Kimbell Royalty Partners Announces Record Third Quarter 2019 Results

Record High Production Exceeds High End of Q3 2019 Production Guidance

Published

FORT WORTH, Texas, Nov. 7, 2019 /PRNewswire/ -- Kimbell Royalty Partners, LP (NYSE: KRP) ("Kimbell Royalty Partners" or "Kimbell"), a leading owner of oil and natural gas mineral and royalty interests in more than 92,000 gross producing wells across 28 states, today announced financial and operating results for the third quarter ended September 30, 2019. 

Third Quarter 2019 Highlights

  • Kimbell exceeds high end of Q3 2019 production guidance and raises Q4 2019 production guidance
  • Q3 2019 cash distribution of $0.42 per common unit, up 7.7% from Q2 2019; implies a robust 12.3% annualized yield based on the November 6, 2019 closing price of $13.62 per common unit
  • Kimbell expects substantially all distributions paid to common unitholders from 2019 through 2022 are not expected to be taxable dividend income and less than 25% of distributions paid to common unitholders for the subsequent three years (2023 to 2025) are expected to be taxable dividend income
  • Record Q3 2019 run-rate daily production of 12,785 barrels of oil equivalent ("Boe") per day, up 49.6% from Q3 2018
  • Record oil, natural gas and natural gas liquids ("NGL") revenues of $29.5 million, up 40% from Q3 2018
  • Net loss was $28.9 million and net loss attributable to common units was $16.3 million compared to net loss attributable to common units of $3.7 million in Q3 2018.  The increase to net loss was due to the recognition of a non-cash impairment expense of $34.9 million due to a decrease in oil and gas prices during the quarter
  • Consolidated Adjusted EBITDA (as defined and reconciled below) of $22.8 million, up 6% from Q2 2019
  • Cash general and administrative ("G&A") per Boe of $3.30, which was below the low-end of Q3 2019 guidance and down 42% compared to Q3 2018

Robert Ravnaas, Chairman and Chief Executive Officer of Kimbell Royalty Partners' general partner commented, "This was an excellent quarter generating record high revenue and production and further proving the strength of our business model and strategy.  The sequential production growth in the third quarter of 8% was entirely organic, which is a testament to the high degree of activity on our acreage coupled with one of the industry's lowest PDP decline rates.  We remain very pleased with the cash flow generation, production stability and growth potential across our asset base.  In addition, revenue growth, particularly year-over-year, reflects strong performance from acquisitions made in the past twelve months, despite the decrease of realized commodity prices.  In addition, in the third quarter we had receipts of nearly $1 million in lease bonuses.  Finally, we had cash G&A per Boe of $3.30 in Q3 2019, which was below the low-end of our Q3 2019 guidance.  Based on our strong third quarter results and expectations for the remainder of the year, we are raising our Q4 2019 production guidance.

"While current pressures persist for many exploration and production companies operating in the U.S., our broad-based, high-quality asset portfolio continues to outperform expectations.  At the end of the third quarter, our rig count was 82, including four new rigs in the Permian, and our market share of the entire lower 48 U.S. drilling fleet increased to 9.8% from 9.5%. 

"The acquisition market remains very active as we continue to evaluate opportunities across our many basins.  We remain focused on assembling a high-quality, low-PDP decline and diversified royalty portfolio that generates substantial free cash flow and additional growth potential with no capital outlays.  We are bullish on our business and the opportunities to further enhance growth in the future," concluded Robert Ravnaas.

Third Quarter 2019 Distribution

On October 25, 2019, Kimbell announced a cash distribution of $0.42 per common unit, a 7.7% increase compared to the second quarter of 2019.  Kimbell expects substantially all of this 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. 

Furthermore, Kimbell expects substantially all distributions paid to common unitholders for the next four years (2019 to 2022) are not expected to be taxable dividend income and less than 25% of distributions paid to common unitholders for the subsequent three years (2023 to 2025) are expected to be taxable dividend income.  Please refer to the press release dated May 13, 2019 for further details on Kimbell's tax guidance. 

Financial Highlights

Total third quarter 2019 revenues increased to $33.0 million compared to $18.4 million in the third quarter of 2018, primarily due to production and operating activities from the assets acquired in the Haymaker acquisition, dropdown and Phillips acquisition as well as organic growth.  Third quarter 2019 net loss was $28.9 million and net loss attributable to common units was $16.3 million, or $0.73 per common unit, compared to net loss attributable to common units of $3.7 million in the third quarter of 2018.  The increase in net loss during the third quarter of 2019 was primarily due to a $34.9 million non-cash impairment expense recorded during the quarter related to a full-cost ceiling test.

Total third quarter 2019 consolidated Adjusted EBITDA grew to $22.8 million, compared to $14.0 million in the third quarter of 2018 (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).  During the third quarter of 2019, average realized price per Bbl of oil was $54.47, per Mcf of natural gas was $2.06, per Bbl of NGLs was $13.01 and per Boe combined was $22.22

Kimbell recorded a non-cash $34.9 million full-cost ceiling test impairment expense in the third quarter of 2019, which was primarily attributable to a decline in the 12-month average price of oil and natural gas.  This non-cash impairment expense is not expected to impact the cash flow available for distribution generated by Kimbell or its liquidity or ability to make acquisitions in the future.

G&A expense was $5.7 million in Q3 2019, $3.9 million of which was cash G&A expense or $3.30 per Boe, down from $3.82 per Boe in Q2 2019.  Non-cash G&A expense in Q3 2019 was $1.8 million or $1.54 per Boe. 

As of September 30, 2019, Kimbell had outstanding 23,520,219 common units and 23,388,258 Class B units. 

Production

Third quarter 2019 average daily production was 14,838 Boe per day, which consisted of 2,053 Boe per day relating to prior period production recognized in Q3 2019 and 12,785 Boe per day of run-rate production.  The 12,785 Boe per day of run-rate production for Q3 2019 was composed of approximately 35% from liquids (23% from oil and 12% from NGLs) and 65% from natural gas on a 6:1 basis.   The prior period production recognized in Q3 2019 was primarily due to new wells outperforming Kimbell's previous estimates.

Acquisition Updates

During Q3 2019, Kimbell's micro-strategy joint venture closed $3.0 million in acquisitions of mineral and royalty interests located in the Delaware Basin, DJ Basin, Williston Basin and Haynesville.  In addition, on November 6, 2019, Kimbell closed a $9.86 million purchase of 186 net royalty acres with 202 Boe per day of production in the "core of the core" of the STACK play in Oklahoma.  The acreage is located in Kingfisher, Blaine and Canadian Counties of Oklahoma and the operators include Devon, Encana (Newfield) and Marathon.  The production on a 6:1 basis consists of 44% oil, 28% natural gas and 28% natural gas liquids.  Approximately 95% of the royalties are located in the thickest portion of the Meramec reservoir.  The acquisition was funded from borrowings under the Kimbell's revolving credit facility, had an effective date of August 1, 2019 and is expected to be immediately accretive to distributable cash flow per common unit beginning in Q4 2019. 

2019 Guidance

Kimbell has updated financial and operational guidance for Q4 2019 as follows:

Kimbell Royalty
Partners 
Q4 2019:
Net Production - Mboe/d (6:1) (1) 11.60 - 12.80
Oil Production - % of Net Production 22% - 26%
Natural Gas Production - % of Net Production 61% - 65%
Natural Gas Liquids Production - % of Net Production 11% - 15%
Unit Costs ($/boe)
Marketing and other deductions $1.80 - $2.20
Depreciation, depletion and accretion expenses $10.00 - $13.00
G&A
  Cash G&A  $3.55 - $3.75
  Non-Cash G&A $1.50 - $1.70
Production and ad valorem taxes 6.0% - 8.0%

Kimbell Royalty (1)  Includes 202 net Boe/d from the Oklahoma acquisition.
Partners 
Q4 2019:
Net Production - Mboe/d (6:1) (1) 11.60 - 12.80
Oil Production - % of Net Production 22% - 26%
Natural Gas Production - % of Net Production 61% - 65%
Natural Gas Liquids Production - % of Net Production 11% - 15%
Unit Costs ($/boe)
Marketing and other deductions $1.80 - $2.20
Depreciation, depletion and accretion expenses $10.00 - $13.00
G&A
  Cash G&A  $3.55 - $3.75
  Non-Cash G&A $1.50 - $1.70
Production and ad valorem taxes 6.0% - 8.0%

Liquidity

At September 30, 2019, Kimbell's total debt to consolidated Adjusted EBITDA ratio was 1.0x based on Q3 2019 annualized consolidated Adjusted EBITDA.

At September 30, 2019, Kimbell had $91.3 million debt outstanding and $133.7 million in undrawn capacity under the revolving credit facility (or $208.7 million if the accordion feature was exercised).  Increases in commitments pursuant to the accordion feature of the revolving credit facility are subject to the satisfaction of certain conditions, including obtaining additional commitments from new or existing lenders.  Kimbell was in compliance with all financial covenants under the revolving credit facility at September 30, 2019.

Hedging

Kimbell hedges its daily production in a manner that approximates the amount of debt and/or preferred equity as a percent of its enterprise value.  As of September 30, 2019, Kimbell had hedged daily oil and natural gas production of approximately 19% of its production.  Please see the supplemental schedule at the end of this news release for hedging details.

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 2019 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 14, 2019 by dialing 201-612-7415 and using the conference ID 13694675#. A webcast of the call will also be available live and for later replay on Kimbell Royalty Partners' website at http://kimbellrp.investorroom.com under Events and Presentations. 

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 approximately 13 million gross acres in 28 states and in every major onshore basin in the continental United States, including ownership in more than 92,000 gross producing wells with over 40,000 wells in the Permian Basin. To learn more, visit http://www.kimbellrp.com.

Forward-Looking Statements

This news release includes forward-looking statements. These forward-looking statements involve risks and uncertainties, including risks and uncertainties relating to Kimbell's future operating and production results, the tax treatment of Kimbell's distributions, Kimbell's business, prospects for growth and acquisitions and the securities markets generally.  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 Securities and Exchange Commission ("SEC").  These include risks that the anticipated benefits of the Oklahoma acquisition are not realized, 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 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 regarding 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 assets acquired in the Oklahoma acquisition; and other risks described in Kimbell's Annual Report on Form 10-K and other filings with 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.

Contact:

Rick Black Dennard Lascar Investor Relationskrp@dennardlascar.com(713) 529-6600

– Financial statements follow –

Kimbell Royalty Partners, LP
Kimbell Royalty (1)  Includes 202 net Boe/d from the Oklahoma acquisition. Condensed Consolidated Balance Sheet
Partners  (Unaudited, in thousands)
Q4 2019: September 30, 
Net Production - Mboe/d (6:1) (1) 11.60 - 12.80 2019
Oil Production - % of Net Production 22% - 26% Assets:
Natural Gas Production - % of Net Production 61% - 65% Current assets
Natural Gas Liquids Production - % of Net Production 11% - 15% Cash and cash equivalents $ 20,298
Oil, natural gas and NGL receivables 16,934
Unit Costs ($/boe) Commodity derivative assets 2,381
Marketing and other deductions $1.80 - $2.20 Accounts receivable and other current assets 440
Depreciation, depletion and accretion expenses $10.00 - $13.00 Total current assets 40,053
G&A Property and equipment, net 1,202
  Cash G&A  $3.55 - $3.75 Investment in affiliate (equity method) 2,885
  Non-Cash G&A $1.50 - $1.70 Oil and natural gas properties
Production and ad valorem taxes 6.0% - 8.0% Oil and natural gas properties (full cost method) 987,942
Less: accumulated depreciation, depletion and impairment (211,242)
Total oil and natural gas properties, net 776,700
Deposits on oil and natural gas properties 986
Commodity derivative assets 969
Right-of-use assets, net 3,466
Loan origination costs, net 2,484
Total assets $ 828,745
Liabilities, mezzanine equity and unitholders' equity:
Current liabilities
Accounts payable $ 1,132
Other current liabilities  5,667
Total current liabilities  6,799
Operating lease liabilities 3,437
Long-term debt 91,261
Total liabilities 101,497
Commitments and contingencies
Mezzanine equity: 
Series A preferred units 73,365
Unitholders' Equity: 
Common units 341,970
Class B units 1,169
Total unitholders' equity 343,139
Noncontrolling interest 310,744
Total equity 653,883
Total liabilities, mezzanine equity and unitholders' equity $ 828,745

 

Kimbell Royalty Partners, LP Kimbell Royalty Partners, LP
Kimbell Royalty (1)  Includes 202 net Boe/d from the Oklahoma acquisition. Condensed Consolidated Balance Sheet Condensed Consolidated Statements of Operations
Partners  (Unaudited, in thousands) (Unaudited, in thousands, except per-unit data and unit count)
Q4 2019: September 30,  Three Months Ended Three Months Ended
Net Production - Mboe/d (6:1) (1) 11.60 - 12.80 2019 September 30, 2019 September 30, 2018
Oil Production - % of Net Production 22% - 26% Assets: Revenue
Natural Gas Production - % of Net Production 61% - 65% Current assets Oil, natural gas and NGL revenues $ 29,531 $ 21,085
Natural Gas Liquids Production - % of Net Production 11% - 15% Cash and cash equivalents $ 20,298 Lease bonus and other income 941 358
Oil, natural gas and NGL receivables 16,934 Gain (loss) on commodity derivative instruments 2,507 (3,036)
Unit Costs ($/boe) Commodity derivative assets 2,381 Total revenues 32,979 18,407
Marketing and other deductions $1.80 - $2.20 Accounts receivable and other current assets 440 Costs and expenses 
Depreciation, depletion and accretion expenses $10.00 - $13.00 Total current assets 40,053 Production and ad valorem taxes 2,236 1,410
G&A Property and equipment, net 1,202 Depreciation and depletion expense 15,098 7,607
  Cash G&A  $3.55 - $3.75 Investment in affiliate (equity method) 2,885 Impairment of oil and natural gas properties  34,880
  Non-Cash G&A $1.50 - $1.70 Oil and natural gas properties Marketing and other deductions 2,332 1,690
Production and ad valorem taxes 6.0% - 8.0% Oil and natural gas properties (full cost method) 987,942 General and administrative expenses 5,695 4,879
Less: accumulated depreciation, depletion and impairment (211,242) Total costs and expenses 60,241 15,586
Total oil and natural gas properties, net 776,700 Operating (loss) income (27,262) 2,821
Deposits on oil and natural gas properties 986 Other expense
Commodity derivative assets 969 Equity loss in affiliate 81
Right-of-use assets, net 3,466 Interest expense 1,468 1,843
Loan origination costs, net 2,484 Net (loss) income before income taxes (28,811) 978
Total assets $ 828,745 Provision for income taxes 103 1,977
Liabilities, mezzanine equity and unitholders' equity: Net loss (28,914) (999)
Current liabilities Distribution and accretion on Series A preferred units (3,470) (2,840)
Accounts payable $ 1,132 Net loss attributable to noncontrolling interests 16,146 141
Other current liabilities  5,667 Distributions on Class B units (23) (13)
Total current liabilities  6,799 Net loss attributable to common units $ (16,261) $ (3,711)
Operating lease liabilities 3,437
Long-term debt 91,261 Basic $ (0.73) $ (0.15)
Total liabilities 101,497 Diluted $ (0.73) $ (0.15)
Commitments and contingencies Weighted average number of common units outstanding
Mezzanine equity:  Basic 22,399,748 24,079,289
Series A preferred units 73,365 Diluted 22,399,748 24,079,289
Unitholders' Equity: 
Common units 341,970
Class B units 1,169
Total unitholders' equity 343,139
Noncontrolling interest 310,744
Total equity 653,883
Total liabilities, mezzanine equity and unitholders' equity $ 828,745

Kimbell Royalty Partners, LPSupplemental Schedules

NON-GAAP FINANCIAL MEASURES

Adjusted EBITDA is used as a supplemental non-GAAP financial measure by management and external users of our financial statements, such as industry analysts, investors, lenders and rating agencies.  We believe Adjusted EBITDA is useful because it allows us to more effectively evaluate our operating performance and compare the results of our operations period to period without regard to our financing methods or capital structure.  In addition, management uses Adjusted EBITDA to evaluate cash flow available to pay distributions to our unitholders.  We define Adjusted EBITDA as net income (loss) before interest expense, net of capitalized interest, non-cash unit-based compensation, unrealized gains and losses on commodity derivative instruments, transaction costs, impairment of oil and natural gas properties, income taxes and depreciation and depletion expense.  Adjusted EBITDA is not a measure of net income (loss) or net cash provided by operating activities as determined by GAAP.  We exclude the items listed above from net income (loss) in arriving at Adjusted EBITDA because these amounts can vary substantially from company to company within our industry depending upon accounting methods and book values of assets, capital structures and the method by which the assets were acquired.  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.  Our computations of Adjusted EBITDA may not be comparable to other similarly titled measures of other companies.  We expect that cash available for distribution for each quarter will generally equal our Adjusted EBITDA for the quarter, less cash needed for debt service and other contractual obligations and fixed charges and reserves for future operating or capital needs that the board of directors may determine is appropriate.

Kimbell Royalty Partners, LP Kimbell Royalty Partners, LP Kimbell Royalty Partners, LP
Kimbell Royalty (1)  Includes 202 net Boe/d from the Oklahoma acquisition. Condensed Consolidated Balance Sheet Condensed Consolidated Statements of Operations Supplemental Schedules
Partners  (Unaudited, in thousands) (Unaudited, in thousands, except per-unit data and unit count) (Unaudited, in thousands)
Q4 2019: September 30,  Three Months Ended Three Months Ended Three Months Ended Three Months Ended
Net Production - Mboe/d (6:1) (1) 11.60 - 12.80 2019 September 30, 2019 September 30, 2018 September 30, 2019 September 30, 2018
Oil Production - % of Net Production 22% - 26% Assets: Revenue Reconciliation of net cash provided by operating activities
Natural Gas Production - % of Net Production 61% - 65% Current assets Oil, natural gas and NGL revenues $ 29,531 $ 21,085 to Adjusted EBITDA
Natural Gas Liquids Production - % of Net Production 11% - 15% Cash and cash equivalents $ 20,298 Lease bonus and other income 941 358 Net cash provided by operating activities $ 24,835 $ 685
Oil, natural gas and NGL receivables 16,934 Gain (loss) on commodity derivative instruments 2,507 (3,036) Interest expense 1,468 1,843
Unit Costs ($/boe) Commodity derivative assets 2,381 Total revenues 32,979 18,407 Provision for income taxes 103 501
Marketing and other deductions $1.80 - $2.20 Accounts receivable and other current assets 440 Costs and expenses  Impairment of oil and natural gas properties (34,880)
Depreciation, depletion and accretion expenses $10.00 - $13.00 Total current assets 40,053 Production and ad valorem taxes 2,236 1,410 Amortization of right-of-use assets (65)
G&A Property and equipment, net 1,202 Depreciation and depletion expense 15,098 7,607 Amortization of loan origination costs (266) (177)
  Cash G&A  $3.55 - $3.75 Investment in affiliate (equity method) 2,885 Impairment of oil and natural gas properties  34,880 Equity loss in affiliate (81)
  Non-Cash G&A $1.50 - $1.70 Oil and natural gas properties Marketing and other deductions 2,332 1,690 Unit-based compensation (1,810) (751)
Production and ad valorem taxes 6.0% - 8.0% Oil and natural gas properties (full cost method) 987,942 General and administrative expenses 5,695 4,879 Gain (loss) on commodity derivative instruments, net of settlements 1,684 (2,814)
Less: accumulated depreciation, depletion and impairment (211,242) Total costs and expenses 60,241 15,586 Changes in operating assets and liabilities:
Total oil and natural gas properties, net 776,700 Operating (loss) income (27,262) 2,821   Oil, natural gas and NGL revenues receivable (1,938) 8,977
Deposits on oil and natural gas properties 986 Other expense   Accounts receivable and other current assets 64 200
Commodity derivative assets 969 Equity loss in affiliate 81   Accounts payable 11 3,750
Right-of-use assets, net 3,466 Interest expense 1,468 1,843   Other current liabilities (1,461) (1,786)
Loan origination costs, net 2,484 Net (loss) income before income taxes (28,811) 978   Operating lease liabilities 91
Total assets $ 828,745 Provision for income taxes 103 1,977 Consolidated EBITDA $ (12,245) $ 10,428
Liabilities, mezzanine equity and unitholders' equity: Net loss (28,914) (999) Add:
Current liabilities Distribution and accretion on Series A preferred units (3,470) (2,840) Impairment of oil and natural gas properties 34,880
Accounts payable $ 1,132 Net loss attributable to noncontrolling interests 16,146 141 Unit-based compensation 1,810 751
Other current liabilities  5,667 Distributions on Class B units (23) (13) (Gain) loss on commodity derivative instruments, net of settlements (1,684) 2,814
Total current liabilities  6,799 Net loss attributable to common units $ (16,261) $ (3,711) Consolidated Adjusted EBITDA $ 22,761 $ 13,993
Operating lease liabilities 3,437 Adjusted EBITDA attributable to noncontrolling interest (11,349) (514)
Long-term debt 91,261 Basic $ (0.73) $ (0.15) Adjusted EBITDA attributable to Kimbell Royalty Partners, LP $ 11,412 $ 13,479
Total liabilities 101,497 Diluted $ (0.73) $ (0.15)
Commitments and contingencies Weighted average number of common units outstanding
Mezzanine equity:  Basic 22,399,748 24,079,289
Series A preferred units 73,365 Diluted 22,399,748 24,079,289
Unitholders' Equity: 
Common units 341,970
Class B units 1,169
Total unitholders' equity 343,139
Noncontrolling interest 310,744
Total equity 653,883
Total liabilities, mezzanine equity and unitholders' equity $ 828,745

 

Kimbell Royalty Partners, LP Kimbell Royalty Partners, LP Kimbell Royalty Partners, LP Kimbell Royalty Partners, LP
Kimbell Royalty (1)  Includes 202 net Boe/d from the Oklahoma acquisition. Condensed Consolidated Balance Sheet Condensed Consolidated Statements of Operations Supplemental Schedules Supplemental Schedules
Partners  (Unaudited, in thousands) (Unaudited, in thousands, except per-unit data and unit count) (Unaudited, in thousands) (Unaudited, in thousands)
Q4 2019: September 30,  Three Months Ended Three Months Ended Three Months Ended Three Months Ended Three Months Ended
Net Production - Mboe/d (6:1) (1) 11.60 - 12.80 2019 September 30, 2019 September 30, 2018 September 30, 2019 September 30, 2018 September 30, 2019
Oil Production - % of Net Production 22% - 26% Assets: Revenue Reconciliation of net cash provided by operating activities
Natural Gas Production - % of Net Production 61% - 65% Current assets Oil, natural gas and NGL revenues $ 29,531 $ 21,085 to Adjusted EBITDA Net loss $ (28,914)
Natural Gas Liquids Production - % of Net Production 11% - 15% Cash and cash equivalents $ 20,298 Lease bonus and other income 941 358 Net cash provided by operating activities $ 24,835 $ 685 Depreciation and depletion expense 15,098
Oil, natural gas and NGL receivables 16,934 Gain (loss) on commodity derivative instruments 2,507 (3,036) Interest expense 1,468 1,843 Interest expense 1,468
Unit Costs ($/boe) Commodity derivative assets 2,381 Total revenues 32,979 18,407 Provision for income taxes 103 501 Provision for income taxes 103
Marketing and other deductions $1.80 - $2.20 Accounts receivable and other current assets 440 Costs and expenses  Impairment of oil and natural gas properties (34,880) Consolidated EBITDA $ (12,245)
Depreciation, depletion and accretion expenses $10.00 - $13.00 Total current assets 40,053 Production and ad valorem taxes 2,236 1,410 Amortization of right-of-use assets (65) Impairment of oil and natural gas properties 34,880
G&A Property and equipment, net 1,202 Depreciation and depletion expense 15,098 7,607 Amortization of loan origination costs (266) (177) Unit-based compensation 1,810
  Cash G&A  $3.55 - $3.75 Investment in affiliate (equity method) 2,885 Impairment of oil and natural gas properties  34,880 Equity loss in affiliate (81) Gain on commodity derivative instruments, net of settlements (1,684)
  Non-Cash G&A $1.50 - $1.70 Oil and natural gas properties Marketing and other deductions 2,332 1,690 Unit-based compensation (1,810) (751) Consolidated Adjusted EBITDA $ 22,761
Production and ad valorem taxes 6.0% - 8.0% Oil and natural gas properties (full cost method) 987,942 General and administrative expenses 5,695 4,879 Gain (loss) on commodity derivative instruments, net of settlements 1,684 (2,814) Adjusted EBITDA attributable to noncontrolling interest (11,349)
Less: accumulated depreciation, depletion and impairment (211,242) Total costs and expenses 60,241 15,586 Changes in operating assets and liabilities: Adjusted EBITDA attributable to Kimbell Royalty Partners, LP $ 11,412
Total oil and natural gas properties, net 776,700 Operating (loss) income (27,262) 2,821   Oil, natural gas and NGL revenues receivable (1,938) 8,977
Deposits on oil and natural gas properties 986 Other expense   Accounts receivable and other current assets 64 200 Adjustments to reconcile Adjusted EBITDA to cash available for distribution
Commodity derivative assets 969 Equity loss in affiliate 81   Accounts payable 11 3,750 Cash interest expense 612
Right-of-use assets, net 3,466 Interest expense 1,468 1,843   Other current liabilities (1,461) (1,786) Cash distributions on Series A preferred units 965
Loan origination costs, net 2,484 Net (loss) income before income taxes (28,811) 978   Operating lease liabilities 91 Cash income tax expense(1) 147
Total assets $ 828,745 Provision for income taxes 103 1,977 Consolidated EBITDA $ (12,245) $ 10,428 Cash distributions on Class B units 23
Liabilities, mezzanine equity and unitholders' equity: Net loss (28,914) (999) Add: Cash reserves(1) (147)
Current liabilities Distribution and accretion on Series A preferred units (3,470) (2,840) Impairment of oil and natural gas properties 34,880 Cash available for distribution on common units $ 9,812
Accounts payable $ 1,132 Net loss attributable to noncontrolling interests 16,146 141 Unit-based compensation 1,810 751
Other current liabilities  5,667 Distributions on Class B units (23) (13) (Gain) loss on commodity derivative instruments, net of settlements (1,684) 2,814 Common units outstanding on September 30, 2019 23,520,219
Total current liabilities  6,799 Net loss attributable to common units $ (16,261) $ (3,711) Consolidated Adjusted EBITDA $ 22,761 $ 13,993
Operating lease liabilities 3,437 Adjusted EBITDA attributable to noncontrolling interest (11,349) (514) Cash available for distribution per common unit outstanding $ 0.42
Long-term debt 91,261 Basic $ (0.73) $ (0.15) Adjusted EBITDA attributable to Kimbell Royalty Partners, LP $ 11,412 $ 13,479
Total liabilities 101,497 Diluted $ (0.73) $ (0.15) Common units outstanding on November 4, 2019 Record Date 23,520,219
Commitments and contingencies Weighted average number of common units outstanding
Mezzanine equity:  Basic 22,399,748 24,079,289 Third quarter 2019 distribution declared $ 0.42
Series A preferred units 73,365 Diluted 22,399,748 24,079,289
Unitholders' Equity: 
Common units 341,970
Class B units 1,169
Total unitholders' equity 343,139
Noncontrolling interest 310,744
Total equity 653,883
Total liabilities, mezzanine equity and unitholders' equity $ 828,745

Kimbell Royalty Partners, LP Kimbell Royalty Partners, LP Kimbell Royalty Partners, LP Kimbell Royalty Partners, LP
Kimbell Royalty (1)  Includes 202 net Boe/d from the Oklahoma acquisition. Condensed Consolidated Balance Sheet Condensed Consolidated Statements of Operations Supplemental Schedules Supplemental Schedules (1)  Reflects cash taxes related to income allocation from the Series A preferred units, which were issued to partially fund the Haymaker acquisition that closed in July 2018.  Kimbell had previously retained cash for post-closing costs and expects to have adequate cash reserves set aside to offset future cash taxes related to the Series A preferred units.
Partners  (Unaudited, in thousands) (Unaudited, in thousands, except per-unit data and unit count) (Unaudited, in thousands) (Unaudited, in thousands)
Q4 2019: September 30,  Three Months Ended Three Months Ended Three Months Ended Three Months Ended Three Months Ended
Net Production - Mboe/d (6:1) (1) 11.60 - 12.80 2019 September 30, 2019 September 30, 2018 September 30, 2019 September 30, 2018 September 30, 2019
Oil Production - % of Net Production 22% - 26% Assets: Revenue Reconciliation of net cash provided by operating activities
Natural Gas Production - % of Net Production 61% - 65% Current assets Oil, natural gas and NGL revenues $ 29,531 $ 21,085 to Adjusted EBITDA Net loss $ (28,914)
Natural Gas Liquids Production - % of Net Production 11% - 15% Cash and cash equivalents $ 20,298 Lease bonus and other income 941 358 Net cash provided by operating activities $ 24,835 $ 685 Depreciation and depletion expense 15,098
Oil, natural gas and NGL receivables 16,934 Gain (loss) on commodity derivative instruments 2,507 (3,036) Interest expense 1,468 1,843 Interest expense 1,468
Unit Costs ($/boe) Commodity derivative assets 2,381 Total revenues 32,979 18,407 Provision for income taxes 103 501 Provision for income taxes 103
Marketing and other deductions $1.80 - $2.20 Accounts receivable and other current assets 440 Costs and expenses  Impairment of oil and natural gas properties (34,880) Consolidated EBITDA $ (12,245)
Depreciation, depletion and accretion expenses $10.00 - $13.00 Total current assets 40,053 Production and ad valorem taxes 2,236 1,410 Amortization of right-of-use assets (65) Impairment of oil and natural gas properties 34,880
G&A Property and equipment, net 1,202 Depreciation and depletion expense 15,098 7,607 Amortization of loan origination costs (266) (177) Unit-based compensation 1,810
  Cash G&A  $3.55 - $3.75 Investment in affiliate (equity method) 2,885 Impairment of oil and natural gas properties  34,880 Equity loss in affiliate (81) Gain on commodity derivative instruments, net of settlements (1,684)
  Non-Cash G&A $1.50 - $1.70 Oil and natural gas properties Marketing and other deductions 2,332 1,690 Unit-based compensation (1,810) (751) Consolidated Adjusted EBITDA $ 22,761
Production and ad valorem taxes 6.0% - 8.0% Oil and natural gas properties (full cost method) 987,942 General and administrative expenses 5,695 4,879 Gain (loss) on commodity derivative instruments, net of settlements 1,684 (2,814) Adjusted EBITDA attributable to noncontrolling interest (11,349)
Less: accumulated depreciation, depletion and impairment (211,242) Total costs and expenses 60,241 15,586 Changes in operating assets and liabilities: Adjusted EBITDA attributable to Kimbell Royalty Partners, LP $ 11,412
Total oil and natural gas properties, net 776,700 Operating (loss) income (27,262) 2,821   Oil, natural gas and NGL revenues receivable (1,938) 8,977
Deposits on oil and natural gas properties 986 Other expense   Accounts receivable and other current assets 64 200 Adjustments to reconcile Adjusted EBITDA to cash available for distribution
Commodity derivative assets 969 Equity loss in affiliate 81   Accounts payable 11 3,750 Cash interest expense 612
Right-of-use assets, net 3,466 Interest expense 1,468 1,843   Other current liabilities (1,461) (1,786) Cash distributions on Series A preferred units 965
Loan origination costs, net 2,484 Net (loss) income before income taxes (28,811) 978   Operating lease liabilities 91 Cash income tax expense(1) 147
Total assets $ 828,745 Provision for income taxes 103 1,977 Consolidated EBITDA $ (12,245) $ 10,428 Cash distributions on Class B units 23
Liabilities, mezzanine equity and unitholders' equity: Net loss (28,914) (999) Add: Cash reserves(1) (147)
Current liabilities Distribution and accretion on Series A preferred units (3,470) (2,840) Impairment of oil and natural gas properties 34,880 Cash available for distribution on common units $ 9,812
Accounts payable $ 1,132 Net loss attributable to noncontrolling interests 16,146 141 Unit-based compensation 1,810 751
Other current liabilities  5,667 Distributions on Class B units (23) (13) (Gain) loss on commodity derivative instruments, net of settlements (1,684) 2,814 Common units outstanding on September 30, 2019 23,520,219
Total current liabilities  6,799 Net loss attributable to common units $ (16,261) $ (3,711) Consolidated Adjusted EBITDA $ 22,761 $ 13,993
Operating lease liabilities 3,437 Adjusted EBITDA attributable to noncontrolling interest (11,349) (514) Cash available for distribution per common unit outstanding $ 0.42
Long-term debt 91,261 Basic $ (0.73) $ (0.15) Adjusted EBITDA attributable to Kimbell Royalty Partners, LP $ 11,412 $ 13,479
Total liabilities 101,497 Diluted $ (0.73) $ (0.15) Common units outstanding on November 4, 2019 Record Date 23,520,219
Commitments and contingencies Weighted average number of common units outstanding
Mezzanine equity:  Basic 22,399,748 24,079,289 Third quarter 2019 distribution declared $ 0.42
Series A preferred units 73,365 Diluted 22,399,748 24,079,289
Unitholders' Equity: 
Common units 341,970
Class B units 1,169
Total unitholders' equity 343,139
Noncontrolling interest 310,744
Total equity 653,883
Total liabilities, mezzanine equity and unitholders' equity $ 828,745

 

Kimbell Royalty Partners, LP Kimbell Royalty Partners, LP Kimbell Royalty Partners, LP Kimbell Royalty Partners, LP Kimbell Royalty Partners, LP
Kimbell Royalty (1)  Includes 202 net Boe/d from the Oklahoma acquisition. Condensed Consolidated Balance Sheet Condensed Consolidated Statements of Operations Supplemental Schedules Supplemental Schedules (1)  Reflects cash taxes related to income allocation from the Series A preferred units, which were issued to partially fund the Haymaker acquisition that closed in July 2018.  Kimbell had previously retained cash for post-closing costs and expects to have adequate cash reserves set aside to offset future cash taxes related to the Series A preferred units. Supplemental Schedules
Partners  (Unaudited, in thousands) (Unaudited, in thousands, except per-unit data and unit count) (Unaudited, in thousands) (Unaudited, in thousands) (Unaudited, in thousands)
Q4 2019: September 30,  Three Months Ended Three Months Ended Three Months Ended Three Months Ended Three Months Ended Three Months Ended
Net Production - Mboe/d (6:1) (1) 11.60 - 12.80 2019 September 30, 2019 September 30, 2018 September 30, 2019 September 30, 2018 September 30, 2019 June 30, 2019
Oil Production - % of Net Production 22% - 26% Assets: Revenue Reconciliation of net cash provided by operating activities
Natural Gas Production - % of Net Production 61% - 65% Current assets Oil, natural gas and NGL revenues $ 29,531 $ 21,085 to Adjusted EBITDA Net loss $ (28,914) Net loss $ (20,366)
Natural Gas Liquids Production - % of Net Production 11% - 15% Cash and cash equivalents $ 20,298 Lease bonus and other income 941 358 Net cash provided by operating activities $ 24,835 $ 685 Depreciation and depletion expense 15,098 Depreciation and depletion expense 12,311
Oil, natural gas and NGL receivables 16,934 Gain (loss) on commodity derivative instruments 2,507 (3,036) Interest expense 1,468 1,843 Interest expense 1,468 Interest expense 1,442
Unit Costs ($/boe) Commodity derivative assets 2,381 Total revenues 32,979 18,407 Provision for income taxes 103 501 Provision for income taxes 103 Provision for income taxes 508
Marketing and other deductions $1.80 - $2.20 Accounts receivable and other current assets 440 Costs and expenses  Impairment of oil and natural gas properties (34,880) Consolidated EBITDA $ (12,245) Consolidated EBITDA $ (6,105)
Depreciation, depletion and accretion expenses $10.00 - $13.00 Total current assets 40,053 Production and ad valorem taxes 2,236 1,410 Amortization of right-of-use assets (65) Impairment of oil and natural gas properties 34,880 Impairment of oil and natural gas properties 28,147
G&A Property and equipment, net 1,202 Depreciation and depletion expense 15,098 7,607 Amortization of loan origination costs (266) (177) Unit-based compensation 1,810 Unit-based compensation 2,113
  Cash G&A  $3.55 - $3.75 Investment in affiliate (equity method) 2,885 Impairment of oil and natural gas properties  34,880 Equity loss in affiliate (81) Gain on commodity derivative instruments, net of settlements (1,684) Gain on commodity derivative instruments, net of settlements (2,604)
  Non-Cash G&A $1.50 - $1.70 Oil and natural gas properties Marketing and other deductions 2,332 1,690 Unit-based compensation (1,810) (751) Consolidated Adjusted EBITDA $ 22,761 Consolidated Adjusted EBITDA $ 21,551
Production and ad valorem taxes 6.0% - 8.0% Oil and natural gas properties (full cost method) 987,942 General and administrative expenses 5,695 4,879 Gain (loss) on commodity derivative instruments, net of settlements 1,684 (2,814) Adjusted EBITDA attributable to noncontrolling interest (11,349) Adjusted EBITDA attributable to noncontrolling interest (10,941)
Less: accumulated depreciation, depletion and impairment (211,242) Total costs and expenses 60,241 15,586 Changes in operating assets and liabilities: Adjusted EBITDA attributable to Kimbell Royalty Partners, LP $ 11,412 Adjusted EBITDA attributable to Kimbell Royalty Partners, LP $ 10,610
Total oil and natural gas properties, net 776,700 Operating (loss) income (27,262) 2,821   Oil, natural gas and NGL revenues receivable (1,938) 8,977
Deposits on oil and natural gas properties 986 Other expense   Accounts receivable and other current assets 64 200 Adjustments to reconcile Adjusted EBITDA to cash available for distribution Adjustments to reconcile Adjusted EBITDA to cash available for distribution
Commodity derivative assets 969 Equity loss in affiliate 81   Accounts payable 11 3,750 Cash interest expense 612 Cash interest expense 583
Right-of-use assets, net 3,466 Interest expense 1,468 1,843   Other current liabilities (1,461) (1,786) Cash distributions on Series A preferred units 965 Cash distributions on Series A preferred units 948
Loan origination costs, net 2,484 Net (loss) income before income taxes (28,811) 978   Operating lease liabilities 91 Cash income tax expense(1) 147 Cash income tax expense(1) 504
Total assets $ 828,745 Provision for income taxes 103 1,977 Consolidated EBITDA $ (12,245) $ 10,428 Cash distributions on Class B units 23 Cash distributions on Class B units 23
Liabilities, mezzanine equity and unitholders' equity: Net loss (28,914) (999) Add: Cash reserves(1) (147) Cash reserves(1) (504)
Current liabilities Distribution and accretion on Series A preferred units (3,470) (2,840) Impairment of oil and natural gas properties 34,880 Cash available for distribution on common units $ 9,812 Cash available for distribution on common units $ 9,056
Accounts payable $ 1,132 Net loss attributable to noncontrolling interests 16,146 141 Unit-based compensation 1,810 751
Other current liabilities  5,667 Distributions on Class B units (23) (13) (Gain) loss on commodity derivative instruments, net of settlements (1,684) 2,814 Common units outstanding on September 30, 2019 23,520,219 Common units outstanding on June 30, 2019 23,094,135
Total current liabilities  6,799 Net loss attributable to common units $ (16,261) $ (3,711) Consolidated Adjusted EBITDA $ 22,761 $ 13,993
Operating lease liabilities 3,437 Adjusted EBITDA attributable to noncontrolling interest (11,349) (514) Cash available for distribution per common unit outstanding $ 0.42 Cash available for distribution per common unit outstanding $ 0.39
Long-term debt 91,261 Basic $ (0.73) $ (0.15) Adjusted EBITDA attributable to Kimbell Royalty Partners, LP $ 11,412 $ 13,479
Total liabilities 101,497 Diluted $ (0.73) $ (0.15) Common units outstanding on November 4, 2019 Record Date 23,520,219 Common units outstanding on August 5, 2019 Record Date 23,494,135
Commitments and contingencies Weighted average number of common units outstanding
Mezzanine equity:  Basic 22,399,748 24,079,289 Third quarter 2019 distribution declared $ 0.42 Second quarter 2019 distribution declared $ 0.39
Series A preferred units 73,365 Diluted 22,399,748 24,079,289
Unitholders' Equity: 
Common units 341,970
Class B units 1,169
Total unitholders' equity 343,139
Noncontrolling interest 310,744
Total equity 653,883
Total liabilities, mezzanine equity and unitholders' equity $ 828,745

Kimbell Royalty Partners, LP Kimbell Royalty Partners, LP Kimbell Royalty Partners, LP Kimbell Royalty Partners, LP Kimbell Royalty Partners, LP
Kimbell Royalty (1)  Includes 202 net Boe/d from the Oklahoma acquisition. Condensed Consolidated Balance Sheet Condensed Consolidated Statements of Operations Supplemental Schedules Supplemental Schedules (1)  Reflects cash taxes related to income allocation from the Series A preferred units, which were issued to partially fund the Haymaker acquisition that closed in July 2018.  Kimbell had previously retained cash for post-closing costs and expects to have adequate cash reserves set aside to offset future cash taxes related to the Series A preferred units. Supplemental Schedules (1)  Reflects cash taxes related to income allocation from the Series A preferred units, which were issued to partially fund the Haymaker acquisition that closed in July 2018.  Kimbell had previously retained cash for post-closing costs and expects to have adequate cash reserves set aside to offset future cash taxes related to the Series A preferred units.
Partners  (Unaudited, in thousands) (Unaudited, in thousands, except per-unit data and unit count) (Unaudited, in thousands) (Unaudited, in thousands) (Unaudited, in thousands)
Q4 2019: September 30,  Three Months Ended Three Months Ended Three Months Ended Three Months Ended Three Months Ended Three Months Ended
Net Production - Mboe/d (6:1) (1) 11.60 - 12.80 2019 September 30, 2019 September 30, 2018 September 30, 2019 September 30, 2018 September 30, 2019 June 30, 2019
Oil Production - % of Net Production 22% - 26% Assets: Revenue Reconciliation of net cash provided by operating activities
Natural Gas Production - % of Net Production 61% - 65% Current assets Oil, natural gas and NGL revenues $ 29,531 $ 21,085 to Adjusted EBITDA Net loss $ (28,914) Net loss $ (20,366)
Natural Gas Liquids Production - % of Net Production 11% - 15% Cash and cash equivalents $ 20,298 Lease bonus and other income 941 358 Net cash provided by operating activities $ 24,835 $ 685 Depreciation and depletion expense 15,098 Depreciation and depletion expense 12,311
Oil, natural gas and NGL receivables 16,934 Gain (loss) on commodity derivative instruments 2,507 (3,036) Interest expense 1,468 1,843 Interest expense 1,468 Interest expense 1,442
Unit Costs ($/boe) Commodity derivative assets 2,381 Total revenues 32,979 18,407 Provision for income taxes 103 501 Provision for income taxes 103 Provision for income taxes 508
Marketing and other deductions $1.80 - $2.20 Accounts receivable and other current assets 440 Costs and expenses  Impairment of oil and natural gas properties (34,880) Consolidated EBITDA $ (12,245) Consolidated EBITDA $ (6,105)
Depreciation, depletion and accretion expenses $10.00 - $13.00 Total current assets 40,053 Production and ad valorem taxes 2,236 1,410 Amortization of right-of-use assets (65) Impairment of oil and natural gas properties 34,880 Impairment of oil and natural gas properties 28,147
G&A Property and equipment, net 1,202 Depreciation and depletion expense 15,098 7,607 Amortization of loan origination costs (266) (177) Unit-based compensation 1,810 Unit-based compensation 2,113
  Cash G&A  $3.55 - $3.75 Investment in affiliate (equity method) 2,885 Impairment of oil and natural gas properties  34,880 Equity loss in affiliate (81) Gain on commodity derivative instruments, net of settlements (1,684) Gain on commodity derivative instruments, net of settlements (2,604)
  Non-Cash G&A $1.50 - $1.70 Oil and natural gas properties Marketing and other deductions 2,332 1,690 Unit-based compensation (1,810) (751) Consolidated Adjusted EBITDA $ 22,761 Consolidated Adjusted EBITDA $ 21,551
Production and ad valorem taxes 6.0% - 8.0% Oil and natural gas properties (full cost method) 987,942 General and administrative expenses 5,695 4,879 Gain (loss) on commodity derivative instruments, net of settlements 1,684 (2,814) Adjusted EBITDA attributable to noncontrolling interest (11,349) Adjusted EBITDA attributable to noncontrolling interest (10,941)
Less: accumulated depreciation, depletion and impairment (211,242) Total costs and expenses 60,241 15,586 Changes in operating assets and liabilities: Adjusted EBITDA attributable to Kimbell Royalty Partners, LP $ 11,412 Adjusted EBITDA attributable to Kimbell Royalty Partners, LP $ 10,610
Total oil and natural gas properties, net 776,700 Operating (loss) income (27,262) 2,821   Oil, natural gas and NGL revenues receivable (1,938) 8,977
Deposits on oil and natural gas properties 986 Other expense   Accounts receivable and other current assets 64 200 Adjustments to reconcile Adjusted EBITDA to cash available for distribution Adjustments to reconcile Adjusted EBITDA to cash available for distribution
Commodity derivative assets 969 Equity loss in affiliate 81   Accounts payable 11 3,750 Cash interest expense 612 Cash interest expense 583
Right-of-use assets, net 3,466 Interest expense 1,468 1,843   Other current liabilities (1,461) (1,786) Cash distributions on Series A preferred units 965 Cash distributions on Series A preferred units 948
Loan origination costs, net 2,484 Net (loss) income before income taxes (28,811) 978   Operating lease liabilities 91 Cash income tax expense(1) 147 Cash income tax expense(1) 504
Total assets $ 828,745 Provision for income taxes 103 1,977 Consolidated EBITDA $ (12,245) $ 10,428 Cash distributions on Class B units 23 Cash distributions on Class B units 23
Liabilities, mezzanine equity and unitholders' equity: Net loss (28,914) (999) Add: Cash reserves(1) (147) Cash reserves(1) (504)
Current liabilities Distribution and accretion on Series A preferred units (3,470) (2,840) Impairment of oil and natural gas properties 34,880 Cash available for distribution on common units $ 9,812 Cash available for distribution on common units $ 9,056
Accounts payable $ 1,132 Net loss attributable to noncontrolling interests 16,146 141 Unit-based compensation 1,810 751
Other current liabilities  5,667 Distributions on Class B units (23) (13) (Gain) loss on commodity derivative instruments, net of settlements (1,684) 2,814 Common units outstanding on September 30, 2019 23,520,219 Common units outstanding on June 30, 2019 23,094,135
Total current liabilities  6,799 Net loss attributable to common units $ (16,261) $ (3,711) Consolidated Adjusted EBITDA $ 22,761 $ 13,993
Operating lease liabilities 3,437 Adjusted EBITDA attributable to noncontrolling interest (11,349) (514) Cash available for distribution per common unit outstanding $ 0.42 Cash available for distribution per common unit outstanding $ 0.39
Long-term debt 91,261 Basic $ (0.73) $ (0.15) Adjusted EBITDA attributable to Kimbell Royalty Partners, LP $ 11,412 $ 13,479
Total liabilities 101,497 Diluted $ (0.73) $ (0.15) Common units outstanding on November 4, 2019 Record Date 23,520,219 Common units outstanding on August 5, 2019 Record Date 23,494,135
Commitments and contingencies Weighted average number of common units outstanding
Mezzanine equity:  Basic 22,399,748 24,079,289 Third quarter 2019 distribution declared $ 0.42 Second quarter 2019 distribution declared $ 0.39
Series A preferred units 73,365 Diluted 22,399,748 24,079,289
Unitholders' Equity: 
Common units 341,970
Class B units 1,169
Total unitholders' equity 343,139
Noncontrolling interest 310,744
Total equity 653,883
Total liabilities, mezzanine equity and unitholders' equity $ 828,745

 

Kimbell Royalty Partners, LP Kimbell Royalty Partners, LP Kimbell Royalty Partners, LP Kimbell Royalty Partners, LP Kimbell Royalty Partners, LP Kimbell Royalty Partners, LP
Kimbell Royalty (1)  Includes 202 net Boe/d from the Oklahoma acquisition. Condensed Consolidated Balance Sheet Condensed Consolidated Statements of Operations Supplemental Schedules Supplemental Schedules (1)  Reflects cash taxes related to income allocation from the Series A preferred units, which were issued to partially fund the Haymaker acquisition that closed in July 2018.  Kimbell had previously retained cash for post-closing costs and expects to have adequate cash reserves set aside to offset future cash taxes related to the Series A preferred units. Supplemental Schedules (1)  Reflects cash taxes related to income allocation from the Series A preferred units, which were issued to partially fund the Haymaker acquisition that closed in July 2018.  Kimbell had previously retained cash for post-closing costs and expects to have adequate cash reserves set aside to offset future cash taxes related to the Series A preferred units. Supplemental Schedules
Partners  (Unaudited, in thousands) (Unaudited, in thousands, except per-unit data and unit count) (Unaudited, in thousands) (Unaudited, in thousands) (Unaudited, in thousands) (Unaudited, in thousands)
Q4 2019: September 30,  Three Months Ended Three Months Ended Three Months Ended Three Months Ended Three Months Ended Three Months Ended Three Months Ended
Net Production - Mboe/d (6:1) (1) 11.60 - 12.80 2019 September 30, 2019 September 30, 2018 September 30, 2019 September 30, 2018 September 30, 2019 June 30, 2019 September 30, 2018
Oil Production - % of Net Production 22% - 26% Assets: Revenue Reconciliation of net cash provided by operating activities
Natural Gas Production - % of Net Production 61% - 65% Current assets Oil, natural gas and NGL revenues $ 29,531 $ 21,085 to Adjusted EBITDA Net loss $ (28,914) Net loss $ (20,366) Net loss $ (999)
Natural Gas Liquids Production - % of Net Production 11% - 15% Cash and cash equivalents $ 20,298 Lease bonus and other income 941 358 Net cash provided by operating activities $ 24,835 $ 685 Depreciation and depletion expense 15,098 Depreciation and depletion expense 12,311 Depreciation and depletion expense 7,607
Oil, natural gas and NGL receivables 16,934 Gain (loss) on commodity derivative instruments 2,507 (3,036) Interest expense 1,468 1,843 Interest expense 1,468 Interest expense 1,442 Interest expense 1,843
Unit Costs ($/boe) Commodity derivative assets 2,381 Total revenues 32,979 18,407 Provision for income taxes 103 501 Provision for income taxes 103 Provision for income taxes 508 Provision for income taxes 1,977
Marketing and other deductions $1.80 - $2.20 Accounts receivable and other current assets 440 Costs and expenses  Impairment of oil and natural gas properties (34,880) Consolidated EBITDA $ (12,245) Consolidated EBITDA $ (6,105) EBITDA $ 10,428
Depreciation, depletion and accretion expenses $10.00 - $13.00 Total current assets 40,053 Production and ad valorem taxes 2,236 1,410 Amortization of right-of-use assets (65) Impairment of oil and natural gas properties 34,880 Impairment of oil and natural gas properties 28,147 Unit-based compensation 751
G&A Property and equipment, net 1,202 Depreciation and depletion expense 15,098 7,607 Amortization of loan origination costs (266) (177) Unit-based compensation 1,810 Unit-based compensation 2,113 Loss on commodity derivative instruments, net of settlements 2,814
  Cash G&A  $3.55 - $3.75 Investment in affiliate (equity method) 2,885 Impairment of oil and natural gas properties  34,880 Equity loss in affiliate (81) Gain on commodity derivative instruments, net of settlements (1,684) Gain on commodity derivative instruments, net of settlements (2,604) Consolidated Adjusted EBITDA 13,993
  Non-Cash G&A $1.50 - $1.70 Oil and natural gas properties Marketing and other deductions 2,332 1,690 Unit-based compensation (1,810) (751) Consolidated Adjusted EBITDA $ 22,761 Consolidated Adjusted EBITDA $ 21,551 Adjusted EBITDA attributable to noncontrolling interest (6,753)
Production and ad valorem taxes 6.0% - 8.0% Oil and natural gas properties (full cost method) 987,942 General and administrative expenses 5,695 4,879 Gain (loss) on commodity derivative instruments, net of settlements 1,684 (2,814) Adjusted EBITDA attributable to noncontrolling interest (11,349) Adjusted EBITDA attributable to noncontrolling interest (10,941) Adjusted EBITDA attributable to Kimbell Royalty Partners, LP $ 7,240
Less: accumulated depreciation, depletion and impairment (211,242) Total costs and expenses 60,241 15,586 Changes in operating assets and liabilities: Adjusted EBITDA attributable to Kimbell Royalty Partners, LP $ 11,412 Adjusted EBITDA attributable to Kimbell Royalty Partners, LP $ 10,610
Total oil and natural gas properties, net 776,700 Operating (loss) income (27,262) 2,821   Oil, natural gas and NGL revenues receivable (1,938) 8,977 Adjustments to reconcile Adjusted EBITDA to cash available for distribution
Deposits on oil and natural gas properties 986 Other expense   Accounts receivable and other current assets 64 200 Adjustments to reconcile Adjusted EBITDA to cash available for distribution Adjustments to reconcile Adjusted EBITDA to cash available for distribution Cash interest expense 643
Commodity derivative assets 969 Equity loss in affiliate 81   Accounts payable 11 3,750 Cash interest expense 612 Cash interest expense 583 Cash distributions on Series A preferred units 365
Right-of-use assets, net 3,466 Interest expense 1,468 1,843   Other current liabilities (1,461) (1,786) Cash distributions on Series A preferred units 965 Cash distributions on Series A preferred units 948 Cash distributions on Class B units 13
Loan origination costs, net 2,484 Net (loss) income before income taxes (28,811) 978   Operating lease liabilities 91 Cash income tax expense(1) 147 Cash income tax expense(1) 504 Cash available for distribution on common units $ 6,219
Total assets $ 828,745 Provision for income taxes 103 1,977 Consolidated EBITDA $ (12,245) $ 10,428 Cash distributions on Class B units 23 Cash distributions on Class B units 23
Liabilities, mezzanine equity and unitholders' equity: Net loss (28,914) (999) Add: Cash reserves(1) (147) Cash reserves(1) (504) Common units outstanding on September 30, 2018 13,886,204
Current liabilities Distribution and accretion on Series A preferred units (3,470) (2,840) Impairment of oil and natural gas properties 34,880 Cash available for distribution on common units $ 9,812 Cash available for distribution on common units $ 9,056
Accounts payable $ 1,132 Net loss attributable to noncontrolling interests 16,146 141 Unit-based compensation 1,810 751 Cash available for distribution per common unit outstanding $ 0.45
Other current liabilities  5,667 Distributions on Class B units (23) (13) (Gain) loss on commodity derivative instruments, net of settlements (1,684) 2,814 Common units outstanding on September 30, 2019 23,520,219 Common units outstanding on June 30, 2019 23,094,135
Total current liabilities  6,799 Net loss attributable to common units $ (16,261) $ (3,711) Consolidated Adjusted EBITDA $ 22,761 $ 13,993 Common units outstanding on November 5, 2018 Record Date(1) 17,336,204
Operating lease liabilities 3,437 Adjusted EBITDA attributable to noncontrolling interest (11,349) (514) Cash available for distribution per common unit outstanding $ 0.42 Cash available for distribution per common unit outstanding $ 0.39
Long-term debt 91,261 Basic $ (0.73) $ (0.15) Adjusted EBITDA attributable to Kimbell Royalty Partners, LP $ 11,412 $ 13,479 Third Quarter 2018 distribution declared $ 0.45
Total liabilities 101,497 Diluted $ (0.73) $ (0.15) Common units outstanding on November 4, 2019 Record Date 23,520,219 Common units outstanding on August 5, 2019 Record Date 23,494,135
Commitments and contingencies Weighted average number of common units outstanding
Mezzanine equity:  Basic 22,399,748 24,079,289 Third quarter 2019 distribution declared $ 0.42 Second quarter 2019 distribution declared $ 0.39
Series A preferred units 73,365 Diluted 22,399,748 24,079,289
Unitholders' Equity: 
Common units 341,970
Class B units 1,169
Total unitholders' equity 343,139
Noncontrolling interest 310,744
Total equity 653,883
Total liabilities, mezzanine equity and unitholders' equity $ 828,745

Kimbell Royalty Partners, LP Kimbell Royalty Partners, LP Kimbell Royalty Partners, LP Kimbell Royalty Partners, LP Kimbell Royalty Partners, LP Kimbell Royalty Partners, LP
Kimbell Royalty (1)  Includes 202 net Boe/d from the Oklahoma acquisition. Condensed Consolidated Balance Sheet Condensed Consolidated Statements of Operations Supplemental Schedules Supplemental Schedules (1)  Reflects cash taxes related to income allocation from the Series A preferred units, which were issued to partially fund the Haymaker acquisition that closed in July 2018.  Kimbell had previously retained cash for post-closing costs and expects to have adequate cash reserves set aside to offset future cash taxes related to the Series A preferred units. Supplemental Schedules (1)  Reflects cash taxes related to income allocation from the Series A preferred units, which were issued to partially fund the Haymaker acquisition that closed in July 2018.  Kimbell had previously retained cash for post-closing costs and expects to have adequate cash reserves set aside to offset future cash taxes related to the Series A preferred units. Supplemental Schedules (1)  Includes 3.45 million common units issued in public offering.
Partners  (Unaudited, in thousands) (Unaudited, in thousands, except per-unit data and unit count) (Unaudited, in thousands) (Unaudited, in thousands) (Unaudited, in thousands) (Unaudited, in thousands)
Q4 2019: September 30,  Three Months Ended Three Months Ended Three Months Ended Three Months Ended Three Months Ended Three Months Ended Three Months Ended
Net Production - Mboe/d (6:1) (1) 11.60 - 12.80 2019 September 30, 2019 September 30, 2018 September 30, 2019 September 30, 2018 September 30, 2019 June 30, 2019 September 30, 2018
Oil Production - % of Net Production 22% - 26% Assets: Revenue Reconciliation of net cash provided by operating activities
Natural Gas Production - % of Net Production 61% - 65% Current assets Oil, natural gas and NGL revenues $ 29,531 $ 21,085 to Adjusted EBITDA Net loss $ (28,914) Net loss $ (20,366) Net loss $ (999)
Natural Gas Liquids Production - % of Net Production 11% - 15% Cash and cash equivalents $ 20,298 Lease bonus and other income 941 358 Net cash provided by operating activities $ 24,835 $ 685 Depreciation and depletion expense 15,098 Depreciation and depletion expense 12,311 Depreciation and depletion expense 7,607
Oil, natural gas and NGL receivables 16,934 Gain (loss) on commodity derivative instruments 2,507 (3,036) Interest expense 1,468 1,843 Interest expense 1,468 Interest expense 1,442 Interest expense 1,843
Unit Costs ($/boe) Commodity derivative assets 2,381 Total revenues 32,979 18,407 Provision for income taxes 103 501 Provision for income taxes 103 Provision for income taxes 508 Provision for income taxes 1,977
Marketing and other deductions $1.80 - $2.20 Accounts receivable and other current assets 440 Costs and expenses  Impairment of oil and natural gas properties (34,880) Consolidated EBITDA $ (12,245) Consolidated EBITDA $ (6,105) EBITDA $ 10,428
Depreciation, depletion and accretion expenses $10.00 - $13.00 Total current assets 40,053 Production and ad valorem taxes 2,236 1,410 Amortization of right-of-use assets (65) Impairment of oil and natural gas properties 34,880 Impairment of oil and natural gas properties 28,147 Unit-based compensation 751
G&A Property and equipment, net 1,202 Depreciation and depletion expense 15,098 7,607 Amortization of loan origination costs (266) (177) Unit-based compensation 1,810 Unit-based compensation 2,113 Loss on commodity derivative instruments, net of settlements 2,814
  Cash G&A  $3.55 - $3.75 Investment in affiliate (equity method) 2,885 Impairment of oil and natural gas properties  34,880 Equity loss in affiliate (81) Gain on commodity derivative instruments, net of settlements (1,684) Gain on commodity derivative instruments, net of settlements (2,604) Consolidated Adjusted EBITDA 13,993
  Non-Cash G&A $1.50 - $1.70 Oil and natural gas properties Marketing and other deductions 2,332 1,690 Unit-based compensation (1,810) (751) Consolidated Adjusted EBITDA $ 22,761 Consolidated Adjusted EBITDA $ 21,551 Adjusted EBITDA attributable to noncontrolling interest (6,753)
Production and ad valorem taxes 6.0% - 8.0% Oil and natural gas properties (full cost method) 987,942 General and administrative expenses 5,695 4,879 Gain (loss) on commodity derivative instruments, net of settlements 1,684 (2,814) Adjusted EBITDA attributable to noncontrolling interest (11,349) Adjusted EBITDA attributable to noncontrolling interest (10,941) Adjusted EBITDA attributable to Kimbell Royalty Partners, LP $ 7,240
Less: accumulated depreciation, depletion and impairment (211,242) Total costs and expenses 60,241 15,586 Changes in operating assets and liabilities: Adjusted EBITDA attributable to Kimbell Royalty Partners, LP $ 11,412 Adjusted EBITDA attributable to Kimbell Royalty Partners, LP $ 10,610
Total oil and natural gas properties, net 776,700 Operating (loss) income (27,262) 2,821   Oil, natural gas and NGL revenues receivable (1,938) 8,977 Adjustments to reconcile Adjusted EBITDA to cash available for distribution
Deposits on oil and natural gas properties 986 Other expense   Accounts receivable and other current assets 64 200 Adjustments to reconcile Adjusted EBITDA to cash available for distribution Adjustments to reconcile Adjusted EBITDA to cash available for distribution Cash interest expense 643
Commodity derivative assets 969 Equity loss in affiliate 81   Accounts payable 11 3,750 Cash interest expense 612 Cash interest expense 583 Cash distributions on Series A preferred units 365
Right-of-use assets, net 3,466 Interest expense 1,468 1,843   Other current liabilities (1,461) (1,786) Cash distributions on Series A preferred units 965 Cash distributions on Series A preferred units 948 Cash distributions on Class B units 13
Loan origination costs, net 2,484 Net (loss) income before income taxes (28,811) 978   Operating lease liabilities 91 Cash income tax expense(1) 147 Cash income tax expense(1) 504 Cash available for distribution on common units $ 6,219
Total assets $ 828,745 Provision for income taxes 103 1,977 Consolidated EBITDA $ (12,245) $ 10,428 Cash distributions on Class B units 23 Cash distributions on Class B units 23
Liabilities, mezzanine equity and unitholders' equity: Net loss (28,914) (999) Add: Cash reserves(1) (147) Cash reserves(1) (504) Common units outstanding on September 30, 2018 13,886,204
Current liabilities Distribution and accretion on Series A preferred units (3,470) (2,840) Impairment of oil and natural gas properties 34,880 Cash available for distribution on common units $ 9,812 Cash available for distribution on common units $ 9,056
Accounts payable $ 1,132 Net loss attributable to noncontrolling interests 16,146 141 Unit-based compensation 1,810 751 Cash available for distribution per common unit outstanding $ 0.45
Other current liabilities  5,667 Distributions on Class B units (23) (13) (Gain) loss on commodity derivative instruments, net of settlements (1,684) 2,814 Common units outstanding on September 30, 2019 23,520,219 Common units outstanding on June 30, 2019 23,094,135
Total current liabilities  6,799 Net loss attributable to common units $ (16,261) $ (3,711) Consolidated Adjusted EBITDA $ 22,761 $ 13,993 Common units outstanding on November 5, 2018 Record Date(1) 17,336,204
Operating lease liabilities 3,437 Adjusted EBITDA attributable to noncontrolling interest (11,349) (514) Cash available for distribution per common unit outstanding $ 0.42 Cash available for distribution per common unit outstanding $ 0.39
Long-term debt 91,261 Basic $ (0.73) $ (0.15) Adjusted EBITDA attributable to Kimbell Royalty Partners, LP $ 11,412 $ 13,479 Third Quarter 2018 distribution declared $ 0.45
Total liabilities 101,497 Diluted $ (0.73) $ (0.15) Common units outstanding on November 4, 2019 Record Date 23,520,219 Common units outstanding on August 5, 2019 Record Date 23,494,135
Commitments and contingencies Weighted average number of common units outstanding
Mezzanine equity:  Basic 22,399,748 24,079,289 Third quarter 2019 distribution declared $ 0.42 Second quarter 2019 distribution declared $ 0.39
Series A preferred units 73,365 Diluted 22,399,748 24,079,289
Unitholders' Equity: 
Common units 341,970
Class B units 1,169
Total unitholders' equity 343,139
Noncontrolling interest 310,744
Total equity 653,883
Total liabilities, mezzanine equity and unitholders' equity $ 828,745

 

Kimbell Royalty Partners, LP Kimbell Royalty Partners, LP Kimbell Royalty Partners, LP Kimbell Royalty Partners, LP Kimbell Royalty Partners, LP Kimbell Royalty Partners, LP Kimbell Royalty Partners, LP
Kimbell Royalty (1)  Includes 202 net Boe/d from the Oklahoma acquisition. Condensed Consolidated Balance Sheet Condensed Consolidated Statements of Operations Supplemental Schedules Supplemental Schedules (1)  Reflects cash taxes related to income allocation from the Series A preferred units, which were issued to partially fund the Haymaker acquisition that closed in July 2018.  Kimbell had previously retained cash for post-closing costs and expects to have adequate cash reserves set aside to offset future cash taxes related to the Series A preferred units. Supplemental Schedules (1)  Reflects cash taxes related to income allocation from the Series A preferred units, which were issued to partially fund the Haymaker acquisition that closed in July 2018.  Kimbell had previously retained cash for post-closing costs and expects to have adequate cash reserves set aside to offset future cash taxes related to the Series A preferred units. Supplemental Schedules (1)  Includes 3.45 million common units issued in public offering. Supplemental Schedules
Partners  (Unaudited, in thousands) (Unaudited, in thousands, except per-unit data and unit count) (Unaudited, in thousands) (Unaudited, in thousands) (Unaudited, in thousands) (Unaudited, in thousands) (Unaudited)
Q4 2019: September 30,  Three Months Ended Three Months Ended Three Months Ended Three Months Ended Three Months Ended Three Months Ended Three Months Ended                    Fixed Price Swaps as of September 30, 2019            
Net Production - Mboe/d (6:1) (1) 11.60 - 12.80 2019 September 30, 2019 September 30, 2018 September 30, 2019 September 30, 2018 September 30, 2019 June 30, 2019 September 30, 2018 Weighted Average
Oil Production - % of Net Production 22% - 26% Assets: Revenue Reconciliation of net cash provided by operating activities Volumes Fixed Price
Natural Gas Production - % of Net Production 61% - 65% Current assets Oil, natural gas and NGL revenues $ 29,531 $ 21,085 to Adjusted EBITDA Net loss $ (28,914) Net loss $ (20,366) Net loss $ (999) Oil Nat Gas Oil  Nat Gas
Natural Gas Liquids Production - % of Net Production 11% - 15% Cash and cash equivalents $ 20,298 Lease bonus and other income 941 358 Net cash provided by operating activities $ 24,835 $ 685 Depreciation and depletion expense 15,098 Depreciation and depletion expense 12,311 Depreciation and depletion expense 7,607 BBL MMBTU $/BBL $/MMBTU
Oil, natural gas and NGL receivables 16,934 Gain (loss) on commodity derivative instruments 2,507 (3,036) Interest expense 1,468 1,843 Interest expense 1,468 Interest expense 1,442 Interest expense 1,843 4Q 2019 56,488 972,716 $  61.47 $         2.74
Unit Costs ($/boe) Commodity derivative assets 2,381 Total revenues 32,979 18,407 Provision for income taxes 103 501 Provision for income taxes 103 Provision for income taxes 508 Provision for income taxes 1,977 1Q 2020 55,874 962,143 $  60.22 $         2.89
Marketing and other deductions $1.80 - $2.20 Accounts receivable and other current assets 440 Costs and expenses  Impairment of oil and natural gas properties (34,880) Consolidated EBITDA $ (12,245) Consolidated EBITDA $ (6,105) EBITDA $ 10,428 2Q 2020 55,874 962,143 $  60.68 $         2.51
Depreciation, depletion and accretion expenses $10.00 - $13.00 Total current assets 40,053 Production and ad valorem taxes 2,236 1,410 Amortization of right-of-use assets (65) Impairment of oil and natural gas properties 34,880 Impairment of oil and natural gas properties 28,147 Unit-based compensation 751 3Q 2020 56,304 829,288 $  50.45 $         2.53
G&A Property and equipment, net 1,202 Depreciation and depletion expense 15,098 7,607 Amortization of loan origination costs (266) (177) Unit-based compensation 1,810 Unit-based compensation 2,113 Loss on commodity derivative instruments, net of settlements 2,814 4Q 2020 56,304 829,288 $  50.65 $         2.63
  Cash G&A  $3.55 - $3.75 Investment in affiliate (equity method) 2,885 Impairment of oil and natural gas properties  34,880 Equity loss in affiliate (81) Gain on commodity derivative instruments, net of settlements (1,684) Gain on commodity derivative instruments, net of settlements (2,604) Consolidated Adjusted EBITDA 13,993 1Q 2021 56,340 829,260 $  55.69 $         2.82
  Non-Cash G&A $1.50 - $1.70 Oil and natural gas properties Marketing and other deductions 2,332 1,690 Unit-based compensation (1,810) (751) Consolidated Adjusted EBITDA $ 22,761 Consolidated Adjusted EBITDA $ 21,551 Adjusted EBITDA attributable to noncontrolling interest (6,753) 2Q 2021 59,423 836,381 $  54.52 $         2.43
Production and ad valorem taxes 6.0% - 8.0% Oil and natural gas properties (full cost method) 987,942 General and administrative expenses 5,695 4,879 Gain (loss) on commodity derivative instruments, net of settlements 1,684 (2,814) Adjusted EBITDA attributable to noncontrolling interest (11,349) Adjusted EBITDA attributable to noncontrolling interest (10,941) Adjusted EBITDA attributable to Kimbell Royalty Partners, LP $ 7,240 3Q 2021 62,468 944,380 $  50.79 $         2.33
Less: accumulated depreciation, depletion and impairment (211,242) Total costs and expenses 60,241 15,586 Changes in operating assets and liabilities: Adjusted EBITDA attributable to Kimbell Royalty Partners, LP $ 11,412 Adjusted EBITDA attributable to Kimbell Royalty Partners, LP $ 10,610
Total oil and natural gas properties, net 776,700 Operating (loss) income (27,262) 2,821   Oil, natural gas and NGL revenues receivable (1,938) 8,977 Adjustments to reconcile Adjusted EBITDA to cash available for distribution
Deposits on oil and natural gas properties 986 Other expense   Accounts receivable and other current assets 64 200 Adjustments to reconcile Adjusted EBITDA to cash available for distribution Adjustments to reconcile Adjusted EBITDA to cash available for distribution Cash interest expense 643
Commodity derivative assets 969 Equity loss in affiliate 81   Accounts payable 11 3,750 Cash interest expense 612 Cash interest expense 583 Cash distributions on Series A preferred units 365
Right-of-use assets, net 3,466 Interest expense 1,468 1,843   Other current liabilities (1,461) (1,786) Cash distributions on Series A preferred units 965 Cash distributions on Series A preferred units 948 Cash distributions on Class B units 13
Loan origination costs, net 2,484 Net (loss) income before income taxes (28,811) 978   Operating lease liabilities 91 Cash income tax expense(1) 147 Cash income tax expense(1) 504 Cash available for distribution on common units $ 6,219
Total assets $ 828,745 Provision for income taxes 103 1,977 Consolidated EBITDA $ (12,245) $ 10,428 Cash distributions on Class B units 23 Cash distributions on Class B units 23
Liabilities, mezzanine equity and unitholders' equity: Net loss (28,914) (999) Add: Cash reserves(1) (147) Cash reserves(1) (504) Common units outstanding on September 30, 2018 13,886,204
Current liabilities Distribution and accretion on Series A preferred units (3,470) (2,840) Impairment of oil and natural gas properties 34,880 Cash available for distribution on common units $ 9,812 Cash available for distribution on common units $ 9,056
Accounts payable $ 1,132 Net loss attributable to noncontrolling interests 16,146 141 Unit-based compensation 1,810 751 Cash available for distribution per common unit outstanding $ 0.45
Other current liabilities  5,667 Distributions on Class B units (23) (13) (Gain) loss on commodity derivative instruments, net of settlements (1,684) 2,814 Common units outstanding on September 30, 2019 23,520,219 Common units outstanding on June 30, 2019 23,094,135
Total current liabilities  6,799 Net loss attributable to common units $ (16,261) $ (3,711) Consolidated Adjusted EBITDA $ 22,761 $ 13,993 Common units outstanding on November 5, 2018 Record Date(1) 17,336,204
Operating lease liabilities 3,437 Adjusted EBITDA attributable to noncontrolling interest (11,349) (514) Cash available for distribution per common unit outstanding $ 0.42 Cash available for distribution per common unit outstanding $ 0.39
Long-term debt 91,261 Basic $ (0.73) $ (0.15) Adjusted EBITDA attributable to Kimbell Royalty Partners, LP $ 11,412 $ 13,479 Third Quarter 2018 distribution declared $ 0.45
Total liabilities 101,497 Diluted $ (0.73) $ (0.15) Common units outstanding on November 4, 2019 Record Date 23,520,219 Common units outstanding on August 5, 2019 Record Date 23,494,135
Commitments and contingencies Weighted average number of common units outstanding
Mezzanine equity:  Basic 22,399,748 24,079,289 Third quarter 2019 distribution declared $ 0.42 Second quarter 2019 distribution declared $ 0.39
Series A preferred units 73,365 Diluted 22,399,748 24,079,289
Unitholders' Equity: 
Common units 341,970
Class B units 1,169
Total unitholders' equity 343,139
Noncontrolling interest 310,744
Total equity 653,883
Total liabilities, mezzanine equity and unitholders' equity $ 828,745

 

Cision View original content:http://www.prnewswire.com/news-releases/kimbell-royalty-partners-announces-record-third-quarter-2019-results-300953495.html

SOURCE Kimbell Royalty Partners, LP

In This Story

KRP