Matador Resources Company Reports Fourth Quarter and Full Year 2025 Results and Provides 2026 Operating Plan and Market Guidance
Management Summary Comments
Improving Capital Efficiency, Profitability and Decreased Finding Costs
“This year, our specific objectives are to continue to increase production, reduce capital spending and grow our midstream assets, while remaining opportunistic on acquisition opportunities that may arise. Altogether, Matador projects its drilling plans, capital efficiencies and other catalysts to drive a 2026 operating plan that grows oil production by approximately 3% to 123,000 barrels of oil per day, while reducing 2026 total capital expenditures by 11% to
“In this regard, Matador anticipates its 2026 drilling and completion cost to be approximately
“As previously reported, Matador has secured 500 MMBtu per day of firm natural gas transportation on Energy Transfer’s new
“Matador is also pleased to report record fourth quarter 2025 production of 211,290 barrels of oil and natural equivalent (BOE) per day (121,363 barrels of oil per day), which constitutes an increase of 1% from the third quarter 2025 production of 209,184 BOE per day (119,556 barrels of oil per day). These record results were achieved despite significant market price difficulties for natural gas at the Waha hub in the fourth quarter of 2025.
Midstream Value Realization
“Matador’s midstream assets include (i)
“In addition to growing our midstream business, we continue to explore other strategic transactions for
Quality Land Acquisitions
“In 2025, Matador’s land team added 17,500 net acres through our ‘brick-by-brick’ strategy, increasing our
Maintaining a Strong Balance Sheet
“Finally, at year-end 2025, Matador was able to maintain a strong financial position and achieve the production highlights noted above while still paying down approximately
Closing Thoughts
“Each of the above priorities and highlights demonstrate Matador’s various successful strategies based on operational excellence and profitable growth at a measured pace. Our ability to emerge stronger through volatile commodity cycles underscores the quality of our assets, the strength of our business relationships and the confidence the team has in the long-term outlook of our business and areas of interest. This outlook is further evidenced by management’s and the staff’s continued stock purchases as well as the participation by over 95% of all of our employees—field and office—in the Company’s Employee Stock Purchase Plan (ESPP). We look forward to discussing these results and answering your questions either on our conference call or in-person.”
Operational and Financial Update
Record Fourth Quarter 2025 Oil, Natural Gas and Total Oil Equivalent Production
Matador’s average oil and natural gas production was 211,290 BOE per day in the fourth quarter of 2025, which was the highest in Matador’s history and 2% better than the midpoint of Matador’s expected fourth quarter production guidance of 206,500 BOE per day. The primary drivers behind this outperformance were increased production from new wells turned to sales in Matador’s Arrowhead and Ranger asset areas. Matador achieved these record results despite shutting in ~4,000 BOE per day in the fourth quarter of 2025 due to weak natural gas pricing at the Waha hub. Most of these shut-in volumes were forecasted as part of the Company’s fourth quarter 2025 production guidance.
|
Production |
Q4 2025 Average Daily Volume |
Q4 2025 Guidance Range(1) |
Difference(2) |
Sequential |
YoY |
|
Total, BOE per day |
211,290 |
205,000 to 208,000 |
+2% Better than Guidance |
+1% |
+5% |
|
Oil, Bbl per day |
121,363 |
119,000 to 121,000 |
+1% Better than Guidance |
+2% |
+2% |
|
Natural Gas, MMcf per day |
539.6 |
516.0 to 522.0 |
+4% Better than Guidance |
<+1% |
+9% |
|
(1) Production range previously projected, as provided on |
|||||
|
(2) As compared to midpoint of guidance provided on |
|||||
Fourth Quarter 2025 Operating Expenses
For the fourth quarter of 2025, lease operating expenses (LOE), production taxes, transportation and processing expenses (PTTP), depletion, depreciation and amortization expense (DD&A) and general and administrative expenses (G&A) were all better than expected. Midstream operating expenses for 2025 were at the midpoint of the full-year 2025 guidance range. In total, operating expenses per BOE were 8% better than expected for the fourth quarter of 2025 and 4% better than the fourth quarter of 2024, as Matador continues to focus on efficiency and improved operating margins.
To better segregate costs between controllable costs and taxes, Matador reclassified taxes other than those related to income tax into one line for all periods presented in the income statement and will report under this new presentation going forward. This reclassification includes certain taxes previously included in lease operating and midstream operating expenses, as well as production taxes that were previously included with transportation and processing expenses.
Fourth Quarter and Full Year 2025 Capital Expenditures
For the fourth quarter of 2025, operations exceeded expectations. Matador’s capital expenditures (CapEx) for drilling, completing and equipping wells (
Midstream Update
San Mateo’s operations in the fourth quarter of 2025 were highlighted by record operating and financial results.
|
|
Sequential (Q4 2025 vs. Q3 2025) |
|
YoY (Q4 2025 vs. Q4 2024) |
||||||||||
|
San Mateo Throughput Volumes |
Q4 2025 |
|
Q3 2025 |
|
Change |
|
Q4 2025 |
|
Q4 2024 |
|
Change |
||
|
|
|
|
|
|
|
|
|
|
|
|
|
||
|
Natural gas gathering, MMcf per day |
559 |
|
530 |
|
+5% |
|
559 |
|
454 |
|
+23% |
||
|
Natural gas processing, MMcf per day |
530 |
|
533 |
|
-1 |
% |
|
530 |
|
434 |
|
+22% |
|
|
Oil gathering and transportation, Bbl per day |
54,100 |
|
58,400 |
|
-7 |
% |
|
54,100 |
|
63,000 |
|
-14 |
% |
|
Produced water handling, Bbl per day |
422,600 |
|
413,700 |
|
+2% |
|
422,600 |
|
470,100 |
|
-10 |
% |
|
San Mateo’s natural gas gathering volumes in the fourth quarter of 2025 were an all-time quarterly high despite Matador shutting in wells from time to time due to weak natural gas pricing at the Waha hub. The sequential and year-over-year decline in oil gathering and transportation volumes reflects more Matador activity outside of
Full Year 2026 Guidance Summary
Matador’s full-year 2026 guidance estimates are summarized in the table below, as compared to the actual results for 2025, which highlight a 3% increase in oil production, an 11% total
|
Guidance Metric |
Actual 2025 Results |
2026 |
% YoY Change(1) |
|
Oil Production |
119,723 Bbl/d |
122,000 to 124,000 Bbl/d |
+3% |
|
Natural Gas Production |
524.1 MMcf/d |
525.0 to 545.0 MMcf/d |
+2% |
|
Oil Equivalent Production |
207,070 BOE/d |
209,500 to 215,000 BOE/d |
+3% |
|
Total operating expenses per BOE(2) |
|
|
FLAT |
|
Current income taxes (% of pretax income) |
0.7 % |
0% to 0.5% |
(64) % |
|
D/C/E CapEx |
|
|
(9) % |
|
Midstream CapEx(3) |
|
|
(37) % |
|
Total |
|
|
(11) % |
|
(1) Represents percentage change from 2025 actual results to the midpoint of 2026 guidance range. |
|||
|
(2) Includes non-cash operating expenses in 2025 of |
|||
|
(3) Includes Matador’s share of estimated CapEx for |
|||
Oil, Natural Gas and Oil Equivalent Production Growth and Anticipated Cadence
Matador expects full-year 2026 production of 122,000 to 124,000 barrels of oil per day and 525 to 545 million cubic feet of natural gas per day, resulting in 209,500 to 215,000 BOE per day. This expectation is in-line with daily oil growth estimates provided in
|
|
Q4 2025 and Q1 2026 Production Comparison |
|||
|
Period |
Average Daily Total Production, BOE per day |
Average Daily Oil Production, Bbl per day |
Average Daily Natural Gas Production, MMcf per day |
% Oil |
|
Q4 2025 |
211,290 |
121,363 |
539.6 |
57% |
|
Q1 2026E |
201,000 to 205,000 |
115,500 to 117,500 |
515.0 to 525.0 |
57% |
Production in the first quarter is expected to be the lowest quarter for 2026 with a significant increase expected beginning in the second quarter and then further steady increases in volumes throughout the remainder of 2026. Forecasted volumes were previously expected to be consistent from the fourth quarter of 2025 to the first quarter of 2026 due to the timing of wells being turned to sales as a result of larger batch developments of longer-lateral wells. Matador expects to turn to sales ~39 gross (34 net) operated wells during the first quarter of 2026, of which only 11 net operated wells were turned to sales by mid-February. The remaining 23 net operated wells are expected to be turned to sales in
- actual weather-related shut-in volumes during the January winter storm Fern of ~4,000 BOE per day (60% oil),
- expected elective shut-in of volumes due to weak Waha pricing of ~3,000 BOE per day (20% oil), and
- expected scheduled maintenance on a third-party treatment plant of ~2,000 BOE per day (60% oil).
D&C Costs Per Completed Lateral Foot and Operating Efficiency Improvements in 2026
Matador anticipates 2026 drilling and completion costs to be
Additional efficiencies will be driven in 2026 by large-scale batch developments similar to the 17-well
In addition to our anticipated 2026 operating efficiencies, Matador remains focused on inventory accretion, reserve replacement, artificial intelligence integration and improved production recoveries. These initiatives and efficiency improvements are central to our strategically balanced 2026 operating plan, which advances development across our diversified
Midstream Capital Expenditures
Matador estimates total 2026 midstream CapEx of
First Quarter 2026 Estimated Capital Expenditures and Anticipated Cadence
Matador expects
Shareholder Returns
During 2025, Matador returned a total of
Conference Call Information
The Company will host a live conference call on
The live conference call will also be available through the Company’s website at www.matadorresources.com on the Events and Presentations page under the Investor Relations tab. The replay for the event will be available on the Company’s website at www.matadorresources.com on the Events and Presentations page under the Investor Relations tab for one year.
About
Matador is an independent energy company engaged in the exploration, development, production and acquisition of oil and natural gas resources in
For more information, visit
Forward-Looking Statements
This press release includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. “Forward-looking statements” are statements related to future, not past, events. Forward-looking statements are based on current expectations and include any statement that does not directly relate to a current or historical fact. In this context, forward-looking statements often address expected future business and financial performance, and often contain words such as “could,” “believe,” “would,” “anticipate,” “intend,” “estimate,” “expect,” “may,” “should,” “continue,” “plan,” “predict,” “potential,” “project,” “hypothetical,” “forecasted” and similar expressions that are intended to identify forward-looking statements, although not all forward-looking statements contain such identifying words. Such forward-looking statements include, but are not limited to, statements about guidance, projected or forecasted financial and operating results, future liquidity, the payment of dividends, the amount and timing of share repurchases, results in certain basins, objectives, project timing, expectations and intentions, regulatory and governmental actions, Matador’s hedging program and its expected benefits, the operational benefits of San Mateo’s midstream system, potential strategic transactions for
Sequential and year-over-year quarterly comparisons of selected financial and operating items are shown in the following table:
|
|
|
Three Months Ended |
|
|||||||
|
|
|
|
|
|
|
|
|
|||
|
|
|
2025 |
|
2025 |
|
2024 |
|
|||
|
Net Production Volumes:(1) |
|
|
|
|
|
|
|
|||
|
Oil (MBbl) |
|
|
11,165 |
|
|
10,999 |
|
|
10,896 |
|
|
Natural gas (Bcf) |
|
|
49.6 |
|
|
49.5 |
|
|
45.6 |
|
|
Total oil equivalent (MBOE) |
|
|
19,439 |
|
|
19,245 |
|
|
18,503 |
|
|
Average Daily Production Volumes:(1) |
|
|
|
|
|
|
|
|||
|
Oil (Bbl/d) |
|
|
121,363 |
|
|
119,556 |
|
|
118,440 |
|
|
Natural gas (MMcf/d) |
|
|
539.6 |
|
|
537.8 |
|
|
496.1 |
|
|
Total oil equivalent (BOE/d) |
|
|
211,290 |
|
|
209,184 |
|
|
201,116 |
|
|
Average Sales Prices: |
|
|
|
|
|
|
|
|||
|
Oil, without realized derivatives (per Bbl) |
|
$ |
58.89 |
|
$ |
64.91 |
|
$ |
70.66 |
|
|
Oil, with realized derivatives (per Bbl) |
|
$ |
58.89 |
|
$ |
64.91 |
|
$ |
70.66 |
|
|
Natural gas, without realized derivatives (per Mcf) |
|
$ |
0.91 |
|
$ |
1.95 |
|
$ |
2.72 |
|
|
Natural gas, with realized derivatives (per Mcf) |
|
$ |
1.08 |
|
$ |
2.03 |
|
$ |
2.81 |
|
|
Revenues (millions): |
|
|
|
|
|
|
|
|||
|
Oil and natural gas revenues |
|
$ |
702.8 |
|
$ |
810.2 |
|
$ |
893.9 |
|
|
Third-party midstream services revenues |
|
$ |
45.4 |
|
$ |
43.8 |
|
$ |
37.7 |
|
|
Realized gain on derivatives |
|
$ |
8.1 |
|
$ |
3.9 |
|
$ |
4.2 |
|
|
Operating Expenses (per BOE): |
|
|
|
|
|
|
|
|||
|
Lease operating |
|
$ |
5.25 |
|
$ |
5.41 |
|
$ |
5.13 |
|
|
Transportation and processing |
|
$ |
0.59 |
|
$ |
0.98 |
|
$ |
0.91 |
|
|
Midstream operating |
|
$ |
3.22 |
|
$ |
2.56 |
|
$ |
2.70 |
|
|
Depletion, depreciation and amortization |
|
$ |
15.72 |
|
$ |
15.87 |
|
$ |
15.85 |
|
|
Taxes other than income |
|
$ |
3.18 |
|
$ |
3.58 |
|
$ |
4.08 |
|
|
General and administrative(2) |
|
$ |
1.77 |
|
$ |
1.91 |
|
$ |
2.22 |
|
|
Total(3) |
|
$ |
29.73 |
|
$ |
30.31 |
|
$ |
30.89 |
|
|
Other (millions): |
|
|
|
|
|
|
|
|||
|
Net sales of purchased natural gas(4) |
|
$ |
36.0 |
|
$ |
13.4 |
|
$ |
9.9 |
|
|
|
|
|
|
|
|
|
|
|||
|
Net income (millions)(5) |
|
$ |
192.5 |
|
$ |
176.4 |
|
$ |
214.5 |
|
|
Earnings per common share (diluted)(5) |
|
$ |
1.55 |
|
$ |
1.42 |
|
$ |
1.71 |
|
|
Adjusted net income (millions)(5)(6) |
|
$ |
108.1 |
|
$ |
169.3 |
|
$ |
229.9 |
|
|
Adjusted earnings per common share (diluted)(5)(7) |
|
$ |
0.87 |
|
$ |
1.36 |
|
$ |
1.83 |
|
|
Adjusted EBITDA (millions)(5)(8) |
|
$ |
489.6 |
|
$ |
566.5 |
|
$ |
640.9 |
|
|
Net cash provided by operating activities (millions)(9) |
|
$ |
474.4 |
|
$ |
721.7 |
|
$ |
575.0 |
|
|
Adjusted free cash flow (millions)(5)(10) |
|
$ |
69.0 |
|
$ |
93.4 |
|
$ |
415.5 |
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
$ |
46.9 |
|
$ |
49.5 |
|
$ |
47.8 |
|
|
San Mateo Adjusted EBITDA (millions)(8)(11) |
|
$ |
74.1 |
|
$ |
74.1 |
|
$ |
68.5 |
|
|
|
|
$ |
43.9 |
|
$ |
99.4 |
|
$ |
40.5 |
|
|
|
|
$ |
38.8 |
|
$ |
3.3 |
|
$ |
37.2 |
|
|
|
|
|
|
|
|
|
|
|||
|
|
|
$ |
356.1 |
|
$ |
429.9 |
|
$ |
325.5 |
|
|
Midstream capital expenditures (millions)(12) |
|
$ |
22.6 |
|
$ |
42.8 |
|
$ |
65.2 |
|
|
(1) |
Production volumes and proved reserves reported in two streams: oil and natural gas, including both dry and liquids-rich natural gas. |
|
(2) |
Includes approximately |
|
(3) |
Total does not include the impact of purchased natural gas or immaterial accretion expenses. |
|
(4) |
Net sales of purchased natural gas reflect those natural gas purchase transactions that the Company periodically enters into with third parties whereby the Company purchases natural gas and (i) subsequently sells the natural gas to other purchasers or (ii) processes the natural gas at San Mateo’s cryogenic natural gas processing plants and subsequently sells the residue natural gas and natural gas liquids (NGL) to other purchasers. Such amounts reflect revenues from sales of purchased natural gas of |
|
(5) |
Attributable to |
|
(6) |
Adjusted net income is a non-GAAP financial measure. For a definition of adjusted net income and a reconciliation of adjusted net income (non-GAAP) to net income (GAAP), please see “Supplemental Non-GAAP Financial Measures.” |
|
(7) |
Adjusted earnings per diluted common share is a non-GAAP financial measure. For a definition of adjusted earnings per diluted common share and a reconciliation of adjusted earnings per diluted common share (non-GAAP) to earnings per diluted common share (GAAP), please see “Supplemental Non-GAAP Financial Measures.” |
|
(8) |
Adjusted EBITDA is a non-GAAP financial measure. For a definition of Adjusted EBITDA and a reconciliation of Adjusted EBITDA (non-GAAP) to net income (GAAP) and net cash provided by operating activities (GAAP), please see “Supplemental Non-GAAP Financial Measures.” |
|
(9) |
As reported for each period on a consolidated basis, including 100% of San Mateo’s net cash provided by operating activities. |
|
(10) |
Adjusted free cash flow is a non-GAAP financial measure. For a definition of adjusted free cash flow and a reconciliation of adjusted free cash flow (non-GAAP) to net cash provided by operating activities (GAAP), please see “Supplemental Non-GAAP Financial Measures.” |
|
(11) |
Represents 100% of San Mateo’s net income, Adjusted EBITDA, net cash provided by operating activities or adjusted free cash flow for each period reported. |
|
(12) |
Includes Matador’s share of estimated CapEx for |
CONSOLIDATED BALANCE SHEETS - UNAUDITED
|
(In thousands, except par value and share data) |
|
|
|||||||
|
|
|
|
2025 |
|
2024 |
||||
|
|
ASSETS |
|
|
|
|
||||
|
|
Current assets |
|
|
|
|
||||
|
|
Cash |
|
$ |
15,314 |
|
|
$ |
23,033 |
|
|
|
Restricted cash |
|
|
64,163 |
|
|
|
71,709 |
|
|
|
Accounts receivable |
|
|
|
|
||||
|
|
Oil and natural gas revenues |
|
|
286,158 |
|
|
|
331,590 |
|
|
|
Joint interest billings |
|
|
140,043 |
|
|
|
260,555 |
|
|
|
Other |
|
|
103,628 |
|
|
|
62,584 |
|
|
|
Derivative instruments |
|
|
34,052 |
|
|
|
15,968 |
|
|
|
Lease and well equipment inventory |
|
|
43,842 |
|
|
|
38,469 |
|
|
|
Prepaid expenses and other current assets |
|
|
129,368 |
|
|
|
123,437 |
|
|
|
Total current assets |
|
|
816,568 |
|
|
|
927,345 |
|
|
|
Property and equipment, at cost |
|
|
|
|
||||
|
|
Oil and natural gas properties, full-cost method |
|
|
|
|
||||
|
|
Evaluated |
|
|
14,286,726 |
|
|
|
12,534,290 |
|
|
|
Unproved and unevaluated |
|
|
1,823,456 |
|
|
|
1,702,203 |
|
|
|
Midstream properties |
|
|
1,963,059 |
|
|
|
1,683,334 |
|
|
|
Other property and equipment |
|
|
53,199 |
|
|
|
47,532 |
|
|
|
Less accumulated depletion, depreciation and amortization |
|
|
(7,395,142 |
) |
|
|
(6,203,263 |
) |
|
|
Net property and equipment |
|
|
10,731,298 |
|
|
|
9,764,096 |
|
|
|
Other assets |
|
|
|
|
||||
|
|
Other long-term assets |
|
|
162,703 |
|
|
|
158,668 |
|
|
|
Total assets |
|
$ |
11,710,569 |
|
|
$ |
10,850,109 |
|
|
|
LIABILITIES AND SHAREHOLDERS’ EQUITY |
|
|
|
|
||||
|
|
Current liabilities |
|
|
|
|
||||
|
|
Accounts payable and accrued liabilities |
|
$ |
540,620 |
|
|
$ |
619,167 |
|
|
|
Royalties payable |
|
|
351,062 |
|
|
|
227,865 |
|
|
|
Advances from joint interest owners |
|
|
64,169 |
|
|
|
83,338 |
|
|
|
Other current liabilities |
|
|
75,658 |
|
|
|
64,987 |
|
|
|
Total current liabilities |
|
|
1,031,509 |
|
|
|
995,357 |
|
|
|
Long-term liabilities |
|
|
|
|
||||
|
|
Borrowings under Credit Agreement |
|
|
398,000 |
|
|
|
595,500 |
|
|
|
Borrowings under San Mateo Credit Facility |
|
|
883,000 |
|
|
|
615,000 |
|
|
|
Senior unsecured notes payable |
|
|
2,121,102 |
|
|
|
2,114,908 |
|
|
|
Asset retirement obligations |
|
|
144,063 |
|
|
|
114,237 |
|
|
|
Deferred income taxes |
|
|
1,015,931 |
|
|
|
847,666 |
|
|
|
Other long-term liabilities |
|
|
120,312 |
|
|
|
110,009 |
|
|
|
Total long-term liabilities |
|
|
4,682,408 |
|
|
|
4,397,320 |
|
|
|
Commitments and contingencies (Note 14) |
|
|
|
|
||||
|
|
Shareholders’ equity |
|
|
|
|
||||
|
|
Common stock — |
|
|
1,244 |
|
|
|
1,251 |
|
|
|
Additional paid-in capital |
|
|
2,509,118 |
|
|
|
2,533,247 |
|
|
|
Retained earnings |
|
|
3,153,112 |
|
|
|
2,556,987 |
|
|
|
|
|
|
(5,333 |
) |
|
|
(2,336 |
) |
|
|
|
|
|
5,658,141 |
|
|
|
5,089,149 |
|
|
|
Non-controlling interest in subsidiaries |
|
|
338,511 |
|
|
|
368,283 |
|
|
|
Total shareholders’ equity |
|
|
5,996,652 |
|
|
|
5,457,432 |
|
|
|
Total liabilities and shareholders’ equity |
|
$ |
11,710,569 |
|
|
$ |
10,850,109 |
|
CONSOLIDATED STATEMENTS OF INCOME - UNAUDITED
|
(In thousands, except per share data) |
Three Months Ended
|
|
Year Ended
|
|||||||||||||
|
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||
|
|
Revenues |
|
|
|
|
|
|
|
||||||||
|
|
Oil and natural gas revenues |
$ |
702,817 |
|
|
$ |
893,860 |
|
|
$ |
3,238,750 |
|
|
$ |
3,143,834 |
|
|
|
Third-party midstream services revenues |
|
45,394 |
|
|
|
37,703 |
|
|
|
164,733 |
|
|
|
141,027 |
|
|
|
Sales of purchased natural gas |
|
61,335 |
|
|
|
46,720 |
|
|
|
253,031 |
|
|
|
194,097 |
|
|
|
Realized gain on derivatives |
|
8,072 |
|
|
|
4,151 |
|
|
|
21,679 |
|
|
|
12,724 |
|
|
|
Unrealized gain (loss) on derivatives |
|
30,374 |
|
|
|
(12,065 |
) |
|
|
18,084 |
|
|
|
13,299 |
|
|
|
Total revenues |
|
847,992 |
|
|
|
970,369 |
|
|
|
3,696,277 |
|
|
|
3,504,981 |
|
|
|
Expenses |
|
|
|
|
|
|
|
||||||||
|
|
Lease operating |
|
101,988 |
|
|
|
94,961 |
|
|
|
415,810 |
|
|
|
325,145 |
|
|
|
Transportation and processing |
|
11,461 |
|
|
|
16,885 |
|
|
|
66,787 |
|
|
|
58,593 |
|
|
|
Midstream operating |
|
62,545 |
|
|
|
49,913 |
|
|
|
208,142 |
|
|
|
167,400 |
|
|
|
Purchased natural gas |
|
25,359 |
|
|
|
36,821 |
|
|
|
163,094 |
|
|
|
142,715 |
|
|
|
Depletion, depreciation and amortization |
|
305,511 |
|
|
|
293,234 |
|
|
|
1,195,358 |
|
|
|
974,300 |
|
|
|
Taxes other than income |
|
61,816 |
|
|
|
75,617 |
|
|
|
275,629 |
|
|
|
268,649 |
|
|
|
Accretion of asset retirement obligations |
|
2,204 |
|
|
|
1,768 |
|
|
|
7,846 |
|
|
|
6,027 |
|
|
|
General and administrative |
|
34,360 |
|
|
|
41,101 |
|
|
|
137,069 |
|
|
|
127,454 |
|
|
|
Total expenses |
|
605,244 |
|
|
|
610,300 |
|
|
|
2,469,735 |
|
|
|
2,070,283 |
|
|
|
Operating income |
|
242,748 |
|
|
|
360,069 |
|
|
|
1,226,542 |
|
|
|
1,434,698 |
|
|
|
Other income (expense) |
|
|
|
|
|
|
|
||||||||
|
|
Net loss on asset sales and impairment |
|
— |
|
|
|
— |
|
|
|
(589 |
) |
|
|
— |
|
|
|
Interest expense |
|
(55,045 |
) |
|
|
(59,970 |
) |
|
|
(208,520 |
) |
|
|
(171,687 |
) |
|
|
Other income |
|
2,000 |
|
|
|
129 |
|
|
|
16,011 |
|
|
|
696 |
|
|
|
Total other expense |
|
(53,045 |
) |
|
|
(59,841 |
) |
|
|
(193,098 |
) |
|
|
(170,991 |
) |
|
|
Income before income taxes |
|
189,703 |
|
|
|
300,228 |
|
|
|
1,033,444 |
|
|
|
1,263,707 |
|
|
|
Income tax provision (benefit) |
|
|
|
|
|
|
|
||||||||
|
|
Current |
|
353 |
|
|
|
779 |
|
|
|
7,088 |
|
|
|
27,059 |
|
|
|
Deferred |
|
(26,189 |
) |
|
|
61,500 |
|
|
|
165,587 |
|
|
|
265,305 |
|
|
|
Total income tax (benefit) provision |
|
(25,836 |
) |
|
|
62,279 |
|
|
|
172,675 |
|
|
|
292,364 |
|
|
|
Net income |
|
215,539 |
|
|
|
237,949 |
|
|
|
860,769 |
|
|
|
971,343 |
|
|
|
Net income attributable to non-controlling interest in subsidiaries |
|
(22,992 |
) |
|
|
(23,416 |
) |
|
|
(101,548 |
) |
|
|
(86,021 |
) |
|
|
Net income attributable to |
$ |
192,547 |
|
|
$ |
214,533 |
|
|
$ |
759,221 |
|
|
$ |
885,322 |
|
|
|
Earnings per common share |
|
|
|
|
|
|
|
||||||||
|
|
Basic |
$ |
1.55 |
|
|
$ |
1.72 |
|
|
$ |
6.10 |
|
|
$ |
7.16 |
|
|
|
Diluted |
$ |
1.55 |
|
|
$ |
1.71 |
|
|
$ |
6.09 |
|
|
$ |
7.14 |
|
|
|
Weighted average common shares outstanding |
|
|
|
|
|
|
|
||||||||
|
|
Basic |
|
124,280 |
|
|
|
124,953 |
|
|
|
124,556 |
|
|
|
123,568 |
|
|
|
Diluted |
|
124,280 |
|
|
|
125,430 |
|
|
|
124,586 |
|
|
|
124,076 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED
|
(In thousands) |
|
Three Months Ended
|
|
|
Year Ended
|
|||||||||||||
|
|
|
|
2025 |
|
2024 |
|
|
2025 |
|
2024 |
||||||||
|
|
Operating activities |
|
|
|
|
|
|
|
|
|
||||||||
|
|
Net income |
|
$ |
215,539 |
|
|
$ |
237,949 |
|
|
|
$ |
860,769 |
|
|
$ |
971,343 |
|
|
|
Adjustments to reconcile net income to net cash provided by operating activities |
|
|
|
|
|
|
|
|
|
||||||||
|
|
Depletion, depreciation and amortization |
|
|
305,511 |
|
|
|
293,234 |
|
|
|
|
1,195,358 |
|
|
|
974,300 |
|
|
|
Deferred income tax (benefit) provision |
|
|
(26,189 |
) |
|
|
61,500 |
|
|
|
|
165,587 |
|
|
|
265,305 |
|
|
|
Stock-based compensation expense |
|
|
3,686 |
|
|
|
4,891 |
|
|
|
|
18,327 |
|
|
|
14,982 |
|
|
|
Unrealized (gain) loss on derivatives |
|
|
(30,374 |
) |
|
|
12,065 |
|
|
|
|
(18,084 |
) |
|
|
(13,299 |
) |
|
|
Amortization of debt issuance cost and other debt related costs |
|
|
3,735 |
|
|
|
4,247 |
|
|
|
|
14,764 |
|
|
|
16,533 |
|
|
|
Accretion of asset retirement obligations |
|
|
2,204 |
|
|
|
1,768 |
|
|
|
|
7,846 |
|
|
|
6,027 |
|
|
|
Other non-cash changes |
|
|
1,275 |
|
|
|
(359 |
) |
|
|
|
4,259 |
|
|
|
(1,386 |
) |
|
|
Changes in operating assets and liabilities |
|
|
|
|
|
|
|
|
|
||||||||
|
|
Accounts receivable, prepaid expenses and other current assets |
|
|
99,925 |
|
|
|
(62,155 |
) |
|
|
|
114,285 |
|
|
|
(138,137 |
) |
|
|
Lease and well equipment inventory |
|
|
(3,010 |
) |
|
|
(2,347 |
) |
|
|
|
(35,313 |
) |
|
|
(10,934 |
) |
|
|
Other long-term assets |
|
|
1,514 |
|
|
|
977 |
|
|
|
|
(10 |
) |
|
|
4,052 |
|
|
|
Accounts payable, accrued liabilities and other current liabilities |
|
|
(51,638 |
) |
|
|
(10,236 |
) |
|
|
|
(8,930 |
) |
|
|
33,748 |
|
|
|
Royalties payable |
|
|
8,160 |
|
|
|
3,311 |
|
|
|
|
123,196 |
|
|
|
56,193 |
|
|
|
Advances from joint interest owners |
|
|
(55,313 |
) |
|
|
28,279 |
|
|
|
|
(19,170 |
) |
|
|
63,384 |
|
|
|
Other long-term liabilities |
|
|
(576 |
) |
|
|
1,835 |
|
|
|
|
2,131 |
|
|
|
4,774 |
|
|
|
Net cash provided by operating activities |
|
|
474,449 |
|
|
|
574,959 |
|
|
|
|
2,425,015 |
|
|
|
2,246,885 |
|
|
|
Investing activities |
|
|
|
|
|
|
|
|
|
||||||||
|
|
Drilling, completion and equipping capital expenditures |
|
|
(449,243 |
) |
|
|
(317,400 |
) |
|
|
|
(1,542,253 |
) |
|
|
(1,222,831 |
) |
|
|
Acquisition of oil and natural gas properties |
|
|
(77,295 |
) |
|
|
(132,616 |
) |
|
|
|
(339,126 |
) |
|
|
(454,443 |
) |
|
|
Midstream capital expenditures |
|
|
(60,310 |
) |
|
|
(64,692 |
) |
|
|
|
(297,746 |
) |
|
|
(283,881 |
) |
|
|
Expenditures for other property and equipment |
|
|
(1,199 |
) |
|
|
(1,734 |
) |
|
|
|
(4,246 |
) |
|
|
(5,691 |
) |
|
|
Proceeds from sale of assets and other |
|
|
— |
|
|
|
11,470 |
|
|
|
|
22,426 |
|
|
|
12,370 |
|
|
|
Proceeds from sale of equity method investment |
|
|
— |
|
|
|
113,576 |
|
|
|
|
3,263 |
|
|
|
113,576 |
|
|
|
Acquisition of Ameredev |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
(1,831,214 |
) |
|
|
Net cash used in investing activities |
|
|
(588,047 |
) |
|
|
(391,396 |
) |
|
|
|
(2,157,682 |
) |
|
|
(3,672,114 |
) |
|
|
Financing activities |
|
|
|
|
|
|
|
|
|
||||||||
|
|
Repayments of borrowings under Credit Agreement |
|
|
(527,000 |
) |
|
|
(889,500 |
) |
|
|
|
(2,367,500 |
) |
|
|
(3,969,500 |
) |
|
|
Borrowings under Credit Agreement |
|
|
640,000 |
|
|
|
530,000 |
|
|
|
|
2,170,000 |
|
|
|
4,065,000 |
|
|
|
Repayments of borrowings under San Mateo Credit Facility |
|
|
(80,000 |
) |
|
|
(540,000 |
) |
|
|
|
(345,000 |
) |
|
|
(733,000 |
) |
|
|
Borrowings under San Mateo Credit Facility |
|
|
148,000 |
|
|
|
629,000 |
|
|
|
|
613,000 |
|
|
|
826,000 |
|
|
|
Cost to enter into or amend credit facilities |
|
|
(1,876 |
) |
|
|
(7,500 |
) |
|
|
|
(2,406 |
) |
|
|
(33,436 |
) |
|
|
Dividends paid |
|
|
(46,284 |
) |
|
|
(31,278 |
) |
|
|
|
(163,096 |
) |
|
|
(104,876 |
) |
|
|
Repurchases of common stock |
|
|
(5,143 |
) |
|
|
— |
|
|
|
|
(55,849 |
) |
|
|
— |
|
|
|
Contributions related to formation of |
|
|
3,800 |
|
|
|
1,300 |
|
|
|
|
13,000 |
|
|
|
23,800 |
|
|
|
Distributions to non-controlling interest owners of less-than-wholly-owned subsidiaries |
|
|
(34,300 |
) |
|
|
(24,500 |
) |
|
|
|
(131,320 |
) |
|
|
(97,461 |
) |
|
|
Taxes paid related to net share settlement of stock-based compensation |
|
|
(138 |
) |
|
|
(2,437 |
) |
|
|
|
(11,960 |
) |
|
|
(16,956 |
) |
|
|
Proceeds from issuance of senior unsecured notes |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
1,650,000 |
|
|
|
Issuance costs of senior unsecured notes |
|
|
— |
|
|
|
(2,084 |
) |
|
|
|
— |
|
|
|
(28,157 |
) |
|
|
Purchase of senior unsecured notes |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
(699,191 |
) |
|
|
Proceeds from issuance of common stock |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
344,663 |
|
|
|
Contribution related to Pronto Transaction |
|
|
— |
|
|
|
171,500 |
|
|
|
|
— |
|
|
|
171,500 |
|
|
|
Contributions from non-controlling interest owners of less-than-wholly-owned subsidiaries |
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
19,110 |
|
|
|
Other |
|
|
(371 |
) |
|
|
(345 |
) |
|
|
|
(1,467 |
) |
|
|
(3,823 |
) |
|
|
Net cash provided by (used in) financing activities |
|
|
96,688 |
|
|
|
(165,844 |
) |
|
|
|
(282,598 |
) |
|
|
1,413,673 |
|
|
|
(Decrease) increase in cash and restricted cash |
|
|
(16,910 |
) |
|
|
17,719 |
|
|
|
|
(15,265 |
) |
|
|
(11,556 |
) |
|
|
Cash and restricted cash at beginning of period |
|
|
96,387 |
|
|
|
77,023 |
|
|
|
|
94,742 |
|
|
|
106,298 |
|
|
|
Cash and restricted cash at end of period |
|
$ |
79,477 |
|
|
$ |
94,742 |
|
|
|
$ |
79,477 |
|
|
$ |
94,742 |
|
Supplemental Non-GAAP Financial Measures
Adjusted EBITDA
This press release includes the non-GAAP financial measure of Adjusted EBITDA. Adjusted EBITDA is a supplemental non-GAAP financial measure that is used by management and external users of the Company’s consolidated financial statements, such as securities analysts, investors, lenders and rating agencies. “GAAP” means Generally Accepted Accounting Principles in
Adjusted EBITDA should not be considered an alternative to, or more meaningful than, net income or net cash provided by operating activities as determined in accordance with GAAP or as an indicator of the Company’s operating performance or liquidity. Certain items excluded from Adjusted EBITDA are significant components of understanding and assessing a company’s financial performance, such as a company’s cost of capital and tax structure. Adjusted EBITDA may not be comparable to similarly titled measures of another company because all companies may not calculate Adjusted EBITDA in the same manner. The following table presents the calculation of Adjusted EBITDA and the reconciliation of Adjusted EBITDA to the GAAP financial measures of net income and net cash provided by operating activities, respectively, that are of a historical nature. Where references are pro forma, forward-looking, preliminary or prospective in nature, and not based on historical fact, the table does not provide a reconciliation. The Company could not provide such reconciliation without undue hardship because such Adjusted EBITDA numbers are estimations, approximations and/or ranges. In addition, it would be difficult for the Company to present a detailed reconciliation on account of many unknown variables for the reconciling items, including future income taxes, full-cost ceiling impairments, unrealized gains or losses on derivatives and gains or losses on asset sales and impairment. For the same reasons, the Company is unable to address the probable significance of the unavailable information, which could be material to future results.
Adjusted EBITDA –
|
|
Three Months Ended |
|
Year Ended |
|||||||||||||||||
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|||||||||||
|
Unaudited Adjusted EBITDA Reconciliation to Net Income: |
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net income attributable to |
$ |
192,547 |
|
|
$ |
176,364 |
|
|
$ |
214,533 |
|
|
$ |
759,221 |
|
|
$ |
885,322 |
|
|
|
Net income attributable to non-controlling interest in subsidiaries |
|
22,992 |
|
|
|
24,260 |
|
|
|
23,416 |
|
|
|
101,548 |
|
|
|
86,021 |
|
|
|
Net income |
|
215,539 |
|
|
|
200,624 |
|
|
|
237,949 |
|
|
|
860,769 |
|
|
|
971,343 |
|
|
|
Interest expense |
|
55,045 |
|
|
|
50,641 |
|
|
|
59,970 |
|
|
|
208,520 |
|
|
|
171,687 |
|
|
|
Total income tax (benefit) provision |
|
(25,836 |
) |
|
|
59,128 |
|
|
|
62,279 |
|
|
|
172,675 |
|
|
|
292,364 |
|
|
|
Depletion, depreciation and amortization |
|
305,511 |
|
|
|
305,354 |
|
|
|
293,234 |
|
|
|
1,195,358 |
|
|
|
974,300 |
|
|
|
Accretion of asset retirement obligations |
|
2,204 |
|
|
|
2,148 |
|
|
|
1,768 |
|
|
|
7,846 |
|
|
|
6,027 |
|
|
|
Unrealized (gain) loss on derivatives |
|
(30,374 |
) |
|
|
(19,952 |
) |
|
|
12,065 |
|
|
|
(18,084 |
) |
|
|
(13,299 |
) |
|
|
Non-cash stock-based compensation expense |
|
3,686 |
|
|
|
6,181 |
|
|
|
4,891 |
|
|
|
18,327 |
|
|
|
14,982 |
|
|
|
Net loss on asset sales and impairment |
|
— |
|
|
|
589 |
|
|
|
— |
|
|
|
589 |
|
|
|
— |
|
|
|
Non-recurring expense (income) |
|
114 |
|
|
|
(1,866 |
) |
|
|
2,244 |
|
|
|
(7,338 |
) |
|
|
5,420 |
|
|
|
Consolidated Adjusted EBITDA |
|
525,889 |
|
|
|
602,847 |
|
|
|
674,400 |
|
|
|
2,438,662 |
|
|
|
2,422,824 |
|
|
|
Adjusted EBITDA attributable to non-controlling interest in subsidiaries |
|
(36,321 |
) |
|
|
(36,332 |
) |
|
|
(33,550 |
) |
|
|
(144,111 |
) |
|
|
(124,047 |
) |
|
|
Adjusted EBITDA attributable to |
$ |
489,568 |
|
|
$ |
566,515 |
|
|
$ |
640,850 |
|
|
$ |
2,294,551 |
|
|
$ |
2,298,777 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
||||||||||||||||||||
|
|
Three Months Ended |
|
Year Ended |
|||||||||||||||||
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|||||||||||
|
Unaudited Adjusted EBITDA Reconciliation to Net Cash Provided by Operating Activities: |
|
|
|
|
|
|
|
|
|
|||||||||||
|
Net cash provided by operating activities |
$ |
474,449 |
|
|
$ |
721,660 |
|
|
$ |
574,959 |
|
|
$ |
2,425,015 |
|
|
$ |
2,246,885 |
|
|
|
Net change in operating assets and liabilities |
|
938 |
|
|
|
(123,282 |
) |
|
|
40,336 |
|
|
|
(176,189 |
) |
|
|
(13,080 |
) |
|
|
Interest expense, net of non-cash portion |
|
51,310 |
|
|
|
46,948 |
|
|
|
55,723 |
|
|
|
193,756 |
|
|
|
155,154 |
|
|
|
Current income tax provision (benefit) |
|
353 |
|
|
|
(39,335 |
) |
|
|
779 |
|
|
|
7,088 |
|
|
|
27,059 |
|
|
|
Net loss on asset sales and impairment |
|
— |
|
|
|
589 |
|
|
|
— |
|
|
|
589 |
|
|
|
— |
|
|
|
Other non-cash and non-recurring (income) expense |
|
(1,161 |
) |
|
|
(3,733 |
) |
|
|
2,603 |
|
|
|
(11,597 |
) |
|
|
6,806 |
|
|
|
Adjusted EBITDA attributable to non-controlling interest in subsidiaries |
|
(36,321 |
) |
|
|
(36,332 |
) |
|
|
(33,550 |
) |
|
|
(144,111 |
) |
|
|
(124,047 |
) |
|
|
Adjusted EBITDA attributable to |
$ |
489,568 |
|
|
$ |
566,515 |
|
|
$ |
640,850 |
|
|
$ |
2,294,551 |
|
|
$ |
2,298,777 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Adjusted EBITDA –
|
|
Three Months Ended |
|
Year Ended |
|||||||||||||
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|||||||
|
Unaudited Adjusted EBITDA Reconciliation to Net Income: |
|
|
|
|
|
|
|
|
|
|||||||
|
Net income |
$ |
46,924 |
|
|
$ |
49,509 |
|
$ |
47,786 |
|
$ |
207,242 |
|
|
$ |
175,557 |
|
Depletion, depreciation and amortization |
|
15,570 |
|
|
|
13,213 |
|
|
9,746 |
|
|
50,751 |
|
|
|
37,667 |
|
Interest expense |
|
12,172 |
|
|
|
10,933 |
|
|
9,870 |
|
|
37,890 |
|
|
|
37,368 |
|
Accretion of asset retirement obligations |
|
134 |
|
|
|
119 |
|
|
108 |
|
|
484 |
|
|
|
405 |
|
Net loss on impairment |
|
— |
|
|
|
372 |
|
|
— |
|
|
372 |
|
|
|
— |
|
Non-recurring (income) expense |
|
(675 |
) |
|
|
— |
|
|
960 |
|
|
(2,635 |
) |
|
|
2,160 |
|
Adjusted EBITDA |
$ |
74,125 |
|
|
$ |
74,146 |
|
$ |
68,470 |
|
$ |
294,104 |
|
|
$ |
253,157 |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
Three Months Ended |
|
Year Ended |
|||||||||||||
|
(In thousands) |
|
|
|
|
|
|
|
|
|
|||||||
|
Unaudited Adjusted EBITDA Reconciliation to Net Cash Provided by Operating Activities: |
|
|
|
|
|
|
|
|
|
|||||||
|
Net cash provided by operating activities |
$ |
43,885 |
|
$ |
99,417 |
|
|
$ |
40,477 |
|
$ |
248,193 |
|
|
$ |
193,030 |
|
Net change in operating assets and liabilities |
|
17,867 |
|
|
(36,090 |
) |
|
|
17,561 |
|
|
10,821 |
|
|
|
21,825 |
|
Interest expense, net of non-cash portion |
|
11,643 |
|
|
10,447 |
|
|
|
9,472 |
|
|
35,948 |
|
|
|
36,142 |
|
Other non-cash and non-recurring expense (income) |
|
730 |
|
|
372 |
|
|
|
960 |
|
|
(858 |
) |
|
|
2,160 |
|
Adjusted EBITDA |
$ |
74,125 |
|
$ |
74,146 |
|
|
$ |
68,470 |
|
$ |
294,104 |
|
|
$ |
253,157 |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Adjusted EBITDA – Combined Midstream (100%)
|
|
|
Year Ended |
||||
|
(In thousands) |
|
|
|
|
||
|
Matador Midstream(1) |
|
|
|
|
||
|
Unaudited Adjusted EBITDA Reconciliation to Net Income: |
|
|
|
|
||
|
Net income |
|
$ |
32,170 |
|
$ |
27,572 |
|
Depletion, depreciation and amortization |
|
|
5,585 |
|
|
5,451 |
|
Accretion of asset retirement obligations |
|
|
21 |
|
|
20 |
|
Adjusted EBITDA attributable to Matador Midstream(1) |
|
$ |
37,776 |
|
$ |
33,043 |
|
|
|
|
|
|
||
|
Adjusted EBITDA attributable to |
|
$ |
294,104 |
|
$ |
253,157 |
|
|
|
|
|
|
||
|
Adjusted EBITDA - Combined Midstream |
|
$ |
331,880 |
|
$ |
286,200 |
|
|
|
|
|
|
||
|
(1) |
Represents activity associated with Matador’s wholly-owned midstream assets. |
Adjusted Net Income and Adjusted Earnings Per Diluted Common Share
This press release includes the non-GAAP financial measures of adjusted net income and adjusted earnings per diluted common share. These non-GAAP items are measured as net income attributable to
|
|
Three Months Ended |
|
Year Ended |
|||||||||||
|
|
|
|
|
|
|
|
|
|||||||
|
(In thousands, except per share data) |
|
|
|
|
|
|
|
|||||||
|
Unaudited Adjusted Net Income and Adjusted Earnings Per Common Share Reconciliation to Net Income: |
|
|
|
|
|
|
|
|||||||
|
Net income attributable to |
$ |
192,547 |
|
|
$ |
176,364 |
|
|
$ |
214,533 |
|
$ |
759,221 |
|
|
Total income tax (benefit) provision |
|
(25,836 |
) |
|
|
59,128 |
|
|
|
62,279 |
|
|
172,675 |
|
|
Income attributable to |
|
166,711 |
|
|
|
235,492 |
|
|
|
276,812 |
|
|
931,896 |
|
|
Less non-recurring and unrealized charges to income before taxes: |
|
|
|
|
|
|
|
|||||||
|
Unrealized (gain) loss on derivatives |
|
(30,374 |
) |
|
|
(19,952 |
) |
|
|
12,065 |
|
|
(18,084 |
) |
|
Net loss on asset sales and impairment |
|
— |
|
|
|
589 |
|
|
|
— |
|
|
589 |
|
|
Non-recurring expense (income) |
|
445 |
|
|
|
(1,866 |
) |
|
|
2,099 |
|
|
(6,047 |
) |
|
Adjusted income attributable to |
|
136,782 |
|
|
|
214,263 |
|
|
|
290,976 |
|
|
908,354 |
|
|
Income tax expense(1) |
|
28,724 |
|
|
|
44,995 |
|
|
|
61,105 |
|
|
190,754 |
|
|
Adjusted net income attributable to |
$ |
108,058 |
|
|
$ |
169,268 |
|
|
$ |
229,871 |
|
$ |
717,600 |
|
|
|
|
|
|
|
|
|
|
|||||||
|
Weighted average shares outstanding - basic |
|
124,280 |
|
|
|
124,396 |
|
|
|
124,953 |
|
|
124,556 |
|
|
Dilutive effect of options and restricted stock units |
|
— |
|
|
|
14 |
|
|
|
477 |
|
|
30 |
|
|
Weighted average common shares outstanding - diluted |
|
124,280 |
|
|
|
124,410 |
|
|
|
125,430 |
|
|
124,586 |
|
|
Adjusted earnings per share attributable to |
|
|
|
|
|
|
|
|||||||
|
Basic |
$ |
0.87 |
|
|
$ |
1.36 |
|
|
$ |
1.84 |
|
$ |
5.76 |
|
|
Diluted |
$ |
0.87 |
|
|
$ |
1.36 |
|
|
$ |
1.83 |
|
$ |
5.76 |
|
|
|
|
|
|
|
|
|
|
|||||||
|
(1) |
Represents activity associated with Matador’s wholly-owned midstream assets. |
Adjusted Free Cash Flow
This press release includes the non-GAAP financial measure of adjusted free cash flow. This non-GAAP item is measured, on a consolidated basis for the Company and for
The table below reconciles adjusted free cash flow to its most directly comparable GAAP measure of net cash provided by operating activities. All references to Matador’s adjusted free cash flow are those values attributable to Matador shareholders after giving effect to adjusted free cash flow attributable to third-party non-controlling interests, including in
Adjusted Free Cash Flow –
|
|
Three Months Ended |
|
Year Ended |
||||||||||||||||
|
(In thousands) |
|
|
|
|
|
|
|
|
|
||||||||||
|
Net cash provided by operating activities |
$ |
474,449 |
|
|
$ |
721,660 |
|
|
$ |
574,959 |
|
|
$ |
2,425,015 |
|
|
$ |
2,246,885 |
|
|
Net change in operating assets and liabilities |
|
938 |
|
|
|
(123,282 |
) |
|
|
40,336 |
|
|
|
(176,189 |
) |
|
|
(13,080 |
) |
|
|
|
(30,258 |
) |
|
|
(31,030 |
) |
|
|
(28,439 |
) |
|
|
(126,916 |
) |
|
|
(105,279 |
) |
|
Proceeds from contribution of Pronto to |
|
— |
|
|
|
— |
|
|
|
219,760 |
|
|
|
— |
|
|
|
219,760 |
|
|
Performance incentives received from Five Point |
|
3,800 |
|
|
|
— |
|
|
|
1,300 |
|
|
|
13,000 |
|
|
|
23,800 |
|
|
Total discretionary cash flow |
|
448,929 |
|
|
|
567,348 |
|
|
|
807,916 |
|
|
|
2,134,910 |
|
2,134,910 |
|
2,372,086 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Drilling, completion and equipping capital expenditures |
|
449,243 |
|
|
|
347,534 |
|
|
|
317,400 |
|
|
|
1,542,253 |
|
|
|
1,222,831 |
|
|
Midstream capital expenditures |
|
60,310 |
|
|
|
77,592 |
|
|
|
64,692 |
|
|
|
297,746 |
|
|
|
283,881 |
|
|
Expenditures for other property and equipment |
|
1,199 |
|
|
|
1,291 |
|
|
|
1,734 |
|
|
|
4,246 |
|
|
|
5,691 |
|
|
Net change in capital accruals |
|
(119,578 |
) |
|
|
76,938 |
|
|
|
18,788 |
|
|
|
(29,588 |
) |
|
|
81,902 |
|
|
|
|
(11,223 |
) |
|
|
(29,407 |
) |
|
|
(10,227 |
) |
|
|
(116,703 |
) |
|
|
(29,475 |
) |
|
Total accrual-based capital expenditures(3) |
|
379,951 |
|
|
|
473,948 |
|
|
|
392,387 |
|
|
|
1,697,954 |
|
|
|
1,564,830 |
|
|
Adjusted free cash flow |
$ |
68,978 |
|
|
$ |
93,400 |
|
|
$ |
415,529 |
|
|
$ |
436,956 |
|
|
$ |
807,256 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Quarterly distributions from |
$ |
35,700 |
|
|
$ |
36,210 |
|
|
$ |
25,500 |
|
|
$ |
136,680 |
|
|
$ |
101,439 |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
(1) |
Represents Five Point’s 49% interest in |
|
(2) |
Represents Five Point’s 49% interest in accrual-based San Mateo CapEx, as computed below. |
|
(3) |
Represents drilling, completion and equipping costs, Matador’s share of San Mateo CapEx plus 100% of other midstream CapEx not associated with |
Adjusted Free Cash Flow -
|
|
Three Months Ended |
|
Year Ended |
|||||||||||
|
(In thousands) |
|
|
|
|
|
|
|
|||||||
|
Net cash provided by |
$ |
43,885 |
|
|
$ |
99,417 |
|
|
$ |
40,477 |
|
$ |
248,193 |
|
|
Net change in |
|
17,867 |
|
|
|
(36,090 |
) |
|
|
17,561 |
|
|
10,821 |
|
|
Total |
|
61,752 |
|
|
|
63,327 |
|
|
|
58,038 |
|
|
259,014 |
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
48,274 |
|
|
|
65,957 |
|
|
|
8,649 |
|
|
252,437 |
|
|
Net change in |
|
(25,369 |
) |
|
|
(5,943 |
) |
|
|
12,223 |
|
|
(14,266 |
) |
|
|
|
22,905 |
|
|
|
60,014 |
|
|
|
20,872 |
|
|
238,171 |
|
|
|
$ |
38,847 |
|
|
$ |
3,313 |
|
|
$ |
37,166 |
|
$ |
20,843 |
|
|
|
|
|
|
|
|
|
|
|||||||
Proved Reserves, Standardized Measure and PV-10
The following table summarizes Matador’s estimated total proved oil and natural gas reserves at
|
|
At |
|
% YoY Change |
|||||||
|
|
2025 |
|
2024 |
|
||||||
|
Estimated proved reserves:(1) |
|
|
|
|
|
|||||
|
Estimated proved developed reserves (MBOE) |
|
407,987 |
|
|
|
366,797 |
|
|
+11% |
|
|
Estimated proved undeveloped reserves (MBOE) |
|
259,060 |
|
|
|
244,740 |
|
|
+6% |
|
|
Total (MBOE) |
|
667,047 |
|
|
|
611,536 |
|
|
+9% |
|
|
Percent developed |
|
61.2 |
% |
|
|
60.0 |
% |
|
|
|
|
|
|
|
|
|
|
|||||
|
Change in proved reserves from prior year (MBOE) |
|
55,511 |
|
|
|
151,466 |
|
|
|
|
|
Production (MBOE) |
|
75,575 |
|
|
|
62,495 |
|
|
|
|
|
Reserves replacement ratio |
|
173 |
% |
|
|
342 |
% |
|
|
|
|
|
|
|
|
|
|
|||||
|
Future development costs (in thousands) |
$ |
2,683,388 |
|
|
$ |
2,705,340 |
|
|
|
|
|
Less: future development costs on proved developed reserves (in thousands) |
|
(4,403 |
) |
|
|
(17,391 |
) |
|
|
|
|
Future finding and development costs (in thousands) |
$ |
2,678,985 |
|
|
$ |
2,687,949 |
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Future finding and development costs per BOE |
$ |
10.34 |
|
|
$ |
10.98 |
|
|
(6)% |
|
|
|
|
|
|
|
|
|||||
|
Standardized Measure (in millions)(2) |
$ |
6,986.6 |
|
|
$ |
7,376.6 |
|
|
(5)% |
|
|
Discounted future income taxes |
|
1,251.2 |
|
|
$ |
1,857.2 |
|
|
|
|
|
PV-10 (in millions)(3) |
$ |
8,237.8 |
|
|
$ |
9,233.8 |
|
|
(11)% |
|
|
|
|
|
|
|
|
|||||
|
Commodity prices:(1) |
|
|
|
|
|
|||||
|
Oil (per Bbl) |
$ |
61.82 |
|
|
$ |
71.96 |
|
|
(14)% |
|
|
Natural Gas (per MMBtu) |
$ |
3.39 |
|
|
$ |
2.13 |
|
|
+59% |
|
|
(1) |
Determined using index prices for oil and natural gas, without giving effect to derivative transactions, and held constant throughout the life of the properties. The unweighted arithmetic averages of first-day-of-the-month prices for the period from January through |
|
(2) |
Standardized Measure represents the present value of estimated future net cash flows from proved reserves, less estimated future development, production, plugging and abandonment and income tax expenses, discounted at 10% per annum to reflect the timing of future cash flows. Standardized Measure is not an estimate of the fair market value of Matador’s properties. |
|
(3) |
PV-10 is a non-GAAP financial measure and generally differs from Standardized Measure, the most directly comparable GAAP financial measure, because it does not include the effects of income taxes on future income. PV-10 is not an estimate of the fair market value of the Company’s properties. Matador and others in the industry use PV-10 as a measure to compare the relative size and value of proved reserves held by companies and of the potential return on investment related to the companies’ properties without regard to the specific tax characteristics of such entities. PV-10 may be reconciled to the Standardized Measure of discounted future net cash flows at such dates by adding the discounted future income taxes associated with such reserves to the Standardized Measure.
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20260224870530/en/
Senior Vice President - Investor Relations
(972) 371-5225
investors@matadorresources.com
Source: