MACH NATURAL RESOURCES LP
For the period ended Sep 30, 2024. Filed Nov 12, 2024.
View on SEC.govAbout this filing
A company's report for each of its first three quarters. The financial statements are not audited. It shows how the business has moved since the last annual report, and what management says changed.
Sep 30, 2024 · Filed Nov 12, 2024
Contents
Note
- Derivative Contracts
The Company uses derivative contracts to reduce exposure to fluctuations in commodity prices. These transactions are in the form of fixed price swaps. While the use of these instruments limits the downside risk of adverse price changes, their use may also limit future revenues from favorable price changes. The Company does not intend to hold or issue derivative financial instruments for speculative trading purposes and has elected not to designate any of its derivative instruments for hedge accounting treatment.
Under fixed price swap contracts, the Company receives a fixed price for the contract and pays a floating market price to the counterparty over a specified period for a contracted volume. The fixed-price payment and the floating-price payment are netted, resulting in a net amount due to or from the counterparty.
The Company reports the fair value of derivatives on the balance sheet in derivative contracts assets and derivative contracts liabilities as either current or noncurrent based on the timing of expected future cash flows of individual trades. See Note 8 for additional information regarding fair value measurements.
The following table summarizes the open financial derivative positions as of September 30, 2024, related to oil production:
| Period | Volume (Mbbl) | Weighted Average Fixed Price |
|---|---|---|
| Remaining 2024 | 729 | $73.00 |
| 2025 | 2,123 | $71.53 |
| Through June 2026 | 735 | $69.75 |
The following table summarizes the open financial derivative positions as of September 30, 2024, related to natural gas production:
| Period · Volume (Bbtu) · Weighted Average Fixed Price | |||
|---|---|---|---|
| Remaining 2024 | 10,868 | $3.68 | |
| 2025 | 34,353 | $3.65 | |
| Through June 2026 | 12,867 | $3.48 | |
Balance Sheet Presentation. The Company has master netting agreements with all of its derivative counterparties and presents its derivative assets and liabilities with the same counterparty on a net basis on the balance sheet. The following table presents the gross amounts of recognized derivative assets, the amounts that are subject to offsetting under master netting arrangements and the net recorded fair values as recognized on the balance sheet (in thousands):
| September 30,2024 | December 31,2023 | |
|---|---|---|
| Derivative contracts – current, gross | $30,282 | $24,802 |
| Netting arrangements | — | — |
| Derivative contracts – current, net | $30,282 | $24,802 |
| Derivative contracts – long-term, gross | $7,195 | $15,112 |
| Netting arrangements | (118) | — |
| Derivative contracts – long-term, net | $7,077 | $15,112 |
The following table presents the gross amounts of recognized derivative liabilities, the amounts that are subject to offsetting under master netting arrangements and the net recorded fair values as recognized on the balance sheet (in thousands):
| September 30,2024 | December 31,2023 | |
|---|---|---|
| Derivative contracts – current, gross | $(2,111) | $— |
| Netting arrangements | — | — |
| Derivative contracts – current, net | $(2,111) | $— |
| Derivative contracts – long-term, gross | $(1,433) | $— |
| Netting arrangements | 118 | — |
| Derivative contracts – long-term, net | $(1,315) | $— |
Gains and Losses. The following table presents the settlement and mark-to-market (“MTM”) gains and losses presented as a loss or gain on derivatives in the statement of operations for the three and nine months ended September 30, 2024 and 2023 (in thousands):
| Three Months Ended September 30, | Nine Months Ended September 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Settlements of oil derivatives | $(1,921) | $(4,080) | $(7,134) | $(9,643) |
| Settlements of natural gas derivatives | 8,487 | 858 | 12,896 | 13,951 |
| MTM gains (losses) on oil derivatives, net | 30,814 | (1,678) | (578) | 7,792 |
| MTM (losses) on natural gas derivatives, net | (3,696) | — | (5,403) | (1,258) |
| Total gains (losses) on oil and natural gas derivatives | $33,684 | $(4,900) | $(219) | $10,842 |
- Fair Value Measurements
Fair value measurement is established by a hierarchy of inputs used in measuring fair value that maximizes the use of observable inputs and minimizes the use of unobservable inputs by requiring that the most observable inputs be used when available. Observable inputs are inputs that market participants would use in pricing the asset or liability developed based on market data obtained from sources independent of the Company. Unobservable inputs are inputs that reflect the Company’s assumptions of what market participants would use in pricing the asset or liability developed based on the best information available in the circumstances. The hierarchy is broken down into three levels based on the reliability of the inputs as follows:
Level 1 — Quoted prices are available in active markets that are accessible at the measurement date for identical, unrestricted assets or liabilities.
Level 2 — Quoted prices for similar assets or liabilities in active markets or observable inputs for assets or liabilities in non-active markets.
Level 3 — Measurement based on prices or valuation models that require inputs that are both significant to the fair value measurement and less observable from objective sources.
Assets and liabilities that are measured at fair value are classified based on the lowest level of input that is significant to the fair value measurement. The Company’s assessment of the significance of a particular input to the fair value measurement requires judgment, which may affect the valuation of the fair value of assets and liabilities and their placement within the fair value hierarchy levels.
Fair Value on a Recurring Basis
Derivative Contracts. The Company determines the fair value of its derivative contracts using industry standard models that consider various assumptions including current market and contractual prices for the underlying instruments, time value, and nonperformance risk. Substantially all of these inputs are observable in the marketplace throughout the full term of the contract and can be supported by observable data.
The following table provides fair value measurement information for financial assets and liabilities measured at fair value on a recurring basis as of September 30, 2024 and December 31, 2023 (in thousands):
| Level 1 | Level 2 | Level 3 | Fair Value | |
|---|---|---|---|---|
| Assets: | ||||
| Commodity derivative instruments | $— | $37,359 | $— | $37,359 |
| Liabilities: | ||||
| Commodity derivative instruments | $— | $(3,426) | $— | $(3,426) |
| Assets: | ||||
| Commodity derivative instruments | $— | $39,914 | $— | $39,914 |
Fair Value on a Non-Recurring Basis
The Company determines the estimated fair value of its asset retirement obligations by calculating the present value of estimated cash flows related to plugging and abandonment liabilities using Level 3 inputs. The significant inputs used to calculate such liabilities include estimates of costs to be incurred, the Company’s credit adjusted discount rates, inflation rates and estimated dates of abandonment. The asset retirement liability is accreted to its present value each period and the capitalized asset retirement cost is depleted with proved oil and natural gas properties using the unit of production method.
Business Combinations
Proved properties acquired as a result of business combinations were valued using an income approach based on underlying reserves projections as of the acquisition date. The income approach is considered a Level 3 fair value estimate and includes significant assumptions of future production, commodity prices, operating and capital cost estimates, the weighted average cost of capital for industry peers, which represents the discount factor, and risk adjustment factors based on reserve category. Price assumptions were based on observable market pricing, adjusted for historical differentials, while cost estimates were based on current observable costs inflated based on historical and expected future inflation.
Fair Value of Other Financial Instruments
The carrying amounts of the Company’s cash and cash equivalents, accounts receivable, accounts payable, revenue payable, accrued interest payable, and other current liabilities approximate fair value due to the short-term maturities of these instruments.
The carrying amount of the Company’s Credit Agreements approximate fair value, as the current borrowing base rate does not materially differ from market rates of similar borrowings.
- Equity Compensation and Deferred Compensation Plan
Equity-based compensation includes unit-based payment awards that are issued to employees and non-employees in exchange for services provided to the Company. Equity-classified unit-based payment awards are recognized at fair value on the grant date and amortized over the requisite service period. For awards with service-based vesting conditions only, the Company recognizes compensation cost using straight-line attribution. The Company uses accelerated attribution for awards that contain market or performance-based vesting conditions. The Company recognizes forfeitures as they occur. Equity-based compensation is presented within general and administrative expense on our consolidated statements of operations.
Post-Offering Grants
On October 27, 2023, the Company adopted a new long-term incentive plan (the “Long-Term Incentive Plan”) for employees, consultants and directors in connection with the Offering and issued phantom units (“Time-Based Phantom Units”) to certain employees of Mach Resources LLC (“Mach Resources”) and directors of the Company as compensation for services to be rendered to the Company. Following the Offering, the Company has issued additional Time-Based
Phantom Units to certain new hires of Mach Resources. The Time-Based Phantom Unit awards for all employees of Mach Resources vest ratably on the first three anniversaries of the date of the grant, subject to the employee’s continued employment. Within 60 days of the vesting of a Time-Based Phantom Unit, the employee will receive a common unit of the Company. Each Time-Based Phantom Unit was granted with a corresponding distribution equivalent right (“DER”), which entitles the employee to receive a payment equal to the total distributions paid by the Company in respect of a common unit of the Company during the time the applicable phantom unit is outstanding. Payment of a DER occurs when its corresponding phantom unit vests, and in the event such phantom unit is forfeited, the corresponding DER is also forfeited.
| Time-BasedPhantom Units | WeightedAverageGrant DateFair Value | Performance Phantom Units | WeightedAverageGrant DateFair Value | |
|---|---|---|---|---|
| Unvested at December 31, 2023 | 709,545 | $18.80 | — | $— |
| Granted | 6,412 | 17.59 | — | — |
| Vested | — | — | — | — |
| Forfeited | (6,951) | 18.80 | — | — |
| Unvested at March 31, 2024 | 709,006 | $18.79 | — | $— |
| Granted | 9,260 | 19.30 | 46,348 | 26.80 |
| Vested | (68,755) | 18.80 | — | — |
| Forfeited | (2,074) | 18.80 | — | — |
| Unvested at June 30, 2024 | 647,437 | $18.80 | 46,348 | $26.80 |
| Granted | 9,231 | 19.74 | — | — |
| Vested | — | — | — | — |
| Forfeited | (7,199) | 18.91 | — | $— |
| Unvested at September 30, 2024 | 649,469 | $18.81 | 46,348 | $26.80 |
Total non-cash compensation cost related to the Time-Based Phantom Units was $1.1 million and $4.4 million for the three and nine months ended September 30, 2024, respectively. As of September 30, 2024, there was $8.2 million of unrecognized compensation cost related to Time-Based Phantom Units that is expected to be recognized over a weighted average period of approximately 2.1 years.
The Company has awarded performance based phantom units (“Performance Phantom Units”) to certain of its executive officers under the Long-Term Incentive Plan. The number of shares of common units issued pursuant to each Performance Phantom Unit award agreement will be from 0% to 200% of the target number of Performance Phantom Units thereunder based on a combination of the Company's (i) total shareholder return (“TSR”), (ii) relative total shareholder return (“RTSR”) compared to the TSR of the companies in the Company’s designated peer group, and (iii) total recordable incident rate (“TRIR”), in each case, for the applicable performance period. The Performance Phantom Unit awards are broken intotwo categories: long-term performance units, which have a performance period of January 1, 2024 to December 31, 2026, and short-term performance units, which are broken into three separateone-year tranches with performance periods from January 1 to December 31 for the years 2024, 2025 and 2026. Performance Phantom Units vest based on the achievement of the applicable performance metrics at the end of the applicable performance period, subject generally to the applicable executive officer’s continued employment through such performance period. Within 60 days of the vesting of a Performance Phantom Unit, the executive officer will receive a common unit of the Company. Each Performance Phantom Unit was granted with a corresponding DER. The grant date fair values of the Performance Phantom Units were determined using the Monte Carlo simulation method and are being recorded ratably from the grant date to the end of the applicable performance period.
The table below summarizes the assumptions used in the Monte Carlo simulation to determine the grant date fair value of Performance Phantom Units granted during the nine months ended September 30, 2024:
| Grant date | May 3, 2024 |
|---|---|
| Period for volatility, correlations, and risk-free rate | 2.66 years |
| Risk-free interest rate | 4.61% |
| Implied equity volatility | 57.25% |
| Unit price on date of grant | $20.44 |
Total non-cash compensation cost related to the Performance Phantom Units was $0.2 million and $0.3 million for the three and nine months ended September 30, 2024. As of September 30, 2024, there was $0.9 million of unrecognized compensation cost related to Performance Phantom Units that is expected to be recognized over a weighted average period of approximately 1.9 years.
Predecessor Grants
As part of the Predecessor’s amended and restated LLC agreement as of March 25, 2021, incentive units (Class B Units) were issued to certain employees of Mach Resources as compensation for services to be rendered to the Predecessor. In determining the appropriate accounting treatment, the Predecessor considered the characteristics of the awards in terms of treatment as stock-based compensation.
The incentive units were subject to graded vesting over a period of approximately 3 or 4 years (subject to accelerated vesting, as defined by the incentive unit agreement) and a holder of incentive units would forfeit unvested incentive units upon ceasing to be an employee of Mach Resources, excluding limited exceptions. Holders of incentive units were able to participate in distributions upon the Predecessor meeting a certain requisite financial internal rate of return threshold as defined in the Predecessor’s amended LLC agreement.
Determination of the fair value of the awards requires judgements and estimates regarding, among other things, the appropriate methodologies to follow in valuing the award and the related inputs required by those valuation methodologies. For Predecessor awards granted during the year ended December 31, 2021, the fair value underlying the compensation expense was estimated using the Black-Scholes valuation model with the following primary assumptions:
expected volatility based on the historical volatilities of similar sized companies that most closely represent the Predecessor’s business of 53%;
7 year expected term determined by management based on experience with similarly organized company and expectation of a future sale of the business; and
a risk-free rate based on a U.S Treasury yield curve of 1.40%.
On March 25, 2021, all 20,000 authorized incentive units were granted. Total non-cash compensation cost related to the incentive units was $0.6 million and $1.9 million for the three and nine months ended September 30, 2023, respectively.
A summary of the Predecessor’s incentive unit awards as of September 30, 2023 is as follows:
| Class B Units | Weighted Average Grant Date Fair Value | |
|---|---|---|
| Unvested at December 31, 2022 | 6,668 | $2,378.80 |
| Vested | (3,667) | 2,378.80 |
| Unvested at March 31, 2023 | 3,001 | $2,378.80 |
| Vested | — | — |
| Unvested at June 30, 2023 | 3,001 | $2,378.80 |
| Vested | — | — |
| Unvested at September 30, 2023 | 3,001 | $2,378.80 |
- Commitments and Contingencies
Legal Matters. In the ordinary course of business, the Company may at times be subject to claims and legal actions including, but not limited to, title disputes, royalty disputes, contract claims, personal injury claims and employment claims. The Company accrues liabilities when it is probable that future costs will be incurred and such costs can be reasonably estimated. Such accruals are based on developments to date and the Company’s estimates of the outcomes of these matters. Nevertheless, actual outcomes may differ significantly from the Company’s assessment. As of September 30, 2024, the Company has accrued approximately $5.4 million in accrued liabilities pertaining to these matters. Management does not expect that the impact of such matters will have a materially adverse effect on the Company’s financial position, results of operations or cash flows.
Environmental Matters. The Company is subject to various federal, state and local laws and regulations relating to the protection of the environment. These laws, which are often changing, regulate the discharge of materials into the environment and may require the Company to remove or mitigate the environmental effects of the disposal or release of petroleum or chemical substances at various sites.
The Company accounts for environmental contingencies in accordance with the accounting guidance related to accounting for contingencies. Environmental expenditures that relate to current operations are expensed or capitalized as appropriate. Expenditures that relate to an existing condition caused by past operations, which do not contribute to current or future revenue generation, are expensed. Liabilities are recorded when environmental assessments and/or clean-ups are probable and the costs can be reasonably estimated.
NGL Sales and Gas Transportation Commitments. The Company is party to a NGL sales contract, which includes certain NGL volume commitments in the event the Company elects not to reduce its committed quantity, at its option. To the extent the Company does not deliver NGL volumes in sufficient quantities to meet the commitment and does not elect to reduce its committed quantity, it would be required to pay a deficiency fee. The Company is currently delivering at least the minimum volumes. Additionally, the Company has natural gas firm transportation agreements terminating in 2024. For the nine months ended September 30, 2024 and 2023, the Company incurred approximately $2.7 million and $0.3 million, respectively, of transportation charges under these agreements. For the three months ended September 30, 2024 and 2023, the Company incurred approximately $0.6 million and $0.1 million, respectively, of transportation charges under these agreements. Total remaining obligations under these contracts were approximately $1.4 million as of September 30, 2024.
Contributions to 401(k) Plan. The Company sponsors a 401(k) plan under which eligible employees may contribute a portion of their total compensation up to the maximum pre-tax threshold through salary deferrals. The plan provides a company match on 100% of salary deferrals that do not exceed 10% of compensation. The Company contributed $2.9 million and $1.2 million for the nine months ended September 30, 2024 and 2023, respectively. The Company contributed $0.9 million and $0.4 million for the three months ended September 30, 2024 and 2023, respectively.
- Leases
Nature of Leases
The Company has operating leases on an office space, various vehicles, and compressors with remaining lease durations in excess ofone year. These leases have various expiration dates throughout 2028. The vehicles are used for field operations and leased from third parties. The Company recognizes right-of-use asset and lease liability on the balance sheet for all leases with lease terms of greater than one year. Short-term leases that have an initial term of one year or less are not capitalized.
Discount Rate
As most of the Company’s leases do not provide an implicit rate, the Company uses its incremental borrowing rate based on the information available at commencement date in determining the present value of lease payments. The Company’s incremental borrowing rate reflects the estimated rate of interest that it would pay to borrow on a collateralized basis over a similar term an amount equal to the lease payments in a similar economic environment.
Future amounts due under operating lease liabilities as of September 30, 2024, were as follows (in thousands):
| Remaining 2024 | $2,229 |
| 2025 | 5,565 |
| 2026 | 2,413 |
| 2027 | 1,433 |
| 2028 | 273 |
| Total lease payments | $11,913 |
| Less: imputed interest | (772) |
| Total | $11,141 |
The following table summarizes our total lease costs before amounts are recovered from our joint interest partners, where applicable, for the three and nine months ended September 30, 2024 and 2023 (in thousands):
| Three Months Ended September 30, | Nine Months Ended September 30, | |||
|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |
| Operating lease cost | $2,517 | $3,429 | $9,454 | $10,047 |
| Short-term lease cost | 7,495 | 2,600 | 19,357 | 7,744 |
| Total lease cost | $10,012 | $6,029 | $28,811 | $17,791 |
The weighted-average remaining lease term as of September 30, 2024 was 2.12 years. The weighted-average discount rate used to determine the operating lease liability as of September 30, 2024 was 5.9%.
| Nine Months Ended September 30, | ||
|---|---|---|
| 2024 | 2023 | |
| Operating cash outflows from operating leases | $9,462 | $9,971 |
- Partners’ Capital and Members’ Equity
Partners’ Capital
The Company was formed to effectuate the Corporate Reorganization, the Offering and related transactions thereto, as described in Note 1. On October 25, 2023, the Company issued 88,750,000 common units to the Existing Owners. See Note 3 for additional information on the merger transactions related to the acquisitions of BCE-Mach and BCE-Mach II. On October 27, 2023, the Company completed the Offering and issued 10,000,000 common units to public unitholders. Contemporaneously, the Company used a portion of the proceeds from the Offering to repurchase 3,750,000 common units from certain Existing Owners.
On September 9, 2024, the Company completed a public offering of 7,272,728 common units at a price of $16.50 per common unit. On September 24, 2024, the underwriters of the public offering partially exercised their option to purchase an additional 1,018,465 common units at a price to the public of $16.50 per common unit, less underwriting discounts and commissions. The sale of the Company’s common units resulted in gross proceeds of $136.8 million and net proceeds of
$129.0 million, after deducting underwriting fees and offering expenses. Proceeds from the offering were used to fund acquisitions, including the Western Kansas Acquisition and the Ardmore Basin Acquisition (as defined below).
As of September 30, 2024 and December 31, 2023, the Company had 103,330,882 and 95,000,000 common units outstanding, respectively.
Cash distributions to the Company’s unitholders were $85.5 million and $247.2 million for the three and nine months ended September 30, 2024, respectively.
Members’ Equity
Members’ equity of the Predecessor initially consisted of a single class of common interests, that were all owned by BCE-Mach Intermediate Holdings III LLC. On March 25, 2021, per the Predecessor’s amended and restated LLC agreement and the Class A-2 Issuance Agreement, the Predecessor issued 150,000 Class A-1 Units to its initial member, and 1,349 Class A-2 Units to an employee of Mach Resources for services performed for the Predecessor. Additional Class A-2 Units were granted to the employee on a quarterly basis throughout 2021 for a total of 3,504 Class A-2 Units granted, which have substantially all the same rights as the initial member. As part of a long-term incentive plan for certain employees,20,000 Class B Units were issued and outstanding as of September 30, 2023. The Class B Units represented a non-voting interest in the Company that allowed the holder to participate in distributions once the Predecessor’s Class A units met a certain requisite financial internal rate of return in accordance with the Predecessor’s LLC agreement. See Note 9 for additional information on equity grants by the Predecessor. All of the equity interests in the Predecessor were exchanged for common units of the Company as part of the Corporate Reorganization.
Cash distributions to the Predecessor’s members were $26.9 million and $101.4 million for the three and nine months ended September 30, 2023, respectively. Contributions from the Company’s predecessor members were $20.0 million for the three and nine months ended September 30, 2023, respectively.
- Earnings Per Common Unit
The Company has a single class of common units. The Company has potentially dilutive securities as of September 30, 2024, which consist of phantom units issued under the Company’s long-term incentive plan. The treasury stock method is used to determine the dilutive impact for the Company’s phantom units. There were 0.2 million phantom units and 0.1 million phantom units that were considered dilutive for the three and nine month periods ended September 30, 2024. Additionally, there were 9.4 thousand phantom units and 8.1 thousand phantom units that were considered antidilutive for the three and nine month periods ended September 30, 2024 and thus excluded from the calculation of diluted earnings per common unit below.
The following represents the computation of basic and diluted earnings per common unit for the three and nine months ended September 30, 2024 (in thousands, except per unit data):
| Three Months Ended September 30, | Nine Months Ended September 30, | |
|---|---|---|
| 2024 | 2024 | |
| Net income - basic and diluted | $67,444 | $148,662 |
| Weighted-average common units outstanding - basic | 96,856 | 95,626 |
| Effect of dilutive securities | 177 | 136 |
| Weighted-average common units outstanding - diluted | 97,033 | 95,762 |
| Earnings per common unit - basic | $0.70 | $1.55 |
| Earnings per common unit - diluted | $0.70 | $1.55 |
- Related Party Transactions
Management Services Agreement. Upon formation of the Predecessor, the Predecessor entered into a management services agreement (the “Predecessor MSA”) with Mach Resources. On October 27, 2023, in connection with the closing of the Offering, the Company entered into a new management services agreement (the “MSA,” and together with the Predecessor MSA, the “MSAs”) with Mach Resources and terminated the Predecessor MSA. Under the MSAs, Mach
Resources manages and performs all aspects of oil and gas operations and other general and administrative functions for the Company and (i) will pay Mach Resources an annual management fee of approximately $7.4 million and (ii) reimburse Mach Resources for the costs and expenses of the Services provided. On a monthly basis, the Company distributes funding to Mach Resources for performance under the MSAs. During the nine months ended September 30, 2024 and September 30, 2023, the Company paid Mach Resources $86.4 million (inclusive of $5.6 million in management fees presented as general and administrative expense - related party in the statement of operations) and $35.0 million (inclusive of $3.2 million as management fees presented in general and administrative expense - related party in the statement of operations), respectively. During the three months ended September 30, 2024 and September 30, 2023, the Company paid Mach Resources $29.4 million (inclusive of $1.9 million in management fees presented as general and administrative expense - related party in the statement of operations) and $13.9 million (inclusive of $1.1 million as management fees presented in general and administrative expense - related party in the statement of operations), respectively. As of September 30, 2024 and December 31, 2023, the Company owed $1.8 million and$2.9 million, respectively, to Mach Resources, presented as accounts payable - related party.
- Subsequent Events
On August 26, 2024, the Company entered into a Consent Agreement with the purchaser under a Purchase and Sale Agreement to acquire oil and gas properties in the Ardmore Basin of Oklahoma for consideration of approximately $98.0 million in cash, subject to customary purchase price adjustments (the “Ardmore Basin Acquisition”). As of September 30, 2024, the Company had paid a deposit of $9.8 million which is included in other assets on the Company’s balance sheet. The transaction closed on October 1, 2024. The purchase is expected to be accounted for as an asset acquisition, based on a preliminary review of the assets acquired.
The Company has evaluated subsequent events through the date of issuance of these financial statements to ensure that any subsequent events that met the criteria for recognition and disclosure in this Quarterly Report have been properly included.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.