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) 2024 2023 $ % Net revenues (in thousands): Oil sales $ 4,362,965 $ 2,696,777 $ 1,666,188 62 % Natural gas sales (1) 240 142,077 (141,837) (100) % NGL sales (2) 637,529 282,039 355,490 126 % Oil and gas sales $ 5,000,734 $ 3,120,893 $ 1,879,841 60 % Average sales prices: Oil (per Bbl) $ 74.87 $ 75.84 $ (0.97) (1) % Effect of derivative settlements on average price (per Bbl) 0.03 1.81 (1.78) (99) % Oil including the effects of hedging (per Bbl) $ 74.90 $ 77.65 $ (2.75) (4) % Average NYMEX WTI price for oil (per Bbl) $ 75.72 $ 77.62 $ (1.90) (2) % Oil differential from NYMEX (0.85) (1.78) 0.93 52 % Natural gas price excluding the effects of GP&T (per Mcf) (1) $ 0.47 $ 1.60 $ (1.13) (71) % Effect of derivative settlements on average price (per Mcf) 0.34 0.29 0.05 17 % Natural gas including the effects of hedging (per Mcf) $ 0.81 $ 1.89 $ (1.08) (57) % Average NYMEX Henry Hub price for natural gas (per MMBtu) $ 2.24 $ 2.53 $ (0.29) (11) % Natural gas differential from NYMEX (1.77) (0.93) (0.84) (90) % NGL price excluding the effects of GP&T (per Bbl) (2) $ 23.75 $ 22.83 $ 0.92 4 % Net production: Oil (MBbls) 58,276 35,560 22,716 64 % Natural gas (MMcf) 220,900 119,182 101,718 85 % NGL (MBbls) 30,636 15,569 15,067 97 % Total (MBoe) (3) 125,730 70,992 54,738 77 % Average daily net production: Oil (Bbls/d) 159,225 97,424 61,801 63 % Natural gas (Mcf/d) 603,551 326,525 277,026 85 % NGL (Bbls/d) 83,706 42,654 41,052 96 % Total (Boe/d) (3) 343,523 194,499 149,024 77 % (1) Natural gas sales for the year ended December 31, 2024 include $104.1 million of GP&T costs that are reflected as a reduction to natural gas sales and $48.9 million for the year ended December 31, 2023.
Biggest changeRefer to Note 16—Subsequent Events under Part II, Item 8 of this Annual Report for additional information on the Reorganization that occurred after the reporting period. 44 Table of Contents Results of Operations For the Year Ended December 31, 2025 Compared to the Year Ended December 31, 2024 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) 2025 2024 $ % Net revenues (in thousands): Oil sales $ 4,251,193 $ 4,362,965 $ (111,772) (3) % NGL sales 658,515 637,529 20,986 3 % Natural gas sales 131,663 240 131,423 54,760 % Purchased gas sales, net 23,840 — 23,840 100 % Oil and gas sales $ 5,065,211 $ 5,000,734 $ 64,477 1 % Net production: Oil (MBbls) 66,364 58,276 8,088 14 % NGL (MBbls) 35,773 30,636 5,137 17 % Natural gas (MMcf) 247,045 220,900 26,145 12 % Total (MBoe) (3) 143,311 125,730 17,581 14 % Average daily net production: Oil (Bbls/d) 181,819 159,225 22,594 14 % NGL (Bbls/d) 98,008 83,706 14,302 17 % Natural gas (Mcf/d) 676,835 603,551 73,284 12 % Total (Boe/d) (3) 392,633 343,523 49,110 14 % Average sales prices: Oil (per Bbl) $ 64.06 $ 74.87 $ (10.81) (14) % Effect of derivative settlements on average price (per Bbl) 2.40 0.03 2.37 7,900 % Oil including the effects of hedging (per Bbl) $ 66.46 $ 74.90 $ (8.44) (11) % NGL (per Bbl) $ 18.41 $ 20.81 $ (2.40) (12) % Natural gas (per Mcf) $ 0.53 $ — $ 0.53 100 % Effect of derivative settlements on average price (per Mcf) 0.48 0.34 0.14 41 % Effect of purchased gas sales on average price (per Mcf) 0.10 — 0.10 100 % Natural gas including the effects of hedging (per Mcf) $ 1.11 $ 0.34 $ 0.77 226 % (1) Calculated by converting natural gas to oil equivalent barrels at a ratio of six Mcf of natural gas to one Boe.
The performance graph below compares the cumulative total stockholder return on our Class A Common Stock (“PR”) to that of the Standard & Poor’s 500 Index (“S&P 500”) and the Standard & Poor’s 500 Oil and Gas Exploration & Production ETF (“XOP”).
Stock Performance Graph The performance graph below compares the cumulative total stockholder return on our Class A Common Stock (“PR”) to that of the Standard & Poor’s 500 Index (“S&P 500”) and the Standard & Poor’s 500 Oil and Gas Exploration & Production ETF (“XOP”).
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, 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, NGLs and natural gas, future production volumes, estimates of proved reserves, capital expenditures, economic and competitive conditions, inflation, regulatory changes, and other uncertainties, as well as those factors discussed in “Cautionary Statement Concerning Forward-Looking Statements” and “Item 1A.
Market Conditions Our revenue, profitability and ability to return cash to stockholders can depend substantially on factors beyond our control, such as economic, political and regulatory developments. Prices for crude oil, natural gas and NGLs have experienced significant fluctuations in recent years and may continue to fluctuate widely in the future.
Market Conditions Our revenue, profitability and ability to return cash to stockholders can depend substantially on factors beyond our control, such as economic, political and regulatory developments. Prices for crude oil, NGLs and natural gas have experienced significant fluctuations in recent years and may continue to fluctuate widely in the future.
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: (i) prevailing and anticipated prices for oil and natural gas; (ii) oil storage or transportation constraints; (iii) the success of our drilling activities; (iv) the availability of necessary equipment, infrastructure and capital; (v) the receipt and timing of required regulatory permits and approvals; (vi) seasonal conditions; (vii) property or land acquisition costs; and (viii) 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: (i) prevailing and anticipated prices for oil and natural gas; (ii) oil and gas storage or transportation constraints; (iii) the success of our drilling activities; (iv) the availability of necessary equipment, infrastructure and capital; (v) the receipt and timing of required regulatory permits and approvals; (vi) seasonal conditions; (vii) property or land acquisition costs; and (viii) the level of participation by other working interest owners.
The Credit Agreement includes fall away covenants, lower interest rates and reduced collateral requirements that OpCo may elect if OpCo is assigned an Investment Grade Rating (as defined within the Credit Agreement). OpCo was in compliance with the covenants and financial ratios under the Amended Credit Agreement described above through the filing of this Annual Report.
The Credit Agreement includes fall away covenants, lower interest rates and reduced collateral requirements that OpCo may elect if OpCo is assigned an Investment Grade Rating (as defined within the Credit Agreement). OpCo was in compliance with the covenants and financial ratios under the Credit Agreement described above through the filing of this Annual Report.
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.
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 such lenders.
Please refer to Note 16—Leases under Part II, Item 8 of this Annual Report for details on our operating lease commitments. (2) Finance leases consist of our ground lease related to the office building we purchased in Midland, Texas. The lease term is ninety-nine years and as a result, the commitments above have been shown at their current present value.
Please refer to Note 15—Leases under Part II, Item 8 of this Annual Report for details on our operating lease commitments. (2) Finance leases consist of our ground lease related to the office building we purchased in Midland, Texas. The lease term is ninety-nine years and as a result, the commitments above have been shown at their current present value.
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.
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, growth in alternative energy sources, supply chain constraints and other factors.
(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.
(8) 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.
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.
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. 43 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.
We funded our capital expenditures for 2024 entirely from cash flows from operations, and we expect to fund our 2025 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.
We funded our capital expenditures for 2025 entirely from cash flows from operations, and we expect to fund our 2026 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.
(4) Consists of obligations that are tied to our future drilling, completion and water connection activity in Reeves County, Texas that will require repayment if certain performance obligations through September 2026 are not met.
(5) Consists of obligations that are tied to our future drilling, completion and water connection activity in Reeves County, Texas that will require repayment if certain performance obligations through September 2026 are not met.
The following table summarizes our obligations and commitments as of December 31, 2024 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, 2025, to make future payments under long-term contracts for the time periods specified below.
(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, 2024.
(6) 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. (7) Long-term debt consists of the principal amounts of our senior notes due as of December 31, 2025.
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. 58 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 Senior Unsecured Notes, refer to Note 5—Long-Term Debt under Part II, Item 8 of this Annual Report. 50 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 the year ended December 31, 2024, cash flows from operating activities, proceeds from the issuance of our 2033 Senior Notes and proceeds from an underwritten public offering of 26.5 million Class A shares were used to: (i) fund $2.1 billion of drilling and development cash expenditures; (ii) fund acquisitions of oil and gas properties of approximately $1.0 billion; (iii) redeem $656.4 million of our senior notes; (iv) pay $560.9 million in dividends and cash distributions to holders of our Common Units; and (v) repurchase $61.0 million of our common stock.
For the year ended December 31, 2024, cash flows from operating activities, proceeds from the issuance of our 6.25% Senior Notes due 2033 and proceeds from an underwritten public offering of 26.5 million Class A Common Stock were used to: (i) fund $2.1 billion of drilling and development cash capital expenditures; (ii) fund acquisitions of oil and gas properties of approximately $1.0 billion; (iii) redeem $656.4 million of our senior notes; (iv) pay $560.9 million in dividends and cash distributions to our shareholders and holders of our Common Units; and (v) repurchase $61.0 million of our Class C Common Stock.
Changes in our assessment or these factors could result in additional impairment charges of our undeveloped leases. 60 Table of Contents
Changes in our assessment or these factors could result in additional impairment charges of our undeveloped leases. 52 Table of Contents
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 development during the year ended December 31, 2024 were $2.1 billion.
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 drilling and development activity during the year ended December 31, 2025 were $1.97 billion.
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, 2019, and tracks it through December 31, 2024. The results shown in the graph below are not necessarily indicative of future stock price performance.
The “cumulative total return” assumes $100, including reinvestment of any dividends, was invested in our Class A Common Stock, the S&P 500, and XOP on December 31, 2020, and tracks it through December 31, 2025. The results shown in the graph below are not necessarily indicative of future stock price performance.
DD&A per Boe was $14.13 for the year ended December 31, 2024 compared to $14.19 for the same period in 2023. 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. General and Administrative Expenses.
DD&A per Boe was $14.18 for the year ended December 31, 2025 compared to $14.13 for the same period in 2024. 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. 46 Table of Contents General and Administrative Expenses.
Our principal business objective is to increase shareholder value by efficiently developing our oil and natural gas assets in an environmentally and socially responsible way, with an overall objective of improving our rates of return and generating sustainable free cash flow.
Our principal business objective is to increase shareholder value by efficiently developing our oil and natural gas assets, with an overall objective of improving our rates of return and generating sustainable free cash flow.
During the year ended December 31, 2024, we declared and paid quarterly base dividends totaling $0.32 per share of Class A Common Stock and distributions totaling $0.32 per share of Class C Common Stock (each of which has an underlying common unit of OpCo (“Common Units”)).
During the year ended December 31, 2025, we declared and paid quarterly base dividends totaling $0.60 per share of Class A Common Stock and distributions totaling $0.60 per share of Class C Common Stock (each of which has an underlying Common Unit of OpCo).
This increase in expense was mainly attributable to higher natural gas 52 Table of Contents and NGL volumes sold between periods, which in turn resulted in a higher amount of plant processing fees and gathering costs being incurred.
This increase in expense was mainly attributable to higher NGL and natural gas volumes sold between periods, which in turn resulted in a higher amount of plant processing fees and gathering costs being incurred. Depreciation, Depletion and Amortization.
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 2022: 2022 2023 2024 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Crude Oil (per Bbl) $ 94.40 $ 108.34 $ 91.56 $ 82.64 $ 76.13 $ 73.78 $ 82.26 $ 78.32 $ 76.96 $ 80.55 $ 75.16 $ 70.28 Natural Gas (per MMBtu) $ 4.60 $ 7.39 $ 7.96 $ 5.55 $ 2.67 $ 2.12 $ 2.58 $ 2.74 $ 2.41 $ 2.04 $ 2.08 $ 2.42 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 48 Table of Contents 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 2023: 2023 2024 2025 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Q1 Q2 Q3 Q4 Crude Oil (per Bbl) $ 76.13 $ 73.78 $ 82.26 $ 78.32 $ 76.96 $ 80.55 $ 75.16 $ 70.28 $ 71.42 $ 63.71 $ 64.95 $ 59.13 Natural Gas (per MMBtu) $ 2.67 $ 2.12 $ 2.58 $ 2.74 $ 2.41 $ 2.04 $ 2.08 $ 2.42 $ 4.27 $ 3.16 $ 3.07 $ 3.69 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 primary factor decreasing our income tax expense below the U.S. statutory rate for both periods was the portion of pre-tax income that was attributable to our non-controlling interest partners and not taxable to the Company. For the Year Ended December 31, 2023 Compared to the Year Ended December 31, 2022 Refer to Item 7.
The primary factor decreasing our 2024 tax expense below the statutory U.S. federal income tax rate was the portion of pre-tax income that was attributable to our noncontrolling interest partners and not taxable to the Company. For the Year Ended December 31, 2024 Compared to the Year Ended December 31, 2023 Refer to Item 7.
ITEM 6. [Reserved] 47 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.
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.
Credit Agreement OpCo, our consolidated subsidiary, has a secured revolving Credit Agreement with a syndicate of banks maturing in February 2028 that, as of December 31, 2024, had a borrowing base of $4.0 billion and elected commitments of $2.5 billion.
Credit Agreement OpCo, our consolidated subsidiary, has a secured revolving Credit Agreement with a syndicate of banks maturing in February 2028 that, as of December 31, 2025, had a borrowing base of $4.0 billion and elected commitments of $2.5 billion. As of December 31, 2025, we had no borrowings outstanding and $2.5 billion in available borrowing capacity.
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) 2024 2023 Depreciation, depletion and amortization $ 1,776,673 $ 1,007,576 Depreciation, depletion and amortization per Boe $ 14.13 $ 14.19 For the year ended December 31, 2024, DD&A expense amounted to $1.8 billion, an increase of $769.1 million from 2023.
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) 2025 2024 Depreciation, depletion and amortization $ 2,032,507 $ 1,776,673 Depreciation, depletion and amortization per Boe $ 14.18 $ 14.13 For the year ended December 31, 2025, DD&A expense amounted to $2.0 billion, an increase of $255.8 million from 2024.
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 85% and 97% increases in gas and NGL volumes, respectively, between periods.
NGLs and natural gas are produced concurrently with our crude oil volumes, which typically result in a high correlation between fluctuations in oil quantities sold and NGL and natural gas quantities sold, driving the respective 17% and 12% increases in NGL and gas volumes, respectively, between periods.
Financing On January 24, 2025, we redeemed $175 million of OpCo’s outstanding senior notes due 2031 (the “2031 Senior Notes”) at a redemption price equal to 109.875% of the principal amount redeemed plus accrued and unpaid interest up to, but excluding, the redemption date.
During January 2025, we redeemed $175 million of our senior notes due 2031 (the “2031 Senior Notes”) at a redemption price equal to 109.875% of the aggregate principal amount redeemed plus accrued and unpaid interest up to, but excluding, the redemption date. Following the redemption, the remaining aggregate principal amount of the 2031 Senior Notes outstanding was $325 million.
Analysis of Cash Flow Changes The following table summarizes our cash flows for the periods indicated: Year Ended December 31, (in thousands) 2024 2023 2022 Net cash provided by operating activities $ 3,411,968 $ 2,213,499 $ 1,371,671 Net cash used in investing activities (3,104,195) (1,578,379) (1,205,049) Net cash (used in) provided by financing activities 97,706 (631,188) (106,625) Cash Flows from 2024 Compared to 2023.
Analysis of Cash Flow Changes The following table summarizes our cash flows for the periods indicated: Year Ended December 31, (in thousands) 2025 2024 2023 Net cash provided by operating activities $ 3,607,541 $ 3,411,968 $ 2,213,499 Net cash used in investing activities (2,873,454) (3,104,195) (1,578,379) Net cash (used in) provided by financing activities (1,059,740) 97,706 (631,188) 49 Table of Contents Cash Flows from 2025 Compared to 2024.
We expect our total drilling, completion and facilities capital expenditures budget for 2025 to be between $1.9 billion to $2.1 billion.
We expect our total drilling, completion and facilities capital expenditures budget for 2026 to be between $1.75 billion to $1.95 billion.
Severance and ad valorem taxes for the year ended December 31, 2024 increased $137.0 million compared to the year ended December 31, 2023.
Severance and ad valorem taxes for the year ended December 31, 2025 increased $12.5 million compared to the year ended December 31, 2024.
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.
Our 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.
For the year ended December 31, 2024, we generated $3.4 billion of cash from operating activities, an increase of $1.2 billion from 2023. Cash provided by operating activities increased primarily due to higher production volumes and lower merger and integration expense for the year ended December 31, 2024 as compared to the same 2023 period.
Cash provided by operating activities increased primarily due to higher production volumes and lower merger and integration expense for the year ended December 31, 2024 as compared to the same 2023 period.
Cash Flows from 2023 Compared to 2022. For the year ended December 31, 2023, we generated $2.2 billion of cash from operating activities, an increase of $841.8 million from 2022.
Cash Flows from 2024 Compared to 2023. For the year ended December 31, 2024, we generated $3.4 billion of cash from operating activities, an increase of $1.2 billion from 2023.
The following table summarizes our general and administrative (“G&A”) expenses for the periods indicated: Year Ended December 31, (in thousands, except per Boe data) 2024 2023 Cash general and administrative expenses $ 116,387 $ 85,978 Stock-based compensation expense 58,243 75,877 General and administrative expenses $ 174,630 $ 161,855 Cash general and administrative expenses per Boe $ 0.93 $ 1.21 G&A expenses for the year ended December 31, 2024 were $174.6 million compared to $161.9 million for the year ended December 31, 2023.
The following table summarizes our general and administrative (“G&A”) expenses for the periods indicated: Year Ended December 31, (in thousands, except per Boe data) 2025 2024 Cash general and administrative expenses $ 119,513 $ 116,387 Stock-based compensation expense 66,958 58,243 General and administrative expenses $ 186,471 $ 174,630 Cash general and administrative expenses per Boe $ 0.83 $ 0.93 G&A expenses for the year ended December 31, 2025 were $186.5 million compared to $174.6 million for the year ended December 31, 2024.
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.
Overview We are an independent oil and natural gas company focused on driving returns to our stockholders through the acquisition, optimization and development of high-return oil and natural gas properties. Our assets and operations are located in the Permian Basin, with a concentration in the core of the Delaware Basin.
The New Repurchase Program is approved to run on an indefinite basis and can be used by the Company to reduce its shares of Class A Common Stock and Class C Common Stock outstanding.
Stock Repurchase Program Our Board of Directors has authorized a share repurchase program of $1 billion of the Company’s outstanding Common Stock (“Repurchase Program”), which is approved to run on an indefinite basis and can be used by the Company to reduce its shares of Class A and Class C Common Stock outstanding.
The successful efforts method inherently relies on the estimation of proved crude oil, natural gas and NGL reserves.
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, NGL and natural gas 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.
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.
The following table sets forth selected operating expense data for the periods indicated: Year Ended December 31, Increase/(Decrease) 2024 2023 Change % Operating costs (in thousands): Lease operating expenses $ 685,172 $ 373,772 $ 311,400 83 % Severance and ad valorem taxes 377,731 240,762 136,969 57 % Gathering, processing, and transportation expense 183,602 89,282 94,320 106 % Operating cost metrics: Lease operating expenses (per Boe) $ 5.45 $ 5.26 $ 0.19 4 % Severance and ad valorem taxes (% of revenue) 7.6 % 7.7 % (0.1) % (1) % Gathering, processing, and transportation expense (per Boe) 1.46 1.26 0.20 16 % Lease Operating Expenses.
The following table sets forth selected operating expense data for the periods indicated: Year Ended December 31, Increase/(Decrease) 2025 2024 Change % Operating costs (in thousands): Lease operating expenses $ 753,119 $ 685,172 $ 67,947 10 % Severance and ad valorem taxes 390,255 377,731 12,524 3 % Gathering, processing, and transportation expense 200,103 183,602 16,501 9 % Operating cost metrics: Lease operating expenses (per Boe) $ 5.26 $ 5.45 $ (0.19) (3) % Severance and ad valorem taxes (% of revenue) 7.7 % 7.6 % 0.1 % 1 % Gathering, processing, and transportation expense (per Boe) 1.40 1.46 (0.06) (4) % Lease Operating Expenses.
The primary factor contributing to higher DD&A expense in 2024 was the increase in our overall production volumes between periods, which increased DD&A expense by $776.9 million period over period, while our lower DD&A rate of $14.13 per Boe decreased DD&A expense by $7.8 million between periods.
The primary factor contributing to higher DD&A expense in 2025 was the increase in our overall production volumes between periods, which increased DD&A expense by $248.4 million period over period, while marginally higher DD&A rates between periods increased DD&A expense by $7.4 million.
Critical Accounting Policies and Estimates The discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements, which have been prepared in accordance with GAAP.
Financial Statements and Supplementary Data in this annual report for a discussion of recently issued accounting standards and their anticipated effect on our business. 51 Table of Contents Critical Accounting Policies and Estimates The discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements, which have been prepared in accordance with GAAP.
On April 5, 2024, we redeemed all of OpCo’s outstanding 6.875% senior notes due 2027 at a redemption price equal to 100% of the aggregate principal amount outstanding of $356.4 million plus accrued and unpaid interest up to, but excluding, the redemption date.
Subsequently, during September 2025, we redeemed all remaining 2026 Senior Notes at a price equal to 100% of the aggregate principal amount outstanding of $286.7 million plus accrued and unpaid interest up to, but excluding, the redemption date.
Total net revenues increases were also driven by higher average realized sales prices of NGLs, which increased 4% for the year ended December 31, 2024 compared to the same 2023 period as a result of higher average Mont Belvieu spot prices for plant products during the year ended December 31, 2024.
Total net revenues increases were also driven by higher average realized sales prices of natural gas for the year ended December 31, 2025 compared to the same 2024 period.
For the year ended December 31, 2024 we generated pre-tax net income of $1.6 billion and recorded income tax expense of $300.3 million. During the year ended December 31, 2023, generated pre-tax net income of $1.0 billion and recorded income tax expense of $155.9 million.
These decreases were partially offset by an increase in our unrecognized tax benefit recognized during the year ended December 31, 2025. For the year ended December 31, 2024, we generated pre-tax net income of $1.6 billion and recorded income tax expense of $300.3 million.
These increases were partially offset by lower average realized sale prices for oil and natural gas which decreased 1% and 71%, respectively, for the year ended December 31, 2024 compared to the same 2023 period.
This increase was the result of higher regional and national average index gas prices between periods. 45 Table of Contents These increases were partially offset by lower average realized sale prices for oil and NGLs, which decreased 14% and 12%, respectively, for the year ended December 31, 2025 compared to the same 2024 period.
The obligations reported above represent our remaining minimum financial commitments pursuant to the terms of these contracts as of December 31, 2024, 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, 2025, however actual expenditures may exceed the minimum commitments presented above. Please refer to Note 13—Commitments and Contingencies under Part II, Item 8 of this Annual Report for details on these agreements.
Recently Issued Accounting Standards Refer to Note 1—Basis of Presentation and Summary of Significant Accounting Policies , in Part II, Item 8. Financial Statements and Supplementary Data in this annual report for a discussion of recently issued accounting standards and their anticipated effect on our business.
Recently Issued Accounting Standards Refer to Note 1—Basis of Presentation and Summary of Significant Accounting Policies , in Part II, Item 8.
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. 2024 Highlights and Future Considerations Bolt-On Acquisition On September 17, 2024, we completed an acquisition of oil and gas properties with certain affiliates of Occidental Petroleum Corporation for total cash consideration of $743.5 million, subject to customary post-closing purchase price adjustments (the “Bolt-On Acquisition”).
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. 2025 Highlights and Future Considerations 2025 Bolt-On Acquisitions On June 16, 2025, we completed an acquisition of approximately 13,000 net leasehold acres with Apache Corporation for an unadjusted purchase price of $608 million.
(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.
Please refer to Note 15—Leases under Part II, Item 8 of this Annual Report for details on our finance lease commitments. (3) Consists of energy purchase agreements 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.
These increasing factors were partially offset by lower realized prices for all commodities, higher lease operating expenses, severance and ad valorem taxes, interest expense, merger and integration expense and cash G&A expense for the year ended December 31, 2023.
These increasing factors were partially offset by lower realized prices for oil and NGLs, higher costs including lease operating expenses, GP&T expense, severance and ad valorem taxes and cash G&A as well as the timing of our receivable collections for the year ended December 31, 2025 as compared to the same 2024 period.
Year Ended December 31, (in thousands) 2024 2023 Income before income taxes $ 1,550,851 $ 1,035,648 Income tax expense (300,342) (155,945) Our provision for income taxes for the years ended December 31, 2024 and 2023 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; and (iii) state income taxes.
Our provision for income tax expense for the year ended December 31, 2025 was less than 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 noncontrolling interest partners that is not taxable to the Company; and (ii) general business tax credits generated during the year.
The following table summarizes interest expense for the periods indicated: Year Ended December 31, (in thousands) 2024 2023 Credit Facility $ 16,062 $ 30,049 5.375% Senior Notes due 2026 15,556 15,557 7.75% Senior Notes due 2026 14,016 23,250 6.875% Senior Notes due 2027 6,397 24,500 8.00% Senior Notes due 2027 44,000 7,333 3.25% Convertible Senior Notes due 2028 5,524 5,525 5.875% Senior Notes due 2029 41,124 41,125 9.875% Senior Notes due 2031 49,376 8,229 7.00% Senior Notes due 2032 70,000 12,347 6.25% Senior Notes due 2033 25,347 — Amortization of debt issuance costs, debt discount and debt premium 6,563 16,078 Interest capitalized — (7,813) Loss on extinguishment of debt 8,585 — Other interest expense 2,206 1,029 Total $ 304,756 $ 177,209 Interest expense was $127.5 million higher for the year ended December 31, 2024 compared to the year ended December 31, 2023 mainly due to (i) $77.8 million in additional interest expense incurred for the senior notes assumed in the Earthstone Merger on November 1, 2023; (ii) $57.7 million in higher interest incurred on our senior notes due 2032 that were issued in September and December 2023; and (iii) $25.3 million in additional interest incurred on our 2033 Senior Notes that were issued in July 2024.
The following table summarizes interest expense for the periods indicated: Year Ended December 31, (in thousands) 2025 2024 Credit Facility $ 9,536 $ 16,062 5.375% Senior Notes due 2026 11,153 15,556 7.75% Senior Notes due 2026 — 14,016 6.875% Senior Notes due 2027 — 6,397 8.00% Senior Notes due 2027 44,000 44,000 3.25% Convertible Senior Notes due 2028 1,382 5,524 5.875% Senior Notes due 2029 41,124 41,124 9.875% Senior Notes due 2031 33,198 49,376 7.00% Senior Notes due 2032 70,000 70,000 6.25% Senior Notes due 2033 62,500 25,347 Amortization of debt issuance costs, debt discount and debt premium 8,023 6,563 Other interest expense 2,146 2,206 Total $ 283,062 $ 296,171 Interest expense was $13.1 million lower for the year ended December 31, 2025 compared to the year ended December 31, 2024 mainly due to (i) $45.1 million less interest incurred between periods due to various redemptions and repurchases of our senior notes during the 2024 and 2025 periods (refer to Note 5—Long-Term Debt under Part II, Item 8 of this Annual Report for additional information regarding these transactions); and (ii) less interest expense incurred on our credit facility due to lower weighted average borrowings outstanding during the 2025 period.
Additionally, during the year ended December 31, 2024, we declared and paid variable dividends totaling $0.39 per share of Class A Common Stock and distributions totaling $0.39 per share of Class C Common Stock. The cash dividends and distributions paid totaled $560.9 million for the year ended December 31, 2024.
The cash dividends and distributions paid to common unitholders totaled $502.9 million for the year ended December 31, 2025. Additionally, we repurchased 4.4 million shares of Class A Common Stock for $46.8 million and 2.0 million shares of Class C Common Stock for $26.9 million under our Repurchase Program during the year ended December 31, 2025.
While cash G&A increased between periods, on a per Boe basis our cash G&A rate decreased 23% from $1.21 per Boe during the year ended December 31, 2023 to $0.93 per Boe during the year ended December 31, 2024 as a result of improved operational execution and realization of cost synergies following the Earthstone Merger. Merger and integration expense.
While cash G&A increased between periods, on a per Boe basis our cash G&A rate decreased 11% from $0.93 per Boe during the year ended December 31, 2024 to $0.83 per Boe during the year ended December 31, 2025. This per Boe rate decrease was the result of focus on controlling costs and growing production. Other Income and Expense.
Net gains and losses are a function of (i) changes in derivative fair values associated with fluctuations in the forward price curves for the commodities underlying each of our hedge contracts outstanding and (ii) monthly cash settlements on any closed out hedge positions during the period. 54 Table of Contents The following table presents gains and losses on our derivative instruments for the periods indicated: Year Ended December 31, (in thousands) 2024 2023 Realized cash settlement gains (losses) $ 77,203 $ 99,410 Non-cash mark-to-market derivative gain (loss) 17,783 14,606 Total $ 94,986 $ 114,016 Income Tax Expense: The following table summarizes our pre-tax income and income tax expense for the periods indicated.
Net gains and losses are a function of (i) changes in derivative fair values associated with fluctuations in the forward price curves for the commodities underlying each of our hedge contracts outstanding and (ii) monthly cash settlements on any closed out hedge positions during the period.
Our first quarterly base dividend payment of $0.15 per share under our updated return 46 Table of Contents of capital strategy was declared and paid during the fourth quarter of 2024. The decision to pay any future dividends is solely within the discretion of, and subject to approval by, our Board of Directors.
Our quarterly base dividend was set at $0.15 per share ($0.60 annually) during the year ended December 31, 2025, and was increased to $0.16 per share ($0.64 annually) for the year ended December 31, 2026. The decision to pay any future dividends is solely within the discretion of, and subject to approval by, our Board of Directors.
Cash provided by operating activities increased primarily due to higher production volumes, higher cash settlements on derivatives as well as the timing of our receivable collections for the year ended December 31, 2023 as compared to the same 2022 period.
Cash provided by operating activities increased primarily due to (i) higher production volumes, realized derivative gains and realized prices for gas, (ii) lower merger and integration and interest expense, and (iii) the timing of payments to our suppliers for the year ended December 31, 2025 as compared to the same 2024 period.
This increase in LOE was primarily related to our significantly higher well count between periods due to (i) wells acquired in the Earthstone Merger on November 1, 2023 that operated for the entire year of 2024 compared to two months in 2023; and (ii) additional wells placed on production since December 31, 2023. Severance and Ad Valorem Taxes.
While LOE per Boe decreased period over period, total LOE for the year ended December 31, 2025 increased by $67.9 million compared to the year ended December 31, 2024 and was the direct result of our higher well count between periods primarily due to additional wells placed on production or acquired since December 31, 2024. Severance and Ad Valorem Taxes.
Management’s Discussion and Analysis of Financial Condition and Results of Operations in the 2023 Annual Report on Form 10-K filed with the SEC for a discussion of the results of operations for the year ended December 31, 2023 compared to the year ended December 31, 2022.
Management’s Discussion and Analysis of Financial Condition and Results of Operations in the 2024 Annual Report on Form 10-K filed with the SEC for a discussion of the results of operations for the year ended December 31, 2024 compared to the year ended December 31, 2023. 48 Table of Contents Liquidity and Capital Resources Overview Our primary sources of liquidity have been cash flows from operations, borrowings under our revolving credit facility, proceeds from offerings of debt or equity securities, or proceeds from the sale of oil and gas properties.
For further information on the Credit Agreement, refer to Note 5—Long-Term Debt under Item 8 of this Annual Report. Convertible Senior Notes On March 19, 2021, OpCo issued $150.0 million of 3.25% senior unsecured convertible notes due 2028 (the “Convertible Senior Notes”).
For further information on the Credit Agreement, refer to Note 5—Long-Term Debt under Item 8 of this Annual Report. Senior Notes OpCo has $3.5 billion in debt outstanding as of December 31, 2025 , consisting of senior unsecured notes with maturity dates ranging from 2027 to 2033.
For the year ended December 31, 2023, cash flows from operating activities, cash on hand, $1.0 billion in proceeds from the issuance of our senior notes due 2032 and sales proceeds from divestitures together with contingent consideration of $175.4 million from the sale of oil and natural gas properties were used to (i) fund $1.5 billion of drilling and development cash expenditures; (ii) repay $830.0 million of borrowings outstanding from Earthstone’s credit facility that were assumed at closing of the Earthstone Merger; (iii) repay net borrowings of $385.0 million under our Credit Agreement; (iv) pay $236.0 million in 56 Table of Contents dividends and cash distributions to holders of our Common Units; (v) fund acquisitions of oil and gas properties of $234.3 million; and (vi) repurchase $162.4 million of our common stock.
For the year ended December 31, 2025, cash flows from operating activities, cash on hand and proceeds of $176.7 million primarily from the sale of oil and natural gas gathering systems that were acquired during a prior year acquisition were used to (i) fund $1.97 billion of drilling and development cash expenditures; (ii) fund acquisitions of oil and gas properties of approximately $1.1 billion; (iii) pay $502.9 million in dividends and cash distributions to shareholders and holders of our Common Units; (iv) redeem $464.5 million of our senior notes; and (v) repurchase $73.7 million of our Class A and C Common Stock.
Revenues are a function of oil, natural gas and NGL volumes sold and average commodity prices realized. Net production volumes for oil, natural gas, and NGLs increased 64%, 85% and 97%, respectively, between periods.
Oil, NGL and Natural Gas Sales Revenues . Total net revenues for the year ended December 31, 2025 increased by $64.5 million, or 1%, compared to the year ended December 31, 2024. Revenues are a function of oil, NGL and natural gas volumes sold and average commodity prices realized.
Please refer to Note 16—Leases under Part II, Item 8 of this Annual Report for details on our finance lease commitments.
(4) Consists of firm transportation commitment agreements that guarantee volumetric capacity on pipelines for gas transportation. Please refer to Note 13—Commitments and Contingencies under Part II, Item 8 of this Annual Report for details on these agreements.
Market prices in the Permian Basin were further impacted by low demand as a result of current pipeline capacity constraints out of the basin and additional pipeline maintenance, which led to negative regional gas prices being realized at the Waha Hub in West Texas (“Waha”) during the second and third quarters of 2024.
Throughout 2024 and 2025, natural gas prices in the Permian Basin were negatively impacted by low demand as a result of pipeline capacity constraints out of the basin, pipeline maintenance, and higher production levels.
In addition, during the year ended December 31, 2024, we declared and paid variable dividends totaling $0.39 per share of Class A Common Stock and distributions totaling $0.39 per share of Class C Common Stock. The cash dividends and distributions paid to common unitholders totaled $560.9 million for the year ended December 31, 2024.
Return of Capital Program During the year ended December 31, 2025, we declared and paid quarterly base dividends totaling $0.60 per share of Class A Common Stock and distributions totaling $0.60 per share of Class C Common Stock (each of which has an underlying common unit of OpCo (“Common Units”)).
The results of operations from the Bolt-On Acquisition were included in our financial and operational data beginning on September 17, 2024. 2024 Asset Acquisitions During the year ended December 31, 2024, we completed multiple other acquisitions of oil and natural gas properties for a cumulative adjusted purchase price of approximately $392.3 million.
The acreage acquired is predominately located directly offsetting our existing asset position in the core of our New Mexico operating area. Additionally, during the year ended December 31, 2025, we completed multiple acquisitions of oil and natural gas properties for a cumulative adjusted purchase price of approximately $471.1 million.
As of February 21, 2025, there were 225 registered holders of record of our Class A Common Stock and 48 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 following performance graph and related information shall be deemed to be furnished, but not filed with the SEC. Dividend Policy We plan to return capital to shareholders through a combination of base dividends and opportunistic share repurchases.
Gathering, Processing and Transportation Expenses. GP&T costs for the year ended December 31, 2024 increased $94.3 million compared to the year ended December 31, 2023.
While our GP&T per Boe was lower period versus period, total GP&T for the year ended December 31, 2025 increased $16.5 million compared to the year ended December 31, 2024.
Additionally, we repurchased 3.8 million shares of Class C Common Stock for $61.0 million under our stock repurchase program during the year ended December 31, 2024. Going forward, we plan to return capital to shareholders primarily through our recently enhanced base dividend, in addition to opportunistic share repurchases.
We plan to return capital to shareholders primarily through our base dividend, in addition to opportunistic share repurchases.
These increases in oil volumes were partially offset by normal production declines across our existing wells.
Net production volumes for oil, NGLs and natural gas increased 14%, 17% and 12%, respectively, between periods. The increase in oil production resulted from additional production added from wells placed online or acquired since the fourth quarter of 2024. These oil volume increases were partially offset by normal production declines across our existing wells.
The 1% decrease in the average realized oil price was mainly the result of 2% lower NYMEX crude prices between periods, which was slightly offset by improved oil differentials.
The 14% decrease in the average realized oil price was mainly the result of lower NYMEX crude prices between periods. The 12% decrease in the average realized NGL price between periods was primarily attributable to lower Mont Belvieu spot prices for plant products for the year ended December 31, 2025 compared to the same 2024 period. Operating Expenses.
Additionally, GP&T increased on a per Boe basis from $1.26 for the year ended December 31, 2023 to $1.46 per Boe for the year ended December 31, 2024.
Gathering, processing and transportation costs (“GP&T”) on a per Boe basis decreased from $1.46 for the year ended December 31, 2024 to $1.40 per Boe for the year ended December 31, 2025. This decrease in rate was mainly attributable to lower GP&T rates based on the location of new wells placed on production since the fourth quarter of 2024.