Biggest changeYEAR ENDED NOVEMBER 30, INCREASE (DECREASE) ($ in thousands, except per unit data) 2021 2020 AMOUNT PERCENT Operating Results: Revenue Oil $ 151,838 $ 91,542 $ 60,296 66 % Natural gas 33,340 5,688 27,652 486 % Total revenue $ 185,178 $ 97,230 $ 87,948 90 % Operating Expenses Production $ 43,910 $ 41,731 $ 2,179 5 % Production taxes 14,535 9,173 5,362 58 % General and administrative 10,581 9,196 1,385 15 % Depletion, depreciation, amortization, and accretion 60,846 58,307 2,539 4 % Impairment of proved oil and gas properties — 13,200 (13,200) *nm Unit-based compensation 1,409 (544) 1,953 *nm Interest Expense $ 3,207 $ 4,679 $ (1,472) (31) % Commodity Derivative Gain (Loss) $ (32,590) $ 29,633 $ (62,223) (210) % Production Data: Oil (MBbls) 2,436 2,599 (163) (6) % Natural gas (MMcf) 7,065 5,609 1,456 26 % Combined volumes (MBoe) 3,613 3,534 79 2 % Daily combined volumes (Boe/d) 9,899 9,655 244 3 % Average Realized Prices before Hedging: Oil (per Bbl) $ 62.34 $ 35.22 $ 27.12 77 % Natural gas (per Mcf) 4.72 1.01 3.71 367 % Combined (per Boe) 51.25 27.51 23.74 86 % Average Realized Prices with Hedging: Oil (per Bbl) $ 56.97 $ 45.67 $ 11.30 25 % Natural gas (per Mcf) 4.60 1.01 3.59 355 % Combined (per Boe) 47.40 35.20 12.20 35 % Average Costs (per Boe): Production $ 12.15 $ 11.81 $ 0.34 3 % Production taxes 4.02 2.60 1.42 55 % General and administrative 2.93 2.60 0.33 13 % Depletion, depreciation, amortization, and accretion 16.84 16.50 0.34 2 % * Not meaningful Oil and Natural Gas Revenue and Volumes.
Biggest changeYEAR ENDED DECEMBER 31, INCREASE (DECREASE) ($ in thousands, except per unit data) 2023 2022 AMOUNT PERCENT Operating Results: Revenue Oil $ 218,396 $ 233,622 $ (15,226) (7 %) Natural gas 15,509 48,268 (32,759) (68 %) Total revenue $ 233,905 $ 281,890 $ (47,985) (17 %) Operating Expenses Lease operating expense $ 39,514 $ 31,133 $ 8,381 27 % Production taxes 21,625 24,092 (2,467) (10 %) General and administrative 23,934 19,833 4,101 21 % Depletion, depreciation, amortization, and accretion 81,745 63,732 18,013 28 % Equity-based compensation 32,233 (10,766) 42,999 *nm Interest Expense $ 5,276 $ 4,153 $ 1,123 27 % Income Tax Expense $ 61,946 $ — $ 61,946 *nm Commodity Derivative Gain (Loss) $ 12,484 $ (30,830) $ 43,314 140 % Production Data: Oil (MBbls) 2,968 2,575 393 15 % Natural gas (MMcf) 8,232 7,274 958 13 % Combined volumes (MBoe) 4,340 3,787 553 15 % Daily combined volumes (Boe/d) 11,889 10,376 1,513 15 % Average Realized Prices before Hedging: Oil (per Bbl) $ 73.59 $ 90.73 $ (17.14) (19 %) Natural gas (per Mcf) 1.88 6.64 (4.76) (72 %) Combined (per Boe) 53.90 74.43 (20.53) (28 %) Average Realized Prices with Hedging: Oil (per Bbl) $ 73.99 $ 72.66 $ 1.33 2 % Natural gas (per Mcf) 1.88 6.56 (4.68) (71 %) Combined (per Boe) 54.17 61.99 (7.82) (13 %) Average Costs (per Boe): Lease operating expense $ 9.11 $ 8.22 $ 0.89 11 % Production taxes 4.98 6.36 (1.38) (22 %) General and administrative 5.52 5.24 0.28 5 % Depletion, depreciation, amortization, and accretion 18.84 16.83 2.01 12 % * Not meaningful Oil and Natural Gas Revenue and Volumes.
Management believes the separate presentation of the realized and unrealized commodity derivative gains and losses is useful because the realized cash settlement portion provides a better understanding of our hedge position.
Management believes the separate presentation of the realized and unrealized commodity derivative gains and losses is useful because the realized cash settlement portion provides a better understanding of our hedge position.
Conversely, in a period of declining prices, associated cost declines are likely to lag and may not adjust downward in proportion. Material changes in prices also impact our current revenue stream, estimates of future reserves, borrowing base calculations of bank loans, impairment assessments of oil and natural gas properties, and values of properties in purchase and sale transactions.
Conversely, in a period of declining prices, associated cost declines are likely to lag and may not adjust downward in proportion. Material changes in prices also impact our revenue stream, estimates of future reserves, borrowing base calculations of bank loans, impairment assessments of oil and natural gas properties, and values of properties in purchase and sale transactions.
We continually monitor potential capital sources for opportunities to enhance liquidity or otherwise improve our financial position. Working Capital. Our working capital balance fluctuates as a result of changes in commodity pricing and production volumes, the collection of receivables, capital expenditures related to our acquisition and development, and production operations and the impact of our outstanding commodity derivative instruments.
We continually monitor potential capital sources for opportunities to enhance liquidity or otherwise improve our financial position. Working Capital. Our working capital balance fluctuates as a result of changes in commodity pricing and production volumes, the collection of revenue receivables, expenditures related to our acquisition and development, and production operations and the impact of our outstanding commodity derivative instruments.
General and administrative expenses include overhead, including payroll and benefits for our corporate staff, costs of maintaining our headquarters, costs of managing our acquisition and development operations, franchise taxes, audit and other professional fees and legal compliance. For fiscal 2022, general and administrative expenses included non-recurring costs related to the Spin-Off. Interest expense.
General and administrative expenses include overhead, including payroll and benefits for our corporate staff, costs of maintaining our headquarters, costs of managing our acquisition and development operations, franchise taxes, audit and other professional fees and legal compliance. For fiscal 2022 and 2023, general and administrative expenses included non-recurring costs related to the Spin-Off. Interest expense.
We cannot provide specific timing for repayments of outstanding borrowings on our Prior Revolving Credit Facility, or the associated interest payments, as the timing and amount of borrowings and repayments cannot be forecasted with certainty and are based on working capital requirements, commodity prices and acquisition and divestiture activity, among other factors.
We cannot provide specific timing for repayments of outstanding borrowings on our Revolving Credit Facility, or the associated interest payments, as the timing and amount of borrowings and repayments cannot be forecasted with certainty and are based on working capital requirements, commodity prices and acquisition and divestiture activity, among other factors.
Cash flows from operations are primarily affected by production volumes and commodity prices, net of the effects of settlements of our derivative contracts, and by changes in working capital. Any interim cash needs are funded by cash on hand, cash flows from operations or borrowings under our Prior Revolving Credit Facility.
Cash flows from operations are primarily affected by production volumes and commodity prices, net of the effects of settlements of our derivative contracts, and by changes in working capital. Any interim cash needs are funded by cash on hand, cash flows from operations or borrowings under our Revolving Credit Facility.
We may need to fund acquisitions or other business opportunities that support our strategy through additional borrowings under our Revolving Credit Facility or the issuance of equity or debt. Our primary uses of capital have been for the acquisition and development of our oil and natural gas properties.
We may need to fund acquisitions or other business opportunities that support our strategy through additional borrowings under our Revolving Credit Facility or the issuance of equity or debt. Our primary uses of capital have been for the acquisition and development of our oil and natural gas properties and dividend payments.
The factors used to determine fair value may include, but are not limited to, recent sales prices of comparable properties, indications from marketing activities, the present value of future revenues, net of estimated operating and development costs using estimates 55 Table of Contents of reserves, future commodity pricing, future production estimates, anticipated capital expenditures and various discount rates commensurate with the risk and current market conditions associated with realizing the projected cash flows.
The factors used to determine fair value may include, but are not limited to, recent sales prices of comparable properties, indications from marketing activities, the present value of future revenues, net of estimated operating and development costs using estimates of reserves, future commodity pricing, future production estimates, anticipated capital expenditures and various discount rates commensurate with the risk and current market conditions associated with realizing the projected cash flows. 55 Table of Contents Income tax expense.
Under the New Credit Agreement, we are permitted to make cash distributions without limit to our equity holders if (i) no event of default or borrowing base deficiency (i.e., outstanding debt (including loans and letters of credit) exceeds the borrowing base) then exists or would result from such distribution and (ii) after giving effect to such distribution, (a) our total outstanding credit usage does not exceed 80% of the least of (the following collectively referred to as “Commitments”): (1) $500 million, (2) our then-effective borrowing base, and (3) the then-effective aggregate amount of the aggregate elected commitments and (b) as of the date of such distribution, the EBITDAX Ratio does not exceed 1.50 to 1.00.
Under the Revolving Credit Facility, we are permitted to make cash distributions without limit to our equity holders if (i) no event of default or borrowing base deficiency (i.e., outstanding debt (including loans and letters of credit) exceeds the borrowing base) then exists or would result from such distribution and (ii) after giving effect to such distribution, (a) our total outstanding credit usage does not exceed 80% of the least of (the following collectively referred to as “Commitments”): (1) $500 million, (2) our then-effective borrowing base, and (3) the then-effective aggregate amount of the aggregate elected commitments and (b) as of the date of such distribution, the EBITDAX Ratio does not exceed 1.50 to 1.00.
Production expenses are costs incurred to bring oil and natural gas out of the ground and to market, together with the costs incurred to maintain our producing properties. Such costs include field personnel compensation, saltwater disposal, utilities, maintenance, repairs and servicing expenses related to our oil and natural gas properties. Production taxes.
Lease operating expenses are costs incurred to bring oil and natural gas out of the ground and to market, together with the costs incurred to maintain our producing properties. Such costs include field personnel compensation, saltwater disposal, utilities, maintenance, repairs and servicing expenses related to our oil and natural gas properties. Production taxes.
Factors that we expect will continue to impact commodity prices include product demand connected with global economic conditions, industry production and inventory levels, the United States Department of Energy’s future planned repurchases (or additional possible releases) of oil from the strategic petroleum reserve, technology advancements, production quotas or other actions imposed by OPEC countries, actions of regulators, and regional supply interruptions or fears thereof that may be caused by military conflicts (including invasion), civil 54 Table of Contents unrest, pandemic or political uncertainty.
Factors that we expect will continue to impact commodity prices include product demand connected with global economic conditions, inflationary factors, industry production and inventory levels, the United States Department of Energy’s future planned repurchases (or additional possible releases) of oil from the strategic petroleum reserve, technology advancements, production quotas or other actions imposed by OPEC countries, actions of regulators, and regional supply interruptions or fears thereof that may be caused by military conflicts (including invasion), civil unrest, pandemic or political uncertainty.
Production Tax Expense. Total production taxes increased to $24.1 million for the year ended December 31, 2022 from $15.0 million for the year ended December 31, 2021. Production taxes are primarily based on oil revenue and gas production, excluding gains and losses associated with hedging activities.
Total production taxes increased to $24.1 million for the year ended December 31, 2022 from $15.0 million for the year ended December 31, 2021. Production taxes are primarily based on oil revenue and gas production, excluding gains and losses associated with hedging activities.
Item 1A Risk Factors and “Cautionary Statement Concerning Forward-Looking Statements.” Executive Overview Our business strategy is focused on creating long-term stockholder value through the profitable acquisition, development and production of oil and natural gas assets at attractive rates of return, while maintaining a strong balance sheet and distributing a meaningful and growing dividend to our stockholders.
Risk Factors and “Cautionary Statement Concerning Forward-Looking Statements.” Executive Overview Our business strategy is focused on creating long-term stockholder value through the profitable acquisition, development and production of oil and natural gas assets at attractive rates of return, while maintaining a strong balance sheet and distributing a meaningful dividend to our stockholders.
Additionally, we paid distributions to our equity holders of $36.0 million and $12.0 million during the fiscal years ended December 31, 2022 and November 30, 2021, respectively, and $6.0 million during the month ended December 31, 2021. Prior Revolving Credit Facility.
Additionally, we paid distributions to our equity holders of $58.0 million, $36.0 million and $12.0 million during the fiscal years ended December 31, 2023, December 31, 2022, November 30, 2021, respectively, and $6.0 million during the month ended December 31, 2021. Prior Revolving Credit Facility.
In addition, as the prices of oil and natural gas and cost levels change from year to year, the economics of producing our reserves may change and therefore the estimate of proved reserves may also change. Approximately 38% of our proved oil and gas reserve volumes are categorized as proved undeveloped reserves.
In addition, as the prices of oil and natural gas and cost levels change from year to year, the economics of producing our reserves may change and therefore the estimate of proved reserves may also change. Approximately 30% of our proved oil and gas reserve volumes are categorized as proved undeveloped reserves.
In general, the production taxes we pay correlate to the changes in oil and natural gas revenues. Depreciation, depletion, amortization and accretion. Depreciation, depletion, amortization and accretion includes the systematic expensing of the capitalized costs incurred to acquire, explore and develop oil and natural gas properties.
In general, the production taxes we pay correlate to the changes in oil and natural gas revenues. Depletion, depreciation, amortization, and accretion. Depletion, depreciation, amortization, and accretion (“DD&A”) includes the systematic expensing of the capitalized costs incurred to acquire, explore and develop oil and natural gas properties.
The increase in oil and natural gas revenue was due to a 49% increase in the average realized prices per Boe before hedging, along with a 4% increase in production volumes for the year ended December 31, 2022.
The increase in oil and natural gas revenue was due to a 53% increase in the average realized prices per Boe before hedging, along with a 4% increase in production volumes for the year ended December 31, 2022.
Despite such commodity price volatility, we expect that our cash flow from operations and borrowing availability under our Revolving Credit Facility will allow us to meet our liquidity needs for the next twelve months. Source of Our Revenues We derive our revenues from the sale of oil and natural gas produced from our properties.
Despite such commodity price volatility, we expect that our cash flow 54 Table of Contents from operations and borrowing availability under our Revolving Credit Facility will allow us to meet our liquidity needs for the next twelve months. Source of Our Revenues We derive our revenues from the sale of oil and natural gas produced from our properties.
The oil and natural gas industry is very cyclical and the demand for goods and services of oil field companies, suppliers and others associated with the industry put extreme pressure on the economic stability and pricing structure within the industry.
The oil and natural gas industry is cyclical and the demand for goods and services of oil field companies, suppliers and others associated with the industry put pressure on the economic stability and pricing structure within the industry.
Our actual results could differ materially from the results contemplated by these forward-looking statements due to a number of factors, including those discussed in Part I.
Our actual results could differ materially from the results contemplated by these forward-looking statements due to a number of factors, including those discussed in Part I. Item 1A.
Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations You should read the following discussion of our results of operations and financial condition together with our Audited Consolidated Financial Statements and the notes thereto included under the section entitled “Index to Financial Statements,” as well as the discussion in Part I.
Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations You should read the following discussion of our results of operations and financial condition together with our Audited Consolidated Financial Statements and the notes thereto included under the section entitled “Index to Financial Statements,” as well as the discussion in Part I. Items 1 and 2.
Fluctuations in our price differentials and realizations are due to several factors such as NGL value net of processing costs, gathering and transportation fees, takeaway capacity relative to production levels, regional storage capacity, and seasonal refinery maintenance temporarily depressing demand.
Fluctuations in our price differentials and realizations are due to several factors such as NGL value net of processing costs, gathering and transportation fees, takeaway capacity relative to production levels, regional storage capacity, seasonal demand for heating fuel and seasonal refinery maintenance temporarily depressing demand.
In connection with our external petroleum engineers performing their independent reserve estimations, we furnish them with the following 71 Table of Contents information: (1) technical support data, (2) technical analysis of geologic and engineering support information, (3) economic and production data and (4) our well ownership interests.
In connection with our external petroleum engineers performing their independent reserve estimations, we furnish them with the following information: (1) technical support data, (2) technical analysis of geologic and engineering support information, (3) economic and production data and (4) our well ownership interests.
Selected Factors That Affect Our Operating Results Our revenues, cash flows from operations and future growth depend substantially upon: ■ the timing and success of drilling and production activities by our operating partners; ■ the prices and the supply and demand for oil, natural gas and NGLs; ■ the quantity of oil and natural gas production from the wells in which we participate; ■ changes in the fair value of the derivative instruments we use to reduce our exposure to fluctuations in the price of oil; ■ our ability to continue to identify and acquire high-quality acreage and drilling opportunities; and ■ the level of our operating expenses.
Selected Factors That Affect Our Operating Results Our revenues, cash flows from operations and future growth depend substantially upon: ■ the timing and success of drilling and production activities by our operating partners; ■ the prices and the supply and demand for oil, natural gas and NGLs; ■ the quantity of oil and natural gas production from the wells in which we participate; ■ changes in the fair value of the derivative instruments; ■ our ability to continue to identify and acquire high-quality acreage and drilling opportunities; and ■ the level of our operating expenses.
The price differential between our well head price for oil and the WTI benchmark price is primarily driven by the cost to transport oil via train, pipeline or truck to refineries. The price differential between our well head price for natural gas and the NYMEX benchmark price is primarily driven by BTU content along with gathering, processing and transportation costs.
The price differential between our wellhead price for oil and the WTI benchmark price is primarily driven by the cost to transport oil via pipeline, train or truck to refineries. The price differential between our wellhead price for natural gas and the NYMEX benchmark price is primarily driven by Btu content along with gathering, processing and transportation costs.
Excess liquidity was retained at December 31, 2022 in anticipation of fees related to the Spin-Off that were paid in early 2023. At December 31, 2022, we had a working capital surplus of $17.7 million, compared to a deficit of $4.2 million at December 31, 2021.
Excess liquidity was retained at December 31, 2022 in anticipation of fees related to the Spin-Off that were paid in early 2023. At December 31, 2023, we had a working capital deficit of $2.1 million, compared to a surplus of $17.7 million at December 31, 2022.
Gain (loss) on commodity derivatives, net is comprised of (1) cash gains and losses we recognize on settled commodity derivatives during the period, and (2) non-cash mark-to-market gains and losses we incur on commodity derivative instruments outstanding at period-end. Production expenses.
Gain (loss) on commodity derivatives, net is comprised of (1) cash gains and losses we recognize on settled commodity derivatives during the period, and (2) non-cash mark-to-market gains and losses we incur on commodity derivative instruments outstanding at period-end. Lease operating expenses.
For instance, the COVID-19 pandemic and efforts to mitigate the spread of the disease, combined with OPEC actions in early 2020, led to spot and future prices of oil and natural gas falling to historic lows during the second quarter of 2020 and remaining depressed through much of 2020.
Prices for oil and natural gas can be highly volatile. For instance, the COVID-19 pandemic and efforts to mitigate the spread of the disease, combined with OPEC actions in early 2020, led to spot and future prices of oil and natural gas falling to historic lows during the second quarter of 2020 and remaining depressed through much of 2020.
The discount rate is a rate that management believes is representative of current market conditions and includes estimates for a risk premium and other operational risks. For the years ended December 31, 2022 and November 30, 2021 and for the Transition Period, we did not record any impairment expense.
The discount rate is a rate that management believes is representative of current market conditions and includes estimates for a risk premium and other operational risks. For the years ended December 31, 2023, December 31, 2022, and November 30, 2021 and the month ended December 31, 2021 we did not record any impairment expense.
We invest in non-operated minority working and mineral interests in oil and natural gas properties with our core area of focus in the Bakken and Three Forks formations of the Williston Basin of North Dakota and Montana. We also have interests in wells in the Denver-Julesburg Basin located in Colorado and Wyoming and the Powder River Basin located in Wyoming.
We invest in non-operated minority working and mineral interests in oil and natural gas properties with our core area of focus in the Williston Basin of North Dakota and Montana. We also have interests in wells in the Denver-Julesburg Basin located in Colorado and Wyoming and the Powder River Basin located in Wyoming.
For the year ended December 31, 2022 total capital expenditures was $84.6 million, including development expenditures and our acquisition activity. We expect to fund future capital expenditures with cash generated from operations and, if required, borrowings under our Revolving Credit Facility. The foregoing excludes larger acquisitions, which are typically not included in our annual capital expenditures budget.
For the year ended December 31, 2023 total capital expenditures was $120.5 million, including development expenditures and our acquisition activity. We expect to fund future capital expenditures with cash generated from operations and, if required, borrowings under our Revolving Credit Facility. The foregoing excludes larger acquisitions, which are typically not included in our annual capital expenditures budget.
We monitor our capital expenditures on a regular basis, adjusting the amount up or down, and between projects, depending on projected commodity prices, cash flows and financial returns. We supplement development activity on our asset base with acquisitions of near-term drilling opportunities when development activity by our operators on our existing properties lags behind our development objectives.
We monitor our capital expenditures on a regular basis, adjusting the amount up or down, and between projects, depending on projected commodity prices, cash flows and financial returns. We supplement development activity on our asset base with opportunistic acquisitions of near-term drilling opportunities when development activity by our operators on our existing properties does not meet our development objectives.
With our cash on hand, cash flow from operations, and borrowing capacity under our Revolving Credit Facility, we believe that we will have sufficient cash flow and liquidity to fund our budgeted capital expenditures and operating expenses for at least the next twelve months. However, we may seek additional access to capital and liquidity.
With our cash on hand, cash flow from operations, and borrowing capacity under our Revolving Credit Facility, we believe that we will have sufficient cash flow and liquidity to fund our budgeted capital expenditures and operating expenses for at least the next twelve months.
Items 1 and 2 Business and Properties.”This discussion contains forward-looking statements that involve risks and uncertainties. The forward-looking statements are not historical facts, but rather are based on current expectations, estimates, assumptions and projections about the oil and natural gas industry and our business and financial results.
Business and Properties. This discussion contains forward-looking statements that involve risks and uncertainties. The forward-looking statements are not historical facts, but rather are based on current expectations, estimates, assumptions and projections about the oil and natural gas industry and our business and financial results.
Unit-based compensation expense is also recognized for management incentive units granted to other employees which are classified as liabilities until the holder has borne the risk of unit ownership. Unit-based compensation expense is recorded as these units vest and expense or contra-expense is recognized as the estimated fair value of the liability changes with market conditions.
Unit-based compensation expense was also recognized for management incentive units granted to other employees which are classified as liabilities until the holder has borne the risk of unit ownership. Unit-based compensation expense was recorded as these units vested and expense or contra-expense was recognized as the estimated fair value of the liability changed with market conditions.
Cash used in financing activities was $57.8 million, $42.6 million, and $5.5 million during the fiscal years ended December 31, 2022, November 30, 2021, and 2020, respectively, and $6.0 million during the month ended December 31, 2021.
Cash used in financing activities was $30.7 million, $57.8 million, and $42.6 million during the fiscal years ended December 31, 2023, December 31, 2022, and November 30, 2021, respectively, and $6.0 million during the month ended December 31, 2021.
Factors impacting the future oil supply balance are world-wide demand for oil, as well as the growth in domestic oil production. Prices for various quantities of oil, natural gas and NGLs that we produce significantly impact our revenues and cash flows.
Factors impacting the future oil supply balance include world-wide demand for oil, as well as the growth in domestic oil production. Prices for various quantities of oil, natural gas and NGLs significantly impact our revenues and cash flows.
While we believe that our future cash flows from operations can sustain the current level of distributions, future distributions may change based on a variety of factors, including contractual restrictions, legal limitations (the most common of which are limitations set forth in a company’s organizational documents and insolvency), business developments and the judgment of our Board.
While we believe that our future cash flows from operations will be able to sustain the current level of dividends, future dividends may change based on a variety of factors, including contractual restrictions, legal limitations (the most common of which are limitations set forth in a company’s organizational documents and insolvency), business developments and the judgment of our Board.
The increase in average realized prices per Boe before hedging increased oil and natural gas revenue by approximately $94.0 million, while the increase in production volumes increased oil and natural gas revenue by approximately $12.6 million.
The increase in average realized prices per Boe before hedging increased oil and natural gas revenue by approximately $93.9 million, while the increase in production volumes increased oil and natural gas revenue by approximately $12.0 million.
Higher prices for oil and natural gas could result in increases in the costs of materials, services and personnel, which we expect to occur in 2023 compared to 2022. Typically, as prices for oil and natural gas increase, so do all associated costs.
Higher prices for oil and natural gas could result in increases in the costs of materials, services and personnel, which we have seen in 2023 and 2022 compared to 2021. Typically, as prices for oil and natural gas increase, so do all associated costs.
Fluctuations in our price differentials and realizations are due to several factors such as NGL value net of processing costs, gathering and transportation fees, takeaway capacity relative to production levels, regional storage capacity, and seasonal refinery maintenance temporarily depressing demand.
Fluctuations in our natural gas price differentials and realizations are due to several factors such as NGL value net of processing costs, gathering, and transportation costs, takeaway capacity relative to production levels, regional storage capacity, seasonal demand for heating fuel and seasonal refinery maintenance temporarily depressing demand.
Our cash spending for acquisition activities was $28.5 million, $6.2 million and $9.2 million during the fiscal years ended December 31, 2022, November 30, 2021, 2020, respectively, and $0.1 million in the month ended December 31, 2021.
Our cash spending for acquisition activities was $35.7 million, $28.5 million and $6.2 million during the fiscal years ended December 31, 2023, December 31, 2022, and November 30, 2021, respectively, and $0.1 million in the month ended December 31, 2021.
Vitesse Energy, as predecessor borrower under the Prior Revolving Credit Facility, assigned the liens and Vitesse Energy’s existing rights, liabilities and obligations under the Prior Revolving Credit Facility to Vitesse. Vitesse then entered into the 67 Table of Contents Revolving Credit Facility with Wells Fargo Bank, N.A., as administrative agent, and a syndicate of banks, as lenders.
The Predecessor, as predecessor borrower under the Prior Revolving Credit Facility, assigned the liens and its existing rights, liabilities and obligations under the Prior Revolving Credit Facility to Vitesse. Vitesse then entered into the Revolving Credit Facility with Wells Fargo Bank, N.A., as administrative agent, and a syndicate of banks, as lenders.
The increase in production accounted for a $2.7 million increase in DD&A expense while the increase in the DD&A rate accounted for a $0.1 million increase in DD&A expense.
The increase in production accounted for a $2.7 million increase in DD&A expense while the increase in the DD&A rate accounted for a $0.1 million increase in DD&A expense. Unit-based Compensation.
The cash used in financing activities during the fiscal years ended December 31, 2022, November 30, 2021, and 2020 was related to $20.0 million, $30.5 million and $5.5 million, respectively, of net repayments under our Prior Revolving Credit Facility.
The cash used in financing activities during the fiscal years ended December 31, 2022 and November 30, 2021 was related to $20.0 million and $30.5 million, respectively, of net repayments under our Prior Revolving Credit Facility as compared to net borrowings of $28.0 million during the fiscal year ended December 31, 2023 under our Revolving Credit Facility.
As we were a private entity whose units were not publicly traded before the Spin-Off, we considered the average volatility of comparable entities to develop an estimate of expected volatility which resulted in a reasonable estimate of fair value.
As the Predecessor was a private entity whose units were not traded, we considered the average volatility of comparable entities to develop an estimate of expected volatility which resulted in a reasonable estimate of fair value.
The table below summarizes our commodity derivative gains and losses that were recorded in the periods presented. 60 Table of Contents YEAR END DECEMBER 31, 2022 2021 (in thousands) Realized gain (loss) on commodity derivatives (1) $ (47,124) $ (16,914) Unrealized gain (loss) on commodity derivatives (1) 16,294 (22,977) Total commodity derivative gain (loss) $ (30,830) $ (39,891) (1) Realized and unrealized gains and losses on commodity derivatives are presented herein as separate line items but are combined for a total commodity derivative gain (loss) in the consolidated statements of operations included in this Form 10-K.
YEAR END DECEMBER 31, (in thousands) 2022 2021 Realized gain (loss) on commodity derivatives (1) $ (47,124) $ (16,914) Unrealized gain (loss) on commodity derivatives (1) 16,294 (22,977) Total commodity derivative gain (loss) $ (30,830) $ (39,891) (1) Realized and unrealized gains and losses on commodity derivatives are presented herein as separate line items but are combined for a total commodity derivative gain (loss) in the consolidated statements of operations included in this Annual Report on Form 10-K.
We expect that our liquidity going forward will be primarily derived from cash flows from our operations, cash on hand and availability under the Revolving Credit Facility and that these sources of liquidity will be sufficient to provide us the ability to fund our material cash requirements, as described below, including our planned capital expenditures program, as well as distributions to our equity holders.
We expect that our liquidity going forward will be primarily derived from cash flows from our operations, cash on hand and availability under the Revolving Credit Facility and that these sources of liquidity will be sufficient to provide us the ability to fund our material cash requirements for the next twelve months, as described below, including our planned capital expenditures program, as well as dividends and our share repurchase program.
The decreases in cash used in investing activities from 2020 to 2021 was primarily attributable to reduced development activity by our operators due to the COVID-19 pandemic, while increased activity during the year ended December 31, 2022 represent a recovery from these same factors.
The reduced level of cash used in investing activities in 2021 was primarily attributable to reduced development activity by our operators due to the COVID-19 pandemic, while increased activity during the years ended December 31, 2023 and December 31, 2022 represent a recovery from these same factors.
The change in current liabilities in 2022 as compared to 2021 was primarily due to an increase of $9.5 million in accounts payable and accrued liabilities primarily as a result of increased development activity offset by an decrease of $13.0 million in derivative instrument liabilities as a result of forward oil price decreases and more advantageous hedge instruments in place at December 31, 2022 .
The change in current liabilities in 2023 as compared to 2022 was primarily due to an increase of $27.1 million in accounts payable and accrued liabilities as a result of increased development activity offset by a decrease of $3.4 million in derivative instrument liabilities as a result of forward oil price decreases and more advantageous hedge instruments in place at December 31, 2023.
The following table lists average NYMEX prices for oil and natural gas for the periods presented. 56 Table of Contents YEAR ENDED DECEMBER 31, YEAR ENDED DECEMBER 31, YEAR ENDED NOVEMBER 30, Average NYMEX Prices (1) 2022 2021 2021 2020 Oil (per Bbl) $ 94.90 $ 68.14 $ 65.97 $ 40.20 Natural Gas (per MMBtu) 6.45 3.89 3.79 2.00 (1) Based on average daily NYMEX closing prices.
The following table lists average NYMEX prices for oil and natural gas for the periods presented. 56 Table of Contents YEAR ENDED DECEMBER 31, YEAR ENDED NOVEMBER 30, Average NYMEX Prices (1) 2023 2022 2021 2021 WTI Oil (per Bbl) $ 77.58 $ 94.90 $ 68.14 $ 65.97 Natural Gas (per MMBtu) 2.53 6.45 3.89 3.79 (1) Based on a simple average of daily NYMEX closing prices.
See Note 5 (“Credit Facility”) to the Audited Consolidated Financial Statements for further details regarding the Prior Revolving Credit Facility. Revolving Credit Facility. In connection with the Spin-Off, we entered into the secured Revolving Credit Facility. The Revolving Credit Facility amends and restates the Prior Revolving Credit Facility of Vitesse Energy.
See Notes to the Consolidated Financial Statements —Note 5—Credit Facility for further details regarding the Prior Revolving Credit Facility. Revolving Credit Facility. In connection with the Spin-Off, we entered into the secured Revolving Credit Facility. The Revolving Credit Facility amends and restates the Prior Revolving Credit Facility.
Recently Issued or Adopted Accounting Pronouncements For discussion of recently issued or adopted accounting pronouncements, see Note 2 (“Significant Accounting Policies”) to the Audited Consolidated Financial Statements set forth in the section entitled “Index to Financial Statements.” Off Balance Sheet Arrangements We currently do not have any off-balance sheet arrangements that have or are reasonably likely to have a material current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.
Recently Issued or Adopted Accounting Pronouncements For discussion of recently issued or adopted accounting pronouncements, see Notes to the Consolidated Financial Statements—Note 2—Significant Accounting Policies.” Off Balance Sheet Arrangements We currently do not have any off-balance sheet arrangements that have or are reasonably likely to have a material current or future effect on our financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources. 68 Table of Contents
Future cash distributions to equity holders are subject to the terms of the Revolving Credit Facility, as previously described. There can be no guarantee that we will make distributions or otherwise return capital to our investors in the future. Capital Expenditures.
Future cash dividends to equity holders are subject to the terms of the Revolving Credit Facility, as previously described. There can be no guarantee that we will be able to pay dividends at current levels or at all or otherwise return capital to our investors in the future. Capital Expenditures.
Our operators in the Williston Basin responded by significantly decreasing drilling and completion activity, and by shutting in or curtailing production from a significant number of producing wells.
Oil and gas operators responded by significantly decreasing drilling and completion activity, and by shutting in or curtailing production from a significant number of producing wells.
As a result of such commodity price volatility, which we expect to continue into 2023, our earnings and operating cash flows can vary substantially, and are subject to external factors over which we have no control. While we do hedge a substantial portion of our production, we are still significantly subject to movements in commodity prices.
As a result of such commodity price volatility, which we expect to continue throughout 2024, our earnings and operating cash flows can vary substantially. While we do hedge a substantial portion of our production, we are still significantly subject to movements in commodity prices.
We finance a portion of our working capital requirements, capital expenditures and acquisitions with borrowings under our Prior Revolving Credit Facility. As a result, we incur interest expense that is affected by both fluctuations in interest rates and our financing decisions. We do not capitalize any portion of the interest paid on applicable borrowings.
We finance a portion of our working capital requirements, capital expenditures and acquisitions with borrowings under our Revolving Credit Facility and prior to the Spin-Off, under the Prior Revolving Credit Facility. As a result, we incur interest expense that is affected by both fluctuations in interest rates and our financing decisions.
Our long-term material cash requirements from currently known obligations include anticipated repayment of outstanding borrowings and interest payment obligations under our Prior Revolving Credit Facility, settlements on our outstanding commodity derivative contracts, future obligations to plug, abandon and remediate our oil and gas properties at the end of their productive lives, and operating lease obligations.
Our long-term material cash requirements from currently known obligations include settlements on our outstanding commodity derivative contracts, future obligations to plug, abandon and remediate our oil and gas properties at the end of their productive lives, and operating lease obligations.
Production taxes as a percentage of oil and natural gas sales before hedging adjustments were 8.0% and 7.8% for the years ended December 31, 2022 and 2021, respectively.
Production taxes as a percentage of oil and natural gas sales before hedging adjustments were 9.2% and 8.5% for the years ended December 31, 2023 and 2022, respectively.
In 2021, approximately 46% of our oil volumes and 8% of our natural gas volumes were subject to financial hedges, which resulted in a realized loss on oil derivatives of $13.1 million and a realized loss on natural gas derivatives of $0.8 million after settlements.
In 2021, approximately 47% of our oil volumes and 11% of our natural gas volumes were subject to financial hedges, which resulted in a realized loss on oil derivatives of $16.1 million and a realized loss on natural gas derivatives of $0.8 million after settlements. Liquidity and Capital Resources Overview.
As of December 31, 2022, we had oil swaps covering 1,340,000 Bbls at a weighted average price of $78.14 per Bbl for calendar 2023 and oil swaps covering the sale of 660,000 Bbls at a weighted average price of $75.97 per Bbl for calendar 2024. As of December 31, 2022, we had no natural gas derivative contracts.
As of December 31, 2023, we had oil swaps covering 1,374,998 Bbls at a weighted average price of $78.95 per Bbl for calendar 2024 and oil swaps covering the sale of 180,000 Bbls at a weighted average price of $75.30 per Bbl for calendar 2025. As of December 31, 2023, we had no natural gas derivative contracts.
Uncertainties are inherent in estimating quantities of proved reserves, including many risk factors beyond our control. Reserve engineering is a subjective process of estimating subsurface accumulations of oil and natural gas that cannot be measured in an exact manner. As a result, estimates of proved reserves may vary depending upon the engineer estimating the reserves.
Reserve engineering is a subjective process of estimating subsurface accumulations of oil and natural gas that cannot be measured in an exact manner. As a result, estimates of proved reserves may vary depending upon the engineer estimating the reserves.
The mark-to-market fair value can create non-cash volatility in our reported earnings during periods of commodity price volatility. We have experienced such volatility in the past and are likely to experience it in the future. Gains on our derivatives generally indicate lower oil revenues in the future while losses indicate higher future oil revenues.
The mark-to-market fair value can create non-cash volatility in our reported earnings during periods of commodity price volatility. We have experienced such volatility in the past and are likely to experience it in the future.
Our oil price differential to the WTI benchmark price during the year ended December 31, 2022 was a favorable $0.04 per barrel, as compared to a negative $3.31per barrel during the year ended December 31, 2021, primarily due to favorable local market pricing as compared to the benchmark price.
Our oil price differential to the weighted average WTI benchmark price during the year ended December 31, 2022 was negative $3.39 per Bbl as compared to a negative $6.11 per Bbl during the year ended December 31, 2021, primarily due to favorable local market pricing as compared to the weighted average benchmark price.
We include the amortization of deferred financing costs, commitment fees and annual agency fees as interest expense. Impairment expense. Under the successful efforts method of accounting, we review our oil and natural gas properties for impairment whenever events and circumstances indicate that a decline in the recoverability of their carrying value may have occurred.
Under the successful efforts method of accounting, we review our oil and natural gas properties for impairment whenever events and circumstances indicate that a decline in the recoverability of their carrying value may have occurred.
General and administrative expense increased to $19.8 million for the year ended December 31, 2022 from $10.7 million for the year ended December 31, 2021. General and administrative expense on a per Boe basis increased to $5.24 for the year ended December 31, 2022 from $2.96 for the year ended December 31, 2021.
General and administrative expense increased to $23.9 million for the year ended December 31, 2023 from $19.8 million for the year ended December 31, 2022. General and administrative expense on a per Boe basis increased to $5.52 for the year ended December 31, 2023 from $5.24 for the year ended December 31, 2022.
The price of oil can vary depending on the market in which it is sold and the means of transportation used to transport the oil to market, particularly in the Williston Basin where a substantial majority of our revenues are derived. Additional pipeline infrastructure has increased takeaway capacity in the Williston Basin which has improved wellhead values in the region.
Market Conditions The price of oil can vary depending on the market in which it is sold and the means of transportation used to transport the oil to market, particularly in the Williston Basin where a substantial majority of our revenues are derived.
Our cash flows for the fiscal years ended December 31, 2022, November 30, 2021 and November 30, 2020 and the Transition Period are presented below: YEAR ENDED DECEMBER 31, MONTH ENDED DECEMBER 31, YEAR ENDED NOVEMBER 30, (in thousands) 2022 2021 2021 2020 Cash flows provided by operating activities $ 147,041 $ 12,520 $ 86,971 $ 76,309 Cash flows used in investing activities (84,583) (3,956) (43,317) (70,808) Cash flows used in financing activities (57,807) (6,009) (42,587) (5,528) Net increase (decrease) in cash $ 4,651 $ 2,555 $ 1,067 $ (27) During the year ended December 31, 2022, we generated $147.0 million of cash from operations, a 69% increase from the year ended November 30, 2021.
Our cash flows for the years ended December 31, 2023, December 31, 2022 and November 30, 2021 and the month ended December 31, 2021 are presented below: FOR THE YEARS ENDED DECEMBER 31, FOR THE MONTH ENDED DECEMBER 31, FOR THE YEAR ENDED NOVEMBER 30, (in thousands) 2023 2022 2021 2021 Cash flows provided by operating activities $ 141,942 $ 147,041 $ 12,520 $ 86,971 Cash flows used in investing activities (120,666) (84,583) (3,956) (43,317) Cash flows used in financing activities (30,731) (57,807) (6,009) (42,587) Net (decrease) increase in cash $ (9,455) $ 4,651 $ 2,555 $ 1,067 During the year ended December 31, 2023, we generated $141.9 million of cash from operations, a decrease of 3% from the year ended December 31, 2022 despite a 17% decrease in total revenue.
See Note 4 (“Fair Value Measurements”) to the Audited Consolidated Financial Statements set forth in the section entitled “Index to Financial Statements” for further information on these contracts and their fair values as of December 31, 2022, which fair values represent 68 Table of Contents the estimated cash settlement amount required to terminate such instruments based on forward price curves for commodities as of that date.
See Notes to Consolidated Financial Statements—Note 4— Fair Value Measurements for further information on these contracts and their fair values as of December 31, 2023, which fair values represent the estimated cash settlement amount required to terminate such instruments based on forward price curves for commodities as of that date. Dividends.
The increase in average realized prices per Boe before hedging increased oil and natural gas revenue by approximately $83.9 million, while the increase in production volumes increased oil and natural gas revenue by approximately $4.0 million.
The decrease in average realized prices per Boe before hedging decreased oil and natural gas revenue by approximately $77.7 million, while the increase in production volumes increased oil and natural gas revenue by approximately $29.8 million.
Production expense increased to $13.02 per Boe for the year ended December 31, 2022 from $12.29 per Boe for the year ended December 31, 2021. The increase per Boe for the year ended December 31, 2022 compared with the year ended December 31, 2021 was primarily related to higher expense related to workovers and inflationary pressure on service costs.
The increase per Boe for the year ended December 31, 2022 compared with the year ended December 31, 2021 was primarily related to higher expense related to workovers and inflationary pressure on service costs. The increased workover costs were responsible for approximately $0.60/Boe of the increase. Production Tax Expense.
Oil and natural gas revenue increased to $300.1 million for the year ended December 31, 2022 from $193.4 million for the year ended December 31, 2021.
Oil and natural gas revenue increased to $281.9 million for the year ended December 31, 2022 from $176.0 million for the year ended December 31, 2021.
Fluctuations in our price differentials and realizations are due to several factors such as NGL value net of processing costs, gathering, and transportation costs, takeaway capacity relative to production levels, regional storage capacity, and seasonal refinery maintenance temporarily depressing demand. Another significant factor affecting our operating results is drilling costs.
Fluctuations in our natural gas price differentials and realizations are due to several factors such as NGL value net of processing costs, gathering and transportation fees, takeaway capacity relative to production 58 Table of Contents levels, regional storage capacity, seasonal demand for heating fuel and seasonal refinery maintenance temporarily depressing demand.
YEAR ENDED DECEMBER 31, INCREASE (DECREASE) ($ in thousands, except per unit data) 2022 2021 AMOUNT PERCENT Operating Results: Revenue Oil $ 242,467 $ 158,400 $ 84,067 53 % Natural gas 57,603 35,046 22,557 64 % Total revenue $ 300,070 $ 193,446 $ 106,624 55 % Operating Expenses Production $ 49,313 $ 44,561 $ 4,752 11 % Production taxes 24,092 15,012 9,080 60 % General and administrative 19,833 10,738 9,095 85 % Depletion, depreciation, amortization, and accretion 63,732 60,883 2,849 5 % Unit-based compensation (10,766) 4,037 (14,803) *nm Interest Expense $ 4,153 $ 3,125 $ 1,028 33 % Commodity Derivative Gain (Loss) $ (30,830) $ (39,891) $ 9,061 (23) % Production Data: Oil (MBbls) 2,575 2,447 128 5 % Natural gas (MMcf) 7,274 7,084 190 3 % Combined volumes (MBoe) 3,787 3,627 160 4 % Daily combined volumes (Boe/d) 10,376 9,937 439 4 % Average Realized Prices before Hedging: Oil (per Bbl) $ 94.16 $ 64.74 $ 29.42 45 % Natural gas (per Mcf) 7.92 4.95 2.97 60 % Combined (per Boe) 79.24 53.33 25.91 49 % Average Realized Prices with Hedging: Oil (per Bbl) $ 76.09 $ 58.16 $ 17.93 31 % Natural gas (per Mcf) 7.84 4.83 3.01 62 % Combined (per Boe) 66.79 48.67 18.12 37 % Average Costs (per Boe): Production $ 13.02 $ 12.29 $ 0.73 6 % Production taxes 6.36 4.14 2.22 54 % General and administrative 5.24 2.96 2.28 77 % Depletion, depreciation, amortization, and accretion 16.83 16.79 0.04 — % * Not meaningful Oil and Natural Gas Revenue and Volumes.
YEAR ENDED DECEMBER 31, INCREASE (DECREASE) (in thousands, except per unit data) 2022 2021 AMOUNT PERCENT Operating Results: Revenue Oil $ 233,622 $ 151,563 $ 82,059 54 % Natural gas 48,268 24,472 23,796 97 % Total revenue $ 281,890 $ 176,035 $ 105,855 60 % Operating Expenses Lease operating expense $ 31,133 $ 27,150 $ 3,983 15 % Production taxes 24,092 15,012 9,080 60 % General and administrative 19,833 10,738 9,095 85 % Depletion, depreciation, amortization, and accretion 63,732 60,883 2,849 5 % Equity-based compensation (10,766) 4,037 (14,803) *nm Interest Expense $ 4,153 $ 3,125 $ 1,028 33 % Commodity Derivative Gain (Loss) $ (30,830) $ (39,891) $ 9,061 23 % Production Data: Oil (MBbls) 2,575 2,447 128 5 % Natural gas (MMcf) 7,274 7,084 190 3 % Combined volumes (MBoe) 3,787 3,627 160 4 % Daily combined volumes (Boe/d) 10,376 9,937 439 4 % Average Realized Prices before Hedging: Oil (per Bbl) $ 90.73 $ 61.94 $ 28.79 46 % Natural gas (per Mcf) 6.64 3.45 3.19 92 % Combined (per Boe) 74.43 48.53 25.90 53 % Average Realized Prices with Hedging: Oil (per Bbl) $ 72.66 $ 55.36 $ 17.30 31 % Natural gas (per Mcf) 6.56 3.34 3.22 96 % Combined (per Boe) 61.99 43.87 18.12 41 % Average Costs (per Boe): Lease operating expense $ 8.22 $ 7.49 $ 0.73 10 % Production taxes 6.36 4.14 2.22 54 % General and administrative 5.24 2.96 2.28 77 % Depletion, depreciation, amortization, and accretion 16.83 16.79 0.04 — % * Not meaningful Oil and Natural Gas Revenue and Volumes.
For the year ended December 31, 2022, the relationship of capital expenditures, proved reserves and production from certain producing fields yielded a depletion rate of $16.83 per Boe compared with $16.79 per Boe for the year ended December 31, 2021. Unit-based Compensation.
For the year ended December 31, 2023, the relationship of capital expenditures, proved reserves and production from certain producing fields yielded a depletion rate (excluding depreciation, amortization and accretion) of $18.68 per Boe compared with $16.71 per Boe for the year ended December 31, 2022.
As of December 31, 2022, we had a working interest in 5,338 gross (138.0 net) productive wells and 237 gross (5.8 net) wells that were being drilled or completed, and an additional 421 gross (10.0 net) wells that had been permitted for development by our operators.
As of December 31, 2023, we had a working interest in 5,734 gross (157.5 net) productive wells and 224 gross (6.7 net) wells that were being drilled or completed, and an additional 363 gross (9.9 net) wells that had been permitted for development by our operators.
Market Conditions The price that we receive for the oil and natural gas we produce is largely a function of market supply and demand. Because our oil and gas revenues are heavily weighted toward oil, we are more significantly impacted by changes in oil prices than by changes in the price of natural gas.
Because our oil and gas revenues are heavily weighted toward oil, we are more significantly impacted by changes in oil prices than by changes in the price of natural gas.
PV-10 is a computation of the Standardized Measure on a pre-tax basis. PV-10 is equal to the Standardized Measure at the applicable date, before deducting future income taxes, discounted at ten percent.
Non-GAAP Financial Information Reconciliation of PV-10 to Standardized Measure PV-10 is derived from the Standardized Measure, which is the most directly comparable GAAP financial measure for proved reserves. PV-10 is a computation of the Standardized Measure on a pre-tax basis. PV-10 is equal to the Standardized Measure at the applicable date, before deducting future income taxes, discounted at ten percent.
Our estimated proved reserves as of December 31, 2022 were 43,797 MBoe (70% oil) and our average production was 10,376 Boe per day during the year ended December 31, 2022.
Our estimated proved reserves as of December 31, 2023 were 40,595 MBoe (68% oil) and our average production was 11,889 Boe per day during the year ended December 31, 2023.