| (1) | Acambuco includes condensate. |
| (2) | Excludes natural gas consumption, flared or reinjected natural gas. |
| Oil and Gas concessions |
WI (%) | Operated
/ |
Target |
Basin |
Country | |||||||
| Entre Lomas Neuquén |
100 | % | Operated | Conventional | Neuquina | Argentina | ||||||
| Entre Lomas Río Negro |
100 | % | Operated | Conventional | Neuquina | Argentina | ||||||
| Bajada del Palo Oeste |
100 | % | Operated | Shale / Conventional | Neuquina | Argentina | ||||||
| Bajada del Palo Este |
100 | % | Operated | Shale / Conventional | Neuquina | Argentina | ||||||
| Agua Amarga |
100 | % | Operated | Conventional | Neuquina | Argentina | ||||||
| 25 de Mayo-Medanito |
100 | % | Operated | Conventional | Neuquina | Argentina | ||||||
| Jagüel de los Machos |
100 | % | Operated | Conventional | Neuquina | Argentina | ||||||
| Coirón Amargo Norte |
84.6 | % | Operated | Conventional | Neuquina | Argentina | ||||||
| Águila Mora |
90 | % | Operated | Shale | Neuquina | Argentina | ||||||
| Aguada Federal |
100 | % | Operated | Shale | Neuquina | Argentina | ||||||
| Bandurria Norte |
100 | % | Operated | Shale | Neuquina | Argentina | ||||||
| Acambuco |
1.5 | % | Non-operated | Conventional | Noroeste | Argentina | ||||||
| CS-01 |
100 | % | Operated | Conventional | Del Sureste | México | ||||||
Vista Energy S.A.B. de C.V.
Historical Oil sales export volumes
(Amounts expressed in thousand barrels)
| Oil sales volumes - in Mbbl |
Q2-22 | Q1-22 | Q4-21 | Q3-21 | Q2-21 | Q1-21 | Q4-20 | Q3-20 | Q2-20 | Q1-20 | ||||||||||||||||||||||||||||||
| Exports (Mbbl) |
1,475.7 | 988.2 | 995.6 | 498.1 | 472.0 | 1,088.7 | 300.4 | 1,382.0 | 1,108.2 | — | ||||||||||||||||||||||||||||||
| Exports ($MM) |
147.0 | 77.1 | 70.5 | 32.2 | 26.8 | 52.7 | 11.8 | 55.0 | 28.1 | — | ||||||||||||||||||||||||||||||
Page 12
Vista Energy S.A.B. de C.V.
Vaca Muerta operational data
Shale oil wells detail
Bajada del Palo Oeste
| Well name |
Pad number | Landing zone | Lateral length (mts) |
Total frac stages | ||||
| 2013 |
#1 | Organic | 2,483 | 33 | ||||
| 2014 |
#1 | La Cocina | 2,633 | 35 | ||||
| 2015 |
#1 | Organic | 2,558 | 34 | ||||
| 2016 |
#1 | La Cocina | 2,483 | 34 | ||||
| 2029 |
#2 | Organic | 2,189 | 37 | ||||
| 2030 |
#2 | La Cocina | 2,248 | 38 | ||||
| 2032 |
#2 | Organic | 2,047 | 35 | ||||
| 2033 |
#2 | La Cocina | 1,984 | 33 | ||||
| 2061 |
#3 | La Cocina | 2,723 | 46 | ||||
| 2062 |
#3 | Organic | 2,624 | 44 | ||||
| 2063 |
#3 | La Cocina | 3,025 | 51 | ||||
| 2064 |
#3 | Organic | 1,427 | 36 | ||||
| 2025 |
#4 | Lower Carbonate | 2,186 | 26 | ||||
| 2026 |
#4 | La Cocina | 2,177 | 44 | ||||
| 2027 |
#4 | Lower Carbonate | 2,551 | 31 | ||||
| 2028 |
#4 | La Cocina | 2,554 | 51 | ||||
| 2501 |
#5 | La Cocina | 2,538 | 52 | ||||
| 2502 |
#5 | Organic | 2,436 | 50 | ||||
| 2503 |
#5 | La Cocina | 2,468 | 50 | ||||
| 2504 |
#5 | Organic | 2,332 | 44 | ||||
| 2391 |
#6 | La Cocina | 2,715 | 56 | ||||
| 2392 |
#6 | Organic | 2,804 | 54 | ||||
| 2393 |
#6 | La Cocina | 2,732 | 56 | ||||
| 2394 |
#6 | Organic | 2,739 | 57 | ||||
| 2261 |
#7 | La Cocina | 2,710 | 46 | ||||
| 2262 |
#7 | Organic | 2,581 | 45 | ||||
| 2263 |
#7 | La Cocina | 2,609 | 45 | ||||
| 2264 |
#7 | Organic | 2,604 | 46 | ||||
| 2211 |
#8 | Organic | 2,596 | 53 | ||||
| 2212 |
#8 | La Cocina | 2,576 | 53 | ||||
| 2213 |
#8 | Organic | 2,608 | 54 | ||||
| 2214 |
#8 | La Cocina | 2,662 | 54 | ||||
| 2351 |
#9 | La Cocina | 3,115 | 63 | ||||
| 2352 |
#9 | Organic | 3,218 | 62 | ||||
| 2353 |
#9 | La Cocina | 3,171 | 61 | ||||
| 2354 |
#9 | Organic | 2,808 | 56 | ||||
| 2441 |
#10 | La Cocina | 3,094 | 63 | ||||
| 2442 |
#10 | Organic | 2,883 | 50 | ||||
| 2443 |
#10 | La Cocina | 2,816 | 57 | ||||
| 2444 |
#10 | Organic | 2,625 | 45 | ||||
| 2081 |
#12 | La Cocina | 2,785 | 49 | ||||
| 2082 |
#12 | Organic | 2,662 | 41 | ||||
| 2083 |
#12 | La Cocina | 2,365 | 37 | ||||
| 2084 |
#12 | Organic | 2,378 | 35 | ||||
| 2311 |
#13 | La Cocina | 3,104 | 54 | ||||
| 2312 |
#13 | Organic | 3,161 | 55 | ||||
| 2313 |
#13 | La Cocina | 3,259 | 55 |
Page 13
Bajada del Palo Este
| Well name |
Pad number | Landing zone | Lateral length (mts) |
Total frac stages |
||||||||
| 2101 |
#11 | La Cocina | 2,372 | 49 | ||||||||
| 2103 |
#11 | La Cocina | 2,081 | 43 | ||||||||
Aguada Federal
| Well name |
Pad number | Landing zone | Lateral length (mts) | Total frac stages | ||||||
| WIN.Nq.AF-3(h) |
AF1 | Organic | 1,000 | 10 | ||||||
| WIN.Nq.AF-4(h) |
AF1 | Upper Carbonate | 1,000 | 10 | ||||||
| WIN.Nq.AF-7(h) |
AF1 | Upper Carbonate | 1,028 | 10 | ||||||
| WIN.Nq.AF-9(h) |
AF1 | Upper Carbonate | 1,000 | 10 | ||||||
| WIN.Nq.AF-5(h) |
AF2 | La Cocina | 2,500 | 35 | ||||||
| WIN.Nq.AF-6(h) |
AF2 | La Cocina | 2,500 | 35 | ||||||
| AF-102H |
AF2 | La Cocina | 2,884 | 57 | ||||||
| AF-202H |
AF2 | Organic | 2,559 | 51 | ||||||
Bandurria Norte
| Well name |
Landing zone | Lateral length (mts) | Total frac stages | |||
| WIN.Nq.BN-3(h) |
Organic | 1,000 | 10 | |||
| WIN.Nq.BN-2(h) |
Upper Carbonate | 1,000 | 10 | |||
| WIN.Nq.BN-1(h) |
La Cocina | 2,500 | 35 | |||
| YPF.Nq.LCav.x-11(h) |
La Cocina | 2,500 | 35 |
Page 14
Vista Energy S.A.B. de C.V.
Key results
(Amounts expressed in thousand U.S. dollars)
| Key Results - in $M |
Q2 2022 | Q1 2022 | Q4 2021 | Q3 2021 | Q2 2021 | |||||||||||||||
| Total Revenues |
294,293 | 207,920 | 196,004 | 175,005 | 165,277 | |||||||||||||||
| Oil |
277,017 | 193,629 | 182,088 | 153,908 | 149,862 | |||||||||||||||
| Natural Gas |
15,908 | 13,020 | 12,244 | 19,687 | 14,486 | |||||||||||||||
| NGL and others |
1,368 | 1,271 | 1,672 | 1,410 | 929 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Cost of Sales |
(130,096 | ) | (104,183 | ) | (104,417 | ) | (97,845 | ) | (97,464 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Operating expenses |
(31,729 | ) | (30,839 | ) | (30,311 | ) | (27,204 | ) | (26,468 | ) | ||||||||||
| Stock fluctuation |
(3,306 | ) | 2,655 | (1,362 | ) | 1,797 | 1,760 | |||||||||||||
| Depreciation, depletion and amortization |
(57,982 | ) | (46,822 | ) | (46,886 | ) | (48,681 | ) | (51,016 | ) | ||||||||||
| Royalties |
(37,079 | ) | (29,177 | ) | (25,858 | ) | (23,757 | ) | (21,740 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Gross profit |
164,197 | 103,737 | 91,587 | 77,160 | 67,813 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Selling expenses |
(14,444 | ) | (12,566 | ) | (11,865 | ) | (12,481 | ) | (10,990 | ) | ||||||||||
| General and administrative expenses |
(15,888 | ) | (12,463 | ) | (14,764 | ) | (11,173 | ) | (11,070 | ) | ||||||||||
| Exploration expenses |
(187 | ) | (205 | ) | (124 | ) | (153 | ) | (125 | ) | ||||||||||
| Other operating income |
10,955 | 2,765 | 5,477 | 11,294 | 5,865 | |||||||||||||||
| Other operating expenses |
(782 | ) | (1,260 | ) | (2,317 | ) | (554 | ) | (294 | ) | ||||||||||
| Impairment of long-lived assets |
— | — | 14,044 | — | — | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Operating profit |
143,851 | 80,008 | 82,038 | 64,093 | 51,199 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Interest income |
74 | 16 | 23 | 34 | 4 | |||||||||||||||
| Interest expense |
(7,365 | ) | (8,232 | ) | (9,330 | ) | (12,173 | ) | (11,759 | ) | ||||||||||
| Other financial results |
14,575 | (28,949 | ) | (1,013 | ) | (11,931 | ) | (7,036 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Financial results, net |
7,284 | (37,165 | ) | (10,320 | ) | (24,070 | ) | (18,791 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Profit before income tax |
151,135 | 42,843 | 71,718 | 40,023 | 32,408 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Current income tax expense |
(51,633 | ) | (26,559 | ) | (15,162 | ) | (29,285 | ) | (16,224 | ) | ||||||||||
| Deferred income tax (expense)/benefit |
2,334 | (750 | ) | (21,001 | ) | (6,005 | ) | (10,679 | ) | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Income tax expense |
(49,299 | ) | (27,309 | ) | (36,163 | ) | (35,290 | ) | (26,903 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Profit for the period, net |
101,836 | 15,534 | 35,555 | 4,733 | 5,505 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Adjusted EBITDA Reconciliation ($M) |
Q2-22 | Q1-22 | Q4-21 | Q3-21 | Q2-21 | |||||||||||||||
| Net profit for the period |
101,836 | 15,534 | 35,555 | 4,733 | 5,505 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| (+) Income tax |
49,299 | 27,309 | 36,163 | 35,290 | 26,903 | |||||||||||||||
| (+) Financial results, net |
(7,284 | ) | 37,165 | 10,320 | 24,070 | 18,791 | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Operating profit |
143,851 | 80,008 | 82,038 | 64,093 | 51,199 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| (+) Depreciation, depletion and amortization |
57,982 | 46,822 | 46,886 | 48,681 | 51,016 | |||||||||||||||
| (+) Restructuring and Reorganization expenses and others |
259 | 272 | 1,619 | (9,849 | ) | 128 | ||||||||||||||
| (+) Impairment of long-lived assets |
— | — | (14,044 | ) | — | — | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Adjusted EBITDA |
202,093 | 127,102 | 116,497 | 102,925 | 102,343 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
| Adjusted EBITDA Margin (%) |
69 | % | 61 | % | 59 | % | 59 | % | 62 | % | ||||||||||
| Q2-22 | Q1-22 | Q4-21 | Q3-21 | Q2-21 | ||||||||||||||||
| Lifting Cost ($MM) |
31.7 | 30.8 | 30.3 | 27.2 | 26.5 | |||||||||||||||
| Lifting cost ($/boe) |
7.8 | 7.8 | 8.0 | 7.3 | 7.3 | |||||||||||||||
Page 15
Vista Energy S.A.B. de C.V.
Historical Adjusted Net Income / Loss
(Amounts expressed in thousand U.S. dollars)
| Adj. Net Income - in $M |
Q2 2022 |
Q1 2022 |
Q4 2021 |
Q3 2021 |
Q2 2021 |
Q1 2021 |
Q4 2020 |
Q3 2020 |
Q2 2020 |
Q1 2020 |
||||||||||||||||||||||||||||||
| Net Profit/Loss |
101,836 | 15,534 | 35,555 | 4,732 | 5,505 | 4,858 | (13,812 | ) | (28,402 | ) | (39,203 | ) | (21,332 | ) | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
| Adjustments: |
||||||||||||||||||||||||||||||||||||||||
| (+) Deferred Income tax |
(2,334 | ) | 750 | 21,001 | 6,005 | 10,679 | 2,010 | (17,410 | ) | (5,490 | ) | 8,032 | 4,571 | |||||||||||||||||||||||||||
| (+) Changes in the fair value of Warrants |
(17,188 | ) | 22,777 | (7,096 | ) | 7,927 | 1,283 | 69 | 107 | (1,765 | ) | (4,071 | ) | (10,769 | ) | |||||||||||||||||||||||||
| (+) Impairment |
— | — | (14,044 | ) | — | — | — | 9,484 | 4,954 | — | — | |||||||||||||||||||||||||||||
| Adjustments to Net Income/Loss |
(19,522 | ) | 23,527 | (139 | ) | 13,932 | 11,962 | 2,079 | (7,819 | ) | (2,301 | ) | 3,961 | (6,198 | ) | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
| Adjusted Net Income/Loss |
82,314 | 39,061 | 35,416 | 18,664 | 17,467 | 6,937 | (21,631 | ) | (30,703 | ) | (35,242 | ) | (27,530 | ) | ||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
| Adj. Net Income - in $M |
Q4 2019 | Q3 2019 | Q2 2019 |
Q1 2019 | Q4 2018 | Q3 2018 | Q2 2018 | Q1 2018 |
||||||||||||||||||||||||
| Net Profit/Loss |
(44,249 | ) | 21,502 | 3,702 | (13,678 | ) | 42,379 | (27,887 | ) | (40,876 | ) | (3,466 | ) | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Adjustments: |
||||||||||||||||||||||||||||||||
| (+) Deferred Income tax |
14,324 | (911 | ) | (1,703 | ) | 2,636 | (18,224 | ) | 14,915 | 15,291 | (7 | ) | ||||||||||||||||||||
| (+) Changes in the fair value of Warrants |
14,278 | (33,145 | ) | (4,057 | ) | 16,084 | 5,787 | 3,073 | — | — | ||||||||||||||||||||||
| (+) Impairment |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
| Adjustments to Net Income/Loss |
28,602 | (34,056 | ) | (5,760 | ) | 18,720 | (12,437 | ) | 17,988 | 15,291 | (7 | ) | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
| Adjusted Net Income/Loss |
(15,647 | ) | (12,554 | ) | (2,058 | ) | 5,042 | 29,942 | (9,899 | ) | (25,585 | ) | (3,473 | ) | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Page 16
Vista Energy S.A.B. de C.V.
Consolidated Balance Sheet
(Amounts expressed in thousand U.S. dollars)
| As of June 30, 2022 |
As of December 31, 2021 |
|||||||
| Property, plant and equipment |
1,420,394 | 1,223,982 | ||||||
| Goodwill |
28,357 | 28,416 | ||||||
| Other intangible assets |
4,002 | 3,878 | ||||||
| Right-of-use assets |
26,482 | 26,454 | ||||||
| Investments in associates |
3,747 | 2,977 | ||||||
| Trade and other receivables |
18,990 | 20,210 | ||||||
| Deferred income tax assets |
4,029 | 2,771 | ||||||
| Total noncurrent assets |
1,506,001 | 1,308,688 | ||||||
| Inventories |
18,914 | 13,961 | ||||||
| Trade and other receivables |
59,271 | 46,096 | ||||||
| Cash, bank balances and other short-term investments |
251,054 | 315,013 | ||||||
| Total current assets |
329,239 | 375,070 | ||||||
|
|
|
|
|
|||||
| Total assets |
1,835,240 | 1,683,758 | ||||||
|
|
|
|
|
|||||
| Deferred income tax liabilities |
173,990 | 175,420 | ||||||
| Lease liabilities |
18,667 | 19,408 | ||||||
| Provisions |
27,403 | 29,657 | ||||||
| Borrowings |
439,593 | 447,751 | ||||||
| Warrants |
8,133 | 2,544 | ||||||
| Employee benefits |
11,072 | 7,822 | ||||||
| Trade and other payables |
17,180 | 50,159 | ||||||
| Total noncurrent liabilities |
696,038 | 732,761 | ||||||
| Provisions |
2,717 | 2,880 | ||||||
| Lease liabilities |
9,300 | 7,666 | ||||||
| Borrowings |
162,911 | 163,222 | ||||||
| Salaries and payroll taxes |
12,953 | 17,491 | ||||||
| Income tax liability |
82,336 | 44,625 | ||||||
| Other taxes and royalties |
13,431 | 11,372 | ||||||
| Trade and other payables |
196,561 | 138,482 | ||||||
| Total current liabilities |
480,209 | 385,738 | ||||||
|
|
|
|
|
|||||
| Total liabilities |
1,176,247 | 1,118,499 | ||||||
|
|
|
|
|
|||||
| Total Equity |
658,993 | 565,259 | ||||||
|
|
|
|
|
|||||
| Total equity and liabilities |
1,835,240 | 1,683,758 | ||||||
|
|
|
|
|
|||||
Page 17
Vista Energy S.A.B. de C.V.
Consolidated Income Statement
(Amounts expressed in thousand U.S. dollars)
| For the period from April 1st to June 30, 2022 |
For the period from April 1st to June 30, 2021 |
|||||||
| Revenue from contracts with customers |
294,293 | 165,277 | ||||||
| Revenues from crude oil sales |
277,017 | 149,862 | ||||||
| Revenues from natural gas sales |
15,908 | 14,486 | ||||||
| Revenues from LPG sales |
1,368 | 929 | ||||||
| Cost of sales |
(130,096 | ) | (97,464 | ) | ||||
| Operating costs |
(31,729 | ) | (26,468 | ) | ||||
| Crude oil stock fluctuation |
(3,306 | ) | 1,760 | |||||
| Depreciation, depletion and amortization |
(57,982 | ) | (51,016 | ) | ||||
| Royalties |
(37,079 | ) | (21,740 | ) | ||||
|
|
|
|
|
|||||
| Gross profit |
164,197 | 67,813 | ||||||
|
|
|
|
|
|||||
| Selling expenses |
(14,444 | ) | (10,990 | ) | ||||
| General and administrative expenses |
(15,888 | ) | (11,070 | ) | ||||
| Exploration expenses |
(187 | ) | (125 | ) | ||||
| Other operating income |
10,955 | 5,865 | ||||||
| Other operating expenses |
(782 | ) | (294 | ) | ||||
|
|
|
|
|
|||||
| Operating profit |
143,851 | 51,199 | ||||||
|
|
|
|
|
|||||
| Interest income |
74 | 4 | ||||||
| Interest expense |
(7,365 | ) | (12,399 | ) | ||||
| Other financial (expense) income |
14,575 | (6,396 | ) | |||||
|
|
|
|
|
|||||
| Financial (expense) income, net |
7,284 | (18,791 | ) | |||||
|
|
|
|
|
|||||
| Profit before income tax |
151,135 | 32,408 | ||||||
|
|
|
|
|
|||||
| Current income tax (expense) |
(51,633 | ) | (16,224 | ) | ||||
| Deferred income tax benefit (expense) |
2,334 | (10,679 | ) | |||||
|
|
|
|
|
|||||
| Income tax (expense) |
(49,299 | ) | (26,903 | ) | ||||
|
|
|
|
|
|||||
| Profit for the period, net |
101,836 | 5,505 | ||||||
|
|
|
|
|
|||||
| Other comprehensive income |
(1,966 | ) | (1,162 | ) | ||||
|
|
|
|
|
|||||
| Total comprehensive profit for the period |
99,870 | 4,343 | ||||||
|
|
|
|
|
|||||
Page 18
Vista Energy S.A.B. de C.V.
Consolidated Statement of Cash Flows
(Amounts expressed in thousand U.S. dollars)
| For the period from April 1st to June 30, 2022 |
For the period from April 1st to June 30, 2021 |
|||||||
| Cash flows from operating activities |
||||||||
| Profit for the period, net |
101,836 | 5,505 | ||||||
| Adjustments to reconcile net cash flows |
||||||||
| Items related to operating activities: |
||||||||
| (Reversal of) allowance for expected credit losses |
— | 29 | ||||||
| Net changes in foreign exchange rate |
(13,791 | ) | (1,411 | ) | ||||
| Discount for well plugging and abandonment |
556 | 613 | ||||||
| Net increase in provisions |
523 | 153 | ||||||
| Interest expense on lease liabilities |
519 | 234 | ||||||
| Discount of assets and liabilities at present value |
3,441 | 390 | ||||||
| Share-based payments |
4,834 | 2,627 | ||||||
| Employee benefits |
105 | 43 | ||||||
| Income tax expense |
49,299 | 26,903 | ||||||
| Items related to investing activities: |
||||||||
| Depreciation and depletion |
57,205 | 50,187 | ||||||
| Amortization of intangible assets |
777 | 829 | ||||||
| Interest income |
(74 | ) | (4 | ) | ||||
| Gain from farmout agreement |
(9,169 | ) | (4,525 | ) | ||||
| Changes in the fair value of financial assets |
1,169 | (141 | ) | |||||
| Items related to financing activities: |
||||||||
| Interest expense |
7,365 | 12,399 | ||||||
| Changes in the fair value of Warrants |
(17,188 | ) | 1,283 | |||||
| Amortized cost |
538 | 705 | ||||||
| Remeasurement in borrowings |
13,858 | 4,927 | ||||||
| Changes in working capital: |
||||||||
| Trade and other receivables |
(14,697 | ) | 26,161 | |||||
| Inventories |
3,306 | (1,761 | ) | |||||
| Trade and other payables |
5,422 | 3,197 | ||||||
| Payments of employee benefits |
(56 | ) | (68 | ) | ||||
Page 19
| Salaries and payroll taxes |
1,967 | 1,529 | ||||||
| Other taxes and royalties |
885 | (11,483 | ) | |||||
| Provisions |
(325 | ) | (689 | ) | ||||
| Income tax payment |
(32,826 | ) | (1,642 | ) | ||||
|
|
|
|
|
|||||
| Net cash flows provided by operating activities |
165,479 | 115,990 | ||||||
|
|
|
|
|
|||||
| Cash flows from investing activities: |
||||||||
| Payments for acquisitions of property, plant and equipment |
(99,766 | ) | (84,898 | ) | ||||
| Payments for acquisitions of other intangible assets |
(730 | ) | (650 | ) | ||||
| Payments received from farmout agreement |
10,000 | 5,000 | ||||||
| Payments for the acquisition of AFBN assets |
(12,500 | ) | — | |||||
| Interest received |
74 | 4 | ||||||
|
|
|
|
|
|||||
| Net cash flows (used in) investing activities |
(102,922 | ) | (80,544 | ) | ||||
|
|
|
|
|
|||||
| Cash flows from financing activities: |
||||||||
| Proceeds from borrowings |
43,500 | 78,254 | ||||||
| Payment of borrowings cost |
(530 | ) | (747 | ) | ||||
| Payment of borrowings principal |
(24,173 | ) | (30,556 | ) | ||||
| Payment of borrowings interest |
(4,535 | ) | (5,834 | ) | ||||
| Payment of lease |
(2,770 | ) | (2,138 | ) | ||||
| Share repurchase |
(23,804 | ) | — | |||||
|
|
|
|
|
|||||
| Net cash flow (used in) provided by financing activities |
(12,312 | ) | 38,979 | |||||
|
|
|
|
|
|||||
| For the period from April 1st to June 30, 2022 |
For the period from April 1st to June 30, 2021 |
|||||||
| Net increase in cash and cash equivalents |
50,245 | 74,425 | ||||||
|
|
|
|
|
|||||
| Cash and cash equivalents at beginning of period |
204,372 | 163,237 | ||||||
| Effect of exposure to changes in the foreign currency rate of cash and cash equivalents |
(6,057 | ) | (1,152 | ) | ||||
| Net increase in cash and cash equivalents |
50,245 | 74,425 | ||||||
|
|
|
|
|
|||||
| Cash and cash equivalents at end of period |
248,560 | 236,510 | ||||||
|
|
|
|
|
|||||
Page 20
Glossary, currency and definitions:
| • | Note: Amounts are expressed in U.S. dollars, unless otherwise stated, and in accordance with International Financial Reporting Standards (IFRS). All the amounts are unaudited. Amounts may not match with totals due to rounding up |
| • | Conversion metrics |
| • | 1 cubic meter of oil = 6.2898 barrels of oil |
| • | 1,000 cubic meters of gas = 6.2898 barrels of oil equivalent |
| • | p q/q: Represents the percentage variation quarter on quarter |
| • | p y/y: Represents the percentage variation year on year |
| • | p q: Represents the variation in million US Dollars quarter on quarter |
| • | p y: Represents the variation in million US Dollars year on year |
| • | $MM: Million US Dollars |
| • | $M: Thousand US Dollars |
| • | $/bbl: US Dollars per barrel of oil |
| • | $/boe: US Dollars per barrel of oil equivalent |
| • | $/MMBTU: US Dollars per million British thermal unit |
| • | $/ton: US Dollars per metric ton |
| • | Adj. EBITDA / Adjusted EBITDA: Net (loss) / profit for the period + Income tax (expense) / benefit + Financial results, net + Depreciation, depletion and amortization + Restructuring and Reorganization expenses + Impairment of long-lived assets + Other adjustments |
| • | Adjusted EBITDA margin: Adjusted EBITDA divided by total revenues |
| • | Adjusted EPS (Earnings per share): Adjusted Net Income/Loss divided by weighted average number of ordinary shares |
| • | Adjusted Net Income/Loss: Net profit /loss for the period + Deferred Income Tax + Changes in the fair value of the warrants + Impairment of long-lived assets |
| • | boe: barrels of oil equivalent (see conversion metrics above) |
| • | boe/d: Barrels of oil equivalent per day |
| • | bbl/d: Barrels of oil per day |
| • | CNG: Compressed natural gas |
| • | ESG: Environmental, Social and Governance |
| • | GHG: Greenhouse gases |
| • | Free cash flow: Operating activities cash flow plus Investing activities cash flow |
| • | Mts: meters |
| • | Lifting cost: Includes production, transportation, treatment and field support services; excludes crude stock fluctuations, depreciation, depletion and amortization, royalties, direct taxes, commercial, exploration and G&A costs. |
| • | MMboe: Million barrels of oil equivalent |
| • | MMm3/d: Million cubic meters per day |
| • | NGL: Natural Gas Liquids |
| • | Plan Gas: refers to the regulation set forth by Resolution No. 391/2020 whereby Vista was allocated 0.86 MMm3/d volume over a total of 67.4 MMm3/d at an average annual price of 3.29 $/MMBTU for a four-year term as of January 1, 2021 |
| • | Q#: Q followed by 1, 2, 3 or 4 represents the corresponding quarter of a certain year |
| • | q-o-q: Quarter on quarter |
| • | UVA: Acquisitive value units |
| • | y-o-y: Year on year |
Page 21
DISCLAIMER
Additional information about Vista Energy, S.A.B. de C.V., a sociedad anónima bursátil de capital variable organized under the laws of Mexico (the “Company” or “Vista”) can be found in the “Investors” section on the website at www.vistaenergy.com.
This presentation does not constitute an offer to sell or the solicitation of any offer to buy any securities of the Company, in any jurisdiction. Securities may not be offered or sold in the United States absent registration with the U.S. Securities Exchange Commission (“SEC”), the Mexican National Securities Registry held by the Mexican National Banking and Securities Commission (“CNBV”) or an exemption from such registrations.
This presentation does not contain all the Company’s financial information. As a result, investors should read this presentation in conjunction with the Company’s consolidated financial statements and other financial information available on the Company’s website. All the amounts contained herein are unaudited.
Rounding amounts and percentages: Certain amounts and percentages included in this presentation have been rounded for ease of presentation. Percentage figures included in this presentation have not in all cases been calculated on the basis of such rounded figures, but on the basis of such amounts prior to rounding. For this reason, certain percentage amounts in this presentation may vary from those obtained by performing the same calculations using the figures in the financial statements. In addition, certain other amounts that appear in this presentation may not sum due to rounding.
This presentation contains certain metrics that do not have standardized meanings or standard methods of calculation and therefore such measures may not be comparable to similar measures used by other companies. Such metrics have been included herein to provide readers with additional measures to evaluate the Company’s performance; however, such measures are not reliable indicators of the future performance of the Company and future performance may not compare to the performance in previous periods.
No reliance may be placed for any purpose whatsoever on the information contained in this document or on its completeness. Certain information contained in this document has been obtained from published sources, which may not have been independently verified or audited. No representation or warranty, express or implied, is given or will be given by or on behalf of the Company, or any of its affiliates (within the meaning of Rule 405 under the Act, “Affiliates”), members, directors, officers or employees or any other person (the “Related Parties”) as to the accuracy, completeness or fairness of the information or opinions contained in this presentation or any other material discussed verbally, and any reliance you place on them will be at your sole risk. Any opinions presented herein are based on general information gathered at the time of writing and are subject to change without notice. In addition, no responsibility, obligation or liability (whether direct or indirect, in contract, tort or otherwise) is or will be accepted by the Company or any of its Related Parties in relation to such information or opinions or any other matter in connection with this presentation or its contents or otherwise arising in connection therewith.
This presentation also includes certain non-IFRS (International Financial Reporting Standards) financial measures which have not been subject to a financial audit for any period. The information and opinions contained in this presentation are provided as at the date of this presentation and are subject to verification, completion and change without notice.
This presentation includes “forward-looking statements” concerning the future. The words such as “believes,” “thinks,” “forecasts,” “expects,” “anticipates,” “intends,” “should,” “seeks,” “estimates,” “future” or similar expressions are included with the intention of identifying statements about the future. For the avoidance of doubt, any projection, guidance or similar estimation about the future or future results, performance or achievements is a forward-looking statement. Although the assumptions and estimates on which forward-looking statements are based are believed by our management to be reasonable and based on the best currently available information, such forward-looking statements are based on assumptions that are inherently subject to significant uncertainties and contingencies, many of which are beyond our control.
There will be differences between actual and projected results, and actual results may be materially greater or materially less than those contained in the projections. Projections related to production results as well as costs estimations are based on information as of the date of this presentation and reflect numerous assumptions including assumptions with respect to type curves for new well designs and certain
Page 22
frac spacing expectations, all of which are difficult to predict and many of which are beyond our control and remain subject to several risks and uncertainties. The inclusion of the projected financial information in this document should not be regarded as an indication that we or our management considered or consider the projections to be a reliable prediction of future events. As such, no representation can be made as to the attainability of projections, guidances or other estimations of future results, performance or achievements. We have not warranted the accuracy, reliability, appropriateness or completeness of the projections to anyone. Neither our management nor any of our representatives has made or makes any representation to any person regarding our future performance compared to the information contained in the projections, and none of them intends to or undertakes any obligation to update or otherwise revise the projections to reflect circumstances existing after the date when made or to reflect the occurrence of future events in the event that any or all of the assumptions underlying the projections are shown to be in error. We may or may not refer back to these projections in our future periodic reports filed under the Exchange Act. These expectations and projections are subject to significant known and unknown risks and uncertainties which may cause our actual results, performance or achievements, or industry results, to be materially different from any expected or projected results, performance or achievements expressed or implied by such forward-looking statements. Many important factors could cause our actual results, performance or achievements to differ materially from those expressed or implied in our forward-looking statements, including, among other things: uncertainties relating to future government concessions and exploration permits; adverse outcomes in litigation that may arise in the future; general political, economic, social, demographic and business conditions in Argentina, Mexico and in other countries in which we operate; changes in law, rules, regulations and interpretations and enforcements thereto applicable to the Argentine and Mexican energy sectors, including changes to the regulatory environment in which we operate and changes to programs established to promote investments in the energy industry; any unexpected increases in financing costs or an inability to obtain financing and/or additional capital pursuant to attractive terms; any changes in the capital markets in general that may affect the policies or attitude in Argentina and/or Mexico, and/or Argentine and Mexican companies with respect to financings extended to or investments made in Argentina and Mexico or Argentine and Mexican companies; fines or other penalties and claims by the authorities and/or customers; any future restrictions on the ability to exchange Mexican or Argentine Pesos into foreign currencies or to transfer funds abroad; the revocation or amendment of our respective concession agreements by the granting authority; our ability to implement our capital expenditures plans or business strategy, including our ability to obtain financing when necessary and on reasonable terms; government intervention, including measures that result in changes to the Argentine and Mexican, labor markets, exchange markets or tax systems; continued and/or higher rates of inflation and fluctuations in exchange rates, including the devaluation of the Mexican Peso or Argentine Peso; any force majeure events, or fluctuations or reductions in the value of Argentine public debt; changes to the demand for energy; uncertainties relating to the effects of the Covid-19 outbreak; environmental, health and safety regulations and industry standards that are becoming more stringent; energy markets, including the timing and extent of changes and volatility in commodity prices, and the impact of any protracted or material reduction in oil prices from historical averages; changes in the regulation of the energy and oil and gas sector in Argentina and Mexico, and throughout Latin America; our relationship with our employees and our ability to retain key members of our senior management and key technical employees; the ability of our directors and officers to identify an adequate number of potential acquisition opportunities; our expectations with respect to the performance of our recently acquired businesses; our expectations for future production, costs and crude oil prices used in our projections; increased market competition in the energy sectors in Argentina and Mexico; and potential changes in regulation and free trade agreements as a result of U.S., Mexican or other Latin American political conditions.
Forward-looking statements speak only as of the date on which they were made, and we undertake no obligation to release publicly any updates or revisions to any forward-looking statements contained herein because of new information, future events or other factors. In light of these limitations, undue reliance should not be placed on forward-looking statements contained in this presentation. Further information concerning risks and uncertainties associated with these forward-looking statements and Vista’s business can be found in Vista’s public disclosures filed on EDGAR (www.sec.gov) or at the web page of the Mexican Stock Exchange (www.bmv.com.mx).
Page 23
You should not take any statement regarding past trends or activities as a representation that the trends or activities will continue in the future. Accordingly, you should not put undue reliance on these statements. This presentation is not intended to constitute and should not be construed as investment advice.
Other Information
Vista routinely posts important information for investors in the Investor Relations support section on its website, www.vistaenergy.com. From time to time, Vista may use its website as a channel of distribution of material information.
Accordingly, investors should monitor Vista’s Investor Relations website, in addition to following Vista’s press releases, SEC filings, public conference calls and webcasts.
INVESTORS CONTACT:
ir@vistaenergy.com
Phone in Argentina: +54.11.3754.8500
Phone in Mexico: +52.55.86470128
Page 24