Biggest changeTransaction and nonrecurring expenses of $34.1 million for the year ended December 31, 2022 were primarily related to (i) legal, consulting, transition service agreement costs, related restructuring of acquired derivative contracts and other fees incurred for the Uinta Transaction and Merger Transactions, (ii) severance costs subsequent to the Merger Transactions, (iii) merger integration costs and (iv) acquisition and debt transaction related costs. 78 Table of Contents Year Ended December 31, 2023 2022 $ Change % Change (in thousands) Net cash provided by operating activities $ 935,769 $ 1,012,372 $ (76,603) (8) % Changes in operating assets and liabilities (72,380) 8,258 Restructuring of acquired derivative contracts — 51,994 Certain redeemable noncontrolling interest distributions made by OpCo related to Manager Compensation (30,563) (39,070) Tax-related redeemable noncontrolling interest contributions (distributions) made by OpCo (753) (18,160) Transaction and nonrecurring expenses 22,632 34,051 Other adjustments and operating activities 33,815 9,487 Development of oil and natural gas properties (578,316) (624,880) Levered Free Cash Flow (non-GAAP) $ 310,204 $ 434,052 $ (123,848) (29) % Adjusted EBITDAX decreased by $144.5 million or 12% in 2023, compared to 2022, driven primarily by lower realized prices, partially offset by additional production and Adjusted EBITDAX generated by the Western Eagle Ford Acquisitions and the Uinta Transaction.
Biggest changeTransaction and nonrecurring expenses of $22.6 million for the year ended December 31, 2023 were primarily related to the Western Eagle Ford Acquisitions and system integration expenses. 77 Table of Contents Year Ended December 31, 2024 2023 $ Change % Change (in thousands, except percentages) Net cash provided by operating activities $ 1,223,086 $ 935,769 $ 287,317 31 % Changes in operating assets and liabilities 49,695 (72,380) Certain redeemable noncontrolling interest distributions made by OpCo (1) (19,963) (30,563) Tax-related redeemable noncontrolling interest contributions (distributions) made by OpCo (458) (753) Transaction and nonrecurring expenses (2) 82,484 22,632 Loss from extinguishment of debt, excluding non-cash write-off of deferred financing costs, discounts, premiums and SilverBow Merger transaction related costs (14,817) — Other adjustments and operating activities 55,339 33,815 Development of oil and natural gas properties (745,198) (578,316) Levered Free Cash Flow (non-GAAP) $ 630,168 $ 310,204 $ 319,964 103 % (1) In our calculation of Adjusted EBITDAX and Levered Free Cash Flow, we reflect Manager Compensation as if 100% of OpCo were owned and managed by the Company, to reflect consistent earnings and liquidity measures not impacted by the amount of OpCo's ownership under management.
Due to the flexible nature of our capital program and the fact that majority of our acreage is held by production, we could choose to defer a portion or all of these planned capital expenditures depending on a variety of factors, including, but not limited to, the success of our drilling activities, prevailing and anticipated prices for oil, gas and NGLs and resulting well economics, the availability of necessary equipment, infrastructure and capital, the receipt and timing of required regulatory permits and approvals, seasonal conditions, drilling and acquisition costs and the level of participation by other interest owners.
Due to the flexible nature of our capital program and the fact that the majority of our acreage is held by production, we could choose to defer a portion or all of these planned capital expenditures depending on a variety of factors, including, but not limited to, the success of our drilling activities, prevailing and anticipated prices for oil, gas and NGLs and resulting well economics, the availability of necessary equipment, infrastructure and capital, the receipt and timing of required regulatory permits and approvals, seasonal conditions, drilling and acquisition costs and the level of participation by other interest owners.
The Senior Notes are guaranteed on a senior unsecured basis by each of our existing and future subsidiaries that will guarantee the Revolving Credit Facility.
The Senior Notes are guaranteed on a senior unsecured basis by each of our existing and future subsidiaries that will guarantee our Revolving Credit Facility.
The Senior Notes and the guarantees are effectively subordinated to all of our secured indebtedness (including all borrowings and other obligations under the Revolving Credit Facility) to the extent of the value of the collateral securing such indebtedness, and structurally subordinated in right of payment to all existing and future indebtedness and other liabilities (including trade payables) of any future subsidiaries that do not guarantee the Senior Notes.
The Senior Notes and the guarantees are effectively subordinated to all of our secured indebtedness (including all borrowings and other obligations under our Revolving Credit Facility) to the extent of the value of the collateral securing such indebtedness and structurally subordinated in right of payment to all existing and future indebtedness and other liabilities (including trade payables) of any future subsidiaries that do not guarantee the Senior Notes.
The Senior Notes are not listed, and we do not intend to list the Senior Notes in the future, on any securities exchange, and currently there is no public market for the Senior Notes. Revolving Credit Facility In connection with the issuance of the 2026 Notes in May 2021, Crescent Finance entered into the Revolving Credit Facility.
The Senior Notes are not listed, and we do not intend to list the notes in the future, on any securities exchange, and currently there is no public market for the notes. Revolving Credit Facility In connection with the issuance of the 2026 Notes in May 2021, Crescent Finance entered into the Revolving Credit Facility.
(2) Excludes variable rate debt interest payments and commitment fees related to the Company's Revolving Credit Facility. (3) Amounts represent estimated discounted costs for future dismantlement and abandonment of our oil and natural gas properties. See "Notes to Combined and Consolidated Financial Statements— NOTE 9 - Asset Retirement Obligation " in "Part II., Item 8.
(2) Excludes variable rate debt interest payments and commitment fees related to the Company's Revolving Credit Facility. (3) Amounts represent estimated discounted costs for future dismantlement and abandonment of our oil and natural gas properties. See "Notes to Consolidated Financial Statements— NOTE 9 - Asset Retirement Obligation " in "Part II., Item 8.
Although we consider our tax accruals adequate, material changes in these accruals may occur in the future, based on the impact of tax audits, changes in legislation and resolution of pending or future tax matters. Refer to "Notes to Combined and Consolidated Financial Statements— NOTE 11 – Income Taxes " in "Part II., Item 8.
Although we consider our tax accruals adequate, material changes in these accruals may occur in the future, based on the impact of tax audits, changes in legislation and resolution of pending or future tax matters. Refer to "Notes to Consolidated Financial Statements— NOTE 11 – Income Taxes " in "Part II., Item 8.
The indentures governing the Senior Notes contain covenants that, among other things, limit the ability of our restricted subsidiaries to: (i) incur or guarantee additional indebtedness or issue certain types of preferred stock; (ii) pay dividends or distributions in respect of its equity or redeem, repurchase or retire its equity or subordinated indebtedness; (iii) transfer or sell assets; (iv) make investments; (v) create certain liens; (vi) enter into agreements that restrict dividends or other payments from any non-Guarantor restricted subsidiary to it; (vii) consolidate, merge or transfer all or substantially all of its assets; (viii) engage in transactions with affiliates; and (ix) create unrestricted subsidiaries.
The indentures governing the Senior Notes contains covenants that, among other things, limit the ability of the our restricted subsidiaries to: (i) incur or guarantee additional indebtedness or issue certain types of preferred stock; (ii) pay dividends or distributions in respect of its equity or redeem, repurchase or retire its equity or subordinated indebtedness; (iii) transfer or sell assets; (iv) make investments; (v) create certain liens; (vi) enter into agreements that restrict dividends or other payments from any non-Guarantor restricted subsidiary to it; (vii) consolidate, merge or transfer all or substantially all of its assets; (viii) engage in transactions with affiliates; and (ix) create unrestricted subsidiaries.
Our computations of Levered Free Cash Flow may not be comparable to other similarly titled measures of other companies. Adjusted EBITDAX and Levered Free Cash Flow should be read in conjunction with the information contained in our combined and consolidated financial statements prepared in accordance with GAAP.
Our computations of Levered Free Cash Flow may not be comparable to other similarly titled measures of other companies. Adjusted EBITDAX and Levered Free Cash Flow should be read in conjunction with the information contained in our consolidated financial statements prepared in accordance with GAAP.
We are members of the Oil & Gas Methane Partnership 2.0 Initiative, or OGMP 2.0, and received Gold Standard pathway ratings in 2022 and 2023 for our credible plan to more accurately measure our methane emissions.
We are members of the Oil & Gas Methane Partnership 2.0 Initiative, or OGMP 2.0, and received Gold Standard pathway ratings in 2022, 2023 and 2024 for our credible plan to more accurately measure our methane emissions.
See "Notes to Combined and Consolidated Financial Statements— NOTE 2 – Summary of Significant Accounting Policies " in "Part II., Item 8. Financial Statements and Supplementary Data" of this Annual Report for further discussion of the accounting policies applicable to the successful efforts method of accounting.
See "Notes to Consolidated Financial Statements— NOTE 2 – Summary of Significant Accounting Policies " in "Part II., Item 8. Financial Statements and Supplementary Data" of this Annual Report for further discussion of the accounting policies applicable to the successful efforts method of accounting.
The following discussion and analysis should be read in conjunction with the Combined and Consolidated Financial Statements and related Notes included in "Item 8. Financial Statements and Supplementary Data" of this Annual Report and also with "Part I., Item 1A. Risk Factors" of this Annual Report.
The following discussion and analysis should be read in conjunction with the Consolidated Financial Statements and related Notes included in "Item 8. Financial Statements and Supplementary Data" of this Annual Report and also with "Part I., Item 1A. Risk Factors" of this Annual Report.
Financial Statements and Supplementary Data" of this Annual Report for more information. New and revised accounting standards See “Notes to Combined and Consolidated Financial Statements— NOTE 2 – Summary of Significant Accounting Policies ” in Part II., Item 8. Financial Statements and Supplementary Data" of this Annual Report.
Financial Statements and Supplementary Data" of this Annual Report for more information. New and revised accounting standards See “Notes to Consolidated Financial Statements— NOTE 2 – Summary of Significant Accounting Policies ” in Part II., Item 8. Financial Statements and Supplementary Data" of this Annual Report.
During the years ended December 31, 2023 and 2022, we determined that there were triggering events requiring an evaluation of whether the carrying value of our oil and natural gas properties was recoverable.
During the years ended December 31, 2024, 2023, and 2022, we determined that there were triggering events requiring an evaluation of whether the carrying value of our oil and natural gas properties was recoverable.
Our effective tax rate is lower than the U.S. federal statutory income tax rate of 21% primarily due to effects of removing income and losses related to our noncontrolling interests and redeemable noncontrolling interests.
Our effective tax rate is typically lower than the U.S. federal statutory income tax rate of 21% primarily due to effects of removing income and losses related to our noncontrolling interests and redeemable noncontrolling interests.
Accordingly, reserve estimates often differ from the quantities of crude oil and natural gas that are ultimately recovered. We cannot predict the amounts or timing of future reserve revisions. When determining the December 31, 2023 proved reserves for each property, the benchmark prices issued by the SEC were adjusted using price differentials that account for property-specific quality and location differences.
Accordingly, reserve estimates often differ from the quantities of crude oil and natural gas that are ultimately recovered. We cannot predict the amounts or timing of future reserve revisions. When determining the December 31, 2024 proved reserves for each property, the benchmark prices issued by the SEC were adjusted using price differentials that account for property-specific quality and location differences.
We believe that being a responsible operator will produce better outcome, creating a net benefit for society and the environment, while delivering attractive returns for our investors. We view exceptional sustainability performance as an opportunity to differentiate Crescent from its peers, mitigate risks and strengthen operational performance as well as benefit our stakeholders and the communities in which we operate.
We believe that being a responsible operator will produce better outcomes, creating a net benefit for society and the environment, while delivering attractive returns for our investors. We view exceptional sustainability performance as an opportunity to differentiate Crescent from its peers, mitigate risks and strengthen operational performance as well as benefit our stakeholders and the communities in which we operate.
Acquisitions, divestitures and related reorganization Acquisitions and related reorganization In October 2023, we consummated the unrelated acquisition contemplated by the Purchase and Sale Agreement, dated as of August 22, 2023, between our subsidiary and an unaffiliated third party, pursuant to which we agreed to acquire certain incremental working interests in oil and natural gas properties (the "October Western Eagle Ford Acquisition," and together with the July Western Eagle Ford Acquisition, the "Western Eagle Ford Acquisitions") in certain of our existing Western Eagle Ford assets from the seller for aggregate cash consideration of approximately $235.1 million, including certain customary purchase price adjustments.
In October 2023, we consummated the unrelated acquisition contemplated by the Purchase and Sale Agreement, dated as of August 22, 2023, between our subsidiary and an unaffiliated third party, pursuant to which we agreed to acquire certain incremental working interests in oil and natural gas properties (the "October Western Eagle Ford Acquisition," and together with the July Western Eagle Ford Acquisition, the "Western Eagle Ford Acquisitions") in certain of our existing Western Eagle Ford assets from the seller for aggregate cash consideration of approximately $235.1 million, including certain customary purchase price adjustments.
We did not receive any proceeds or incur any material expenses associated with the Class A Conversions. September 2023 Underwritten Public Offering In September 2023, we conducted an underwritten public offering of 12.7 million shares of Class A Common Stock at a price to the public of $12.25 per share (not including underwriter discounts and commissions).
We did not receive any proceeds or incur any material expenses associated with the 2023 Class A Redemption. September 2023 Underwritten Public Offering In September 2023, we conducted an underwritten public offering of 12.7 million shares of Class A Common Stock at a price to the public of $12.25 per share (not including underwriter discounts and commissions).
Such repurchase may be made by Crescent or by OpCo, as applicable, and may be made from time to time in the open market, in a privately negotiated transaction, through purchases made in accordance with the Rule 10b5-1 of the Exchange Act or by such other means as will comply with applicable state and federal securities laws.
Such repurchases may be made by Crescent or by OpCo, as applicable, and may be made from time to time in the open market, in a privately negotiated transaction, through purchases made in accordance with the Rule 10b5-1 of the Exchange Act or by such other means as will comply with applicable state and federal securities laws.
Compensation cost for these awards is presented within General and administrative expense on our combined and consolidated statements of operations.
Compensation cost for these awards is presented within General and administrative expense on our consolidated statements of operations.
Financial Statements and Supplementary Data" of this Annual Report for additional discussion of our asset retirement obligations. (4) Amounts include payments which will become due under long-term agreements to purchase goods and services used in the normal course of business to secure transportation of our oil and natural gas production to market, as well as, pipeline, processing and storage capacity.
Financial Statements and Supplementary Data" of this Annual Report for additional discussion of our asset retirement obligations. 83 Table of Contents (4) Amounts include payments which will become due under long-term agreements to purchase goods and services used in the normal course of business to secure transportation of our oil and natural gas production to market, as well as, pipeline, processing and storage capacity.
If the future average crude oil prices are below the average prices used to determine proved reserves at December 31, 2023, it could have an adverse effect on our estimates of proved reserve volumes and the value of our business.
If the future average crude oil prices are below the average prices used to determine proved reserves at December 31, 2024, it could have an adverse effect on our estimates of proved reserve volumes and the value of our business.
In addition, the expected future cash flows to be generated by producing properties used for testing impairment, also in part, rely on estimates of quantities of net reserves. Depreciation, depletion and amortization DD&A of oil and natural gas producing properties is determined on a field-by-field basis using the units-of-production method.
In addition, the expected future cash flows to be generated by producing properties used for testing impairment, also in part, rely on estimates of quantities of net reserves. 85 Table of Contents Depreciation, depletion and amortization DD&A of oil and natural gas producing properties is determined on a field-by-field basis using the units-of-production method.
We exclude the items listed above from net income (loss) in arriving at Adjusted EBITDAX because these amounts can vary substantially within our industry depending upon accounting methods and book values of assets, capital structures and the method by which the assets were acquired.
We exclude the items listed above from net income (loss) in arriving at Adjusted EBITDAX because these amounts can vary substantially within our industry depending 87 Table of Contents upon accounting methods and book values of assets, capital structures and the method by which the assets were acquired.
In July 2023 we issued an additional $300.0 million aggregate principal amount of the July 2028 Notes at 98.000% of par, in September 2023 we issued an additional $150.0 million aggregate principal amount of the September 2028 Notes at 101.125% of par, and in December 2023 we issued an additional $150.0 million aggregate principal amount of the December 2028 Notes at 102.125% of par.
In July 2023, we issued an additional $300.0 million, aggregate principal amount of 2028 Notes at 98.000% of par. In September 2023, we issued an additional $150.0 million aggregate principal amount of 2028 Notes at 101.125% of par. In December 2023, we issued an additional $150.0 million aggregate principal amount of 2028 Notes at 102.125% of par.
Properties acquired in business combinations When sufficient market data is not available, we determine the fair values of proved and unproved oil and natural gas properties acquired in transactions accounted for as business combinations by preparing estimates of cash flows from the production of crude oil, natural gas and NGL reserves.
Properties acquired in business combinations When sufficient market data is not available, we determine the fair values of proved and unproved oil and natural gas properties acquired in transactions accounted for as business combinations by preparing estimates of cash flows from the production of 86 Table of Contents crude oil, natural gas and NGL reserves.
Our active derivative program allows us to protect margins and corporate returns through commodity cycles. For information regarding risks related to our derivative program, see "Part I., Item 1A. Risk Factors".
Our active derivative program allows us to protect margins and corporate returns through commodity cycles. For information regarding risks related to our derivative program, see "Part I., Item 1A.
The following information updates the discussion of our financial condition provided in our previous filings, and analyzes the changes in the results of operations between the years ended December 31, 2023 and 2022.
The following information updates the discussion of our financial condition provided in our previous filings, and analyzes the changes in the results of operations between the years ended December 31, 2024 and 2023.
Risk Factors." Estimates of proved reserves are key components of our most significant financial estimates including the computation of depreciation, depletion and amortization ("DD&A") and impairment of proved oil and natural gas properties. 84 Table of Contents Oil and natural gas properties Oil and natural gas producing activities are accounted for under the successful efforts method of accounting.
Risk Factors." Estimates of proved reserves are key components of our most significant financial estimates including the computation of depreciation, depletion and amortization ("DD&A") and impairment of proved oil and natural gas properties. Oil and natural gas properties Oil and natural gas producing activities are accounted for under the successful efforts method of accounting.
The following table illustrates our production revenue mix for each of the periods presented: Year Ended December 31, 2023 2022 2021 Oil 76 % 66 % 62 % Natural gas 16 % 25 % 25 % NGLs 8 % 9 % 13 % In addition, revenue from our midstream assets is supported by commercial agreements that have established minimum volume commitments.
The following table illustrates our production revenue mix for each of the periods presented: Year Ended December 31, 2024 2023 2022 Oil 76 % 76 % 66 % Natural gas 13 % 16 % 25 % NGLs 11 % 8 % 9 % In addition, revenue from our midstream assets is supported by commercial agreements that have established minimum volume commitments.
The additional crude oil blending expense is more than offset by additional oil blending revenue included as part of our Midstream and other revenue. Depreciation, depletion and amortization.
The additional crude oil blending expense was more than offset by additional oil blending revenue included as part of our Midstream and other revenue. Depreciation, depletion and amortization.
Approximately 27.6 million of those shares of Class A Common Stock were distributed to certain of its legacy investors in privately-managed funds and accounts. The remaining 3.0 million shares of Class A Common Stock were sold at a price per share of $10.90, pursuant to Rule 144, through a broker-dealer.
Approximately 27.6 million of those shares of Class A Common Stock were subsequently distributed to certain of its legacy investors in privately-managed funds and accounts. The remaining 3.0 million shares of Class A Common Stock were subsequently sold by affiliates of KKR at a price per share of $10.90, pursuant to Rule 144, through a broker-dealer.
We received net proceeds of $145.7 million from the Equity Issuance, after deducting underwriting fees and expenses. 2023 Senior Notes Offerings On February 1, 2023, we issued $400.0 million aggregate principal amount of 9.250% senior notes due 2028 (the "Original 2028 Notes") at par.
We received net proceeds of $145.7 million from the Equity Issuance (the "2023 Equity Issuance," and together with the 2024 Equity Issuance, the "Equity Issuances"), after deducting underwriting fees and expenses. 2023 Senior Notes Offerings On February 1, 2023, we issued $400.0 million aggregate principal amount of 9.250% senior notes due 2028 (the "Original 2028 Notes") at par.
Refer to our 2022 Annual Report filed March 7, 2023 for discussion and analysis of the changes in results of operations between the years ended December 31, 2022 and 2021. The following discussion contains forward-looking statements that reflect our future plans, estimates, beliefs and expected performance.
Refer to our 2023 Annual Report filed March 4, 2024 for discussion and analysis of the changes in results of operations between the years ended December 31, 2023 and 2022. The following discussion contains forward-looking statements that reflect our future plans, estimates, beliefs and expected performance.
During the years ended December 31, 2023, 2022, and 2021, we recognized DD&A expense of $675.8 million, $532.9 million, and $312.8 million, respectively. While revisions of previous reserve estimates have not historically been significant to the depreciation and depletion rates, any reduction in proved reserves, could result in an acceleration of future DD&A expense.
During the years ended December 31, 2024, 2023, and 2022, we recognized DD&A expense of $949.5 million, $675.8 million, and $532.9 million, respectively. While revisions of previous reserve estimates have not historically been significant to the depreciation and depletion rates, any reduction in proved reserves, could result in an acceleration of future DD&A expense.
During the years ended December 31, 2023 and 2022, we evaluated our Oil and natural gas properties, Goodwill and Investments in equity affiliates and determined that certain amounts were impaired.
During the years ended December 31, 2024 and 2023, we evaluated our Oil and natural gas properties and Investments in equity affiliates and determined that certain amounts were impaired.
A further decline of future commodity prices or a decrease in estimates 85 Table of Contents of oil and natural gas reserves for these assets would likely result in an impairment charge.
A further decline of future commodity prices or a decrease in estimates of oil and natural gas reserves for these assets would likely result in an impairment charge.
Risk Factors—Risks related to the oil and natural gas industry and our operations—Continuing or worsening inflationary issues and associated changes in monetary policy have resulted in and may result in additional increases to the cost of our goods, services and personnel, which in turn cause our capital expenditures and operating costs to rise." In August 2022, the IRA 2022 was signed into law.
Risk Factors—"Risks related to the oil and natural gas industry—Continuing or worsening inflationary issues and associated changes in monetary policy have resulted in and may result in additional increases to the cost of our goods, services and personnel, which in turn cause our capital expenditures and operating costs to rise." In August 2022, the Inflation Reduction Act of 2022 (“IRA 2022”) was signed into law.
We believe Adjusted EBITDAX is a useful performance measure because it allows for an effective evaluation of our operating performance when compared against our peers, without regard to our financing methods, corporate form or capital structure.
Adjusted EBITDAX is not a measure of performance as determined by GAAP. We believe Adjusted EBITDAX is a useful performance measure because it allows for an effective evaluation of our operating performance when compared against our peers, without regard to our financing methods, corporate form or capital structure.
How we evaluate our operations We use a variety of financial and operational metrics to assess the performance of our oil, natural gas and NGL operations, including: • Production volumes sold; • Commodity prices and differentials; • Operating expenses; • Adjusted EBITDAX (non-GAAP); and • Levered Free Cash Flow (non-GAAP) 72 Table of Contents Development program and capital budget Our development program is designed to prioritize the generation of attractive risk-adjusted returns and meaningful free cash flow and is inherently flexible, with the ability to modify our capital program as necessary to react to the current market environment.
How we evaluate our operations We use a variety of financial and operational metrics to assess the performance of our oil, natural gas and NGL operations, including: 71 Table of Contents • Production volumes sold; • Commodity prices and differentials; • Operating expenses; • Adjusted EBITDAX (non-GAAP); and • Levered Free Cash Flow (non-GAAP) Development program and capital budget Our development program, which consists of expenditures for drilling, completion and recompletion activities, is designed to prioritize the generation of attractive risk-adjusted returns and meaningful free cash flow and is inherently flexible, with the ability to modify our capital program as necessary to react to the current market environment.
Cash expenditures for drilling, completion and recompletion activities are presented as " development of oil and natural gas properties" in investing activities on our combined and consolidated statements of cash flows. We expect to fund our 2024 capital program, excluding acquisitions through cash flow from operations.
Cash expenditures for drilling, completion 82 Table of Contents and recompletion activities are presented as " Development of oil and natural gas properties" in investing activities on our consolidated statements of cash flows. We expect to fund our 2025 capital program, excluding acquisitions through cash flow from operations.
These midstream revenues comprise the majority of our midstream and other revenue. Midstream and other revenue accounts for 4% or less of our total revenues for each of the years ended December 31, 2023, 2022 and 2021.
These midstream revenues comprise the majority of our midstream and other revenue. Midstream and other revenue accounts for 5% or less of our total revenues for each of the years ended December 31, 2024, 2023 and 2022.
Financial Statements and Supplementary Data" of this Annual Report Dividends Our future dividends depend on our level of earnings, financial requirements and other factors and will be subject to approval by our Board of Directors, applicable law and the terms of our existing debt documents, including the indentures governing the Senior Notes.
Dividends Our future dividends depend on our level of earnings, financial requirements and other factors and will be subject to approval by our Board of Directors, applicable law and the terms of our existing debt documents, including the indentures governing the Senior Notes.
On March 4, 2024, the Board of Directors approved a quarterly cash dividend of $0.12 per share, or $0.48 per share on an annualized basis, to be paid to shareholders of our Class A Common Stock with respect to the fourth quarter of 2023.
On February 26, 2025, the Board of Directors approved a quarterly cash dividend of $0.12 per share, or $0.48 per share on an annualized basis, to be paid to shareholders of our Class A Common Stock with respect to the fourth quarter of 2024.
We paid cash dividends of $0.53 per share of our Class A Common Stock to shareholders during the year ended December 31, 2023.
We paid cash dividends of $0.48 per share of our Class A Common Stock to shareholders during the year ended December 31, 2024.
These four issuances of the 2028 Notes are treated as a single series of securities under the indenture governing the Original 2028 Notes, will vote together as a single class, and have substantially identical terms, other than the issue date and the issue price.
All issuances of the 2033 Notes are treated as a single series of securities under the indenture governing the 2033 Notes, will vote together as a single class, and have substantially identical terms, other than the issue date and the issue price.
Our Class A Common Stock trades on the NYSE under the symbol “CRGY.” Geopolitical developments and economic environment During the last several years, prices of crude oil, natural gas and NGLs have experienced periodic downturns and sustained volatility, impacted by the COVID-19 pandemic and recovery, Russia’s invasion of Ukraine and the related sanctions imposed on Russia, Hamas' attack against Israel and the ensuing conflict in the Middle East, supply chain constraints and rising interest rates and costs of capital.
Our Class A Common Stock trades on the NYSE under the symbol “CRGY.” Geopolitical developments and economic environment During the last several years, prices of crude oil, natural gas and NGLs have experienced periodic downturns and sustained volatility, impacted by the COVID-19 pandemic and recovery, Russia’s invasion of Ukraine and the related sanctions imposed on Russia, Hamas' attack against Israel and the ensuing conflict and escalation of tensions in the Middle East (including with Lebanon and Yemen), supply chain constraints, elevated interest rates and costs of capital and political and regulatory uncertainties, including any proposed tariffs.
As of December 31, 2023, (i) unrecognized compensation cost related to unvested equity-classified profits interest awards was $63.1 million, and (ii) we carried $5.8 million in Other long term liabilities on the consolidated balance sheet and had unrecognized compensation of $3.8 million related to unvested liability-classified profits interest awards.
As of December 31, 2024, (i) unrecognized compensation cost related to unvested equity-classified profits interest awards was $2.3 million, and (ii) we carried $4.5 million in Other long term liabilities on the consolidated balance sheet and had unrecognized compensation of $2.9 million related to unvested liability-classified profits interest awards.
Levered Free Cash Flow is not a measure of liquidity as determined by GAAP. Levered Free Cash Flow is a supplemental non-GAAP liquidity measure that is used by our management and external users of our financial statements, such as industry analysts, investors, lenders and rating agencies.
Levered Free Cash Flow does not take into account amounts incurred on acquisitions. Levered Free Cash Flow is not a measure of liquidity as determined by GAAP. Levered Free Cash Flow is a supplemental non-GAAP liquidity measure that is used by our management and external users of our financial statements, such as industry analysts, investors, lenders and rating agencies.
We may also redeem up to 40% of the aggregate principal amount of the 2028 Notes before February 15, 2025 with an amount of cash not greater than the net proceeds that we raise in certain equity offerings at a redemption price equal to 109.250% of the principal amount of the 2028 Notes being redeemed, plus accrued and unpaid interest, if any, to, but excluding the redemption date.
We may also redeem up to 40% of the aggregate principal amount of the 2032 Notes before April 1, 2027 with an amount of cash not greater than the net proceeds that we raise in certain equity offerings at a redemption price equal to 107.625% of the principal amount of the 2032 Notes being redeemed, plus accrued and unpaid interest, if any, to, but excluding the redemption date.
The U.S. inflation rate began increasing in 2021, peaked in the middle of 2022 and began to gradually decline in the second half of 2022 and into 2023.
The U.S. inflation rate began increasing in 2021, peaked in the middle of 2022 and began to gradually decline in the second half of 2022 and into 2023 and has remained relatively stable through 2024.
The Senior Notes are our senior unsecured obligations and the Senior Notes and the related guarantees rank equally in right of payment with the borrowings under the Revolving Credit Facility and any of our other future senior indebtedness and senior to any of our future subordinated indebtedness.
After the completion of the Tender Offer and Redemption, the 2028 Notes, the 2032 Notes and 2033 Notes (collectively, the "Senior Notes") are our senior unsecured obligations and the Senior Notes and the related guarantees rank equally in right of payment with the borrowings under our Revolving Credit Facility and any of our other future senior indebtedness and senior to any of our future subordinated indebtedness.
Following an assessment of our oil and natural gas properties, during the years ended December 31, 2023 and 2022, we recorded impairment expense of $149.6 million and $65.2 million, respectively. We did not incur any impairment expense during the year ended December 31, 2021.
Following an assessment of our oil and natural gas properties, during the years ended December 31, 2024, 2023, and 2022, we recorded impairment expense of $161.5 million, $149.6 million and $65.2 million, respectively.
For additional information, see "Notes to Combined and Consolidated Financial Statements— NOTE 13 – Equity-Based Compensation Awards " in "Part II., Item 8.
For additional information, see "Notes to Consolidated Financial Statements— NOTE 13 – Equity-Based Compensation Awards " in "Part II., Item 8. Financial Statements and Supplementary Data" of this Annual Report.
The 2026 Notes bear interest at an annual rate of 7.250%, which is payable on May 1 and November 1 of each year and mature on May 1, 2026. 80 Table of Contents We may, at our option, redeem all or a portion of the 2026 Notes at any time on or after May 1, 2023 at certain redemption prices.
The 2032 Notes bear interest at an annual rate of 7.625%, which is payable on April 1 and October 1 of each year, and mature on April 1, 2032. We may, at our option, redeem all or a portion of the 2032 Notes at any time on or after April 1, 2027 at certain redemption prices.
Our domestic direct and indirect subsidiaries are required to be guarantors under the Revolving Credit Facility, subject to certain exceptions. 81 Table of Contents The Revolving Credit Facility contains certain covenants that restrict the payment of cash dividends, certain borrowings, sales of assets, loans to others, investments, merger activity, commodity swap agreements, liens and other transactions without the adherence to certain financial covenants or the prior consent of our lenders.
The Revolving Credit Facility contains certain covenants that restrict the payment of cash dividends, certain borrowings, sales of assets, loans to others, investments, merger activity, commodity swap agreements, liens and other transactions without the adherence to certain financial covenants or the prior consent of our lenders.
These inflationary pressures have resulted in and may result in additional increases to the costs of our oilfield goods, services and personnel, which in turn cause our capital expenditures and operating costs to rise. Sustained levels of high inflation have likewise caused the U.S.
Inflationary pressures have resulted in and may result in additional increases to the costs of our oilfield goods, services and personnel, which in turn cause our capital expenditures and operating costs to rise. Sustained levels of high inflation have likewise caused the U.S. Federal Reserve and other central banks to increase interest rates in 2022, continuing through 2023. The U.S.
In recent years, commodity prices have been subject to significant fluctuations, impacted by the COVID-19 pandemic and recovery, Russia’s invasion of Ukraine and the associated sanctions imposed on Russia, the Israel-Hamas conflict, actions taken by OPEC, inflation and increased U.S. 73 Table of Contents drilling activity.
In recent years, commodity prices have been subject to significant fluctuations, either as a result of the COVID-19 pandemic and recovery, Russia’s invasion of Ukraine and the associated sanctions imposed on Russia, the Israel-Hamas conflict and the broader conflict in the Middle East, actions taken by OPEC, sustained elevated inflation and increased U.S. drilling activity or otherwise.
We routinely assess potential uncertain tax positions and, if required, establish accruals for such amounts. The accruals for deferred tax assets and liabilities, including deferred state income tax assets and liabilities, are subject to significant judgment and are reviewed and adjusted routinely based on changes in facts and circumstances.
The accruals for deferred tax assets and liabilities, including deferred state income tax assets and liabilities, are subject to significant judgment and are reviewed and adjusted routinely based on changes in facts and circumstances.
The following table presents the percentages of our production that was economically hedged through the use of derivative contracts: Year Ended December 31, 2023 2022 2021 Oil 65 % 64 % 81 % Natural gas 57 % 66 % 83 % NGLs 16 % 46 % 67 % The following table sets forth the average NYMEX oil and natural gas prices and our average realized prices for the periods presented: Year Ended December 31, 2023 2022 2021 Oil (Bbl): Average NYMEX $ 77.62 $ 94.23 $ 68.04 Realized price (excluding derivative settlements) 72.09 90.06 66.71 Realized price (including derivative settlements) (1) 65.04 71.98 53.07 Natural Gas (Mcf): Average NYMEX $ 2.74 $ 6.64 $ 3.91 Realized price (excluding derivative settlements) 2.84 5.97 3.96 Realized price (including derivative settlements) 2.83 3.42 3.06 NGLs (Bbl): Realized price (excluding derivative settlements) $ 22.76 $ 37.72 $ 30.42 Realized price (including derivative settlements) 24.95 29.70 19.15 (1) For the years ended December 31, 2023 and 2022, the realized price excludes $61.5 million and $49.9 million impact from the settlement of acquired derivative contracts, respectively.
The following table presents the percentages of our production that was economically hedged through the use of derivative contracts: Year Ended December 31, 2024 2023 2022 Oil 67 % 65 % 64 % Natural gas 51 % 57 % 66 % NGLs 6 % 16 % 46 % The following table sets forth the average NYMEX oil and natural gas prices and our average realized prices for the periods presented: Year Ended December 31, 2024 2023 2022 Oil (Bbl): Average NYMEX $ 75.72 $ 77.62 $ 94.23 Realized price (excluding derivative settlements) 71.14 72.09 90.06 Realized price (including derivative settlements) (1) 67.38 65.04 71.98 Natural Gas (Mcf): Average NYMEX $ 2.27 $ 2.74 $ 6.64 Realized price (excluding derivative settlements) 1.91 2.84 5.97 Realized price (including derivative settlements) (1) 2.33 2.83 3.42 NGLs (Bbl): Realized price (excluding derivative settlements) $ 24.10 $ 22.76 $ 37.72 Realized price (including derivative settlements) (1) 24.05 24.95 29.70 (1) The realized price presented above does not include $60.8 million received from the settlement of acquired oil, gas and NGL derivative contracts for the year ended December 31, 2024.
Production volumes sold The following table presents historical sales volumes for our properties: Year Ended December 31, 2023 2022 2021 Oil (MBbls) 24,287 21,865 13,237 Natural gas (MMcf) 130,629 128,470 89,455 NGLs (MBbls) 8,475 7,110 6,099 Total (MBoe) 54,533 50,387 34,245 Daily average (MBoe/d) 149 138 94 Total sales volume increased 4,146 MBoe during the year ended December 31, 2023 compared to 2022.
Production volumes sold The following table presents historical sales volumes for our properties: Year Ended December 31, 2024 2023 2022 Oil (MBbls) 29,945 24,287 21,865 Natural gas (MMcf) 183,227 130,629 128,470 NGLs (MBbls) 13,154 8,475 7,110 Total (MBoe) 73,637 54,533 50,387 Daily average (MBoe/d) 201 149 138 Total sales volume increased 19,104 MBoe during the year ended December 31, 2024 compared to 2023.
If an event of default occurs and we are unable to cure such default, the lenders will be able to accelerate maturity and exercise other rights and remedies. We expect to remain in compliance with these covenants for the foreseeable future.
If an event of default occurs and we are unable to cure such event of default, the lenders will be able to accelerate maturity and exercise other rights and remedies.
As of December 31, 2023, the carrying value of certain of our conventional assets in Wyoming in proved oil and natural gas properties was $214.5 million. At the current forward commodity price curve, these assets have limited cushion between their carrying value and estimated undiscounted cash flows.
Certain of our non-operated assets in proved oil and natural gas properties, which have a carrying value of $264.8 million, have limited cushion between their carrying value and estimated undiscounted cash flows at the current forward commodity price curve as of December 31, 2024.
Both issuances of the 2026 Notes are treated as a single series and vote together as a single class, and have identical terms and conditions, other than the issue date, the issue price and the first interest payment.
All issuances of the 2028 Notes are treated as a single series of securities under the indenture governing the 2028 Notes, will vote together as a single class, and have substantially identical terms, other than the issue date, the issue price, and the first interest payment date.
The Biden Administration has proposed increasing the amount of the excise tax from 1% to 4%; however, it is unclear whether such a change in the amount of the excise tax will be enacted and, if enacted, how soon any such change could take effect.
In the past, there have been proposals to increase the amount of the Stock Buyback Tax from 1% to 4%; however, it is unclear whether such a change in the amount of the excise tax will be enacted and, if enacted, how soon any such change could take effect.
Cash flows The following table summarizes our cash flows for the periods indicated: Year Ended December 31, (in thousands) 2023 2022 Net cash provided by operating activities $ 935,769 $ 1,012,372 Net cash used in investing activities (1,398,800) (1,124,344) Net cash (used in) provided by financing activities 456,456 (7,841) Net cash provided by operating activities .
Cash flows The following table summarizes our cash flows for the periods indicated: Year Ended December 31, (in thousands) 2024 2023 Net cash provided by operating activities $ 1,223,086 $ 935,769 Net cash used in investing activities (1,198,299) (1,398,800) Net cash (used in) provided by financing activities 207,392 456,456 Net cash provided by operating activities .
In addition, prior to February 15, 2025, we may redeem some or all of the 2028 Notes at a price equal to 100% of the principal amount thereof, plus a “make-whole” premium, plus accrued and unpaid interest, if any, to, but excluding the redemption date.
In addition, prior to April 1, 2027, we may redeem some or all of the 2032 Notes at a price equal to 100% of the principal amount thereof, plus a “make-whole” premium, plus accrued and unpaid interest, if any, to, but excluding the redemption date. 2028 Notes In February 2023, we issued $400.0 million aggregate principal amount of 9.250% senior notes due 2028 (the "2028 Notes") at par.
We have recognized deferred tax assets and liabilities for temporary differences, operating losses and tax credit carryforwards. We routinely assess the realizability of our deferred tax assets and reduce such assets by a valuation allowance if it is more likely than not that some portion or all of the deferred tax assets will not be realized.
We routinely assess the realizability of our deferred tax assets and reduce such assets by a valuation allowance if it is more likely than not that some portion or all of the deferred tax assets will not be realized. We routinely assess potential uncertain tax positions and, if required, establish accruals for such amounts.
In addition, the IRA 2022 imposes a federal fee on the emission of greenhouse gases through a methane emissions charge, including onshore petroleum and natural gas production. The methane emissions charge is expected to be collected in 2025 based on calendar year 2024 emissions and the fee is based on certain thresholds established in the IRA 2022.
In addition, the IRA 2022 imposes a federal fee on the emission of greenhouse gases through a methane emissions charge, including onshore petroleum and natural gas production.
The borrowing base will be automatically reduced upon (a) the issuance of certain permitted junior lien debt and other permitted additional debt, (b) the sale or other disposition of borrowing base properties if the aggregate net present value, discounted at 9% per annum (“PV-9”) of such properties sold or disposed of is in excess of 5.0% of the borrowing base then in effect and (c) early termination or set-off of swap agreements (x) the administrative agent relied on in determining the borrowing base or (y) if the value of such swap agreements so terminated is in excess of 5.0% of the borrowing base then in effect.
The borrowing base will be automatically reduced upon (a) the issuance of certain permitted junior lien debt and other permitted additional debt, (b) the sale or other disposition of borrowing base properties if the aggregate net present value, discounted at 9% per annum (“PV-9”) of such properties sold or disposed of is in excess of 5.0% of the borrowing base then in effect and (c) early termination or set-off of swap agreements (x) the administrative agent relied on in determining the borrowing base or (y) if the value of such swap agreements so terminated is in excess of 5.0% of the borrowing base then in effect. 81 Table of Contents The obligations under the Revolving Credit Facility remain secured by first priority liens on substantially all of our and the guarantors’ tangible and intangible assets, including without limitation, oil and natural gas properties and associated assets and equity interests owned by us and such guarantors.
The 2028 Notes interest is payable on February 15 and August 15 of each year and mature on February 15, 2028. We may, at our option, redeem all or a portion of the 2028 Notes at any time on or after February 15, 2025 at certain redemption prices.
The 2033 Notes bear interest at an annual rate of 7.375%, which is payable on January 15 and July 15 of each year, and mature on January 15, 2033. We may, at our option, redeem all or a portion of the 2033 Notes at any time on or after July 15, 2027 at certain redemption prices.
Capital expenditures Our acquisition and development expenditures consist of acquisitions of proved and unproved property, expenditures associated with the development of our oil and natural gas properties and other asset additions.
The borrowing base was maintained at $2.6 billion and the elected commitment amount was maintained at $2.0 billion. Capital expenditures Our acquisition and development expenditures consist of acquisitions of proved and unproved property, expenditures associated with the development of our oil and natural gas properties and other asset additions.
Our cash expenditures related to the Development of oil and natural gas properties decreased by $11.4 million, and we had $64.3 million lower proceeds from the sale of oil and natural gas properties. Net cash provided by financing activities .
Our cash expenditures related to the Development of oil and natural gas properties on the consolidated statements of cash flows increased by $104.3 million, and we had $25.8 million higher proceeds from the sale of oil and natural gas properties. Net cash provided by financing activities .
Oil revenue decreased $218.1 million, or 11%, in 2023 compared to 2022. This decrease was driven by lower realized oil prices that resulted in a decrease of $436.2 million (a decline of 20% per Bbl) and partially offset by a $218.1 million increase from higher sales volumes (7 MBbl/d, or 12%).
Oil revenue increased $379.5 million, or 22%, in 2024 compared to 2023. This increase was driven by a $407.9 million increase from higher sales volumes (15 MBbl/d, or 22%), partially offset by lower realized oil prices that resulted in a decrease of $28.4 million (a decline of 1% per Bbl).
Other operating costs include exploration expense and gain on sale of assets. Other operating costs increased by $10.5 million compared to 2022, primary driven by a $4.6 million lower gain on sale of assets recognized in 2023, and $5.9 million in higher exploration expenses. Interest expense.
Other operating costs include exploration expense and gain on sale of assets. Other operating costs decreased by $22.2 million compared to 2023, primary driven by a $29.4 million higher gain on sale of assets recognized in 2024, partially offset by $7.3 million in higher exploration expenses. Interest expense.
We define Levered Free Cash Flow as Adjusted EBITDAX less interest expense, excluding non-cash deferred financing cost amortization, current income tax benefit (expense), tax-related redeemable noncontrolling interest distributions made by OpCo and development of oil and natural gas properties. Levered Free Cash Flow does not take into account amounts incurred on acquisitions.
We define Levered Free Cash Flow as Adjusted EBITDAX less interest expense, excluding non-cash amortization of deferred financing costs, discounts, and premiums, loss from extinguishment of debt, excluding non-cash write-off of deferred financing costs, discounts, and premiums and SilverBow Merger transaction related costs, current income tax benefit (expense), tax-related redeemable noncontrolling interest distributions made by OpCo and development of oil and natural gas properties.
Crude oil, natural gas and NGL reserves One of the most significant estimates the Company makes is the estimate of proved crude oil, natural gas and NGL reserves. Reserve engineering is a subjective process of estimating volumes of economically recoverable oil and natural gas that cannot be measured in an exact manner.
Reserve engineering is a subjective process of estimating volumes of economically recoverable oil and natural gas that cannot be measured in an exact manner. Our crude oil and natural gas reserves are based on a combination of proved reserves and risk-weighted probable reserves and require significant judgment.
In connection with each redetermination of the borrowing base, we must maintain mortgages on at least 85% of the PV-9 of the oil and gas properties that constitute borrowing base properties.
In connection with each redetermination of the borrowing base, we must maintain mortgages on at least 85% of the PV-9 of the oil and gas properties that constitute borrowing base properties. Our domestic direct and indirect subsidiaries are required to be guarantors under the Revolving Credit Facility, subject to certain exceptions.
Federal Reserve and other central banks to increase interest rates, and to the extent elevated inflation remains, we may experience further cost increases for our operations, including oilfield services, labor costs and equipment if our drilling activity increases. Higher oil and natural gas prices may cause the costs of materials and services to continue to rise.
Although the financial health of the oil and gas industry has shown improvement as compared to prior periods, to the extent elevated inflation remains, we may experience further cost increases for our operations, including oilfield services, labor costs and equipment. Higher oil and natural gas prices may cause the costs of materials and services to continue to rise.