Market Overview

Matador Resources Company Reports Second Quarter 2017 Results, Provides Operational Update and Increases 2017 Guidance Estimates

Share:

Matador Resources Company (NYSE:MTDR) ("Matador" or the "Company")
today reported financial and operating results for the second quarter of
2017. This release is divided into two parts—first, a "Summary and
Highlights" section that summarizes key production and financial results
for the three months ended June 30, 2017, and second, a section
providing additional details related to the Company's second quarter
2017 results and a detailed operations update.

Part I - Summary and Highlights

Second Quarter 2017 Highlights

Sequential Results

  • Average daily oil production increased 6% sequentially from
    approximately 18,300 barrels per day in the first quarter of 2017 to
    approximately 19,400 barrels per day in the second quarter of 2017. Matador's
    second quarter 2017 average daily oil production was the best
    quarterly result in the Company's history.
  • Average daily natural gas production increased 19% sequentially from
    approximately 88.1 million cubic feet per day in the first quarter of
    2017 to approximately 105.0 million cubic feet per day in the second
    quarter of 2017. Matador's second quarter
    2017 average daily natural gas production was the best quarterly
    result in the Company's history.
  • Average daily oil equivalent production increased 12% sequentially
    from approximately 33,000 barrels of oil equivalent ("BOE") per day
    (56% oil) in the first quarter of 2017 to approximately 36,900 BOE per
    day (53% oil) in the second quarter of 2017. Matador's
    second quarter 2017 average daily oil equivalent production (BOE
    basis) was the best quarterly result in the Company's history.
  • Delaware Basin average daily oil equivalent production increased 13%
    sequentially from approximately 24,500 BOE per day (consisting of
    15,700 barrels of oil per day and 53.1 million cubic feet of natural
    gas per day) in the first quarter of 2017 to approximately 27,600 BOE
    per day (consisting of 16,600 barrels of oil per day and 65.9 million
    cubic feet of natural gas per day) in the second quarter of 2017. The
    Delaware Basin contributed 86% of Matador's daily oil production, 63%
    of daily natural gas production and 75% of daily oil equivalent
    production in the second quarter of 2017.
  • Matador reported net income attributable to Matador Resources Company
    shareholders (GAAP basis) of $28.5 million, or earnings of $0.28
    per diluted common share
    , in the second quarter of 2017, a
    decrease of 35% sequentially, as compared to net income attributable
    to Matador Resources Company shareholders (GAAP basis) of $44.0
    million, or earnings of $0.44 per diluted common share, in the first
    quarter of 2017. This decrease in net income was primarily
    attributable to a decline in realized oil and natural gas prices of 9%
    and 14%, respectively, as well as changes in certain non-cash items,
    including a decrease in unrealized hedging gains, an increase in
    depletion, depreciation and amortization expenses and an increase in
    stock-based compensation expenses in the second quarter of 2017, as
    compared to the first quarter of 2017.
  • Matador's adjusted net income attributable to Matador Resources
    Company shareholders (a non-GAAP financial measure) decreased 37%
    sequentially from $17.4 million, or adjusted earnings of $0.17 per
    diluted common share, in the first quarter of 2017 to $10.9 million
    (non-GAAP), or adjusted earnings of $0.11 per diluted common share
    ,
    in the second quarter of 2017, primarily attributable to a decline in
    realized oil and natural gas prices, as well as changes in certain
    non-cash items.
  • Adjusted earnings before interest expense, income taxes, depletion,
    depreciation and amortization and certain other items attributable to
    Matador Resources Company shareholders ("Adjusted EBITDA," a non-GAAP
    financial measure) increased 4% sequentially from $70.0 million in the
    first quarter of 2017 to $72.7 million in the second quarter of 2017.

Year-Over-Year Results

  • Matador's net income (loss) attributable to Matador Resources Company
    shareholders (GAAP basis) increased from a net loss (GAAP basis) of
    $105.9 million, or a loss of $1.15 per diluted common share, in the
    second quarter of 2016 to net income (GAAP basis) of $28.5 million, or
    earnings of $0.28 per diluted common share, in the second quarter of
    2017.
  • Matador's adjusted net income (loss) attributable to Matador Resources
    Company shareholders (a non-GAAP financial measure) increased from an
    adjusted net loss (non-GAAP) of $1.3 million, or an adjusted loss of
    $0.01 per diluted common share, in the second quarter of 2016 to
    adjusted net income (non-GAAP) of $10.9 million, or adjusted earnings
    of $0.11 per diluted common share, in the second quarter of 2017.
  • Matador's Adjusted EBITDA attributable to Matador Resources Company
    shareholders (a non-GAAP financial measure) increased 87%
    year-over-year from $38.9 million in the second quarter of 2016 to
    $72.7 million in the second quarter of 2017.
  • Year-over-year, from the second quarter of 2016 to the second quarter
    of 2017:
    • Average daily oil production increased 44% from approximately
      13,500 barrels per day to approximately 19,400 barrels per day;
    • Average daily natural gas production increased 21% from
      approximately 87.0 million cubic feet per day to approximately
      105.0 million cubic feet per day; and
    • Average daily oil equivalent production increased 32% from
      approximately 28,000 BOE per day to approximately 36,900 BOE per
      day.

Proved Reserves at June 30, 2017

  • Oil, natural gas and total proved reserves at
    June 30, 2017 were each all-time highs for Matador.

    Matador's total proved oil and natural gas reserves increased
    27% in the first six months of 2017 from 105.8 million BOE (consisting
    of 57.0 million barrels of oil and 292.6 billion cubic feet of natural
    gas) at December 31, 2016 to 134.4 million BOE (consisting of
    75.0 million barrels of oil and 356.5 billion cubic feet of natural
    gas) at June 30, 2017. At June 30, 2017, approximately 56% of
    Matador's total proved oil and natural gas reserves were oil and
    approximately 41% were proved developed reserves. At June 30, 2017,
    the Delaware Basin accounted for approximately 80% of the Company's
    total proved oil and natural gas reserves.

Acreage and 3-D Seismic Acquisitions

  • During the second quarter of 2017 and through August 2, 2017, Matador
    acquired approximately 8,300 net acres in the Delaware Basin, mostly
    in and around its existing acreage positions. Matador incurred capital
    expenditures of approximately $28 million during this period to
    acquire not only this additional acreage, but also new 3-D seismic
    data across portions of its Wolf asset area.

Significant Well Results

Significant well results included in this earnings release include the
following:

  • The D. Culbertson 26-15S-36E TL State #234H (D. Culbertson #234H)
    well, Matador's first Wolfcamp D horizontal well located on the
    eastern side of its Twin Lakes asset area in northern Lea County, New
    Mexico, tested approximately 600 BOE per day (82% oil) during a
    24-hour initial potential test, including 493 barrels of oil per day
    and 640 thousand cubic feet of natural gas per day, from a completed
    lateral length of approximately 4,400 feet. Matador is pleased and
    encouraged with the initial results from this discovery well, which
    the Company believes confirms its exploration concept and validates
    the prospectivity of the Wolfcamp D in the Twin Lakes asset area. To
    Matador's knowledge, this discovery well is the northernmost
    horizontal test of the Wolfcamp formation in New Mexico, and this well
    demonstrates the potential for horizontal exploitation and development
    of the Wolfcamp formation far to the north of the most active areas of
    current drilling in the Wolfcamp play in the Delaware Basin. Overall,
    the D. Culbertson #234H well provides Matador with a solid first step
    in the Company's understanding of the Wolfcamp D formation in this
    area, and Matador looks forward to the further delineation, testing
    and commercialization of its Twin Lakes asset area. More specifically,
    given the encouraging results from the D. Culbertson #234H well,
    Matador also looks forward to the next step in the delineation of this
    play, which is to drill a second Wolfcamp D test on the western
    portion of its Twin Lakes acreage position later this fall. Further,
    Matador acquired approximately 800 net acres near the D. Culbertson
    #234H well at the July 2017 State of New Mexico lease sale.
  • The Stebbins 20 Federal #123H well, Matador's first operated Second
    Bone Spring completion in its Arrowhead asset area in Eddy County, New
    Mexico, tested 1,010 BOE per day (82% oil) during a 24-hour initial
    potential test. This well has shown minimal production decline, having
    produced approximately 61,000 BOE in its first two months on
    production.
  • The Guitar 10-24S-28E RB #205H well, Matador's first Wolfcamp A-Lower
    test in the Rustler Breaks asset area in Eddy County, New Mexico,
    flowed 1,155 BOE per day (75% oil) during a 24-hour initial potential
    test. This test validates the Wolfcamp A-Lower as another completion
    target in the Rustler Breaks asset area.
  • The Joe Coleman 13-23S-27E RB #206H and the Kathy Coleman 14-23S-27E
    RB #206H wells, both Wolfcamp A-XY completions in the northwestern
    portion of the Rustler Breaks asset area in Eddy County, New Mexico,
    flowed 1,840 BOE per day (75% oil) and 1,755 BOE per day (75% oil),
    respectively, during 24-hour initial potential tests. These are two of
    the best Wolfcamp A-XY wells that Matador has drilled in the Rustler
    Breaks asset area and, along with the Tom Walters 12-23S-27E RB #203H
    well completed in the first quarter of 2017, continue to confirm the
    prospectivity of the Wolfcamp A-XY interval across the Rustler Breaks
    asset area.
  • The Falls City #1H and #2H wells, two Eagle Ford completions in
    northern Karnes County, Texas, flowed 1,597 BOE per day (91% oil) and
    1,641 BOE per day (90% oil), respectively, during 24-hour initial
    potential tests. These two wells were turned to sales late in the
    second quarter of 2017.
  • The Martin Ranch C #11H well and the Martin MAK D #49H and D #50H
    wells, three Eagle Ford completions in La Salle County, Texas, flowed
    1,079 BOE per day (94% oil), 1,318 BOE per day (92% oil) and 1,223 BOE
    per day (91% oil), respectively, during 24-hour initial potential
    tests. These three wells, one of which was drilled in record time,
    were turned to sales early in the third quarter of 2017 and did not
    contribute to second quarter production volumes. Matador is very
    pleased with the production and operational results of its five-well
    operated Eagle Ford drilling program, which is now complete for 2017.
    As a result of this five-well program, all of Matador's Falls City and
    Martin Ranch acreage is now held by production, which results in
    Matador's Eagle Ford acreage position being almost entirely held by
    production or not burdened by any lease expirations in the near future.

2017 Updated Guidance Estimates, Including
Increased Production Estimates

  • As of August 2, 2017, Matador provided updated 2017 guidance
    estimates, including increased production estimates. These updated
    guidance estimates assume five operated drilling rigs operating in the
    Delaware Basin throughout the third and fourth quarters of 2017.
    Matador expects to continue to focus the remainder of its capital
    expenditures in the Delaware Basin for the rest of 2017, with the
    exception of small amounts of capital to maintain or extend leases or
    to participate in non-operated well opportunities that may become
    available in the Eagle Ford and Haynesville shales.

    Full-year
    2017 guidance estimates, as updated on August 2, 2017, are as follows.
            (1)   Oil production of 7.1 to 7.3 million barrels (increased from 6.9 to
7.2 million barrels), an increase of 41% at the midpoint of updated
2017 guidance, as compared to 5.1 million barrels produced in 2016;
 
(2) Natural gas production of 35.0 to 37.0 billion cubic feet (increased
from 33.0 to 35.0 million cubic feet), an increase of 18% at the
midpoint of updated 2017 guidance, as compared to 30.5 billion cubic
feet produced in 2016;
 
(3) Total oil equivalent production of 12.9 to 13.5 million BOE
(increased from 12.4 to 13.0 million BOE), an increase of 30% at the
midpoint of 2017 guidance, as compared to 10.2 million BOE produced
in 2016;
 
(4) Drilling and completions capital expenditures (including equipping
wells for production) of $400 to $420 million (unchanged from May 3,
2017), including capital expenditures associated with non-operated
well opportunities;
 
(5) Midstream capital expenditures of $56 to $64 million (unchanged from
May 3, 2017), which represents Matador's 51% share of an estimated
capital expenditure budget of $110 to $125 million for San Mateo
Midstream, LLC ("San Mateo"), the Company's midstream joint venture;
and
 
(6)

Adjusted EBITDA (a non-GAAP financial measure) of $260 to $280
million (increased from $255 to $275 million), an increase of 71%
at the midpoint of updated 2017 guidance, as compared to 2016
Adjusted EBITDA of $157.9 million. Updated Adjusted EBITDA
guidance is based on estimated average realized prices for the
second half of 2017 of $44.00 per barrel for oil (West Texas
Intermediate average oil price of $46.50 per barrel per oil, less
$2.50 per barrel of estimated price differentials, using the
forward strip for oil prices as of late July 2017, and including
year-to-date results) and $2.96 per thousand cubic feet for
natural gas (NYMEX Henry Hub average natural gas price using the
forward strip for natural gas as of late July 2017 and assuming
regional price differentials and uplifts from natural gas
processing roughly offset, and including year-to-date results).
These 2017 estimates reflect Matador's 51% ownership in San Mateo.

Third Quarter 2017 Production Growth Estimates

As noted in both Matador's prior earnings releases and its Analyst Day
presentation on March 23, 2017, the Company has planned for more
multi-well pad drilling on its Delaware Basin acreage in 2017 than in
previous years, which will continue to cause the cadence of its
production growth to be somewhat uneven from quarter to quarter.
Matador's sequential production growth was higher than projected in the
second quarter of 2017 due to several wells in the Company's Rustler
Breaks asset area that exceeded its expectations for both oil and
natural gas production and to the better-than-expected results
associated with three non-operated Haynesville shale wells completed in
the second quarter (along with flush production from offsetting
Haynesville shale shut-in wells returned to production following the
completion operations on the new wells), which resulted in much
higher-than-expected natural gas production in the second quarter. In
the third quarter, oil production growth should benefit from early
production attributable to Matador's five-well drilling program in the
Eagle Ford shale, as two of those wells were turned to sales late in the
second quarter and three were turned to sales early in the third quarter
of 2017; however, the Company has a number of shut-in periods scheduled
for producing wells in the Rustler Breaks, Wolf and Arrowhead asset
areas in the third quarter, as new offsetting wells are completed in
these areas. Given the stronger-than-expected growth in natural gas
production observed in the second quarter of 2017, natural gas
production for 2017 is likely to peak in the third quarter as initial
production from the recently completed Haynesville shale wells and the
flush production from the associated offset wells decline in the second
half of 2017.

As to the third quarter of 2017 specifically,
Matador estimates that its oil production will increase by 5 to 7% and
that its natural gas production will increase by 2 to 4%, resulting in
sequential total oil equivalent production (BOE basis) growth of 4 to 6%
from the second quarter of 2017.

Sequential and year-over-year quarterly comparisons of selected
financial and operating items are shown in the following table:

    Three Months Ended

June 30,
2017

   

March 31,
2017

   

June 30,
2016

Net Production Volumes:(1)
Oil (MBbl)(2) 1,767 1,649 1,230
Natural gas (Bcf)(3) 9.6 7.9 7.9
Total oil equivalent (MBOE)(4) 3,360 2,970 2,550
Average Daily Production Volumes:(1)
Oil (Bbl/d) 19,423 18,323 13,516
Natural gas (MMcf/d)(5) 105.0 88.1 87.0
Total oil equivalent (BOE/d)(6) 36,922 32,999 28,022
Average Sales Prices:
Oil, without realized derivatives (per Bbl) $ 46.01 $ 50.72 $ 42.84
Oil, with realized derivatives (per Bbl) $ 46.34 $ 49.73 $ 43.29
Natural gas, without realized derivatives (per Mcf) $ 3.40 $ 3.94 $ 2.10
Natural gas, with realized derivatives (per Mcf) $ 3.39 $ 3.86 $ 2.34
Revenues (millions):
Oil and natural gas revenues $ 113.8 $ 114.8 $ 69.3
Third-party midstream services revenues $ 2.1 $ 1.6 $ 0.9

(13)

Realized gain (loss) on derivatives $ 0.6 $ (2.2 ) $ 2.5
Operating Expenses (per BOE):
Production taxes, transportation and processing $ 3.83 $ 3.98 $ 4.14
Lease operating $ 4.77 $ 5.31 $ 4.78

(14)

Plant and other midstream services operating $ 0.88 $ 0.79 $ 0.42
Depletion, depreciation and amortization $ 12.28 $ 11.45 $ 12.25
General and administrative(7) $ 5.11 $ 5.50   $ 5.18  
Total(8) $ 26.87 $ 27.03   $ 26.77  
Net income (loss) (millions)(9) $ 28.5 $ 44.0 $ (105.9 )
Earnings (loss) per common share (diluted)(9) $ 0.28 $ 0.44 $ (1.15 )
Adjusted net income (loss) (millions)(9)(10) $ 10.9 $ 17.4 $ (1.3 )
Adjusted earnings (loss) per common share (diluted)(9)(11) $ 0.11 $ 0.17 $ (0.01 )
Adjusted EBITDA (millions)(9)(12)     $ 72.7     $ 70.0       $ 38.9    
(1)   Production volumes and proved reserves reported in two streams: oil
and natural gas, including both dry and liquids-rich natural gas.
(2) One thousand barrels of oil.
(3) One billion cubic feet of natural gas.
(4) One thousand barrels of oil equivalent, estimated using a conversion
ratio of one barrel of oil per six thousand cubic feet of natural
gas.
(5) Millions of cubic feet of natural gas per day.
(6) Barrels of oil equivalent per day, estimated using a conversion
ratio of one barrel of oil per six thousand cubic feet of natural
gas.
(7) Includes approximately $2.09, $1.40 and $1.30 per BOE of non-cash,
stock-based compensation expense in the second quarter of 2017,
first quarter of 2017 and the second quarter of 2016, respectively.
(8) Total does not include the impact of full-cost ceiling impairment
charges or immaterial accretion expenses.
(9) Attributable to Matador Resources Company shareholders.
(10) Adjusted net income (loss) is a non-GAAP financial measure. For a
definition of adjusted net income (loss) and a reconciliation of
adjusted net income (loss) (non-GAAP) to net income (loss) (GAAP),
please see "Supplemental Non-GAAP Financial Measures."
(11) Adjusted earnings (loss) per share is a non-GAAP financial measure.
For a definition of adjusted earnings (loss) per share and a
reconciliation of adjusted earnings (loss) per share (non-GAAP) to
earnings (loss) per share (GAAP), please see "Supplemental Non-GAAP
Financial Measures."
(12) Adjusted EBITDA is a non-GAAP financial measure. For a definition of
Adjusted EBITDA and a reconciliation of Adjusted EBITDA (non-GAAP)
to net income (loss) (GAAP) and net cash provided by operating
activities (GAAP), please see "Supplemental Non-GAAP Financial
Measures."
(13) Reclassified from other income due to the midstream segment becoming
a reportable segment in the third quarter of 2016.
(14) $0.42 per BOE reclassified to plant and other midstream services
operating expenses due to the midstream segment becoming a
reportable segment in the third quarter of 2016.
 

A short presentation summarizing the highlights of Matador's second
quarter 2017 earnings release is also included on the Company's website
at
www.matadorresources.com
on the Presentations & Webcasts page under the Investors tab.

Management Comments

Joseph Wm. Foran, Matador's Chairman and CEO, commented, "Not only was
Matador's average daily oil equivalent production (BOE basis) in the
second quarter of 2017 the best quarterly result in the Company's
history, but our financial results also continued to be very strong. The
Board, the management group and I would all like to express our
appreciation to the entire Matador staff for its strong execution. It
was a great team effort. As a result of this strong operating
performance in the first half of 2017, Matador is pleased today to raise
its production and Adjusted EBITDA guidance for the remainder of 2017,
while keeping our capital spending estimates unchanged, as we continue
to execute our 2017 business plan and prepare for 2018 and beyond.

"The northern Delaware Basin continues to be the main focus of our
exploration and production activities, and we continue to be very
pleased with the results we are achieving in each of our key asset areas
across the basin. Our Delaware Basin average daily oil equivalent
production increased 13% sequentially from the first quarter of 2017 and
90% from the second quarter of 2016. In the second quarter of 2017, our
average daily oil equivalent production from the Delaware Basin was
27,600 BOE per day, comprising approximately 75% of the Company's
average daily oil equivalent production. In addition, our total proved
reserves increased 27% in the first six months of 2017 from 105.8
million BOE at December 31, 2016 to 134.4 million BOE at June 30, 2017,
and the Delaware Basin comprises 80% of our total proved reserves. This
increase in total proved reserves reflects not only the success of our
drilling and completions operations, but also our success in acquiring
additional acreage in and around areas actively being drilled in the
Delaware Basin. Detailed information is contained herein on various
successful wells we have recently drilled and completed—both exploratory
and development—in this area. In this regard, our asset teams were
pleased to report meaningful wells and successful tests of new
formations in all of our key asset areas in the Delaware Basin.

"Of particular interest this quarter was our first exploratory test of
the Wolfcamp D formation in the Twin Lakes asset area, the D. Culbertson
#234H well, in northern Lea County, New Mexico. Matador is pleased and
encouraged by the initial results from this discovery well, which we
believe confirms our exploration concept and validates the prospectivity
of the Twin Lakes asset area. The drilling and completion of the D.
Culbertson #234H well provides a solid first step in our understanding
of the Wolfcamp D formation in this area, and we expect further
improvements as we gain additional knowledge and experience from this
well and future tests of the Wolfcamp D formation and as we seek to
delineate our Twin Lakes acreage position from east to west.

"We are also very pleased with the better-than-expected results of our
five-well drilling program in the Eagle Ford shale in Karnes and La
Salle Counties in South Texas. Each of these wells, which were completed
and turned to sales from mid-June to early July, flowed between 1,100
and 1,700 BOE per day (91% oil on average) on choke sizes of 20 to
22/64-inch during 24-hour initial potential tests, and early performance
from these wells is comparable to or better than some of Matador's best
Eagle Ford wells. Despite a two-year hiatus in Eagle Ford drilling, our
operations teams drilled and completed these five wells very efficiently
and demonstrated the ability to complete as many as ten fracturing
stages in a single day. Further, we believe that we were successful in
transferring our most recent stimulation techniques in the Delaware
Basin to the completion of these new Eagle Ford wells. The initial
production from these newly completed wells has almost doubled Matador's
average daily oil equivalent production from the Eagle Ford shale, as
compared to its second quarter 2017 Eagle Ford production levels.

"As in previous quarters, we continued to strategically add to and
improve our acreage position in the Delaware Basin at attractive prices
during the second quarter of 2017. This additional acreage was acquired
primarily in and near our existing asset areas in the Delaware Basin in
Lea and Eddy Counties, New Mexico and Loving County, Texas. We also
executed several key acreage trades with other operators during the
second quarter of 2017, which improved our ability to operate in certain
areas while actually increasing our operated well locations in others.

"Matador ended the second quarter with approximately $131 million in
cash on hand and no borrowings under our credit facility, which, along
with our anticipated cash flows, puts Matador in a very strong and
well-funded capital position to execute our drilling and midstream
programs throughout the remainder of 2017. Matador currently expects to
continue operating five rigs drilling oil and natural gas wells in the
Delaware Basin throughout the remainder of 2017, although we have
considerable operational flexibility to modify our drilling program
based upon fluctuations in commodity prices and other factors. We look
forward to delivering strong results again in the second half of 2017 as
we begin to solidify our plans for 2018."

Part II - Detailed Financial Results and
Operations Update

Operating and Financial Results — Second Quarter 2017

Production and Revenues

Average daily oil equivalent production increased 12% sequentially from
32,999 BOE per day (56% oil) in the first quarter of 2017 to 36,922 BOE
per day (53% oil) in the second quarter of 2017, and increased 32%
year-over-year from 28,022 BOE per day (48% oil) in the second quarter
of 2016. Matador's increased oil production in the second quarter of
2017 exceeded the Company's expectations resulting from
better-than-expected initial results from several of the Company's new
wells in the Delaware Basin, and particularly in the Rustler Breaks
asset area. Matador's second quarter 2017
average daily oil equivalent production was the best quarterly result in
the Company's history.

Average daily oil production increased 6% sequentially from 18,323
barrels per day in the first quarter of 2017 to 19,423 barrels per day
in the second quarter of 2017, and increased 44% year-over-year from
13,516 barrels per day in the second quarter of 2016. Matador's
second quarter 2017 average daily oil production was the best quarterly
result in the Company's history.

Average daily natural gas production increased 19% sequentially from
88.1 million cubic feet per day in the first quarter of 2017 to 105.0
million cubic feet per day in the second quarter of 2017, and increased
21% year-over-year from 87.0 million cubic feet per day in the second
quarter of 2016. Matador's increased natural gas production in the
second quarter of 2017 was attributable not only to strong well results
from the Delaware Basin, but also to the higher-than-expected initial
contributions from three previously drilled Haynesville shale wells that
were completed and turned to sales by an affiliate of Chesapeake Energy
Corporation ("Chesapeake") in the second quarter of 2017 (along with
flush production from offsetting Haynesville shale shut-in wells
returned to production following the completion operations on the new
wells). Matador's second quarter 2017 average
daily natural gas production was the best quarterly result in the
Company's history.

Matador's Delaware Basin average daily oil equivalent production was
27,622 BOE per day (75% of total oil equivalent production) in the
second quarter of 2017, consisting of 16,645 barrels of oil per day (86%
of total oil production) and 65.9 million cubic feet of natural gas per
day (63% of total natural gas production). Matador's Delaware Basin oil
equivalent production increased 13% sequentially, as compared to 24,535
BOE per day in the first quarter of 2017, and increased 90%
year-over-year, as compared to 14,525 BOE per day in the second quarter
of 2016.

Oil and natural gas revenues were largely unchanged from $114.8 million
in the first quarter of 2017, as compared to $113.8 million in the
second quarter of 2017, but increased 64% year-over-year from $69.3
million in the second quarter of 2016. The increase in oil and natural
gas production noted above helped to offset declining oil and natural
gas prices during the second quarter of 2017, resulting in almost no
change in oil and natural gas revenues between the first and second
quarters of 2017. Realized oil prices decreased 9% from $50.72 per
barrel in the first quarter of 2017 to $46.01 per barrel in the second
quarter of 2017, but increased 7% from $42.84 per barrel in the second
quarter of 2016. Realized natural gas prices decreased 14% from $3.94
per thousand cubic feet in the first quarter of 2017 to $3.40 per
thousand cubic feet in the second quarter of 2017, but increased 62%
from $2.10 per thousand cubic feet in the second quarter of 2016.
Realized oil prices declined in the second quarter of 2017 as a result
of both lower West Texas Intermediate oil prices, as well as somewhat
higher oil price differentials, which were $2.13 per barrel in the
second quarter, as compared to $1.06 per barrel in the first quarter of
2017. Realized natural gas prices were lower in the second quarter of
2017 as a result of both lower natural gas liquids ("NGL") prices,
particularly the heavier components reflecting lower oil prices, and
somewhat wider basis differentials in the Delaware Basin. Including its
NGL revenues in the realized average natural gas price, Matador reported
an uplift of $0.32 per thousand cubic feet above the NYMEX Henry Hub
average natural gas prices in the second quarter of 2017, as opposed to
$0.92 per thousand cubic feet in the first quarter of 2017.

Third-party midstream services revenues increased 35% sequentially from
$1.6 million in the first quarter of 2017 to $2.1 million in the second
quarter of 2017, and increased 129% year-over-year from $0.9 million in
the second quarter of 2016. The sequential and year-over-year increases
primarily reflect increased third-party natural gas processing and
transportation revenues in the second quarter of 2017, as compared to
the first quarter of 2017 and the second quarter of 2016. Third-party
midstream services revenues are those revenues from midstream operations
related to third parties, including working interest owners in
Matador-operated wells; all revenues from Matador-owned production are
eliminated in consolidation. Overall, including those midstream revenues
attributable to Matador's operations, total midstream services revenues
increased 18% sequentially from the first quarter of 2017 and increased
228% from the second quarter of 2016.

Total realized revenues, including realized hedging gains and losses and
third-party midstream services revenues, increased 2% sequentially from
$114.2 million in the first quarter of 2017 to $116.4 million in the
second quarter of 2017, and increased 60% year-over-year from $72.7
million in the second quarter of 2016. Realized hedging gains from oil
and natural gas hedges were $0.6 million in the second quarter of 2017,
as compared to realized hedging losses of $2.2 million in the first
quarter of 2017 and realized hedging gains of $2.5 million in the second
quarter of 2016.

Net Income (Loss) and Earnings (Loss) Per Share

For the second quarter of 2017, Matador reported net income attributable
to Matador Resources Company shareholders of approximately $28.5
million, or earnings of $0.28 per diluted common share on a GAAP basis,
a decrease of 35% sequentially, as compared to net income attributable
to Matador Resources Company shareholders of approximately $44.0
million, or earnings of $0.44 per diluted common share, in the first
quarter of 2017, and as compared to a net loss attributable to Matador
Resources Company shareholders of $105.9 million, or a loss of $1.15 per
diluted common share, in the second quarter of 2016. The decrease in net
income in the second quarter of 2017 was primarily attributable to a
decline in realized oil and natural gas prices of 9% and 14%,
respectively, as well as changes in certain non-cash items, including a
decrease in unrealized hedging gains, an increase in depletion,
depreciation and amortization expenses and an increase in stock-based
compensation expenses in the second quarter of 2017, as compared to the
first quarter of 2017.

Portions of the second quarter 2017 net income attributable to Matador
Resources Company shareholders (GAAP basis) were specific non-cash or
non-recurring items (including approximately $13.2 million in non-cash
unrealized gain on derivatives and approximately $1.5 million in
non-recurring stock-based compensation expenses attributable to a change
in the vesting schedule applicable to equity awards granted to the
Company's directors). Excluding those items from net income resulted in
adjusted net income attributable to Matador Resources Company
shareholders (a non-GAAP financial measure) of approximately $10.9
million, or adjusted earnings of $0.11 per diluted common share, as
compared to adjusted net income attributable to Matador Resources
Company shareholders of approximately $0.17 per diluted common share in
the first quarter of 2017, and an adjusted net loss attributable to
Matador Resources Company shareholders of approximately $0.01 per
diluted common share in the second quarter of 2016.

Matador's net income for the second quarter of 2017 was favorably
impacted by (1) increased oil and natural gas production, (2) a realized
gain on derivatives of $0.6 million, (3) a non-cash, unrealized gain on
derivatives of $13.2 million, (4) no full-cost ceiling impairment in the
quarter and (5) no income tax expense. Matador's net income for the
second quarter of 2017 was unfavorably impacted by (1) lower realized
oil and natural gas prices, (2) a decrease in unrealized hedging gains,
(3) increased non-cash expenses, including increased depletion,
depreciation and amortization expenses and (4) increased non-cash
stock-based compensation expenses, including, in particular, a one-time,
non-recurring general and administrative expense of approximately $1.5
million attributable to a change in the vesting schedule applicable to
equity awards granted to the Company's directors.

For a reconciliation of adjusted net income (non-GAAP) and adjusted
earnings (loss) per diluted common share (non-GAAP) to net income (loss)
(GAAP) and earnings (loss) per diluted common share (GAAP), please see
"Supplemental Non-GAAP Financial Measures" below.

Adjusted EBITDA

Adjusted EBITDA attributable to Matador Resources Company shareholders,
a non-GAAP financial measure, increased 4% sequentially from $70.0
million in the first quarter of 2017 to $72.7 million in the second
quarter of 2017, and increased 87% year-over-year from $38.9 million in
the second quarter of 2016. The sequential increase in Adjusted EBITDA
was primarily attributable to the increases in both oil and natural gas
production, which offset declines in realized oil and natural gas prices
during the second quarter of 2017. The year-over-year increase in
Adjusted EBITDA was primarily attributable to both the increases in oil
and natural gas production and the increases in realized oil and natural
gas prices between the second quarters of 2017 and 2016.

For a definition of Adjusted EBITDA and a reconciliation of Adjusted
EBITDA (non-GAAP) to net income (loss) (GAAP) and net cash provided by
operating activities (GAAP), please see "Supplemental Non-GAAP Financial
Measures" below.

Operating Expenses

Production taxes, transportation and processing

Production taxes, transportation and processing expenses on a
unit-of-production basis decreased 4% sequentially from $3.98 per BOE in
the first quarter of 2017 to $3.83 per BOE in the second quarter of
2017, and decreased 7% year-over-year from $4.14 per BOE in the second
quarter of 2016. Production taxes remained relatively unchanged in the
second quarter of 2017, as compared to the first quarter of 2017,
resulting from almost no change in oil and natural gas revenues between
the quarters, although year-over-year, production taxes increased 80%,
primarily as a result of the 64% year-over-year increase in oil and
natural gas revenues. Year-over-year, Matador realized a decrease in
transportation and processing expenses, primarily as a result of the
start-up in late August 2016 of the cryogenic natural gas processing
plant in the Rustler Breaks asset area (the "Black River Processing
Plant"). On a unit-of-production basis, these second quarter 2017
expenses also benefited from significantly higher daily oil equivalent
production of 12% and 32%, respectively, as compared to the first
quarter of 2017 and the second quarter of 2016.

Lease operating expenses ("LOE")

Significantly, lease operating expenses on a unit-of-production basis
decreased 10% sequentially from $5.31 per BOE in the first quarter of
2017 to $4.77 per BOE in the second quarter of 2017, and were
essentially unchanged year-over-year from $4.78 per BOE in the second
quarter of 2016. The sequential decrease in lease operating expenses on
a unit-of-production basis was primarily attributable to higher daily
oil equivalent production in the second quarter of 2017, as compared to
the first quarter of 2017, but also resulted from lower workover
expenses in the second quarter of 2017.

Plant and other midstream services operating
expenses

Matador's plant and other midstream services operating expenses
increased 11% sequentially from $0.79 per BOE in the first quarter of
2017 to $0.88 per BOE in the second quarter of 2017, and increased 110%
year-over-year from $0.42 per BOE in the second quarter of 2016. The
increase in plant and other midstream services operating expenses is
attributable to additional salt water disposal wells placed in service
in the Wolf and Rustler Breaks asset areas during the first quarter of
2017, as well as to the overall increase in the scope of the Company's
midstream operations in the Delaware Basin since the second quarter of
2016. Matador's plant and other midstream services operating expenses of
$0.88 per BOE were in line with the Company's projections of $0.90 per
BOE for full-year 2017; year-to-date, these expenses have averaged $0.83
per BOE.

Depletion, depreciation and amortization ("DD&A")

Depletion, depreciation and amortization expenses on a
unit-of-production basis increased 7% sequentially from $11.45 per BOE
in the first quarter of 2017 to $12.28 per BOE in the second quarter of
2017, and remained essentially unchanged from $12.25 per BOE in the
second quarter of 2016. The increase in DD&A expenses resulted from
increased drilling and completion costs, primarily stimulation treatment
costs, associated with the Company's 2017 Delaware Basin drilling
program. At June 30, 2017, DD&A expenses on a unit-of-production basis
were below the Company's full-year DD&A projection of $12.75 per BOE.
The Company anticipates small quarterly increases in DD&A expenses on a
unit-of-production basis for the remainder of 2017.

Full-cost ceiling impairment

Matador recorded no full-cost ceiling impairment for the second quarter
of 2017, as reflected on the Company's interim unaudited condensed
consolidated statement of operations for the three months ended June 30,
2017.

General and administrative ("G&A")

General and administrative expenses on a unit-of-production basis
decreased 7% from $5.50 per BOE in the first quarter of 2017 to $5.11
per BOE in the second quarter of 2017. Year-over-year general and
administrative expenses remained relatively unchanged from $5.18 per BOE
in the second quarter of 2016. During the second quarter of 2017,
general and administrative expenses included a one-time, non-recurring
charge of approximately $1.5 million, which was attributable to a change
in the vesting schedule applicable to equity awards granted to the
Company's directors. General and administrative expenses for the second
quarter of 2017 also included total non-cash, stock-based compensation
expenses of $2.09 per BOE, as compared to $1.40 per BOE in the first
quarter of 2017 and $1.30 per BOE in the second quarter of 2016.
Excluding the non-cash, stock-based compensation expenses, cash-based
general and administrative expenses decreased 26% to $3.02 per BOE in
the second quarter of 2017 from $4.10 per BOE in the first quarter of
2017, and decreased 22% from $3.88 per BOE in the second quarter of 2016.

Proved Reserves, Standardized Measure and PV-10

The following table summarizes Matador's estimated total proved oil and
natural gas reserves at June 30, 2017, December 31, 2016 and June 30,
2016.

   

June 30,
2017

   

December 31,
2016

   

June 30,
2016

Estimated proved reserves:(1)(2)
Oil (MBbl)(3) 74,954 56,977 52,337
Natural Gas (Bcf)(4)   356.5     292.6     258.7  
Total (MBOE)(5)   134,373     105,752     95,457  
Estimated proved developed reserves:
Oil (MBbl)(3) 28,454 22,604 19,913
Natural Gas (Bcf)(4)   159.7     126.8     114.4  
Total (MBOE)(5)   55,075     43,731     38,978  
Percent developed 41.0 % 41.4 % 40.8 %
Estimated proved undeveloped reserves:
Oil (MBbl)(3) 46,500 34,373 32,424
Natural Gas (Bcf)(4)   196.8     165.9     144.3  
Total (MBOE)(5)   79,298     62,021     56,479  
Standardized Measure (in millions) $ 1,001.9 $ 575.0 $ 468.3
PV-10(6) (in millions)     $ 1,086.9       $ 581.5       $ 473.2  
(1)   Numbers in table may not total due to rounding.
(2) Matador's estimated proved reserves, Standardized Measure and PV-10
were determined using index prices for oil and natural gas, without
giving effect to derivative transactions, and were held constant
throughout the life of the properties. The unweighted arithmetic
averages of the first-day-of-the-month prices for the period from
July 2016 through June 2017 were $45.42 per Bbl for oil and $3.01
per MMBtu for natural gas, for the period from January 2016 through
December 2016 were $39.25 per Bbl for oil and $2.48 per MMBtu for
natural gas and for the period from July 2015 through June 2016 were
$39.63 per Bbl for oil and $2.24 per MMBtu for natural gas. These
prices were adjusted by property for quality, energy content,
regional price differentials, transportation fees, marketing
deductions and other factors affecting the price received at the
wellhead. Matador reports its proved reserves in two streams, oil
and natural gas, and the economic value of the natural gas liquids
associated with the natural gas is included in the estimated
wellhead natural gas price on those properties where the natural gas
liquids are extracted and sold.
(3) One thousand barrels of oil.
(4) One billion cubic feet of natural gas.
(5) One thousand barrels of oil equivalent, estimated using a conversion
ratio of one barrel of oil per six thousand cubic feet of natural
gas.
(6) PV-10 is a non-GAAP financial measure. For a reconciliation of PV-10
(non-GAAP) to Standardized Measure (GAAP), please see "Supplemental
Non-GAAP Financial Measures" below.
 

Matador's estimated total proved oil and
natural gas reserves were 134.4 million BOE at June 30, 2017, an
all-time high,
consisting of 75.0 million barrels of oil and
356.5 billion cubic feet of natural gas (both also all-time highs), with
a Standardized Measure of $1.0 billion (GAAP basis) and a PV-10, a
non-GAAP financial measure, of $1.1 billion, an increase of 27% from
estimated total proved oil and natural gas reserves of 105.8 million BOE
at December 31, 2016, consisting of 57.0 million barrels of oil and
292.6 billion cubic feet of natural gas, with a Standardized Measure of
$575.0 million and a PV-10 of $581.5 million. The 74% increase in
Standardized Measure and 87% increase in PV-10 at June 30, 2017, as
compared to December 31, 2016, were primarily attributable both to the
increase in total proved reserves and the increase in oil and natural
gas prices used to determine Standardized Measure and PV-10. At June 30,
2017, the 12-month arithmetic averages of oil and natural gas prices
used to estimate proved reserves were $45.42 per barrel and $3.01 per
MMBtu, respectively, as compared to $39.25 per barrel and $2.48 per
MMBtu, respectively, at December 31, 2016.

Proved oil reserves increased 32% from 57.0 million barrels at
December 31, 2016 to 75.0 million barrels at June 30, 2017, and
increased 43% from 52.3 million barrels at June 30, 2016. At June 30,
2017, approximately 56% of the Company's total proved reserves were oil
and 44% were natural gas. Approximately 41% of the Company's total
proved reserves were proved developed reserves at June 30, 2017, as
compared to 41% at both December 31 and June 30, 2016.

The reserves estimates at all dates presented in the table above were
prepared by the Company's internal engineering staff and audited by an
independent reservoir engineering firm, Netherland, Sewell & Associates,
Inc. These reserves estimates were prepared in accordance with the SEC's
rules for oil and natural gas reserves reporting and do not include any
unproved reserves classified as probable or possible that might exist on
Matador's properties.

For a reconciliation of PV-10 (non-GAAP) to Standardized Measure
(GAAP), please see "Supplemental Non-GAAP Financial Measures" below.

Operations Update

Drilling and Completion Activities

During the second quarter of 2017, Matador continued its focus on the
exploration, delineation and development of the Company's Delaware Basin
acreage in Loving County, Texas and Lea and Eddy Counties, New Mexico.
Matador began 2017 operating four drilling rigs in the Delaware Basin
and continued to do so throughout the first quarter. In late April 2017,
Matador added a fifth drilling rig in the Delaware Basin and expects to
operate five rigs in the Delaware Basin throughout the remainder of
2017, including three rigs in its Rustler Breaks and Antelope Ridge
asset areas, one rig in its Wolf and Jackson Trust asset areas and one
rig in its Ranger/Arrowhead and Twin Lakes asset areas. Matador still
expects to direct over 90% of its estimated 2017 capital expenditures to
drilling and completion and midstream operations in the Delaware Basin.

In July 2017, Matador took delivery of a sixth drilling rig on a
temporary basis for the purpose of drilling a second salt water disposal
well in the Rustler Breaks asset area for its midstream affiliate, San
Mateo. The salt water disposal well will not be ready to spud until
early August 2017 and, in the interim, Matador is using this rig to
drill an additional oil and natural gas well in its Rustler Breaks asset
area. At August 2, 2017, Matador had no plans to use this sixth rig to
drill additional oil and natural gas wells for the remainder of 2017.

Matador also finished drilling its five-well program in the Eagle Ford
shale in South Texas during the second quarter of 2017. Two of these
wells, the Falls City #1H and #2H wells, were completed and turned to
sales in mid-June 2017. The other three wells, the Martin Ranch C #11H
well and the Martin MAK D #49H and D #50H wells, were completed and
turned to sales in early July, and thus, did not contribute to second
quarter 2017 production volumes. The rig used to drill these five wells
was released in May, and Matador has no additional operated drilling
activities planned in the Eagle Ford shale for the remainder of 2017.

Matador has built significant optionality into its drilling program.
Three of its rigs are on longer-term contracts, with average remaining
terms of approximately 18 months. The other three rigs, including the
sixth rig to be used for drilling the second salt water disposal well at
Rustler Breaks, are all on short-term contracts with obligations ranging
from two months to six months. This affords Matador the opportunity to
easily and quickly modify its drilling program as management may
determine necessary based on changing commodity prices and other factors.

During the second quarter of 2017, Matador completed and turned to sales
a total of 31 gross (17.6 net) horizontal wells in its various operating
areas, including 18 gross (15.5 net) operated wells and 13 gross (2.1
net) non-operated wells, as summarized in the table below.

    Operated     Non-Operated     Total
Operating Area Gross     Net Gross     Net Gross     Net
Delaware Basin 16 13.5 5 0.7 21 14.2
Eagle Ford Shale 2 2.0 3 0.8 5 2.8
Haynesville Shale     0     0.0     5     0.6     5     0.6
Total     18     15.5     13     2.1     31     17.6
 

In particular, during the second quarter of 2017, Matador completed and
turned to sales 21 gross (14.2 net) horizontal wells in its various
asset areas in the Delaware Basin, including 16 gross (13.5 net)
operated and five gross (0.7 net) non-operated wells, as summarized in
the table below.

    Operated     Non-Operated     Total
Operating Area Gross     Net Gross     Net Gross     Net
Rustler Breaks 9 7.6 4 0.6 13 8.2
Wolf 5 4.2 0 0.0 5 4.2
Ranger 0 0.0 1 0.1 1 0.1
Arrowhead 1 0.7 0 0.0 1 0.7
Twin Lakes     1     1.0     0     0.0     1     1.0
Total     16     13.5     5     0.7     21     14.2
 

At August 2, 2017, Matador was on track with its projected 2017 drilling
and completions program as outlined in its March 2017 Analyst Day
presentation. At August 2, 2017, Matador had completed and turned to
sales the eight gross (5.8 net) operated and non-operated wells
anticipated for 2017 in the Eagle Ford shale, as well as the five gross
(0.6 net) non-operated wells anticipated for 2017 in the Haynesville
shale. While the Company may participate in additional non-operated well
opportunities in both of these areas during the remainder of 2017, any
additional capital expenditures are anticipated to be minimal.

Delaware Basin - Southeast New Mexico and West Texas

Twin Lakes Asset Area - Lea County, New Mexico

Matador is pleased to announce the 24-hour initial potential test result
from the D. Culbertson 26-15S-36E TL State #234H (D. Culbertson #234H)
well, its first horizontal test of the Wolfcamp D formation in the
eastern portion of its Twin Lakes asset area, as summarized in the table
below.

        Initial Potential
Oil     Gas     BOE     % Oil     FCP(1)     Choke
Well Interval (Bbl/d) (Mcf/d) (BOE/d) (psi) (inch)
D. Culbertson 26-15S-36E TL State #234H Wolfcamp D 493 640 600 82% On ESP N/A
 
(1) Flowing casing pressure.
 

The D. Culbertson #234H well tested 600 BOE per day (82% oil) during a
24-hour initial potential test on ESP, including 493 barrels of oil per
day and 640 thousand cubic feet of natural gas per day, from a completed
lateral length of approximately 4,400 feet. To Matador's knowledge, this
is the northernmost horizontal test of the Wolfcamp formation in New
Mexico. Matador is very pleased with the initial results from this
discovery well, which the Company believes confirms the Company's
exploration concept and validates the prospectivity of the Wolfcamp D in
the Twin Lakes asset area. This well demonstrates the potential for
horizontal exploitation and development of the Wolfcamp formation far to
the north of the most currently active areas of the Wolfcamp play in the
Delaware Basin. The drilling and completion of the D. Culbertson #234H
well provides a solid first step in our understanding of the Wolfcamp D
formation in this area, and we expect further improvements as we gain
additional knowledge and experience from this well and future tests of
the Wolfcamp D formation and as we seek to delineate our Twin Lakes
acreage position from east to west.

The D. Culbertson #234H well confirmed a number of expectations that the
Company had for the Wolfcamp D in its Twin Lakes area, based on its
analysis of offset well data and core data taken in Matador's Olivine
State 5-16S-37E TL #1 (Olivine #1) well, as follows:

  • The Wolfcamp D, which has been the source rock, along with the deeper
    Woodford shale, for upwards of 1.3 billion barrels of oil and 2.2
    trillion cubic feet of natural gas produced from multiple fields in
    the Twin Lakes area, was found to be capable of producing oil and
    natural gas in meaningful quantities from a horizontal wellbore;
  • The Wolfcamp D had an initial pressure gradient of approximately 0.6
    psi per foot. As expected, the Wolfcamp D formation was
    over-pressured, but not as over-pressured as observed in the Wolfcamp
    formation in the southern parts of the play, where the initial
    formation pressure gradient approaches 0.8 psi per foot;
  • The D. Culbertson #234H well tested at an oil cut of 82%, which was
    within the expected range of 80 to 90%;
  • The D. Culbertson #234H well has produced at a water-to-oil ratio of
    approximately one barrel of water or less per barrel of oil produced,
    which was anticipated but is much lower than the water-to-oil ratio of
    over three barrels of water per barrel of oil produced in the southern
    parts of the Wolfcamp play; and
  • As a result of the higher oil cut and somewhat lower reservoir
    pressure gradient, the D. Culbertson #234H well required, as
    anticipated, the early installation of artificial lift, and in this
    case, Matador chose to use an ESP.

The D. Culbertson #234H well drilled faster than anticipated. The well
was drilled in approximately 23 days from spud to a total depth of
16,132 feet. The landing target chosen for this initial test was a
higher porosity, highly organic section of the Wolfcamp D about 20 to 30
feet in thickness. The entire horizontal lateral length of this well was
drilled fully within the identified target interval. Completion
operations on the D. Culbertson #234H well were more challenging than
anticipated, but Matador's completion team successfully pumped 25
fracture stages with between five to eight perforation clusters per
stage spaced at 24 to 35 feet per stage, pumping approximately 233,000
barrels of fluid and approximately 12.3 million pounds of primarily
30/50 sand. Stages typically ranged from 40 to 60 barrels of fracturing
fluid carrying 2,500 to 3,500 pounds of 30/50 sand per completed lateral
foot.

Matador will continue to observe the performance of the D. Culbertson
#234H well as the Company prepares for its second test of the Wolfcamp D
formation in the western portion of its Twin Lakes acreage, the
Northeast Kemnitz State #11H well, which is expected to begin late in
the third quarter or early in the fourth quarter of 2017. The Wolfcamp D
interval is about 800 feet thick in the western portion of the Twin
Lakes asset area (as compared to about 400 feet thick at the D.
Culbertson #234H location), and Matador plans to continue a methodical
approach to this exploratory effort. Matador expects to drill a pilot
hole to gather detailed well logs to identify the landing target prior
to initiating the horizontal lateral. In addition, Matador expects to
run cased-hole logs and to conduct several fracture initiation pressure
tests in at least one existing vertical well drilled through the
Wolfcamp D near the second well's location to further help with
identifying the landing target and designing the fracture treatments for
this well.

Of further note, Cimarex Energy Co. ("Cimarex") recently proposed, and
Matador has agreed to participate as a working interest owner in, a
second test of Cimarex's acreage position offsetting Matador's western
Twin Lakes acreage. Cimarex is proposing to drill a two-mile lateral
test in an upper section of the Wolfcamp D. Given the results from its
initial test of the Wolfcamp D in the D. Culbertson #234H well, Matador
also sees the potential for longer laterals to optimize well
productivity in the Twin Lakes area, and the Company's acreage in
several areas lends itself very well to future development with longer
laterals. Matador also acquired approximately 800 net acres near the D.
Culbertson #234H well at the July 2017 State of New Mexico lease sale.

Rustler Breaks Asset Area - Eddy County, New Mexico

Matador operated three drilling rigs in its Rustler Breaks asset area
during most of the second quarter of 2017, beginning in late April.
During the second quarter of 2017, the Company completed and turned to
sales 13 gross (8.2 net) horizontal wells in this area, including nine
gross (7.6 net) operated wells and four gross (0.6 net) non-operated
wells. The nine operated wells included five Wolfcamp A-XY completions,
one Wolfcamp A-Lower completion and three Wolfcamp B-Blair completions.
All nine wells had completed lateral lengths between 4,300 and 4,600
feet. The 24-hour initial potential test results from all nine wells are
summarized in the table below.

        Initial Potential
Oil     Gas     BOE     % Oil     FCP(1)     Choke
Well Interval (Bbl/d) (Mcf/d) (BOE/d) (psi) (inch)
Joe Coleman 13-23S-27E RB #206H Wolfcamp A-XY 1,381 2,756 1,840 75% 1,950 30/64"
Kathy Coleman 14-23S-27E RB #206H Wolfcamp A-XY 1,316 2,634 1,755 75% 2,000 30/64"
Guitar 10-24S-28E RB #201H Wolfcamp A-XY 1,165 2,122 1,518 77% 2,320 32/64"
Warren 25-23S-27E RB #203H Wolfcamp A-XY 751 1,189 949 79% 1,250 30/64"
Warren Fed Com 25-23S-27E RB #206H Wolfcamp A-XY 700 1,337 923 76% 1,280 34/64"
Guitar 10-24S-28E RB #205H Wolfcamp A-Lower 870 1,708 1,155 75% 1,590 32/64"
Paul 25-24S-28E RB #225H Wolfcamp B-Blair 986 8,568 2,414 41% 3,300 32/64"
Guitar 10-24S-28E RB #221H Wolfcamp B-Blair 643 6,386 1,707 38% 3,600 24/64"
B. Banker 33-23S-28E RB #206H Wolfcamp B-Blair 611 7,154 1,803 34% 2,250 36/64"
 
(1) Flowing casing pressure.
 

Overall, the well results achieved in the Rustler Breaks asset area in
the second quarter of 2017 continued to meet or exceed the Company's
expectations. Of particular note in the second quarter were the results
from the Guitar 10-24S-28E RB #205H (Guitar #205H) well, a Wolfcamp
A-Lower completion, and the Joe Coleman 13-23S-27E RB #206H (Joe Coleman
#206H) and Kathy Coleman 14-23S-27E RB #206H (Kathy Coleman #206H)
wells, both Wolfcamp A-XY completions, each of which is described more
fully below. The Wolfcamp B-Blair completions also continued to deliver
strong results in the second quarter of 2017 and contributed to the
Company's 19% increase in natural gas production during the second
quarter of 2017.

The Guitar #205H well was Matador's first Wolfcamp A-Lower completion in
the Rustler Breaks asset area, and this well flowed 1,155 BOE per day
(75% oil) during a 24-hour initial potential test from a completed
lateral length of approximately 4,300 feet. This lower, more organic
section of the Wolfcamp A is located about 150 to 200 feet below the
Wolfcamp A-XY interval. Matador has successfully tested and produced the
Wolfcamp A-Lower target in its Wolf and Jackson Trust asset areas in
Loving County, Texas. Matador is pleased with these initial results from
the Guitar #205H, which validates the Wolfcamp A-Lower as another
completion target in the Rustler Breaks asset area. Matador plans to
drill additional Wolfcamp A-Lower wells at Rustler Breaks going forward.

The Joe Coleman #206H and the Kathy Coleman #206H wells were both
Wolfcamp A-XY completions located in the northwestern portion of the
Rustler Breaks asset area, close to the Tom Walters 12-23S-27E RB #203H
(Tom Walters #203H) well discussed in the Company's prior earnings
releases. Both of these wells are among the best Wolfcamp A-XY wells
drilled in the Rustler Breaks asset area, with early performance
comparable to that of the Tom Walters #203H well. As of late July 2017,
in approximately two months of production, the Joe Coleman #206H and
Kathy Coleman #206H wells have produced approximately 92,000 BOE (74%
oil) and 90,000 BOE (73% oil), respectively, and both wells are tracking
15 to 20% above the Company's 900,000 BOE Wolfcamp A-XY type curve for
the Rustler Breaks asset area. As of late July 2017, the Tom Walters
#203H well had produced approximately 180,000 BOE (74% oil) in its first
six months of production, including about 15 days of shut-in time, and
is also tracking above the Company's 900,000 BOE Wolfcamp A-XY type
curve for this area. Both the Joe Coleman #206H and the Kathy Coleman
#206H wells, as well as the Tom Walters #203H well, further confirm the
potential for the Wolfcamp A-XY interval throughout the Rustler Breaks
acreage position.

As of late July 2017, Matador's two best Wolfcamp A-XY wells in the
Rustler Breaks asset area, the Dr. Scrivner Federal 01-24S-28E RB #208H
and the Paul 25-24S-28E RB #221H wells, had produced, approximately
254,000 BOE (73% oil) in just over eight months of production and
approximately 316,000 BOE (71% oil) in approximately 14 months of
production, respectively. Both of these wells are tracking well above
the Company's 900,000 BOE Wolfcamp A-XY type curve for this area.
Matador attributes the strong results from many of its recent Wolfcamp
A-XY wells to the larger fracture treatments, consisting of
approximately 40 barrels of fluid and 3,000 pounds of primarily 30/50
mesh sand per completed lateral foot, including the use of diverting
agents, that it has pumped consistently in the Wolfcamp A-XY completions
in the Rustler Breaks asset area since mid-2016.

At August 2, 2017, Matador planned to operate three drilling rigs at
Rustler Breaks throughout the remainder of 2017, although it may elect
to move one of these rigs to its Antelope Ridge asset area late in the
third quarter or early in the fourth quarter of 2017 to begin testing
recently acquired acreage in that area. Matador's drilling success at
Rustler Breaks has resulted in natural gas volumes that exceed the 60
million cubic feet per day capacity of the Black River Processing Plant
operated by San Mateo. San Mateo's expansion of the Black River
Processing Plant to provide an incremental 200 million cubic feet per
day of natural gas processing capacity is expected to be operational
late in the first quarter of 2018. In the meantime, Matador has secured
and is using third-party options for its excess natural gas processing
needs.

Ranger and Arrowhead Asset Areas – Lea County, New
Mexico and Eddy County, New Mexico

Matador operated one drilling rig in its Ranger and Arrowhead asset
areas during most of the second quarter of 2017. During the second
quarter of 2017, the Company completed and turned to sales two gross
(0.8 net) horizontal wells in these areas, including one gross (0.7 net)
operated well and one gross (0.1 net) non-operated well. The operated
well was a Second Bone Spring test in the Arrowhead asset area, the
Stebbins 20 Federal #123H (Stebbins 20 #123H), and the non-operated well
was also a Second Bone Spring test in the Ranger asset area. During the
second quarter of 2017, Matador had several additional operated wells in
progress in the Ranger and Arrowhead asset areas that should be
completed and turned to sales during the third quarter. The 24-hour
initial potential test result from the Stebbins 20 #123H well is
summarized in the table below.

        Initial Potential
Oil     Gas     BOE     % Oil     FCP(1)     Choke
Well Interval (Bbl/d) (Mcf/d) (BOE/d) (psi) (inch)
Stebbins 20 Federal #123H Second Bone Spring 825 1,111 1,010 82% On ESP N/A
 
(1) Flowing casing pressure.
 

The Stebbins 20 #123H well was Matador's first operated well in the
Arrowhead asset area. This Second Bone Spring test had a completed
lateral length of approximately 4,300 feet and was completed with 15
fracture stages carrying a total of approximately 150,000 barrels of
fracturing fluid and approximately 8.5 million pounds of primarily 20/40
mesh sand (or about 2,000 pounds of sand per completed lateral foot).
Early performance from the Stebbins 20 #123H well has exceeded
expectations, and the well has shown minimal decline, producing
approximately 61,000 BOE, or almost 1,000 BOE per day, in just over two
months of production as of late July 2017. After its first two months of
production, the Stebbins 20 #123H well is tracking ahead of Matador's
700,000 BOE Second Bone Spring type curve for the Ranger and Arrowhead
asset areas.

Matador also completed a second well on the initial Stebbins pad in
early July 2017, the Stebbins 20 Federal #133H (Stebbins 20 #133H) well,
which is a Third Bone Spring completion. At August 2, 2017, an ESP had
just been installed on this well, and Matador expects to conduct the
24-hour initial potential test on this well once the ESP is fully
operational.

Matador is very pleased with the initial results from the Stebbins 20
#123H well and looks forward to the initial results from the Stebbins 20
#133H well. With continued encouraging results, the Stebbins acreage
block could become a focus for future drilling activity in Matador's
Arrowhead asset area. The Company has recently received 14 federal
permits for drilling additional wells on this acreage block over the
next few years, and this acreage block also lends itself to laterals
longer than one mile.

As noted above, Matador also participated in one non-operated well in
its Ranger asset area in the second quarter of 2017. This well, the COG
Operating (Concho Resources Inc.) Geronimo Federal Com #11H well, a
Second Bone Spring test, had a 24-hour initial potential test rate of
1,630 BOE per day (91% oil). Matador owns an approximate 11% working
interest in this well, which is located about nine miles west of its
Mallon wells and offsets other Matador acreage in the Ranger asset area.

Wolf and Jackson Trust Asset Areas - Loving
County, Texas

Matador operated one drilling rig in its Wolf asset area during the
second quarter of 2017. During the second quarter of 2017, the Company
completed and turned to sales five gross (4.2 net) operated horizontal
wells in this area, including four wells completed in the Second Bone
Spring and one well completed in the Wolfcamp A-XY. The 24-hour initial
potential test results from each of these five wells are summarized in
the table below.

        Initial Potential
Oil     Gas     BOE     % Oil     FCP(1)     Choke
Well Interval (Bbl/d) (Mcf/d) (BOE/d) (psi) (inch)
Arno 78-TTT-B33 WF #121H Second Bone Spring 341 2,934 830 41% 1,480 40/64"
Arno 78-TTT-B33 WF #122H Second Bone Spring 255 3,043 762 33% 1,525 40/64"
Dorothy White 82-TTT-B33 WF #124H Second Bone Spring 427 3,022 931 46% 1,671 40/64"
Dorothy White 82-TTT-B33 WF #127H Second Bone Spring 375 1,953 700 54% 950 44/64"
Arno 78-TTT-B33 WF #202H Wolfcamp A-XY 310 7,172 1,505 21% 3,150 36/64"
 
(1) Flowing casing pressure.
 

The Arno 78-TTT-B33 WF #121H (Arno #121H), Arno 78-TTT-B33 WF #122H
(Arno #122H) and Arno 78-TTT-B33 WF #202H (Arno #202H) wells are located
in the southernmost portion of the Wolf asset area, and all three wells
were drilled in batch mode from the same pad. The results from the Arno
#121H and #122H wells confirmed the prospectivity of the Second Bone
Spring target across the entire Wolf asset area from the Billy Burt
leasehold in the north through the Dorothy White leasehold in the center
to the Arno leasehold to the south. As expected, and as has been
observed in the Wolfcamp A formation as well, the Second Bone Spring
exhibited a somewhat higher natural gas percentage at the Arno
leasehold. Having confirmed the prospectivity of the Second Bone Spring
target across the entire Wolf asset area, Matador expects to return its
focus in the Wolf asset area to drilling and completing the Wolfcamp
A-XY and additional new targets, such as the Avalon and the Wolfcamp B,
for the remainder of 2017. Many of these wells will also be longer
laterals, with most between 6,000 and 8,000 feet in length.

Test results and early performance from the Arno #202H, a Wolfcamp A-XY
completion, were similar to those from the original Wolfcamp A-XY test
drilled on the Arno leasehold, the Arno 78-TTT-B33 WF #201H (Arno #201H)
well. As of late July 2017, the Arno #201H well had produced 425,000 BOE
(30% oil) in approximately 29 months of production, and Matador
estimates the ultimate recovery from this well at approximately 1
million BOE.

During the second quarter of 2017, Matador began drilling its first
tests of the Avalon and Wolfcamp B formations in the Wolf asset area,
the Barnett 90-TTT-B01 WF #104H (Barnett #104H) and Barnett 90-TTT-B01
WF #224H (Barnett #224H) wells, respectively. As of August 2, 2017, the
Barnett #104H and #224H wells had been drilled and completed, and the
fracturing plugs between stages were being drilled out prior to
flowback. The Wolfcamp B formation has been tested successfully by other
operators nearby in Loving and Reeves Counties, Texas, and Matador is
optimistic about the prospectivity of the Wolfcamp B on its Wolf
acreage. Although the nearest recent Avalon tests are approximately 10
miles away from Matador's Wolf asset area, Matador was very encouraged
by the results it observed in the Avalon from the whole core and
detailed suite of well logs taken in a nearby pilot hole on the Barnett
leasehold in 2016. The Avalon formation is over 800 feet thick in the
Wolf asset area, and the interval being tested in the Barnett #104H well
is the first of two potential landing targets in the Avalon identified
by Matador's geoscience team. Hydrocarbon shows during the drilling of
the lateral section of the Avalon in the Barnett #104H well were also
very encouraging.

Finally, Matador is pleased to note that its land team acquired
approximately 1,100 gross (760 net) acres in the Wolf asset area through
a trade with another operator, leasing activities and working interest
acquisitions. Matador estimates that this trade along with the new
leases will provide up to 32 additional Matador-operated drilling
locations in the Wolf asset area. Further, these acquisitions have
enhanced the Company's ability to drill longer laterals in several
portions of the Wolf asset area. Matador expects to continue making
similar trades and acquiring new leasehold and working interests where
possible going forward, not only in its Wolf asset area, but also
throughout its entire Delaware Basin acreage position.

Eagle Ford Shale - South Texas

During the second quarter of 2017, Matador drilled and completed five
wells in the Eagle Ford shale in South Texas. Two of these wells, the
Falls City #1H and #2H wells, both located in Karnes County, were turned
to sales in mid-June 2017. The other three wells, the Martin Ranch C
#11H well and the Martin MAK D #49H and D #50H wells, all located in La
Salle County, were turned to sales in early July 2017. Matador has a
100% working interest in each of these wells. The completion of these
five wells concluded Matador's operated drilling program in the Eagle
Ford shale for 2017. The 24-hour initial potential test results from all
five of these Eagle Ford shale wells are summarized in the table below.

        Initial Potential
Oil     Gas     BOE     % Oil     FCP(1)     Choke
Well Interval (Bbl/d) (Mcf/d) (BOE/d) (psi) (inch)
Falls City #1H Eagle Ford 1,457 841 1,597 91% 2,700 20/64"
Falls City #2H Eagle Ford 1,480 968 1,641 90% 2,755 20/64"
Martin Ranch C #11H Eagle Ford 1,015 370 1,079 94% 2,040 22/64"
Martin MAK D #49H Eagle Ford 1,198 696 1,318 92% 1,790 22/64"
Martin MAK D #50H Eagle Ford 1,116 623 1,223 91% 1,760 22/64"
                         
Total     6,266     3,498     6,858     91%
(1) Flowing casing pressure.
 

Matador was very pleased with the initial results from this five-well
drilling program. While it is still early, production from each of these
wells is tracking ahead of Matador's best Eagle Ford well in each
county, the Sickenius A #1H in Karnes County and the Martin Ranch A #1H
in La Salle County. Further, although these newly completed Eagle Ford
wells had minimal impact on the Company's second quarter 2017
production, the initial production from these wells has almost doubled
Matador's average daily oil equivalent production from the Eagle Ford
shale, as compared to its second quarter 2017 Eagle Ford production
levels.

The Falls City #1H and #2H wells had completed lateral lengths of
approximately 5,900 and 5,400 feet, respectively, while the Martin Ranch
and Martin MAK wells had completed lateral lengths of approximately
4,800 feet each. Matador had originally planned to drill up to
7,600-foot laterals on the two Falls City wells, but modified its plans
to drill in front of, as opposed to drilling through, a large normal
fault traversing the Falls City leasehold. Matador also appreciated the
close coordination provided by Patterson-UTI Drilling Company with
regard to these wells, mobilizing an inactive rig out of its South Texas
yard and enabling Matador to drill these five Eagle Ford wells very
efficiently, including a record drilling time for one of the Eagle Ford
wells on the Martin Ranch leasehold.

Matador completed these five wells using a new Eagle Ford Generation 8
stimulation design incorporating features from its fracture treatments
in the Delaware Basin, including more fracture stages, tighter
perforation cluster spacing and the use of diverting agents. Each of
these wells was completed with seven perforation clusters per stage at
20-foot cluster spacing, with each stage consisting of 38 barrels of
fluid and 2,000 pounds of primarily 30/50 mesh sand per completed
lateral foot. Each of the Martin Ranch and Martin MAK wells was treated
with 34 fracturing stages, while the longer Falls City #1H and #2H wells
were treated with 42 and 39 fracturing stages, respectively. Diverting
agents were used in each stage of all five treatments. Simultaneous
fracturing operations were used to treat both sets of wells, which
resulted in as many as ten treatment stages being pumped in a single day.

Haynesville Shale - Northwest Louisiana and East Texas

During the second quarter of 2017, Matador participated as a
non-operator in the completion of five gross (0.6 net) Haynesville shale
wells, and all five of these wells were turned to sales during the
second quarter. Of particular importance were the three gross (0.6 net)
wells that were completed and turned to sales on the Blount leasehold
operated by Chesapeake in the Company's Elm Grove asset area. Chesapeake
drilled these three wells in late 2015, but delayed completion until
early 2017. All three of the Blount wells were completed using over
5,000 pounds of proppant per foot of completed lateral, and each well
had a completed lateral length of about 4,700 feet.

All three Blount wells were turned to sales with initial flow rates of
between 16 and 18 million cubic feet of natural gas per day at flowing
casing pressures in excess of 7,000 psi, and these wells have yet to
exhibit much decline from their initial flow rates. In addition, the
Company also benefited in the second quarter of 2017 from the flush
production of several offsetting Haynesville shale wells that were
returned to sales after being temporarily shut in while the Blount wells
were completed. These results contributed to an increase of 14% in
Matador's Haynesville/Cotton Valley natural gas production in Northwest
Louisiana and East Texas from approximately 29.2 million cubic feet per
day in the first quarter of 2017 to approximately 33.2 million cubic
feet per day in the second quarter of 2017.

At August 2, 2017, Matador did not plan to conduct any operated drilling
operations, nor did it expect to participate in any significant
additional non-operated drilling and completion operations, in the
Haynesville shale during the remainder of 2017. Matador may, from time
to time, participate in non-operated well proposals with estimated
economic returns comparable to its Delaware Basin drilling program,
including the participation in one or more re-fracturing operations
proposed on Haynesville wells in which the Company has a small working
interest. Capital commitments to such projects are expected to be
minimal in comparison to the Company's 2017 total estimated capital
expenditures.

Midstream Update

During the second quarter of 2017, Matador's San Mateo midstream joint
venture initiated the expansion of the Black River Processing Plant to
add an incremental 200 million cubic feet per day to the existing 60
million cubic feet per day of cryogenic natural gas processing capacity.
At August 2, 2017, the expansion project was proceeding on schedule, and
the incremental natural gas processing capacity is expected to become
operational late in the first quarter of 2018.

At August 2, 2017, San Mateo was moving forward with its plans to drill
an additional salt water disposal well in the Rustler Breaks asset area
and to build out additional oil, natural gas and salt water gathering
systems in the Wolf and Rustler Breaks asset areas. This second salt
water disposal well in the Rustler Breaks asset area is expected to spud
in early August. This well (and potentially others in the near future)
is needed to handle Matador's salt water disposal needs in the Rustler
Breaks asset area, as well as other newly-contracted third-party salt
water disposal volumes in the area. San Mateo recently entered into a
salt water disposal agreement with another operator in the Rustler
Breaks area to dispose of up to 12,000 barrels of salt water per day.

Matador incurred approximately $12 million in capital expenditures
related to these projects during the second quarter of 2017 and has
incurred approximately $22 million through June 30, 2017, or
approximately 37% of its anticipated 2017 midstream capital
expenditures. Midstream capital expenditures are about $4 million ahead
of the Company's expectations at June 30, 2017, due primarily to certain
midstream projects being initiated sooner than originally anticipated.
Matador is very pleased with the first few months of operations and with
the direction of the San Mateo joint venture following its inception in
February 2017.

Delaware Basin Acreage Update

At August 2, 2017, Matador held 189,500 gross (108,000 net) acres in the
Permian Basin, primarily in the Delaware Basin in Lea and Eddy Counties,
New Mexico and Loving County, Texas, as shown in the table below.

Matador's Permian Basin Acreage at August 2, 2017 (approximate):    
       

Asset Area

Gross Acres Net Acres
Ranger (Lea County, NM) 28,900 16,800
Arrowhead (Eddy County, NM) 52,300 19,700
Rustler Breaks (Eddy County, NM) 35,300 18,900
Antelope Ridge (Lea County, NM) 11,600 8,100
Wolf and Jackson Trust (Loving County, TX) 13,600 9,100
Twin Lakes (Lea County, NM) 46,300 34,200
Other 1,500 1,200
Total 189,500 108,000
 

During the second quarter of 2017 and through August 2, 2017, Matador
acquired approximately 8,300 net acres in the Delaware Basin, mostly in
and around its existing acreage positions, including new leasing
activities, acquisition of small interests from mineral and working
interest owners in Matador's operated wells and acreage trades or term
assignments with other operators. Matador closed over 20 such
transactions in the period from April 1 through August 2, 2017. As an
example, recent acreage acquisitions and the aforementioned trade in the
Wolf asset area added approximately 760 net acres in this area, but more
importantly, the Company estimates this acreage will provide up to 32
additional Matador-operated drilling locations, as well as additional
proved undeveloped reserves. Matador incurred capital expenditures of
approximately $28 million during this period to acquire this additional
acreage throughout the Delaware Basin, as well as for new 3-D seismic
data across portions of its Wolf asset area.

Capital Spending Update

As provided in its 2017 capital spending guidance estimates, as updated
during its Analyst Day presentation on March 23, 2017 and affirmed on
August 2, 2017, Matador anticipates that it will incur capital
expenditures of (1) $400 to $420 million for drilling, completing and
equipping operated and non-operated wells in 2017, primarily in the
Delaware Basin and (2) $56 to $64 million for its share of various
midstream projects undertaken by San Mateo, representing 51% of an
estimated 2017 joint venture capital expenditure budget of $110 to $125
million. The Company's estimated 2017 capital expenditures for drilling,
completing and equipping its wells account for a 10 to 15% increase in
expected total well costs attributable to higher anticipated oilfield
service costs and in particular, stimulation costs, in 2017 as compared
to 2016. Matador has allocated substantially all of its estimated 2017
capital expenditures to the Delaware Basin, with the exception of
amounts allocated to limited operations in the Eagle Ford (including the
five wells drilled and completed in 2017) and Haynesville shales to
maintain and extend leases and to participate in those non-operated well
opportunities where, in both cases, economic returns are expected to be
comparable to Matador's Delaware Basin wells.

During the second quarter of 2017, Matador's capital spending in these
categories was approximately $148 million, including approximately $136
million for drilling and completion operations and approximately $12
million for midstream operations. Capital spending for drilling,
completing and equipping wells of $136 million was in line with
expectations for the second quarter (after being below expectations in
the first quarter) as a result of the timing of completion operations as
certain wells scheduled to be completed late in the first quarter were
actually completed early in the second quarter. The midstream
expenditures were somewhat higher than anticipated in the second
quarter, but this outcome is again a result of timing, with certain 2017
proposed midstream initiatives getting underway earlier than originally
anticipated. As of June 30, 2017, Matador had incurred approximately
$241 million, or about 51%, of its anticipated 2017 projected capital
expenditures. Matador's capital spending at June 30, 2017 is on target
with its projected capital expenditures of $242 million for the first
six months of 2017, as provided in its March 23, 2017 Analyst Day
presentation.

Matador intends to continue acquiring acreage and mineral interests,
principally in the Delaware Basin, throughout 2017. These expenditures
are opportunity specific and per-acre prices can vary significantly
based on the opportunity. As a result, it is difficult to estimate these
2017 capital expenditures with any degree of certainty; therefore,
Matador has not provided estimated capital expenditures related to
acreage and mineral acquisitions for 2017. Matador will provide periodic
updates regarding completed acquisitions, as it has done in the Delaware
Basin Acreage Update in this earnings release.

Liquidity Update

At June 30, 2017, the borrowing base under Matador's revolving credit
facility was $450 million based on the lenders' review of the Company's
proved oil and natural gas reserves at December 31, 2016, with the
Company maintaining its "elected borrowing commitment" at $400 million.
At June 30, 2017, Matador had cash on hand totaling approximately $131
million, not including approximately $15 million of restricted cash
(most of which is associated with San Mateo), no outstanding borrowings
under the Company's revolving credit facility and approximately $0.8
million in outstanding letters of credit. At August 2, 2017, the Company
continued to have no outstanding borrowings under its credit facility,
other than approximately $0.8 million in outstanding letters of credit.

At August 2, 2017, Matador remained in a strong financial position and
is well funded to execute the remainder of its 2017 drilling program and
midstream operations, primarily using cash on hand and anticipated cash
flows from operations, but can call upon its fully undrawn line of
credit should additional capital be needed. Currently, Matador does not
have a separate line of credit for its midstream operations.

Hedging Positions

From time to time, Matador uses derivative financial instruments to
mitigate its exposure to commodity price risk associated with oil,
natural gas and natural gas liquids prices and to protect its cash flows
and borrowing capacity.

At August 2, 2017, Matador had the following hedges in place, in the
form of costless collars, for the remainder of 2017.

  • Approximately 2.1 million barrels of oil at a weighted average floor
    price of $45 per barrel and a weighted average ceiling price of $56
    per barrel.
  • Approximately 10.5 billion cubic feet of natural gas at a weighted
    average floor price of $2.51 per MMBtu and a weighted average ceiling
    price of $3.60 per MMBtu.

Matador estimates that it now has approximately 65% of its anticipated
oil production and approximately 70% of its anticipated natural gas
production hedged for the remainder of 2017 based on the midpoint of its
updated production guidance.

At August 2, 2017, Matador had the following hedges in place, in the
form of costless collars, for 2018.

  • Approximately 1.9 million barrels of oil at a weighted average floor
    price of $44 per barrel and a weighted average ceiling price of $63
    per barrel.
  • Approximately 16.8 billion cubic feet of natural gas at a weighted
    average floor price of $2.58 per MMBtu and a weighted average ceiling
    price of $3.67 per MMBtu.

Conference Call Information

The Company will host a live conference call on Thursday, August 3,
2017, at 9:00 a.m. Central Time to review its second quarter 2017
financial results and operational highlights. To access the conference
call, domestic participants should dial (855) 875-8781 and international
participants should dial (720) 634-2925. The conference ID and passcode
is 59566181. 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. The replay
for the event will be available on the Company's website at www.matadorresources.com
on the Presentations & Webcasts page under the Investors tab through
August 31, 2017.

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 an emphasis on oil and natural gas shale and
other unconventional plays. Its current operations are focused primarily
on the oil and liquids-rich portion of the Wolfcamp and Bone Spring
plays in the Delaware Basin in Southeast New Mexico and West Texas.
Matador also operates in the Eagle Ford shale play in South Texas and
the Haynesville shale and Cotton Valley plays in Northwest Louisiana and
East Texas. Additionally, Matador conducts midstream operations,
primarily through its midstream joint venture, San Mateo Midstream, LLC,
in support of its exploration, development and production operations and
provides natural gas processing, natural gas, oil and salt water
gathering services and salt water disposal services to third parties on
a limited basis.

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

Forward-Looking Statements

This press release includes "forward-looking statements" within the
meaning of Section 27A of the Securities Act of 1933, as amended, and
Section 21E of the Securities Exchange Act of 1934, as amended.
"Forward-looking statements" are statements related to future, not past,
events. Forward-looking statements are based on current expectations and
include any statement that does not directly relate to a current or
historical fact. In this context, forward-looking statements often
address expected future business and financial performance, and often
contain words such as "could," "believe," "would," "anticipate,"
"intend," "estimate," "expect," "may," "should," "continue," "plan,"
"predict," "potential," "project," "hypothetical," "forecasted" and
similar expressions that are intended to identify forward-looking
statements, although not all forward-looking statements contain such
identifying words. Such forward-looking statements include, but are not
limited to, statements about guidance, projected or forecasted financial
and operating results, results in certain basins, objectives, project
timing, expectations and intentions and other statements that are not
historical facts. Actual results and future events could differ
materially from those anticipated in such statements, and such
forward-looking statements may not prove to be accurate. These
forward-looking statements involve certain risks and uncertainties,
including, but not limited to, the following risks related to financial
and operational performance: general economic conditions; the Company's
ability to execute its business plan, including whether its drilling
program is successful; the ability of the Company's midstream joint
venture to expand the Black River cryogenic processing plant, the timing
of such expansion and the operating results thereof; the timing and
operating results of the buildout by the Company's midstream joint
venture of oil, natural gas and water gathering systems and the drilling
of any additional salt water disposal wells; changes in oil, natural gas
and natural gas liquids prices and the demand for oil, natural gas and
natural gas liquids; its ability to replace reserves and efficiently
develop current reserves; costs of operations; delays and other
difficulties related to producing oil, natural gas and natural gas
liquids; its ability to make acquisitions on economically acceptable
terms; its ability to integrate acquisitions; availability of sufficient
capital to execute its business plan, including from future cash flows,
increases in its borrowing base 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 filings with the Securities
and Exchange Commission ("SEC"), including the "Risk Factors" section of
Matador's most recent Annual Report on Form 10-K and any subsequent
Quarterly Reports on Form 10-Q. Matador undertakes no obligation and
does not intend to update these forward-looking statements to reflect
events or circumstances occurring after the date of this press release,
except as required by law, including the securities laws of the United
States and the rules and regulations of the SEC. 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.

       
 
Matador Resources Company and Subsidiaries
 
CONDENSED CONSOLIDATED BALANCE SHEETS - UNAUDITED
 
(In thousands, except par value and share data)

June 30,
2017

December 31,
2016
ASSETS
Current assets
Cash $ 131,466 $ 212,884
Restricted cash 15,040 1,258
Accounts receivable
Oil and natural gas revenues 39,621 34,154
Joint interest billings 37,387 19,347
Other 7,303 5,167
Derivative instruments 7,067
Lease and well equipment inventory 2,957 3,045
Prepaid expenses and other assets   5,946     3,327  
Total current assets 246,787 279,182
Property and equipment, at cost
Oil and natural gas properties, full-cost method
Evaluated 2,694,766 2,408,305
Unproved and unevaluated 567,009 479,736
Other property and equipment 204,299 160,795
Less accumulated depletion, depreciation and amortization   (1,939,570 )   (1,864,311 )
Net property and equipment 1,526,504 1,184,525
Other assets
Derivative instruments 2,992
Other assets   793     958  
Total other assets   3,785     958  
Total assets $ 1,777,076   $ 1,464,665  
LIABILITIES AND SHAREHOLDERS' EQUITY
Current liabilities
Accounts payable $ 7,371 $ 4,674
Accrued liabilities 151,336 101,460
Royalties payable 35,423 23,988
Amounts due to affiliates 5,865 8,651
Derivative instruments 1,192 24,203
Advances from joint interest owners 5,468 1,700
Amounts due to joint ventures 4,873 4,251
Other current liabilities   656     578  
Total current liabilities 212,184 169,505
Long-term liabilities
Senior unsecured notes payable 573,988 573,924
Asset retirement obligations 22,391 19,725
Derivative instruments 751
Amounts due to joint ventures 1,771
Other long-term liabilities   6,142     7,544  
Total long-term liabilities 602,521 603,715
Shareholders' equity
Common stock - $0.01 par value, 160,000,000 and 120,000,000 shares
authorized; 100,399,756 and 99,518,764 shares issued; and
100,324,852 and 99,511,931 shares outstanding, respectively
1,004 995
Additional paid-in capital 1,453,341 1,325,481
Accumulated deficit (563,858 ) (636,351 )
Treasury stock, at cost, 74,904 and 6,833 shares, respectively   (745 )    
Total Matador Resources Company shareholders' equity 889,742 690,125
Non-controlling interest in subsidiaries   72,629     1,320  
Total shareholders' equity   962,371     691,445  
Total liabilities and shareholders' equity $ 1,777,076   $ 1,464,665  
       
 
Matador Resources Company and Subsidiaries
 
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS - UNAUDITED
 
(In thousands, except per share data) Three Months Ended
June 30,
Six Months Ended
June 30,
2017     2016 2017     2016
Revenues
Oil and natural gas revenues $ 113,764 $ 69,336 $ 228,611 $ 113,262
Third-party midstream services revenues 2,099 918 3,654 1,391
Realized gain (loss) on derivatives 558 2,465 (1,661 ) 9,528
Unrealized gain (loss) on derivatives   13,190     (26,625 )   33,821     (33,464 )
Total revenues 129,611 46,094 264,425 90,717
Expenses
Production taxes, transportation and processing 12,875 10,556 24,682 18,459
Lease operating 16,040 12,183 31,797 26,695
Plant and other midstream services operating 2,942 1,061 5,283 2,088
Depletion, depreciation and amortization 41,274 31,248 75,266 60,170
Accretion of asset retirement obligations 314 289 614 552
Full-cost ceiling impairment 78,171 158,633
General and administrative   17,177     13,197     33,515     26,360  
Total expenses   90,622     146,705     171,157     292,957  
Operating income (loss) 38,989 (100,611 ) 93,268 (202,240 )
Other income (expense)
Net gain on asset sales and inventory impairment 1,002 7 2,067
Interest expense (9,224 ) (6,167 ) (17,679 ) (13,365 )
Other income   1,922     29     1,991     124  
Total other expense   (7,302 )   (5,136 )   (15,681 )   (11,174 )
Net income (loss) 31,687 (105,747 ) 77,587 (213,414 )
Net income attributable to non-controlling interest in subsidiaries   (3,178 )   (106 )   (5,094 )   (93 )
Net income (loss) attributable to Matador Resources Company
shareholders
$ 28,509   $ (105,853 ) $ 72,493   $ (213,507 )
Earnings (loss) per common share
Basic $ 0.28   $ (1.15 ) $ 0.72   $ (2.40 )
Diluted $ 0.28   $ (1.15 ) $ 0.72   $ (2.40 )
Weighted average common shares outstanding
Basic   100,211     92,346     100,005     88,826  
Diluted   100,227     92,346     100,455     88,826  
   
 
Matador Resources Company and Subsidiaries
 
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - UNAUDITED
 
(In thousands) Six Months Ended
June 30,
2017     2016
Operating activities
Net income (loss) $ 77,587 $ (213,414 )
Adjustments to reconcile net income (loss) to net cash provided by
operating activities
Unrealized (gain) loss on derivatives (33,821 ) 33,464
Depletion, depreciation and amortization 75,266 60,170
Accretion of asset retirement obligations 614 552
Full-cost ceiling impairment 158,633
Stock-based compensation expense 11,192 5,553
Amortization of debt issuance cost 64 592
Net gain on asset sales and inventory impairment (7 ) (2,067 )
Changes in operating assets and liabilities
Accounts receivable (25,642 ) (2,751 )
Lease and well equipment inventory (140 ) (514 )
Prepaid expenses (2,619 ) 186
Other assets 165 520
Accounts payable, accrued liabilities and other current liabilities 4,442 2,451
Royalties payable 11,435 153
Advances from joint interest owners 3,768 5,083
Income taxes payable (2,848 )
Other long-term liabilities   (1,062 )   3,837  
Net cash provided by operating activities 121,242 49,600
Investing activities
Oil and natural gas properties capital expenditures (328,929 ) (162,381 )
Expenditures for other property and equipment (41,743 ) (47,548 )
Proceeds from sale of assets 977
Restricted cash 43,437
Restricted cash in less-than-wholly-owned subsidiaries   (13,783 )   460  
Net cash used in investing activities (383,478 ) (166,032 )
Financing activities
Proceeds from issuance of common stock 142,350
Cost to issue equity (768 )
Proceeds from stock options exercised 2,201
Contributions related to formation of Joint Venture 171,500
Contributions from non-controlling interest owners of
less-than-wholly-owned subsidiaries
14,700
Distributions to non-controlling interest owners of
less-than-wholly-owned subsidiaries
(1,960 )
Taxes paid related to net share settlement of stock-based
compensation
(2,970 ) (1,009 )
Purchase of non-controlling interest of less-than-wholly-owned
subsidiary
  (2,653 )    
Net cash provided by financing activities   180,818     140,573  
(Decrease) increase in cash (81,418 ) 24,141
Cash at beginning of period   212,884     16,732  
Cash at end of period $ 131,466   $ 40,873  
 

Supplemental Non-GAAP Financial Measures

Adjusted EBITDA

This press release includes the non-GAAP financial measure of Adjusted
EBITDA. Adjusted EBITDA is a supplemental non-GAAP financial measure
that is used by management and external users of the Company's
consolidated financial statements, such as industry analysts, investors,
lenders and rating agencies. "GAAP" means Generally Accepted Accounting
Principles in the United States of America. The Company believes
Adjusted EBITDA helps it evaluate its operating performance and compare
its results of operations from period to period without regard to its
financing methods or capital structure. 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, and net gain or loss on asset sales and inventory
impairment. Adjusted EBITDA is not a measure of net income (loss) or net
cash provided by operating activities as determined by GAAP.

Adjusted EBITDA should not be considered an alternative to, or more
meaningful than, net income (loss) or net cash provided by operating
activities as determined in accordance with GAAP or as an indicator of
the Company's operating performance or liquidity. Certain items excluded
from Adjusted EBITDA are significant components of understanding and
assessing a company's financial performance, such as a company's cost of
capital and tax structure. Adjusted EBITDA may not be comparable to
similarly titled measures of another company because all companies may
not calculate Adjusted EBITDA in the same manner. The following table
presents the calculation of Adjusted EBITDA and the reconciliation of
Adjusted EBITDA to the GAAP financial measures of net income (loss) and
net cash provided by operating activities, respectively, that are of a
historical nature. Where references are pro forma, forward-looking,
preliminary or prospective in nature, and not based on historical fact,
the table does not provide a reconciliation. The Company could not
provide such reconciliation without undue hardship because the
forward-looking Adjusted EBITDA numbers included in this press release
are estimations, approximations and/or ranges. In addition, it would be
difficult for the Company to present a detailed reconciliation on
account of many unknown variables for the reconciling items, including
future income taxes, full-cost ceiling impairments, unrealized gains or
losses on derivatives and gains or losses on asset sales and inventory
impairments. For the same reasons, we are unable to address the probable
significance of the unavailable information, which could be material to
future results.

       
Three Months Ended Year Ended
(In thousands) June 30, 2017     March 31, 2017     June 30, 2016 December 31, 2016
Unaudited Adjusted EBITDA Reconciliation to Net Income (Loss):
Net income (loss) attributable to Matador Resources Company
shareholders
$ 28,509 $ 43,984 $ (105,853 ) $ (97,421 )
Net income attributable to non-controlling interest in subsidiaries   3,178     1,916     106     364  
Net income (loss) 31,687 45,900 (105,747 ) (97,057 )
Interest expense 9,224 8,455 6,167 28,199
Total income tax provision (benefit) (1,036 )
Depletion, depreciation and amortization 41,274 33,992 31,248 122,048
Accretion of asset retirement obligations 314 300 289 1,182
Full-cost ceiling impairment 78,171 158,633
Unrealized (gain) loss on derivatives (13,190 ) (20,631 ) 26,625 41,238
Stock-based compensation expense 7,026 4,166 3,310 12,362
Net gain on asset sales and inventory impairment       (7 )   (1,002 )   (107,277 )
Consolidated Adjusted EBITDA 76,335 72,175 39,061 158,292
Adjusted EBITDA attributable to non-controlling interest in
subsidiaries
  (3,683 )   (2,216 )   (115 )   (400 )
Adjusted EBITDA attributable to Matador Resources Company
shareholders
$ 72,652   $ 69,959   $ 38,946   $ 157,892  
 
 
Three Months Ended Year Ended
(In thousands) June 30, 2017 March 31, 2017 June 30, 2016 December 31, 2016
Unaudited Adjusted EBITDA Reconciliation to Net Cash Provided by
Operating Activities:
Net cash provided by operating activities $ 59,933 $ 61,309 $ 31,242 $ 134,086
Net change in operating assets and liabilities 7,198 2,455 1,944 (1,809 )
Interest expense, net of non-cash portion 9,204 8,411 5,875 27,051
Current income tax provision (benefit) (1,036 )
Adjusted EBITDA attributable to non-controlling interest in
subsidiaries
  (3,683 )   (2,216 )   (115 )   (400 )
Adjusted EBITDA attributable to Matador Resources Company
shareholders
$ 72,652   $ 69,959   $ 38,946   $ 157,892  
 

Adjusted Net Income (Loss) and Adjusted Earnings
(Loss) Per Diluted Common Share

This press release includes the non-GAAP financial measures of adjusted
net income (loss) and adjusted earnings (loss) per diluted common share.
These non-GAAP items are measured as net income (loss) attributable to
Matador Resources Company shareholders, adjusted for dollar and per
share impact of certain items, including unrealized gains or losses on
derivatives, the impact of full cost-ceiling impairment charges, if any,
and non-recurring transaction costs for certain acquisitions or other
non-recurring expense items, along with the related tax effect for all
periods. This non-GAAP financial information is provided as additional
information for investors and is not in accordance with, or an
alternative to, GAAP financial measures. Additionally, these non-GAAP
financial measures may be different than similar measures used by other
companies. The Company believes the presentation of adjusted net income
(loss) and adjusted earnings (loss) per diluted common share provides
useful information to investors, as it provides them an additional
relevant comparison of the Company's performance across periods and to
the performance of the Company's peers. In addition, these non-GAAP
financial measures reflect adjustments for items of income and expense
that are often excluded by industry analysts and other users of the
Company's financial statements in evaluating the Company's performance.
The table below reconciles adjusted net income (loss) and adjusted
earnings (loss) per diluted common share to their most directly
comparable GAAP measure of net income (loss) attributable to Matador
Resources Company shareholders.

   
Three Months Ended
June 30, 2017     March 31, 2017     June 30, 2016
(In thousands, except per share data)
Unaudited Adjusted Net Income (Loss) and Adjusted Earnings (Loss)
Per Share Reconciliation to Net Income (Loss):
Net income (loss) attributable to Matador Resources Company
shareholders
$ 28,509 $ 43,984 $ (105,853 )
Total income tax provision            
Income (loss) attributable to Matador Resources Company shareholders
before taxes
28,509 43,984 (105,853 )
Less non-recurring and unrealized charges to income (loss) before
taxes:
Full-cost ceiling impairment 78,171
Unrealized (gain) loss on derivatives (13,190 ) (20,631 ) 26,625
Net gain on asset sales and inventory impairment (7 ) (1,002 )
Non-recurring transaction costs associated with the formation of San
Mateo Joint Venture
3,458
Non-recurring expenses related to stock-based compensation (1)   1,515          
Adjusted income (loss) attributable to Matador Resources Company
shareholders before taxes
16,834 26,804 (2,059 )
Income tax provision (benefit) (2)   5,892     9,381     (721 )
Adjusted net income (loss) attributable to Matador Resources Company
shareholders (non-GAAP)
$ 10,942   $ 17,423   $ (1,338 )
 
Basic weighted average shares outstanding, without participating
securities
98,994 98,603 92,346
Dilutive effect of participating securities   1,217     1,196      
Weighted average shares outstanding, including participating
securities - basic
100,211 99,799 92,346
Dilutive effect of options and restricted stock units   16     499      
Weighted average common shares outstanding - diluted   100,227     100,298     92,346  
Adjusted earnings (loss) per share attributable to Matador Resources
Company shareholders (non-GAAP)
Basic $ 0.11   $ 0.17   $ (0.01 )
Diluted $ 0.11   $ 0.17   $ (0.01 )
(1) Non-recurring, non-cash expense attributable to a change in the
vesting schedule applicable to equity awards granted to the
Company's directors.
(2) Estimated using federal statutory tax rate of 35%, which differs
from the actual effective tax rate due to a full valuation allowance
recognized against the deferred tax benefit.
 

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 Company's 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. PV-10 may be reconciled to the
Standardized Measure of discounted future net cash flows at such dates
by adding the discounted future income taxes associated with such
reserves to the Standardized Measure.

           
(in millions)

At
June 31, 2017

At
December 31, 2016

At
June 30, 2016

Standardized Measure $ 1,001.9 $ 575.0 $ 468.3
Discounted future income taxes   85.0   6.5   4.9
PV-10 $ 1,086.9 $ 581.5 $ 473.2

View Comments and Join the Discussion!
 

Partner Center