Magnolia Oil & Gas Corp
For the period ended Dec 31, 2023. Filed Feb 15, 2024.
View on SEC.govAbout this filing
A company's yearly report to the SEC, with audited financial statements. It is the fullest account a company gives of its business, its finances and the risks it sees.
FY2023 · Filed Feb 15, 2024
Extracted filing text, with the paragraph anchors used by the comparison.
See the whole filing, with its images and exhibitsContents
Item 8. Financial Statements and Supplementary Data
To the Stockholders and Board of Directors
Magnolia Oil & Gas Corporation:
Opinion on the Consolidated Financial Statements
We have audited the accompanying consolidated balance sheets of Magnolia Oil & Gas Corporation and subsidiaries (the Company) as of December 31, 2023 and 2022, the related consolidated statements of operations, changes in stockholders’ equity, and cash flows for each of the years in the three-year period ended December 31, 2023, and the related notes (collectively, the consolidated financial statements). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2023 and 2022, and the results of its operations and its cash flows for each of the years in the three-year period ended December 31, 2023, in conformity with U.S. generally accepted accounting principles.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the Company’s internal control over financial reporting as of December 31, 2023, based on criteria established in Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission, and our report dated February 15, 2024 expressed an unqualified opinion on the effectiveness of the Company’s internal control over financial reporting.
Basis for Opinion
These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on these consolidated financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the consolidated financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the consolidated financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements. We believe that our audits provide a reasonable basis for our opinion.
Critical Audit Matter
The critical audit matter communicated below is a matter arising from the current period audit of the consolidated financial statements that was communicated or required to be communicated to the audit committee and that: (1) relates to accounts or disclosures that are material to the consolidated financial statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of a critical audit matter does not alter in any way our opinion on the consolidated financial statements, taken as a whole, and we are not, by communicating the critical audit matter below, providing a separate opinion on the critical audit matter or on the accounts or disclosures to which it relates.
Assessment of the impact of estimated oil and natural gas reserves on depreciation, depletion, and amortization expense related to proved oil and natural gas properties
As discussed in Note 1 to the consolidated financial statements, the Company depreciates, depletes, and amortizes its proved oil and natural gas properties using the unit-of-production method. For the year ended December 31, 2023, the Company recorded depreciation, depletion and amortization expense of $325 million. The estimation of proved oil and natural gas reserves requires the expertise of reservoir engineering specialists, who take into consideration future production, future operating and capital costs, and historical oil and natural gas prices inclusive of price differentials. The Company engages independent reservoir engineering specialists to estimate proved oil and natural gas reserves, which are an input to the calculation of depreciation, depletion, and amortization.
We identified the assessment of the impact of estimated oil and natural gas reserves on depreciation, depletion, and amortization expense related to proved oil and natural gas properties as a critical audit matter. Complex auditor judgment was required in evaluating the Company’s estimate of proved oil and natural gas reserves. Specifically, auditor judgment was required to evaluate the assumptions used by the Company related to future production and future operating and capital costs.
The following are the primary procedures we performed to address this critical audit matter. We evaluated the design and tested the operating effectiveness of certain internal controls over the Company’s depreciation, depletion, and amortization process, including controls over the estimation of proved oil and natural gas reserves. We evaluated (1) the professional qualifications of the independent reservoir engineering specialists engaged by the Company and the external engineering firm, (2) the knowledge, skills, and ability of the independent reservoir engineering specialists, and (3) the relationship of the independent reservoir engineering specialists and external engineering firm to the Company. We analyzed and assessed the determination of depreciation, depletion, and amortization expense for compliance with industry and regulatory standards. We assessed compliance of the methodology used by the Company’s independent reservoir engineering specialists to estimate proved oil and natural gas reserves with industry and regulatory standards. We read and considered the report of the Company’s independent reservoir engineering specialists in connection with our evaluation of the Company’s reserve estimates. We compared future production to historical production rates. We evaluated the future operating and capital costs by comparing them to historical costs.
/s/ KPMG LLP
We have served as the Company’s auditor since 2017.
Houston, Texas
February 15, 2024
To the Stockholders and Board of Directors
Magnolia Oil & Gas Corporation:
Opinion on Internal Control Over Financial Reporting
We have audited Magnolia Oil & Gas Corporation and subsidiaries' (the Company) internal control over financial reporting as of December 31, 2023, based on criteria established in Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission. In our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31, 2023, based on criteria established in Internal Control – Integrated Framework (2013) issued by the Committee of Sponsoring Organizations of the Treadway Commission.
We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (PCAOB), the consolidated balance sheets of the Company as of December 31, 2023 and 2022, the related consolidated statements of operations, changes in stockholders’ equity, and cash flows for each of the years in the three-year period ended December 31, 2023, and the related notes (collectively, the consolidated financial statements), and our report dated February 15, 2024 expressed an unqualified opinion on those consolidated financial statements.
Basis for Opinion
The Company’s management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying Management's Annual Report on Internal Control over Financial Reporting. Our responsibility is to express an opinion on the Company’s internal control over financial reporting based on our audit. We are a public accounting firm registered with the PCAOB and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit of internal control over financial reporting included obtaining an understanding of internal control over financial reporting, assessing the risk that a material weakness exists, and testing and evaluating the design and operating effectiveness of internal control based on the assessed risk. Our audit also included performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a reasonable basis for our opinion.
Definition and Limitations of Internal Control Over Financial Reporting
A company’s internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A company’s internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the company’s assets that could have a material effect on the financial statements.
Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or procedures may deteriorate.
/s/ KPMG LLP
Houston, Texas
February 15, 2024
| December 31, 2023 | December 31, 2022 | |
|---|---|---|
| ASSETS | ||
| CURRENT ASSETS | ||
| Cash and cash equivalents | $401,121 | $675,441 |
| Accounts receivable | 189,705 | 170,770 |
| Drilling advances | 12 | 3,484 |
| Other current assets | 435 | 1,052 |
| Total current assets | 591,273 | 850,747 |
| PROPERTY, PLANT AND EQUIPMENT | ||
| Oil and natural gas properties | 3,743,580 | 2,940,011 |
| Other | 9,774 | 8,991 |
| Accumulated depreciation, depletion and amortization | (1,701,333) | (1,415,973) |
| Total property, plant and equipment, net | 2,052,021 | 1,533,029 |
| OTHER ASSETS | ||
| Deferred financing costs, net | 3,836 | 5,636 |
| Deferred tax assets | 90,358 | 162,792 |
| Other long-term assets | 18,728 | 20,381 |
| Total other assets | 112,922 | 188,809 |
| TOTAL ASSETS | $2,756,216 | $2,572,585 |
| LIABILITIES AND STOCKHOLDERS’ EQUITY | ||
| CURRENT LIABILITIES | ||
| Accounts payable | $193,212 | $202,846 |
| Other current liabilities (Note 6) | 121,675 | 137,427 |
| Total current liabilities | 314,887 | 340,273 |
| LONG-TERM LIABILITIES | ||
| Long-term debt, net | 392,839 | 390,383 |
| Asset retirement obligations, net of current | 148,467 | 95,129 |
| Other long-term liabilities | 17,355 | 6,609 |
| Total long-term liabilities | 558,661 | 492,121 |
| COMMITMENTS AND CONTINGENCIES (Note 10) | ||
| STOCKHOLDERS’ EQUITY | ||
| Class A Common Stock, $0.0001 par value, 1,300,000 shares authorized, 214,497 shares issued and 183,164 shares outstanding in 2023 and 213,727 shares issued and 192,043 shares outstanding in 2022 | 21 | 21 |
| Class B Common Stock, $0.0001 par value, 225,000 shares authorized, 21,827 shares issued and outstanding in 2023 and 2022 | 2 | 2 |
| Additional paid-in capital | 1,743,930 | 1,719,875 |
| Treasury Stock, at cost, 31,333 shares and 21,684 shares in 2023 and 2022, respectively | (538,445) | (329,512) |
| Retained earnings | 486,162 | 185,669 |
| Noncontrolling interest | 190,998 | 164,136 |
| Total equity | 1,882,668 | 1,740,191 |
| TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY | $2,756,216 | $2,572,585 |
(In thousands, except per share data)
| Years Ended | |||
|---|---|---|---|
| December 31, 2023 | December 31, 2022 | December 31, 2021 | |
| REVENUES | |||
| Oil revenues | $958,388 | $1,158,006 | $747,896 |
| Natural gas revenues | 102,054 | 301,494 | 172,648 |
| Natural gas liquids revenues | 166,537 | 234,993 | 157,807 |
| Total revenues | 1,226,979 | 1,694,493 | 1,078,351 |
| OPERATING EXPENSES | |||
| Lease operating expenses | 155,491 | 131,513 | 93,021 |
| Gathering, transportation, and processing | 44,327 | 64,754 | 45,535 |
| Taxes other than income | 65,565 | 94,031 | 55,834 |
| Exploration expenses | 5,445 | 11,586 | 4,125 |
| Asset retirement obligations accretion | 4,039 | 3,245 | 4,929 |
| Depreciation, depletion and amortization | 324,790 | 243,152 | 187,688 |
| Impairment of oil and natural gas properties | 15,735 | — | — |
| Amortization of intangible assets | — | — | 9,346 |
| General and administrative expenses | 77,102 | 72,426 | 75,279 |
| Total operating expenses | 692,494 | 620,707 | 475,757 |
| OPERATING INCOME | 534,485 | 1,073,786 | 602,594 |
| OTHER INCOME (EXPENSE) | |||
| Interest expense, net | (33) | (23,442) | (31,002) |
| Loss on derivatives, net | — | — | (3,110) |
| Other income, net | 15,360 | 6,543 | 85 |
| Total other income (expense), net | 15,327 | (16,899) | (34,027) |
| INCOME BEFORE INCOME TAXES | 549,812 | 1,056,887 | 568,567 |
| Income tax expense | 107,208 | 6,638 | 8,851 |
| NET INCOME | 442,604 | 1,050,249 | 559,716 |
| LESS: Net income attributable to noncontrolling interest | 54,303 | 156,412 | 142,434 |
| NET INCOME ATTRIBUTABLE TO CLASS A COMMON STOCK | $388,301 | $893,837 | $417,282 |
| NET INCOME PER SHARE OF CLASS A COMMON STOCK | |||
| Basic | $2.04 | $4.73 | $2.38 |
| Diluted | $2.04 | $4.71 | $2.36 |
| WEIGHTED AVERAGE NUMBER OF COMMON SHARES OUTSTANDING | |||
| Basic | 188,174 | 187,433 | 174,364 |
| Diluted | 188,355 | 187,901 | 175,360 |
Consolidated Statements of Changes in Stockholders’ Equity
| Class A Common Stock · Class B Common Stock · Additional Paid In Capital · Treasury Stock · Retained Earnings/ (Accumulated Deficit) · Total Stockholders’ Equity · Noncontrolling Interest · Total Equity | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shares · Value · Shares · Value · Shares · Value | |||||||||||
| Balance, December 31, 2020 | 168,755 | $17 | 85,790 | $9 | $1,712,544 | 5,475 | $(38,958) | $(1,125,450) | $548,162 | $291,260 | $839,422 |
| Stock based compensation expense, net of forfeitures | — | — | — | — | 8,629 | — | — | — | 8,629 | 3,107 | 11,736 |
| Changes in ownership interest adjustment | — | — | — | — | 15,884 | — | — | — | 15,884 | (15,884) | — |
| Common stock issued related to stock based compensation and other, net | 810 | — | — | — | (3,566) | — | — | — | (3,566) | (1,231) | (4,797) |
| Class A Common Stock repurchases | — | — | — | — | — | 8,693 | (125,641) | — | (125,641) | — | (125,641) |
| Class B Common Stock purchases and cancellations | — | — | (13,000) | (2) | 2 | — | — | — | — | (171,671) | (171,671) |
| Non-compete settlement | 375 | — | — | — | (29,757) | — | — | — | (29,757) | (12,316) | (42,073) |
| Conversion of Class B Common Stock to Class A Common Stock | 23,497 | 2 | (23,497) | (2) | — | — | — | — | — | — | — |
| Dividends declared ($0.08 per share) | — | — | — | — | (14,236) | — | — | — | (14,236) | — | (14,236) |
| Distributions to noncontrolling interest owners | — | — | — | — | — | — | — | — | — | (7,207) | (7,207) |
| Net income | — | — | — | — | — | — | — | 417,282 | 417,282 | 142,434 | 559,716 |
| Balance, December 31, 2021 | 193,437 | $19 | 49,293 | $5 | $1,689,500 | 14,168 | $(164,599) | $(708,168) | $816,757 | $228,492 | $1,045,249 |
| Stock based compensation expense, net of forfeitures | — | — | — | — | 11,415 | — | — | — | 11,415 | 1,899 | 13,314 |
| Changes in ownership interest adjustment | — | — | — | — | 4,860 | — | — | — | 4,860 | (4,860) | — |
| Common stock issued related to stock based compensation and other, net | 773 | — | — | — | (5,829) | — | — | — | (5,829) | (1,172) | (7,001) |
| Class A Common Stock repurchases | — | — | — | — | — | 7,516 | (164,913) | — | (164,913) | — | (164,913) |
| Class B Common Stock purchases and cancellations | — | — | (7,949) | (1) | 1 | — | — | — | — | (187,273) | (187,273) |
| Conversion of Class B Common Stock to Class A Common Stock | 19,517 | 2 | (19,517) | (2) | — | — | — | — | — | — | — |
| Dividends declared ($0.40 per share) | — | — | — | — | (75,391) | — | — | — | (75,391) | — | (75,391) |
| Distributions to noncontrolling interest owners | — | — | — | — | — | — | — | — | — | (29,362) | (29,362) |
| Adjustment to deferred taxes | — | — | — | — | (4,078) | — | — | — | (4,078) | — | (4,078) |
| Tax impact of equity transactions | — | — | — | — | 99,397 | — | — | — | 99,397 | — | 99,397 |
| Net income | — | — | — | — | — | — | — | 893,837 | 893,837 | 156,412 | 1,050,249 |
| Balance, December 31, 2022 | 213,727 | $21 | 21,827 | $2 | $1,719,875 | 21,684 | $(329,512) | $185,669 | $1,576,055 | $164,136 | $1,740,191 |
Consolidated Statements of Changes in Stockholders’ Equity
| Class A Common Stock · Class B Common Stock · Additional Paid In Capital · Treasury Stock · Retained Earnings · Total Stockholders’ Equity · Noncontrolling Interest · Total Equity | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Shares · Value · Shares · Value · Shares · Value | |||||||||||
| Balance, December 31, 2022 | 213,727 | $21 | 21,827 | $2 | $1,719,875 | 21,684 | $(329,512) | $185,669 | $1,576,055 | $164,136 | $1,740,191 |
| Stock based compensation expense, net of forfeitures | — | — | — | — | 14,481 | — | — | — | 14,481 | 1,685 | 16,166 |
| Changes in ownership interest adjustment | — | — | — | — | 14,431 | — | — | — | 14,431 | (14,264) | 167 |
| Common stock issued related to stock based compensation and other, net | 770 | — | — | — | (6,941) | — | — | — | (6,941) | (797) | (7,738) |
| Class A Common Stock repurchases | — | — | — | — | — | 9,649 | (207,037) | — | (207,037) | — | (207,037) |
| Dividends declared ($0.46 per share) | — | — | — | — | — | — | — | (87,808) | (87,808) | — | (87,808) |
| Distributions to noncontrolling interest owners | — | — | — | — | — | — | — | — | — | (14,065) | (14,065) |
| Adjustment to deferred taxes | — | — | — | — | 2,084 | — | — | — | 2,084 | — | 2,084 |
| Tax impact of equity transactions | — | — | — | — | — | — | (1,896) | — | (1,896) | — | (1,896) |
| Net income | — | — | — | — | — | — | — | 388,301 | 388,301 | 54,303 | 442,604 |
| Balance, December 31, 2023 | 214,497 | $21 | 21,827 | $2 | $1,743,930 | 31,333 | $(538,445) | $486,162 | $1,691,670 | $190,998 | $1,882,668 |
| Years Ended | |||
|---|---|---|---|
| December 31, 2023 | December 31, 2022 | December 31, 2021 | |
| CASH FLOWS FROM OPERATING ACTIVITIES | |||
| NET INCOME | $442,604 | $1,050,249 | $559,716 |
| Adjustments to reconcile net income to net cash provided by operating activities: | |||
| Depreciation, depletion and amortization | 324,790 | 243,152 | 187,688 |
| Amortization of intangible assets | — | — | 9,346 |
| Exploration expenses, non-cash | 274 | 554 | 888 |
| Impairment of oil and natural gas properties | 15,735 | — | — |
| Asset retirement obligations accretion | 4,039 | 3,245 | 4,929 |
| Amortization of deferred financing costs | 4,256 | 5,854 | 4,290 |
| Unrealized loss on derivatives, net | — | — | 277 |
| (Gain) on sale of assets | (3,946) | — | — |
| Deferred income tax expense (benefit) | 75,356 | (65,720) | — |
| (Gain) on revaluation of contingent consideration | (7,643) | — | — |
| Stock based compensation | 16,166 | 13,314 | 11,736 |
| Other | — | — | (84) |
| Changes in operating assets and liabilities: | |||
| Accounts receivable | (19,404) | (21,001) | (68,210) |
| Accounts payable | (9,211) | 74,937 | 65,283 |
| Accrued liabilities | 3,391 | 8,593 | 7,765 |
| Drilling advances | 3,472 | (2,869) | 3,190 |
| Other assets and liabilities, net | 5,910 | (13,621) | 1,663 |
| Net cash provided by operating activities | 855,789 | 1,296,687 | 788,477 |
| CASH FLOWS FROM INVESTING ACTIVITIES | |||
| Acquisitions | (355,499) | (90,126) | (18,345) |
| Additions to oil and natural gas properties | (424,890) | (465,139) | (236,426) |
| Changes in working capital associated with additions to oil and natural gas properties | (33,793) | 37,987 | 13,568 |
| Other investing | (718) | (1,609) | (2,239) |
| Net cash used in investing activities | (814,900) | (518,887) | (243,442) |
| CASH FLOW FROM FINANCING ACTIVITIES | |||
| Class A Common Stock repurchases | (205,320) | (164,913) | (125,641) |
| Class B Common Stock purchases and cancellations | — | (187,273) | (171,671) |
| Non-compete settlement | — | — | (42,073) |
| Dividends paid | (88,077) | (75,198) | (14,131) |
| Distributions to noncontrolling interest owners | (14,065) | (29,362) | (7,207) |
| Cash paid for debt modification | — | (5,494) | (4,976) |
| Other financing activities | (7,747) | (7,101) | (4,915) |
| Net cash used in financing activities | (315,209) | (469,341) | (370,614) |
| NET CHANGE IN CASH AND CASH EQUIVALENTS | (274,320) | 308,459 | 174,421 |
| Cash and cash equivalents – Beginning of period | 675,441 | 366,982 | 192,561 |
| Cash and cash equivalents – End of period | $401,121 | $675,441 | $366,982 |
Notes to Consolidated Financial Statements
- Organization and Summary of Significant Accounting Policies
Organization and Nature of Operations
Magnolia Oil & Gas Corporation (either individually or together with its consolidated subsidiaries, as the context requires, the “Company” or “Magnolia”) is an independent oil and natural gas company engaged in the acquisition, development, exploration, and production of oil, natural gas, and natural gas liquid (“NGL”) reserves. The Company’s oil and natural gas properties are located primarily in the Karnes and Giddings areas in South Texas, where the Company targets the Eagle Ford Shale and Austin Chalk formations. Magnolia’s objective is to generate stock market value over the long-term through consistent organic production growth, high full cycle operating margins, an efficient capital program with short economic paybacks, significant free cash flow after capital expenditures, and effective reinvestment of free cash flow.
Basis of Presentation and Principles of Consolidation
The accompanying consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America (“GAAP”). Certain reclassifications of prior period financial statements have been made to conform to current reporting practices.
The consolidated financial statements include the accounts of the Company and its subsidiaries after elimination of intercompany transactions and balances. The Company’s interests in oil and natural gas exploration and production ventures and partnerships are proportionately consolidated. The Company reflects a noncontrolling interest representing the interest owned by the Magnolia LLC Unit Holders through their ownership of Magnolia LLC Units in the consolidated financial statements. The noncontrolling interest is presented as a component of equity. See Note 12—Stockholders’ Equity for further discussion of noncontrolling interest.
Variable Interest Entities
Magnolia LLC is a variable interest entity (“VIE”). The Company determined that it is the primary beneficiary of Magnolia LLC as the Company is the managing member and has the power to direct the activities most significant to Magnolia LLC’s economic performance as well as the obligation to absorb losses and receive benefits that are potentially significant. At December 31, 2023, the Company had an approximate 89.4% economic interest in Magnolia LLC and 100% of Magnolia LLC’s assets, liabilities, and results of operations are consolidated in the Company’s consolidated financial statements contained herein. At December 31, 2023, the Magnolia LLC Unit Holders had an approximate 10.6% economic interest in Magnolia LLC; however, the Magnolia LLC Unit Holders have disproportionately fewer voting rights, and are shown as noncontrolling interest holders of Magnolia LLC. See Note 12—Stockholders’ Equity for further discussion of the noncontrolling interest.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires the Company’s management to make estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date of the financial statements, and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates, and changes in these estimates are recorded when known. Significant estimates with regard to these financial statements include the fair value determination of acquired assets and liabilities, the assessment of asset retirement obligations, the estimate of proved oil and natural gas reserves and related present value estimates of future net cash flows, and the estimates of fair value for long-lived assets.
Cash and Cash Equivalents
Cash and cash equivalents include cash on hand and short-term, highly liquid investments that are readily convertible to cash. Cash and cash equivalents were approximately $401.1 million and $675.4 million at December 31, 2023 and 2022, respectively.
Accounts Receivable and Allowance for Expected Credit Losses
The Company’s receivables consist mainly of trade receivables from commodity sales and joint interest billings due from owners on properties the Company operates. The majority of these receivables have payment terms of 30 days or less. For receivables due from joint interest owners, the Company generally has the ability to withhold future revenue disbursements to recover non- payment of joint interest billings. The Company’s existing historical credit losses have been de minimis and are expected to remain so in the future assuming no substantial changes to the business or creditworthiness of Magnolia’s business partners.
Oil and Natural Gas Properties
The Company follows the successful efforts method of accounting for its oil and natural gas properties. Under this method of accounting, exploration expenses such as exploratory geological and geophysical costs, delay rentals, and exploration overhead are expensed as incurred. All costs related to production, general corporate overhead, and similar activities are expensed as incurred.
Unproved properties are assessed for impairment at least annually and are transferred to proved oil and natural gas properties to the extent the costs are associated with successful exploration activities. Unproved properties are assessed for impairment based on the Company’s current exploration plans. Costs of expired or abandoned leases are charged to exploration expense, while costs of productive leases are transferred to proved oil and natural gas properties. Costs of maintaining and retaining unproved properties, as well as impairment of unsuccessful leases, are included in “Exploration expenses” in the consolidated statements of operations.
Costs to develop proved reserves, including the costs of all development wells and related equipment used in the production of crude oil and natural gas, are capitalized. Depreciation, depletion and amortization of the cost of proved oil and natural gas properties is calculated using the unit-of-production method. The reserve base used to calculate depletion for leasehold acquisition costs and the cost to acquire proved properties is the sum of proved developed reserves and proved undeveloped reserves. The reserve base used to calculate the depreciation for capitalized costs for exploratory and development wells is the sum of proved developed reserves only. Estimated future abandonment costs, net of salvage values, are included in the depreciable cost.
Oil and natural gas properties are grouped for depreciation, depletion and amortization in accordance with the Accounting Standards Codification (“ASC”) ASC 932 “Extractive Activities—Oil and Gas”. The basis for grouping is a reasonable aggregation of properties with a common geological structural feature or stratigraphic condition, such as a reservoir or field.
When circumstances indicate that proved oil and natural gas properties may be impaired, the Company compares unamortized capitalized costs to the expected undiscounted pre-tax future cash flows for the associated assets grouped at the lowest level for which identifiable cash flows are independent of cash flows of other assets. If the expected undiscounted pre-tax future cash flows, based on the Company’s estimate of future crude oil and natural gas prices, operating costs, anticipated production from proved reserves, and other relevant data, are lower than the unamortized capitalized cost, the capitalized cost is reduced to fair value. Fair value is generally estimated using the income approach described in ASC 820, “Fair Value Measurements” (“ASC 820”). If applicable, the Company may utilize prices and other relevant information generated by market transactions involving assets and liabilities that are identical or comparable to the item being measured as the basis for determining fair value. The expected future cash flows used for impairment reviews and related fair value calculations are typically based on judgmental assessments of future production volumes, commodity prices, operating costs, and capital investment plans, considering all available information at the date of review. These assumptions are applied to develop future cash flow projections that are then discounted to estimated fair value, using a discount rate believed to be consistent with those applied by market participants.
Asset Retirement Obligations
Asset retirement obligations (“ARO”) represent the present value of the estimated cash flows expected to be incurred to plug, abandon, and remediate producing properties, excluding salvage values, at the end of their productive lives in accordance with applicable laws. The significant unobservable inputs to this fair value measurement include estimates of plugging, abandonment, and remediation costs, well life, inflation, and credit-adjusted risk-free rate. The inputs are calculated based on historical data as well as current estimates. When the liability is initially recorded, the carrying amount of the related long-lived asset is increased. Over time, accretion of the liability is recognized each period, and the capitalized cost is amortized over the useful life of the related asset using the unit of production method and is included in “Depreciation, depletion and amortization” in the Company’s consolidated statements of operations. If the ARO is settled for an amount other than the recorded amount, a gain or loss is recognized.
To estimate the fair value of an asset retirement obligation, the Company employs a present value technique, which reflects certain assumptions, including its credit‑adjusted risk‑free interest rate, inflation rate, the estimated settlement date of the liability, and the estimated cost to settle the liability. Changes in timing or to the original estimate of cash flows will result in changes to the carrying amount of the liability and related long lived asset.
Fair Value Measurements
Certain assets and liabilities are reported at fair value on a recurring basis on the Company’s consolidated balance sheet. The Company also uses fair value measurements on a nonrecurring basis when a qualitative assessment of its assets indicates a potential impairment. For more discussion on recurring and nonrecurring fair value measurements, refer to Note 4—Fair Value Measurements.
The valuation techniques that may be used to measure fair value include a market approach, an income approach and a cost approach. A market approach uses prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities. An income approach uses valuation techniques to convert future amounts to a single present amount based on current market expectations, including present value techniques, option-pricing models and the excess earnings method. The cost approach is based on the amount that currently would be required to replace the service capacity of an asset (replacement cost).
ASC 820 establishes a fair value hierarchy that prioritizes and ranks the level of observability of inputs used to measure investments at fair value. The observability of inputs is impacted by a number of factors, including the type of investment, characteristics specific to the investment, market conditions, and other factors. The hierarchy gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1 measurements) and the lowest priority to unobservable inputs (Level 3 measurements). Investments with readily available quoted prices or for which fair value can be measured from quoted prices in active markets will typically have a higher degree of input observability and a lesser degree of judgment applied in determining fair value.
The three levels of the fair value hierarchy under ASC 820 are as follows:
Level 1—Quoted prices (unadjusted) in active markets for identical investments at the measurement date are used.
Level 2—Pricing inputs are other than quoted prices included within Level 1 that are observable for the investment, either directly or indirectly. Level 2 pricing inputs include quoted prices for similar investments in active markets, quoted prices for identical or similar investments in markets that are not active, inputs other than quoted prices that are observable for the investment, and inputs that are derived principally from or corroborated by observable market data by correlation or other means.
Level 3—Pricing inputs are unobservable and include situations where there is little, if any, market activity for the investment. The inputs used in determination of fair value require significant judgment and estimation.
In some cases, the inputs used to measure fair value might fall within different levels of the fair value hierarchy. In such cases, the level in the fair value hierarchy within which the investment is categorized in its entirety is determined based on the lowest level input that is significant to the investment. Assessing the significance of a particular input to the valuation of an investment in its entirety requires judgment and considers factors specific to the investment. The categorization of an investment within the hierarchy is based upon the pricing transparency of the investment and does not necessarily correspond to the perceived risk of that investment.
Income Taxes
The Company is subject to U.S. federal, state and local income taxes with respect to its allocable share of any taxable income or loss of Magnolia LLC. Magnolia LLC is treated as a partnership for U.S. federal and most applicable state and local income tax purposes. As a partnership, Magnolia LLC is not subject to U.S. federal and certain state and local income taxes. Any taxable income or loss generated by Magnolia LLC is passed through to and included in the taxable income or loss of its members, including the Company, on a pro rata basis.
Under ASC 740, “Income Taxes,” deferred tax assets and liabilities are recognized for the expected future tax consequences attributable to net operating losses, tax credits, and temporary differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in income in the period of the enactment date. Valuation allowances are established when it is more likely than not that some or all of the deferred tax assets will not be realized.
The Company reports a liability or a reduction of deferred tax assets for unrecognized tax benefits resulting from uncertain tax positions taken or expected to be taken in a tax return. When applicable, the Company recognizes accrued interest and penalties related to unrecognized tax benefits as income tax expense. Refer to Note 11—Income Taxes for additional information.
Derivatives
Magnolia utilized natural gas costless collars to reduce its exposure to price volatility for a portion of its natural gas production volumes. The Company’s policies do not permit the use of derivative instruments for speculative purposes. The Company has elected not to designate any of its derivative instruments as hedging instruments. Accordingly, changes in the fair value of the Company’s derivative instruments were recorded immediately to earnings as “Loss on derivatives, net” on the Company’s consolidated statements of operations. The Company had settled all of its natural gas costless collar derivative contracts by September 30, 2021.
Commitments and Contingencies
Accruals for loss contingencies arising from claims, assessments, litigation, environmental, and other sources are recorded when it is probable that a liability has been incurred and the amount can be reasonably estimated. These accruals are adjusted as additional information becomes available or circumstances change. Refer to Note 10—Commitments and Contingencies for additional information.
Revenue Recognition
Magnolia’s revenues include the sale of crude oil, natural gas, and NGLs. Oil, natural gas, and NGL sales are recognized as revenue when production is sold to a customer in fulfillment of performance obligations under the terms of agreed contracts. Performance obligations are primarily comprised of delivery of oil, natural gas, or NGLs at a delivery point, as negotiated within each contract. Each barrel of oil, million Btu of natural gas, gallon of NGLs, or other unit of measure is separately identifiable and represents a distinct performance obligation to which the transaction price is allocated.
The Company’s oil production is primarily sold under market-sensitive contracts that are typically priced at a differential to the NYMEX price or at purchaser posted prices for the producing area. For oil contracts, the Company generally records sales based on the net amount received.
For natural gas contracts, the Company generally records wet gas sales (which consists of natural gas and NGLs based on end products after processing) at the wellhead or inlet of the natural gas processing plant (i.e., the point of control transfer) as revenues net of gathering, transportation, and processing expenses if the processor is the customer and there is no redelivery of commodities to the Company at the tailgate of the plant. Conversely, the Company generally records residual natural gas and NGL sales at the tailgate of the plant (i.e., the point of control transfer) on a gross basis along with the associated gathering, transportation, and processing expenses if the processor is a service provider and there is redelivery of one or several commodities to the Company at the tailgate of the plant. The facts and circumstances of an arrangement are considered and judgment is often required in making this determination.
Customers are invoiced once the Company’s performance obligations have been satisfied. Payment terms and conditions vary by contract type, although terms generally include a requirement of payment within 30 days. There are no judgments that significantly affect the amount or timing of revenue from contracts with customers. Additionally, the Company’s product sales contracts do not give rise to material contract assets or contract liabilities.
The Company’s receivables consist mainly of receivables from oil, natural gas, and NGL purchasers and from joint interest owners on properties the Company operates. Receivables from contracts with customers totaled $124.4 million and $138.6 million as of December 31, 2023 and 2022, respectively. Accounts receivable are stated at the historical carrying amount net of write-offs and allowance for doubtful accounts. The Company routinely assesses the collectability of all material trade and other receivables. The Company accrues a reserve on a receivable when, based on the judgment of management, it is probable that a receivable will not be collected and the amount of any reserve may be reasonably estimated. The Company hadno allowance for doubtful accounts as of December 31, 2023 or 2022.
The Company has concluded that disaggregating revenue by product type appropriately depicts how the nature, amount, timing, and uncertainty of revenue and cash flows are affected by economic factors and has reflected this disaggregation of revenue on the Company’s consolidated statements of operations for all periods presented.
Performance obligations are satisfied at a point in time once control of the product has been transferred to the customer. The Company considers a variety of facts and circumstances in assessing the point of control transfer, including but not limited to: whether the purchaser can direct the use of the hydrocarbons, the transfer of significant risks and rewards, the Company’s right to payment, and transfer of legal title.
The Company does not disclose the value of unsatisfied performance obligations for contracts as all contracts have either an original expected length of one year or less, or the entire future consideration is variable and allocated entirely to a wholly unsatisfied performance obligation.
Net Income Per Share of Common Stock
The Company’s basic earnings per share (“EPS”) is computed based on the weighted average number of shares of Class A Common Stock outstanding for the period. Diluted EPS includes the effect of the Company’s outstanding restricted stock units (“RSUs”), performance stock units (“PSUs”), performance restricted stock units (“PRSUs”), and exchanges or repurchases of Class B Common Stock if the inclusion of these items is dilutive. The Company’s unvested share-based payment awards that contain nonforfeitable rights to dividends or dividend equivalents (whether paid or unpaid) are deemed participating securities and, therefore, are deducted from earnings in computing basic and diluted net income per share under the two-class method. Diluted net income per share attributable to common stockholders is calculated under both the two-class method and the treasury stock method and the more dilutive of the two calculations is presented. Refer to Note 14— Earnings Per Share for additional information and the calculation of EPS.
Stock Based Compensation
Magnolia has established a long term incentive plan for certain employees and directors that allows for granting RSUs, PSUs, and PRSUs. RSUs granted are valued on the date of the grant using the quoted market price of Magnolia’s Class A Common Stock. PSUs and PRSUs granted are valued based on the grant date fair value determined using Monte Carlo simulations, which use a probabilistic approach for estimating the fair value of the awards. RSUs, PSUs, and PRSUs are expensed on a straight-line basis over the requisite service period. The Company records expense associated with the fair value of stock based compensation under the fair value recognition provisions of ASC Topic 718, “Compensation-Stock Compensation” and that expense is included within “General and administrative expenses” and “Lease operating expenses” in the accompanying consolidated statements of operations. The Company accounts for forfeitures as they occur. These plans and related accounting policies are defined and described more fully in Note 13—Stock Based Compensation.
Leases
Magnolia recognizes right of use assets and lease liabilities for certain commitments with terms greater than one year primarily related to real estate, vehicles, and field equipment. The Company determines if an arrangement is a lease at inception. Operating leases are included inother long-term assets, other current liabilities, andother long-term liabilities in Magnolia’s consolidated balance sheet as of December 31, 2023. Operating lease right-of-use (“ROU”) assets represent the Company’s right to use an underlying asset for the lease term and lease liabilities represent the Company’s obligation to make lease payments arising from the lease. Operating lease ROU assets and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. Magnolia’s lease terms may include options to extend or terminate the lease when it is reasonably certain that the Company will exercise that option. Lease expenses for lease payments are recognized on a straight-line basis over the lease term. The Company has also elected a policy to not recognize right of use assets and lease liabilities related to short-term leases. The Company has lease agreements with lease and non-lease components, which are generally accounted for as a single lease component. For more information, refer to Note 9—Leases.
Recent Accounting Pronouncements
In December 2023, the Financial Standards Accounting Board (FASB) issued ASU 2023-09 “Income Taxes (Topic 740): Improvements to Income Tax Disclosures” to expand the disclosure requirements for income taxes, specifically related to the rate reconciliation and income taxes paid. ASU 2023-09 is effective for annual periods beginning January 1, 2025, with early adoption permitted. The Company is currently evaluating the potential effect that the updated standard will have on its financial statement disclosures.
- Acquisitions
In November 2023, the Company acquired certain oil and gas producing properties including leasehold and mineral interests in the Giddings area for $264.1 million, subject to customary purchase price adjustments. The seller may also receive up to a maximum of $40.0 million in additional contingent cash consideration through January 2026 based on future commodity prices. For more information regarding the contingent consideration, refer to Note 4—Fair Value Measurements.
In July 2023, the Company completed the acquisition of certain oil and natural gas assets located in the Giddings area for $41.8 million.
Additionally, during the year ended December 31, 2023, the Company completed various bolt-on property acquisitions of certain oil and natural gas assets totaling $49.6 million.
During the year ended December 31, 2022, the Company completed various leasehold, mineral rights, and property acquisitions of certain oil and natural gas assets totaling $90.1 million, subject to customary closing adjustments.
The Company made individually immaterial bolt-on acquisitions during the year ended December 31, 2021.
The Company accounted for all acquisitions during the years ended December 31, 2023, 2022, and 2021 as asset acquisitions.
- Derivative Instruments
The Company settled all of its natural gas costless collar derivative contracts by September 30, 2021. From September 30, 2020 to September 30, 2021, Magnolia utilized natural gas costless collars to reduce its exposure to price volatility for a portion of its natural gas production volumes. The Company’s policies do not permit the use of derivative instruments for speculative purposes. Under the Company’s costless collar contracts, each collar had an established floor price and ceiling price. When the settlement price was below the floor price, the counterparty was required to make a payment to the Company and when the settlement price was above the ceiling price, the Company was required to make a payment to the counterparty.
The Company elected not to designate any of its derivative instruments as hedging instruments. Accordingly, changes in the fair value of the Company’s derivative instruments were recorded immediately to earnings as “Loss on derivatives, net” on the Company’s consolidated statements of operations.
The following table summarizes the effects of derivative instruments on the Company’s consolidated statements of operations:
| (In thousands) | Year EndedDecember 31, 2021 |
|---|---|
| Derivative settlements, realized loss | $(2,833) |
| Unrealized loss on derivatives | (277) |
| Loss on derivatives, net | $(3,110) |
The Company had no outstanding derivative contracts in place as of December 31, 2023 or December 31, 2022.
- Fair Value Measurements
Certain of the Company’s assets and liabilities are carried at fair value and measured either on a recurring or nonrecurring basis. The Company’s fair value measurements are based either on actual market data or assumptions that other market participants would use in pricing an asset or liability in an orderly transaction, using the valuation hierarchy prescribed by GAAP under ASC 820.
The three levels of the fair value hierarchy under ASC 820 are as follows:
Level 1 - Quoted prices (unadjusted) in active markets for identical investments at the measurement date are used.
Level 2 - Pricing inputs are other than quoted prices included within Level 1 that are observable for the investment, either directly or indirectly. Level 2 pricing inputs include quoted prices for similar investments in active markets, quoted prices for identical or similar investments in markets that are not active, inputs other than quoted prices that are observable for the investment, and inputs that are derived principally from or corroborated by observable market data by correlation or other means.
Level 3 - Pricing inputs are unobservable and include situations where there is little, if any, market activity for the investment. The inputs used in determination of fair value require significant judgment and estimation.
Recurring Fair Value Measurements
The carrying value and fair value of the financial instrument that is not carried at fair value in the Company’s consolidated balance sheets as of December 31, 2023 and 2022 is as follows:
| December 31, 2023 | December 31, 2022 | |||
|---|---|---|---|---|
| (In thousands) | Carrying Value | Fair Value | Carrying Value | Fair Value |
| Long-term debt | $392,839 | $394,356 | $390,383 | $382,704 |
The fair value of the 2026 Senior Notes as of December 31, 2023 and 2022 is based on unadjusted quoted prices in an active market, which is considered a Level 1 input in the fair value hierarchy.
In November 2023, the Company acquired certain oil and gas producing properties including leasehold and mineral interests in the Giddings area. As part of this transaction, the seller may receive up to $40.0 million in contingent cash consideration based on future commodity prices. The contingent consideration is payable inthree tranches based on average NYMEX WTI prices for (i) the period beginning July 1, 2023 through December 31, 2023, (ii) the year ending December 31, 2024, and (iii) the year ending December 31, 2025. The fair value of the contingent consideration is estimated using observable market data (NYMEX WTI forward price curve) and Monte Carlo simulation models, which are considered Level 2 inputs in the fair value hierarchy. As of the acquisition date, the fair value of the contingent consideration was approximately $21.9 million. The fair value was recorded in oil and natural gas properties with a corresponding liability.
As of December 31, 2023, the fair value of the contingent consideration liability was $14.3 million. The current portion of the liability was $6.7 million and is included in “Other current liabilities” on the Company’s consolidated balance sheet as of December 31, 2023. The long-term portion of the liability was $7.6 million and is included in “Other long-term liabilities” on the Company’s consolidated balance sheet as of December 31, 2023. A gain on revaluation of $7.6 million is included in “Other income, net” on the Company’s consolidated statements of operations.
The Company has other financial instruments consisting primarily of receivables, payables, and other current assets and liabilities that approximate fair value due to the nature of the instruments and their relatively short maturities. Non-financial assets and liabilities initially measured at fair value include assets acquired and liabilities assumed in business combinations and asset retirement obligations.
Nonrecurring Fair Value Measurements
Certain of the Company’s assets and liabilities are measured at fair value on a nonrecurring basis. Specifically, stock based compensation is not measured at fair value on an ongoing basis but is subject to fair value calculations in certain circumstances. For further detail, see Note 13—Stock Based Compensation in the Notes to the consolidated financial statements. There were no other material nonrecurring fair value measurements for the years ended December 31, 2023 and 2022.
The text of this filing, as the company filed it with the SEC, without its images or exhibits. This is not investment advice.