Biggest changeYear Ended December 31, Change ($ in thousands) 2023 2022 Amount Percent Revenues: Oil $ 422,312 $ 448,567 $ (26,255) (6 %) Natural gas 149,795 301,423 (151,628) (50 %) Natural gas liquids 75,245 110,398 (35,153) (32 %) Total oil, natural gas, and NGL sales 647,352 860,388 (213,036) (25 %) Gain (loss) on oil and natural gas derivatives, net 57,272 (67,453) 124,725 (185 %) Midstream revenue 26,328 44,373 (18,045) (41 %) Product sales 31,357 100,106 (68,749) (69 %) Total revenues $ 762,309 $ 937,414 $ (175,105) (19 %) Average Sales Price (1) : Oil ($/Bbl) $ 77.57 $ 93.43 $ (15.86) (17 %) Natural gas ($/Mcf) $ 2.52 $ 6.34 $ (3.82) (60 %) NGL ($/Bbl) $ 24.52 $ 39.27 $ (14.75) (38 %) Total ($/Boe) – before effects of realized derivatives $ 35.16 $ 55.37 $ (20.21) (36 %) Total ($/Boe) – after effects of realized derivatives $ 35.62 $ 49.53 $ (13.91) (28 %) Net Production Volumes: Oil (MBbl) 5,445 4,801 644 13 % Natural gas (MMcf) 59,378 47,561 11,817 25 % NGL (MBbl) 3,068 2,812 256 9 % Total (MBoe) 18,409 15,539 2,870 18 % Average daily total volumes (MBoe/d) 50.44 42.57 7.87 18 % ____________ (1) Average sales prices reflected above exclude gathering and processing expense.
Biggest changeYear Ended December 31, Change ($ in thousands) 2024 2023 Amount Percent Revenues: Oil $ 555,692 $ 422,312 $ 133,380 32 % Natural gas 195,472 149,795 45,677 30 % Natural gas liquids 185,621 75,245 110,376 147 % Total oil, natural gas, and NGL sales 936,785 647,352 289,433 45 % (Loss) gain on oil and natural gas derivatives, net (18,854) 57,272 (76,126) NM (1) Midstream revenue 24,341 26,328 (1,987) (8 %) Product sales 27,356 31,357 (4,001) (13 %) Total revenues $ 969,628 $ 762,309 $ 207,319 27 % Average Sales Price: Oil ($/Bbl) $ 75.27 $ 77.57 $ (2.30) (3 %) Natural gas ($/Mcf) $ 1.93 $ 2.52 $ (0.59) (23 %) NGL ($/Bbl) $ 24.79 $ 24.52 $ 0.27 1 % Total ($/Boe) – before effects of realized derivatives $ 29.52 $ 35.16 $ (5.64) (16 %) Total ($/Boe) – after effects of realized derivatives $ 30.07 $ 35.62 $ (5.55) (16 %) Net Production Volumes: Oil (MBbl) 7,382 5,445 1,937 36 % Natural gas (MMcf) 101,147 59,378 41,769 70 % NGL (MBbl) 7,489 3,068 4,421 144 % Total (MBoe) 31,729 18,409 13,320 72 % Average daily total volumes (MBoe/d) 86.69 50.44 36.25 72 % (1) Not Meaningful Revenue and Other Operating Income Oil, natural gas and NGL sales Revenues from oil, natural gas and NGL sales increased $289.4 million, or 45%, for the year ended December 31, 2024, as compared to the year ended December 31, 2023.
For further information on firm transportation contracts, see the notes to our audited financial statements included in Item 8 of Part II of this Annual Report. Operating lease obligations Our operating lease obligations include long-term lease payments for office space, vehicles, equipment related to exploration, development and production activities.
For further information on firm transportation contracts, see the notes to our audited financial statements included in Item 8 of Part II of this Annual Report. Operating lease obligations Our operating lease obligations include long-term lease payments for office space, vehicles, and equipment related to exploration, development and production activities.
Factors that could cause or contribute to such differences include, but are not limited to, market prices for oil, natural gas and NGLs, production volumes, estimates of proved reserves, capital expenditures, economic, inflationary and competitive conditions, drilling results, regulatory changes and other uncertainties, as well as those factors discussed below and elsewhere in this Annual Report, particularly under “Risk Factors” and “Cautionary Statement Regarding Forward-Looking Statements,” all of which are difficult to predict.
Factors that could cause or contribute to such differences include, but are not limited to, market prices for oil, natural gas and NGLs, net production volumes, estimates of proved reserves, capital expenditures, economic, inflationary and competitive conditions, drilling results, regulatory changes and other uncertainties, as well as those factors discussed below and elsewhere in this Annual Report, particularly under “Risk Factors” and “Cautionary Statement Regarding Forward-Looking Statements,” all of which are difficult to predict.
Critical Accounting Policies and Estimates The preparation of financial statements in accordance with accounting principles generally accepted in the United States require us to make estimates and assumptions. The accounting estimates and assumptions we consider to be most significant to our financial statements are discussed below.
Critical Accounting Estimates The preparation of financial statements in accordance with accounting principles generally accepted in the United States require us to make estimates and assumptions. The accounting estimates and assumptions we consider to be most significant to our financial statements are discussed below.
We could choose to defer a portion of these planned 2024 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 and natural gas, the availability of necessary equipment, including acid to be used for our acid stimulation completion, 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 working interest owners.
We could choose to defer a portion of these planned 2025 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 and natural gas, the availability of necessary equipment, including acid to be used for our acid stimulation completion, 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 working interest owners.
We have applied provisions of the SEC’s FAST Act Modernization and Simplification of Regulation S-K, which limits the discussion to the two most recent fiscal years. 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.
We have applied provisions of the SEC’s FAST Act Modernization and Simplification of Regulation S-K, which limits the discussion to the two most recent fiscal years. 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.
The Revolving Credit Agreement has (i) a maximum available principal amount of $75.0 million, (ii) a maturity date of December 28, 2026 and (iii) an interest rate equal to one, three, or six month SOFR, at the Company’s election, plus a credit spread adjustment equal to 0.10%, 0.15% or 0.25%, respectively, in each case, plus 3.00%, provided that the applicable tenor SOFR will not be less than 3.50%.
The Revolving Credit Agreement has (i) a maximum available principal amount of $75.0 million, (ii) a maturity date of December 28, 2026 and (iii) an interest rate equal to one, three, or six month SOFR, at the 68 Table of Contents Company’s election, plus a credit spread adjustment equal to 0.10%, 0.15% or 0.25%, respectively, in each case, plus 3.00%, provided that the applicable tenor SOFR will not be less than 3.50%.
For example, we expect a portion of our future capital expenditures to be financed with cash flows from operations derived from wells drilled on drilling locations not classified as proved reserves in our December 31, 2023 reserve report.
For example, we expect a portion of our future capital expenditures to be financed with cash flows from operations derived from wells drilled on drilling locations not classified as proved reserves in our December 31, 2024 reserve report.
Term Loan Credit Agreement and Revolving Credit Agreement On December 28, 2023, the Company entered into (i) the Term Loan Credit Agreement with the lenders party thereto, Texas Capital Bank, as agent, and Chambers Energy Management, LP, as the arranger, and (ii) the Revolving Credit Agreement with the lenders party thereto and MidFirst Bank as the agent.
Debt Agreements Term Loan Credit Agreement and Revolving Credit Agreement On December 28, 2023, the Company entered into (i) the Term Loan Credit Agreement with the lenders party thereto, Texas Capital Bank, as agent, and Chambers Energy Management, LP, as the arranger, and (ii) the Revolving Credit Agreement with the lenders party thereto and MidFirst Bank as the agent.
Cash available for distribution is not a measurement of our financial performance or liquidity under GAAP and should not be considered as an alternative to, or more meaningful than, net income or net cash provided by or used in operating activities as determined in accordance with GAAP or as indicators of our financial performance and liquidity.
Cash available for distribution is not a measurement of our financial performance or liquidity under GAAP and should not be considered as an alternative to, or more meaningful than, net income or net cash provided by or used in operating activities as determined in accordance with GAAP or as indicators 65 Table of Contents of our financial performance and liquidity.
A deferral of planned capital expenditures, particularly with respect to drilling and completing new wells, could result in a reduction in anticipated production and cash flows and reduce our cash available for distribution to unitholders. 67 Table of Cont ents Based on current oil and natural gas price expectations, we believe that our cash flow from operations, together with borrowings from time to time under the Revolving Credit Agreement, will be sufficient to fund our operations through 2024 and the foreseeable future.
A deferral of planned capital expenditures, particularly with respect to drilling and completing new wells, could result in a reduction in anticipated production and cash flows and reduce our cash available for distribution to unitholders. 67 Table of Contents Based on current oil and natural gas price expectations, we believe that our cash flow from operations, together with borrowings from time to time under the Revolving Credit Agreement, will be sufficient to fund our operations through 2025 and the foreseeable future.
Management’s Discussion and Analysis of Financial Condition and Results of Operations Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is intended to provide the reader of the financial statements with a narrative from the perspective of management on the financial condition, results of operations, liquidity and certain other factors that may affect the Company’s operating results.
Management’s Discussion and Analysis of Financial Condition and Results of Operations Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) is intended to provide the reader of the financial statements with a narrative from the perspective of management on the financial 59 Table of Contents condition, results of operations, liquidity and certain other factors that may affect the Company’s operating results.
We also expect to incur additional significant and recurring expenses as a publicly traded partnership, including costs associated with the employment of additional personnel, compliance under the Exchange Act, annual and quarterly reports to unitholders, tax return and Schedule K-1 preparation, independent auditor fees, investor relations activities, registrar and transfer agent fees, incremental director and officer liability insurance costs and independent director compensation. 61 Table of Cont ents Results of Operations Year Ended December 31, 2023 Compared to the Year Ended December 31, 2022 Revenue The following table provides the components of our revenue, net of transportation and marketing costs for the periods indicated, as well as each period’s respective average realized prices and net production volumes.
Public Company Expenses We expect to incur significant and recurring expenses as a publicly traded partnership, including costs associated with the employment of additional personnel, compliance under the Exchange Act, annual and quarterly reports to unitholders, tax return and Schedule K-1 preparation, independent auditor fees, investor relations activities, registrar and transfer agent fees, incremental director and officer liability insurance costs and independent director compensation. 61 Table of Contents Results of Operations Year Ended December 31, 2024 Compared to the Year Ended December 31, 2023 Revenue The following table provides the components of our revenue, net of transportation and marketing costs for the periods indicated, as well as each period’s respective average realized prices and net production volumes.
Overview We are an independent upstream oil and gas company focused on the acquisition, development and production of oil, natural gas and NGL reserves in the Anadarko Basin region of Western Oklahoma, Southern Kansas and the panhandle of Texas, and we operate approximately 4,600 PDP wells.
Overview We are an independent upstream oil and gas company focused on the acquisition, development and production of oil, natural gas and NGL reserves in the Anadarko Basin region of Western Oklahoma, Southern Kansas and the panhandle of Texas, and we operate approximately 5,000 PDP wells.
Within our operating areas, our assets are prospective for multiple formations, most notably the Oswego, Woodford, Meramec/Osage and Mississippi Lime formations. Our experience in the Anadarko Basin and these formations allows us to generate significant cash available for distribution from these low declining assets in a variety of commodity price environments.
Within our operating areas, our assets are prospective for multiple formations, most notably the Oswego, Woodford and Mississippian formations. Our experience in the Anadarko Basin and these formations allows us to generate significant cash available for distribution from these low declining assets in a variety of commodity price environments.
We define cash available for distribution as net income less (1) interest expense, (2) depreciation, depletion and amortization, (3) unrealized (gain) loss on derivative settlements, (4) equity-based compensation expense, (5) loss on contingent consideration, (6) (gain) loss on sale of assets, (7) settlement of asset retirement obligations, (8) net cash interest expense, (9) development costs, (10) settlement of contingent consideration and (11) change in accrued realized derivative settlements.
We define cash available for distribution as net income adjusted for (1) interest expense, net, (2) depreciation, depletion, amortization and accretion, (3) unrealized loss (gain) on derivative instruments, (4) equity-based compensation expense, (5) credit losses, (6) (gain) loss on sale of assets, net, (7) settlement of asset retirement obligations, (8) cash interest expense, net (9) development costs and (10) change in accrued realized derivative settlements.
Mandatory repayments of principal of $61.9 million, $82.5 million, and $680.6 million are due in the year 2024, 2025, and 2026, respectively. The Term Loan Credit Agreement includes customary covenants, mandatory repayments and events of default of financings of this type.
Mandatory repayments of principal in amounts equal to $82.5 million and $680.6 million are due in the year 2025 and 2026, respectively. The Term Loan Credit Agreement includes customary covenants, mandatory repayments and events of default of financings of this type.
The oil and natural gas industry is cyclical and commodity prices are 59 Table of Cont ents highly volatile and we expect continued and increased pricing volatility in the crude oil and natural gas markets.
The oil and natural gas industry is cyclical and commodity prices are highly volatile and we expect continued and increased pricing volatility in the crude oil and natural gas markets.
We paid approximately $14.3 million in operating lease payments for the year ended December 31, 2023 and expect to pay approximately $18.3 million in operating lease payments through 2027. For further information on our operating lease obligations, see the notes to our audited financial statements included in Item 8 of Part II of this Annual Report.
We paid approximately $11.7 million in operating lease payments for the year ended December 31, 2024 and expect to pay approximately $16.8 million in operating lease payments through 2029. For further information on our operating lease obligations, see the notes to our audited financial statements included in Item 8 of Part II of this Annual Report.
Contractual Obligations and Commitments Firm transportation contracts We are a party to firm transportation contracts for the transport of natural gas. We paid approximately $1.0 million in firm transportation contracts for the year ended December 31, 2023 and expect to pay approximately $7.0 million in firm transportation contracts through 2025.
Contractual Obligations and Commitments Firm transportation contracts We are a party to firm transportation contracts for the transport of natural gas. We incurred approximately $3.4 million in firm transportation contracts for the year ended December 31, 2024 and expect to pay approximately $0.3 million in firm transportation contracts through 2025.
Oil and natural gas derivatives For the year ended December 31, 2023, we had realized gains on derivative instruments of $8.4 million and an unrealized gain of $48.9 million for total gains of $57.3 million.
For the year ended December 31, 2023, we had realized gains on derivative instruments of $8.4 million and unrealized gains of $48.8 million for total gains of $57.3 million.
Factors Affecting the Comparability of Our Future Results of Operations to Our Historical Results of Operations Our future results of operations may not be comparable to our historical results of operations for the periods presented, primarily for the reasons described below. Acquisitions We have completed eleven acquisitions since 2021.
Factors Affecting the Comparability of Our Future Results of Operations to Our Historical Results of Operations Our future results of operations may not be comparable to our historical results of operations for the periods presented, primarily for the reasons described below. Acquisitions We have completed six acquisitions in the last two years.
The increase in net cash used in investing activities is primarily attributable to an increase in cash used in acquisitions of $621.0 million as well as an increase in capital expenditures on our oil and gas properties of $68.8 million from 2023 to 2022. Net cash provided by (used in) financing activities.
The decrease in net cash used in investing activities is primarily attributable to a decrease in cash used in acquisitions of $628.8 million as well as a decrease in capital expenditures on our oil and gas properties of $93.0 million from 2024 to 2023. Net cash (used in) provided by financing activities.
We spent approximately $302.8 million in 2023 on development costs and our budget for 2024 is between $250.0 million and $275.0 million. For purposes of calculating our cash available for distribution, we define development costs as all of our capital expenditures, other than acquisitions.
We spent approximately $239.4 million in 2024 on development costs and our budget for 2025 is between $260.0 million and $280.0 million. For purposes of calculating our cash available for distribution, we define development costs as all of our capital expenditures, other than acquisitions.
The volatility of commodity prices results in increased uncertainty inherent in these estimates and assumptions. Changes in natural gas, oil or NGL prices could result in actual results differing significantly from our estimates. See Note 16 of our consolidated financial statements for further information.
The volatility of commodity prices results in increased uncertainty inherent in these estimates and assumptions. Changes in oil, natural gas, or NGL prices could result in actual results differing significantly from our estimates.
See Note 3 of our consolidated financial statements for further discussion of business combinations. 70 Table of Cont ents Recently Issued Accounting Pronouncements A summary of recent accounting pronouncements and our assessment of any expected impact of these pronouncements, if known, is included in Note 2 of our audited consolidated financial statements included in Item 8 of Part II of this Annual Report.
Recently Issued Accounting Pronouncements A summary of recent accounting pronouncements and our assessment of any expected impact of these pronouncements, if known, is included in Note 2 of our audited consolidated financial statements included in Item 8 of Part II of this Annual Report.
We define Adjusted EBITDA as net income before (1) interest expense, (2) depreciation, depletion and amortization, (3) unrealized (gain) loss on derivative 64 Table of Cont ents settlements, (4) equity-based compensation expense, (5) loss on contingent consideration and (6) (gain) loss on sale of assets.
We define Adjusted EBITDA as net income before (1) interest expense, net, (2) depreciation, depletion, amortization and accretion, (3) unrealized loss (gain) on derivative instruments, (4) equity-based compensation expense, (5) credit losses and (6) (gain) loss on sale of assets, net.
Cash available for distribution should not be considered as an alternative to, or more meaningful than, net income or net cash provided by operating activities. 65 Table of Cont ents Reconciliations of GAAP Financial Measures to Adjusted EBITDA and Cash Available for Distribution The following table presents our reconciliation of the GAAP financial measures of net income and net cash provided by operating activities to the non-GAAP financial measures Adjusted EBITDA and cash available for distribution, as applicable, for each of the periods indicated.
Reconciliations of GAAP Financial Measures to Adjusted EBITDA and Cash Available for Distribution The following table presents our reconciliation of the GAAP financial measures of net income and net cash provided by operating activities to the non-GAAP financial measures Adjusted EBITDA and cash available for distribution, as applicable, for each of the periods indicated.
Net cash provided by (used in) financing activities increased $869.5 million for the year ended December 31, 2023, as compared to the year ended December 31, 2022.
Net cash (used in) provided by financing activities decreased $904.8 million for the year ended December 31, 2024, as compared to the year ended December 31, 2023.
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 $ 491,742 $ 553,542 Net cash used in investing activities (1,027,157) (372,660) Net cash provided by (used in) financing activities 658,790 (210,737) 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 $ 505,292 $ 491,742 Net cash (used in) investing activities (306,316) (1,027,157) Net cash (used in) provided by financing activities (245,992) 658,790 Net cash provided by operating activities.
We cannot predict the future inflation rate but to the extent inflation remains elevated, we may experience cost increases in our operations, including costs for drill rigs, workover rigs, tubulars and other well equipment, as well as increased labor costs.
In December 2024, inflation, as measured by the consumer price index, was 2.9%. We cannot predict the future inflation rate but to the extent we experience high inflation, we may see cost increases in our operations, including costs for drill rigs, workover rigs, tubulars and other well equipment, as well as increased labor costs.
Net cash used in investing activities increased $654.5 million for the year ended December 31, 2023, as compared to the year ended December 31, 2022.
Net cash (used in) investing activities decreased $720.8 million for the year ended December 31, 2024, as compared to the year ended December 31, 2023.
We and others in the industry use PV-10 as a measure to compare the relative size and value of estimated reserves held by companies without regard to the specific tax characteristics of such entities. Liquidity and Capital Resources Our primary sources of liquidity and capital are cash flows generated by operating activities and borrowings under our Credit Agreements.
We and others in the industry use PV-10 as a measure to compare the relative size and value of estimated reserves held by companies without regard to the specific tax characteristics of such entities.
Accordingly, no provision for federal or state income taxes has been provided in the Standardized Measure because taxable income is passed through to our unitholders. 66 Table of Cont ents We believe that the presentation of a pre-tax PV-10 value provides relevant and useful information because it is widely used by investors and analysts as a basis for comparing the relative size and value of our proved reserves to other oil and natural gas companies.
We believe that the presentation of a pre-tax PV-10 value provides relevant and useful information because it is widely used by investors and analysts as a basis for comparing the relative size and value of our proved reserves to other oil and natural gas companies.
Year Ended December 31, (in thousands) 2023 2022 Net Income Reconciliation to Adjusted EBITDA: Net income $ 346,558 $ 516,841 Interest expense, net 9,546 4,852 Depreciation, depletion and amortization 137,617 88,589 Unrealized (gain) loss on derivative investments (48,826) (23,335) Equity-based compensation expense 3,440 7,527 Credit losses 1,746 — (Gain) loss on sale of assets (1) (45) Adjusted EBITDA $ 450,080 $ 594,429 Net Income Reconciliation to Cash Available for Distribution: Net income $ 346,558 $ 516,841 Interest expense, net 9,546 4,852 Depreciation, depletion and amortization 137,617 88,589 Unrealized (gain) loss on derivative investments (48,826) (23,335) Equity-based compensation expense 3,440 7,527 Credit losses 1,746 — (Gain) loss on sale of assets (1) (45) Settlement of asset retirement obligations (537) (49) Cash interest expense, net (7,596) (4,477) Development costs (302,799) (271,999) Settlement of contingent consideration — (13,547) Change in accrued realized derivative settlements (4,029) (3,413) Cash Available for Distribution $ 135,119 $ 300,944 Net Cash Provided by Operating Activities Reconciliation to Cash Available for Distribution: Net cash provided by operating activities $ 491,742 $ 553,542 Change in operating assets and liabilities (53,824) 19,401 Development costs (302,799) (271,999) Cash Available for Distribution $ 135,119 $ 300,944 Reconciliation of PV-10 to Standardized Measure Certain of our oil and natural gas reserve disclosures included in this Annual Report are presented on a PV-10 basis.
Year Ended December 31, (in thousands) 2024 2023 Net Income Reconciliation to Adjusted EBITDA: Net income $ 185,179 $ 346,558 Interest expense, net 100,179 9,546 Depreciation, depletion, amortization and accretion 270,967 137,617 Unrealized loss (gain) on derivative investments 36,311 (48,826) Equity-based compensation expense 6,531 3,440 Credit losses 2,240 1,746 (Gain) loss on sale of assets, net (686) (1) Adjusted EBITDA $ 600,721 $ 450,080 Net Income Reconciliation to Cash Available for Distribution: Net income $ 185,179 $ 346,558 Interest expense, net 100,179 9,546 Depreciation, depletion, amortization and accretion 270,967 137,617 Unrealized loss (gain) on derivative investments 36,311 (48,826) Equity-based compensation expense 6,531 3,440 Credit losses 2,240 1,746 (Gain) loss on sale of assets, net (686) (1) Settlement of asset retirement obligations (881) (537) Cash interest expense, net (92,789) (7,596) Development costs (239,435) (302,799) Change in accrued realized derivative settlements (150) (4,029) Cash Available for Distribution $ 267,466 $ 135,119 Net Cash Provided by Operating Activities Reconciliation to Cash Available for Distribution: Net cash provided by operating activities $ 505,292 $ 491,742 Change in operating assets and liabilities 1,609 (53,824) Development costs (239,435) (302,799) Cash Available for Distribution $ 267,466 $ 135,119 Reconciliation of PV-10 to Standardized Measure Certain of our oil and natural gas reserve disclosures included in this Annual Report are presented on a PV-10 basis.
The GAAP measures most directly comparable to cash available for distribution are net income and net cash provided by operating activities.
The GAAP measures most directly comparable to cash available for distribution are net income and net cash provided by operating activities. Cash available for distribution should not be considered as an alternative to, or more meaningful than, net income or net cash provided by operating activities.
How We Evaluate Our Operations We use a variety of financial and operational metrics to assess the performance of our operations, including the following sources of our revenue, principal components of our cost structure and other financial metrics: • production volumes; • realized prices on the sale of oil, natural gas and NGLs; • lease operating expense (“LOE”); • Adjusted EBITDA; and • cash available for distribution.
Further, if we are unable to recover higher costs through higher commodity prices, our current revenue stream, estimates of future reserves, borrowing base calculations, impairment assessments of oil and natural gas properties, and values of properties in purchase and sale transactions would all be significantly impacted. 60 Table of Contents How We Evaluate Our Operations We use a variety of financial and operational metrics to assess the performance of our operations, including the following sources of our revenue, principal components of our cost structure and other financial metrics: • net production volumes; • realized prices on the sale of oil, natural gas and NGLs; • lease operating expense; • Adjusted EBITDA; and • cash available for distribution.
The increase in net cash provided by financing activities is primarily attributable to an increase in proceeds from borrowings, net of repayments and issuance costs, of $638.8 million, as well as cash increase in cash received from the issuance of units in the Offering, net of repurchases of exchanging members of $102.2 million.
The decrease in net cash provided by financing activities is primarily attributable to a decrease in proceeds from borrowings, net of repayments and issuance costs, of $705.9 million, as well as an increase of distributions made to unitholders in 2024 and members in 2023 of $208.5 million.
Midstream revenue Midstream revenue decreased $18.0 million, or 41%, for the year ended December 31, 2023, as compared to the year ended December 31, 2022, primarily due to lower non-operated throughput in our midstream facilities.
Midstream revenue Midstream revenue decreased $2.0 million, or 8%, for the year ended December 31, 2024, as compared to the year ended December 31, 2023, due to lower third-party volumes flowing through our midstream facilities for the year ended December 31, 2024, as compared to the year ended December 31, 2023.
Depreciation, depletion, amortization and accretion expense Depreciation, depletion, amortization and accretion expense for oil and natural gas properties increased by $47.1 million, or 56%, for the year ended December 31, 2023, as compared to the year ended December 31, 2022.
Depreciation, depletion, amortization and accretion expense Depreciation, depletion, amortization and accretion expense for oil and natural gas properties increased by $130.8 million, or 100%, for the year ended December 31, 2024, as compared to the year ended December 31, 2023. The increase is primarily a result of acquisitions and the Corporate Reorganization in 2023 that increased the amortization base.
Estimated fair values assigned to assets acquired can have a significant effect on results of operations in the future. In addition, differences between the future commodity prices when acquiring assets and the historical 12-month average trailing price to calculate ceiling test impairments of upstream assets may impact net earnings.
In addition, differences between the future commodity prices when acquiring assets and the historical 12-month average trailing price to calculate ceiling test impairments of upstream assets may impact net earnings. See Note 3 of our consolidated financial statements for further discussion of business combinations.
As a publicly traded partnership, our primary sources of liquidity and capital resources are from cash flow generated by operating activities, borrowings under the Credit Agreements, and proceeds from the issuance of equity and debt.
Liquidity and Capital Resources Our primary sources of liquidity and capital are cash flows generated by operating activities, borrowings under our Credit Agreements, and proceeds from the issuance of equity and debt. Outstanding borrowings under our Credit Agreements were $763.1 million at December 31, 2024, and the remaining availability under our Credit Agreements was $70.0 million at December 31, 2024.
As of December 31, 2023, the Revolving Credit Agreement was undrawn, and there was $5.0 million in outstanding letters of credit. 69 Table of Cont ents We have not guaranteed the debt or obligations of any other party, nor do we have any other arrangements or relationships with other entities that could potentially result in consolidated debt or losses.
Such amendment to the Revolving Credit Agreement remains in effect as of the date hereof though no such increase to commitments was realized. We have not guaranteed the debt or obligations of any other party, nor do we have any other arrangements or relationships with other entities that could potentially result in consolidated debt or losses.
Corporate Reorganization The historical consolidated financial statements included in this Annual Report are of our Predecessor for periods prior to the Corporate Reorganization, and of the Company for periods after the Corporate Reorganization. Our historical financial data presented herein does not present what our actual performance results would have been on a combined basis for the full fiscal period presented.
Our historical financial data presented herein does not present what our actual performance results would have been on a combined basis for all fiscal periods presented.
Operating Expenses The following table summarizes our expenses for the periods indicated and includes a presentation of certain expenses on a per Boe basis, as we use this information to evaluate our performance relative to our peers and to identify and measure trends we believe may require additional analysis: Year Ended December 31, Change ($ in thousands) 2023 2022 Amount Percent Operating Expenses: Gathering and processing expense $ 39,449 $ 47,484 $ (8,035) (17 %) Lease operating expense 127,602 95,941 31,661 33 % Production taxes 31,882 47,825 (15,943) (33 %) Midstream operating expense 10,873 15,157 (4,284) (28 %) Cost of product sales 28,089 94,580 (66,491) (70 %) Depreciation, depletion, amortization and accretion expense – oil and natural gas 131,145 84,070 47,075 56 % Depreciation and amortization expense – other 6,472 4,519 1,953 43 % General and administrative 27,653 25,454 2,199 9 % Operating Expenses ($/Boe) Gathering and processing expense $ 2.14 $ 3.06 $ (0.92) (30 %) Lease operating expense $ 6.93 $ 6.17 $ 0.76 12 % Production taxes (% of oil, natural gas and NGL sales) 4.9 % 5.6 % (0.7 %) (13 %) Depreciation, depletion, amortization and accretion expense – oil and natural gas $ 7.12 $ 5.41 $ 1.71 32 % Depreciation and amortization expense – other $ 0.35 $ 0.29 $ 0.06 21 % General and administrative $ 1.50 $ 1.64 $ (0.14) (9) % Gathering and processing expense Gathering and processing expense decreased by $8.0 million, or 17%, for the year ended December 31, 2023, as compared to the year ended December 31, 2022, primarily due to decreased natural gas prices leading to lower fuel costs.
These changes corresponded with the decrease in our cost of product sales noted below. 63 Table of Contents Operating Expenses The following table summarizes our expenses for the periods indicated and includes a presentation of certain expenses on a per Boe basis, as we use this information to evaluate our performance relative to our peers and to identify and measure trends we believe may require additional analysis: Year Ended December 31, Change ($ in thousands) 2024 2023 Amount Percent Operating Expenses: Gathering and processing expense $ 106,152 $ 39,449 $ 66,703 169 % Lease operating expense 180,513 127,602 52,911 41 % Production taxes 45,674 31,882 13,792 43 % Midstream operating expense 10,466 10,873 (407) (4 %) Cost of product sales 24,026 28,089 (4,063) (14 %) Depreciation, depletion, amortization and accretion expense – oil and natural gas 261,949 131,145 130,804 100 % Depreciation and amortization expense – other 9,018 6,472 2,546 39 % General and administrative 40,838 27,653 13,185 48 % Total operating expenses $ 678,636 $ 403,165 $ 275,471 68 % Operating Expenses ($/Boe) Gathering and processing expense $ 3.35 $ 2.14 $ 1.21 57 % Lease operating expense $ 5.69 $ 6.93 $ (1.24) (18 %) Production taxes (% of oil, natural gas and NGL sales) 4.9 % 4.9 % — % — % Depreciation, depletion, amortization and accretion expense – oil and natural gas $ 8.26 $ 7.12 $ 1.14 16 % Depreciation and amortization expense – other $ 0.28 $ 0.35 $ (0.07) (20 %) General and administrative $ 1.29 $ 1.50 $ (0.21) (14) % Gathering and processing expense Gathering and processing expense increased by $66.7 million, or 169%, for the year ended December 31, 2024, as compared to the year ended December 31, 2023, primarily as a result of the Corporate Reorganization and acquisitions that closed in 2023, which contributed to increased gathering and processing costs of $68.2 million.
General and administrative costs General and administrative costs increased $2.2 million, or 9%, for the year ended December 31, 2023, as compared to the year ended December 31, 2022.
General and administrative costs General and administrative costs increased $13.2 million, or 48%, for the year ended December 31, 2024, as compared to the year ended December 31, 2023. The increase in general and administrative costs was primarily a result of the Corporate Reorganization which added approximately $5.9 million in general and administrative expense.
The assumptions made in performing these valuations include future production volumes, future commodity prices and costs, future operating and development activities, projections of oil and gas reserves and a weighted average cost of capital rate. There is no assurance the underlying assumptions or estimates associated with the valuation will occur as initially expected.
The most significant assumptions relate to the estimated fair values assigned to our proved oil and natural gas properties. The assumptions made in performing these valuations include future net production volumes, future commodity prices and costs, future operating and development activities, projections of oil and gas reserves and a weighted average cost of capital rate.
This decrease was primarily a result of decreases in non-operated production resulting in lower overall product sales, compounded by the decrease in the average selling price on natural gas and NGLs. These decreases corresponded with the decrease in our cost of product sales noted below.
This decrease was primarily a result of decreases in third-party volume resulting in lower overall cost of product sales of $4.5 million. This decrease was partially offset with an increase in the average purchase price of NGLs. These changes corresponded with the decrease in our product sales noted above.
Net cash provided by operating activities decreased $61.8 million for the year ended December 31, 2023, as compared to the year ended December 31, 2022. The decrease in net cash provided by operating activities is primarily attributable to the decrease in realized pricing for all products.
Net cash provided by operating activities increased $13.6 million for the year ended December 31, 2024, as compared to the year ended December 31, 2023.
Business Combinations We account for business combinations using the acquisition method, which is the only method permitted under FASB ASC Topic 805 — Business Combinations, and involves the use of significant judgment. Under the acquisition method of accounting, a business combination is accounted for at a purchase price based on the fair value of the consideration given.
See Note 17 of our consolidated financial statements for further information. 69 Table of Contents Business Combinations We account for business combinations using the acquisition method, which is the only method permitted under FASB ASC Topic 805 — Business Combinations, and involves the use of significant judgment.
Our development efforts and capital for 2024 is anticipated to focus on drilling Oswego wells given their high oil reserves and low breakeven costs.
Our development efforts and capital for 2025 is anticipated to focus on a mix of drilling Oswego, Woodford and Mississippian wells.
Lease operating expense Lease operating expense increased $31.7 million, or 33% and by $0.76 per Boe , for the year ended December 31, 2023, as compared to the year ended December 31, 2022. Lease operating expense increased primarily as a result of additional wells brought on-line as a result of the drilling activity subsequent to December 31, 2022.
Lease operating expense Lease operating expense increased $52.9 million, or 41%,for the year ended December 31, 2024, as compared to the year ended December 31, 2023, primarily as a result of acquisitions and the Corporate Reorganization in 2023, which increased lease operating expenses by $66.4 million.
During the year ended December 31, 2023, we spent approximately $261.6 million to drill 79.3 net wells and on related equipment, $28.8 million on remedial workovers and other capital projects, $12.4 million on midstream and other property and equipment capital projects, and $774.9 million on acquisitions. Our 2024 capital expenditures program is largely discretionary and within our control.
During the year ended December 31, 2024, we spent approximately $195.0 million on drilling and completion activities and related equipment and spud 50.1 net wells while bringing online 52.4 net wells, $33.5 million on remedial workovers and other capital projects, $10.9 million on midstream and other property and equipment capital projects and $123.1 million on acquisitions.
For the year ended December 31, 2022, we had realized losses on derivative instruments of $90.8 million and an unrealized gain of $23.3 million for total losses of $67.5 million. The increase in realized gains is primarily from the overall decrease in oil and gas prices in 2023.
The change in unrealized (losses) gains for the year ended December 31, 2024, as compared to the year ended December 31, 2023, is primarily due to new derivatives added in conjunction with the closing of acquisitions subsequent to December 31, 2023. The increase in realized gains is primarily from the overall decrease in oil and gas prices in 2024.
Cost of product sales Cost of product sales decreased $66.5 million, or 70%, for the year ended December 31, 2023, as compared to the year ended December 31, 2022.
Midstream operating expense Midstream operating expense decreased $0.4 million, or 4%, for the year ended December 31, 2024, as compared to the year ended December 31, 2023, which is in line with the decrease in associated midstream revenue. 64 Table of Contents Cost of product sales Cost of product sales decreased $4.1 million, or 14%, for the year ended December 31, 2024, as compared to the year ended December 31, 2023.
The assets and liabilities acquired are measured at their fair values, and the purchase price is allocated to the assets and liabilities based upon these fair values. The most significant assumptions relate to the estimated fair values assigned to our proved oil and natural gas properties.
Under the acquisition method of accounting, a business combination is accounted for at a purchase price based on the fair value of the consideration given. The assets and liabilities acquired are measured at their fair values, and the purchase price is allocated to the assets and liabilities based upon these fair values.
We may continue to grow our operations through acquisitions when economical, including by funding such acquisitions under our Revolving Credit Agreement. On January 1, 2023, we assumed operations of a significant amount of properties where we previously were a non-operating partner in the properties and provided midstream services.
We may continue to grow our operations through acquisitions when economical, including by funding such acquisitions under our Revolving Credit Agreement. Corporate Reorganization The historical consolidated financial statements included in this Annual Report are of our Predecessor for periods prior to the Corporate Reorganization, and of the Company for periods after the Corporate Reorganization.
An increase in production of 2,870 MBoe for the year ended December 31, 2023, as compared to the year ended December 31, 2022, resulted in an increase in oil, natural gas and NGL revenues of $86.0 million.
These increases were slightly offset with an overall decrease in the average selling price of our products, which resulted in a decrease in oil, natural gas, and NGL sales of $46.7 million. 62 Table of Contents Oil, natural gas and NGL production Production increased 13,320 MBoe, or 72%, for the year ended December 31, 2024, as compared to the year ended December 31, 2023.
The Revolving Credit Agreement includes customary covenants, mandatory repayments and events of default of financings of this type. The Company used borrowings from the Term Loan Credit Agreement, together with cash on hand, to repay the November 2023 Credit Facility.
The Revolving Credit Agreement includes customary covenants, mandatory repayments and events of default of financings of this type. The Company is also required to pay a commitment fee of 0.50% per annum on the average daily unused portion of the current aggregate commitments under the Revolving Credit Agreement.
The November 2023 Credit Facility provided for a revolving credit facility in an aggregate maximum amount of $1.0 billion, with an initial borrowing base of $600.0 million, subject to commitments of $200.0 million. On December 28, 2023, we entered into the Term Loan Credit Agreement and Revolving Credit Agreement, as described below, and terminated the November 2023 Credit Facility.
As of December 31, 2024, the Revolving Credit Agreement was undrawn, and there was $5.0 million in outstanding letters of credit. On August 26, 2024, the Company entered into the first amendment (the “Term Loan First Amendment”) to the Term Loan Credit Agreement, which provided for an increase to aggregate commitments of $75.0 million.