Form 8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

Date of Report (Date of Earliest Event Reported) November 12, 2012

 

 

Matador Resources Company

(Exact name of registrant as specified in its charter)

 

 

 

 

Texas   001-35410   27-4662601

(State or other jurisdiction

of incorporation)

 

(Commission

File Number)

 

(IRS Employer

Identification No.)

5400 LBJ Freeway, Suite 1500, Dallas, Texas   75240
(Address of principal executive offices)   (Zip Code)

Registrant’s telephone number, including area code: (972) 371-5200

Not Applicable

(Former name or former address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 


Item 2.02 Results of Operations and Financial Condition.

Attached hereto as Exhibit 99.1 is a press release (the “Press Release”) issued by Matador Resources Company (the “Company”) on November 12, 2012, announcing its financial results for the three month and nine month periods ended September 30, 2012. The Press Release is incorporated by reference into this Item 2.02, and the foregoing description of the Press Release is qualified in its entirety by reference to this exhibit. On November 12, 2012, the Company held a conference call and webcast with respect to its financial results for the three and nine month periods ended September 30, 2012. The conference call transcript (the “Transcript”), including the related question and answer session, is furnished as Exhibit 99.2 and incorporated herein by reference.

As previously announced, Mr. Foran will present at the Stephens Fall Investment Conference 2012 in New York City on Tuesday, November 13, 2012. The Company has updated its investor presentation (the “Investor Presentation”) for this conference and other presentations to potential investors to include the results of operations for the third quarter of 2012. A copy of the Investor Presentation is furnished as Exhibit 99.3 hereto and incorporated herein by reference.

The information furnished pursuant to this Item 2.02, including Exhibits 99.1, 99.2 and 99.3, shall not be deemed to be “filed” for the purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), and will not be incorporated by reference into any filing under the Securities Act of 1933, as amended (the “Securities Act”), unless specifically identified therein as being incorporated therein by reference.

In the Press Release, the Transcript and the Investor Presentation, the Company has included as “non-GAAP financial measures,” as defined in Item 10 of Regulation S-K of the Exchange Act, (i) earnings before interest expense, income taxes, depletion, depreciation and amortization, accretion of asset retirement obligations, property impairments, unrealized derivative gains and losses, certain other non-cash items and non-cash stock-based compensation expense, including stock option and grant expense and restricted stock and restricted stock unit expense and net gain or loss on asset sales and inventory impairment (“Adjusted EBITDA”) and (ii) present value discounted at 10% (pre-tax) of estimated total proved reserves (“PV-10”). In the Press Release and the Investor Presentation, the Company has provided reconciliations of the non-GAAP financial measures to the most directly comparable financial measures calculated and presented in accordance with generally-accepted accounting principles (“GAAP”) in the United States. In addition, in the Press Release and the Investor Presentation, the Company has provided the reasons why the Company believes those non-GAAP financial measures provide useful information to investors.

Item 7.01 Regulation FD Disclosure.

Item 2.02 above is incorporated herein by reference.

The information furnished pursuant to this Item 7.01, including Exhibits 99.1, 99.2 and 99.3, shall not be deemed to be “filed” for the purposes of Section 18 of the Exchange Act and will not be incorporated by reference into any filing under the Securities Act unless specifically identified therein as being incorporated therein by reference.


Item 9.01 Financial Statements and Exhibits.

(d) Exhibits

 

Exhibit
No.

  

Description of Exhibit

99.1    Press Release, dated November 12, 2012.
99.2    Transcript of Conference Call, dated November 12, 2012.
99.3    Presentation Materials.


SIGNATURE

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

    MATADOR RESOURCES COMPANY

Date: November 12, 2012

    By:   /s/ David E. Lancaster
     

Name: David E. Lancaster

     

Title: Executive Vice President


Exhibit Index

 

Exhibit
No.

  

Description of Exhibit

99.1    Press Release, dated November 12, 2012.
99.2    Transcript of Conference Call, dated November 12, 2012.
99.3    Presentation Materials.
Press Release, dated November 12, 2012

Exhibit 99.1

 

LOGO

MATADOR RESOURCES COMPANY REPORTS 2012 THIRD QUARTER FINANCIAL RESULTS

AND PROVIDES OPERATIONAL UPDATE

DALLAS, Texas, November 12, 2012 – Matador Resources Company (NYSE: MTDR) (“Matador” or the “Company”), an independent energy company currently focused on the oil and liquids rich portion of the Eagle Ford shale play in South Texas, today reported financial and operating results for the three and nine months ended September 30, 2012. Headlines include the following:

 

   

Record oil production of 303,000 Bbl for the third quarter of 2012, a sequential quarterly increase of 6.3% from 285,000 Bbl produced in the second quarter of 2012 and a year-over-year increase of over seven-fold from 43,000 Bbl produced in the third quarter of 2011.

 

   

Record average daily oil equivalent production of 8,838 BOE per day for the third quarter of 2012, including 3,291 Bbl of oil per day and 33.3 MMcf of natural gas per day; a year-over-year increase of 28% from the third quarter of 2011.

 

   

Record total realized revenues of $41.4 million for the third quarter of 2012, including $3.4 million in realized gain on derivatives, a year-over-year increase of 119% from total realized revenues of $18.9 million, including $1.4 million in realized gain on derivatives, reported for the third quarter of 2011.

 

   

Record oil and natural gas revenues of $38.0 million, for a year-over-year increase of 118% from $17.4 million reported for the third quarter of 2011.

 

   

Record Adjusted EBITDA of $28.6 million, a year-over-year increase of 137% from $12.1 million reported for the third quarter of 2011.

 

   

The Company will hold an Analyst Day in Dallas, Texas, on December 6 at 10:00 a.m. Central Time to review its 2013 operational plan and forecasts.

 

   

Matador’s 2013 capital expenditures budget anticipated to be modestly lower than the 2012 level of $313 million.

Third Quarter 2012 Financial Results

Joseph Wm. Foran, Matador’s Chairman, President and CEO, commented, “The third quarter saw continued strong growth in EBITDA as our drilling program in our Eagle Ford shale acreage continues to drive important growth in oil production and reserve values. To that end it is a pleasure to report that Matador produced more oil in the final six weeks of the third quarter of 2012 than we did in all of 2011. We continue to see improvements in our drilling and completion costs, even as production grows, and we continue to improve our drilling and completion techniques, which should lead to improvements in cash flow, rates of return and long-term asset value for our shareholders. Matador’s budget for 2013 capital expenditures is anticipated to be modestly lower than the $313 million in capital expenditures budgeted for 2012. This budget reflects our rich opportunity set in the Eagle Ford shale and our opportunity for exploration in the Delaware Basin and potentially even the Pearsall shale, balanced with our assessment that the pricing and operating environment may be softening to the point where maintaining financial discipline and flexibility will become increasingly important.”

 

1


   LOGO

 

Production and Revenues

Three Months Ended September 30, 2012 Compared to Three Months Ended September 30, 2011

Oil production increased over seven-fold to approximately 303,000 Bbl of oil, or about 3,291 Bbl of oil per day, during the third quarter of 2012 as compared to approximately 43,000 Bbl of oil, or about 465 Bbl of oil per day, in the third quarter of 2011. This increase in oil production is a direct result of ongoing drilling operations in the Eagle Ford shale. Average daily oil equivalent production increased to approximately 8,838 BOE per day (37% oil by volume) in the third quarter of 2012 as compared to 6,931 BOE per day (7% oil by volume) during the third quarter of 2011.

Total realized revenues, including realized gain on derivatives, increased 119% to $41.4 million for the three months ended September 30, 2012 as compared to $18.9 million for the three months ended September 30, 2011. Oil and natural gas revenues increased 118% to $38.0 million in the third quarter of 2012 as compared to $17.4 million during the third quarter of 2011. This increase in oil and natural gas revenues reflects an increase in oil revenues of $26.4 million coupled with a decrease in natural gas revenues of $5.8 million between the respective periods. Oil revenues increased over eight-fold to $30.1 million for the three months ended September 30, 2012 as compared to $3.7 million in oil revenues for the three months ended September 30, 2011. A portion of this increase in oil revenues also reflects a higher weighted average oil price of $99.33 per Bbl realized during the three months ended September 30, 2012 as compared to a weighted average oil price of $85.92 per Bbl realized during the three months ended September 30, 2011. The decrease in natural gas revenues reflects a decline in natural gas production by about 14% to approximately 3.1 Bcf in the third quarter of 2012 as compared to approximately 3.6 Bcf in the third quarter of 2011. This decline in natural gas production is due to several factors, including (i) the natural decline in natural gas production primarily from existing Cotton Valley and Haynesville shale wells in Northwest Louisiana and East Texas, coupled with the decision not to drill any operated Haynesville shale wells in 2012, (ii) the voluntary curtailment of natural gas production from certain non-operated Haynesville shale wells in Northwest Louisiana and (iii) the flaring of a portion of the natural gas produced from newly completed Eagle Ford shale wells in South Texas as a result of gas pipeline constraints and awaiting the installation of permanent production facilities. This decrease in natural gas revenues also results from a significantly lower weighted average natural gas price of $2.59 per Mcf realized during the three months ended September 30, 2012 as compared to a weighted average natural gas price of $3.86 per Mcf realized during the three months ended September 30, 2011.

Nine Months Ended September 30, 2012 Compared to Nine Months Ended September 30, 2011

Oil production increased almost seven-fold to approximately 788,000 Bbl of oil, or about 2,876 Bbl of oil per day, during the first nine months of 2012 as compared to approximately 113,000 Bbl of oil, or about 414 Bbl of oil per day, during the first nine months of 2011. This increase in oil production is a direct result of ongoing drilling and completion operations in the Eagle Ford shale during which time Matador also benefited from declining drilling and completion costs of approximately 10% to 15% per well on average. Average daily oil equivalent production increased to approximately 8,534 BOE per day (34% oil by volume) during the first nine months of 2012 from approximately 7,081 BOE per day (6% oil by volume) during the first nine months of 2011.

 

2


   LOGO

 

Total realized revenues, including realized gain on derivatives, increased 103% to $114.4 million for the nine months ended September 30, 2012 as compared to $56.2 million for the nine months ended September 30, 2011. Oil and natural gas revenues increased 99% to $103.3 million during the first nine months of 2012 from $52.0 million during the comparable period in 2011. This increase in oil and natural gas revenues reflects an increase in oil revenues of $70.6 million and a decrease in natural gas revenues of $19.3 million between the respective periods. Oil revenues increased almost eight-fold to $81.0 million for the nine months ended September 30, 2012 as compared to $10.5 million for the nine months ended September 30, 2011.

Adjusted EBITDA

Adjusted EBITDA, a non-GAAP financial measure, increased 137% to $28.6 million for the three months ended September 30, 2012 as compared to $12.1 million for the three months ended September 30, 2011. Sequentially, Adjusted EBITDA increased 3% to $28.6 million during the third quarter of 2012 from $27.9 million during the second quarter of 2012.

Adjusted EBITDA increased 107% to $77.9 million for the nine months ended September 30, 2012 as compared to $37.6 million during the first nine months of 2011. Notably, the Adjusted EBITDA of $77.9 million reported for the first nine months of 2012 compares to an Adjusted EBITDA of $49.9 million reported for all of last year (2011). For a definition of Adjusted EBITDA and a reconciliation of net income (GAAP) and net cash provided by operating activities (GAAP) to Adjusted EBITDA (non-GAAP), please see “Supplemental Non-GAAP Financial Measures” below.

Proved Reserves and PV-10

Proved oil reserves at September 30, 2012 increased almost eight-fold to approximately 8.4 million Bbl as compared to 1.1 million Bbl at September 30, 2011. At September 30, 2012, total proved reserves were approximately 20.9 million BOE, including approximately 8.4 million Bbl of oil (40% oil by volume) and 74.9 Bcf of natural gas, with a present value of estimated future net cash flows discounted at 10%, or PV-10, of $363.6 million (Standardized Measure of $333.9 million) as compared to total proved reserves at September 30, 2011 of approximately 27.0 million BOE, including approximately 1.1 million Bbl of oil (4% oil by volume) and 155.3 Bcf of natural gas, with a PV-10 of $155.2 million (Standardized Measure of $143.4 million). As a result of declines in natural gas prices, the Company previously removed approximately 16.3 million BOE in proved undeveloped Haynesville shale natural gas reserves from its total proved reserves at June 30, 2012. The reserves estimates in all periods presented were prepared by the Company’s engineering staff and audited by Netherland, Sewell & Associates, Inc., independent reservoir engineers. For a reconciliation of Standardized Measure (GAAP) to PV-10 (non-GAAP), please see “Supplemental Non-GAAP Financial Measures” below.

 

3


   LOGO

 

Net (Loss) Income

For the quarter ended September 30, 2012, Matador reported a net loss of approximately $9.2 million and a loss of $0.17 per common share compared to net income of approximately $6.2 million and earnings of $0.14 per Class A common share and $0.21 per Class B common share for the quarter ended September 30, 2011. All Class B shares were converted to Class A shares upon completion of the Company’s initial public offering in February 2012; there is only one class of common shares outstanding at September 30, 2012.

The net loss reported for the third quarter of 2012 is primarily attributable to non-cash charges, principally an unrealized loss on derivatives of approximately $13.0 million and a full-cost ceiling impairment charge to operations of $3.6 million recorded in the quarter. The unrealized loss on derivatives is attributable to a change in the net fair value of the Company’s commodity derivatives during the period primarily as a result of increases in oil and natural gas prices between June 30 and September 30, 2012. The change in the net fair value of the Company’s commodity derivatives can be volatile from period to period, and in fact, this unrealized loss of approximately $13.0 million compares to and partially offsets the unrealized gain on derivatives of approximately $15.1 million reported for the second quarter of 2012. The full-cost ceiling impairment was primarily attributable to the continued decline in the average natural gas price the Company is required to use to estimate its natural gas reserves, as well as smaller than anticipated reserves additions from the two Austin Chalk/”Chalkleford” wells drilled and completed in Zavala County, Texas during the quarter.

Sequential Financial Results

 

   

Oil production increased 6% to approximately 303,000 Bbl, or 3,291 Bbl of oil per day in the third quarter of 2012 from approximately 285,000 Bbl, or 3,131 Bbl of oil per day, in the second quarter of 2012. Total proved oil and natural gas reserves increased approximately 10% to 20.9 MMBOE at September 30, 2012 from 19.1 MMBOE at June 30, 2012.

 

   

Oil and natural gas revenues increased 5% to $38.0 million in the third quarter of 2012 from $36.1 million in the second quarter of 2012.

 

   

The present value of estimated future net cash flows from proved oil and natural gas reserves discounted at 10%, or PV-10, increased 20% to $363.6 million at September 30, 2012 from $303.4 million at June 30, 2012.

 

   

Adjusted EBITDA increased 3% to $28.6 million in the third quarter of 2012 from $27.9 million in the second quarter of 2012.

Operating Expenses Update

Production Taxes and Marketing

Production taxes and marketing expenses increased to $2.8 million (or $3.47 per BOE) for the three months ended September 30, 2012 from $1.8 million (or $2.90 per BOE) for the three months ended September 30, 2011. The increase in production taxes and marketing expenses reflects the increase in total oil and natural gas revenues by 118% during the three months ended September 30, 2012 as

 

4


   LOGO

 

compared to the three months ended September 30, 2011. The majority of this increase was attributable to production taxes and marketing expenses associated with the large increase in oil production resulting from drilling operations in the Eagle Ford shale in South Texas.

Lease Operating Expenses (“LOE”)

Lease operating expenses increased to $6.5 million (or $7.98 per BOE) for the three months ended September 30, 2012 from $2.1 million (or $3.24 per BOE) for the three months ended September 30, 2011. The increase in lease operating expenses was primarily attributable to increased costs associated with operating high volume oil production as a result of ongoing drilling and completion operations in the Eagle Ford shale in 2012, as compared to the lower lease operating expenses associated with dry gas production. In addition, oil production comprised 37% of total production by volume during the three months ended September 30, 2012 as compared to only 7% of total production by volume during the same period in 2011, resulting in these higher overall lease operating expenses during the third quarter of 2012.

Depletion, depreciation and amortization (“DD&A”)

Depletion, depreciation and amortization expenses increased to $21.7 million (or $26.66 per BOE) for the three months ended September 30, 2012 from $7.3 million (or $11.43 per BOE) for the three months ended September 30, 2011. This increase in depletion, depreciation and amortization expense was attributable to the decrease in total proved oil and natural gas reserves to 20.9 million BOE at September 30, 2012 as compared to 27.0 million BOE at September 30, 2011. As noted above, as a result of declines in natural gas prices, the Company previously removed approximately 16.3 million BOE in proved undeveloped Haynesville shale natural gas reserves from its total proved reserves at June 30, 2012. This increase in depletion, depreciation and amortization expense was also partially due to the increase of approximately 28% in total oil and natural gas production to approximately 813,000 BOE during the three months ended September 30, 2012 as compared to approximately 638,000 BOE during the three months ended September 30, 2011, as well as to the higher drilling and completion costs on a per BOE basis associated with oil reserves added in the Eagle Ford shale in South Texas as compared with the Company’s Haynesville shale natural gas and other gas assets in Northwest Louisiana.

General and administrative (“G&A”)

General and administrative expenses decreased to $3.4 million (or $4.23 per BOE) for the three months ended September 30, 2012 as compared to $4.2 million (or $6.60 per BOE) for the three months ended September 30, 2011. The decrease in general and administrative expenses was attributable primarily to decreased stock based compensation expense, partially offset by increased compensation, accounting, legal and other administrative expenses, much of which is associated with becoming a public company in February 2012.

 

5


   LOGO

 

Operations Update

Eagle Ford Shale – South Texas

During the first nine months of 2012, Matador’s operations were focused on the exploration and development of its Eagle Ford shale properties in South Texas. In the third quarter of 2012 specifically, 6 gross/5.3 net operated and 1 gross/0.2 net non-operated Eagle Ford shale wells were completed and placed on production along with 2 gross/2 net operated Austin Chalk/”Chalkleford” wells. Two of these Eagle Ford operated wells were on the Love lease in DeWitt County, two on the Northcut lease in LaSalle County, one on the Martin Ranch lease in LaSalle County, and one on the Sickenius lease in Karnes County. One upper Austin Chalk well and one lower Austin Chalk/upper Eagle Ford, or “Chalkleford,” well were drilled and completed on the Glasscock Ranch lease in Zavala County. The two wells on the Love lease began producing during August 2012; the two wells on the Northcut lease and the well drilled on the Sickenius lease began producing in September. The well drilled on the Martin Ranch lease did not begin producing until late September. As a result, these six wells did not contribute fully to the third quarter production volumes. Matador currently has two contracted drilling rigs operating in South Texas: one in LaSalle County and one in DeWitt County.

During the third quarter of 2012, Matador drilled the two wells on the Love lease back to back and performed “zipper-frac” operations on those two wells. The two wells on the Northcut lease were also drilled back to back with “zipper-fracs” pumped on the wells. The decision to drill wells back to back and to utilize “zipper-frac” techniques did result in a delay of first production from these wells of approximately 30 to 60 days compared to the typical time frame for independently drilled and fracture stimulated wells. While it is early in the production life of these two sets of “zipper-frac” wells, the results look favorable enough to warrant further tests and study. Matador is continuing to improve its drilling and completion techniques for these Eagle Ford wells and is encouraged by the results of these latest stimulation changes as well as the reductions being achieved in drilling and completion times and costs. Early results from these tests in DeWitt, Karnes and LaSalle counties indicate improved well performance as a result of recent fracture treatment modifications and operational practices such as restricting choke sizes. Matador continues to see benefits in flowing back the wells on restricted chokes and will continue to utilize this practice in the foreseeable future to maintain bottomhole pressure and to reduce stress on the rock and the proppant, even though such practices may result in smaller volumes of oil in the short term. Matador believes these operational improvements will extend the periods these wells can flow without artificial lift, thereby reducing LOE expenses in the short term and increasing ultimate recoveries in the long run.

Matador continues to evaluate results from recent wells drilled on 80-acre spacing on two of its Eagle Ford properties and, based on this early evaluation, Matador plans to continue drilling offset wells on 80-acre spacing on some of its other Eagle Ford acreage. Matador has also finalized a natural gas gathering, transportation and processing agreement, including firm transportation and processing, for most of its operated natural gas production in South Texas. This agreement will ensure that Matador has access to the market for the natural gas and natural gas liquids produced from its Eagle Ford properties.

 

6


   LOGO

 

Matador has recently begun placing some of its more mature producing wells on artificial lift. While still in the early stages, it appears as though this program should be successful in sustaining production volumes from wells that are in need of assistance in order to optimize production. While most of the current installations of artificial lift are in the form of pumping units and rod pumps, Matador is evaluating other possible artificial lift methods to maximize production from these wells.

Matador has drilled three wells on its 9,000 acre block in Zavala County, Texas. The three wells included an Eagle Ford test, an upper Austin Chalk test, and a lower Austin Chalk/Upper Eagle Ford, or “Chalkleford,” test. None of these wells were particularly strong, but all three wells continue to produce oil with the assistance of artificial lift. Matador will continue to evaluate the performance of all three wells while studying other potential formations on the acreage block, including the Pearsall shale, and studying offset well performance from wells completed in other zones. Matador remains optimistic that this acreage block may yield favorable results with further study and technical progress.

Haynesville Shale – Northwest Louisiana

Matador has no plans to drill any operated Haynesville shale wells for the remainder of 2012, but is participating in several non-operated Haynesville wells where it has working interests throughout 2012. As a result of low natural gas prices, several non-operated Haynesville shale wells were shut in for brief periods or produced less natural gas than anticipated during the first nine months of 2012 as the operators voluntarily curtailed a portion of the natural gas production from these wells.

Meade Peak Shale – Wyoming, Utah and Idaho

During the third quarter, Matador and its partner finalized commercial arrangements related to the ongoing exploration of the Meade Peak shale. Operations are scheduled to begin in the fourth quarter of 2012 to conduct a horizontal test of the Meade Peak shale. A rig is on location. The existing Crawford Federal #1 vertical wellbore was drilled and cored through the Meade Peak shale and then suspended in December 2011. Plans are to re-enter this existing wellbore, plug back to a sufficient depth to sidetrack and drill a horizontal lateral to test the Meade Peak formation. Matador’s share of the anticipated costs of this operation will be carried by its partner. Matador and its partner also intend to renew leases that may be available for renewal and may acquire additional leasehold within their area of mutual interest.

Acreage Acquisitions

On August 10, 2012, Matador added to its existing acreage position in the Delaware Basin with the acquisition of approximately 4,900 gross and 2,900 net acres in the heart of the Wolfbone play in Loving County, Texas. The Company expects to begin testing this acreage as well as to add to its other acreage positions in the next twelve months.

Liquidity Update

On September 28, 2012, the Company closed an amended and restated senior secured revolving credit agreement. Under the credit agreement, the borrowing base was increased to $200 million, up from the previous borrowing base of $125 million based on June 30, 2012 reserves estimates. The amendment increased the maximum facility size from $400 million to $500 million and named Royal Bank of Canada as Administrative Agent.

 

7


   LOGO

 

At September 30, 2012, the Company had cash and cash equivalents and certificates of deposits totaling approximately $4.4 million, approximately $106.0 million of outstanding long-term borrowings and approximately $1.1 million in outstanding letters of credit. In early October, the borrowings were converted to a Eurodollar-based rate advance and bore interest at an effective rate of approximately 3.3%. In October 2012 and November 2012, Matador borrowed an additional $14.0 million and $15.0 million, respectively, under its credit agreement to finance a portion of working capital requirements and capital expenditures. As of November 12, 2012, the Company had $135.0 million in outstanding long-term borrowings and approximately $1.1 million in outstanding letters of credit. The borrowing base will be redetermined based upon December 31, 2012 reserves estimates, although Matador may also request a redetermination based on its reserves growth at September 30, 2012.

Capital Spending

At September 30, 2012, Matador has incurred approximately $237.6 million or about 76% of its anticipated 2012 capital expenditures budget of $313 million. This includes approximately $21.2 million incurred to acquire additional leasehold acreage primarily in the Eagle Ford shale near the Company’s existing properties and in the Delaware Basin in West Texas. As of September 30, 2012, Matador is executing its 2012 capital expenditures program as planned and remains within its anticipated capital expenditures budget for 2012.

Hedging Positions

For the fourth quarter of 2012, Matador has hedged 360,000 Bbl of its anticipated oil production using costless collars having a weighted average floor price of $90.83 per Bbl and a weighted average ceiling price of $110.31 per Bbl.

For the fourth quarter of 2012, Matador has hedged 2.31 Bcf of its anticipated natural gas production using costless collars having a weighted average floor price of $4.07 per MMBtu and a weighted average ceiling price of $5.30 per MMBtu.

For the fourth quarter of 2012, Matador has hedged 625,200 gallons of its anticipated natural gas liquids production using swaps having a weighted average price of $0.81 per gallon.

2012 Guidance Update

Matador anticipates its 2012 annual oil production will be near the lower end of its previously announced guidance of 1.2 to 1.4 million barrels. The Company reaffirms its previous 2012 guidance announced on March 7, 2012 and May 14, 2012 for (1) estimated capital spending of $313 million, (2) an estimated exit rate for oil production of 5,000 to 5,500 Bbl per day and (3) estimated total natural gas production of 12.5 to 13.5 Bcf.

 

8


   LOGO

 

2013 Guidance Announcement

Matador’s budget for 2013 capital expenditures is anticipated to be modestly lower than the $313 million in capital expenditures budgeted for 2012. This preliminary budget estimate reflects the Company’s rich opportunity set in the Eagle Ford shale and its opportunity for exploration in the Delaware Basin in West Texas and potentially the Pearsall shale and Buda in South Texas, balanced with its assessment that the pricing environment may be softening and maintaining financial discipline is key. Additional elements of the Company’s 2013 plan will be discussed in detail during its upcoming Analyst Day on Thursday, December 6, 2012.

Matador Analyst Day

Matador will be hosting an Analyst Day on Thursday, December 6, 2012 at 10:00 a.m. Central Time at the Company’s headquarters in Dallas, Texas. The meeting will include an overview of its 2013 operational plan, capital budget and forecasts, plus an update on geology and drilling and completion techniques in its areas of operation. The call will be available via webcast and details will be released closer to the date.

Conference Call Information and Investor Presentation

The Company will host a conference call on Monday, November 12, 2012, at 9:00 a.m. Central Time to discuss its third quarter 2012 financial and operational results. To access the conference call, domestic participants should dial (866) 314-5050 and international participants should dial (617) 213-8051. The participant passcode is 73985344. The conference call will also be available through the Company’s website at www.matadorresources.com on the Presentations & Webcasts page under the Investors tab. To access the conference call, domestic participants should dial (866) 314-5050 and international participants should dial (617) 213-8051. The participant passcode is 73985344. The replay for the event will also be available on the Company’s website at www.matadorresources.com through Wednesday, November 21, 2012. In addition, the Company’s updated Investor Presentation is available on the Presentations & Webcasts page under the Investors tab of the Company’s website at www.matadorresources.com.

About Matador Resources Company

Matador is an independent energy company engaged in the exploration, development, production and acquisition of oil and natural gas resources in the United States, with a particular emphasis on oil and natural gas shale plays and other unconventional resource plays. Its current operations are located primarily in the Eagle Ford shale play in South Texas and the Haynesville shale play in Northwest Louisiana and East Texas.

For more information, visit Matador Resources Company at www.matadorresources.com.

 

9


   LOGO

 

Forward-Looking Statements

This press release includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. “Forward-looking statements” are statements related to future, not past, events. Forward-looking statements are based on current expectations and include any statement that does not directly relate to a current or historical fact. In this context, forward-looking statements often address expected future business and financial performance, and often contain words such as “could,” “believe,” “would,” “anticipate,” “intend,” “estimate,” “expect,” “may,” “should,” “continue,” “plan,” “predict,” “potential,” “project” and similar expressions that are intended to identify forward-looking statements, although not all forward-looking statements contain such identifying words. Actual results and future events could differ materially from those anticipated in such statements. These forward-looking statements involve certain risks and uncertainties and ultimately may not prove to be accurate, including, but not limited to, the following risks related to financial and operational performance: general economic conditions; ability for Matador to execute its business plan, including the success of its drilling program; changes in oil, natural gas and natural gas liquids prices and the demand for oil, natural gas and natural gas liquids; ability to replace reserves and efficiently develop current reserves; costs of operations; delays and other difficulties related to producing oil, natural gas and natural gas liquids; ability to make acquisitions on economically acceptable terms; availability of sufficient capital to Matador to execute its business plan, including from future cash flows, increases in borrowing base and otherwise; weather and environmental concerns; and other important factors which could cause actual results to differ materially from those anticipated or implied in the forward-looking statements. For further discussions of risks and uncertainties, you should refer to Matador’s SEC filings, including the “Risk Factors” section of Matador’s Annual Report on Form 10-K for the year ended December 31, 2011. Matador undertakes no obligation and does not intend to update these forward-looking statements to reflect events or circumstances occurring after this press release, except as required by law. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date of this press release. All forward-looking statements are qualified in their entirety by this cautionary statement.

Contact Information

Mac Schmitz

Investor Relations

(972) 371-5225

mschmitz@matadorresources.com

 

10


   LOGO

 

Matador Resources Company and Subsidiaries

CONDENSED CONSOLIDATED BALANCE SHEETS – UNAUDITED

 

(In thousands, except par value and share data)

    
     September 30,
2012
    December 31,
2011
 

ASSETS

    

Current assets

    

Cash and cash equivalents

   $ 4,178      $ 10,284   

Certificates of deposit

     266        1,335   

Accounts receivable

    

Oil and natural gas revenues

     17,046        9,237   

Joint interest billings

     4,252        2,488   

Other

     591        1,447   

Derivative instruments

     6,395        8,989   

Lease and well equipment inventory

     1,478        1,343   

Prepaid expenses

     974        1,153   
  

 

 

   

 

 

 

Total current assets

     35,180        36,276   

Property and equipment, at cost

    

Oil and natural gas properties, full-cost method

    

Evaluated

     654,292        423,945   

Unproved and unevaluated

     164,514        162,598   

Other property and equipment

     24,597        18,764   

Less accumulated depletion, depreciation and amortization

     (295,042     (205,442
  

 

 

   

 

 

 

Net property and equipment

     548,361        399,865   

Other assets

    

Derivative instruments

     1,880        847   

Deferred income taxes

     1,878        1,594   

Other assets

     1,537        887   
  

 

 

   

 

 

 

Total other assets

     5,295        3,328   
  

 

 

   

 

 

 

Total assets

   $ 588,836      $ 439,469   
  

 

 

   

 

 

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

    

Current liabilities

    

Accounts payable

   $ 17,364      $ 18,841   

Accrued liabilities

     50,262        25,439   

Royalties payable

     5,920        1,855   

Borrowings under Credit Agreement

     —          25,000   

Derivative instruments

     —          171   

Advances from joint interest owners

     1,782        —     

Income taxes payable

     188        —     

Deferred income taxes

     1,878        3,024   

Dividends payable - Class B

     —          69   

Other current liabilities

     56        177   
  

 

 

   

 

 

 

Total current liabilities

     77,450        74,576   

Long-term liabilities

    

Borrowings under Credit Agreement

     106,000        88,000   

Asset retirement obligations

     4,551        3,935   

Derivative instruments

     142        383   

Other long-term liabilities

     1,465        1,060   
  

 

 

   

 

 

 

Total long-term liabilities

     112,158        93,378   

Shareholders’ equity

    

Common stock - Class A, $0.01 par value, 80,000,000 shares authorized; 56,697,718 and 42,916,668 shares issued; 55,505,209 and 41,737,493 shares outstanding, respectively

     567        429   

Common stock - Class B, $0.01 par value, zero and 2,000,000 shares authorized; zero and
1,030,700 shares issued and outstanding, respectively

     —          10   

Additional paid-in capital

     403,248        263,562   

Retained earnings

     6,178        18,279   

Treasury stock, at cost, 1,192,509 and 1,179,175, respectively

     (10,765     (10,765
  

 

 

   

 

 

 

Total shareholders’ equity

     399,228        271,515   
  

 

 

   

 

 

 

Total liabilities and shareholders’ equity

   $ 588,836      $ 439,469   
  

 

 

   

 

 

 

 

11


   LOGO

 

Matador Resources Company and Subsidiaries

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS – UNAUDITED

 

(In thousands, except per share data)                         
     Three Months Ended September 30,     Nine Months Ended September 30,  
     2012     2011     2012     2011  

Revenues

        

Oil and natural gas revenues

   $ 38,008      $ 17,447      $ 103,250      $ 52,009   

Realized gain on derivatives

     3,371        1,435        11,147        4,237   

Unrealized (loss) gain on derivatives

     (12,993     2,870        (1,149     1,534   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     28,386        21,752        113,248        57,780   

Expenses

        

Production taxes and marketing

     2,822        1,848        7,605        4,801   

Lease operating

     6,491        2,065        17,511        5,639   

Depletion, depreciation and amortization

     21,680        7,288        52,799        22,578   

Accretion of asset retirement obligations

     59        61        170        158   

Full-cost ceiling impairment

     3,596        —          36,801        35,673   

General and administrative

     3,439        4,207        11,321        9,919   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total expenses

     38,087        15,469        126,207        78,768   
  

 

 

   

 

 

   

 

 

   

 

 

 

Operating (loss) income

     (9,701     6,283        (12,959     (20,988

Other income (expense)

        

Net loss on asset sales and inventory impairment

     —          —          (60     —     

Interest expense

     (144     (171     (453     (461

Interest and other income

     55        82        157        248   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other expense

     (89     (89     (356     (213
  

 

 

   

 

 

   

 

 

   

 

 

 

(Loss) income before income taxes

     (9,790     6,194        (13,315     (21,201

Income tax provision (benefit)

        

Current

     188        —          188        (46

Deferred

     (781     —          (1,430     (6,906
  

 

 

   

 

 

   

 

 

   

 

 

 

Total income tax benefit

     (593     —          (1,242     (6,952
  

 

 

   

 

 

   

 

 

   

 

 

 

Net (loss) income

   $ (9,197   $ 6,194      $ (12,073   $ (14,249
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings (loss) per common share

        

Basic

        

Class A

   $ (0.17   $ 0.14      $ (0.23   $ (0.34
  

 

 

   

 

 

   

 

 

   

 

 

 

Class B

   $ —        $ 0.21      $ (0.03   $ (0.14
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

        

Class A

   $ (0.17   $ 0.14      $ (0.23   $ (0.34
  

 

 

   

 

 

   

 

 

   

 

 

 

Class B

   $ —        $ 0.21      $ (0.03   $ (0.14
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average common shares outstanding

        

Basic

        

Class A

     55,271        41,720        53,379        41,671   

Class B

     —          1,031        140        1,031   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

     55,271        42,751        53,519        42,702   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

        

Class A

     55,271        41,848        53,379        41,671   

Class B

     —          1,031        140        1,031   
  

 

 

   

 

 

   

 

 

   

 

 

 

Total

     55,271        42,879        53,519        42,702   
  

 

 

   

 

 

   

 

 

   

 

 

 

 

12


   LOGO

 

Matador Resources Company and Subsidiaries

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS – UNAUDITED

 

(In thousands)

    
     Nine Months Ended September 30,  
     2012     2011  

Operating activities

    

Net loss

   $ (12,073   $ (14,249

Adjustments to reconcile net loss to net cash provided by operating activities

    

Unrealized loss (gain) on derivatives

     1,149        (1,534

Depletion, depreciation and amortization

     52,799        22,578   

Accretion of asset retirement obligations

     170        158   

Full-cost ceiling impairment

     36,801        35,673   

Stock option and grant expense

     (585     1,379   

Restricted stock and restricted stock units expense

     362        36   

Deferred income tax benefit

     (1,430     (6,906

Loss on asset sales and inventory impairment

     60        —     

Changes in operating assets and liabilities

    

Accounts receivable

     (8,718     (2,411

Lease and well equipment inventory

     (285     (1

Prepaid expenses

     179        240   

Other assets

     (650     —     

Accounts payable, accrued liabilities and other liabilities

     6,105        (2,360

Income taxes payable

     188        —     

Royalties payable

     4,065        2,548   

Advances from joint interest owners

     1,782        (723

Other long-term liabilities

     406        15   
  

 

 

   

 

 

 

Net cash provided by operating activities

     80,325        34,443   

Investing activities

    

Oil and natural gas properties capital expenditures

     (212,702     (104,733

Expenditures for other property and equipment

     (5,297     (3,303

Purchases of certificates of deposit

     (416     (3,721

Maturities of certificates of deposit

     1,485        3,985   
  

 

 

   

 

 

 

Net cash used in investing activities

     (216,930     (107,772

Financing activities

    

Repayments of borrowings under Credit Agreement

     (123,000     —     

Borrowings under Credit Agreement

     116,000        60,000   

Proceeds from issuance of common stock

     146,510        592   

Swing sale profit contribution

     24        —     

Cost to issue equity

     (11,599     (1,185

Proceeds from stock options exercised

     2,660        837   

Payment of dividends - Class B

     (96     (206
  

 

 

   

 

 

 

Net cash provided by financing activities

     130,499        60,038   
  

 

 

   

 

 

 

Decrease in cash and cash equivalents

     (6,106     (13,291

Cash and cash equivalents at beginning of period

     10,284        21,059   
  

 

 

   

 

 

 

Cash and cash equivalents at end of period

   $ 4,178      $ 7,768   
  

 

 

   

 

 

 

 

13


   LOGO

 

Matador Resources Company and Subsidiaries

SELECTED OPERATING DATA – UNAUDITED

 

     Three Months Ended
September 30,
     Nine Months Ended
September 30,
 
     2012      2011      2012      2011  

Net Production Volumes:

           

Oil (MBbl)

     303         43         788         113   

Natural gas (Bcf)

     3.1         3.6         9.3         10.9   

Total oil equivalents (MBOE)(1),(2)

     813         638         2,338         1,933   

Average net daily production (BOE/d)(2)

     8,838         6,931         8,534         7,081   

Average Sales Prices:

           

Oil, with realized derivatives (per Bbl)

   $ 100.56       $ 85.92       $ 104.25       $ 92.71   

Oil, without realized derivatives (per Bbl)

   $ 99.33       $ 85.92       $ 102.86       $ 92.71   

Natural gas, with realized derivatives (per Mcf)

   $ 3.57       $ 4.26       $ 3.47       $ 4.19   

Natural gas, without realized derivatives (per Mcf)

   $ 2.59       $ 3.86       $ 2.39       $ 3.80   

Operating Expenses per BOE:

           

Production taxes and marketing

   $ 3.47       $ 2.90       $ 3.25       $ 2.48   

Lease operating

   $ 7.98       $ 3.24       $ 7.49       $ 2.92   

Depletion, depreciation and amortization

   $ 26.66       $ 11.43       $ 22.58       $ 11.68   

General and administrative

   $ 4.23       $ 6.60       $ 4.84       $ 5.13   

 

(1)

Thousands of barrels of oil equivalent.

(2)

Estimated using a conversion ratio of one Bbl per six Mcf.

SELECTED ESTIMATED PROVED RESERVES DATA – UNAUDITED

 

     At September  30,(1)     At December  31,(1)  
     2012     2011     2011  

Estimated proved reserves:

      

Oil (MBbl)

     8,411        1,083        3,794   

Natural Gas (Bcf)

     74.9        155.3        170.4   
  

 

 

   

 

 

   

 

 

 

Total (MBOE)(2)

     20,894        26,971        32,194   
  

 

 

   

 

 

   

 

 

 

Estimated proved developed reserves:

      

Oil (MBbl)

     3,783        519        1,419   

Natural Gas (Bcf)

     53.4        52.7        56.5   
  

 

 

   

 

 

   

 

 

 

Total (MBOE)

     12,686        9,294        10,836   
  

 

 

   

 

 

   

 

 

 

Percent developed

     60.7     34.5     33.7

Estimated proved undeveloped reserves:

      

Oil (MBbl)

     4,628        565        2,375   

Natural Gas (Bcf)

     21.5        102.7        113.9   
  

 

 

   

 

 

   

 

 

 

Total (MBOE)

     8,208        17,677        21,358   
  

 

 

   

 

 

   

 

 

 

PV-10 (in millions)

   $ 363.6      $ 155.2      $ 248.7   

Standardized Measure (in millions)

   $ 333.9      $ 143.4      $ 215.5   

 

(1)

Numbers in table may not total due to rounding.

(2)

Thousands of barrels of oil equivalent, estimated using a conversion ratio of one Bbl per six Mcf.

 

14


   LOGO

 

Supplemental Non-GAAP Financial Measures

Adjusted EBITDA

The Company defines Adjusted EBITDA as earnings before interest expense, income taxes, depletion, depreciation and amortization, accretion of asset retirement obligations, property impairments, unrealized derivative gains and losses, certain other non-cash items and non-cash stock-based compensation expense, including stock option and grant expense and restricted stock and restricted stock units expense and net gain or loss on asset sales and inventory impairment. Adjusted EBITDA is not a measure of net income or cash flows as determined by GAAP. Adjusted EBITDA is a supplemental non-GAAP financial measure that is used by management and external users of consolidated financial statements, such as industry analysts, investors, lenders and rating agencies. “GAAP” means Generally Accepted Accounting Principles in the United States of America.

Adjusted EBITDA should not be considered an alternative to, or more meaningful than, net income or cash flows from operating activities as determined in accordance with GAAP or as an indicator of the Company’s operating performance or liquidity. Certain items excluded from Adjusted EBITDA are significant components of understanding and assessing a company’s financial performance, such as a company’s cost of capital and tax structure. Adjusted EBITDA may not be comparable to similarly titled measures of another company because all companies may not calculate Adjusted EBITDA in the same manner. The following tables present the calculation of Adjusted EBITDA and reconciliation of Adjusted EBITDA to the GAAP financial measures of net income (loss) and net cash provided by operating activities, respectively.

 

(In thousands)                                          
    Three Months Ended     Nine Months Ended     Three Months
Ended
    Three Months
Ended
    Year Ended  
    September 30,
2012
    September 30,
2011
    September 30,
2012
    September 30,
2011
    June 30,
2012
    December 31,
2011
    December 31,
2011
 

Unaudited Adjusted EBITDA reconciliation to Net Income (Loss):

             

Net (loss) income

  $ (9,197   $ 6,194      $ (12,073   $ (14,249   $ (6,676   $ 3,941      $ (10,309

Interest expense

    144        171        453        461        1        222        683   

Total income tax (benefit) provision

    (593     —          (1,242     (6,952     (3,713     1,430        (5,521

Depletion, depreciation and amortization

    21,680        7,287        52,799        22,578        19,914        9,175        31,754   

Accretion of asset retirement obligations

    59        62        170        158        58        51        209   

Full-cost ceiling impairment

    3,596        —          36,801        35,673        33,205        —          35,673   

Unrealized loss (gain) on derivatives

    12,993        (2,870     1,149        (1,534     (15,114     (3,604     (5,138

Stock option and grant expense

    (252     1,220        (585     1,379        41        983        2,362   

Restricted stock and restricted stock units expense

    201        14        362        36        150        8        44   

Net loss on asset sales and inventory impairment

    —          —          60        —          60        154        154   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

  $ 28,631      $ 12,078      $ 77,894      $ 37,550      $ 27,926      $ 12,360      $ 49,911   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
    Three Months Ended     Nine Months Ended     Three Months
Ended
    Three Months
Ended
    Year Ended  
    September 30,
2012
    September 30,
2011
    September 30,
2012
    September 30,
2011
    June 30,
2012
    December 31,
2011
    December 31,
2011
 

Unaudited Adjusted EBITDA reconciliation to Net Cash Provided by Operating Activities:

             

Net cash provided by operating activities

  $ 28,799      $ 14,912      $ 80,325      $ 34,443      $ 46,416      $ 27,425      $ 61,868   

Net change in operating assets and liabilities

    (500     (3,005     (3,072     2,692        (18,491     (15,287     (12,594

Interest expense

    144        171        453        461        1        222        683   

Current income tax provision (benefit)

    188        —          188        (46     —          —          (46
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Adjusted EBITDA

  $ 28,631      $ 12,078      $ 77,894      $ 37,550      $ 27,926      $ 12,360      $ 49,911   
 

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

15


   LOGO

 

PV-10

PV-10 is a non-GAAP financial measure and generally differs from Standardized Measure, the most directly comparable GAAP financial measure, because it does not include the effects of income taxes on future net revenues. PV-10 is not an estimate of the fair market value of the properties. Matador and others in the industry use PV-10 as a measure to compare the relative size and value of proved reserves held by companies and of the potential return on investment related to the companies’ properties without regard to the specific tax characteristics of such entities. The PV-10 at September 30, 2012, June 30, 2012 and September 30, 2011 may be reconciled to the Standardized Measure of discounted future net cash flows at such dates by reducing PV-10 by the discounted future income taxes associated with such reserves. The discounted future income taxes at September 30, 2012, June 30, 2012 and September 30, 2011 were, in millions, $29.7, $21.9 and $11.8, respectively.

 

16

Transcript of Conference Call, dated November 12, 2012

Exhibit 99.2

Conference Call Transcript

November 12, 2012

9:00 A.M. CST

Matador Resources Company Participants:

Joseph Wm. Foran: Founder, Chairman, Chief Executive Officer and President

David F. Nicklin: Executive Director—Exploration

David E. Lancaster: Executive Vice President, Chief Operating Officer and Chief Financial Officer

Matthew V. Hairford: Executive Vice President – Operations

Ryan London: Senior Completion Engineer, Eagle Ford Asset Manager

Presentation

Operator: Good morning, ladies and gentlemen. Welcome to the third quarter 2012 Matador Resources Company earnings conference call. My name is Erin, and I will be your operator for today. At this time, all participants are in a listen-only mode. We will facilitate a question and answer session toward the end of the conference. As a reminder, this call is being recorded for replay purposes and the replay will be available through Wednesday, November 21, 2012 as discussed and described in the Company’s earnings release this morning.

Some of the presenters today will refer to certain non-GAAP financial measures regularly used by Matador Resources in measuring the Company’s financial performance. Reconciliations of such non-GAAP financial measures with the comparable financial measures calculated in accordance with the GAAP are contained at the end of the Company’s earnings release.

As a reminder, certain statements included in this morning’s presentation may be forward-looking and reflect the Company’s current expectations or forecasts of future events based on the information that is now available. Please refer to the forward-looking statement in the Company’s earnings release for more information.

I would now like to turn the call over to Joe Foran, Chairman, President and CEO. You may proceed.

Joe Foran: Thank you, Erin. Good morning, everybody. This is Joe Foran, and I’m joined by the senior staff of Matador, including David Lancaster, Chief Operating Officer; David Nicklin, Executive Head of Exploration and Matt Hairford, Head of Operations.

As a brief introduction, Matador has been in business over 25 years in one form or another, and we have operated on a few simple principles, first, an excellent technical staff and board, good properties in good neighborhoods and financial discipline. 2012 has been about our development of our Eagle Ford acreage and increasing the oil profile of the Company.

The third quarter was a good step along that path. We are now about 80% oil by revenue. We have a two-rig drilling program in the Eagle Ford and our technical team has continued to cut drilling and completion costs while improving the performance of our wells. This has been accomplished through improvements in geosteering, reduced chokes and maintenance of bottom hole pressures, improvements in our frac design, including the use of zipper-fracs. If you look at the data we released earlier this year with our IP rates along with various choke sizes and well pressures, we think this information really attests to a very strong well performance and operating practices.

Some of the engineering choices have had the effect over the course of the year of our bringing the production online more slowly, as you know, than we had thought in the beginning of the year. But this is just a delay of production and not lost production.


More important, and as further testimony to that, I am happy to report that our oil production as of this morning is over 5000 barrels a day, which, as many of you know, is a very exciting milestone for the Company and an important target we wanted to achieve this year. So, all in all, we are very happy with the evolution of the Eagle Ford development plan.

It’s also important to remember, we believe, that we have an important gas bank in our 5800 net acres in the tier one part of the Haynesville and about 10,000 acres in the north Louisiana part of the Cotton Valley. All this acreage is HBP, which gives the Company a very meaningful exposure to higher gas prices.

In terms of financial prudence, we announced during the quarter an expanded bank borrowing facility. We have no expensive debt on our balance sheet and expect to continue to spend within our cash flow plus growth in our bank facility. For 2013, we are expecting CapEx to be modestly lower than 2012. We have announced an analyst day for the Company on December 6 and we look forward to sharing details of our 2013 plan at that point.

Finally, on the acreage front, we have added about 2900 acres in the Delaware Basin to increase our net acreage to roughly 15,000 gross, 7500 acres net. For more information, we are releasing today an updated investor presentation for your reference.

With that, let’s open the floor to questions. Erin?

Q&A Session

Operator: (Operator instructions) William Butler, Stephens.

William Butler: Good job on oil production, guys. Can you all maybe elaborate a little bit more on what EOG is doing on your Atascosa acreage? Is there any update you all can provide on that?

Joe Foran: David Nicklin, you’re probably in the best position to answer that question. David is our Executive Head of Exploration.

David Nicklin: Yes, we do have a forward notice from EOG that before the end of this year they plan on spudding a horizontal well in the Buda within the Atascosa acreage. We are excited about that. It is a play we are very interested in and we look forward to moving forward with that.

William Butler: Okay. Is that an area that you all think would have prospectivity for the Pearsall? Are there any plans for you or EOG Resources there? Maybe can you speak a little more broadly regarding the Pearsall on you all’s total acreage?

David Nicklin: Joe, would you like me to take that?

Joe Foran: Yes, why don’t you continue?

David Nicklin: With regard to the Atascosa acreage, in particular, EOG have been doing a series of Pearsall wells and they have informed us that they are interested in Atascosa from the standpoint of the Pearsall, but they have a couple of other locations just outside of the Atascosa acreage to the south and they plan to drill those first before they finalize a location within the Atascosa acreage. So we are very interested in the Pearsall. We are watching it and studying it. There’s quite a number of wells being drilled in and around our existing acreage where we do have Pearsall rights. So we — more in particular, our Martin Ranch area — there are wells permitted around the Martin Ranch area, and the Martin Ranch area is just to the south of some of the more promising liquids-rich production from the Pearsall.


So we have done regional studies and we are very intrigued and interested. We are not under any pressure to drill immediately, so we will continue to watch the play as it evolves.

Joe Foran: Thank you, David. That’s a good response. I don’t have anything to add to that, William, unless you have a follow-up to that.

William Butler: No, I will hop back in the queue.

Operator: Yiktat Fung, Jefferies & Co.

Yiktat Fung: My first question — I was just wondering if you could give us a little bit more color on the 2013 CapEx and how that is going to be allocated. Specifically, I’m interested in whether there will be a significant amount allocated to Haynesville now that gas prices have rebounded.

Joe Foran: We’re going to really go into that on analyst day, and I don’t want to try to jump the gun. The biggest I would say all about the gas prices is the Haynesville is HBP, so there’s no rush to get there. And it’s largely dependent on prices in the investor presentation that we are releasing later today. We show some sensitivities of the Haynesville to gas prices and to production cost, and we are certainly getting within range where it’s starting to look attractive. But we will go into any plans for the Haynesville on analyst day, but that’s about all I can say at this time.

Yiktat Fung: Okay, and I guess just one more from me — what are your current thoughts for the Zavala acreage now that you have tested all those different horizons and your results haven’t been as exciting as they could be, I guess?

Joe Foran: The Zavala acreage was never critical. The critical part of our Eagle Ford development was across that 9000-foot contour. And we have drilled that and then, obviously, very pleased with all those results.

The Zavala was taken as exploration acreage. It’s a little more up-dip in a more shallow horizon. So you don’t have the benefit of geo-pressure. It’s a more shallow depth. The oil is in place there, and on the one Eagle Ford test that we drilled there, it’s going to make probably 100,000 barrels EUR, and a BOE equivalent. But that’s a lot to work with, but that’s not like as strong as our other Eagle Ford performance. That block of acreage is HBP, all rights, all depths, so we have plenty of time to look at it and study it. But there is oil there, and as you look at activity and look at the investor presentation that will be out today, you can see it’s a very active area and other people are drilling. And so I think it still shows promise in the Eagle Ford, but it’s at a different level than the rest of our Eagle Ford acreage.

Yiktat Fung: Thank you so much; I’ll hop back in the queue.

Operator: (Operator instructions) Brian Corales, Howard Weil.

Brian Corales: In terms of Eagle Ford costs, can you maybe just talk about what you are seeing maybe trending down and maybe a guesstimate for what your future AFEs are going to be for 2013, maybe by LaSalle and in the DeWitt area?

Joe Foran: Ryan, would you like to take this?

Ryan London: Yes. Right now, our Eagle Ford costs are in the — on a normalized basis in our LaSalle area, it’s the $7 million to $7.5 million range. And in the east, it kind of breaks out in two different costs. You have your deeper, high-pressure, higher temperature wells that are in the $10 million cost with resin-coated sand and the third string of casing. On the shallower side of our eastern acreage, it’s in the $8.5 million to $9 million range. And 2013 looks — it’s going to start off around the same, and maybe as we shave a little bit more here and there, maybe 10% less on top of those numbers.


Brian Corales: Okay. And then just switching to the Permian, is there a lot of other, kind of these smaller packages maybe that others — below the radar screen for? Are there other things that you all are looking at in the Permian to try to add to that inventory?

Joe Foran: I’m not sure what you’re asking there, Brian.

Brian Corales: Is there other like packages? I think you added like 3000 or so acres. Is there other packages that you all are looking at, potentially can get — I think most of those may be flying are below the radar of some of the bigger players in the Permian.

Joe Foran: You mean acreage packages?

Brian Corales: Acreage packages, yes.

Joe Foran: We’re going to be opportunistic. That’s one thing that has been a little delay in setting the capital spending for next year, is to try to get a better view on what we wanted to spend on acreage acquisitions. This year, it was about $25 million, and we are seeing an increased number of opportunities all around. So, no, we are — Brian, as you know, we’re always very opportunistic, particularly on land. And we are seeing more, but we have not really committed to anything other than what we have announced.

Brian Corales: Okay. But you all don’t see anything out there right now that gets you excited?

Joe Foran: No. Sometimes it’s things that get you excited, but it’s a matter of price and negotiation. So we are seeing a lot of, I think, very attractive acreage opportunities in a number of locations, but just trying to determine which is the best and being selective has been more of a concern.

Brian Corales: Okay, thank you.

Operator: Stephen Shepherd, Simmons & Co.

Stephen Shepherd: Just real quick, is there any leasehold spend baked into your 2013 capital guidance at this point, or does the “modestly lower” language from your press release pertain specifically to drill bit CapEx?

Joe Foran: Can you clarify that, Steve? I’m not sure I understand.

Stephen Shepherd: I’m just asking — in the press release, you mentioned that capital spending would be modestly lower year-over-year. Are you talking just with regard to drill bit CapEx, or is that a total CapEx number? And if so —

Joe Foran: It’s a total number, Steve. Last year, in 2012, we spent about $25 million. So it was less than 10% of the total budget. I’m not sure what it will be this year, but when I talked about it being modestly lower, I’m talking about just the whole budget itself.

Stephen Shepherd: Okay, that’s great, and one more, if I could. You mentioned earlier that 4Q oil production had surpassed that 5000-barrel mark. Was that something that you all achieved just within the past few days, or was that sometime earlier in the quarter, in October? I just wondered if you could brighten that up a little bit for me.

Joe Foran: Stephen, that’s just recently.


Stephen Shepherd: Okay, perfect, thank you.

Operator: Yiktat Fung, Jefferies & Co.

Yiktat Fung: Just a couple more questions — on the acre spacing, 80-acre spacing test, can you remind me where that is and how much data you have gotten so far in terms of how long those wells have been on, and if you see any interference so far?

Joe Foran: David Lancaster, would you like to try that question?

David Lancaster: Yes, sir, I’d be happy to. There have been a couple of places now where we have, for sure, tried the 80-acre spacing. One is on the Love tract that we have in DeWitt County, and the other one is on our Northcut tract that we have in LaSalle County. And we drilled most of these 80-acre offsets recently, so we don’t have a great deal of information from them yet. I would say the two Northcut wells — we have probably got on the order of a couple of months now, and on the Love wells, probably just a couple weeks. But I would say so far, so good. I don’t think we are seeing any evidence of any interference at this point. I would have been surprised if we had, frankly.

Yiktat Fung: And just one last one — did you recently bring a couple of new wells online, or what is the quarter looking like in terms of when the new wells are coming online?

Joe Foran: We expect to have four, maybe five wells come online during these last six weeks of the quarter, and that would be two on Martin Ranch, one on Northcut and Lewton number two.

Yiktat Fung: Okay, all right, thank you so much.

Operator: Thank you, ladies and gentlemen, this ends the Q&A portion of this morning’s conference call. I would like to turn the call over to management for any closing remarks.

Joe Foran: Thank you, Erin. Just want to remind everybody, for a little more color there will be an investor presentation that will be released today and available on our website and will be 8-K’ed.

Finally, I would like to close by simply saying I’m now the largest shareholder in the Company, and I want to say how pleased and proud I am of Matador and how it is doing and how well the staff has performed this year. We have a great staff, we have some great properties and we believe we have a great outlook for the next year and hope you will join us on Analyst Day, December 6. Thank you all very much for listening in and hope to see you all soon.

Operator: Ladies and gentlemen, thank you for your participation today. This concludes the program.

Presentation Materials
Investor Presentation
November 2012
Exhibit 99.3


1
Forward-Looking Statements
This presentation and statements made by representatives of Matador Resources Company (“Matador” or the “Company”) during the
course of this presentation include “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as
amended, and Section 21E of the Securities Exchange Act of 1934, as amended. “Forward-looking statements” are statements related to
future, not past, events. Forward-looking statements are based on current expectations and include any statement that does not directly
relate to a current or historical fact.  In this context, forward-looking statements often address expected future business and financial
performance, and often contain words such as “could,” “believe,” “would,” “anticipate,” “intend,” “estimate,” “expect,” “may,” “should,”
“continue,” “plan,” “predict,” “potential,” “project” and similar expressions that are intended to identify forward-looking statements, although
not all forward-looking statements contain such identifying words. Actual results and future events could differ materially from those
anticipated in such statements. These forward-looking statements involve certain risks and uncertainties and ultimately may not prove to
be accurate, including, but not limited to, the following risks related to our financial and operational performance: general economic
conditions; Matador’s ability to execute its business plan, including the success of its drilling program; changes in oil, natural gas and
natural gas liquids prices and the demand for oil, natural gas and natural gas liquids; our ability to replace reserves and efficiently develop
our current reserves; our costs of operations, delays and other difficulties related to producing oil, natural gas and natural gas liquids; our
ability to make acquisitions on economically acceptable terms; availability of sufficient capital to Matador to execute its business plan,
including from our future cash flows, increases in our borrowing base, joint venture partners and otherwise; weather and environmental
conditions; and other important factors which could cause actual results to differ materially from those anticipated or implied in the forward
looking statements. For further discussions of risks and uncertainties, you should refer to Matador’s SEC filings, including the “Risk
Factors” section of Matador’s Annual Report on Form 10-K for the year ended December 31, 2011. Matador undertakes no obligation and
does not intend to update these forward-looking statements to reflect events or circumstances occurring after the date of this presentation,
except as required by law. You are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the
date of this presentation.  All forward-looking statements are qualified in their entirety by this cautionary statement.


Company Summary


Founded by Joe Foran in 1983
Foran Oil funded with $270,000 in contributed capital from 17 friends and family members
Foran Oil & Matador Petroleum
3
Matador History
Matador Resources Company
Founded by Joe Foran in 2003 with a proven management and technical team and board of directors
Grown through the drill bit, with focus on unconventional reservoir plays, initially in Haynesville
In 2008, sold Haynesville rights in approximately 9,000 net acres to Chesapeake for approximately
$180 million; retained 25% participation interest, carried working interest and overriding royalty interest
Relatively early in the play, redeployed capital into the Eagle Ford, acquiring over 30,000 net acres for
approximately $100 million, most in 2010 and 2011
IPO in February 2012 (NYSE: MTDR) had net cash proceeds of approximately $136.6 million
Predecessor Entities
(1)
Tom Brown purchased by Encana in 2004
Matador Today
Capital spending focused on developing Eagle Ford and transition to oil
Sold to Tom Brown, Inc.    in June 2003 for an enterprise value of $388 million in an all-cash transaction
(1)


4
Investment Highlights
Strong Growth Profile with Increasing Focus on Oil / Liquids
Oil production up almost five-fold in 2011 and projected to increase 8x to 9x in 2012
2012E capital expenditure program focused on oil and liquids exploration and development
High Quality Asset Base in Attractive Areas
Eagle Ford provides immediate oil-weighted value and upside
Expanding acreage position in Delaware Basin in West Texas
Other key assets provide long-term option value on natural gas, with Haynesville, Bossier and Cotton
Valley assets all essentially HBP
Significant Multi-year Drilling Inventory
Strong Financial Position and Prudent Risk Management
Proven Management, Technical Team and Active Board of Directors
Management averaging over 25 years of industry experience
Board with extensive industry experience and expertise as well as significant company ownership
Strong record of stewardship for over 28 years
Active Exploration Effort Using Science and Technology
Ongoing pipeline of new oil and natural gas opportunities, with strong emphasis on science and
technology to create value


5
Daily Production
(1)
8,534 BOE/d
Oil Production (% total)
2,876 Bbl/d (34%)
Proved Reserves @ 9/30/12
20.9 Million BOE
% Proved Developed
61%
% Oil
40% (and growing)
2012E CapEx
$313 million
% Eagle Ford
84%
% Oil and Liquids
94%
2012E Anticipated Drilling
29.5 net wells
Eagle Ford / Austin Chalk
27.6 net wells
Haynesville
1.5 net wells
Gross Acreage
(2)
157,500 acres
Net Acreage
(2)
94,006 acres
Matador Resources Snapshot
Average daily production for the nine months ended September 30, 2012
At September 30, 2012
(1)
(2)


Eagle Ford
South Texas


7
Eagle Ford and Austin Chalk Overview
Acreage positioned in some of the
most active counties for Eagle Ford
and Austin Chalk (including
“Chalkleford”)
Two rigs running, primarily focused on
oil and liquids
2012E capital expenditure program
focused on oil and liquids exploration
and development
Anticipate oil production to constitute
approx. 35-40% of total production
volume and oil revenues to constitute
approx. 75-80% of total oil and natural
gas revenues in 2012
Drilling locations are based on 120
acre spacing
Currently testing 80-acre spacing on
one Eagle Ford property and plan
additional tests on other properties
before end of 2012
Proved Reserves @ 9/30/12
11.1 Million BOE
% Proved Developed
46%
% Oil / Liquids
75%
Daily Oil Production
(1)
3,448 BOE/d
Gross Acres
(2)
47,956 acres
Net Acres
(2)
29,872 acres
Eagle Ford
(2),(3)
29,872 acres
Austin
Chalk
(2),(3)
17,191 acres
2012E Anticipated Drilling
27.6 net wells
2012E CapEx Budget
$268.5 million
Average daily oil production for the nine months ended September 30, 2012
At September 30, 2012
Some of the same leases cover the net acres shown for Eagle Ford and Austin Chalk. Therefore,  the sum for both formations is not equal 
to the total net acreage
(1)
(2)
(3)


Leverage to Eagle Ford (Net Eagle Ford Acres / EV)
(Net Acres / $mm)
8
Leading Eagle Ford Exposure
Matador offers significant leverage
and focus to the Eagle Ford
Approximately 90% of Eagle Ford
acreage is in the prospective oil
and liquids window
All 2012E Eagle Ford drilling
focused in the prospective oil and
liquids window
84% of 2012 estimated CapEx
allocated to Eagle Ford
One rig running in the eastern and
one in the western portions of the
Eagle Ford play
Eagle Ford acreage well-
positioned throughout the play
2012E Capex
(1)
% Eagle Ford
53.4
51.8
38.6
35.5
35.3
28.9
25.5
23.9
23.1
23.0
16.1
9.1
4.6
4.0
4.0
SFY
MTDR
FST
NFX
GDP
SM
CRZO
PVA
CHK
ROSE
MHR
PXD
APA
PXP
APC
64%
84%
45%
30%
57%
63%
36%
7%
40%
93%
92%
N/A
N/A
N/A
N/A
Note:  Reflects companies with greater than 50 Bcfe of proved reserves. Data sourced from public filings; stock price data as of November 7, 2012 close
(1)  Per operational guidance


Highlights
9
Eagle Ford Properties are in Good Neighborhoods
MTDR acreage in counties with
robust transaction activity
“good neighborhoods”
Transaction values ranging
from $10,000 to $30,000 per
acre
Our Eagle Ford position has
grown to approximately 30,000
net acres
Acreage in both the eastern
and western areas of the play
Approximately 90% of acreage
in prospective oil and liquids
windows
Acreage offers potential for
Austin Chalk, Buda, Pearsall
and other formations
Good reputation with land and mineral owners
Note:  All Matador acreage at September 30, 2012 and all other acreage based on public information


10
San Antonio
Uvalde
Medina
Zavala
Frio
Dimmit
La Salle
Webb
Bexar
Atascosa
McMullen
Live Oak
Bee
Goliad
Dewitt
Gonzales
Wilson
COMBO LIQUIDS /
GAS FAIRWAY
DRY GAS FAIRWAY
OIL FAIRWAY
Eagle Ford and Austin Chalk Properties
GLASSCOCK (WINN) RANCH
8,891 gross / 8,891 net acres
EAGLE FORD WEST
14,242 gross / 11,409 net acres
EAGLE FORD EAST
7,567 gross / 6,170 net acres
EOG OPERATED, MTDR WI ~21%
17,256 gross / 3,402 net acres
Note:  All acreage at September 30, 2012
EAGLE FORD ACREAGE TOTALS
47,956 gross / 29,872 net acres
Karnes
Glasscock
Ranch
Shelton
Newman
ZLS
Martin Ranch
Northcut
Affleck
Troutt
Sutton
MRC/EOG
Pawelek
Danysh
Sickenius
Lyssy
Repka
RCT Wilson
Love
Cowey
Keseling
Finney
Lewton
Hennig
Nickel
Ranch
Matador Resources Acreage


Eagle Ford 24-Hour Stabilized Rates
11
Well Name
County
Completion Date
Perforated Length
(1)
Frac Stages
Oil IP
(2)(3)
Gas IP
(2)(3)
Oil Equiv IP
(4)
Choke
Pressure
Total  (ft.)
(Bbl/day)
(Mcf/day)
(BOE/day)
(inch)
(psi)
2011 Wells
JCM Jr. Minerals 1H
La Salle
11/10/2010
3,774
15
164
3,648
772
15/64
3,365
Martin Ranch A 1H
La Salle
1/20/2011
4,201
17
1,129
2,821
1,599
34/64
1,550
Affleck 1H
Dimmit
2/22/2011
4,711
16
456
5,247
1,331
36/64
1,435
Frances Lewton 1H
DeWitt
11/16/2011
5,041
17
1,021
2,574
1,450
13/64
5,000
Martin Ranch A 2H
La Salle
11/19/2011
6,772
22
1,318
1,845
1,626
26/64
1,800
Martin Ranch A 3H
La Salle
11/26/2011
4,476
15
802
510
887
26/64
1,510
Martin Ranch A 5H
La Salle
12/17/2011
4,518
15
893
545
984
26/64
1,250
2012 Wells
Martin Ranch A 8H
La Salle
1/28/2012
6,092
21
1,089
831
1,228
26/64
1,750
Martin Ranch A 6H
La Salle
2/8/2012
6,509
22
689
1,714
975
26/64
1,650
Martin Ranch A 7H
La Salle
2/12/2012
4,902
17
609
481
689
26/64
1,040
Martin Ranch B 4H
La Salle
2/18/2012
3,551
13
595
968
756
26/64
1,320
Matador Sickenius Orca 1H
Karnes
3/16/2012
5,712
19
785
540
875
26/64
820
Northcut A 1H
La Salle
3/23/2012
4,446
15
583
592
682
26/64
1,000
Matador Danysh Orca 1H
Karnes
4/1/2012
4,962
17
1,012
1,126
1,200
26/64
1,175
Northcut A 2H
La Salle
5/1/2012
4,503
15
758
761
885
24/64
950
Matador Pawelek Orca 1H
Karnes
6/5/2012
6,103
20
670
739
793
16/64
2,510
Matador Pawelek Orca 2H
Karnes
6/7/2012
6,202
28
861
755
987
16/64
2,460
Matador Danysh Orca 2H
Karnes
6/10/2012
5,115
17
750
746
874
16/64
2,675
Glasscock Ranch 1H
Zavala
6/27/2012
5,352
18
307
0
307
pump
140
Matador K. Love Orca 1H
DeWitt
8/10/2012
5,077
17
1,793
2,171
2,155
16/64
5,280
Matador K. Love Orca 2H
DeWitt
8/11/2012
4,871
17
1,757
2,126
2,111
16/64
5,900
Average
5,090
18
859  Bbl/day
1,464  Mcf/day
1,103 BOE/day
(1)  Total length of perforated lateral from the first perforation to the last perforation
(2)  Rates as reported to the Texas Railroad Commission via W-2 or G-1 form
(3)  Rates are based on actual, stabilized, 24-hour production on a constant choke size
(4)  Oil equivalent rates are based on a 6:1 ratio of six Mcf gas per one Bbl oil


0.0
2.0
4.0
6.0
8.0
10.0
12.0
14.0
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
Budgeted Cost
Actual Cost
Eagle Ford Well Costs Averaging 15% Less than 2012 Budget Estimates
12
Western Acreage
Eastern Acreage
Note: 2012 Eagle Ford well drilling and completions costs only compared to budget estimates; costs do not include pipelines and lease facilities


Average Frac Stage Cost per Well
13
Note: Wells are displayed in chronological order
$0
$50,000
$100,000
$150,000
$200,000
$250,000
$300,000
$350,000
$400,000
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
Bauxite
White Sand
Resin Coated Sand


Eagle Ford Well Estimated ROR as a Function of EUR and Well Cost
14
Note: Individual well economics only.  NGL price differential +$2.50/Mcf.  Oil price differential +$4.30/Bbl.
$90.00/Bbl NYMEX oil;
$3.00/Mcf NYMEX natural gas


15
Technical Advancements in the Eagle Ford
Rotary Steerable Tools
Drilling time in curve and lateral reduced by 2 days
Measurement While Drilling (MWD) telemetry closer to drill bit
Improves ability to stay in “sweet-spot”
Removes sumps and high-angle curves
Improved frac design
Increases Stimulated Rock Volume (SRV)
Tighter fracture spacing (25% more created fractures than previous design)
35 Bbl/ft. frac fluid (75% increase from previous design)
Zipper Fracs (simultaneous frac operations)
Daily fixed cost reduced by 20%
Increases drainage efficiency
Choke size reduction
Delays effects of pressure-dependent formation permeability
Increases Estimated Ultimate Recovery (EUR)
Delays installation of artificial lift
Lowers bottom-hole pressure differential
Mitigates damage to proppant pack
Artificial lift
Pumping Units with pump-off controllers on low-gas/oil ratio (GOR) wells
Gas-lift valves on high-gas/oil ratio (GOR) wells
Electric Submersible Pumps (ESP) to accelerate unloading frac fluids


Zavala
Eagle Ford & Pearsall Trend


17
South Texas Multi-Pay Petroleum Systems: Upside Potential in Zavala County
Note:  Information for Pearsall Oil Field sourced from public information
Note:  All acreage at September 30, 2012
Olmos/Navarro
Austin Chalk
Oil and Gas Fields:
Buda
Wilcox
8,891 gross / 8,891 net acres
100% Held By Production
(HBP)
All Rights, All Depths
Matador
Resources
Acreage
Edwards


18
Multi-Pay Fairway: Productive and Prospective Pay Zones
Austin Chalk
Eagle Ford
Buda
Georgetown
Del Rio
Edwards
Glen Rose
Rodessa
Pearsall
Olmos
Navarro
ANCC
Sligo
Historic Conventional Zones
Olmos-Navarro
Gas and oil fields in shallow section
Austin Chalk
Upper Austin horizontal drilling
Fractured reservoir
Buda
Primarily productive on structure
Fractured reservoir
Edwards
Productive on structure
“New”
Unconventional Zones
“Chalkleford”
(Eagle Ford / Austin Chalk transition zone)
Recent results in Pearsall Field from other operators are positive
Eagle Ford
Lower costs combined with better completion techniques have improved initial
results in northern oil window
Horizontal Buda Drilling
Exploratory play developing to exploit fracturing within the Buda both on and
off structure
Pearsall Shale
Exploratory play, initial test wells now being drilled


19
San Antonio
Emerging Multi-Pay Area in Eagle Ford Oil Fairway and MTDR
Acreage
OIL FAIRWAY
OIL FAIRWAY
DRY GAS FAIRWAY
DRY GAS FAIRWAY
Note:  All acreage at September 30, 2012
Multi-Pay Fairway
with Pearsall, Austin Chalk and Buda potential
Matador Resources Acreage


20
South Texas Pearsall Play: Activity & Liquids to Dry Gas Distribution Model
EOG Tests
Condensate belt
500 –
2000 BC/mo.
Top Pearsall Depth Map
CI = 500’
Cheyenne
Indio Tanks Horiz. program
4 horizs w/ 700 to 450 BCPD
plus 4-6 MMCFGPD
Chesapeake
Wilson C#1HP
IP 250 BCPD/ 3 MMCFPD
Chesapeake
Brownlow #3H
Abandoned Test
Chesapeake
Avant D#1HP
300 BC/mo.
Cheyenne
Cabot
Drilling first Horiz’s
after pilot program
Showed Encouraging
Cond yield (30% stream)
PXP
Note:  Well data available through public sources and interpretation by Matador Resources
Anadarko
Newfield
Chesapeake
Shell
Gas Activity


Zavala, Frio, La Salle and Dimmit Counties: Important Matador and
Competitor Eagle Ford Wells Since 2011
21
Note:  Well data available through public sources and interpretation by Matador Resources
(ZaZa) Cenizo Ranch B 3H
OIL IP: 208;  GAS IP: 260
17/64”
choke 
Best 3 Oil -
8,460
(CHK) Rogers B 2H
OIL IP: 560;  GAS IP: 175
12/64”
choke 
Best 3 Oil –
31,184
(MTDR) GR 1H
6,125’
Lateral
On pump @ 60 BOPD
Best 3 Oil –
9,827
Est. EUR = 100,000 BOE
(Buffco) Howett 1H
OIL IP: 243;  GAS IP: 152
22/64”
choke 
Best 3 Oil –
13,991
(Crimson) K M Ranch 2H
OIL IP: 457;  GAS IP: 326
Last
Act.
Date
09/2012
(CHK) Traylor North 2H
OIL IP: 405;  GAS IP: 78
14/64”
choke 
Best 3 Oil -
19,476
(CHK) Winterbotham A 4H
OIL IP: 909
13/64”
choke 
Best 3 Oil –
25,344
(CHK) Winterbotham A 1H
OIL IP: 1,448
13/64”
choke 
Best 3 Oil –
37,870
(US Enercorp) Rally Eagle 1H
OIL IP: 756 ; GAS IP: 943
48/64”
choke 
Best 3 Oil -
25,138
(Goodrich) Burns A 35H
OIL IP: 736;  GAS IP: 589
49/64”
choke 
Best 3 Oil –
16,766
(CHK) Brownlow 1H
OIL IP: 764;  GAS IP: 437
30/64”
choke 
Best 3 Oil –
21,853
(Crimson) K M Ranch 1H
Plug back 3076’
Lateral
OIL IP: 200;  GAS IP: 275
20/64”
choke 
Best 3 Oil –
8,038
(Hughes) LANG 1H
OIL IP: 165;  GAS IP: 200
18/64”
choke
Last
Act.
Date
09/2012
(Hughes) Heitz 1H
OIL IP: 200;  GAS IP: 150
26/64”
choke 
(CHK) Bohannam Dim C 1H
OIL IP: 466;  GAS IP: 174
10/64”
choke 
Best 3 Oil –
18,031
(CHK) Yarbrough B 2H
OIL IP: 776;  GAS IP: 81
14/64”
choke 
Marketing Issues
(BBOG)  Coppadge 1H
OIL IP: 19; GAS IP: 271
19/64”
choke 
Best 3 Oil -
655
(BBOG)  Nickolson 1H
OIL IP: 218; GAS IP: 2167
19/64”
choke 
Best 3 Oil -
6,927
(BBOG) Oppenheimer A1
OIL
IP:
273;
GAS
IP:
1400
38/64”
choke 
Best 3 Oil –
9,725
(BBOG) Calvert 1H
OIL IP: 170; GAS IP: 1812
28/64”
choke 
Best 3 Oil –
14,292
LEGEND
AUSTIN CHALK
BUDA/DEL RIO
Matador Acreage
Buda Wells
Wells Spudded Since 1/2011


Haynesville & Cotton Valley
Northwest Louisiana and East Texas


Highlights
23
Haynesville Positioning
Approximately 12,500 gross
and 5,800 net acres in
Haynesville Tier 1 core area
Almost all prospective
Haynesville acreage is HBP –
provides “natural gas bank”
for future development
MTDR active as both operator
and non-operator in
Haynesville play
Approximately 1,700 net
acres with Bossier potential
Haynesville acreage also
prospective for shallower
targets –
Cotton Valley,
Hosston
in
many
areas
Approximately 10,000 net
HBP acres prospective for
Cotton Valley Horizontal play
at Elm Grove / Caspiana
Note:  Matador operates two sections, including the LA Wildlife and the BLM sections, in Tier 1; all other acreage in Tier 1 is non-operated.
Note:  All acreage at September 30, 2012; HBP = Held by production
TIER 3
TIER 2
TIER 1
Bossier
Caddo
Webster
De Soto
Red River
Bienville
Southwest
Pine Island
Central
Pine Island
Fee Minerals
Rudd #1H
Samson
Petrohawk
Shell
Encana
Petrohawk
Petrohawk
Shell
Encana
Questar
Petrohawk
Petrohawk
-W
Tigner
Walker H#1 Alt (CV)
LA Wildlife H#1 Alt. (HV)
Williams 17 H#1 (HV)
LA Wildlife (MPC)
BLM (MPC)
J


24
Haynesville Well Economics –
Tier 1 Area
Natural Gas Price, $/Mcf
Note: Individual well economics only.  D&C cost = drilling and completion cost.  Natural gas price differential = $(0.85)/Mcf.
0
25
50
75
100
125
150
175
200
225
250
3
3.5
4
4.5
5
5.5
6
8 Bcf - $8.5 MM D&C Cost
9 Bcf - $8.5 MM D&C Cost
10 Bcf - $8.5 MM D&C Cost
8 Bcf - $9.5 MM D&C Cost
9 Bcf - $9.5 MM D&C Cost
10 Bcf - $9.5 MM D&C Cost


25
Cotton Valley Horizontal Well Economics
Note: Individual well economics only.  D&C cost = drilling and completion cost.  Natural gas price differential = -6%
0.0
10.0
20.0
30.0
40.0
50.0
60.0
70.0
80.0
90.0
100.0
$3.50
$4.00
$4.50
$5.00
$5.50
$6.00
Natural Gas Price, $/Mcf
4.0 Bcf -
$6 MM D&C Cost
5.0 Bcf -
$6 MM D&C Cost
6.0 Bcf -
$6 MM D&C Cost
4.0 Bcf -
$7 MM D&C Cost
5.0 Bcf -
$7 MM D&C Cost
6.0 Bcf -
$7 MM D&C Cost


Delaware Basin
Southeast New Mexico and West Texas


27
Matador Today
Gross Acres
(1)
15,528 acres
Net Acres
(1)
7,534 acres
Southeast New Mexico / West Texas
Foothold of existing production and
reserves
On August 10, 2012, acquired approx.
4,900 gross and 2,900 net acres
prospective for the Wolfbone play in the
Delaware Basin in Loving County, Texas.
(1)
At September 30, 2012
RANGER-
QUERECHO
WOLF
INDIAN DRAW


28
Wolfbone Play in the Delaware Basin (West Texas) Stratigraphic Column
Note:  Information from public sources
Avalon Shale
Depth: 7,900’ –
8,300’ (Oil Window)
Density Porosity: 12-14%
Thickness: 300-500 ft.
Normal Pressure (0.45 psi/ft.)
Total Organic Carbon (TOC) 5-8%
XRD: 15-20% clay and 40-60% silica
IP: 100-270 Bbl/d   200-1,200 Mcf/d
Middle Wolfcamp
Depth: 11,500’ –
12,000’
Thickness: 200-300 ft.
Total Organic Carbon (TOC) 2-4%
Density Porosity: 12-15%
Geopressure (0.7psi/ft.)
Upper Wolfcamp
Depth: 10,500’ –
10,600’ (Oil Window)
Density Porosity: >10%
Gross Thickness: 280-350 ft.
IP: 121-900 Bbl/d   250-3,300 Mcf/d
Geopressure (0.7psi/ft.)
Horizontal Targets
1
st
2
nd
3
rd
Bone Spring
Depth: 8,500’ –
10,600’ (Oil Window)
Density Porosity: >10%
Thickness: 10-100 ft.
Normal Pressure (0.45 psi/ft.)
IP: 10-600 Bbl/d   500-2,500 Mcf/d


29
Wolfbone Play in the Delaware Basin (West Texas)
Major Operator Index
Matador Resources
Anadarko Petroleum Corp.
SWEPI LP
Cimarex Energy
Clayton Williams Energy
Devon Energy Production
Energen Resources Corp.
Oxy USA Inc.
Matador Resources
~4,900 gross / ~2,900 net acres
Wolfcamp
17 mo.cum:
122 MBO, 344 MMcf
Wolfcamp
22 mo.cum:
140 MBO, 475 MMcf
Wolfcamp
4 mo.cum:
27 MBO, 100 MMcf
OXY –
Currently drilling.
Bonespring
12
mo.cum:
12
MBO,
20
MMcf
Wolfcamp
cum:
23 MBO, 80 MMcf
Wolfcamp
6 mo.cum:
51 MBO, 120 MMcf
Wolfcamp
8 mo.cum:
38 MBO, 85 MMcf
Dorothy
White
#1
3
rd
BS
/
Upr
Wolfcamp
Cum
25
MBO,
93
MMcf
Wolf
#1
3
rd
BS
/
Upr
Wolfcamp
Cum
58
MBO,
620
MMcf
Wolfcamp
8 mo.cum:
14 MBO, 150 MMcf
Wolfcamp
5 mo.cum:
40 MBO, 120 MMcf
Wolfcamp
10 mo.cum:
72 MBO, 295 MMcf
Note:  As of November 5, 2012 and only wells with total depths greater than 7,000’ posted.  Third-party information from public sources.
rd


30
Ranger-Querecho Prospect Area, Lea County, New Mexico: ~1,700 acres
Queen Producer
San Andres Producer
Delaware Producer
Bone Spring Producer
Wolfcamp Producer
Producing Zone Legend
Penn Producer
Strawn Producer
Atoka Producer
Morrow Producer
BS Cum 238,827 Bo, 479,129 Mcf
BS Cum 48,400 Bo, 126,233 Mcf
BS Cum 580,897 Bo, 454,415 Mcf
BS Cum 254,689 Bo, 342,676 Mcf
BS Cum 624,841 Bo,
539,756 Mcf
IP: 68 Bopd  84 Mcfd
5 Month Cum: 34,045 Bo
16,313 Mcf
IP: 230 Bopd 349 Mcfd
18 Month Cum: 79,989 Bo
101,356 Mcf
IP: 850 Bopd 1,839 Mcfd
5 Month Cum: 105,141 Bo
72,414 Mcf
IP: 318 Bopd 288 Mcfd
8 Month Cum: 101,111 Bo
139,692 Mcf
IP: 1,470 Bopd 750 Mcfd
Cum: not Rept.
IP: 342 Bopd 500 Mcfd
Cum: not Rept.
IP: 511 Bopd
293 Mcfd
IP: 480 Bopd 617 Mcfd
9 Month Cum: 158,754 Bo
106,038 Mcf
IP: 148 Bopd  270 Mcfd
7 Month Cum: 28,550 Bo
23,026 Mcf
IP: 107 Bopd  295 Mcfd
10 Month Cum: 41,946 Bo
56,912 Mcf
IP: 107 Bopd  23 Mcfd
13 Month Cum: 23,147 Bo 14,541 Mcf
BS Cum 296 Bo,
5,145 Mcf
WC Cum: 27,817 Bo,
156,298 Mcf
WC Cum: 385,560 Bo, 5,001,073 Mcf
BS Cum 305,626 Bo 206,352 Mcf
WC Cum: 155,751 Bo, 2,009,587 Mcf
BS Cum 95,399 Bo, 174,936 Mcf
BS Cum 77,261 Bo, 149,591 Mcf
BS Cum 16,918 Bo, 28,097 Mcf
BS Cum 141 Bo, 67 Mcf
IP: 1,392 Bopd 1,130 Mcfd
8 Month Cum: 197,651 Bo
209,755 Mcf
IP: 195 Bopd 236 Mcfd
12 Month Cum: 25,051 Bo  52,889 Mcf
Note:  Only wells with TDs greater than 7,000’ posted; Well data available through public sources and interpretation by Matador Resources


Gracie
Wyoming, Utah and Idaho


Bear Lake
Rich
Lincoln
Uinta
Sweetwater
Cache
Franklin
Caribou
Sublette
Fremont
Daggett
Summit
Morgan
Weber
Davis
Box Elder
Salt Lake
Bannock
WYOMING
IDAHO
UTAH
32
Matador Today
Gross
Acres
(1)
65,712 acres
Net
Acres
(1)
31,621 acres
2012E CapEx Budget
$2.5 million
Wyoming, Utah and Idaho (Meade Peak Shale)
Initial test well drilled and cored through the
Meade Peak shale
Detailed petrophysical and rock property testing
concluded
Carried participation interest provided by industry
partner
(1)
At September 30, 2012
Matador Resources Joint
Venture Area of Interest
Crawford
Federal  #1H


Financials


Continued Growth
34
Note: YTD 2012 is through September 30, 2012
(1)  Adjusted EBITDA is a non-GAAP financial measure. For a definition of Adjusted EBITDA and a reconciliation of Adjusted EBITDA to our net (loss) income andnet cash provided by operating activities, see Appendix
Year Ended December 31,
Year Ended December 31,
Year Ended December 31,
(INCLUDING REALIZED GAIN ON DERIVATIVES)
$8.1
$18.4
$15.2
$23.6
$49.9
$77.9
2007
2008
2009
2010
2011
YTD
2012
$14.2
$29.3
$26.7
$39.3
$74.1
$114.4
2007
2008
2009
2010
2011
YTD
2012
911
1,506
2,285
3,926
7,048
8,023
8,738
8,838
2007
2008
2009
2010
2011
2012
1Q
2012
2Q
2012
3Q
AVERAGE DAILY OIL
TOTAL REALIZED
EQUIVALENT PRODUCTION
REVENUES
ADJUSTED
EBITDA
(1)


Transition to Oil
35
Year Ended December 31,
Year Ended December 31,
Year Ended December 31,
TOTAL OIL PRODUCTION
OIL BY VOLUME
OIL BY REVENUE
12%
12%
9%
7%
22%
79%
2007
2008
2009
2010
2011
YTD
2012
7%
7%
4%
2%
6%
34%
2007
2008
2009
2010
2011
YTD
2012
22
37
30
33
154
788
2007
2008
2009
2010
2011
YTD
2012
Note: YTD 2012 is through September 30, 2012


Recent Production and Financial Highlights
36
Record results in Q3 2012
Oil production of 303,000 Bbl, a sequential quarterly increase of 6% from 285,000 Bbl produced in
Q2 2012 and a year-over-year increase of 7-fold
Average daily oil equivalent production of 8,838 BOE per day, including 3,291 Bbl of oil per day and
33.3 MMcf of natural gas per day
Oil production of 3,291 Bbl per day, up 7-fold from 465 Bbl per day in Q3 2011; gas production of
33.3 MMcf per day down about 14% from Q3 2011 and flat to Q2 2012
Total realized revenues, including hedging, of $41.4 million, a year-over-year increase of 119%; oil
and natural gas revenues of $38.0 million, a year-over-year increase of 118%
Adjusted EBITDA of $28.6 million, a year-over-year increase of 137%
Nine months ended September 30, 2012
Adjusted EBITDA of $77.9 million, a year-over-year increase of 107%
(1)  PV-10 is a non-GAAP financial measure. For a reconciliation of PV-10, see Appendix
Total realized revenues, including hedging, of $114.4 million, a year-over-year increase of 103%; oil
and natural gas revenues of $103.3 million, a year-over-year increase of 99%
25%
sequential
increase
in
oil
reserves
to
8.4
million
Bbl
and
20%
sequential
increase
in
PV-10
(1)
of
proved reserves to $363.6 million (Standardized Measure of $333.9 million)


37
Financial Flexibility
Funding 2012 capital budget with a portion of IPO net proceeds, cash flows from operations and
available borrowings under credit facility
Closed an amended and restated credit facility to increase the Company’s borrowing capacity to $200
million primarily as a result of increased oil reserves at June 30, 2012
Expanded bank group to 5 banks
Total facility size increased from $400 million to $500 million
Borrowing base of $200 million, increased from $125 million
40%
of
current
market
capitalization
(1)
$135 million in debt outstanding as of November 9, 2012
(1)  As of November 5, 2012 close


38
Hedging Profile
Oil Hedges (Costless Collars)
4Q 2012
FY 2013
Total Volume Hedged by Ceiling (Bbl)
360,000
1,260,000
Weighted Average Price ($ / Bbl)
$110.31
$110.26
Total Volume Hedged by Floor (Bbl)
360,000
1,260,000
Weighted Average Price ($ / Bbl)
$90.83
$87.14
Natural Gas Hedges (Costless Collars)
4Q 2012
FY 2013
Total Volume Hedged by Ceiling (Bcf)
2.31
4.65
Weighted Average Price ($ / MMBtu)
$5.30
$4.84
Total Volume Hedged by Floor (Bcf)
2.31
4.65
Weighted Average Price ($ / MMBtu)
$4.07
$3.34
Natural Gas Liquids (NGLs) Hedges (Swaps)
4Q 2012
FY 2013
Total Volume Hedged (gal)
625,200
4,864,800
Weighted Average Price ($ / gal)
$0.81
$0.79


Reserves Summary –
September 30, 2012
39
Total proved reserves: 20.9 million BOE (125.4 Bcfe) at September 30, 2012, including 8.4 million Bbl of
oil and 74.9 Bcf of natural gas
Oil
reserves
grew
25%
to
8.4
million
Bbl
from
6.7
million
Bbl
at
June
30,
2012
Oil reserves grew 122% from December 31, 2011
PV-10
(1)
increased
20%
to
$363.6
million
(Standardized
Measure
of
$333.9
million)
from
$303.4
million
(Standardized Measure of $281.5 million) at June 30, 2012
PV-10
(1)
increased 46% from $248.7 million (Standardized Measure of $215.5 million) at December
31, 2011, despite removal of close to 100 Bcf of proved undeveloped Haynesville shale gas reserves
at June 30, 2012
(1)  PV-10 is a non-GAAP financial measure. For a reconciliation of PV-10, see Appendix
Oil reserves comprised 40% (1 Bbl = 6 Mcf basis) of total proved reserves at September 30, 2012, up
from 12% at December 31, 2011 and 4% at September 30, 2011
Eagle
Ford
reserves
comprised
90%
of
total
PV-10
(1)
at
September
30,
2012
as
compared
to
24%
at
September 30, 2011


40
Proved Reserves Value Up Sharply and Shifting to Oil Over Past Year
Eagle Ford
$328.2 million, 90%
Haynesville
$23.8 million, 7%
Cotton Valley
$9.4 million, 3%
SE New Mexico
$2.2 million, 1%
September 30, 2012
PV-10
(1)
: $363.6 million
(Standardized Measure = $333.9 million)
Haynesville
$92.6 million, 60%
Cotton Valley
$23.2 million, 15%
Eagle Ford
$37.2 million, 24%
SE New Mexico
$2.2 million, 1%
September 30,  2011
PV-10
(1)
: $155.2 million
(Standardized Measure = $143.4 million)
(1)  PV-10 is a non-GAAP financial measure. For a reconciliation of PV-10, see Appendix


September 30,
December 31,
2012
2011
ASSETS
Current assets
   Cash and cash equivalents
4,178
$              
10,284
$            
   Certificates of deposit
266
                    
1,335
                
   Accounts receivable
      Oil and natural gas revenues
17,046
              
9,237
                
      Joint interest billings
4,252
                
2,488
                
      Other
591
                    
1,447
                
   Derivative instruments
6,395
                
8,989
                
   Lease and well equipment inventory
1,478
                
1,343
                
   Prepaid expenses
974
                    
1,153
                
               Total current assets
35,180
              
36,276
              
Property and equipment, at cost
   Oil and natural gas properties, full-cost method
      Evaluated
654,292
            
423,945
            
      Unproved and unevaluated
164,514
            
162,598
            
   Other property and equipment
24,597
              
18,764
              
   Less accumulated depletion, depreciation and amortization
(295,042)
           
(205,442)
           
               Net property and equipment
548,361
            
399,865
            
Other assets
   Derivative instruments
1,880
                
847
                    
   Deferred income taxes
1,878
                
1,594
                
   Other assets
1,537
                
887
                    
               Total other assets
5,295
                
3,328
                
               Total assets
588,836
$          
439,469
$          
Matador Resources Company and Subsidiaries
CONDENSED CONSOLIDATED BALANCE SHEETS - UNAUDITED
(In thousands, except par value and share data)
41
Financial Statements –
Quarterly Period Ended September 30, 2012
$4.4 million cash


September 30,
December 31,
2012
2011
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities
   Accounts payable
17,364
$            
18,841
$            
   Accrued liabilities
50,262
              
25,439
              
   Royalties payable
5,920
                
1,855
                
   Borrowings under Credit Agreement
-
                         
25,000
              
   Derivative instruments
-
                         
171
                    
   Advances from joint interest owners
1,782
                
-
                         
   Income taxes payable
188
                    
-
                         
   Deferred income taxes
1,878
                
3,024
                
   Dividends payable - Class B
-
                         
69
                      
   Other current liabilities
56
                      
177
                    
               Total current liabilities
77,450
              
74,576
              
Long-term liabilities
   Borrowings under Credit Agreement
106,000
            
88,000
              
   Asset retirement obligations
4,551
                
3,935
                
   Derivative instruments
142
                    
383
                    
   Other long-term liabilities
1,465
                
1,060
                
               Total long-term liabilities
112,158
            
93,378
              
Shareholders' equity
   Common stock - Class A, $0.01 par value, 80,000,000 shares
567
                    
429
                    
      authorized; 56,697,718 and 42,916,668 shares issued;
      55,502,209 and 41,737,493 shares outstanding, respectively
   Common stock - Class B, $0.01 par value, zero and 2,000,000 shares
-
                         
10
                      
      authorized; zero and 1,030,700 shares issued and outstanding, respectively
   Additional paid-in capital
403,248
            
263,562
            
   Retained earnings
6,178
                
18,279
              
      Treasury stock, at cost, 1,192,509 and 1,179,175, respectively
(10,765)
             
(10,765)
             
               Total shareholders' equity
399,228
            
271,515
            
               Total liabilities and shareholders' equity
588,836
$          
439,469
$          
Matador Resources Company and Subsidiaries
CONDENSED CONSOLIDATED BALANCE SHEETS - UNAUDITED
(In thousands, except par value and share data)
42
Financial Statements –
Quarterly Period Ended September 30, 2012
9/30/2012 borrowings
at $106 million;
11/9/12 borrowings
at $135 million


2012
2011
2012
2011
Revenues
   Oil and natural gas revenues
38,008
$            
17,447
$            
103,250
$           
52,009
$            
   Realized gain on derivatives
3,371
                
1,435
                
11,147
              
4,237
                
   Unrealized (loss) gain on derivatives
(12,993)
             
2,870
                
(1,149)
               
1,534
                
            Total revenues
28,386
              
21,752
              
113,248
            
57,780
              
Expenses
   Production taxes and marketing
2,822
                
1,848
                
7,605
                
4,801
                
   Lease operating
6,491
                
2,065
                
17,511
              
5,639
                
   Depletion, depreciation and amortization
21,680
              
7,288
                
52,799
              
22,578
              
   Accretion of asset retirement obligations
59
                     
61
                     
170
                    
158
                    
   Full-cost ceiling impairment
3,596
                
-
                        
36,801
              
35,673
              
   General and administrative
3,439
                
4,207
                
11,321
              
9,919
                
            Total expenses
38,087
              
15,469
              
126,207
            
78,768
              
Operating (loss) income
(9,701)
               
6,283
                
(12,959)
             
(20,988)
             
Other income (expense)
   Net loss on asset sales and inventory impairment
-
                        
-
                        
(60)
                    
-
                        
   Interest expense
(144)
                   
(171)
                   
(453)
                   
(461)
                   
   Interest and other income
55
                     
82
                     
157
                    
248
                    
            Total other expense
(89)
                    
(89)
                    
(356)
                   
(213)
                   
                (Loss) income before income taxes
(9,790)
               
6,194
                
(13,315)
             
(21,201)
             
Income tax provision (benefit)
   Current
188
                    
-
                        
188
                    
(46)
                    
   Deferred
(781)
                   
-
                        
(1,430)
               
(6,906)
               
            Total income tax benefit
(593)
                   
-
                        
(1,242)
               
(6,952)
               
               Net (loss) income
(9,197)
$             
6,194
$              
(12,073)
$           
(14,249)
$           
Earnings (loss) per common share
   Basic
      Class A
(0.17)
$               
0.14
$                
(0.23)
$               
(0.34)
$               
      Class B
-
$                   
0.21
$                
(0.03)
$               
(0.14)
$               
   Diluted
      Class A
(0.17)
$               
0.14
$                
(0.23)
$               
(0.34)
$               
      Class B
-
$                   
0.21
$                
(0.03)
$               
(0.14)
$               
Weighted average common shares outstanding
   Basic
     Class A
55,271
              
41,720
              
53,379
              
41,671
              
     Class B
-
                        
1,031
                
140
                    
1,031
                
            Total
55,271
              
42,751
              
53,519
              
42,702
              
   Diluted
      Class A
55,271
              
41,848
              
53,379
              
41,671
              
      Class B
-
                        
1,031
                
140
                    
1,031
                
            Total
55,271
              
42,879
              
53,519
              
42,702
              
Three Months Ended September 30,
Nine Months Ended September 30,
43
Financial Statements –
Quarterly Period Ended September 30, 2012
Production
Up 28% Q3/Q3; up 21% YTD/YTD
Oil up 7x Q3/Q3; up 7x YTD/YTD
Gas down 14% Q3/Q3; down 15% YTD/YTD
O&G Revenues
Up 118% Q3/Q3
Oil revenue = $30.1 million
2012 YTD Unit Costs
PTM = $3.25/BOE
LOE = $7.49/BOE
G&A = $4.84/BOE
DD&A = $22.58/BOE
Operating costs* = $15.58/BOE
2011 YTD Unit Costs
PTM = $2.48/BOE
LOE = $2.92/BOE
G&A = $5.13/BOE
DD&A = $11.68/BOE
Operating costs* = $10.53/BOE
Matador Resources Company and Subsidiaries
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED
(In thousands, except per share data)
* Operating costs defined as = PTM + LOE + G&A


2012
2011
Operating activities
   Net loss
(12,073)
$           
(14,249)
$           
   Adjustments to reconcile net loss to net cash
      provided by operating activities
         Unrealized loss (gain) on derivatives
1,149
                
(1,534)
               
         Depletion, depreciation and amortization
52,799
              
22,578
              
         Accretion of asset retirement obligations
170
                    
158
                    
         Full-cost ceiling impairment
36,801
              
35,673
              
         Stock option and grant expense
(585)
                   
1,379
                
         Restricted stock and restricted stock units expense
362
                    
36
                      
         Deferred income tax benefit
(1,430)
               
(6,906)
               
         Loss on asset sales and inventory impairment
60
                      
-
                         
         Changes in operating assets and liabilities
            Accounts receivable
(8,718)
               
(2,411)
               
            Lease and well equipment inventory
(285)
                   
(1)
                       
            Prepaid expenses
179
                    
240
                    
            Other assets
(650)
                   
-
                         
            Accounts payable, accrued liabilities and other liabilities
6,105
                
(2,360)
               
            Income taxes payable
188
                    
-
                         
            Royalties payable
4,065
                
2,548
                
            Advances from joint interest owners
1,782
                
(723)
                   
            Other long-term liabilities
406
                    
15
                      
               Net cash provided by operating activities
80,325
              
34,443
              
Investing activities
   Oil and natural gas properties capital expenditures
(212,702)
           
(104,733)
           
   Expenditures for other property and equipment
(5,297)
               
(3,303)
               
   Purchases of certificates of deposit
(416)
                   
(3,721)
               
   Maturities of certificates of deposit
1,485
                
3,985
                
               Net cash used in investing activities
(216,930)
           
(107,772)
           
Financing activities
   Repayments of borrowings under Credit Agreement
(123,000)
           
-
                         
   Borrowings under Credit Agreement
116,000
            
60,000
              
   Proceeds from issuance of common stock
146,510
            
592
                    
   Swing sale profit contribution
24
                      
-
                         
   Cost to issue equity
(11,599)
             
(1,185)
               
   Proceeds from stock options exercised
2,660
                
837
                    
   Payment of dividents - Class B
(96)
                     
(206)
                   
               Net cash provided by financing activities
130,499
            
60,038
              
Decrease in cash and cash equivalents
(6,106)
               
(13,291)
             
Cash and cash equivalents at beginning of period
10,284
              
21,059
              
Cash and cash equivalents at end of period
4,178
$              
7,768
$              
Nine Months Ended September 30,
Matador Resources Company and Subsidiaries
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED
(In thousands, except par value and share data)
44
Financial Statements –
Quarterly Period Ended September 30, 2012
Total CAPEX incurred at 9/30/12
$237.6 million
76% of 2012 budget
Includes $21.2 million acreage
            EBITDA
Q3 2012 = $28.6 million
Q3 2011 = $12.1 million
EBITDA up 137% Q3/Q3
YTD 2012 = $77.9 million
YTD 2011 = $37.6 million
  EBITDA up 107% Y/Y


45
Statements of Operations -
Selected Quarterly Periods in 2012 and 2011
Matador Resources Company and Subsidiaries
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED
(In thousands, except per share data)
2012
2011
2012
2011
2012
2011
Revenues
   Oil and natural gas revenues
38,008
$            
17,447
$            
36,078
$            
20,864
$            
29,164
$            
13,698
$            
   Realized gain on derivatives
3,371
                
1,435
                
4,713
                
952
                    
3,063
                
1,850
                
   Unrealized (loss) gain on derivatives
(12,993)
             
2,870
                
15,114
              
332
                    
(3,270)
               
(1,668)
               
            Total revenues
28,386
              
21,752
              
55,905
              
22,148
              
28,957
              
13,880
              
Expenses
   Production taxes and marketing
2,822
                
1,848
                
2,619
                
1,654
                
2,164
                
1,300
                
   Lease operating
6,491
                
2,065
                
6,375
                
1,969
                
4,645
                
1,605
                
   Depletion, depreciation and amortization
21,680
              
7,288
                
19,913
              
8,179
                
11,206
              
7,111
                
   Accretion of asset retirement obligations
59
                     
61
                     
58
                     
57
                     
53
                     
39
                     
   Full-cost ceiling impairment
3,596
                
-
                        
33,205
              
-
                        
-
                        
35,673
              
   General and administrative
3,439
                
4,207
                
4,093
                
3,094
                
3,789
                
2,619
                
            Total expenses
38,087
              
15,469
              
66,263
              
14,953
              
21,857
              
48,347
              
Operating (loss) income
(9,701)
               
6,283
                
(10,358)
             
7,195
                
7,100
                
(34,467)
             
Other income (expense)
   Net loss on asset sales and inventory impairment
-
                        
-
                        
(60)
                    
-
                        
-
                        
-
                        
   Interest expense
(144)
                   
(171)
                   
(1)
                      
(183)
                   
(308)
                   
(106)
                   
   Interest and other income
55
                     
82
                     
30
                     
94
                     
73
                     
71
                     
            Total other expense
(89)
                    
(89)
                    
(31)
                    
(89)
                    
(235)
                   
(35)
                    
                (Loss) income before income taxes
(9,790)
               
6,194
                
(10,389)
             
7,106
                
6,865
                
(34,502)
             
Income tax provision (benefit)
   Current
188
                    
-
                        
-
                        
(46)
                    
-
                        
-
                        
   Deferred
(781)
                   
-
                        
(3,713)
               
-
                        
3,064
                
(6,906)
               
            Total income tax benefit (provision)
(593)
                   
-
                        
(3,713)
               
(46)
                    
3,064
                
(6,906)
               
               Net (loss) income
(9,197)
$             
6,194
$              
(6,676)
$             
7,152
$              
3,801
$              
(27,596)
$           
Earnings (loss) per common share
   Basic
      Class A
(0.17)
$               
0.14
$                
(0.12)
$               
0.17
$                
0.08
$                
(0.65)
$               
      Class B
-
$                   
0.21
$                
-
$                   
0.23
$                
0.15
$                
(0.58)
$               
   Diluted
      Class A
(0.17)
$               
0.14
$                
(0.12)
$               
0.17
$                
0.08
$                
(0.65)
$               
      Class B
-
$                   
0.21
$                
-
$                   
0.23
$                
0.15
$                
(0.58)
$               
Weighted average common shares outstanding
   Basic
     Class A
55,271
              
41,720
              
55,271
              
41,667
              
49,597
              
41,624
              
     Class B
-
                        
1,031
                
-
                        
1,031
                
419
                    
1,031
                
            Total
55,271
              
42,751
              
55,271
              
42,698
              
50,016
              
42,655
              
   Diluted
      Class A
55,271
              
41,848
              
55,271
              
41,782
              
49,666
              
41,624
              
      Class B
-
                        
1,031
                
-
                        
1,031
                
419
                    
1,031
                
            Total
55,271
              
42,879
              
55,271
              
42,813
              
50,085
              
42,655
              
Three Months Ended March 31,
Three Months Ended September 30,
Three Months Ended June 30,


Appendix


Board
of
Directors
and
Special
Board
Advisors
Expertise
and
Stewardship
47
Board Members
and Advisors
Professional Experience
Business Expertise
Dr. Stephen A. Holditch
Director
-
Professor and Former Head of Dept. of Petroleum Engineering, Texas A&M University
-
Founder / President S.A. Holditch & Associates
-
Past President of Society of Petroleum Engineers
Oil & Gas Operations
David M. Laney
Director
-
Past Chairman, Amtrak Board of Directors
-
Former Partner, Jackson Walker LLP
Law
Gregory E. Mitchell
Director
-
President / CEO, Toot’n Totum Food Stores
Petroleum Retailing
Dr. Steven W. Ohnimus
Director
-
Retired VP and General Manager, Unocal Indonesia
Oil & Gas Operations
Michael C. Ryan
Director
-
Partner, Berens Capital Management
International Business and
Finance
Margaret B. Shannon
Director
-
Retired VP and General Counsel, BJ Services Co.
-
Former Partner, Andrews Kurth LLP
Law and
Corporate Governance
Mino Capossela
Special Board Advisor
-
Retired partner Goldman Sachs; Charter Financial Analyst; Private Investor
Finance and
Management
Marlan W. Downey
Special Board Advisor
-
Retired President, ARCO International
-
Former President, Shell Pecten International
-
Past President of American Association of Petroleum Geologists
Oil & Gas Exploration
Wade I. Massad
Special Board Advisor
-
Managing Member, Cleveland Capital Management, LLC
-
Former EVP Capital Markets, Matador Resources Company
-
Formerly with KeyBanc Capital Markets and RBC Capital Markets
Capital Markets
Edward R. Scott, Jr.
Special Board Advisor
-
Former Chairman, Amarillo Economic Development Corporation
-
Law Firm of Gibson, Ochsner & Adkins
Law, Accounting and Real
Estate Development
W.J. “Jack”
Sleeper, Jr.
Special Board Advisor
-
Oil & Gas Executive
Management
Retired President, DeGolyer and MacNaughton (Worldwide Petroleum Consultants)


Proven Management Team –
Experienced Leadership
48
Management Team
Background and Prior Affiliations
Industry
Experience
Matador
Experience
Joseph Wm. Foran
Founder, Chairman and CEO
-
Matador Petroleum Corporation, Foran Oil Company,
J Cleo Thompson Jr. and Thompson Petroleum Corp.
32 years
Since Inception
David E. Lancaster
EVP and COO
-
Schlumberger, S.A. Holditch & Associates, Inc., Diamond
Shamrock
33 years
Since 2003
Matthew V. Hairford
EVP and Head of Operations
-
Samson, Sonat, Conoco
28 years
Since 2004
David F. Nicklin
Executive Director of Exploration
-
ARCO, Senior Geological Assignments in UK, Angola,
Norway and the Middle East
41 years
Since 2007
Bradley M. Robinson
VP, Reservoir Engineering
-
Schlumberger, S.A. Holditch & Associates, Inc.,
Marathon
35 years
Since Inception
Craig N. Adams
VP and General Counsel
-
Baker Botts L.L.P., Thompson & Knight LLP
20 years
Since 2012
Kathryn L. Wayne
Controller and Treasurer
-
Matador Petroleum Corporation, Mobil
28 years
Since Inception
Ryan London
Senior Completion Engineer
Eagle Ford Asset Manager
-
Matador Resources Company
9 years
Since 2003


49
Quarterly Performance Metrics Through Q3 2012
Oil and Natural Gas Revenues
($ in mm)
Total Realized Revenues
($ in mm)
Adjusted
EBITDA
(1)
($ in mm)
Average Daily Equivalent Production
(BOE/d)
(1)  Adjusted EBITDA is a non-GAAP financial measure. For a definition of Adjusted EBITDA and a reconciliation of Adjusted EBITDA to our net (loss) income and net cash provided by operating activities, see Appendix


50
Oil and Natural Gas Prices Since January 2011
Natural gas prices have rallied since late April
Oil prices have declined since mid-September
0
1
2
3
4
5
6
7
8
0
20
60
80
100
120
140
160
1/1/2011
4/1/2011
7/1/2011
10/1/2011
1/1/2012
4/1/2012
7/1/2012
10/1/2012
Date
Oil Price
Oil/Gas Price Ratio
Gas Price
40


51
Adjusted EBITDA Reconciliation
The following table presents our calculation of Adjusted EBITDA and reconciliation of Adjusted EBITDA to the GAAP financial measures of net (loss)
income and cash provided by operating activities, respectively.
Year Ended December 31,
Nine Months Ended
September 30,
(In thousands)
2007
2008
2009
2010
2011
2012
Unaudited Adjusted EBITDA reconciliation to Net Income (Loss):
Net (loss) income
($300)
$103,878
($14,425)
$6,377
($10,309)
($8,568)
Interest expense
-
-
-
3
683
453
                         
Total income tax provision (benefit)
-
20,023
(9,925)
3,521
(5,521)
(1,152)
                     
Depletion, depreciation and amortization
7,889
12,127
10,743
15,596
31,754
52,799
                    
Accretion of asset retirement obligations
70
92
137
155
209
170
                         
Full-cost ceiling impairment
-
22,195
25,244
-
35,673
33,206
                    
Unrealized loss (gain) on derivatives
211
(3,592)
2,375
(3,139)
(5,138)
1,149
                      
Stock option and grant expense
205
605
622
824
2,362
(585)
                        
Restricted stock grants
15
60
34
74
44
362
                         
Net loss (gain) on asset sales and inventory impairment
-
(136,977)
379
224
154
60
                           
Adjusted EBITDA
$8,090
$18,411
$15,184
$23,635
$49,911
$77,894
Year Ended December 31,
Nine Months Ended
September 30,
(In thousands)
2007
2008
2009
2010
2011
2012
Unaudited Adjusted EBITDA reconciliation to Net Cash Provided
by Operating Activities:
Net cash provided by operating activities
$7,881
$25,851
$1,791
$27,273
$61,868
$80,325
Net change in operating assets and liabilities
209
(17,888)
15,717
(2,230)
(12,594)
(3,072)
                     
Interest expense
-
-
-
3
683
453
                         
Current income tax provision (benefit)
-
10,448
(2,324)
(1,411)
(46)
188
Adjusted EBITDA
$8,090
$18,411
$15,184
$23,635
$49,911
$77,894
We believe Adjusted EBITDA helps us evaluate our operating performance and compare our results of operation from period to period without regard to our
financing methods or capital structure. We define Adjusted EBITDA as earnings before interest expense, income taxes, depletion, depreciation and
amortization, accretion of asset retirement obligations, property impairments, unrealized derivative gains and losses, certain other non-cash items and non-
cash stock-based compensation expense, including stock option and grant expense and restricted stock and restricted stock units expense, and net gain or
loss on asset sales and inventory impairment. Adjusted EBITDA is not a measure of net (loss) income or cash flows as determined by GAAP. Adjusted
EBITDA should not be considered an alternative to, or more meaningful than, net income or cash flows from operating activities as determined in
accordance with GAAP or as an indicator of our operating performance or liquidity.


52
Adjusted EBITDA Reconciliation (Cont.)
The following table presents our calculation of Adjusted EBITDA and reconciliation of Adjusted EBITDA to the GAAP financial measures of net (loss)
income and cash provided by operating activities, respectively.
(In thousands)
1Q 2010
2Q 2010
3Q 2010
4Q 2010
1Q 2011
2Q 2011
3Q 2011
4Q 2011
1Q 2012
2Q 2012
3Q 2012
Unaudited Adjusted EBITDA reconciliation to
Net Income (Loss):
Net income (loss)
$ 5,676
$ (984)
$ 2,681
$ (996)
$ (27,596)
$ 7,153
$ 6,194
$ 3,941
$ 3,801
$ (6,676)
$ (9,197)
Interest expense
-
-
-
3
106
184
171
222
308
1
144
Total income tax provision (benefit)
2,975
(516)
1,584
(522)
(6,906)
(46)
-
1,430
3,064
(3,713)
(593)
Depletion, depreciation and amortization
3,362
3,702
3,868
4,665
7,111
8,180
7,287
9,175
11,205
19,914
21,680
Accretion of asset retirement obligations
38
30
39
48
39
57
62
51
53
58
59
Full-cost ceiling impairment
-
-
-
-
35,673
-
-
-
-
33,205
3,596
Unrealized (gain) loss on derivatives
(6,093)
2,822
(2,541)
2,674
1,668
(332)
(2,870)
(3,604)
3,270
(15,114)
12,993
Stock option and grant expense
180
153
133
357
42
117
1,220
983
(374)
41
(252)
Restricted stock grants
6
8
11
49
11
11
14
8
11
150
201
Net (gain)/loss on asset sales and inventory impairment
-
-
-
224
-
-
-
154
-
60
-
Adjusted EBITDA
$ 6,142
$ 5,215
$ 5,776
$ 6,502
$ 10,148
$ 15,324
$ 12,078
$ 12,360
$ 21,338
$ 27,926
$ 28,631
(In thousands)
1Q 2010
2Q 2010
3Q 2010
4Q 2010
1Q 2011
2Q 2011
3Q 2011
4Q 2011
1Q 2012
2Q 2012
3Q 2012
Unaudited Adjusted EBITDA reconciliation to
Net Cash Provided by Operating Activities:
Net cash provided by operating activities
$ 7,673
$ 29,040
$ (15,322)
$ 5,883
$ 12,732
$ 6,799
$ 14,912
$ 27,425
$ 5,110
$ 46,416
$ 28,799
Net change in operating assets and liabilities
(1,531)
(23,824)
22,509
616
(2,690)
8,386
(3,004)
(15,287)
15,920
(18,491)
(500)
Interest expense
-
-
-
3
106
184
171
222
308
1
144
Current income tax (benefit) provision
-
-
(1,411)
-
-
(45)
(1)
-
-
-
`
188
Adjusted EBITDA
$ 6,142
$ 5,215
$ 5,776
$ 6,502
$ 10,148
$ 15,324
$ 12,078
$ 12,360
$ 21,338
$ 27,926
$ 28,631
We believe Adjusted EBITDA helps us evaluate our operating performance and compare our results of operation from period to period without regard to our financing
methods or capital structure. We define Adjusted EBITDA as earnings before interest expense, income taxes, depletion, depreciation and amortization, accretion of asset
retirement obligations, property impairments, unrealized derivative gains and losses, certain other non-cash items and non-cash stock-based compensation expense,
including stock option and grant expense and restricted stock and restricted stock units expense, and net gain or loss on asset sales and inventory impairment. Adjusted
EBITDA is not a measure of net (loss) income or cash flows as determined by GAAP. Adjusted EBITDA should not be considered an alternative to, or more meaningful than,
net income or cash flows from operating activities as determined in accordance with GAAP or as an indicator of our operating performance or liquidity. 


53
PV-10 Reconciliation
PV-10 is a non-GAAP financial measure and generally differs from Standardized Measure, the most directly
comparable GAAP financial measure, because it does not include the effects of income taxes on future net
revenues. PV-10 is not an estimate of the fair market value of our properties. Matador and others
in the industry use PV-10 as a measure to compare the relative size and value of proved reserves held by
companies and of the potential return on investment related to the companies’ properties without regard to
the specific tax characteristics of such entities. The PV-10 at September 30, 2012, December 31, 2011 and
September 30, 2011 may be reconciled to the Standardized Measure of discounted future net cash flows at
such dates by reducing PV-10 by the discounted future income taxes associated with such reserves. The
discounted future income taxes at September 30, 2012, December 31, 2011 and September 30, 2011 were,
in millions, $29.7, $33.2 and $11.8, respectively.