Biggest changeThe dividend and distribution, which totaled $27.9 million, was paid on November 29, 2022. 47 Table of Contents Results of Operations For the Year Ended December 31, 2022 Compared to the Year Ended December 31, 2021 The following table provides the components of our net revenues and net production (net of all royalties, overriding royalties and production due to others) for the periods indicated, as well as each period’s average prices and average daily production volumes: Year Ended December 31, Increase/(Decrease) 2022 2021 $ % Net revenues (in thousands): Oil sales $ 1,622,035 $ 743,069 $ 878,966 118 % Natural gas sales 276,957 149,478 127,479 85 % NGL sales 232,273 137,345 94,928 69 % Oil and gas sales $ 2,131,265 $ 1,029,892 $ 1,101,373 107 % Average sales price: Oil (per Bbl) $ 88.95 $ 63.50 $ 25.45 40 % Effect of derivative settlements on average price (per Bbl) (4.85) (10.19) 5.34 52 % Oil net of hedging (per Bbl) $ 84.10 $ 53.31 $ 30.79 58 % Average NYMEX price for oil (per Bbl) $ 94.24 $ 67.89 $ 26.35 39 % Oil differential from NYMEX (5.29) (4.39) (0.90) (21) % Natural gas (per Mcf) $ 4.64 $ 3.67 $ 0.97 26 % Effect of derivative settlements on average price (per Mcf) (0.53) (0.32) (0.21) (66) % Natural gas net of hedging (per Mcf) $ 4.11 $ 3.35 $ 0.76 23 % Average NYMEX price for natural gas (per Mcf) $ 6.38 $ 3.84 $ 2.54 66 % Natural gas differential from NYMEX (1.74) (0.17) (1.57) (924) % NGL (per Bbl) $ 34.41 $ 36.61 $ (2.20) (6) % Net production: Oil (MBbls) 18,235 11,701 6,534 56 % Natural gas (MMcf) 59,692 40,741 18,951 47 % NGL (MBbls) 6,750 3,752 2,998 80 % Total (MBoe) (1) 34,934 22,243 12,691 57 % Average daily net production: Oil (Bbls/d) 49,958 32,058 17,900 56 % Natural gas (Mcf/d) 163,539 111,619 51,920 47 % NGL (Bbls/d) 18,494 10,278 8,216 80 % Total (Boe/d) (1) 95,708 60,939 34,769 57 % (1) Calculated by converting natural gas to oil equivalent barrels at a ratio of six Mcf of natural gas to one Boe.
Biggest changeThe following table provides the components of our net revenues and net production (net of all royalties, overriding royalties and production due to others) for the periods indicated, as well as each period’s average prices and average daily production volumes: Year Ended December 31, Increase/(Decrease) 2023 2022 $ % Net revenues (in thousands): Oil sales $ 2,696,777 $ 1,622,035 $ 1,074,742 66 % Natural gas sales (1) 142,077 276,957 (134,880) (49) % NGL sales (2) 282,039 232,273 49,766 21 % Oil and gas sales $ 3,120,893 $ 2,131,265 $ 989,628 46 % Average sales prices: Oil (per Bbl) $ 75.84 $ 88.95 $ (13.11) (15) % Effect of derivative settlements on average price (per Bbl) 1.81 (4.85) 6.66 137 % Oil including the effects of hedging (per Bbl) $ 77.65 $ 84.10 $ (6.45) (8) % Average NYMEX WTI price for oil (per Bbl) $ 77.62 $ 94.24 $ (16.62) (18) % Oil differential from NYMEX (1.78) (5.29) 3.51 66 % Natural gas price excluding the effects of GP&T (per Mcf) (1) $ 1.60 $ 4.86 $ (3.26) (67) % Effect of derivative settlements on average price (per Mcf) 0.29 (0.53) 0.82 155 % Natural gas including the effects of hedging (per Mcf) $ 1.89 $ 4.33 $ (2.44) (56) % Average NYMEX Henry Hub price for natural gas (per MMBtu) $ 2.53 $ 6.38 $ (3.85) (60) % Natural gas differential from NYMEX (0.93) (1.52) 0.59 39 % NGL price excluding the effects of GP&T (per Bbl) (2) $ 22.83 $ 35.97 $ (13.14) (37) % Net production: Oil (MBbls) 35,560 18,235 17,325 95 % Natural gas (MMcf) 119,182 59,692 59,490 100 % NGL (MBbls) 15,569 6,750 8,819 131 % Total (MBoe) (3) 70,992 34,934 36,058 103 % Average daily net production: Oil (Bbls/d) 97,424 49,958 47,466 95 % Natural gas (Mcf/d) 326,525 163,539 162,986 100 % NGL (Bbls/d) 42,654 18,494 24,160 131 % Total (Boe/d) (3) 194,499 95,708 98,791 103 % (1) Natural gas sales for the year ended December 31, 2023 include $48.9 million of gathering, processing and transportation costs (“GP&T”) that are reflected as a reduction to natural gas sales and $13.1 million for the year ended December 31, 2022.
Factors that could cause or contribute to such differences include, but are not limited to, future market prices for oil, natural gas and NGLs, future production volumes, estimates of proved reserves, capital expenditures, economic and competitive conditions, inflation, regulatory changes, the implementation and actual result of the Merger (defined below) and other uncertainties, as well as those factors discussed in “Cautionary Statement Concerning Forward-Looking Statements” and “Item 1A.
Factors that could cause or contribute to such differences include, but are not limited to, future market prices for oil, natural gas and NGLs, future production volumes, estimates of proved reserves, capital expenditures, economic and competitive conditions, inflation, regulatory changes, the implementation and actual result of the Earthstone Merger (defined below) and other uncertainties, as well as those factors discussed in “Cautionary Statement Concerning Forward-Looking Statements” and “Item 1A.
For the year ended December 31, 2022, cash flows from operating activities and net borrowings under our revolving credit facility were used to fund $771.6 million of drilling and development cash expenditures, finance $496.7 million of net cash consideration paid for the Merger, repay $400.0 million of borrowings outstanding from Colgate’s credit facility that were assumed at closing of the Merger and pay a total cash dividend and distribution to noncontrolling interest owners of $27.9 million.
For the year ended December 31, 2022, cash flows from operating activities and net borrowings under our revolving credit facility were used to fund $771.6 million of drilling and development cash expenditures, finance $496.7 million of net cash consideration paid for the Colgate Merger, repay $400.0 million of borrowings outstanding from Colgate’s credit facility that were assumed at closing of the Colgate Merger and pay a total cash dividend and distribution to noncontrolling interest owners of $27.9 million.
Risk Factors” in this Annual Report, all of which are difficult to predict. In light of these risks, uncertainties and assumptions, the forward-looking events discussed may not occur. We do not undertake any obligation to publicly update any forward-looking statements except as otherwise required by applicable law.
Risk Factors” in this Annual Report, all of which are difficult to predict. In light of these risks, uncertainties and assumptions, the forward-looking events discussed may or may not occur. We do not undertake any obligation to publicly update any forward-looking statements except as otherwise required by applicable law.
We continually make revisions to reserve estimates throughout the year as additional information becomes available, and we make changes to depletion rates in the same reporting period that changes to reserve estimates are made. Business Combinations From time to time, we may acquire assets and assume liabilities in transactions accounted for as business combinations, such as the Merger.
We continually make revisions to reserve estimates throughout the year as additional information becomes available, and we make changes to depletion rates in the same reporting period that changes to reserve estimates are made. Business Combinations From time to time, we may acquire assets and assume liabilities in transactions accounted for as business combinations, such as the Earthstone Merger.
Repurchases may be made from time to time in the open-market or via privately negotiated transactions at the Company’s discretion and will be subject to market conditions, applicable legal requirements, available liquidity, compliance with our debt and other agreements and other factors.
Repurchases may be made from time to time in the open-market or via privately negotiated transactions at our discretion and will be subject to market conditions, applicable legal requirements, available liquidity, compliance with our debt agreements and other factors.
Lower realized prices may also reduce the borrowing base under OpCo’s credit agreement, which is determined at the discretion of the lenders and is based on the collateral value of our proved reserves that have been mortgaged to the lenders.
Lower realized prices may also reduce the borrowing base under our Credit Agreement, which is determined at the discretion of the lenders and is based on the collateral value of our proved reserves that have been mortgaged to the lenders.
As of December 31, 2022, certain conditions have been met, and as a result, noteholders have the right to convert their Convertible Senior Notes during the first quarter of 2023.
As of December 31, 2023, certain conditions have been met, and as a result, noteholders have the right to convert their Convertible Senior Notes during the first quarter of 2023.
For further information on our Convertible Senior Notes and Senior Unsecured Notes, refer to Note 5—Long-Term Debt under Item 8 of this Annual Report. 55 Table of Contents Obligations and Commitments We routinely enter into or extend operating and transportation agreements, office and equipment leases, drilling rig contracts, among others, in the ordinary course of business.
For further information on our Convertible Senior Notes and Senior Unsecured Notes, refer to Note 5—Long-Term Debt under Item 8 of this Annual Report. 57 Table of Contents Obligations and Commitments We routinely enter into or extend operating and transportation agreements, office and equipment leases, drilling rig contracts, among others, in the ordinary course of business.
Unproved properties which are not individually significant are amortized by prospect, based on our historical experience, current drilling plan, existing geological data and average remaining lease terms. Changes in our assumptions as to the estimated nonproductive portion of our undeveloped leases could result in additional impairment charges. 57 Table of Contents
Unproved properties which are not individually significant are amortized by prospect, based on our historical experience, current drilling plan, existing geological data and average remaining lease terms. Changes in our assumptions as to the estimated nonproductive portion of our undeveloped leases could result in additional impairment charges. 59 Table of Contents
See Note 2—Business Combination in Item 8 of this Annual Report on Form 10-K. Impairment of Oil and Natural Gas Properties We assess our proved properties for impairment when events or changes in circumstances indicate that the carrying value of such proved property assets may not be recoverable.
See Note 2—Business Combinations in Item 8 of this Annual Report on Form 10-K. Impairment of Oil and Natural Gas Properties We assess our proved properties for impairment when events or changes in circumstances indicate that the carrying value of such proved property assets may not be recoverable.
We can choose to defer or accelerate a portion of our planned capex depending on a variety of factors, including but not limited to: prevailing and anticipated prices for oil and natural gas; oil storage or transportation constraints; the success of our drilling activities; the availability of necessary equipment, infrastructure and capital; the receipt and timing of required regulatory permits and approvals; seasonal conditions; property or land acquisition costs; and the level of participation by other working interest owners.
Accordingly, we can choose to defer or accelerate a portion of our planned capital expenditures depending on a variety of factors, including but not limited to: prevailing and anticipated prices for oil and natural gas; oil storage or transportation constraints; the success of our drilling activities; the availability of necessary equipment, infrastructure and capital; the receipt and timing of required regulatory permits and approvals; seasonal conditions; property or land acquisition costs; and the level of participation by other working interest owners.
ITEM 6. [Reserved] 44 Table of Contents ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the accompanying consolidated financial statements and related notes in “Item 8. Financial Statements and Supplementary Data” in this Annual Report.
ITEM 6. [Reserved] 46 Table of Contents ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the accompanying consolidated financial statements and related notes in “Item 8. Financial Statements and Supplementary Data” in this Annual Report.
Upon a redetermination, if any borrowings in excess of the revised borrowing capacity were outstanding, we could be forced to immediately repay a portion of the debt outstanding under the credit agreement. 45 Table of Contents Due to the cyclical nature of the oil and gas industry, fluctuating demand for oilfield goods and services can put pressure on the pricing structure within our industry.
Upon a redetermination, if any borrowings in excess of the revised borrowing capacity were outstanding, we could be forced to immediately repay a portion of the debt outstanding under the Credit Agreement. Due to the cyclical nature of the oil and gas industry, fluctuating demand for oilfield goods and services can put pressure on the pricing structure within our industry.
In connection with the Convertible Senior Notes issuance, OpCo entered into privately negotiated capped call spread transactions (the “Capped Call Transactions”), that are expected to reduce potential dilution to our Class A Common Stock upon a conversion and/or offset any cash payments OpCo is required to make in excess of the principal amount of the Convertible Senior Notes, subject to a cap.
In connection with the Convertible Senior Notes issuance, OpCo entered into privately negotiated capped call spread transactions (the “Capped Call Transactions”), that are expected to reduce potential dilution to our Class A Common Stock upon a conversion and/or offset any cash payments OpCo is required to make in excess of the principal amount of the Convertible Senior 56 Table of Contents Notes, subject to a cap.
Management’s Discussion and Analysis of Financial Condition and Results of Operations in the 2021 Annual Report on Form 10-K filed with the SEC for a discussion of the results of operations for the year ended December 31, 2021 compared to the year ended December 31, 2020.
Management’s Discussion and Analysis of Financial Condition and Results of Operations in the 2022 Annual Report on Form 10-K filed with the SEC for a discussion of the results of operations for the year ended December 31, 2022 compared to the year ended December 31, 2021.
The following table summarizes our obligations and commitments as of December 31, 2022 to make future payments under long-term contracts for the time periods specified below.
The following table summarizes our obligations and commitments as of December 31, 2023 to make future payments under long-term contracts for the time periods specified below.
(2) Consists of an energy purchase agreement to buy a minimum amount of electricity at a fixed price or pay for underutilization as well as a take-or-pay agreement to purchase a minimum volume of frac sand at a fixed price.
(3) Consists of an energy purchase agreement to buy a minimum amount of electricity at a fixed price or pay for underutilization as well as a take-or-pay agreement to purchase a minimum volume of frac sand at a fixed price.
The obligations reported above represent our remaining minimum financial commitments pursuant to the terms of these contracts as of December 31, 2022, however actual expenditures may exceed the minimum commitments presented above.
The obligations reported above represent our remaining minimum financial commitments pursuant to the terms of these contracts as of December 31, 2023, however actual expenditures may exceed the minimum commitments presented above.
Recently Issued Accounting Standards There were no significant new accounting standards adopted or new accounting pronouncements that would have a potential effect on us as of December 31, 2022.
Recently Issued Accounting Standards There were no significant new accounting standards adopted or new accounting pronouncements that would have a potential effect on us as of December 31, 2023.
Please refer to Note 16—Leases under Part II, Item 8 of this Annual Report for details on our operating lease commitments.
Please refer to Note 16—Leases under Part II, Item 8 of this Annual Report for details on our financing lease commitments.
Refer to Note 15—Revenues under Part II, Item 8 of this Annual Report for additional information on our natural gas gathering and processing contracts. 49 Table of Contents Depreciation, Depletion and Amortization.
Refer to Note 15—Revenues under Part II, Item 8 of this Annual Report for additional information on our natural gas gathering and processing contracts. Depreciation, Depletion and Amortization.
As commodity prices rise, costs of oilfield goods and services generally also increase, while during periods of commodity price declines, oilfield costs typically lag and do not adjust downward as fast as oil prices do. In addition, the U.S. inflation rate has been steadily increasing during 2021 and 2022.
As commodity prices rise, costs of oilfield goods and services generally also increase; however, during periods of commodity price declines, oilfield costs typically lag and do not adjust downward as fast as oil prices do. In addition, the U.S. inflation rate has been steadily increasing during 2022 and 2023.
Overview We are an independent oil and natural gas company focused on the responsible acquisition, optimization and development of high-return oil and natural gas properties. Our assets are located in the core of the Delaware Basin.
Overview We are an independent oil and natural gas company focused on the responsible acquisition, optimization and development of high-return oil and natural gas properties. Our assets are mainly located in the core of the Permian Basin.
OpCo was in compliance with these covenants as of December 31, 2022 and through the filing of this Annual Report.
OpCo was in compliance with these covenants as of December 31, 2023 and through the filing of this Annual Report.
In connection with the Merger, we allocated the $2.5 billion of purchase price consideration to the assets acquired and liabilities assumed based on estimated fair values as of the Merger closing date.
In connection with the Earthstone Merger, we allocated the $2.9 billion of purchase price consideration to the assets acquired and liabilities assumed based on estimated fair values as of the Earthstone Merger closing date.
For the year ended December 31, 2022 we generated pre-tax net income of $870.1 million and recorded income tax expense of $120.3 million.
During the year ended December 31, 2022, generated pre-tax net income of $870.1 million and recorded income tax expense of $120.3 million.
Our DD&A rate can fluctuate as a result of finding and development costs incurred, acquisitions, impairments, as well as changes in proved developed and proved undeveloped reserves. DD&A per Boe was $12.73 for the year ended December 31, 2022 compared to $13.00 in 2021.
Our DD&A rate can fluctuate as a result of finding and development costs incurred, acquisitions, impairments, as well as changes in proved developed and proved undeveloped reserves. Our DD&A rate per Boe was $14.19 for the year ended December 31, 2023 compared to $12.73 in 2022.
For the Year Ended December 31, 2021 Compared to the Year Ended December 31, 2020 Refer to Item 7.
For the Year Ended December 31, 2022 Compared to the Year Ended December 31, 2021 Refer to Item 7.
On November 30, 2017, OpCo issued $400.0 million of 5.375% senior notes due 2026 (the “2026 Senior Notes”) and on March 15, 2019, OpCo issued $500.0 million of 6.875% senior notes due 2027 (the “2027 Senior Notes” and, together with the 2026 Senior Notes, the “Senior Unsecured Notes”) in 144A private placements.
On November 30, 2017, OpCo issued $400.0 million of 5.375% senior notes due 2026 (the “2026 5.375% Senior Notes”) and on March 15, 2019, OpCo issued $500.0 million of 6.875% senior notes due 2027 (the “2027 6.875% Senior Notes” and, together with the 2027 8.00% Senior Notes, 2031 Senior Notes, 2032 Senior Notes, 2026 5.375% Senior Notes, 2029 Senior Notes and the 2026 7.75% Senior Notes, the “Senior Unsecured Notes”) in 144A private placements.
The oil and natural gas industry is cyclical, and it is likely that commodity prices, as well as commodity price differentials, will continue to be volatile due to fluctuations in global supply and demand, inventory levels, the continued effects from COVID-19 and variant strains of the virus, geopolitical events, federal and state government regulations, weather conditions, the global transition to alternative energy sources, supply chain constraints and other factors.
The oil and natural gas industry is cyclical, and it is likely that commodity prices, as well as commodity price differentials, will continue to be volatile due to fluctuations in global supply and demand, inventory levels, geopolitical events, federal and state government regulations, weather conditions, the global transition to alternative energy sources, supply chain constraints and other factors.
Determining fair value requires management’s judgment and involves the use of significant estimates and assumptions with respect to projections of future production volumes, pricing and cash flows, discount rates, expectations regarding customer contracts and relationships, and other management estimates.
Determining fair value requires management’s judgment and involves the use of significant estimates and assumptions with respect to projections of future production volumes, forecasted development costs, pricing and cash flows, discount rates, expectations regarding customer contracts and relationships, reserve risk adjustment factors and other management estimates.
As of February 17, 2023, there were 17 registered holders of record of our Class A Common Stock and 87 registered holders of record of our Class C Common Stock. Stock Performance Graph The following performance graph and related information shall deemed to be furnished, but not filed with the SEC.
As of February 23, 2024, there were 240 registered holders of record of our Class A Common Stock and 55 registered holders of record of our Class C Common Stock. Stock Performance Graph The following performance graph and related information shall deemed to be furnished, but not filed with the SEC.
The senior notes assumed by OpCo included $300 million of 7.75% senior notes due 2026 (the “2026 Colgate Senior Notes”) and $700 million of 5.875% senior notes due 2029 (the “2029 Colgate Senior Notes,” and together with the 2026 Colgate Senior Notes, the “Colgate Senior Notes”).
The senior notes assumed by OpCo included $300 million of 7.75% senior notes due 2026 (the “2026 7.75% Senior Notes”) and $700 million of 5.875% senior notes due 2029 (the “2029 Senior Notes”).
The following table highlights the quarterly average NYMEX price trends for crude oil and natural gas since the first quarter of 2020: 2020 2021 2022 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Crude Oil (per Bbl) $ 46.19 $ 28.00 $ 40.93 $ 42.66 $ 57.84 $ 66.06 $ 70.56 $ 77.09 $ 94.40 $ 108.34 $ 91.56 $ 82.64 Natural Gas (per MMBtu) $ 1.88 $ 1.65 $ 1.95 $ 2.47 $ 3.44 $ 2.88 $ 4.28 $ 4.74 $ 4.60 $ 7.39 $ 7.96 $ 5.55 Lower commodity prices and lower futures curves for oil and gas prices can result in impairments of our proved oil and natural gas properties or undeveloped acreage and may materially and adversely affect our operating cash flows, liquidity, financial condition, results of operations, future business and operations, and/or our ability to finance planned capital expenditures, which could in turn impact our ability to comply with covenants under our credit agreement and senior notes.
The following table highlights the quarterly average price trends for NYMEX WTI spot prices for crude oil and NYMEX Henry Hub index price for natural gas since the first quarter of 2021: 2021 2022 2023 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Crude Oil (per Bbl) $ 57.84 $ 66.06 $ 70.56 $ 77.09 $ 94.40 $ 108.34 $ 91.56 $ 82.64 $ 76.13 $ 73.78 $ 82.26 $ 78.32 Natural Gas (per MMBtu) $ 3.44 $ 2.88 $ 4.28 $ 4.74 $ 4.60 $ 7.39 $ 7.96 $ 5.55 $ 2.67 $ 2.12 $ 2.58 $ 2.74 Lower commodity prices and lower futures curves for oil and gas prices can result in impairments of our proved oil and natural gas properties or undeveloped acreage and may materially and adversely affect our operating cash flows, liquidity, 47 Table of Contents financial condition, results of operations, future business and operations, and/or our ability to finance planned capital expenditures, which could in turn impact our ability to comply with covenants under our Credit Agreement and senior notes.
Severance taxes for the year ended 2022 increased $75.4 million compared to the same 2021 period primarily due to higher oil, natural gas and NGL revenues between periods.
Severance taxes for the year ended 2023 increased $63.4 51 Table of Contents million compared to the same 2022 period primarily due to higher oil, natural gas and NGL revenues between periods.
Analysis of Cash Flow Changes The following table summarizes our cash flows for the periods indicated: Year Ended December 31, (in thousands) 2022 2021 2020 Net cash provided by operating activities $ 1,371,671 $ 525,619 $ 171,376 Net cash used in investing activities (1,205,049) (226,476) (326,323) Net cash (used in) provided by financing activities (106,625) (297,547) 147,743 Cash Flows from 2022 Compared to 2021.
Analysis of Cash Flow Changes The following table summarizes our cash flows for the periods indicated: Year Ended December 31, (in thousands) 2023 2022 2021 Net cash provided by operating activities $ 2,213,499 $ 1,371,671 $ 525,619 Net cash used in investing activities (1,578,379) (1,205,049) (226,476) Net cash (used in) provided by financing activities (631,188) (106,625) (297,547) Cash Flows from 2023 Compared to 2022.
The following table summarizes our general and administrative (“G&A”) expenses for the periods indicated: Year Ended December 31, (in thousands) 2022 2021 Cash general and administrative expenses $ 60,584 $ 48,269 Stock-based compensation - equity awards 113,759 35,658 Stock-based compensation - liability awards (24,174) 20,662 Stock-based compensation - cash settled awards 9,385 5,865 General and administrative expenses $ 159,554 $ 110,454 G&A expenses for the year ended December 31, 2022 were $159.6 million compared to $110.5 million for the year ended December 31, 2021.
The following table summarizes our general and administrative (“G&A”) expenses for the periods indicated: Year Ended December 31, (in thousands) 2023 2022 Cash general and administrative expenses $ 85,978 $ 60,584 Stock-based compensation - equity awards 75,877 113,759 Stock-based compensation - liability awards — (24,174) Stock-based compensation - cash settled awards — 9,385 General and administrative expenses $ 161,855 $ 159,554 G&A expenses for the year ended December 31, 2023 were $161.9 million compared to $159.6 million for the year ended December 31, 2022.
Lease operating expenses (“LOE”) for the year ended December 31, 2022 increased $65.4 million compared to the year ended December 31, 2021.
Lease operating expenses (“LOE”) for the year ended December 31, 2023 increased $201.9 million compared to the year ended December 31, 2022.
Such repurchases would be made at terms and prices determined by us based upon prevailing market conditions, applicable legal requirements, available liquidity, compliance with our debt and other agreements and other factors.
The stock repurchase program can be used to reduce our shares of common stock outstanding. Such repurchases would be made at terms and prices determined by us based upon prevailing market conditions, applicable legal requirements, available liquidity, compliance with our debt agreements and other factors.
The following table presents gains and losses on our derivative instruments for the periods indicated: Year Ended December 31, (in thousands) 2022 2021 Realized cash settlement gains (losses) $ (120,105) $ (132,125) Non-cash mark-to-market derivative gain (loss) 77,737 (16,700) Total $ (42,368) $ (148,825) 51 Table of Contents Income Tax (Expense) Benefit: The following table summarizes our pre-tax income (loss) and income tax (expense) benefit for the periods indicated.
The following table presents gains and losses on our derivative instruments for the periods indicated: Year Ended December 31, (in thousands) 2023 2022 Realized cash settlement gains (losses) $ 99,410 $ (120,105) Non-cash mark-to-market derivative gain (loss) 14,606 77,737 Total $ 114,016 $ (42,368) Income Tax Expense: The following table summarizes our pre-tax income and income tax expense for the periods indicated.
The Company recorded the Colgate Senior Notes at their fair values as of the Merger closing date, which were equal to 100% of par for the 2026 Colgate Senior Notes and 92.96% of par (a $49.3 million debt discount) for the 2029 Colgate Senior Notes.
We recorded the acquired senior notes at their fair value as of the Colgate Merger closing, which were equal to 100% of par for the 2026 7.75% Senior Notes and 93.68% of par (a $49.3 million debt discount) for the 2029 Senior Notes.
We expect our total drilling, completion and facilities capex budget for 2023 to be between $1.1 billion to $1.2 billion.
We expect our total drilling, completion and facilities cash capital expenditures budget for 2024 to be between $1.9 billion to $2.1 billion.
Year Ended December 31, (in thousands) 2022 2021 Income (loss) before income taxes $ 870,132 $ 138,744 Income tax (expense) benefit (120,292) (569) Our provision for income taxes for the years ended December 31, 2022 and 2021 differs from the amounts that would be provided by applying the statutory U.S. federal income tax rate of 21% to pre-tax book income (loss) primarily due to (i) permanent differences; (ii) state income taxes; and (iii) any changes during the period in our deferred tax asset valuation allowance.
Year Ended December 31, (in thousands) 2023 2022 Income before income taxes $ 1,035,648 $ 870,132 Income tax expense (155,945) (120,292) Our provision for income taxes for the years ended December 31, 2023 and 2022 differs from the amounts that would be provided by applying the statutory U.S. federal income tax rate of 21% to pre-tax book income primarily due to (i) the portion of pre-tax net income that is attributable to our non-controlling interest and which is therefore not taxable to the Company; (ii) other permanent differences; (iii) state income taxes; and (iv) any changes during the period in our deferred tax asset valuation allowance.
The following table summarizes our depreciation, depletion and amortization (“DD&A”) for the periods indicated: Year Ended December 31, (in thousands, except per Boe data) 2022 2021 Depreciation, depletion and amortization $ 444,678 $ 289,122 Depreciation, depletion and amortization per Boe $ 12.73 $ 13.00 For the year ended December 31, 2022, DD&A expense amounted to $444.7 million, an increase of $155.6 million from 2021.
The following table summarizes our depreciation, depletion and amortization (“DD&A”) for the periods indicated: Year Ended December 31, (in thousands, except per Boe data) 2023 2022 Depreciation, depletion and amortization $ 1,007,576 $ 444,678 Depreciation, depletion and amortization per Boe $ 14.19 $ 12.73 For the year ended December 31, 2023, DD&A expense amounted to $1.0 billion, an increase of $562.9 million from 2022.
The “cumulative total return” assumes that $100 was invested, including reinvestment of dividends, if any, in our Class A Common Stock, the S&P 500, and XOP on December 31, 2017 and tracks it through December 31, 2022.
The “cumulative total return” assumes that $100 was invested, including reinvestment of dividends, if any, in our Class A Common Stock, the S&P 500, and XOP on December 31, 2018 and tracks it through December 31, 2023. The results shown in the graph below are not necessarily indicative of future stock price performance.
The following table summarizes exploration and other expenses for the periods indicated: Year Ended December 31, (in thousands) 2022 2021 Geological and geophysical costs $ 7,401 $ 3,508 Stock-based compensation — equity awards 2,721 1,883 Stock-based compensation — liability awards — (89) Stock-based compensation — cash settled awards — 314 Other expenses 1,256 2,267 Exploration and other expenses $ 11,378 $ 7,883 50 Table of Contents Exploration and other expenses were $11.4 million for the year ended December 31, 2022 compared to $7.9 million for the year ended December 31, 2021.
The following table summarizes exploration and other expenses for the periods indicated: Year Ended December 31, (in thousands) 2023 2022 Geological and geophysical costs $ 11,342 $ 7,401 Stock-based compensation - equity awards 2,541 2,721 Other expenses 5,454 1,256 Exploration and other expenses $ 19,337 $ 11,378 Exploration and other expenses were $19.3 million for the year ended December 31, 2023 compared to $11.4 million for the year ended December 31, 2022.
In May 2020, $110.6 million aggregate principal amount of the 2026 Senior Notes and $143.7 million aggregate principal amount of the 2027 Senior Notes were validly tendered and exchanged by certain eligible bondholders for consideration consisting of $127.1 million aggregate principal amount of 8.00% second lien senior secured notes due (the “Senior Secured Notes”).
In May 2020, $110.6 million aggregate principal amount of the 2026 5.375% Senior Notes and $143.7 million aggregate principal amount of the 2027 6.875% Senior Notes were validly tendered and exchanged by certain eligible bondholders for consideration consisting of $127.1 million aggregate principal amount of 8.00% second lien senior secured notes, which were fully redeemed at par in connection with the Convertible Senior Notes issuance during the second quarter of 2021.
Oil and Natural Gas Reserve Quantities We use the successful efforts method of accounting for our oil and gas producing activities. The successful efforts method inherently relies on the estimation of proved crude oil, natural gas and NGL reserves.
The successful efforts method inherently relies on the estimation of proved crude oil, natural gas and NGL reserves.
A summary of our significant accounting policies can be found in Note 1—Basis of Presentation and Summary of Significant Accounting Policies under Item 8 of this Annual Report. We have outlined certain of our accounting policies below which require the application of significant judgment by our management.
A summary of our significant accounting policies can be found in Note 1—Basis of Presentation and Summary of Significant Accounting Policies under Item 8 of this Annual Report.
We funded our capital expenditures for 2022 entirely from cash flows from operations, and we expect to fund our 2023 capex budget entirely from cash flows from operations given our anticipated level of oil and gas production, current commodity prices and our commodity hedge positions in place.
We funded our capital expenditures for 2023 entirely from cash flows from operations, and we expect to fund our 2024 capital expenditures budget entirely from cash flows from operations given our anticipated level of oil and gas production, current commodity prices and our commodity hedge positions in place. 54 Table of Contents Because we are the operator of a high percentage of our acreage, we can control the amount and timing of our capital expenditures.
Reserve quantities and the related estimates of future net cash flows are used as inputs to our calculation of depletion, evaluation of proved properties for impairment, assessment of the expected realizability of our deferred income tax assets, and the standardized measure of discounted future net cash flows computations. 56 Table of Contents The process of estimating quantities of proved reserves is inherently imprecise and relies on the following: i) interpretations and judgment of available geological, geophysical, engineering and production data; ii) certain economic assumptions, some of which are mandated by the SEC, such as commodity prices; and iii) assumptions and estimates of underlying inputs such as operating expenses, capital expenditures, plug and abandonment costs and taxes.
The process of estimating quantities of proved reserves is inherently imprecise and relies on the following: i) interpretations and judgment of available geological, geophysical, engineering and production data; ii) certain economic assumptions, some of which are mandated by the SEC, such as commodity prices; and iii) assumptions and estimates of underlying inputs such as operating expenses, capital expenditures, plug and abandonment costs and taxes.
To date, our primary use of capital has been for drilling and development capital expenditures and the acquisition of oil and natural gas properties. We continually evaluate our capital needs and compare them to our capital resources.
To date, our primary uses of capital have been for drilling and development capital expenditures and the acquisition of oil and natural gas properties. We continually evaluate our capital needs and compare them to our capital resources. Our total capital expenditures incurred for the year ended December 31, 2023 were $1.5 billion.
The following table sets forth selected operating expense data for the periods indicated: Year Ended December 31, Increase/(Decrease) 2022 2021 Change % Operating costs (in thousands): Lease operating expenses $ 171,867 $ 106,419 $ 65,448 62 % Severance and ad valorem taxes 155,724 67,140 88,584 132 % Gathering, processing, and transportation expense 97,915 85,896 12,019 14 % Operating cost metrics: Lease operating expenses (per Boe) $ 4.92 $ 4.78 $ 0.14 3 % Severance and ad valorem taxes (% of revenue) 7.3 % 6.5 % 0.8 % 12 % Gathering, processing, and transportation expense (per Boe) 2.80 3.86 (1.06) (27) % Lease Operating Expenses.
The following table sets forth selected operating expense data for the periods indicated: Year Ended December 31, Increase/(Decrease) 2023 2022 Change % Operating costs (in thousands): Lease operating expenses $ 373,772 $ 171,867 $ 201,905 117 % Severance and ad valorem taxes 240,762 155,724 85,038 55 % Gathering, processing, and transportation expense 89,282 97,915 (8,633) (9) % Operating cost metrics: Lease operating expenses (per Boe) $ 5.26 $ 4.92 $ 0.35 7 % Severance and ad valorem taxes (% of revenue) 7.7 % 7.3 % 0.4 % 6 % Gathering, processing, and transportation expense (per Boe) 1.26 2.80 (1.55) (55) % Lease Operating Expenses.
(3) Asset retirement obligations reflect the present value of the estimated future costs associated with the plugging and abandonment of oil and gas wells and the related land restoration in accordance with applicable laws and regulations.
(5) Asset retirement obligations reflect the present value of the estimated future costs associated with the plugging and abandonment of oil and gas wells and the related land restoration in accordance with applicable laws and regulations. (6) Long-term debt consists of the principal amounts of our senior notes due as of December 31, 2023.
The decision to pay any future dividends is solely within the discretion of, and subject to approval by, our Board of Directors.
Variable dividends are typically declared on or around our quarterly earnings and paid shortly thereafter. The decision to pay any future dividends is solely within the discretion of, and subject to approval by, our Board of Directors.
In connection with the Merger, the Repurchase Program was increased to $500 million and was extended through December 31, 2024. The Repurchase Program can be used to reduce our shares of Class A and Class C Common Stock outstanding.
Stock Repurchase Program Our Board of Directors authorized a stock repurchase program to acquire up to $500 million of our outstanding Common Stock (the “Repurchase Program”), which was approved to run through December 31, 2024. The Repurchase Program can be used to reduce our shares of Class A Common Stock and Class C Common Stock outstanding.
Higher DD&A expense in 2022 was due to the increase in our overall production volumes between periods, which increased DD&A expense by $165.0 million period over period. This increase was slightly offset by a decline in DD&A rates between periods which decreased DD&A expense by $9.4 million.
The primary factor contributing to higher DD&A expense in 2023 was the increase in our overall production volumes between periods, which increased DD&A expense by $459.0 million period over period, while higher DD&A rates between periods increased DD&A expense by $103.9 million.
Merger and integration expense for the year ended December 31, 2022 was $77.4 million. These costs primarily relate to (i) $40.0 million in bankers’ advisory fees, (ii) $24.0 million in severance and related benefits associated with employees that were terminated in connection with the Merger and (iii) legal, accounting and consultancy fees. Impairment and Abandonment Expense.
During the year ended December 31, 2022, merger and integration expense primarily consisted of (i) $40.0 million in bankers’ advisory fees related to the Colgate Merger; (ii) $24.0 million in severance and related benefits associated with employee terminations that occurred in connection with the Colgate Merger; and (iii) legal, accounting and consultancy fees. Exploration and Other Expenses.
As of December 31, 2022, the Company had $385.0 million in borrowings outstanding and $1.1 billion in available borrowing capacity, which was net of $5.8 million in letters of credit outstanding, under its credit facility.
As of December 31, 2023, we had no borrowings outstanding and $2.0 billion in available borrowing capacity, which was net of $5.7 million in letters of credit outstanding.
The oil production volume increase resulted from placing 95 wells on production since December 31, 2021, which added 6,212 MBbls of net oil production to the year ended December 31, 2022 as compared to 42 wells brought online during the year ended December 31, 2021 that added 3,490 MBbls of oil to our 2021 annual production volumes.
The oil production volume increase resulted from placing 183 wells on production since December 31, 2022 as compared to 95 wells brought online during the year ended December 31, 2022.
ITEM 5. MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES Common Stock Our Class A Common Stock was listed and traded on the NASDAQ under the symbol “CDEV” until the closing of the Merger on September 1, 2022.
ITEM 5. MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES Common Stock Our Class A Common Stock is currently listed on the New York Stock Exchange under the ticker symbol “PR”.
Severance and ad valorem taxes as a percentage of total net revenues increased to 7.3% for the year ended December 31, 2022 as compared to 6.5% for the year ended December 31, 2021.
Severance and ad valorem taxes as a percentage of total net revenues increased to 7.7% for the year ended December 31, 2023 as compared to 7.3% for the year ended December 31, 2022. This increase in rate was primarily the result of higher ad valorem taxes as discussed above. Gathering, Processing and Transportation Expenses.
The Senior Secured Notes were fully redeemed at par in connection with the Convertible Senior Notes issuance during the second quarter of 2021. The Senior Unsecured Notes are fully and unconditionally guaranteed on a senior unsecured basis by Permian Resources and each of OpCo’s current subsidiaries that guarantee OpCo’s Credit Agreement.
The Senior Unsecured Notes are fully and unconditionally guaranteed on a senior unsecured basis by the Company and each of OpCo’s current subsidiaries that guarantee OpCo’s Credit Agreement.
As a result of the Merger, our 2022 operational plans and sources and use of capital, among others things, as a combined entity have changed, and such changes include (i) the Company assumed $1.0 billion of Colgate’s senior notes, (ii) the Company refinanced Colgate’s credit facility borrowings outstanding at closing through borrowings under the Company’s Credit Agreement, (iii) borrowings under our Credit Agreement to fund a portion of the $525 million in cash Merger consideration, and (iv) funding of transaction costs incurred related to the Merger.
As a result of the Earthstone Merger, our future operational plans, cash flows and leverage profile, among others things, as a combined entity has changed, and such changes include (i) assuming $1.05 billion of Earthstone’s senior notes, (ii) refinancing Earthstone’s credit facility borrowings outstanding at closing with borrowings under our facility, and (iii) funding of transaction costs incurred related to the Earthstone Merger.
Cash interest expense on the Credit Agreement includes unused commitment fees and assumes no additional principal borrowings, repayments or changes to commitments under the agreement through the instrument due date. (6) Long-term severance and related expenses associated with the Merger.
(7) Cash interest expense on our senior notes is estimated assuming no principal repayment until the maturity of the instruments. Cash interest expense on the Credit Agreement includes unused commitment fees and assumes no additional principal borrowings, repayments or changes to commitments under the agreement through the instrument due date.
These inflationary pressures may also result in increases to the costs of our oilfield goods, services and personnel, which can in turn cause our capital expenditures and operating costs to rise. 2022 Highlights and Future Considerations Colgate Merger On May 19, 2022, we entered into a Business Combination Agreement (the “Merger Agreement”) with CRP, Colgate, and Colgate Energy Partners III MidCo, LLC (the “Colgate Unitholder”).
Inflationary pressures such as these may also result in increases to the costs of our oilfield goods, services and personnel, which can in turn cause our capital expenditures and operating costs to rise. 2023 Highlights and Future Considerations Earthstone Merger On August 21, 2023, we entered into an Agreement and Plan of Merger (“the Merger Agreement”) with Earthstone pursuant to which Permian Resources agreed to acquire Earthstone.
Oil production also benefited from wells acquired in the Merger with Colgate, which added 3,517 MBbls of net oil production to the year ended December 31, 2022. These oil volume increases were partially offset by normal production decline across our existing wells.
Oil production also benefited from wells acquired in the mergers with Colgate and Earthstone, which collectively added 9,852 MBbls of net oil production to the year ended December 31, 2023 compared to 3,517 MBbls of net oil production added from the Colgate Merger to the year ended December 31, 2022.
The following table summarizes interest expense for the periods indicated: Year Ended December 31, (in thousands) 2022 2021 Credit Facility $ 15,974 $ 10,771 8.000% Senior Secured Notes due 2025 — 2,908 5.375% Senior Notes due 2026 15,557 15,556 7.750% Senior Notes due 2026 7,750 — 6.875% Senior Notes due 2027 24,500 24,500 3.250% Convertible Senior Notes due 2028 5,525 4,315 5.875% Senior Notes due 2029 13,708 — Amortization of debt issuance costs and debt discount 15,652 4,992 Interest capitalized (3,021) (1,754) Total $ 95,645 $ 61,288 Interest expense was $34.4 million higher for the year ended December 31, 2022 compared to the year ended December 31, 2021 mainly due to (i) $21.5 million in additional interest expense from the senior notes that were assumed in the Merger; (ii) $10.7 million in additional debt issuance costs amortized during the 2022 period mainly related to fees incurred for an incremental commitment letter we entered into in connection with the Merger; and (iii) $5.2 million in higher interest expense incurred on our credit facility due to a higher weighted average effective interest rate during 2022.
The following table summarizes interest expense for the periods indicated: Year Ended December 31, (in thousands) 2023 2022 Credit Facility $ 30,049 $ 15,974 5.375% Senior Notes due 2026 15,557 15,557 7.75% Senior Notes due 2026 23,250 7,750 6.875% Senior Notes due 2027 24,500 24,500 8.00% Senior Notes due 2027 7,333 — 3.25% Convertible Senior Notes due 2028 5,525 5,525 5.875% Senior Notes due 2029 41,125 13,708 9.875% Senior Notes due 2031 8,229 — 7.00% Senior Notes due 2032 12,347 — Amortization of debt issuance costs, debt discount and debt premium 16,078 15,652 Interest capitalized (7,813) (3,021) Other interest expense 1,029 — Total $ 177,209 $ 95,645 Interest expense was $81.6 million higher for the year ended December 31, 2023 compared to the year ended December 31, 2022 mainly due to (i) $58.5 million in additional interest expense incurred from the senior notes that were assumed in the Colgate and Earthstone Mergers; (ii) $14.1 million in higher interest expense incurred on our credit facility due to a higher weighted average borrowings outstanding and effective interest rate during 2023; and (iii) $12.3 million in interest incurred on our Senior Notes due 2032 that were issued in September 2023.
We plan to return capital to shareholders through a combination of base dividends plus a variable return program, including variable dividends, share repurchases or a combination of both. In November 2022, we declared a quarterly cash dividend of $0.05 per share of Class A Common Stock and a quarterly cash distribution of $0.05 per common unit of OpCo.
We plan to return capital to shareholders through a combination of base dividends plus a variable return program, including variable dividends, share repurchases or a combination of both.
Market Conditions The demand for oil and natural gas was significantly impacted by the worldwide outbreak of COVID-19 during 2020 and 2021, and global oil and natural gas supplies have been impacted by production curtailment agreements among the Organization of Petroleum Exporting Countries and other oil producing countries (“OPEC+”) and reduced drilling and completion activity from U.S. producers.
Immediately following the COVID-19 pandemic, global oil supply was limited by production curtailment agreements among the Organization of Petroleum Exporting Countries and other oil producing countries (“OPEC+”), in addition to overall reduced drilling and completion activity from U.S. producers.
Natural gas and NGLs are produced concurrently with our crude oil volumes, typically resulting in a high correlation between fluctuations in oil quantities sold and natural gas and NGL quantities sold.
These oil volume increases were partially offset by normal production decline across our existing wells. Natural gas and NGLs are produced concurrently with our crude oil volumes, typically resulting in a high correlation between fluctuations in oil quantities sold and natural gas and NGL quantities sold driving the 100% and 131%, respectively, increase in gas and NGL volumes between periods.
During the year ended December 31, 2021, generated pre-tax net income of $138.7 million and recorded income tax expense of $0.6 million. The primary factors decreasing our income tax expense below the U.S. statutory rate was a $40.1 million reduction to our deferred tax asset valuation allowance for the year ended December 31, 2021.
For the year ended December 31, 2023 we generated pre-tax net income of $1.0 billion and recorded income tax expense of $155.9 million. The primary factors decreasing our income tax expense below the U.S. statutory rate was the portion of pre-tax income that was attributable to our non-controlling interest partners and not taxable to the Company.
In addition, we may, from time to time, seek to retire or purchase our outstanding senior notes through cash purchases and/or exchanges for debt in open-market purchases, privately negotiated transactions or otherwise. Because we are the operator of a high percentage of our acreage, we can control the amount and timing of our capital expenditures.
In addition, we may, from time to time, seek to retire or purchase our outstanding senior notes through cash purchases and/or exchanges for debt in open-market purchases, privately negotiated transactions or otherwise. We cannot ensure that cash flows from operations or other sources of needed capital will be available at acceptable terms or at all.
Similarly, the NYMEX Henry Hub index price for natural gas reached a high of $9.85 per MMBtu on August 23, 2022, from a low of $1.33 per MMBtu on September 22, 2020.
Specifically, NYMEX WTI spot prices for crude oil reached a high of $123.70 per barrel on March 8, 2022, and the NYMEX Henry Hub index price for natural gas reached a high of $9.85 per MMBtu on August 23, 2022.
Our Board of Directors declared and paid a regular cash dividend of $0.05 per share of Class A Common Stock in November 2022. The variable return program is structured to distribute at least 50% of free cash flow after the base dividend through a variable dividend, share repurchases or a combination of both.
The variable return program is structured to distribute at least 50% of free cash flow after the base dividend through a variable dividend, share repurchases or a combination of both. The mix between variable dividends and share repurchases are dependent upon market conditions during a given quarter.
The 40% increase in the average realized oil price was mainly the result of higher NYMEX crude prices between periods, which was minimally offset by wider oil differentials. The average realized sales price of natural gas increased 26% due to higher average NYMEX gas prices between periods, partially offset by wider gas differentials.
The 15% decrease in the average realized oil price was mainly the result of 18% lower NYMEX crude prices between periods, which was slightly offset by improved oil differentials.
The Capped Call Transactions have an initial strike price of $6.28 per share of Class A Common Stock and an initial capped price of $8.4525 per share of Class A Common Stock (each subject to certain customary adjustments per the agreements). 54 Table of Contents Senior Notes On September 1, 2022, in connection with the Merger, OpCo entered into supplemental indentures whereby all of Colgate’s outstanding senior notes were assumed at closing and became the senior unsecured debt of OpCo.
On September 1, 2022, in connection with the Colgate Merger, OpCo entered into supplemental indentures whereby all of Colgate’s outstanding senior notes were assumed at the Colgate Merger closing date and became the senior unsecured debt of OpCo.
However, the main processor of our raw gas operated in partial ethane-recovery during 2022, as compared to operating in full ethane-rejection during 2021, and this resulted in a lower percentage of natural gas volumes and a higher percentage of NGLs being recovered from our wet gas stream during the 2022 period. Operating Expenses.
Additionally, certain processors of our raw gas operated in higher ethane-recovery mode during the year ended December 31, 2023 as compared to the year ended December 31, 2022, which resulted in a higher percentage of NGLs being recovered from our wet gas stream during 2023.
GP&T on a per Boe basis, however, decreased 27% from $3.86 for the year ended December 31, 2021 to $2.80 per Boe for the year ended December 31, 2022.
Gathering, processing and transportation costs (“GP&T”) for the year ended December 31, 2023 decreased $8.6 million compared to the year ended December 31, 2022. Additionally, GP&T decreased on a per Boe basis from $2.80 for the year ended December 31, 2022 to $1.26 per Boe for the year ended December 31, 2023.