Matador Resources Company Reports Second Quarter 2025 Results and Updates Full Year 2025 Guidance
Second Quarter 2025 Financial and Operational Highlights
- Record quarterly production of 209,013 barrels of oil and natural gas equivalent per day (“BOE/d�) including 122,875 barrels of oil per day (“Bbl/d�);
-
Matador’s integrated upstream and midstream business generated net cash provided by operating activities of
and adjusted free cash flow of$501 million , representing an industry-leading free cash flow margin;$133 million -
Reconfirmation of April 2025 activity guidance with continued operational improvement demonstrated through better-than-expected drilling and completions costs of approximately
per completed lateral foot and lease operating expenses of$825 per BOE;$5.56 -
San Mateo Midstream increased its processing capacity
38% from 520 million cubic feet of natural gas per day (“MMcf/d�) to 720 MMcf/d with the startup of the recently completed Marlan Plant expansion; -
San Mateo Midstream delivered record quarterly net income of
and record quarterly Adjusted EBITDA of$66 million ;$85.5 million -
Resilient balance sheet with over
of liquidity and a leverage ratio of less than 1.0x as of June 30, 2025;$1.8 billion -
Declared quarterly base dividend of
per share, representing$0.31 25 per share on an annualized basis and a yield of approximately$1.25 2.5% as of July 21, 2025; - Balanced allocation of free cash flow (post dividend payment) across share repurchases, brick-by-brick land acquisitions and repayment of credit facility;
-
Repurchased 1.1 million shares of the Company’s common stock, or approximately
1% of total shares of common stock outstanding as of June 30, 2025, at an average price of per share, compared to current share price of$40.37 per share as of July 21, 2025; and$49.86 - Matador not only anticipates 2025 full year production will be a record for annual production but also is increasing full year 2025 guidance range for total daily production from 198,000 � 202,000 BOE/d to 200,000 � 205,000 BOE/d.
Management Summary Comments
Joseph Wm. Foran, Matador’s Founder, Chairman and CEO, commented, “Matador is pleased to report our second quarter where we achieved record production alongside robust free cash flow (see Slide A and B). Throughout Matador’s 40-year history, we have consistently pursued long-term value creation for our shareholders through prudent capital allocation, just as we continue to do today, so that our oil and natural gas production and our free cash flow can grow in tandem. Matador achieves this balanced growth through our integrated team approach across the drilling, completion, production and midstream teams. This integration allows us to profitably develop at a measured pace our over 200,000 net acre position in the
Upstream Operations Summary
Matador delivered record production in the second quarter of 2025 of 209,013 barrels of oil and natural gas equivalent per day including 122,875 barrels of oil per day. These results were above our guidance range for production volumes, and we achieved this record production through outperformance of both wells turned to sales this year and our pre-existing base production (see Slide C). Matador turned to sales 32 gross (22.8 net) operated wells during the second quarter of 2025. Matador’s reserve growth is expected to be generally consistent with its production growth.
In response to market and commodity price volatility in the beginning of the second quarter, Matador announced in April it would moderate its drilling activity in 2025. Following through with this announcement, Matador contractually released its ninth drilling rig earlier this summer and expects to operate eight drilling rigs by August 1, 2025. Despite this reduced rig activity, Matador plans to turn-to-sales record yearly lateral footage in 2025, which is accomplished by reduced drilling times, higher optimization of simul or trimul-frac and other operational and vendor efficiencies (see Slide D). The Matador team expects to continue to evaluate opportunities to adjust its operated rig count through the remainder of 2025 as it balances production and reserve growth with free cash flow generation for 2025, 2026 and beyond.
San Mateo Summary
San Mateo Midstream increased its processing capacity from 520 MMcf/d to 720 MMcf/d with the successful startup of the Marlan Plant expansion, which was delivered on-time and on-budget in May 2025, especially since the completion of the connector between the Black River and Marlan systems (see Slide E). The system continues to deliver flow assurance to both Matador and third-party producers. We believe the strategic value of this flow assurance contributes to Matador’s leading free cash flow margin and reduces commodity price volatility. Matador will continue to look for opportunities to highlight the ways this asset is creating value for Matador’s shareholders.
Financial Summary
Matador’s integrated upstream and midstream business generated net cash provided by operating activities of
Second quarter 2025 total capital expenditures of
Second quarter 2025 net income was
Cash operating costs, inclusive of LOE, production taxes, transportation and processing, plant and other midstream services operating and G&A for the second quarter of 2025 were
During the second quarter of 2025, Matador repaid
San Mateo Midstream delivered record quarterly net income of
Shareholder Returns Summary
Matador announced on July 15, 2025 that its Board of Directors declared a quarterly cash dividend of
During the second quarter of 2025, Matador repurchased 1.1 million shares of our common stock, or approximately
In addition to Matador’s share repurchase program, over
Sustainability Report
Matador has published its 2024 Sustainability Report to the Company’s website, and it is also available in paper copy upon request.
Closing Thoughts
Joseph Wm. Foran, Matador’s Founder, Chairman and CEO, commented, “Matador’s business model is well positioned to deliver superior free cash flow margin and oil production growth through the various commodity cycles. With a strong balance sheet,
All references to Matador’s net income, adjusted net income, Adjusted EBITDA and adjusted free cash flow reported throughout this earnings release are those values attributable to Matador Resources Company shareholders after giving effect to any net income, adjusted net income, Adjusted EBITDA or adjusted free cash flow, respectively, attributable to third-party non-controlling interests, including in
Full-Year 2025 Guidance Update
Effective July 22, 2025, Matador increased its full-year 2025 guidance range for total oil and natural gas equivalent production, oil production and natural gas production as set forth in the table below. Notably, Matador is increasing its full-year 2025 production guidance ranges without changing its 2025 capital expenditure guidance, reflecting Matador’s improving capital efficiency.
Production |
Prior Full-Year 2025 Guidance Range |
New Full-Year 2025 Guidance Range |
Difference(1) |
Total, BOE per day |
198,000 to 202,000 |
200,000 to 205,000 |
+ |
Oil, Bbl per day |
117,000 to 119,000 |
117,500 to 119,500 |
+ |
Natural Gas, MMcf per day |
486 to 498 |
495 to 513 |
+ |
D/C/E CapEx(2) |
|
|
No Change |
Midstream CapEx(3) |
|
|
No Change |
Total CapEx |
|
|
No Change |
|
|
|
|
(1) The midpoint of guidance as updated on July 22, 2025 as compared to the midpoint of guidance provided on April 23, 2025. (2) Capital expenditures associated with drilling, completing and equipping wells.
(3) Includes Matador’s share of estimated capital expenditures for |
Operational and Financial Update
Hedging Update
The following tables summarize Matador’s oil and natural gas hedges that were in place as of June 30, 2025.
Oil Costless Collars |
Volume Hedged (Bbl per day) |
Weighted Average Price Floor ($/Bbl) |
Weighted Average Price Ceiling ($/Bbl) |
H2 2025 |
70,000 |
|
|
Natural Gas Costless Collars |
Volume Hedged (MMcf per day) |
Weighted Average Price Floor ($/MMBtu) |
Weighted Average Price Ceiling ($/MMBtu) |
2026 |
150.0 |
|
|
Waha Basis Differential Swaps |
Volume Hedged (MMcf per day) |
Weighted Average Swap Price ($/MMBtu) |
|
2025 |
30.0 |
- |
|
2026 |
150.0 |
- |
Second Quarter 2025 Oil, Natural Gas and Total Oil and Natural Gas Equivalent Production
As summarized in the table below, Matador’s total oil and natural gas production averaged 209,013 BOE per day in the second quarter of 2025, which was a
Production |
Q2 2025 Average Daily Volume |
Q2 2025 Guidance Range(1) |
Difference(2) |
Sequential(3) |
YoY(4) |
Total, BOE per day |
209,013 |
206,000 to 208,000 |
+ |
+ |
+ |
Oil, Bbl per day |
122,875 |
121,500 to 122,500 |
+ |
+ |
+ |
Natural Gas, MMcf per day |
516.8 |
507.0 to 513.0 |
+ |
+ |
+ |
|
|
|
|
|
|
(1) Production range previously projected, as provided on April 23, 2025. (2) As compared to midpoint of guidance provided on April 23, 2025. (3) Represents sequential percentage change from the first quarter of 2025. (4) Represents year-over-year percentage change from the second quarter of 2024. |
Second Quarter 2025 AG˹ٷized Commodity Prices
The following table summarizes Matador’s realized commodity prices during the second quarter of 2025, as compared to the first quarter of 2025 and the second quarter of 2024.
|
Sequential (Q2 2025 vs. Q1 2025) |
|
YoY (Q2 2025 vs. Q2 2024) |
||||||||
AG˹ٷized Commodity Prices |
Q2 2025 |
|
Q1 2025 |
|
Sequential Change(1) |
|
Q2 2025 |
|
Q2 2024 |
|
YoY Change(2) |
|
|
|
|
|
|
|
|
|
|
|
|
Oil Prices, per Bbl |
|
|
|
|
- |
|
|
|
|
|
- |
Natural Gas Prices, per Mcf |
|
|
|
|
- |
|
|
|
|
|
+ |
(1) Second quarter 2025 as compared to first quarter 2025. (2) Second quarter 2025 as compared to second quarter 2024. |
Second Quarter 2025 Financial Highlights
The following table summarizes Matador’s financial highlights during the second quarter of 2025, as compared to the first quarter of 2025 and the second quarter of 2024.
|
Sequential (Q2 2025 vs. Q1 2025) |
|
YoY (Q2 2025 vs. Q2 2024) |
||||||||||||
(In millions, except per share data) |
Q2 2025 |
|
Q1 2025 |
|
Sequential Change(1) |
|
Q2 2025 |
|
Q2 2024 |
|
YoY Change(2) |
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||
Net income(3) |
$ |
150.2 |
|
$ |
240.1 |
|
- |
|
$ |
150.2 |
|
$ |
228.8 |
|
- |
Earnings per common share (diluted)(3) |
$ |
1.21 |
|
$ |
1.92 |
|
- |
|
$ |
1.21 |
|
$ |
1.83 |
|
- |
Adjusted net income(3) |
$ |
190.9 |
|
$ |
249.3 |
|
- |
|
$ |
190.9 |
|
$ |
255.9 |
|
- |
Adjusted earnings per common share (diluted)(3) |
$ |
1.53 |
|
$ |
1.99 |
|
- |
|
$ |
1.53 |
|
$ |
2.05 |
|
- |
Adjusted EBITDA(3) |
$ |
594.2 |
|
$ |
644.2 |
|
- |
|
$ |
594.2 |
|
$ |
578.1 |
|
+ |
Net cash provided by operating activities(4) |
$ |
501.0 |
|
$ |
727.9 |
|
- |
|
$ |
501.0 |
|
$ |
592.9 |
|
- |
Adjusted free cash flow(3) |
$ |
132.7 |
|
$ |
141.9 |
|
- |
|
$ |
132.7 |
|
$ |
167.0 |
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
$ |
65.6 |
|
$ |
45.2 |
|
+ |
|
$ |
65.6 |
|
$ |
38.3 |
|
+ |
San Mateo Adjusted EBITDA(5) |
$ |
85.5 |
|
$ |
60.4 |
|
+ |
|
$ |
85.5 |
|
$ |
58.0 |
|
+ |
(1) Second quarter 2025 as compared to first quarter 2025. (2) Second quarter 2025 as compared to second quarter 2024. (3) Attributable to Matador Resources Company shareholders.
(4) As reported for each period on a consolidated basis, including
(5) Represents |
Second Quarter 2025 Capital Expenditures
Matador’s drilling, completing and equipping (“D/C/E�) capital expenditures for the second quarter of 2025 were
Q2 2025 Capital Expenditures ($ millions) |
Actual |
Guidance(1) |
Difference vs. Guidance(2) |
D/C/E |
|
|
- |
Midstream |
|
|
- |
(1) Midpoint of guidance as provided on April 23, 2025. (2) As compared to the midpoint of guidance provided on April 23, 2025. |
Midstream Update
San Mateo’s operations in the second quarter of 2025 were highlighted by better-than-expected operating and financial results including record quarterly net income of
|
|
Sequential (Q2 2025 vs. Q1 2025) |
|
YoY (Q2 2025 vs. Q2 2024) |
||||||||
San Mateo Throughput Volumes |
|
Q2 2025 |
|
Q1 2025 |
|
Sequential Change(1) |
|
Q2 2025 |
|
Q2 2024 |
|
Change(2) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural gas gathering, MMcf per day |
|
491 |
|
470 |
|
+ |
|
491 |
|
393 |
|
+ |
Natural gas processing, MMcf per day |
|
486 |
|
456 |
|
+ |
|
486 |
|
355 |
|
+ |
Oil gathering and transportation, Bbl per day |
|
50,300 |
|
48,800 |
|
+ |
|
50,300 |
|
46,300 |
|
+ |
Produced water handling, Bbl per day |
|
414,400 |
|
420,800 |
|
-2 % |
|
414,400 |
|
429,800 |
|
-4 % |
(1) Second quarter 2025 as compared to first quarter 2025. (2) Second quarter 2025 as compared to second quarter 2024. |
Third Quarter 2025 Estimates
Third Quarter 2025 Estimated Oil, Natural Gas and Total Oil Equivalent Production Growth
As noted in the table below, Matador anticipates its average daily oil equivalent production of 209,013 BOE per day in the second quarter of 2025 to decline slightly to a midpoint of approximately 199,750 BOE per day in the third quarter of 2025 before increasing again in the fourth quarter of 2025. The decline in quarterly record production from the second quarter of 2025 to the third quarter of 2025 is due to larger batches of wells being co-developed, which creates unevenness in quarterly production. Approximately 50 net operated wells were turned to sales in the latter half of the first quarter and the first half of the second quarter of 2025.
|
Q2 and Q3 2025 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 |
Q2 2025 |
209,013 |
122,875 |
516.8 |
|
Q3 2025E |
198,500 to 201,000 |
116,500 to 118,000 |
492.0 to 498.0 |
|
Third Quarter 2025 Estimated Wells Turned to Sales
At July 22, 2025, Matador expects to turn to sales 28 to 32 net operated horizontal wells in the
Third Quarter 2025 Estimated Capital Expenditures
Matador expects D/C/E capital expenditures for the third quarter of 2025 will be approximately
Improved Estimate and Outlook for Cash Taxes in 2025 and Beyond
On July 4, 2025, the President of
In addition, as a result of these OBBBA provisions, Matador does not expect to be subject to the Corporate Alternative Minimum Tax in 2026. Matador’s cash tax payments for 2026 will be dependent upon a variety of factors that will impact taxable income, including oil and natural gas prices, allowable deductions and any legislative changes thereon, and any tax credits generated that would offset tax liabilities in future years.
Second Quarter 2025 Earnings Conference Call
The Company will host a live conference call on Wednesday, July 23, 2025, at 10:00 a.m. Central Time to review its second quarter 2025 financial results and operational highlights. To access the live conference call by phone, you can use the following link and you will be provided with dial in details. To avoid delays, it is recommended that participants dial into the conference call 15 minutes ahead of the scheduled start time.
The live conference call will also be available through the Company’s website at 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 on the Events and Presentations page under the Investor Relations tab for one year.
About Matador Resources Company
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 Matador Resources Company at .
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 and other statements that are not historical facts. Actual results and future events could differ materially from those anticipated in such statements, and such forward-looking statements may not prove to be accurate. These forward-looking statements involve certain risks and uncertainties, including, but not limited to, disruption from Matador’s acquisitions or dispositions making it more difficult to maintain business and operational relationships; significant transaction costs associated with Matador’s acquisitions or dispositions; the risk of litigation and/or regulatory actions related to Matador’s acquisitions or dispositions, as well as the following risks related to financial and operational performance: general economic conditions; Matador’s ability to execute its business plan, including whether its drilling program is successful; changes in oil, natural gas and natural gas liquids prices and the demand for oil, natural gas and natural gas liquids; its ability to replace reserves and efficiently develop current reserves; the operating results of Matador’s midstream oil, natural gas and water gathering and transportation systems, pipelines and facilities, the acquiring of third-party business and the drilling of any additional salt water disposal wells; costs of operations; delays and other difficulties related to producing oil, natural gas and natural gas liquids; delays and other difficulties related to regulatory and governmental approvals and restrictions; impact on Matador’s operations due to seismic events; its ability to make acquisitions on economically acceptable terms; its ability to integrate acquisitions; availability of sufficient capital to execute its business plan, including from future cash flows, capital markets, available borrowing capacity under its revolving credit facilities and otherwise; the operating results of and the availability of any potential distributions from our joint ventures; weather and environmental conditions; the impact of OBBBA; and the other factors that could cause actual results to differ materially from those anticipated or implied in the forward-looking statements. For further discussions of risks and uncertainties, you should refer to Matador’s filings with the Securities and Exchange Commission (“SEC�), including the “Risk Factors� section of Matador’s most recent Annual Report on Form 10-K and any subsequent Quarterly Reports on Form 10-Q. Matador undertakes no obligation to update these forward-looking statements to reflect events or circumstances occurring after the date of this press release, except as required by law, including the securities laws of
Selected Financial and Operating Items
Sequential and year-over-year quarterly comparisons of selected financial and operating items are shown in the following table:
|
Three Months Ended |
||||||||||
June 30,
|
|
March 31,
|
|
June 30,
|
|||||||
Net Production Volumes:(1) |
|
|
|
|
|
|
|||||
Oil (MBbl)(2) |
|
11,182 |
|
|
|
10,353 |
|
|
|
8,689 |
|
Natural gas (Bcf)(3) |
|
47.0 |
|
|
|
45.1 |
|
|
|
35.4 |
|
Total oil equivalent (MBOE)(4) |
|
19,020 |
|
|
|
17,877 |
|
|
|
14,588 |
|
Average Daily Production Volumes:(1) |
|
|
|
|
|
|
|||||
Oil (Bbl/d)(5) |
|
122,875 |
|
|
|
115,030 |
|
|
|
95,488 |
|
Natural gas (MMcf/d)(6) |
|
516.8 |
|
|
|
501.6 |
|
|
|
388.9 |
|
Total oil equivalent (BOE/d)(7) |
|
209,013 |
|
|
|
198,631 |
|
|
|
160,305 |
|
Average Sales Prices: |
|
|
|
|
|
|
|||||
Oil, without realized derivatives (per Bbl) |
$ |
64.34 |
|
|
$ |
72.38 |
|
|
$ |
81.20 |
|
Oil, with realized derivatives (per Bbl) |
$ |
64.34 |
|
|
$ |
72.38 |
|
|
$ |
81.20 |
|
Natural gas, without realized derivatives (per Mcf)(8) |
$ |
2.05 |
|
|
$ |
3.56 |
|
|
$ |
2.00 |
|
Natural gas, with realized derivatives (per Mcf) |
$ |
2.20 |
|
|
$ |
3.62 |
|
|
$ |
2.11 |
|
Revenues (millions): |
|
|
|
|
|
|
|||||
Oil and natural gas revenues |
$ |
815.8 |
|
|
$ |
909.9 |
|
|
$ |
776.3 |
|
Third-party midstream services revenues |
$ |
42.0 |
|
|
$ |
33.5 |
|
|
$ |
32.7 |
|
AG˹ٷized gain on derivatives |
$ |
6.9 |
|
|
$ |
2.7 |
|
|
$ |
3.8 |
|
Operating Expenses (per BOE): |
|
|
|
|
|
|
|||||
Production taxes, transportation and processing |
$ |
4.35 |
|
|
$ |
5.25 |
|
|
$ |
5.27 |
|
Lease operating |
$ |
5.56 |
|
|
$ |
5.96 |
|
|
$ |
5.42 |
|
Plant and other midstream services operating |
$ |
2.40 |
|
|
$ |
2.96 |
|
|
$ |
2.55 |
|
Depletion, depreciation and amortization |
$ |
15.91 |
|
|
$ |
15.77 |
|
|
$ |
15.49 |
|
General and administrative(9) |
$ |
1.69 |
|
|
$ |
1.89 |
|
|
$ |
1.91 |
|
Total(10) |
$ |
29.91 |
|
|
$ |
31.83 |
|
|
$ |
30.64 |
|
Other (millions): |
|
|
|
|
|
|
|||||
Net sales of purchased natural gas(11) |
$ |
32.0 |
|
|
$ |
8.6 |
|
|
$ |
11.0 |
|
|
|
|
|
|
|
|
|||||
Net income (millions)(12) |
$ |
150.2 |
|
|
$ |
240.1 |
|
|
$ |
228.8 |
|
Earnings per common share (diluted)(12) |
$ |
1.21 |
|
|
$ |
1.92 |
|
|
$ |
1.83 |
|
Adjusted net income (millions)(12)(13) |
$ |
190.9 |
|
|
$ |
249.3 |
|
|
$ |
255.9 |
|
Adjusted earnings per common share (diluted)(12)(14) |
$ |
1.53 |
|
|
$ |
1.99 |
|
|
$ |
2.05 |
|
Adjusted EBITDA (millions)(12)(15) |
$ |
594.2 |
|
|
$ |
644.2 |
|
|
$ |
578.1 |
|
Net cash provided by operating activities (millions)(16) |
$ |
501.0 |
|
|
$ |
727.9 |
|
|
$ |
592.9 |
|
Adjusted free cash flow (millions)(12)(17) |
$ |
132.7 |
|
|
$ |
141.9 |
|
|
$ |
167.0 |
|
|
|
|
|
|
|
|
|||||
|
$ |
65.6 |
|
|
$ |
45.2 |
|
|
$ |
38.3 |
|
San Mateo Adjusted EBITDA (millions)(15)(18) |
$ |
85.5 |
|
|
$ |
60.4 |
|
|
$ |
58.0 |
|
|
$ |
23.3 |
|
|
$ |
81.6 |
|
|
$ |
48.1 |
|
|
$ |
(14.9 |
) |
|
$ |
(6.4 |
) |
|
$ |
35.2 |
|
|
|
|
|
|
|
|
|||||
D/C/E capital expenditures (millions) |
$ |
345.3 |
|
|
$ |
394.4 |
|
|
$ |
314.5 |
|
Midstream capital expenditures (millions)(19) |
$ |
56.2 |
|
|
$ |
46.4 |
|
|
$ |
45.3 |
|
(1) Production volumes reported in two streams: oil and natural gas, including both dry and liquids-rich natural gas. |
(2) One thousand barrels of oil. |
(3) One billion cubic feet of natural gas. |
(4) One thousand barrels of oil equivalent, estimated using a conversion ratio of one barrel of oil per six thousand cubic feet of natural gas. |
(5) Barrels of oil per day. |
(6) Millions of cubic feet of natural gas per day. |
(7) Barrels of oil equivalent per day, estimated using a conversion ratio of one barrel of oil per six thousand cubic feet of natural gas. |
(8) Per thousand cubic feet of natural gas. |
(9) Includes approximately |
(10) Total does not include the impact of purchased natural gas or immaterial accretion expenses. |
(11) 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 to other purchasers. Such amounts reflect revenues from sales of purchased natural gas of |
(12) Attributable to Matador Resources Company shareholders. |
(13) 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.� |
(14) 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.� |
(15) 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.� |
(16) As reported for each period on a consolidated basis, including |
(17) 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.� |
(18) Represents |
(19) Includes Matador’s share of estimated capital expenditures for |
Matador Resources Company and Subsidiaries CONDENSED CONSOLIDATED BALANCE SHEETS - UNAUDITED |
|||||||
(In thousands, except par value and share data) |
June 30,
|
|
December 31,
|
||||
ASSETS |
|
|
|
||||
Current assets |
|
|
|
||||
Cash |
$ |
10,520 |
|
|
$ |
23,033 |
|
Restricted cash |
|
76,266 |
|
|
|
71,709 |
|
Accounts receivable |
|
|
|
||||
Oil and natural gas revenues |
|
336,082 |
|
|
|
331,590 |
|
Joint interest billings |
|
234,727 |
|
|
|
260,555 |
|
Other |
|
87,982 |
|
|
|
62,584 |
|
Derivative instruments |
|
16,173 |
|
|
|
15,968 |
|
Lease and well equipment inventory |
|
43,112 |
|
|
|
38,469 |
|
Prepaid expenses and other current assets |
|
110,992 |
|
|
|
123,437 |
|
Total current assets |
|
915,854 |
|
|
|
927,345 |
|
Property and equipment, at cost |
|
|
|
||||
Oil and natural gas properties, full-cost method |
|
|
|
||||
Evaluated |
|
13,383,014 |
|
|
|
12,534,290 |
|
Unproved and unevaluated |
|
1,699,414 |
|
|
|
1,702,203 |
|
Midstream properties |
|
1,854,094 |
|
|
|
1,683,334 |
|
Other property and equipment |
|
49,706 |
|
|
|
47,532 |
|
Less accumulated depletion, depreciation and amortization |
|
(6,784,277 |
) |
|
|
(6,203,263 |
) |
Net property and equipment |
|
10,201,951 |
|
|
|
9,764,096 |
|
Other assets |
|
|
|
||||
Derivative instruments |
|
2,859 |
|
|
|
� |
|
Other long-term assets |
|
159,246 |
|
|
|
158,668 |
|
Total other assets |
|
162,105 |
|
|
|
158,668 |
|
Total assets |
$ |
11,279,910 |
|
|
$ |
10,850,109 |
|
LIABILITIES AND SHAREHOLDERS� EQUITY |
|
|
|
||||
Current liabilities |
|
|
|
||||
Accounts payable |
$ |
143,735 |
|
|
$ |
147,139 |
|
Accrued liabilities |
|
437,194 |
|
|
|
441,484 |
|
Royalties payable |
|
277,560 |
|
|
|
227,865 |
|
Amounts due to affiliates |
|
23,101 |
|
|
|
30,544 |
|
Derivative instruments |
|
11,128 |
|
|
|
� |
|
Advances from joint interest owners |
|
109,450 |
|
|
|
83,338 |
|
Other current liabilities |
|
69,678 |
|
|
|
64,987 |
|
Total current liabilities |
|
1,071,846 |
|
|
|
995,357 |
|
Long-term liabilities |
|
|
|
||||
Borrowings under Credit Agreement |
|
390,000 |
|
|
|
595,500 |
|
Borrowings under San Mateo Credit Facility |
|
778,000 |
|
|
|
615,000 |
|
Senior unsecured notes payable |
|
2,118,005 |
|
|
|
2,114,908 |
|
Asset retirement obligations |
|
116,960 |
|
|
|
114,237 |
|
Derivative instruments |
|
24,179 |
|
|
|
� |
|
Deferred income taxes |
|
941,846 |
|
|
|
847,666 |
|
Other long-term liabilities |
|
112,552 |
|
|
|
110,009 |
|
Total long-term liabilities |
|
4,481,542 |
|
|
|
4,397,320 |
|
Shareholders� equity |
|
|
|
||||
Common stock - |
|
1,254 |
|
|
|
1,251 |
|
Additional paid-in capital |
|
2,546,557 |
|
|
|
2,533,247 |
|
Retained earnings |
|
2,869,147 |
|
|
|
2,556,987 |
|
Treasury stock, at cost, 1,239,615 and 52,872 shares, respectively |
|
(50,785 |
) |
|
|
(2,336 |
) |
Total Matador Resources Company shareholders� equity |
|
5,366,173 |
|
|
|
5,089,149 |
|
Non-controlling interest in subsidiaries |
|
360,349 |
|
|
|
368,283 |
|
Total shareholders� equity |
|
5,726,522 |
|
|
|
5,457,432 |
|
Total liabilities and shareholders� equity |
$ |
11,279,910 |
|
|
$ |
10,850,109 |
|
|
|
|
|
Matador Resources Company and Subsidiaries CONDENSED CONSOLIDATED STATEMENTS OF INCOME - UNAUDITED |
|||||||||||||||
(In thousands, except per share data) |
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||
Revenues |
|
|
|
|
|
|
|
||||||||
Oil and natural gas revenues |
$ |
815,774 |
|
|
$ |
776,279 |
|
|
$ |
1,725,692 |
|
|
$ |
1,479,819 |
|
Third-party midstream services revenues |
|
42,007 |
|
|
|
32,651 |
|
|
|
75,506 |
|
|
|
65,008 |
|
Sales of purchased natural gas |
|
67,897 |
|
|
|
46,265 |
|
|
|
130,653 |
|
|
|
95,711 |
|
AG˹ٷized gain on derivatives |
|
6,947 |
|
|
|
3,770 |
|
|
|
9,661 |
|
|
|
4,045 |
|
Unrealized loss on derivatives |
|
(37,313 |
) |
|
|
(11,829 |
) |
|
|
(32,242 |
) |
|
|
(9,754 |
) |
Total revenues |
|
895,312 |
|
|
|
847,136 |
|
|
|
1,909,270 |
|
|
|
1,634,829 |
|
Expenses |
|
|
|
|
|
|
|
||||||||
Production taxes, transportation and processing |
|
82,783 |
|
|
|
76,812 |
|
|
|
176,628 |
|
|
|
146,965 |
|
Lease operating |
|
105,720 |
|
|
|
79,030 |
|
|
|
212,286 |
|
|
|
155,325 |
|
Plant and other midstream services operating |
|
45,645 |
|
|
|
37,258 |
|
|
|
98,558 |
|
|
|
76,881 |
|
Purchased natural gas |
|
35,944 |
|
|
|
35,240 |
|
|
|
90,077 |
|
|
|
74,672 |
|
Depletion, depreciation and amortization |
|
302,602 |
|
|
|
225,934 |
|
|
|
584,493 |
|
|
|
438,245 |
|
Accretion of asset retirement obligations |
|
1,767 |
|
|
|
1,329 |
|
|
|
3,494 |
|
|
|
2,602 |
|
General and administrative |
|
32,187 |
|
|
|
27,913 |
|
|
|
65,919 |
|
|
|
57,566 |
|
Total expenses |
|
606,648 |
|
|
|
483,516 |
|
|
|
1,231,455 |
|
|
|
952,256 |
|
Operating income |
|
288,664 |
|
|
|
363,620 |
|
|
|
677,815 |
|
|
|
682,573 |
|
Other income (expense) |
|
|
|
|
|
|
|
||||||||
Interest expense |
|
(53,345 |
) |
|
|
(35,986 |
) |
|
|
(102,834 |
) |
|
|
(75,548 |
) |
Other income (expense) |
|
3,502 |
|
|
|
(2,121 |
) |
|
|
9,008 |
|
|
|
(1,544 |
) |
Total other expense |
|
(49,843 |
) |
|
|
(38,107 |
) |
|
|
(93,826 |
) |
|
|
(77,092 |
) |
Income before income taxes |
|
238,821 |
|
|
|
325,513 |
|
|
|
583,989 |
|
|
|
605,481 |
|
Income tax provision (benefit) |
|
|
|
|
|
|
|
||||||||
Current |
|
23,089 |
|
|
|
30,104 |
|
|
|
46,070 |
|
|
|
47,376 |
|
Deferred |
|
33,373 |
|
|
|
47,882 |
|
|
|
93,313 |
|
|
|
97,388 |
|
Total income tax provision |
|
56,462 |
|
|
|
77,986 |
|
|
|
139,383 |
|
|
|
144,764 |
|
Net income |
|
182,359 |
|
|
|
247,527 |
|
|
|
444,606 |
|
|
|
460,717 |
|
Net income attributable to non-controlling interest in subsidiaries |
|
(32,134 |
) |
|
|
(18,758 |
) |
|
|
(54,296 |
) |
|
|
(38,219 |
) |
Net income attributable to Matador Resources Company shareholders |
$ |
150,225 |
|
|
$ |
228,769 |
|
|
$ |
390,310 |
|
|
$ |
422,498 |
|
Earnings per common share |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
1.21 |
|
|
$ |
1.83 |
|
|
$ |
3.13 |
|
|
$ |
3.46 |
|
Diluted |
$ |
1.21 |
|
|
$ |
1.83 |
|
|
$ |
3.12 |
|
|
$ |
3.45 |
|
Weighted average common shares outstanding |
|
|
|
|
|
|
|
||||||||
Basic |
|
124,418 |
|
|
|
124,786 |
|
|
|
124,804 |
|
|
|
122,253 |
|
Diluted |
|
124,456 |
|
|
|
124,896 |
|
|
|
124,977 |
|
|
|
122,438 |
|
|
|
|
|
|
|
|
|
Matador Resources Company and Subsidiaries CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED |
|||||||||||||||
(In thousands) |
Three Months Ended
|
|
Six Months Ended
|
||||||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||
Operating activities |
|
|
|
|
|
|
|
||||||||
Net income |
$ |
182,359 |
|
|
$ |
247,527 |
|
|
$ |
444,606 |
|
|
$ |
460,717 |
|
Adjustments to reconcile net income to net cash provided by operating activities |
|
|
|
|
|
|
|
||||||||
Unrealized loss on derivatives |
|
37,313 |
|
|
|
11,829 |
|
|
|
32,242 |
|
|
|
9,754 |
|
Depletion, depreciation and amortization |
|
302,602 |
|
|
|
225,934 |
|
|
|
584,493 |
|
|
|
438,245 |
|
Accretion of asset retirement obligations |
|
1,767 |
|
|
|
1,329 |
|
|
|
3,494 |
|
|
|
2,602 |
|
Stock-based compensation expense |
|
4,572 |
|
|
|
2,974 |
|
|
|
8,460 |
|
|
|
5,812 |
|
Deferred income tax provision |
|
33,373 |
|
|
|
47,882 |
|
|
|
93,313 |
|
|
|
97,388 |
|
Amortization of debt issuance cost and other debt-related costs |
|
3,673 |
|
|
|
4,942 |
|
|
|
7,336 |
|
|
|
9,586 |
|
Other non-cash changes |
|
908 |
|
|
|
(331 |
) |
|
|
1,117 |
|
|
|
(664 |
) |
Changes in operating assets and liabilities |
|
|
|
|
|
|
|
||||||||
Accounts receivable |
|
(18,596 |
) |
|
|
433 |
|
|
|
(7,324 |
) |
|
|
(55,086 |
) |
Lease and well equipment inventory |
|
(11,122 |
) |
|
|
(5,336 |
) |
|
|
(21,955 |
) |
|
|
(7,380 |
) |
Prepaid expenses and other current assets |
|
(6,231 |
) |
|
|
1,794 |
|
|
|
2,126 |
|
|
|
320 |
|
Other long-term assets |
|
(837 |
) |
|
|
(410 |
) |
|
|
(1,029 |
) |
|
|
(156 |
) |
Accounts payable, accrued liabilities and other current liabilities |
|
(37,812 |
) |
|
|
17,467 |
|
|
|
6,281 |
|
|
|
28,678 |
|
Royalties payable |
|
17,453 |
|
|
|
17,289 |
|
|
|
49,694 |
|
|
|
33,811 |
|
Advances from joint interest owners |
|
(6,392 |
) |
|
|
18,714 |
|
|
|
26,112 |
|
|
|
36,485 |
|
Other long-term liabilities |
|
(2,003 |
) |
|
|
890 |
|
|
|
(60 |
) |
|
|
1,377 |
|
Net cash provided by operating activities |
|
501,027 |
|
|
|
592,927 |
|
|
|
1,228,906 |
|
|
|
1,061,489 |
|
Investing activities |
|
|
|
|
|
|
|
||||||||
Drilling, completion and equipping capital expenditures |
|
(367,114 |
) |
|
|
(375,076 |
) |
|
|
(745,476 |
) |
|
|
(611,715 |
) |
Acquisition of Ameredev |
|
� |
|
|
|
(95,250 |
) |
|
|
� |
|
|
|
(95,250 |
) |
Acquisition of oil and natural gas properties |
|
(43,456 |
) |
|
|
(53,846 |
) |
|
|
(125,118 |
) |
|
|
(256,110 |
) |
Midstream capital expenditures |
|
(86,910 |
) |
|
|
(52,115 |
) |
|
|
(159,844 |
) |
|
|
(157,201 |
) |
Expenditures for other property and equipment |
|
(814 |
) |
|
|
(545 |
) |
|
|
(1,756 |
) |
|
|
(771 |
) |
Proceeds from sale of assets |
|
19 |
|
|
|
� |
|
|
|
22,257 |
|
|
|
900 |
|
Proceeds from sale of equity method investment |
|
3,263 |
|
|
|
� |
|
|
|
3,263 |
|
|
|
� |
|
Net cash used in investing activities |
|
(495,012 |
) |
|
|
(576,832 |
) |
|
|
(1,006,674 |
) |
|
|
(1,120,147 |
) |
Financing activities |
|
|
|
|
|
|
|
||||||||
Repayments of borrowings under Credit Agreement |
|
(640,000 |
) |
|
|
(790,000 |
) |
|
|
(1,235,500 |
) |
|
|
(1,720,000 |
) |
Borrowings under Credit Agreement |
|
625,000 |
|
|
|
625,000 |
|
|
|
1,030,000 |
|
|
|
1,315,000 |
|
Repayments of borrowings under San Mateo Credit Facility |
|
(65,000 |
) |
|
|
(71,000 |
) |
|
|
(165,000 |
) |
|
|
(136,000 |
) |
Borrowings under San Mateo Credit Facility |
|
188,000 |
|
|
|
57,000 |
|
|
|
328,000 |
|
|
|
126,000 |
|
Cost to amend credit facilities |
|
(463 |
) |
|
|
(132 |
) |
|
|
(463 |
) |
|
|
(11,424 |
) |
Proceeds from issuance of senior unsecured notes |
|
� |
|
|
|
900,000 |
|
|
|
� |
|
|
|
900,000 |
|
Cost to issue senior unsecured notes |
|
� |
|
|
|
(15,621 |
) |
|
|
� |
|
|
|
(15,621 |
) |
Purchase of senior unsecured notes |
|
� |
|
|
|
(699,191 |
) |
|
|
� |
|
|
|
(699,191 |
) |
Proceeds from issuance of common stock |
|
� |
|
|
|
� |
|
|
|
� |
|
|
|
344,663 |
|
Repurchases of common stock |
|
(44,249 |
) |
|
|
� |
|
|
|
(44,249 |
) |
|
|
� |
|
Dividends paid |
|
(38,970 |
) |
|
|
(24,889 |
) |
|
|
(78,150 |
) |
|
|
(48,747 |
) |
Contributions related to formation of |
|
6,400 |
|
|
|
8,750 |
|
|
|
9,200 |
|
|
|
10,250 |
|
Contributions from non-controlling interest owners of less-than-wholly-owned subsidiaries |
|
� |
|
|
|
11,760 |
|
|
|
� |
|
|
|
19,110 |
|
Distributions to non-controlling interest owners of less-than-wholly-owned subsidiaries |
|
(26,569 |
) |
|
|
(24,451 |
) |
|
|
(62,230 |
) |
|
|
(50,176 |
) |
Taxes paid related to net share settlement of stock-based compensation |
|
(536 |
) |
|
|
(925 |
) |
|
|
(11,081 |
) |
|
|
(14,440 |
) |
Other |
|
(358 |
) |
|
|
(2,819 |
) |
|
|
(715 |
) |
|
|
(3,161 |
) |
Net cash provided by (used in) financing activities |
|
3,255 |
|
|
|
(26,518 |
) |
|
|
(230,188 |
) |
|
|
16,263 |
|
Change in cash and restricted cash |
|
9,270 |
|
|
|
(10,423 |
) |
|
|
(7,956 |
) |
|
|
(42,395 |
) |
Cash and restricted cash at beginning of period |
|
77,516 |
|
|
|
74,326 |
|
|
|
94,742 |
|
|
|
106,298 |
|
Cash and restricted cash at end of period |
$ |
86,786 |
|
|
$ |
63,903 |
|
|
$ |
86,786 |
|
|
$ |
63,903 |
|
|
|
|
|
|
|
|
|
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 � Matador Resources Company
|
Three Months Ended |
||||||||||
|
June 30, |
|
March 31, |
|
June 30, |
||||||
(In thousands) |
2025 |
|
2025 |
|
2024 |
||||||
Unaudited Adjusted EBITDA Reconciliation to Net Income: |
|
|
|
|
|
||||||
Net income attributable to Matador Resources Company shareholders |
$ |
150,225 |
|
|
$ |
240,085 |
|
|
$ |
228,769 |
|
Net income attributable to non-controlling interest in subsidiaries |
|
32,134 |
|
|
|
22,162 |
|
|
|
18,758 |
|
Net income |
|
182,359 |
|
|
|
262,247 |
|
|
|
247,527 |
|
Interest expense |
|
53,345 |
|
|
|
49,489 |
|
|
|
35,986 |
|
Total income tax provision |
|
56,462 |
|
|
|
82,921 |
|
|
|
77,986 |
|
Depletion, depreciation and amortization |
|
302,602 |
|
|
|
281,891 |
|
|
|
225,934 |
|
Accretion of asset retirement obligations |
|
1,767 |
|
|
|
1,727 |
|
|
|
1,329 |
|
Unrealized loss (gain) on derivatives |
|
37,313 |
|
|
|
(5,071 |
) |
|
|
11,829 |
|
Non-cash stock-based compensation expense |
|
4,572 |
|
|
|
3,888 |
|
|
|
2,974 |
|
Non-recurring (income) expense |
|
(2,300 |
) |
|
|
(3,286 |
) |
|
|
2,933 |
|
Consolidated Adjusted EBITDA |
|
636,120 |
|
|
|
673,806 |
|
|
|
606,498 |
|
Adjusted EBITDA attributable to non-controlling interest in subsidiaries |
|
(41,875 |
) |
|
|
(29,583 |
) |
|
|
(28,425 |
) |
Adjusted EBITDA attributable to Matador Resources Company shareholders |
$ |
594,245 |
|
|
$ |
644,223 |
|
|
$ |
578,073 |
|
|
|
|
|
|
|
|
Three Months Ended |
||||||||||
|
June 30, |
|
March 31, |
|
June 30, |
||||||
(In thousands) |
2025 |
|
2025 |
|
2024 |
||||||
Unaudited Adjusted EBITDA Reconciliation to Net Cash Provided by Operating Activities: |
|
|
|
|
|
||||||
Net cash provided by operating activities |
$ |
501,027 |
|
|
$ |
727,879 |
|
|
$ |
592,927 |
|
Net change in operating assets and liabilities |
|
65,540 |
|
|
|
(119,385 |
) |
|
|
(50,841 |
) |
Interest expense, net of non-cash portion |
|
49,672 |
|
|
|
45,826 |
|
|
|
31,044 |
|
Current income tax provision |
|
23,089 |
|
|
|
22,981 |
|
|
|
30,104 |
|
Other non-cash and non-recurring (income) expense |
|
(3,208 |
) |
|
|
(3,495 |
) |
|
|
3,264 |
|
Adjusted EBITDA attributable to non-controlling interest in subsidiaries |
|
(41,875 |
) |
|
|
(29,583 |
) |
|
|
(28,425 |
) |
Adjusted EBITDA attributable to Matador Resources Company shareholders |
$ |
594,245 |
|
|
$ |
644,223 |
|
|
$ |
578,073 |
|
|
|
|
|
|
|
Adjusted EBITDA �
|
Three Months Ended |
||||||||||
|
June 30, |
|
March 31, |
|
June 30, |
||||||
(In thousands) |
2025 |
|
2025 |
|
2024 |
||||||
Unaudited Adjusted EBITDA Reconciliation to Net Income: |
|
|
|
|
|
||||||
Net income |
$ |
65,580 |
|
$ |
45,229 |
|
|
$ |
38,285 |
||
Depletion, depreciation and amortization |
|
11,300 |
|
|
|
10,668 |
|
|
|
9,237 |
|
Interest expense |
|
8,464 |
|
|
|
6,321 |
|
|
|
9,189 |
|
Accretion of asset retirement obligations |
|
116 |
|
|
|
115 |
|
|
|
99 |
|
Non-recurring (income) expense |
|
� |
|
|
|
(1,960 |
) |
|
|
1,200 |
|
Adjusted EBITDA |
$ |
85,460 |
|
|
$ |
60,373 |
|
|
$ |
58,010 |
|
|
|
|
|
|
|
|
Three Months Ended |
||||||||||
|
June 30, |
|
March 31, |
|
June 30, |
||||||
(In thousands) |
2025 |
|
2025 |
|
2024 |
||||||
Unaudited Adjusted EBITDA Reconciliation to Net Cash Provided by Operating Activities: |
|
|
|
|
|
||||||
Net cash provided by operating activities |
$ |
23,305 |
|
$ |
81,586 |
|
|
$ |
48,052 |
|
|
Net change in operating assets and liabilities |
|
54,160 |
|
|
|
(25,116 |
) |
|
|
(154 |
) |
Interest expense, net of non-cash portion |
|
7,995 |
|
|
|
5,863 |
|
|
|
8,912 |
|
Non-recurring (income) expense |
|
� |
|
|
|
(1,960 |
) |
|
|
1,200 |
|
Adjusted EBITDA |
$ |
85,460 |
|
|
$ |
60,373 |
|
|
$ |
58,010 |
|
|
|
|
|
|
|
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 Matador Resources Company shareholders, adjusted for dollar and per share impact of certain items, including unrealized gains or losses on derivatives, the impact of full cost-ceiling impairment charges, if any, and non-recurring transaction costs for certain acquisitions or other non-recurring income or expense items, along with the related tax effect for all periods. This non-GAAP financial information is provided as additional information for investors and is not in accordance with, or an alternative to, GAAP financial measures. Additionally, these non-GAAP financial measures may be different than similar measures used by other companies. The Company believes the presentation of adjusted net income and adjusted earnings per diluted common share provides useful information to investors, as it provides them an additional relevant comparison of the Company’s performance across periods and to the performance of the Company’s peers. In addition, these non-GAAP financial measures reflect adjustments for items of income and expense that are often excluded by securities analysts and other users of the Company’s financial statements in evaluating the Company’s performance. The table below reconciles adjusted net income and adjusted earnings per diluted common share to their most directly comparable GAAP measure of net income attributable to Matador Resources Company shareholders.
|
Three Months Ended |
||||||||||
|
June 30, |
|
March 31, |
|
June 30, |
||||||
|
2025 |
|
2025 |
|
2024 |
||||||
(In thousands, except per share data) |
|
|
|
|
|
||||||
Unaudited Adjusted Net Income and Adjusted Earnings Per Share Reconciliation to Net Income: |
|
|
|
|
|
||||||
Net income attributable to Matador Resources Company shareholders |
$ |
150,225 |
|
|
$ |
240,085 |
|
|
$ |
228,769 |
|
Total income tax provision |
�� |
56,462 |
|
|
|
82,921 |
|
|
|
77,986 |
|
Income attributable to Matador Resources Company shareholders before taxes |
|
206,687 |
|
|
|
323,006 |
|
|
|
306,755 |
|
Less non-recurring and unrealized charges to income before taxes: |
|
|
|
|
|
||||||
Unrealized loss (gain) on derivatives |
|
37,313 |
|
|
|
(5,071 |
) |
|
|
11,829 |
|
Non-recurring (income) expense |
|
(2,300 |
) |
|
|
(2,326 |
) |
|
|
5,359 |
|
Adjusted income attributable to Matador Resources Company shareholders before taxes |
|
241,700 |
|
|
|
315,609 |
|
|
|
323,943 |
|
Income tax expense(1) |
|
50,757 |
|
|
|
66,278 |
|
|
|
68,028 |
|
Adjusted net income attributable to Matador Resources Company shareholders (non-GAAP) |
$ |
190,943 |
|
|
$ |
249,331 |
|
|
$ |
255,915 |
|
|
|
|
|
|
|
||||||
Weighted average shares outstanding - basic |
|
124,418 |
|
|
|
125,189 |
|
|
|
124,786 |
|
Dilutive effect of options and restricted stock units |
|
38 |
|
|
|
153 |
|
|
|
110 |
|
Weighted average common shares outstanding - diluted |
|
124,456 |
|
|
|
125,342 |
|
|
|
124,896 |
|
Adjusted earnings per share attributable to Matador Resources Company shareholders (non-GAAP) |
|
|
|
|
|
||||||
Basic |
$ |
1.53 |
|
|
$ |
1.99 |
|
|
$ |
2.05 |
|
Diluted |
$ |
1.53 |
|
|
$ |
1.99 |
|
|
$ |
2.05 |
|
|
|
|
|
|
|
||||||
(1) Estimated using federal statutory tax rate in effect for the period. |
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 - Matador Resources Company
|
Three Months Ended |
||||||||||
|
June 30, |
|
March 31, |
|
June 30, |
||||||
(In thousands) |
2025 |
|
2025 |
|
2024 |
||||||
Net cash provided by operating activities |
$ |
501,027 |
|
|
$ |
727,879 |
|
|
$ |
592,927 |
|
Net change in operating assets and liabilities |
|
65,540 |
|
|
|
(119,385 |
) |
|
|
(50,841 |
) |
|
|
(37,958 |
) |
|
|
(27,670 |
) |
|
|
(23,470 |
) |
Performance incentives received from Five Point |
|
6,400 |
|
|
|
2,800 |
|
|
|
8,750 |
|
Total discretionary cash flow |
|
535,009 |
|
|
|
583,624 |
|
|
|
527,366 |
|
|
|
|
|
|
|
||||||
Drilling, completion and equipping capital expenditures |
|
367,114 |
|
|
|
378,362 |
|
|
|
375,076 |
|
Midstream capital expenditures |
|
86,910 |
|
|
|
72,934 |
|
|
|
52,115 |
|
Expenditures for other property and equipment |
|
814 |
|
|
|
942 |
|
|
|
545 |
|
Net change in capital accruals |
|
(7,227 |
) |
|
|
20,279 |
|
|
|
(61,168 |
) |
|
|
(45,276 |
) |
|
|
(30,797 |
) |
|
|
(6,220 |
) |
Total accrual-based capital expenditures(3) |
|
402,335 |
|
|
|
441,720 |
|
|
|
360,348 |
|
Adjusted free cash flow |
$ |
132,674 |
|
|
$ |
141,904 |
|
|
$ |
167,018 |
|
|
|
|
|
|
|
(1) |
Represents Five Point Energy LLC’s (“Five Point�) |
(2) |
Represents Five Point’s |
(3) |
Represents drilling, completion and equipping costs, Matador’s share of |
Adjusted Free Cash Flow -
|
Three Months Ended |
||||||||||
|
June 30, |
|
March 31, |
|
June 30, |
||||||
(In thousands) |
2025 |
|
2025 |
|
2024 |
||||||
Net cash provided by |
$ |
23,305 |
|
|
$ |
81,586 |
|
|
$ |
48,052 |
|
Net change in |
|
54,160 |
|
|
|
(25,116 |
) |
|
|
(154 |
) |
Total |
|
77,465 |
|
|
|
56,470 |
|
|
|
47,898 |
|
|
|
|
|
|
|
||||||
|
|
76,735 |
|
|
|
61,471 |
|
|
|
11,215 |
|
Net change in |
|
15,665 |
|
|
|
1,381 |
|
|
|
1,479 |
|
|
|
92,400 |
|
|
|
62,852 |
|
|
|
12,694 |
|
|
$ |
(14,935 |
) |
|
$ |
(6,382 |
) |
|
$ |
35,204 |
|
|
|
|
|
|
|
View source version on businesswire.com:
Mac Schmitz
Senior Vice President - Investor Relations
(972) 371-5225
[email protected]
Source: Matador Resources Company