Biggest changeThe following tables present a reconciliation of the Company’s net income (loss) and cash flows operating activities to Adjusted EBITDA, our most directly comparable GAAP financial measures, for each of the periods indicated. 70 Table of Contents Reconciliation of Net Income (Loss) to Adjusted EBITDA For the Year Ended December 31, 2023 2022 (In thousands) Net income (loss) $ 392,750 $ 57,875 Interest expense, net 17,719 14,101 Income tax expense (benefit) - current 4,817 111 Income tax expense (benefit) - deferred (253,796) — DD&A 28,004 23,950 Accretion of AROs 7,951 7,081 Losses (gains) on commodity derivative instruments (40,343) 106,937 Cash settlements (paid) received on expired commodity derivative instruments (8,273) (148,239) Amortization of gain associated with terminated commodity derivatives 658 — Pipeline incident loss 19,981 11,277 Pipeline incident settlement — 12,000 Litigation settlement (84,875) — Share-based compensation expense 5,280 3,086 Loss on settlement of AROs 1,003 908 Exploration costs 57 57 Acquisition and divestiture related expenses 219 41 Bad debt expense 98 1 LOPI - timing difference (4,636) 4,636 Other 1,418 — Adjusted EBITDA $ 88,032 $ 93,822 Reconciliation of Net Cash from Operating Activities to Adjusted EBITDA For the Year Ended December 31, 2023 2022 (In thousands) Net cash provided by operating activities $ 141,590 $ 64,485 Changes in working capital (8,517) (14,812) Interest expense, net 17,719 14,101 Pipeline incident loss 19,981 11,277 Pipeline incident settlement — 12,000 Litigation settlement (84,875) — Income tax expense (benefit) - current 4,817 111 Amortization and write-off of deferred financing fees (1,980) (649) Exploration costs 57 57 Cash settlements paid (received) on terminated derivatives (658) — Amortization of gain associated with terminated commodity derivatives 658 — Plugging and abandonment cost 2,239 1,829 Acquisition and divestiture related expenses 219 41 LOPI - timing difference (4,636) 4,636 Gain (loss) on interest rate swaps — 935 Cash settlements paid (received) on interest rate swaps — (311) Other 1,418 122 Adjusted EBITDA $ 88,032 $ 93,822 71 Table of Contents Liquidity and Capital Resources Overview .
Biggest change(3) The federal statutory rates were utilized for all periods presented. Reconciliation of Net Income (Loss) to Adjusted EBITDA For the Year Ended December 31, 2024 2023 (In thousands) Net income (loss) $ 12,946 $ 392,750 Interest expense, net 14,599 17,719 Income tax expense (benefit) - current 232 4,817 Income tax expense (benefit) - deferred 2,196 (253,796) DD&A 32,586 28,004 Accretion of AROs 8,438 7,951 Losses (gains) on commodity derivative instruments 2,047 (40,343) Cash settlements (paid) received on expired commodity derivative instruments 17,617 (8,273) Amortization of gain associated with terminated commodity derivatives 159 658 Pipeline incident loss 3,859 19,981 (Gain) loss on sale of properties (1,367) — Share-based compensation expense 6,799 5,280 Acquisition and divestiture related expenses 1,633 219 Litigation settlement — (84,875) Loss on settlement of AROs 470 1,003 Exploration costs 61 57 Bad debt expense 80 98 LOPI - timing difference — (4,636) Other 686 1,418 Adjusted EBITDA (1) $ 103,041 $ 88,032 (1) Adjusted EBITDA includes a revenue suspense release of $8.4 million for the year ended December 31, 2024.
Net gains on commodity derivative instruments of $40.3 million were recognized for the year ended December 31, 2023, consisting of a $47.9 million increase in the fair value of open positions, $0.7 million of cash settlements received on terminated derivative instruments partially offset by $8.3 million in cash settlements paid on expired positions.
Net gains on commodity derivative instruments of $40.3 million were recognized for the year ended December 31, 2023, consisting of a $47.9 million increase in the fair value of open positions and $0.7 million of cash settlements received on terminated derivative instruments, partially offset by $8.3 million in cash settlements paid on expired positions.
We define Adjusted EBITDA as net income (loss): Plus: ● Interest expense, including gains or losses on interest rate derivative contracts; ● Income tax expense; ● DD&A; ● Impairment of goodwill and long-lived assets (including oil and natural gas properties); ● Accretion of asset retirement obligations (“AROs”); ● Loss on commodity derivative instruments; ● Cash settlements received on expired commodity derivative instruments; ● Losses on sale of assets and other, net; 69 Table of Contents ● Share-based compensation expenses; ● Exploration costs; ● Acquisition and divestiture related expenses; ● Amortization of gain associated with terminated commodity derivatives; ● Severance payments; ● Bad debt expense; and ● Other non-routine items that we deem appropriate.
We define Adjusted EBITDA as net income (loss): Plus: ● Interest expense, including gains or losses on interest rate derivative contracts; ● Income tax expense; ● DD&A; ● Impairment of goodwill and long-lived assets (including oil and natural gas properties); ● Accretion of asset retirement obligations (“AROs”); ● Loss on commodity derivative instruments; 76 Table of Contents ● Cash settlements received on expired commodity derivative instruments; ● Losses on sale of assets and other, net; ● Share-based compensation expenses; ● Exploration costs; ● Acquisition and divestiture related expenses; ● Amortization of gain associated with terminated commodity derivatives; ● Severance payments; ● Bad debt expense; and ● Other non-routine items that we deem appropriate.
The charts below detail the allocation of capital across our asset base and by investment type based on the midpoint of our 2024 capital expenditure range. 2024 CAPEX by Investment 2024 CAPEX by Area As has been our historical practice, we will periodically review our capital expenditures throughout the year and may adjust the budget based on commodity prices and other factors.
The charts below detail the allocation of capital across our asset base and by investment type based on the midpoint of our 2025 capital expenditure range. 2025 CAPEX by Investment 2025 CAPEX by Area As has been our historical practice, we will periodically review our capital expenditures throughout the year and may adjust the budget based on commodity prices and other factors.
We anticipate funding our 2024 capital program from internally generated cash flow. Critical Accounting Policies and Estimates The methods, estimates and judgments we use in applying our critical accounting policies have a significant impact on the results we report in our Consolidated Financial Statements. We evaluate our estimates and judgments on an on-going basis.
We anticipate funding our 2025 capital program from internally generated cash flow. Critical Accounting Policies and Estimates The methods, estimates and judgments we use in applying our critical accounting policies have a significant impact on the results we report in our Consolidated Financial Statements. We evaluate our estimates and judgments on an on-going basis.
Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our Annual Report on Form 10-K for the year ended December 31, 2022 (“ 2022 Form 10-K ”) filed with the SEC and is incorporated by reference into this Annual Report.
Management’s Discussion and Analysis of Financial Condition and Results of Operations” of our Annual Report on Form 10-K for the year ended December 31, 2023 (“ 2023 Form 10-K ”) filed with the SEC and is incorporated by reference into this Annual Report.
Recently Issued Accounting Pronouncements For a discussion of recent accounting pronouncements that will affect us, see Note 2 of the Notes to Consolidated Financial Statements included under “Item 8. Financial Statements and Supplementary Data.” ITEM 7A.
Recently Issued Accounting Pronouncements For a discussion of recent accounting pronouncements that will affect us, see Note 2 of the Notes to Consolidated Financial Statements included under “Item 8. Financial Statements and Supplementary Data.”
The relative prices of oil and natural gas are determined by the factors impacting global and regional supply and demand dynamics, such as economic conditions, production levels, weather cycles and other events. In addition, realized prices are heavily influenced by product quality and location relative to consuming and refining markets. 61 Table of Contents Natural Gas .
The relative prices of oil and natural gas are determined by the factors impacting global and regional supply and demand dynamics, such as economic conditions, production levels, weather cycles and other events. In addition, realized prices are heavily influenced by product quality and location relative to consuming and refining markets. Natural Gas .
The current market conditions may also impact our ability to enter into future commodity derivative contracts. 62 Table of Contents Principal Components of Cost Structure ● Lease operating expense . These are the day-to-day costs incurred to maintain production of our natural gas, NGLs and oil.
The current market conditions may also impact our ability to enter into future commodity derivative contracts. Principal Components of Cost Structure ● Lease operating expense . These are the day-to-day costs incurred to maintain production of our natural gas, NGLs and oil.
Future events and circumstances currently unknown to us could require future impairments to our properties and materially change the carrying value of our properties. 64 Table of Contents Oil and Natural Gas Reserves . Proved oil and natural gas reserves are estimated in accordance with the rules established by the SEC and FASB.
Future events and circumstances currently unknown to us could require future impairments to our properties and materially change the carrying value of our properties. Oil and Natural Gas Reserves . Proved oil and natural gas reserves are estimated in accordance with the rules established by the SEC and FASB.
For the year ended December 31, 2022 compared to the year ended December 31, 2021 Information related to the comparison of our discussion of the results of operations for the year ended December 31, 2022, compared to the year ended December 31, 2021, is included in “Item 7.
For the year ended December 31, 2023 compared to the year ended December 31, 2022 Information related to the comparison of our discussion of the results of operations for the year ended December 31, 2023, compared to the year ended December 31, 2022, is included in “Item 7.
For the year ended December 31, 2022 compared to the year ended December 31, 2021 Information related to the comparison of our discussion of the cash flows for the year ended December 31, 2022 compared to the year ended December 31, 2021, is included in “Item 7.
For the year ended December 31, 2023 compared to the year ended December 31, 2022 Information related to the comparison of our discussion of the cash flows for the year ended December 31, 2023 compared to the year ended December 31, 2022, is included in “Item 7.
Production Volumes Production volumes directly impact our results of operations. For more information about our volumes, see “— Results of Operations” below. Realized Prices on the Sale of Oil and Natural Gas We market our oil and natural gas production to a variety of purchasers based on regional pricing.
For more information about our volumes, see “— Results of Operations” below. Realized Prices on the Sale of Oil and Natural Gas We market our oil and natural gas production to a variety of purchasers based on regional pricing.
Current income tax (expense) benefit was ($4.8) million and ($0.1) million for the year ended December 31, 2023 and 2022, respectively. See additional information discussed in Note 17 of the Notes to Consolidated Financial Statements included under “Item 8. Financial Statements and Supplementary Data” of this Annual Report.
See additional information discussed in Note 17 of the Notes to Consolidated Financial Statements included under “Item 8. Financial Statements and Supplementary Data” of this Annual Report. Current income tax (expense) benefit was ($0.2) million and ($4.8) million for the year ended December 31, 2024 and 2023, respectively.
Management’s Discussion and Analysis of Financial Condition and Results of Operations — Liquidity and Capital Resources” of our 2022 Form 10-K filed with the SEC and is incorporated by reference into this Annual Report. Capital Requirements See “— Outlook” for additional information regarding our capital spending program for 2024.
Management’s Discussion and Analysis of Financial Condition and Results of Operations — Liquidity and Capital Resources” of our 2023 Form 10-K filed with the SEC and is incorporated by reference into this Annual Report. Capital Requirements See “— Outlook” for additional information regarding our capital spending program for 2025.
Business Environment and Operational Focus We use a variety of financial and operational metrics to assess the performance of our oil and natural gas operations, including: (i) production volumes; (ii) realized prices on the sale of our production; (iii) cash settlements on our commodity derivatives; (iv) lease operating expense; (v) gathering, processing and transportation; (vi) general and administrative expense; and (vii) Adjusted EBITDA.
Business Environment and Operational Focus We use a variety of financial and operational metrics to assess the performance of our oil and natural gas operations, including: (i) production volumes; (ii) realized prices on the sale of our production; (iii) cash settlements on our commodity derivatives; (iv) lease operating expense; (v) gathering, processing and transportation; (vi) general and administrative expense; and (vii) Adjusted EBITDA. 68 Table of Contents Production Volumes Production volumes directly impact our results of operations.
Based on our current oil and natural gas price expectations, we believe our cash flows provided by operating activities and availability under our Revolving Credit Facility will provide us with the financial flexibility necessary to meet our cash requirements, including normal operating needs, and to pursue our currently planned 2024 development activities.
Prior to the closing of the Mergers, based on our current oil and natural gas price expectations, we believe our cash flows provided by operating activities and availability under our Revolving Credit Facility will provide us with the financial flexibility necessary to meet our cash requirements, including normal operating needs, and to pursue our currently planned 2025 development activities.
Debt Agreements Revolving Credit Facility . On July 31, 2023, OLLC, as borrower, entered into the Revolving Credit Facility.
On July 31, 2023, OLLC, as borrower, entered into the Revolving Credit Facility.
Pipeline incident loss was $20.0 million and $11.3 million for the year ended December 31, 2023 and 2022. The $20.0 million reflects certain legal defense and regulatory costs associated with the Incident that are not expected to be recovered under an insurance policy. See Note 15 of the Notes to Consolidated Financial Statements included under “Item 8.
Pipeline incident loss was $3.9 million and $20.0 million for the year ended December 31, 2024 and 2023. The $3.9 million reflects certain legal defense, loss load and regulatory costs associated with the Incident that are not expected to be recovered under an insurance policy. See Note 17 of the Notes to Consolidated Financial Statements included under “Item 8.
The oil produced from our onshore properties is a combination of sweet and sour oil, varying by location. This oil is typically sold at the NYMEX-WTI price, adjusted for quality and transportation differential, depending primarily on location and purchaser. The oil produced from our Beta properties is heavy and sour oil.
The oil produced from our onshore properties is a combination of sweet and sour oil, which varies by location. This oil is typically sold at the NYMEX-WTI price, adjusted for quality and transportation differential, depending primarily on location and purchaser.
These are costs incurred to deliver production of our natural gas, NGLs and oil to the market. Cost levels of these expenses can vary based on the volume of natural gas, NGLs and oil production. ● Taxes other than income . These consist of production, ad valorem and franchise taxes.
These are costs incurred to deliver production of our natural gas, NGLs and oil to the market. Cost levels of these expenses can vary based on the volume of natural gas, NGLs and oil production. ● Taxes other than income . These consist of production, ad valorem, NOx credits, waste emission charges and franchise taxes.
Adjusted EBITDA We include in this report the non-GAAP financial measure Adjusted EBITDA and provide our calculation of Adjusted EBITDA and a reconciliation of Adjusted EBITDA to net cash flow from operating activities, our most directly comparable financial measure calculated and presented in accordance with GAAP.
Non-GAAP Financial Measures We include in this report the non-GAAP financial measures for Adjusted Net Income (Loss) and Adjusted EBITDA and provide our reconciliation of net income (loss) to Adjusted Net Income (Loss) and a reconciliation of net cash flow from operating activities to Adjusted EBITDA, our most directly comparable financial measure calculated and presented in accordance with GAAP.
We cannot assure you that operations and other needed capital will be available on acceptable terms, or at all. We anticipate funding our 2024 capital program from internally generated cash flow but retain the flexibility to utilize borrowings under our Revolving Credit Facility, and/or to access the debt and equity capital markets.
We cannot assure you that operations and other needed capital will be available on acceptable terms, or at all. We anticipate funding our 2025 capital program from internally generated cash flow but retain the flexibility to utilize borrowings under debt facilities available to us, and/or to access the debt and equity capital markets.
Key drivers of net operating cash flows are commodity prices, production volumes, operating costs and the settlement received related to the Incident. Net cash provided by operating activities was $141.6 million and $64.5 million for the year ended December 31, 2023 and 2022, respectively.
Key drivers of net operating cash flows are commodity prices, production volumes, operating costs and the settlement received related to the Incident. Net cash provided by operating activities was $51.3 million and $141.6 million for the year ended December 31, 2024 and 2023, respectively.
Most of our oil and natural gas properties are located in large, mature oil and natural gas reservoirs. Production and Operation Update Total production for the Company in 2023 was composed of approximately 37% oil, 45% natural gas and 18% NGLs compared to 31% oil, 51% natural gas and 18% NGLs in 2022.
Most of our oil and natural gas properties are located in large, mature oil and natural gas reservoirs. Production and Operation Update Total production for the Company in 2024 was composed of approximately 43% oil, 39% natural gas and 18% NGLs compared to 37% oil, 45% natural gas and 18% NGLs in 2023.
Financial Statements and Supplementary Data” of this Annual Report for additional information. Material Cash Requirements Contractual commitments. We have contractual commitments under our debt agreements, including interest payments and principal payments. See Note 8 of the Notes to Consolidated Financial Statements included under “Item 8. Financial Statements and Supplementary Data” of this Annual Report for additional information. Lease Obligations.
For additional information regarding our Revolving Credit Facility, see Note 9 of the Notes to Consolidated Financial Statements included under “Item 8. Financial Statements and Supplementary Data” of this Annual Report for additional information. Material Cash Requirements Contractual commitments. We have contractual commitments under our debt agreements, including interest payments and principal payments.
Among other things, there are two characteristics that commonly drive quality differentials: (1) the oil’s American Petroleum Institute (“API”) gravity and (2) the oil’s percentage of sulfur content by weight.
Among other things, there are two characteristics that commonly drive quality differentials: (1) the oil’s API gravity and (2) the oil’s percentage of sulfur content by weight.
Historically, we have financed a portion of our working capital requirements, capital development and acquisitions with borrowings under our Revolving Credit Facility. As a result, we incur substantial interest expense that is affected by both fluctuations in interest rates and financing decisions. We expect to continue to incur significant interest expense.
Historically, we have financed a portion of our working capital requirements, capital development and acquisitions with borrowings under our Revolving Credit Facility. We incur interest expense that is affected by both fluctuations in interest rates and financing decisions.
We are subject to the Texas margin tax for activities in the State of Texas. 63 Table of Contents Outlook Based on our current plans, our capital expenditure program for the full year 2024 is expected to be approximately $50.0 million to $60.0 million.
We are subject to the Texas margin tax for activities in the State of Texas. 70 Table of Contents Outlook Based on our current plans, our capital expenditure program for the full year 2025 is expected to be approximately $70.0 million to $80.0 million.
Net cash provided by operating activities for the year ended December 31, 2023 included $8.3 million of cash paid on expired derivative instruments and $0.7 million of cash received on terminated derivative instruments compared to $147.9 million of cash paid on expired derivative instruments for the year ended December 31, 2022.
Net cash provided by operating activities for the year ended December 31, 2024 included $17.6 million of cash received on expired derivative instruments and $0.8 million of cash received on terminated derivative instruments compared to $8.3 million of cash paid on expired derivative instruments and $0.7 million of cash received on terminated derivatives instruments for the year ended December 31, 2023.
Our working capital requirements are primarily driven by changes in accounts receivable and accounts payable as well as the classification of our debt outstanding. These changes are impacted by changes in the prices of commodities that we buy and sell.
Working capital is the amount by which current assets exceed current liabilities. Our working capital requirements are primarily driven by changes in accounts receivable and accounts payable as well as the classification of our debt outstanding. These changes are impacted by changes in the prices of commodities that we buy and sell.
We believe that existing cash and cash equivalents, any positive cash flows from operations and available borrowings under our Revolving Credit Facility will be sufficient to support working capital, capital expenditures and other cash requirements for at least the next 12 months and, based on our current expectations, for the foreseeable future thereafter. Impact of the Beta Pipeline Incident .
Further, if the Mergers are not completed, we believe that existing cash and cash equivalents, any positive cash flows from operations and available borrowings under our Revolving Credit Facility will be sufficient to support working capital, capital expenditures and other cash requirements for at least the next 12 months and, based on our current expectations, for the foreseeable future thereafter.
Financial Statements and Supplementary Data” of this Annual Report. 68 Table of Contents Interest expense, net was $17.7 million and $14.1 million for the year ended December 31, 2023 and 2022, respectively.
Financial Statements and Supplementary Data” of this Annual Report. Interest expense, net was $14.6 million and $17.7 million for the year ended December 31, 2024 and 2023, respectively.
In addition, the timing of payments received by our customers or paid to our suppliers can also cause fluctuations in working capital because we settle with most of our larger customers on a monthly basis and often near the end of the month.
In addition, the timing of payments received by our customers or paid to our suppliers can also cause fluctuations in working capital because we settle with most of our larger customers on a monthly basis and often near the end of the month. We expect that our future working capital requirements will be impacted by these same factors.
Oil, natural gas and NGL revenues were $288.3 million and $407.8 million for the year ended December 31, 2023 and 2022, respectively. Average net production volumes were approximately 20.5 MBoe/d and 20.7 MBoe/d for the year ended December 31, 2023 and 2022, respectively.
Oil, natural gas and NGL revenues were $283.0 million and $288.3 million for the year ended December 31, 2024 and 2023, respectively. Average net production volumes were approximately 19.5 MBoe/d and 20.5 MBoe/d for the year ended December 31, 2024 and 2023, respectively.
We use the asset and liability method of accounting for income taxes, under which deferred tax assets and liabilities are recognized for the future tax consequences of (1) temporary differences between the tax basis of assets and liabilities and their reported amounts in the financial statements and (2) operating loss and tax credit carryforwards.
We use the asset and liability method of accounting for income taxes, under which deferred tax assets and liabilities are recognized for the future tax consequences of (1) temporary differences between the tax basis of assets and liabilities and their reported amounts in the financial statements and (2) operating loss and tax credit carryforwards. 72 Table of Contents In assessing the carrying value of our net deferred tax assets, we consider the realizability of our deferred tax assets each reporting period.
The change in our oil production was primarily related to Beta restarting operations in April 2023. We had a decrease of 29% in oil and natural gas sales primarily due to lower realized commodity prices. Average realized sales price per Boe was $38.54 for 2023 compared to $54.02 for 2022.
The change in our oil production was primarily related to Beta restarting operations in April 2023 and the development of wells at Beta. We had a decrease of 2% in oil and natural gas sales primarily due to lower volumes. Average realized sales price per Boe was $39.61 for 2024 compared to $38.54 for 2023.
Gathering, processing and transportation expenses were $20.8 million and $29.1 million for the year ended December 31, 2023 and 2022, respectively. On a per Boe basis, gathering, processing and transportation expenses were $2.78 and $3.86 for the year ended December 31, 2023 and 2022, respectively.
Gathering, processing and transportation expenses were $18.4 million and $20.8 million for the year ended December 31, 2024 and 2023, respectively. On a per Boe basis, gathering, processing and transportation expenses were $2.58 and $2.78 for the year ended December 31, 2024 and 2023, respectively.
Financial Statements and Supplementary Data” contained herein. For the Year Ended December 31, 2023 2022 (In thousands) Net cash provided by operating activities $ 141,590 $ 64,485 Net cash used in investing activities (38,602) (41,525) Net cash used in financing activities (82,242) (41,759) 73 Table of Contents For the year ended December 31, 2023 compared to the year ended December 31, 2022 Operating Activities.
Financial Statements and Supplementary Data” contained herein. For the Year Ended December 31, 2024 2023 (In thousands) Net cash provided by operating activities $ 51,293 $ 141,590 Net cash used in investing activities (82,034) (38,602) Net cash used in financing activities 9,995 (82,242) 81 Table of Contents For the year ended December 31, 2024 compared to the year ended December 31, 2023 Operating Activities.
For the year ended December 31, 2023, we had net gains on commodity derivative instruments of $40.3 million compared to net losses of $106.9 million for the year ended December 31, 2022. Investing Activities.
For the year ended December 31, 2024, we had a net loss on commodity derivative instruments of $2.0 million compared to net gains of $40.3 million for the year ended December 31, 2023. Investing Activities.
Additionally, we may take advantage of opportunities to modify our commodity derivative portfolio to change the percentage of our hedged production volumes when circumstances suggest that it is prudent to do so.
We may, however, from time-to-time hedge more or less than this approximate range. Additionally, we may take advantage of opportunities to modify our commodity derivative portfolio to change the percentage of our hedged production volumes when circumstances suggest that it is prudent to do so.
The change in general and administrative expense is primarily related to (i) an increase of $2.1 million in salaries and other payroll benefits; (ii) an increase of $2.2 million in stock compensation expense; partially offset by (iii) a decrease in legal services of $0.9 million; and a decrease in professional services of $0.3 million.
The change in general and administrative expense is primarily related to (i) an increase of $1.5 million in stock compensation expense; (ii) an increase of $1.5 million in legal expense related to cost incurred with acquisitions and divestiture activities; and (iii) an increase of $0.4 million in office lease expense related to the early termination of our Oklahoma office lease partially offset by (i) a decrease of $0.3 million in salaries and other payroll benefits, and (ii) a decrease of $0.2 million in professional services.
Adjusted EBITDA is a supplemental non-GAAP financial measure that is used by management and external users of our consolidated financial statements, such as industry analysts, investors, lenders and rating agencies. Adjusted EBITDA is not a measure of net income or cash flows as determined by GAAP.
Adjusted Net Income (Loss) is not considered to be an alternative to net income (loss) reported in accordance with GAAP. Adjusted EBITDA is a supplemental non-GAAP financial measure that is used by management and external users of our consolidated financial statements, such as industry analysts, investors, lenders and rating agencies.
The decrease in gathering, processing and transportation expense was primarily driven by the expiration of the minimum volume commitment fee in East Texas/North Louisiana (November 2022) and Oklahoma (June 2023) and lower commodity prices. Taxes other than income were $21.3 million and $33.3 million for the year ended December 31, 2023 and 2022, respectively.
The decrease in gathering, processing and transportation expense was primarily driven by the expiration of the minimum volume commitment fee in Oklahoma (June 2023) and lower volumes. Taxes other than income were $20.9 million and $22.6 million for the year ended December 31, 2024 and 2023, respectively.
Our ability to finance our operations, including funding capital expenditures and acquisitions, to meet our indebtedness obligations, to refinance our indebtedness or to meet our collateral requirements will depend on our ability to generate cash in the future.
See “Revenue Payables in Suspense” discussion noted above for additional information. Liquidity and Capital Resources Overview . Our ability to finance our operations, including funding capital expenditures and acquisitions, to meet our indebtedness obligations, to refinance our indebtedness or to meet our collateral requirements will depend on our ability to generate cash in the future.
We considered all available evidence, including cumulative historical losses (defined as pre-tax earnings as adjusted for permanent tax adjustment), scheduled reversal of deferred tax liabilities, projected future taxable income and available tax planning strategies. 65 Table of Contents We believe accounting for income taxes is a critical accounting estimate because the policies discussed above in assessing the carrying value of our net deferred tax assets require estimates and judgements about the impact of future events on our projected taxable income, the results of which can have a material impact on our Consolidated Financial Statements.
We believe accounting for income taxes is a critical accounting estimate because the policies discussed above in assessing the carrying value of our net deferred tax assets require estimates and judgements about the impact of future events on our projected taxable income, the results of which can have a material impact on our Consolidated Financial Statements.
The comparability of the results of operations among the periods presented below is impacted by the Incident and suspension of operations at our Beta properties. 66 Table of Contents The table below summarizes certain of the results of operations and period-to-period comparisons for the periods indicated. For the Year Ended December 31, 2023 2022 ($ In thousands) Oil and natural gas sales $ 288,271 $ 407,761 Other revenues 19,325 50,695 Lease operating expense 139,587 131,675 Gathering, processing and transportation 20,808 29,110 Taxes other than income 21,348 33,308 Depreciation, depletion and amortization 28,004 23,950 General and administrative expense 32,984 30,164 Loss (gain) on commodity derivative instruments (40,343) 106,937 Pipeline incident loss 19,981 11,277 Pipeline incident settlement — 12,000 Interest expense, net 17,719 14,101 Litigation settlement 84,875 — Income tax (expense) benefit - current (4,817) (111) Income tax (expense) benefit - deferred 253,796 — Net income (loss) 392,750 57,875 Oil and natural gas revenues: Oil sales $ 205,663 $ 212,522 NGL sales 29,432 47,398 Natural gas sales 53,176 147,841 Total oil and natural gas revenues $ 288,271 $ 407,761 Production volumes: Oil (MBbls) 2,773 2,327 NGLs (MBbls) 1,323 1,389 Natural gas (MMcf) 20,297 22,993 Total (MBoe) 7,479 7,548 Average net production (MBoe/d) 20.5 20.7 Average realized sales price (excluding commodity derivatives): Oil (per Bbl) $ 74.17 $ 91.34 NGL (per Bbl) 22.24 34.11 Natural gas (per Mcf) 2.62 6.43 Total (per Boe) $ 38.54 $ 54.02 Average unit costs per Boe: Lease operating expense $ 18.66 $ 17.45 Gathering, processing and transportation 2.78 3.86 Taxes other than income 2.85 4.41 General and administrative expense 4.41 4.00 Depletion, depreciation and amortization 3.74 3.17 For the year ended December 31, 2023 compared to the year ended December 31, 2022 Net income of $392.8 million and $57.9 million was recorded for the year ended December 31, 2023 and 2022, respectively.
The comparability of the results of operations among the periods presented below is impacted by the suspension of operations at our Beta properties for the first half of 2023. 73 Table of Contents The table below summarizes certain of the results of operations and period-to-period comparisons for the periods indicated. For the Year Ended December 31, 2024 2023 ($ In thousands) Oil and natural gas sales $ 282,992 $ 288,271 Other revenues 11,689 19,325 Lease operating expense 142,950 138,361 Gathering, processing and transportation 18,427 20,808 Taxes other than income 20,895 22,574 Depreciation, depletion and amortization 32,586 28,004 General and administrative expense 35,895 32,984 Loss (gain) on commodity derivative instruments 2,047 (40,343) Pipeline incident loss 3,859 19,981 Interest expense, net 14,599 17,719 Litigation settlement — 84,875 Income tax (expense) benefit - current (232) (4,817) Income tax (expense) benefit - deferred (2,196) 253,796 Net income (loss) 12,946 392,750 Oil and natural gas revenues: Oil sales $ 220,380 $ 205,663 NGL sales 26,789 29,432 Natural gas sales 35,823 53,176 Total oil and natural gas revenues $ 282,992 $ 288,271 Production volumes: Oil (MBbls) 3,060 2,773 NGLs (MBbls) 1,278 1,323 Natural gas (MMcf) 16,836 20,297 Total (MBoe) 7,144 7,479 Average net production (MBoe/d) 19.5 20.5 Average realized sales price (excluding commodity derivatives): Oil (per Bbl) $ 72.01 $ 74.17 NGL (per Bbl) 20.96 22.24 Natural gas (per Mcf) 2.13 2.62 Total (per Boe) $ 39.61 $ 38.54 Average unit costs per Boe: Lease operating expense $ 20.01 $ 18.50 Gathering, processing and transportation 2.58 2.78 Taxes other than income 2.92 3.02 General and administrative expense 5.02 4.41 Depletion, depreciation and amortization 4.56 3.74 For the year ended December 31, 2024 compared to the year ended December 31, 2023 Net income of $12.9 million and $392.8 million was recorded for the year ended December 31, 2024 and 2023, respectively.
We are required to enter into commodity derivative contracts at times and on terms desired to maintain a portfolio of commodity derivative contracts covering at least 50%−75% of our estimated production from proved developed producing reserves over a one-to-three-year period at any given point of time. We may, however, from time-to-time hedge more or less than this approximate range.
The covenants in our Revolving Credit Facility require us to enter into commodity derivative contracts at times and on terms desired to maintain a portfolio of commodity derivative contracts covering at least 50%−75% of our estimated production from proved developed producing reserves over a one-to-three-year period at any given point of time.
The following table shows the low and high commodity future index prices for the periods indicated: High Low For the Year Ended December 31, 2023: NYMEX-WTI oil future price range per Bbl $ 93.68 $ 66.74 NYMEX-Henry Hub natural gas future price range per MMBtu $ 4.17 $ 1.99 ICE Brent oil future price range per Bbl $ 96.55 $ 71.84 Commodity Derivative Contracts .
The following table shows the low and high commodity future index prices for the periods indicated: High Low For the Year Ended December 31, 2024: NYMEX-WTI oil future price range per Bbl $ 86.91 $ 65.75 NYMEX-Henry Hub natural gas future price range per MMBtu $ 3.95 $ 1.58 ICE Brent oil future price range per Bbl $ 91.17 $ 69.19 Commodity Derivative Contracts .
For the year ended December 31, 2023, we paid $4.8 million in deferred financing costs under the Revolving Credit Facility.
We had net borrowings of $12.0 million for the year ended December 31, 2024, compared to net repayments of $75.0 million for the year ended December 31, 2023, under our Revolving Credit Facility. For the year ended December 31, 2023, we paid $4.8 million in deferred financing costs under the Revolving Credit Facility.
The cash flows for the years ended December 31, 2023 and 2022, have been derived from our Consolidated Financial Statements. For information regarding the individual components of our cash flow amounts, see the Statements of Consolidated Cash Flows included under “Item 8.
For information regarding the individual components of our cash flow amounts, see the Statements of Consolidated Cash Flows included under “Item 8.
Net cash used in investing activities for the year ended December 31, 2023 was $38.6 million, of which $30.7 million was used for additions to oil and natural gas properties. Net cash used in investing activities for the year ended December 31, 2022, was $41.5 million, of which $34.8 million was used for additions to oil and natural gas properties.
Net cash used in investing activities for the year ended December 31, 2023, was $38.6 million, of which $30.7 million was used for additions to oil and natural gas properties. For the year ended December 31, 2024, in East Texas we sold some undeveloped acreage recognizing a gain of $1.4 million.
The factors used to determine fair value include, but are not limited to, estimates of proved and probable reserves, future commodity prices, the timing of future production and capital expenditures and a discount rate commensurate with the risk reflective of the lives remaining for the respective oil and gas properties.
The factors used to determine fair value include, but are not limited to, estimates of proved and probable reserves, future commodity prices, the timing of future production and capital expenditures and a discount rate commensurate with the risk reflective of the lives remaining for the respective oil and gas properties. 71 Table of Contents We believe accounting for oil and natural gas properties is a critical accounting estimate because the policies discussed above impact the carrying value of our properties and involve significant judgments about the impact of future events on our estimated cash flows.
Production volumes decreased to 20.5 MBoe/d in 2023 from 20.7 MBoe/d in 2022, and the average realized sales price decreased to $38.54 per Boe in 2023 from $54.02 per Boe in 2022. The changes in production and average realized sales price were primarily related to decreased realized commodity prices.
Production volumes decreased to 19.5 MBoe/d in 2024 from 20.5 MBoe/d in 2023, and the average realized sales price increased to $39.61 per Boe in 2024 from $38.54 per Boe in 2023.
The change resulted from an increase in interest expense due to higher interest rates on our Revolving Credit Facility and an increase in the amortization and write-off of deferred financing costs. Average outstanding borrowings under our Revolving Credit Facility were $138.9 million and $215.1 million for the year ended December 31, 2023 and 2022, respectively.
The change resulted from lower outstanding borrowings and amortization and write-off of deferred issuance costs. 75 Table of Contents Average outstanding borrowings under our Revolving Credit Facility were $120.9 million and $138.9 million for the year ended December 31, 2024 and 2023, respectively.
At December 31, 2023, the aggregate principal amount of loans outstanding under the Revolving Credit Facility was $115.0 million. As of December 31, 2023, we had approximately $20.0 million of available borrowings under our Revolving Credit Facility.
At December 31, 2024, the aggregate principal amount of loans outstanding under the Revolving Credit Facility was $127.0 million.
We have a payment plan to pay our federal fines over a period of three years. We are scheduled to pay $2.0 million in 2024 and $1.1 million in 2025. Cash Flows from Operating, Investing and Financing Activities The following table summarizes our cash flows from operating, investing and financing activities for the periods indicated.
We are scheduled to pay $1.1 million in September 2025. Cash Flows from Operating, Investing and Financing Activities The following table summarizes our cash flows from operating, investing and financing activities for the periods indicated. The cash flows for the years ended December 31, 2024 and 2023, have been derived from our Consolidated Financial Statements.
As of December 31, 2023, our future commitments under this agreement were $15.8 million per year for years 2024 through 2033. See Note 16 of the Notes to Consolidated Financial Statements included under “Item 8. Financial Statements and Supplementary Data” of this Annual Report for additional information. Fines .
As of December 31, 2024, our future commitments under these contracts were $2.1 million in 2025, $1.4 million in 2026, $1.0 million in 2027, $0.7 million in 2028 and $1.1 million thereafter. See Note 13 of the Notes to Consolidated Financial Statements included under “Item 8. Financial Statements and Supplementary Data” of this Annual Report for additional information.
See additional information discussed in Note 17 of the Notes to Consolidated Financial Statements included under “Item 8. Financial Statements and Supplementary Data” of this Annual Report.
Starting in the first quarter of 2023, we achieved three years of cumulative book income, which allowed the release of the valuation allowance. See additional information discussed in Note 19 of the Notes to Consolidated Financial Statements included under “Item 8. Financial Statements and Supplementary Data” of this Annual Report.
Lease operating expense was $139.6 million and $131.7 million for the year ended December 31, 2023 and 2022, respectively. The change in lease operating expense was primarily driven by higher base lease operating costs, with Beta restarting operations in April 2023, offset by a credit received for transportation costs.
Lease operating expense was $143.0 million and $138.4 million for the year ended December 31, 2024 and 2023, respectively. The change in lease operating expense was primarily driven by higher base lease operating costs due to Beta being online for a full year in 2024 compared to nine months for 2023, offset by a credit received for transportation costs.
Litigation settlement was $84.9 million for the year ended December 31, 2023, related to the settlement with the shipping companies and the containerships whose anchors struck the Company’s pipeline. See additional information discussed in Note 15 of the Notes to Consolidated Financial Statements included under “Item 8. Financial Statements and Supplementary Data” of this Annual Report.
See additional information discussed in Note 19 of the Notes to Consolidated Financial Statements included under “Item 8. Financial Statements and Supplementary Data” of this Annual Report. Deferred income tax benefit (expense) was ($2.2) million and $253.8 million for the year ended December 31, 2024 and 2023, respectively.
Our total capital expenditures were approximately $33.7 million for the year ended December 31, 2023, which were primarily related to capital workovers and capital facilities expenditures located in Beta, Oklahoma, Bairoil and non-operated drilling activity in Eagle Ford. Working Capital. Working capital is the amount by which current assets exceed current liabilities.
Our total capital expenditures were approximately $70.6 million for the year ended December 31, 2024, which were primarily related to the development program at Beta, capital workovers and facilities upgrades at Beta and in Oklahoma and non-operated drilling and completion activities in East Texas and the Eagle Ford. Working Capital.
The change in taxes other than income is due to a decrease of $12.2 million in production taxes as a result of lower commodity prices offset by an increase of $0.2 million for ad valorem tax. On a per Boe basis, taxes other than income were $2.85 and $4.41 for the year ended December 31, 2023 and 2022, respectively.
The change in taxes other than income is due to a decrease of $1.6 million in production tax and a decrease in ad valorem tax of $1.3 million, partially offset by an increase in emission charges of $1.2 million. DD&A expense was $32.6 million and $28.0 million for the year ended December 31, 2024 and 2023, respectively.
The change in taxes other than income on a per Boe basis was primarily due to lower commodity prices. DD&A expense was $28.0 million and $24.0 million for the year ended December 31, 2023 and 2022, respectively. The change in DD&A expense was primarily driven by the restart of production at Beta.
The change in DD&A expense was primarily driven by the restart of production at Beta. General and administrative expense was $35.9 million and $33.0 million for the year ended December 31, 2024 and 2023, respectively.
As of December 31, 2023, we were in compliance with all the financial (current ratio and total leverage ratio) and non-financial covenants associated with our Revolving Credit Facility. For additional information regarding our Revolving Credit Facility, see Note 8 of the Notes to Consolidated Financial Statements included under “Item 8.
As of December 31, 2024, we had approximately $18.0 million of available borrowings under our Revolving Credit Facility. As of December 31, 2024, we were in compliance with all the financial (current ratio and total leverage ratio) and non-financial covenants associated with our Revolving Credit Facility.
On a per Boe basis, lease operating expense was $18.66 and $17.45 for the year ended December 31, 2023 and 2022, respectively. The change in lease operating expense on a per Boe basis was mainly due to higher aggregate costs with Beta restarting operations and lower production.
On a per Boe basis, lease operating expense was $20.01 and $18.50 for the year ended December 31, 2024 and 2023, respectively. The change in lease operating expense on a per Boe basis was mainly due to an additional three months of costs associated with Beta being online for the full year in 2024 compared to nine months in 2023.
We have reversed the entire valuation allowance on our net deferred tax assets during 2023, recording an income tax benefit of $249.0 million for the year ended December 31, 2023. In future periods, we may demonstrate cumulative historical losses for the previous three fiscal years, which could significantly impact our need for a valuation allowance.
In future periods, we may demonstrate cumulative historical losses for the previous three fiscal years, which could significantly impact our need for a valuation allowance. Any increase in the valuation allowance would increase our income tax expense in the Consolidated Statements of Operations.
We expect that our future working capital requirements will be impacted by these same factors. 72 Table of Contents As of December 31, 2023, we had a working capital deficit (excluding commodity derivatives) of $15.9 million primarily as the result of (i) an accrued liabilities balance of $50.9 million, (ii) an accounts payable balance of $23.6 million, and (iii) a revenue payable balance of $21.9 million, less (i) an accounts receivable balance of $39.1 million, (ii) prepaid expenses and other current assets balance of $20.7 million and (iii) cash on hand of $20.7 million.
As of December 31, 2024, we had a working capital deficit (excluding commodity derivatives) of $2.7 million primarily as the result of (i) an accrued liabilities balance of $43.4 million, (ii) an accounts payable balance of $13.2 million, and (iii) a revenue payable balance of $11.5 million, less (i) an accounts receivable balance of $39.7 million and (ii) prepaid expenses and other current assets balance of $25.7 million. 80 Table of Contents Debt Agreements Revolving Credit Facility .
See Note 12 of the Notes to Consolidated Financial Statements included under “Item 8. Financial Statements and Supplementary Data” of this Annual Report for additional information. Sinking fund payments. We have a funding requirement to fund a trust account to comply with supplemental regulatory bonding requirements related to our decommissioning obligations for our Beta production facilities.
See Note 9 of the Notes to Consolidated Financial Statements included under “Item 8. Financial Statements and Supplementary Data” of this Annual Report for additional information. Lease Obligations. We have operating leases for office and warehouse spaces, office equipment, compressors and surface rentals related to our business obligations.
Net losses on commodity derivative instruments of $106.9 million were recognized for the year ended December 31, 2022, consisting of a $41.3 million increase in the fair value of open positions and a decrease of $148.2 million of cash settlements paid on expired positions.
Net loss (gain) on commodity derivative instruments for the year ended December 31, 2024 was a loss of $2.0 million which consisted of a $20.5 million decrease in the fair value of open positions, partially offset by a $0.8 million of cash settlements received on terminated derivative instruments and $17.6 million in cash settlements received on expired positions.
Additions to restricted investments were $8.6 million for the year ended December 31, 2023 compared to $6.7 million for the year ended December 31, 2022. Financing Activities . We had net repayments of $75.0 million and $40.0 million under our Revolving Credit Facility and Prior Revolving Credit Facility for the year ended December 31, 2023 and 2022, respectively.
Additions to restricted investments were $10.1 million for the year ended December 31, 2024 compared to $8.6 million for the year ended December 31, 2023. Financing Activities .
The average realized sales price was $38.54 per Boe and $54.02 per Boe for the year ended December 31, 2023 and 2022, respectively. The decrease in average realized sales price was due to lower commodity prices. 67 Table of Contents Other revenues were $19.3 million and $50.7 million for the year ended December 31, 2023 and 2022, respectively.
Net sales for Beta were $84.8 million for the year ended December 31, 2024 compared to $51.1 million for the year ended December 31, 2023. 74 Table of Contents Other revenues were $11.7 million and $19.3 million for the year ended December 31, 2024 and 2023, respectively.
Oil produced from our Beta properties is currently sold based on refiners’ posted prices for California Midway-Sunset deliveries in Southern California, adjusted primarily for quality and a negotiated market differential. Price Volatility . In the past, oil and natural gas prices have been extremely volatile, and we expect this volatility to continue.
In the past, oil and natural gas prices have been extremely volatile, and we expect this volatility to continue.
Our total estimated proved reserves decreased to 98.1 MMBoe in 2023 compared to 124.0 MMBoe in 2022. The decrease is primarily due to lower commodity prices. As of December 31, 2023, we are the operator of record for properties containing 92% of our total estimated proved reserves.
Our total estimated proved reserves decreased to 93.0 MMBoe in 2024 compared to 98.1 MMBoe in 2023. The decrease was primarily due to changes in commodity prices and 2024 production roll off, partially offset by changes in development plans specifically related to Beta.
Deferred income tax benefit (expense) was $253.8 million for the year ended December 31, 2023. Starting in the first quarter of 2023, we achieved three years of cumulative income, which allowed the release of the valuation allowance. No deferred income tax benefit (expense) was recorded for the year ended December 31, 2022.
(2) In 2023, we achieved three years of cumulative book income which resulted in the release of our valuation allowance of $284.9 million.
Any increase in the valuation allowance would increase our income tax expense in the Consolidated Statements of Operations. Results of Operations The results of operations for the years ended December 31, 2023 and 2022 have been derived from our Consolidated Financial Statements.
Although we believe our assumptions, judgments and estimates are reasonable, changes in tax laws or our interpretation of tax laws and the resolution of any tax audits could significantly impact the amounts provided for income taxes in our Consolidated Financial Statements. Any increase in the valuation allowance would increase our income tax expense in the Consolidated Statements of Operations.