EX-99.3 5 tm238174d1_ex99-3.htm EXHIBIT 99.3

 

Exhibit 99.3

 

KIMBELL ROYALTY PARTNERS, LP

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

 

On December 15, 2022 (the “Closing Date”), Kimbell Royalty Partners, LP, a Delaware limited partnership (“Kimbell” or the “Partnership”) and Kimbell Royalty Operating, LLC, a Delaware limited liability company (“OpCo” and, together with Kimbell, the “Buyer Parties”), completed the previously announced acquisition (the “Hatch Acquisition”) of mineral and royalty interests pursuant to a purchase and sale agreement (the “PSA”), dated November 3, 2022, by and among the Buyer Parties and Hatch Royalty LLC, a Delaware limited liability company (“Hatch”). The aggregate consideration paid to Hatch for the acquired assets consisted of (i) approximately $149.3 million in cash, subject to purchase price adjustments and other customary closing adjustments and (ii) the issuance of 7,272,821 common units representing limited liability company interests in Opco (“Opco units”) and an equal number of Class B units representing limited partner interests in Kimbell (“Class B units”). The Opco units, together with the Class B units, are exchangeable for an equal number of common units representing limited partner interests in Kimbell (“Common Units”). The total valuation of 7,272,821 Common Units for approximately $120.3 million is based on a closing price of $16.54. The cash consideration of the purchase price was funded from the issuance of 6,900,000 Common Units on November 8, 2022 for $116.9 million and increased borrowings under Kimbell’s existing revolving credit facility on December 13, 2022.

 

The following unaudited pro forma condensed combined financial statements (the “pro forma financial statements”) present (i) our unaudited pro forma balance sheet as of September 30, 2022, (ii) our unaudited pro forma statement of operations for the nine months ended September 30, 2022 and (iii) our unaudited pro forma financial statement of operations for the year ended December 31, 2021. The pro forma balance sheet as of September 30, 2022 assumes that the Hatch Acquisition occurred on September 30, 2022. The pro forma statement of operations for the nine months ended September 30, 2022 and the year ended December 31, 2021 give pro forma effect to the Hatch Acquisition as if they had occurred on January 1, 2021, the beginning of the earliest period presented.

 

The pro forma adjustments related to the Hatch Acquisition and related financing for the transaction are based on preliminary estimates, accounting judgments and currently available information and assumptions that management believes are reasonable and are subject to change. Accordingly, these pro forma adjustments are preliminary and have been made solely for the purpose of providing these pro forma financial statements. Differences between these preliminary estimates and the final fair value of assets acquired may occur and these differences could be material. The differences, if any, could have a material impact on the accompanying pro forma financial statements and our future results of operations. The pro forma financial statements have been derived from and should be read together with:

 

·the accompanying notes to the unaudited pro forma financial statements;

 

·our historical financial statements and the related notes contained in the Partnerships’ Annual Report on Form 10-K for the year ended December 31, 2021;

 

·our historical financial statements and related notes contained in the Partnership’s Quarterly Report on Form 10-Q for the nine months ended September 30, 2022;

 

·the statement of assets acquired and liabilities assumed and related notes for the assets acquired from Hatch for the year ended December 15, 2022; and

 

·the historical financial statements of Hatch Royalty LLC and related notes for the year ended December 31, 2021.

 

These pro forma financial statements are for information purposes only and do not purport to represent what the Partnership’s financial position and results of operations would have been had the Hatch Acquisition occurred on the dates indicated. These pro forma financial statements should not be used to project the Partnership’s financial performance for any future period. A number of factors may affect the results.

 

1

 

 

KIMBELL ROYALTY PARTNERS, LP
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET

 

    As of September 30, 2022  
    Historical
Kimbell
    Transaction
Accounting
Adjustments
      Pro Forma
Combined
 
Assets
Current assets                          
Cash and cash equivalents   $ 16,554,722     $ 7,083,238   3a,b,c,   $ 23,637,960  
Oil, natural gas and NGL receivables     46,387,472       -         46,387,472  
Accounts receivable and other current assets     2,595,951       9,754,620   3c     12,350,571  
Total current assets     65,538,145       16,837,858         82,376,003  
                           
Property and equipment, net     1,036,281       -         1,036,281  
Investment in affiliate (equity method)     1,161,255       -         1,161,255  
Oil and natural gas properties                          
Oil and natural gas properties, using full cost method of accounting
($ 48,689,818 excluded from depletion at September 30, 2022)
    1,204,839,460       260,781,867   3c,     1,465,621,327  
Less: accumulated depreciation, depletion and impairment     (696,086,227 )     -         (696,086,227 )
Total oil and natural gas properties, net     508,753,233       260,781,867         769,535,100  
Right-of-use assets, net     2,607,158       -         2,607,158  
Loan origination costs, net     3,267,908       -         3,267,908  
Assets of consolidated variable interest entities:                          
Cash     551,979       -         551,979  
Investments held in trust     238,412,777       -         238,412,777  
Prepaid expenses     183,054       -         183,054  
Total assets   $ 821,511,790     $ 277,619,725       $ 1,099,131,515  
                           
Liabilities, stock subject to possible redemption, partners' capital and
unitholder' equity
Current Liabilities:                          
Accounts payable   $ 874,180     $ -       $ 874,180  
Other current liabilities     6,418,999       -         6,418,999  
Derivative liabilities     23,477,833       -         23,477,833  
Total current liabilities     30,771,012       -         30,771,012  
                           
Operating lease liabilities, excluding current portion     2,319,960       -         2,319,960  
Derivative liabilities     1,875,710       -         1,875,710  
Long-term debt     203,915,911       40,000,000   3b     243,915,911  
Other liabilities     354,167       -         354,167  
Liabilities of consolidated variable interest entities:                       -  
Other current liabilities     480,607       -         480,607  
Deferred underwriting commissions     8,050,000       -         8,050,000  
Total liabilities     247,767,367       40,000,000         287,767,367  
                           
Commitments and contingencies (Note 15)                          
Mezzanine equity:                          
Redeemable noncontrolling interest in Kimbell Tiger Acquisition Corporation     236,900,000       -         236,900,000  
Kimbell Royalty Partners, LP unitholders' equity:                          
Common units     485,063,162       116,963,625   3a     602,026,787  
Class B units     410,579       363,641   3c     774,220  
Total Kimbell Royalty Partners, LP unitholders’ equity     485,473,741       117,327,266         602,801,007  
Noncontrolling (deficit) interest in OpCo     (148,629,318 )     120,292,459   3c     (28,336,859 )
Total equity     336,844,423       237,619,725         574,464,148  
Total liabilities, mezzanine equity and unitholders' equity   $ 821,511,790     $ 277,619,725       $ 1,099,131,515  

 

See accompanying notes to the unaudited pro forma financial statements

 

2

 

 

KIMBELL ROYALTY PARTNERS, LP
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

 

    Nine Months Ended September 30, 2022  
    Historical
Kimbell
    Transaction
Accounting
Adjustments
      Pro Forma
Combined
 
Revenue:                          
Oil, natural gas and NGL revenues   $ 217,543,364     $ 27,418,110   4a   $ 244,961,474  
Lease bonus and other income     2,039,154       553,100   4a     2,592,254  
Loss on commodity derivative instruments, net     (40,194,369 )     -         (40,194,369 )
Total revenues     179,388,149       27,971,210         207,359,359  
                           
Costs and expenses                          
Production and ad valorem taxes     13,542,285       1,313,756   4a     14,856,041  
Depreciation and depletion expense     33,359,915       5,420,477   4b     38,780,392  
Marketing and other deductions     10,639,314       700,691   4a     11,340,005  
General and administrative expense     21,938,249       -         21,938,249  
Consolidated variable interest entities related:                          
General and administrative expense     1,857,593       -         1,857,593  
Total costs and expenses     81,337,356       7,434,924         88,772,280  
Operating income     98,050,793       20,536,286         118,587,079  
Other income (expense)                          
Equity income in affiliate     3,658,460       -         3,658,460  
Interest expense     (9,868,679 )     (1,916,000 ) 4c     (11,784,679 )
Other income (expense)     4,043,530       -         4,043,530  
Consolidated variable interest entities related:                          
Interest earned on marketable securities in trust account     1,512,777       -         1,512,777  
Net income before income taxes     97,396,881       18,620,286         116,017,167  
Income tax expense     1,850,357       353,750   4d     2,204,107  
Net Income     95,546,524       18,266,536         113,813,060  
Net income and distributions and accretion on Series A preferred units attributable to noncontrolling interests in OpCo     (11,975,886 )     (3,548,163 ) 4e     (15,524,049 )
Distribution on Class B units     (34,032 )     -         (34,032 )
Net income attributable to common units of Kimbell Royalty Partners, LP   $ 83,536,606     $ 14,718,373       $ 98,254,979  
                           
Net Income per unit attributable to common units of Kimbell Royalty Partners LP                          
Basic   $ 1.26               $ 1.36  
Diluted   $ 1.00               $ 1.01  
Weighted average number of common units outstanding                          
Basic     52,302,235                 59,202,235  
Diluted     65,397,463                 79,570,284  

 

See accompanying notes to the unaudited pro forma financial statements

 

3

 

 

KIMBELL ROYALTY PARTNERS, LP
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

 

    Year Ended December 31, 2021  
    Historical
Kimbell
    Transaction
Accounting
Adjustments
      Pro Forma
Combined
 
Revenue                    
Oil, natural gas and NGL revenues   $ 175,088,021       $ 15,278,042   4a   $ 190,366,063  
Lease bonus and other income     3,319,104       383,883   4a     3,702,987  
Loss on commodity derivative instruments, net     (42,791,909 )     -         (42,791,909 )
Total revenues     135,615,216       15,661,925          151,277,141  
                           
Costs and expenses                          
Production and ad valorem taxes     10,480,481       1,301,648   4a     11,782,129  
Depreciation and depletion expense     36,797,881       6,788,766   4b     43,586,647  
Marketing and other deductions     12,048,643       404,401   4a     12,453,044  
General and administrative expense     26,977,519       -         26,977,519  
Total costs and expenses     86,304,524       8,494,815          94,799,339  
Operating income     49,310,692       7,167,110          56,477,802  
Other income (expense)             -            
Equity income in affiliate     1,119,819       -         1,119,819  
Interest expense     (9,182,103 )     (1,544,000)   4c     (10,726,103 )
Other income (expense)     1,263,566       -         1,263,566  
Net income before income taxes     42,511,974       5,623,110          48,135,084  
Provision for (benefit from) income taxes     74,100       9,801   4d     83,901  
Net income     42,437,874       5,613,309          48,051,183  
Distribution and accretion on Series A preferred units     (11,249,969 )     -         (11,249,969 )
Net (income) loss and distributions and accretion     (8,496,104 )     (1,769,333)   4e     (10,265,437 )
Distribution on Class B units     (76,780 )     -         (76,780 )
Net income attributable to common units   $ 22,615,021     $ 3,843,976        $ 26,458,997  
                           
Net Income per unit attributable to common units of Kimbell Royalty Partners LP                          
Basic   $ 0.56               $ 0.56  
Diluted   $ 0.51               $ 0.47  
Weighted average number of common units outstanding                          
Basic     40,400,907                 47,300,907  
Diluted     60,957,824                 75,130,645  

 

See accompanying notes to the unaudited pro forma financial statements

 

4

 

 

 

NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

 

1)Basis of Presentation

 

The pro forma financial statements have been prepared in accordance with Article 11 of Regulation S-X as amended by the final rule, Release No. 33-10786, “Amendments to Financial Disclosures about Acquired and Disposed Businesses.” Release No. 33-10786 replaces the existing pro forma adjustment criteria which simplified requirements to depict the accounting for the transaction (“Transaction Accounting Adjustments”) and present the reasonably estimable synergies and other transaction effects that have occurred or are reasonably expected to occur (“Management Adjustments”). Only Transaction Accounting Adjustments are presented in the pro forma financial information and notes thereto. The adjustments presented in the pro forma financial statements have been identified and presented to provide relevant information necessary for an understanding of the Hatch Acquisition.

 

The pro forma balance sheet as of September 30, 2022 assumes that the Hatch Acquisition occurred on September 30, 2022. The pro forma statement of operations for the nine months ended September 30, 2022 and the year ended December 31, 2021 give pro forma effect to the Hatch Acquisition as if they had occurred on January 1, 2021, the beginning of the earliest period presented.

 

The pro forma financial statements are not necessarily indicative of what the actual results of operations and financial position would have been had the transaction taken place on the dates indicated, nor are they indicative of the future consolidated results of operations or financial position of Kimbell following the transaction.

 

The pro forma basic and diluted earnings per share amounts presented in the unaudited pro forma statement of operations are based on the weighted average number of the Partnerships’ units outstanding, assuming the Hatch Acquisition occurred at the beginning of the earliest period presented.

 

The pro forma adjustments related to the purchase price allocation of the Hatch Acquisition are preliminary and are subject to revisions as additional information becomes available. Revisions to the preliminary purchase price allocation of the assets acquired may have a significant impact on the pro forma amounts. The pro forma adjustments related to the Hatch Acquisition reflect the fair values of the assets acquired as of Closing Date. The pro forma adjustments do not necessarily reflect the fair values that would have been recorded if the acquisition had occurred on September 30, 2022.

 

2)Estimated Consideration and Preliminary Purchase Price Allocation

 

The Partnership has performed a preliminary valuation analysis of the fair value of the oil and natural gas properties acquired. Using the total consideration for the Hatch Acquisition, the Partnership has estimated the allocation to such assets. All transaction costs associated with the Hatch Acquisition were capitalized. The following table summarizes the allocation of the preliminary purchase price as of the Closing Date:

 

   Estimated
Consideration
 
Cash purchase consideration  $149,880,387 
Fair value of Class B and OpCo units issued   120,292,459 
Less: Purchase price adjustments   (9,390,979)
Total estimated purchase price  $260,781,867 
      
   Purchase Price Allocation 
Oil and natural gas properties:     
Fair value of acquired properties  $260,781,867 
Net assets acquired  $260,781,867 

 

5

 

 

This preliminary purchase price allocation of the assets acquired has been used to prepare the transaction accounting adjustments in the pro forma balance sheet and statements of operations. The final purchase price allocation is expected to be completed when the Partnership files its report on Form 10-K for the year ended December 31, 2022 and could differ materially from the preliminary allocation used in the transaction accounting adjustment.

 

3)Transaction Accounting Adjustments – Balance Sheet

 

The unaudited pro forma condensed combined balance sheet has been adjusted to reflect the assets acquired from the Hatch Acquisition and has been prepared for informational purposes only.

 

(a)Represents the proceeds from Kimbell’s public offering of 6,900,000 Common Units completed on November 8, 2022, net of related expenses.

 

(b)Represents the net increase of $40 million of borrowings under the Partnership’s revolving credit facility to fund the Hatch Acquisition. The Partnership used $100 million of proceeds from its November 8, 2022 public offering to repay a portion of its outstanding borrowing under the revolving credit facility. On December 13, 2022, the Partnership borrowed $140 million under its revolving credit facility, using the proceeds to fund the Hatch Acquisition.

(c)Reflects the consideration transferred and preliminary purchase price allocation for the Hatch Acquisition consisting of:

 

the total cash consideration paid to Hatch of $149.3 million;
the $120.3 million of 7,272,821 Class B Units and an equal number of OpCo Units which were issued as part of the purchase consideration;
the estimated fair value of the oil and natural gas properties acquired based on the preliminary purchase price allocation;
the estimated $0.5 million of transaction costs, and
the cash consideration of $9.4 million to be received by Kimbell related to revenues directly attributable to the assets acquired from the period October 1, 2022 and December 14, 2022 and received by Hatch.

4)Transaction Accounting Adjustment – Statement of Operations

 

The unaudited pro forma statement of operations has been adjusted to reflect the assets acquired from the Hatch Acquisition and has been prepared for informational purposes only.

 

(a)Represents the historical royalty income, lease bonus and extension income derived from the acquired mineral and royalty interests, which includes approximately $27.4 million and approximately $15.3 million for the nine months ended September 30, 2022 and the year ended December 31, 2021, respectively, related to oil and natural gas revenues.

 

(b)Represents the increase in depletion expense computed on a unit of production basis following the preliminary purchase price allocation to oil and natural gas properties, as if the Hatch Acquisition was consummated on January 1, 2021. Of the $260.2 million estimated fair value of oil and natural gas properties acquired, only $54.4 million were subject to depletion in the periods presented.

(c)Represents the increase to interest expenses resulting from the interest on the additional borrowings under the Partnership’s existing credit facility that were used to finance the acquisition. The Partnership’s credit facility bears interest at SOFR plus a margin of 3.5% or the ABR plus a margin of 2.50%. The unaudited pro forma condensed combined statement of operations for the nine months ended September 30, 2022 and for the year ended December 31, 2021 each used the weighted average interest of 4.79% and 3.86% respectively on the net outstanding borrowings of $40 million. A 1/8 of a percent point increase or decrease in the benchmark rate would result in a change in interest expense of approximately $0.2 million in each period presented.

(d)For the year ended December 31, 2021, reflects estimated incremental income tax provision associated with the Partnership’s historical statement of operations, using an effective tax rate of approximately 0.17% on net earnings from the Partnership’s Acquisition. For the nine months ended September 30 , 2022, the Partnership’s effective tax rate is approximately 1.90% and it is applied to the Partnership’s net earnings from the acquisition for calculating the incremental income tax provision.

 

6

 

 

(e)Reflects the impact of the net income attributable to the non-controlling interests in OpCo as a result of Kimbell’s public offering of Common Units and the Hatch Acquisition. The net income attributable to the non-controlling interests in OpCo was 19% and 32% for the nine months ended September 30, 2022 and the year ended December 31, 2021, respectively.
   
5)Pro Forma Net Income per Common Unit

 

Pro forma net income per Common Unit is determined by dividing the pro forma net income available to common unitholders by the number of Common Units reflected in the unaudited condensed pro forma financial statements. All Common Units were assumed to have been outstanding since the beginning of the periods presented. The calculation of diluted net loss per Common Unit for the nine months ended September 30, 2022 excludes the Common Units issuable upon the exchange of the outstanding Class B Units and OpCo Common Units and 1,850,067 unvested restricted units issuable upon vesting, because their inclusion in the calculation would be anti-dilutive.

 

6)Supplemental Pro Forma Oil and Natural Gas Reserve Information

 

The following unaudited supplemental pro forma oil and natural gas reserve tables present how the combined oil and natural gas reserves and standardized measure information of the Company and Hatch Acquisition may have appeared had the Hatch Acquisition occurred on January 1, 2021. The supplemental pro forma combined oil and natural gas reserves and standardized measure information are for illustrative purposes only. Numerous uncertainties are inherent in estimating quantities and values of proved reserves including future rates of production, exploration and development expenditures, commodity prices, and service costs which may affect the reserve volumes attributable to the Properties and the standardized measure of discounted future net cash flows.

 

The following tables provide a summary of the changes in estimated proved reserves for the year ended December 31, 2021, as well as pro forma proved developed as of the beginning and end of the year, giving effect to the Hatch Acquisition as if it had occurred on January 1, 2021.

 

Estimated Pro Forma Combined Quantities of Proved Reserves

 

   Crude Oil and Condensate (MBbls) 
   Kimbell   Hatch   Pro Forma 
Net proved reserves at December 31, 2020   12,294    722    13,016 
Revisions of previous estimates   251    33    284 
Purchase of minerals in place   1,310    394    1,704 
Production   (1,344)   (154)   (1,498)
Net proved reserves at December 31, 2021   12,511    995    13,506 
                
Net Proved Developed Reserves               
December 31, 2020   12,294    722    13,016 
December 31, 2021   12,511    995    13,506 

 

   Natural Gas (MMcf) 
   Kimbell   Hatch   Pro Forma 
Net proved reserves at December 31, 2020   144,233    3,120    147,353 
Revisions of previous estimates   24,079    72    24,151 
Purchase of minerals in place   8,537    1,493    10,030 
Production   (19,085)   (559)   (19,644)
Net proved reserves at December 31, 2021   157,764    4,126    161,890 
                
Net Proved Developed Reserves               
December 31, 2020   144,233    3,120    147,353 
December 31, 2021   157,764    4,126    161,890 

 

7

 

 

   Natural Gas Liquids (MBbls) 
   Kimbell   Hatch   Pro Forma 
Net proved reserves at December 31, 2020   6,085    385    6,470 
Revisions of previous estimates   780    93    873 
Purchase of minerals in place   519    235    754 
Production   (715)   (71)   (786)
Net proved reserves at December 31, 2021   6,669    642    7,311 
                
Net Proved Developed Reserves               
December 31, 2020   6,085    385    6,470 
December 31, 2021   6,669    642    7,311 

 

   Total (Mboe) 
   Kimbell   Hatch   Pro Forma 
Net proved reserves at December 31, 2020   42,418    1,626    44,044 
Revisions of previous estimates   5,044    138    5,182 
Purchase of minerals in place   3,252    878    4,130 
Production   (5,240)   (318)   (5,558)
Net proved reserves at December 31, 2021   45,474    2,324    47,798 
                
Net Proved Developed Reserves               
December 31, 2020   42,418    1,626    44,044 
December 31, 2021   45,474    2,324    47,798 
                

 

Pro Forma Combined Standardized Measure of Discounted Future Net Cash Flows

 

(in thousands)  Kimbell   Hatch   Pro Forma 
Future cash inflows  $1,335,917   $92,990   $1,428,907 
Future production costs   (100,947)   (5,555)   (106,502)
Future state margin taxes   (42,965)   (656)   (43,621)
     Future net cash flows   1,192,005    86,779    1,278,784 
Less 10% annual discount to reflect estimated timing of cash flows   (665,390)   (37,563)   (702,953)
Standard measure of discounted future net cash flows  $526,615   $49,216   $575,831 

 

Pro Forma Combined Changes in the Standardized Measure of Discounted Future Net Cash Flows

 

(in thousands)  Kimbell   Hatch   Pro Forma 
Standardized measure, beginning of year  $284,996   $20,222   $305,218 
Sales, net of production costs   (152,751)   (11,436)   (164,187)
Net changes of prices and production costs related to future production   225,868    13,431    239,299 
Extensions, discoveries and improved recovery, net of future production and development costs   -    -    - 
Revisions or previous quantity estimates, net of related costs   60,517    2,915    63,432 
Net changes in state margin taxes   (8,665)   (378)   (9,043)
Accretion of discount   25,743    2,022    27,765 
Purchases of reserves in place, less related costs   40,545    20,782    61,327 
Divestiture of reserves   -    -    - 
Timing differences and other   50,362    1,658    52,020 
Standardized measure – end of year  $526,615   $49,216   $575,831 

 

8