##### Table of Contents

UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549   FORM 10-Q    ☒
Quarterly Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the
Quarterly Period Ended September 30, 2019 or  ☐
Transition Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934 for the
transition period from _____ to _____ Commission File No. 001-08032   SAN JUAN BASIN ROYALTY TRUST (Exact name of registrant as specified in the Amended and Restated San Juan Basin Royalty Trust Indenture)    Texas

75-6279898(State or other jurisdiction of
incorporation or organization)

(I.R.S. Employer
Identification No.) BBVA USA 300 W. 7th Street, Suite B Fort Worth, Texas 76102 (Address of principal executive offices) (Zip Code) (866) 809-4553 (Registrants telephone number, including area code) N/A (Former name, former
address and former fiscal year, if changed since last report)   Securities
registered pursuant to Section 12(b) of the Act:  Title of each class

Trading
Symbol(s)

Name of each exchange
on which registeredUnits

SJT

New York Stock Exchange Indicate by check mark whether the registrant (1) has filed all reports required to be filed by
Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past
90 days.    Yes  ☒    No  ☐ Indicate by check mark whether the
registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the
registrant was required to submit and post such files).    Yes  ☐    No  ☐ Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, or a
non-accelerated filer, a smaller reporting company or an emerging growth company. See definitions of large accelerated filer, accelerated filer, smaller reporting
company or emerging growth company in Rule 12b-2 of the Exchange Act. (Check one):  Large accelerated filer

☐

Accelerated filer

☒Non-accelerated filer

☐

Smaller reporting company

☒Emerging growth company

☐ If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended
transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.  ☐ Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the
Act).    Yes  ☐    No  ☒ Number of Units of beneficial interest
outstanding at November 12, 2019: 46,608,796




---

##### Table of Contents

Table of Contents  PART I. FINANCIAL INFORMATIONItem 1

Financial Statements


1Item 2

Trustees Discussion and Analysis of Financial Condition and Results of Operations


5Item 3

Quantitative and Qualitative Disclosures about Market Risk


10Item 4

Controls and Procedures


10PART II. OTHER INFORMATIONItem 1

Legal Proceedings


11Item 1A

Risk Factors


11Item 2

Unregistered Sales of Equity Securities and Use of Proceeds


11Item 3

Defaults Upon Senior Securities


11Item 4

Mine Safety Disclosures


11Item 5

Other Information


11Item 6

Exhibits


12SIGNATURE   i




---

##### Table of Contents

SAN JUAN BASIN ROYALTY TRUST PART I FINANCIAL INFORMATION  Item 1.
Financial Statements. CONDENSED STATEMENTS OF ASSETS, LIABILITIES AND TRUST CORPUS   September 30,2019(Unaudited)


December 31,2018(Audited)ASSETSCash and short-term investments

$
580,607


$
2,125,838Net overriding royalty interest in producing oil and gas properties (net of accumulated
amortization of $127,689,208 and $127,430,801 at September 30, 2019 and December 31, 2018, respectively)


5,586,320



5,844,727Total assets

$
6,166,927


$
7,970,565LIABILITIES AND TRUST CORPUSDistribution payable to Unit Holders

$



$
1,125,838Cash reserves


580,607



1,000,000Trust corpus  46,608,796 Units of beneficial interest authorized and outstanding


5,586,320



5,844,727Total liabilities

$
6,166,927


$
7,970,565 CONDENSED STATEMENTS OF DISTRIBUTABLE INCOME (UNAUDITED)   Three Months EndedSeptember 30,


Nine Months EndedSeptember 30,2019


2018


2019


2018Royalty income

$



$
3,001,153


$
8,957,770


$
12,638,486Interest income


5,633



4,648



23,347



13,890Total income


5,633



3,005,801



8,981,117



12,652,376General and administrative expenses


(340,084
)


(273,736
)


(1,388,971
)


(1,161,023
)Decrease in cash reserves


334,451



97,909



419,394



97,909Distributable income

$



$
2,829,974


$
8,011,540


$
11,589,262Distributable income per Unit (46,608,796 Units)

$
0.000000


$
0.060718


$
0.171890


$
0.248650 These Condensed Financial Statements should be read in conjunction with the accompanying Notes to Condensed Financial Statements included herein.  1




---

##### Table of Contents

CONDENSED STATEMENTS OF CHANGES IN TRUST CORPUS (UNAUDITED)   Three Months EndedSeptember 30,


Nine Months EndedSeptember 30,2019


2018


2019


2018Trust corpus, beginning of period

$
5,586,320


$
6,157,350


$
5,844,727


$
6,577,380Amortization of net overriding royalty interest






(110,382
)


(258,407
)


(530,412
)Distributable income






2,829,974



8,011,540



11,589,262Distributions declared






(2,829,974
)


(8,011,540
)


(11,589,262
)Trust corpus, end of period

$
5,586,320


$
6,046,968


$
5,586,320


$
6,046,968Distributions declared (per Unit)

$
0.000000


$
0.060718


$
0.171890


$
0.248650 These Condensed Financial Statements should be read in conjunction with the accompanying Notes to Condensed Financial Statements included herein.  2




---

##### Table of Contents

1.    Basis of Presentation The preceding (a) condensed balance sheet as of December 31, 2018, which has been derived from audited financial statements, and
(b) the unaudited interim condensed financial statements included herein have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (SEC). These condensed financial statements should be read
in conjunction with the financial statements and the notes thereto included in San Juan Basin Royalty Trust (the Trust) Annual Report on Form 10-K for the year ended December 31, 2018. In the
opinion of BBVA USA, the trustee of the Trust (the Trustee), and based upon information provided to the Trust by Hilcorp San Juan L.P. (Hilcorp), the present owner of certain oil and gas interests originally owned by
Southland Royalty Company (the Subject Interests) in properties located in the San Juan Basin of northwestern New Mexico (the Royalty Income), all adjustments, consisting only of normal recurring adjustments, have been
included that are necessary to fairly present the assets, liabilities and trust corpus of the Trust at September 30, 2019, and the distributable income and changes in trust corpus for the three-month and nine-month periods ended
September 30, 2019 and 2018. The distributable income for such interim periods is not necessarily indicative of the distributable income for the full year. The financial statements of the Trust are prepared on the following basis and are not intended to present the financial position and results
of operations of the Trust in conformity with U.S. generally accepted accounting principles (GAAP):  

The net proceeds attributable to the 75% net overriding royalty interest (the Royalty) that burdens
the Subject Interests recorded for a month is the amount computed and paid by Hilcorp to the Trustee for the Trust. Royalty Income consists of the proceeds received by Hilcorp from the sale of production less accrued production costs, development
and drilling costs, applicable taxes, operating charges, and other costs and deductions, multiplied by 75%. The calculation of net proceeds by Hilcorp for any month includes adjustments to proceeds and costs for prior months and impacts the Royalty
Income paid to the Trust and the distribution to Unit Holders for that month. See Item 2 Part I of this Quarterly Report on Form 10-Q entitled Gross Proceeds and Severance Tax Estimates for a more
detailed explanation of the estimate and true-up process for distributable income reporting and distributions to Unit Holders.  

Although permitted under the Net Overriding Royalty Conveyance that transferred the Royalty to the Trust (the
Conveyance), Hilcorp has informed the Trust that, for wells operated by Hilcorp, it generally does not intend to accrue lease operating expenses to the Trust.  

Hilcorp has informed the Trust that oil revenue is typically reported to the Trust based on actual volumes and
pricing and that due to timing, Hilcorp reports accrued natural gas revenues to the Trust based on actual production volumes from the meters. Generally, Hilcorp reconciles the natural gas revenue accruals with the plant processing statements the
month following the previously reported financial information.  

Trust expenses recorded are based on liabilities paid and cash reserves established from Royalty Income for
liabilities and contingencies.  

Distributions to Unit Holders are recorded when declared by the Trustee.  

The Conveyance provides that any excess production costs applicable to the Subject Interests over gross proceeds
from such properties must be recovered from future net proceeds before Royalty Income is again paid to the Trust. The Trust is not obligated to reimburse Hilcorp for any excess production costs if future gross proceeds from the Subject Interests are
insufficient to cover such costs. Accumulated gross excess production costs applicable to the Subject Interests were $2.2 million as of September 30, 2019, with 75%, or $1.6 million (net) allocated to the Trust. The financial statements of the Trust differ from financial statements prepared in accordance with GAAP because revenues are not accrued in
the month of production; certain cash reserves may be established for liabilities and contingencies which would not be accrued in financial statements prepared in accordance with GAAP; expenses are recorded when paid instead of when incurred; and
amortization of the Royalty calculated on a unit-of-production basis is charged directly to trust corpus instead of as an expense. Most accounting pronouncements apply
to entities whose financial statements are prepared in accordance with GAAP, directing such entities to accrue or defer revenues and expenses in a period other than when such revenues were received or expenses were paid. Because the Trusts
financial statements are prepared on the modified cash basis, as described above, most accounting pronouncements are not applicable to the Trusts financial statements, which include the provisions of the new revenue recognition standard in ASU
2014-09. In addition, the Trust has evaluated the impact of ASC 842, Leases, and determined that this standard has no impact on the Trusts financial statements. The Trustee has determined that there are no additional disclosures required based on the Trusts method of accounting. This
comprehensive basis of accounting corresponds to the accounting permitted for royalty trusts by the SEC, as specified by Staff Accounting Bulletin Topic 12:E, Financial Statements of Royalty Trusts.  3




---

##### Table of Contents

The Trustee routinely reviews the Trusts royalty interests in oil and natural gas
properties for impairment whenever events or circumstances indicate that the carrying amount of an asset may not be recoverable. If an impairment event occurs and it is determined that the carrying value of the Trusts royalty interests may not
be recoverable, an impairment will be recognized as measured by the amount by which the carrying amount of the royalty interests exceeds the fair value of these assets, which would likely be measured by discounting projected cash flows and is
charged directly to trust corpus instead of as an expense. There was no impairment of the Trusts assets as of September 30, 2019. 2.    Federal Income Taxes For federal income tax purposes, the Trust constitutes a fixed investment trust which is taxed as a grantor trust. A grantor trust is not
subject to tax at the trust level. The Unit Holders are considered to own the Trusts income and principal as though no trust were in existence. The income of the Trust is deemed to have been received or accrued by each Unit Holder at the time
such income is received or accrued by the Trust rather than when distributed by the Trust. The Trust is a widely held fixed investment
trust (WHFIT) classified as a non-mortgage widely held fixed investment trust (NMWHFIT) for federal income tax purposes. The Trustee is the representative of the Trust that will provide
tax information in accordance with the applicable U.S. Treasury Regulations governing the information reporting requirements of the Trust as a WHFIT and a NMWHFIT. The Royalty constitutes an economic interest in oil and natural gas properties for federal income tax purposes. Unit Holders must
report their share of the production revenues of the Trust as ordinary income from oil and natural gas royalties and are entitled to claim depletion with respect to such income. The Royalty is treated as a single property for depletion purposes. The
Trust has on file technical advice memoranda confirming such tax treatment. Under federal income tax law, the Trusts production and
sale of natural gas from coal seam wells does not qualify for a tax credit under Section 45K (the Section 45 Tax Credit) of the Internal Revenue Code of 1986, as amended (the Code). Congress has at various times
since 2002 considered energy legislation, including provisions to reinstate the Section 45 Tax Credit in various ways and to various extents, but no legislation that would qualify the Trusts current production for such credit has been
enacted. No prediction can be made as to what future tax legislation affecting Section 45K of the Code may be proposed or enacted or, if enacted, its impact, if any, on the Trust and the Unit Holders. The classification of the Trusts income for purposes of the passive loss rules may be important to a Unit Holder. Royalty income such as
that derived through the Trust will generally be treated as portfolio income that may not be offset or reduced by passive losses. Tax
positions taken by the Trust related to the Trusts pass-through status and state tax positions have been reviewed, and the Trustee is of the opinion that the material tax positions it has taken would more likely than not be sustained by
examination. As of September 30, 2019, the Trusts tax years 2015 and thereafter remain subject to examination. Each Unit
Holder should consult his or her own tax advisor regarding tax compliance matters related to such Unit Holders interest in the Trust. 3.    Commitments and Contingencies Contingencies related to the Subject Interests that are unfavorably resolved would generally be reflected by the Trust as reductions to future
Royalty Income payments to the Trust with corresponding reductions to cash distributions to Unit Holders. See Note 1 Basis of Presentation, for a summary of the terms of the Conveyance with respect to recovery of costs. 4.     Settlements and Litigation None. 5.    Subsequent
Events There was no Distributable Income in October 2019 due to excess production costs of $0.4 million gross ($0.3 million
net). Accumulated excess production costs as of November 1, 2019, were $2.6 million gross ($2.0 million net). In October 2019, $0.1 million was withdrawn from the $0.6 million cash reserve to pay the Trusts general and
administrative expenses. Total cash reserves were approximately $0.5 million as of November 1, 2019. The Trust will not make any cash distributions until future net proceeds from royalty income distributions are sufficient to pay the
then-current Trust liabilities and replenish cash reserves. The Trust believes that it has sufficient cash reserves to pay the Trusts administrative expenses for the remainder of 2019. In the event that the Trust has insufficient cash reserves
to fund its administrative expenses, the Trust has the ability to borrow funds against the Trusts royalty interests to cover the Trusts administrative expenses until its cash reserves can be replenished from royalty income payments from
Hilcorp.  4




---

##### Table of Contents

In October 2019, Hilcorp further revised its 2019 Capital Expenditures plan (the CapEx
Plan) to an estimated $8.0 million for the Subject Interests, down from their May 2019 estimate of $12.6 million. Hilcorp informed the Trust that an environmental lawsuit filed against the Bureau of Land Management (BLM)
has stalled all of the BLMs permitting processes, including those permits for capital expenditure drilling in the Subject Interests. As a result, Hilcorp is uncertain when it will receive the required permits to allow it to conduct additional
capital expenditure drilling in the Subject Interests.  Item 2.
Trustees Discussion and Analysis of Financial Condition and Results of Operations. Overview The
Trust is an express trust created under the laws of the state of Texas by the San Juan Basin Royalty Trust Indenture entered into on November 1, 1980 between Southland Royalty Company (Southland) and The Fort Worth National Bank
(the Original Indenture). The Original Indenture was amended and restated on September 30, 2002, and further amended and restated on December 12, 2007, which the Trust refers to as the Indenture in this Quarterly
Report on Form 10-Q. As a result of a series of mergers and other transactions involving the Trustee of the Trust, the current Trustee of the Trust is BBVA USA, which is a wholly-owned subsidiary of Banco
Bilbao Vizcaya Argentaira, S.A. The Conveyance and the Royalty Pursuant to the Net Overriding Royalty Conveyance (the Conveyance) effective November 1, 1980, Southland conveyed the Royalty
that burdens the Subject Interests in properties located in the San Juan Basin of northwestern New Mexico to the Trust. Subsequent to the Conveyance of the Royalty, through a series of sales, assignments and mergers, Southlands successor
became Hilcorp, which acquired the Subject Interests from Burlington Resources Oil & Gas Company LP (Burlington), an indirect wholly-owned subsidiary of ConocoPhillips, on July 31, 2017. The Royalty constitutes the principal asset of the Trust. The beneficial interest in the Royalty is divided into 46,608,796 units (the
Units) representing undivided fractional interests in the beneficial interest of the Trust equal to the number of shares of the common stock of Southland outstanding as of the close of business on November 3, 1980. Each stockholder
of Southland of record at the close of business on November 3, 1980 received one freely tradable Unit for each share of the common stock of Southland then held. Holders of Units in the Trust are referred to herein as Unit Holders. The Trustee The primary function of
the Trustee is to collect Royalty Income, to pay all expenses and charges of the Trust and distribute the remaining available income to the Unit Holders. The amount of income distributable to Unit Holders, which we refer to as Distributable
Income, depends on the amount of Royalty Income and interest received by the Trust, as well as the amount of expenses paid by the Trust and any change in cash reserves. The Trust has no employees, officers or directors. All administrative
functions of the Trust are performed by the Trustee. Effective June 10, 2019, Compass Bank changed its name to BBVA USA. Hilcorp Hilcorp is the principal operator of the majority of the Subject Interests. Hilcorp is also responsible, subject to the terms of a prior
agreement with the Trust, for marketing the oil and natural gas production from such properties, either under existing sales contracts or under future arrangements, at the best prices and on the best terms it shall deem reasonably obtainable in the
circumstances. A very high percentage of the Royalty Income is attributable to the production and sale by Hilcorp of natural gas from the Subject Interests. Accordingly, the market price for natural gas produced and sold from the San Juan Basin
heavily influences the amount of Royalty Income distributed by the Trust and, by extension, the price of the Units. Gross Proceeds and Severance
Tax Estimates The sale of San Juan Basin assets, including the Subject Interests, from Burlington to Hilcorp closed on
July 31, 2017. During this transition, the Trust has been advised by Hilcorp that for certain months it reported estimates of cash revenues and expenses, based on the best information available to Hilcorp at that time. Hilcorp has informed the
Trust that it believes that its estimates have been prepared in accordance with the Conveyance.  5




---

##### Table of Contents

Hilcorps process of reconciling actual revenue and severance tax numbers versus
previously reported estimated numbers (which the Trust refers to as true-ups) during fiscal years 2017, 2018, and 2019 are still occurring and being reported in 2019 and will continue into fiscal
year 2020. Hilcorp has informed the Trust that it has further refined its various processes and that Hilcorp will review prior periods to ensure greater accuracy and consistency, both for prior periods as well as future reporting periods. Thus,
distributions to the Trust from Hilcorp in any given month may be subject to adjustment based upon prior months true-ups, plus interest. Hilcorp has notified the Trust that as of the date of this
quarterly report, it will still need to true-up the previously reported production and financial information for the Trusts distribution months of October 2017 through August 2019 and, therefore,
possibly adjust future distributions of net proceeds to reflect such true-ups plus interest on such amounts (as required by the Conveyance) to the extent an under- or over-payment has occurred. The Trust has been advised by Hilcorp that as a result of its continued transitioning of historic information and knowledge from Burlington,
an additional $1.0 million in Other revenue was included in the gross proceeds estimates in each of the December 2017 and January 2018 distribution months. The additional Other revenue was based on Hilcorps
estimated increases in natural gas production that were subsequently offset by lower natural gas pricing. Hilcorp has not yet trued-up the $1.0 million in Other gross proceeds included in
each of the December 2017 and January 2018 distributions. As a result, once Hilcorp has finalized such true-ups there could be a negative adjustment to the Other gross proceeds consisting of a
reimbursement by the Trust to Hilcorp of this estimated payment of up to $2.0 million, consisting of $1.0 million for December 2017 and $1.0 million for in January 2018. Results of Operations  for the Three and Nine Months Ended September 30, 2019 and 2018 Royalty Income Royalty Income
consists of monthly net proceeds attributable to the Royalty. Royalty Income for the three and nine months ended September 30, 2019 and 2018 was determined as shown in the following table:  Three Months EndedSeptember 30,


Nine Months EndedSeptember 30,2019


2018


2019


2018Gross proceeds from the Subject Interests:Natural Gas

$
8,736,787


$
15,103,981


$
39,499,293


$
45,035,952Oil


1,183,844



624,120



2,436,428



2,172,015Other


709,058
(1)


507,000
(2)


1,723,058
(1)


(493,000
)(3)Total


10,629,689



16,235,101



43,658,779



46,714,967Production Costs:Severance tax  gas


850,397



2,036,314



4,293,406



5,809,115Severance tax  oil


98,879



43,931



203,331



193,200Lease operating expense and property tax


6,970,908



7,482,530



21,720,102



20,743,335Capital expenditures


4,690,372



2,811,568



7,650,613



3,262,516Other


18,676
(4)






18,676
(4)


(3,734
)Total


12,629,232



12,374,343



33,886,128



30,004,432Production costs in excess of gross proceeds


1,999,543



140,780



2,171,042



140,780Net profits






4,001,538



11,943,693



16,851,315Net overriding royalty interest


75
%


75
%


75
%


75
%Royalty Income

$



$
3,001,153


$
8,957,770


$
12,638,486  1.
Estimated revenue from outside operated properties, handling and processing income, and $0.2 million from
granted exceptions.  2.
Estimated revenue from outside operated properties.  3.
Reflects $1.0 million in estimated additional revenue received in the Trust month of January 2018 and
$0.5 million in estimated revenue for outside operated properties received in the third quarter 2018, offset by a $2.0 million reduction due to the reversal of the $1.0 million gross revenue estimate received in Trust months October
and November 2017.  4.
Interest charges on excess production costs. The Royalty Income distributed to the Trust for both the three and nine months ended September 30, 2019 was lower than that distributed
during the same periods of 2018 due primarily to increased capital spending by Hilcorp pursuant to its 2019 CapEx Plan, decreased natural gas production, lower natural gas prices, and increased lease operating expense. The average natural gas price
decreased from $1.76 per Mcf for the three months ended September 30, 2018 to $1.26 per Mcf for the three months ended September 30, 2019, and the average natural gas price increased from $1.80 per Mcf for the nine months ended
September 30, 2018 to $1.86 per Mcf for the nine months ended September 30, 2019.  6




---

##### Table of Contents

Gross Proceeds from Subject Interests.Total Gross proceeds decreased approximately
$5.6 million or 35%for the three months ended September 30, 2019 compared to the three months ended September 30, 2018. The decrease was attributable to both lower natural gas volumes and lower natural gas prices. Total Gross
proceeds decreased approximately $3.0 million or 7% for the nine months ended September 30, 2019 compared to the nine months ended September 30, 2018. The decrease was primarily attributable to lower natural gas volumes. Capital Expenditures. Capital expenditures by Hilcorp increased $1.9 million or approximately 67% for the three months ended
September 30, 2019 compared to the three months ended September 30, 2018, and increased $4.4 million or approximately 135% for the nine months ended September 30, 2019 compared to the nine months ended September 30, 2018. In October 2019, Hilcorp revised its 2019 Capital Expenditures plan (CapEx Plan) to an estimated $8.0 million for the Subject
Interests, down from its May 2019 estimate of $12.6 million. Hilcorp informed the Trust that an environmental lawsuit filed against the Bureau of Land Management (BLM) has stalled all of the BLMs permitting processes,
including those permits for capital expenditure drilling in the Subject Interests. As a result, Hilcorp is uncertain when it will receive the required permits to allow it to conduct additional capital expenditure drilling in the Subject Interests. Severance Taxes.Aggregate severance taxes decreased approximately $1.1 million or approximately 54% for the three months
ended September 30, 2019 compared to the three months ended September 30, 2018, and decreased $1.5 million or approximately 25% for the nine months ended September 30, 2019 compared to the nine months ended September 30,
2018. The decrease was primarily attributable to certain tax exemptions that have been applied to the time period and to lower revenue in 2019. Severance taxes represented approximately 9% of gross proceeds for the three months ended
September 30, 2019, compared to approximately 13% for the same period of 2018. Severance taxes represented approximately 10% of gross proceeds for the nine months ended September 30, 2019 compared to 13% for the same period of 2018. Lease Operating Expenses and Property Taxes. Lease operating expenses and property taxes decreased $0.5 million or approximately
7% for the three months ended September 30, 2019 compared to the three months ended September 30, 2018 and increased $1.0 million or approximately 5% for the nine months ended September 30, 2019 compared to the nine months ended
September 30, 2018.    The decrease in the three-month period is primarily due to decreased compression expenses, and the increase over the nine-month period is primarily due to increased activity at the Subject Interests by
Hilcorp. Monthly leaseoperating expenses of the Subject Interests, including property taxes, in third quarter 2019
averaged approximately $2.3 million, as compared to $2.5 million in the third quarter of 2018. Monthly lease operating expenses of the Subject Interests, including property taxes, in the first nine months of 2019 averaged approximately
$2.4 million, as compared to $2.3 million in the nine months of 2018. Distributable Income  Three Months Ended September 30,


Nine Months Ended September 30,2019


2018


2019


2018Royalty Income

$



$
3,001,153


$
8,957,770


$
12,638,486Interest Income


5,633



4,648



23,347



13,890Total Income


5,633



3,005,801



8,981,117



12,652,376Expenses  General and administrative


(340,084
)


(273,736
)


(1,388,971
)


(1,161,023
)Decrease in Cash Reserves


334,451



97,909



419,394



97,909Distributable Income






2,829,974



8,011,540



11,589,262Distributable Income per Unit (46,608,796 Units)

$
0.000000


$
0.060718


$
0.171890


$
0.248650 Distributable Income. Distributable Income decreased from approximately $2.8 million ($0.060718
per Unit) for the three months ended September 30, 2018 to zero for the three months ended September 30, 2019. Distributable Income decreased by approximately $3.6 million or 31% to $8.0 million ($0.171890 per Unit) for the nine
months ended September 30, 2019 from $11.6 million ($0.248650 per Unit) for the nine months ended September 30, 2018. The decrease in Distributable Income was primarily attributable to increased capital spending by Hilcorp pursuant to
its 2019 CapEx Plan. There was no Distributable Income in the third quarter of 2019 due primarily to increased capital expenditures by Hilcorp pursuant to its 2019 CapEx Plan that were associated with the drilling of the Fruitland Coal drill well
and well recompletions resulting in excess production costs of $2.0 million ($1.5 million net) in the quarter ended September 30, 2019. Total accumulated gross excess production costs applicable to the Subject Interests in 2019 were
approximately $2.2 million ($1.6 million net) as of September 30, 2019.  7




---

##### Table of Contents

Based on 46,608,796 Units outstanding, the per-Unit
distributions during the third quarter of 2019 were as follows:  July

$
0.000000August


0.000000September


0.000000Quarter Total

$
0.000000 Interest Income.Interest income was higher for the three and nine months ended September 30, 2019
as compared to the same periods in 2018 primarily due to higher yields on short-term investments. General&
Administrative Expenses. General and administrative expenses increased approximately $0.1 million or 24% for the three months ended September 30, 2019 compared to the three months ended September 30, 2018, and increased
approximately $0.2 million or 20% for the nine months ended September 30, 2019 compared to the nine months ended September 30, 2018. The increase was primarily attributable to higher compliance auditor costs related to the transition
of the Subject Interests from Burlington to Hilcorp. Cash Reserves. The Trust withdrew approximately $0.3 million in the
third quarter of 2019 to pay Trust general and administrative expenses due to the Trust receiving no Royalty Income during that period. Total cash reserves were approximately $0.6 million as of September 30, 2019. The primary purpose of
the cash reserves is to have sufficient funds to cover monthly general and administrative expenses in the event that there is insufficient Royalty Income to cover such expenses. The Trustee will replenish the cash reserve once it begins to receive
Royalty Income from Hilcorp. The Trustee does not anticipate any increases to the cash reserve level of $1.0 million in 2019, although it cannot guarantee that the Trustee will not increase such cash reserves in the future. The Trustee did not
increase its cash reserves during fiscal 2018 above the established level. Liquidity and Capital Resources The Trusts principal source of liquidity and capital is Royalty Income. The Trusts distribution of income to Unit Holders is funded
by Royalty Income after payment of Trust expenses. The Trust is not liable for any production costs or liabilities attributable to the Royalty. If at any time the Trust receives more than the amount due under the Royalty, it is not obligated to
return such overpayment, but the amounts payable to it for any subsequent period are reduced by such amount, plus interest, at a rate specified in the Conveyance. If the Trustee determines that the Trust does not have sufficient funds to pay the
Trusts liabilities, the Trustee may borrow funds on behalf of the Trust, in which case no distributions will be made to Unit Holders until such borrowings are repaid in full. The Trustee may not sell or dispose of any part of the assets of the
Trust without the affirmative vote of 75% of all of the Units outstanding; however, the Trustee may sell up to 1% of the value of the Royalty (as determined pursuant to the Indenture) during any 12-month
period without the consent of the Unit Holders. In the event the Trust does not receive sufficient net cash payments from Hilcorp, the
Trust believes it has sufficient capacity to draw upon the cash reserve amount or borrow funds against the Royalty to cover the Trusts operating expenses until its cash reserve can be replenished from net cash payments from Hilcorp. Oil and Natural Gas Production The
natural gas volumes reported to the Trust by Hilcorp are based on plant residue gas volumes plus equivalent volumes for natural gas liquids. Hilcorp converts one barrel of natural gas liquids to six Mcf of natural gas using industry
standards. Royalty Income for the quarter ended September 30, 2019 is associated with actual oil and natural gas production during
May through July 2019 from the Subject Interests. Production of oil and natural gas and related average sales prices attributable to each of the Subject Interests and the Royalty for the three months ended September 30, 2019 and 2018 were as
follows:  For the Three Months Ended September 30,2019


2018Natural Gas(Mcf)


Oil andCondensate(Bbls)


Natural Gas(Mcf)


Oil andCondensate(Bbls)ProductionSubject Interests


6,925,842



26,139



8,589,309



10,149Royalty


(2,567,495
)(1)


17,512



1,640,691



3,486Average Price (per Mcf/Bbl)

$
1.26


$
45.29


$
1.76


$
61.49  1 The oil and natural gas sales attributable to the Royalty are based upon an allocation formula dependent on such factors as price and cost, including Hilcorps capital expenditures pursuant to
its 2019 CapEx Plan. The allocation formula for natural gas produced a negative volume due to excess production costs during the three month ended September 30, 2019.  8




---

##### Table of Contents

Production of oil and natural gas and related average sales prices attributable to each of
the Subject Interests and the Royalty for the nine months ended September 30, 2019 and 2018 were as follows:  For the Nine Months Ended September 30,2019


2018NaturalGas (Mcf)


Oil andCondensate(Bbls)


NaturalGas (Mcf)


Oil andCondensate(Bbls)ProductionSubject Interests


21,290,114



53,710



24,958,635



42,656Royalty


796,414



32,746



7,400,583



23,992Average Price (per Mcf/Bbl)


$1.86



$45.36



$1.80



$50.92 The Trust recognizes production during the month in which the related net proceeds attributable to the Royalty
are paid to the Trust. Royalty Income for a calendar year is based on the actual natural gas and oil production during the period beginning with November of the preceding calendar year through October of the current calendar year. Sales volumes
attributable to the Royalty are determined by dividing the net profits by the Trust from the sale of oil and natural gas, respectively, by the prices received by Hilcorp for sales of such volumes from the Subject Interests, taking into consideration
production taxes attributable to the Subject Interests. Because the oil and natural gas sales attributable to the Royalty are based upon an allocation formula dependent on such factors as price and cost, including Hilcorps capital
expenditures pursuant to its 2019 CapEx Plan and the timing of Hilcorps true-ups of prior reported estimated oil and natural gas production data, the aggregate sales amounts from the Subject Interests
may not provide a meaningful comparison to sales attributable to the Royalty. Future true-ups will impact future royalty proceeds, but will not change the reported amounts due to the accounting basis used. Production from the Subject Interests is influenced by the line pressure of the natural gas gathering systems in the San Juan Basin.
Other fluctuations in natural gas production that have occurred during the three-month periods ended September 30, 2019 and 2018, respectively, generally result from changes in the demand for natural gas during that time, market conditions, and
variances in capital spending by Hilcorp pursuant to its 2019 CapEx Plan to generate production from new and existing wells, as offset by the natural production decline curve. As noted above, oil and natural gas sales attributable to the Royalty are
based on an allocation formula dependent on many factors, including oil and natural gas prices and Hilcorps capital expenditures pursuant to its 2019 CapEx Plan. Marketing There were no changes to the
contracts pursuant to which Hilcorp sells production from the Subject Interests and for the gathering and processing of production during the third quarter of 2019. Off-Balance Sheet Arrangements None. Critical Accounting Policies and
Estimates For a discussion of significant accounting policies and estimates that impact the Trusts financial statements, see
Part I, Item 1. Unaudited Financial Statements, Note 1 Basis of Presentation and Part II, Item 8. Financial Statements and Supplemental Data contained in the Trusts Annual Report on Form 10-K for the
year ended December 31, 2018.  9




---

##### Table of Contents

Information Regarding Forward-Looking Information Certain information included in this Quarterly Report on Form 10-Q contains, and other materials filed
or to be filed by the Trust with the SEC (as well as information included in oral statements or other written statements made or to be made by the Trust) may contain or include, forward-looking statements within the meaning of Section 21E of
the Securities Exchange Act of 1934, as amended (the Exchange Act) and Section 27A of the Securities Act of 1933, as amended. Such forward-looking statements may involve or may concern, among other things, the amount and variability
in capital expenditures by Hilcorp, drilling activity, development activities, production efforts and volumes, hydrocarbon prices, estimated future net revenues, estimates of reserves, the results of the Trusts activities, the differences
between Hilcorps estimated revenue and actual revenue, and regulatory matters. Such forward-looking statements generally are accompanied by words such as may, will, based, estimate,
expect, predict, project, anticipate, believe, plan, intend, or other words that convey the uncertainty of future events or outcomes. Such statements are based on
certain assumptions of BBVA USA, the Trustee, and by Hilcorp, with respect to future events; are based on an assessment of, and are subject to, a variety of factors deemed relevant by the Trustee and Hilcorp; and involve risks and uncertainties.
However, whether actual results and developments will conform with such expectations and predictions is subject to a number of risks and uncertainties which could affect the future results of the energy industry in general, and the Trust and Hilcorp
in particular, and could cause those results to differ materially from those expressed in such forward-looking statements. The actual results or developments anticipated may not be realized or, even if substantially realized, they may not have the
expected consequences to or effects on Hilcorps business and the Trust. Such statements are not guarantees of future performance and actual results or developments may differ materially from those projected in such forward-looking statements.
The Trust undertakes no obligation to publicly update or revise any forward-looking statements, except as required by applicable law. Hilcorp Information As a
holder of a net overriding royalty interest, the Trusts reporting of financial information is reliant upon Hilcorp to accurately and timely report information regarding Hilcorp and its affiliates; the Subject Interests, including the
operations, acreage, well and completion count, working interests, production volumes, sales revenues, capital expenditures, operating expenses, reserves, drilling plans, drilling results and leasehold terms related to the Subject Interests, and
factors and circumstances that have or may affect the foregoing. See Part I, Item 4. Controls and Procedures. There have been no material
changes to the Trusts market risk during 2019. For information on the Trusts exposure to market risk, please see Part II, Item 7A, Quantitative and Qualitative Disclosures About Market Risk contained in the Trusts
Annual Report on Form 10-K for the year ended December 31, 2018.  Item 3.
Quantitative and Qualitative Disclosures about Market Risk. None.  Item 4.
Controls and Procedures. The Trust maintains a system of internal disclosure controls and procedures that is designed to ensure that the information required to be
disclosed in the Trusts filings under the Exchange Act is recorded, processed, summarized, and reported within the time periods specified in the SECs rules and forms. In its evaluation of its disclosure controls and procedures, the
Trustee has relied, to the extent considered reasonable, on information provided by Hilcorp, the owner of the properties. Consequently, the Trusts ability to timely and accurately disclose relevant information in its periodic reports is
dependent upon Hilcorps timely delivery of accurate oil and gas revenue and production cost information and, therefore, the net proceeds owed to the Trust. The Net Overriding Royalty Conveyance (the Conveyance) that transferred the royalty to the Trust obligates Hilcorp to provide the
Trust with certain financial and operational information, including information concerning calculations of net proceeds owed to the Trust. Pursuant to the settlement of litigation in 1996 between the Trust and Burlington Resources Oil & Gas
Company LP (Burlington), an indirect wholly-owned subsidiary of ConocoPhillips, Burlington agreed to newer, more formal financial reporting and audit procedures as compared to those required to be provided by the Conveyance. As it did
with Burlington, once the Trust receives the financial information from Hilcorp, the Trust engages independent public accountants, compliance auditors, attorneys and petroleum engineers in order to assist the Trustee to ensure the accuracy and
completeness of the information required to be disclosed in the Trusts periodic reports. These outside professionals advise the Trustee in its review and compilation of this information for inclusion in this Form
10-Q and the other periodic reports provided by the Trust to the SEC.  10




---

##### Table of Contents

The Trust has been advised by Hilcorp that during the transition period since its
acquisition of the Subject Interests that there were significant delays in the transfer of historical information and knowledge from Burlington to Hilcorp. During this transition, the Trust has been advised by Hilcorp that it recorded estimates of
cash revenues and expenses based on the best information available. Hilcorp informed the Trust that it believed that its estimates were prepared in accordance with the Conveyance. As a result, AMS-PAR, the
Trusts compliance auditors, had to audit vast amounts of new data in a largely unfamiliar format. This new data format necessitated AMS-PAR to develop its own internal systems, processes, and tools to
organize and interpret the vast amount of raw data so that it can make a meaningful analysis. Hilcorp is aware that the Trustee and AMS-PAR had to implement additional processes. As a result, Hilcorp informed
the Trustee that Hilcorp hired third-party consultants to help it through this transition. Although the Trust and Hilcorp have continued to work through the issues identified during the transition, the Trustee and its third party compliance auditors
continue to coordinate with Hilcorp to ensure that Hilcorp can provide the required level of detail on a timely and accurate basis. Despite the Trusts internal controls and procedures ensuring the accuracy of the Trusts reporting based upon the financial
information received by the Trust from Hilcorp, Hilcorps process of reconciling actual revenue and severance tax numbers versus previously reported estimated numbers (which the Trust refers to as
true-ups) during fiscal 2017, 2018, and 2019 are still occurring and being reported in 2019, and will continue into fiscal year 2020. Hilcorp has informed the Trust that it has further refined its
various processes and that Hilcorp will review prior periods to ensure greater accuracy and consistency both for prior periods as well as future reporting periods. Thus, distributions to the Trust from Hilcorp in any given month may be subject to
adjustment based upon prior months true-ups, plus interest. Hilcorp has notified the Trust that as of the date of this quarterly report, it will still need to
true-up the previously reported estimated production and financial information for the Trusts distribution months of October 2017 through August 2019. Furthermore, Hilcorp possibly may adjust future
distributions of net proceeds to reflect such true-ups plus interest on such amounts (as required by the Conveyance) to the extent an underpayment has occurred. The Trustee has evaluated the Trusts internal disclosure controls and procedures as of September 30, 2019, and has concluded that
such disclosure controls and procedures are effective, at the reasonable assurance level (as such term is used in Rule 13a-15(f) of the Exchange Act), to ensure that material information received
from Hilcorp is gathered on a timely basis to be included in the Trusts periodic reports and recorded, processed, summarized and reported within the time periods specified in the SECs rules and forms. Additionally, during the quarter ended September 30, 2019, there were no changes in the Trusts internal control over financial
reporting (as such term is used in Rule 13a-15(f) of the Exchange Act) that materially affected, or are reasonably likely to materially affect, the Trusts internal control over financial reporting.
Because the Trust does not have, nor does the Indenture provide for, officers, a board of directors or an independent audit committee, the Trustee has reviewed neither the Trusts disclosure controls and procedures nor the Trusts internal
control over financial reporting in concert with management, a board of directors or an independent audit committee. PART II OTHER INFORMATION  Item 1.
Legal Proceedings. None.  Item 1A.
Risk Factors. Not required.  Item 2.
Unregistered Sales of Equity Securities and Use of Proceeds. None.  Item 3.
Defaults Upon Senior Securities. None.  Item 4.
Mine Safety Disclosures. Not applicable.  Item 5.
Other Information. None.  11




---

##### Table of Contents

Item 6.
Exhibits.  ExhibitNumber

Description(4)(a)

San Juan Basin Amended and Restated Royalty Trust Indenture, dated December 
12, 2007, filed as Exhibit 99.2 to the Trusts Current Report on Form 8-K filed with the SEC on December 14, 2007, and incorporated herein by reference.*(4)(b)

Net Overriding Royalty Conveyance from Southland Royalty Company to The Fort Worth National Bank, as Trustee, dated November 
1, 1980 (without Schedules), filed as Exhibit 4(b) to the Trusts Annual Report on Form 10-K filed with the SEC for the year ended December 31, 2006 on March 
1, 2007, and incorporated herein by reference.*(4)(c)

Assignment of Net Overriding Interest (San Juan Basin Royalty Trust), dated September 
30, 2002, between Bank One, N.A. and Texas Bank, filed as Exhibit 4(c) to the Trusts Quarterly Report on Form 10-Q filed with the SEC for the quarter ended September 
30, 2002, and incorporated herein by reference.*31

Certification required by Rule 13a-14(a), dated November 
12, 2019, by Joshua R. Peterson, Senior Vice President and Trust Officer of BBVA USA, the Trustee of the Trust.**32

Certification required by Rule 13a-14(b), dated November 
12, 2019, by Joshua R. Peterson, Senior Vice President and Trust Officer of BBVA USA, on behalf of BBVA USA, the Trustee of the Trust.***  *
A copy of this exhibit is available to any Unit Holder (free of charge) upon written request to the Trustee,
BBVA USA, 300 W. 7th Street, Suite B, Fort Worth, Texas 76102.  **
Filed herewith.  ***
Furnished herewith.   12




---

##### Table of Contents

SIGNATURE Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by
the undersigned thereunto duly authorized.  BBVA USA, AS TRUSTEE OF THE SAN
JUAN BASIN ROYALTY TRUSTBy:

/s/ Joshua R. PetersonJoshua R. Peterson Senior Vice President and
Trust Officer
 Date: November 12, 2019 (The Trust has no directors or executive officers.)