Biggest changeAdditionally, we turned 146 gross wells to sales during the year ending December 31, 2022. 64 Table of Contents The following table summarizes our operating expenses for the periods indicated (in thousands, except per Boe amounts): Year Ended December 31, 2022 2021 Change Percent Change Operating Expenses: Lease operating expense $ 169,986 $ 52,391 $ 117,595 224 % Midstream operating expense 31,944 17,426 14,518 83 % Gathering, transportation, and processing 287,474 64,507 222,967 346 % Severance and ad valorem taxes 305,701 65,113 240,588 369 % Exploration 6,981 7,937 (956) (12) % Depreciation, depletion, and amortization 816,446 226,931 589,515 260 % Abandonment and impairment of unproved properties 17,975 57,260 (39,285) (69) % Unused commitments 3,641 7,692 (4,051) (53) % Bad debt expense (recovery) (950) 607 (1,557) (257) % Merger transaction costs 24,683 43,555 (18,872) (43) % General and administrative expense 143,477 65,132 78,345 120 % Operating expenses $ 1,807,358 $ 608,551 $ 1,198,807 197 % Selected Costs ($ per Boe): Lease operating expense $ 2.74 $ 2.56 $ 0.18 7 % Midstream operating expense 0.51 0.85 (0.34) (40) % Gathering, transportation, and processing 4.63 3.16 1.47 47 % Severance and ad valorem taxes 4.93 3.18 1.75 55 % Exploration 0.11 0.39 (0.28) (72) % Depreciation, depletion, and amortization 13.16 11.10 2.06 19 % Abandonment and impairment of unproved properties 0.29 2.80 (2.51) (90) % Unused commitments 0.06 0.38 (0.32) (84) % Bad debt expense (recovery) (0.02) 0.03 (0.05) (167) % Merger transaction costs 0.40 2.13 (1.73) (81) % General and administrative expense 2.31 3.19 (0.88) (28) % Operating expenses $ 29.12 $ 29.77 $ (0.65) (2) % Operating expenses, excluding abandonment and impairment of unproved properties and unused commitments $ 28.77 $ 26.59 $ 2.18 8 % Lease operating expense.
Biggest changeThe following table summarizes our operating expenses for the periods indicated (in thousands, except per Boe amounts): Year Ended December 31, 2023 2022 Change Percent Change Operating Expenses: Lease operating expense $ 301,288 $ 169,986 $ 131,302 77 % Midstream operating expense 45,080 31,944 13,136 41 % Gathering, transportation, and processing 290,645 287,474 3,171 1 % Severance and ad valorem taxes 276,535 305,701 (29,166) (10) % Exploration 2,178 6,981 (4,803) (69) % Depreciation, depletion, and amortization 1,171,192 816,446 354,746 43 % Abandonment and impairment of unproved properties — 17,975 (17,975) (100) % Transaction costs 84,328 24,683 59,645 242 % General and administrative expense 161,077 143,477 17,600 12 % Other operating expense 7,437 2,691 4,746 176 % Total operating expenses $ 2,339,760 $ 1,807,358 $ 532,402 29 % Selected Operating Expenses (per Boe): Lease operating expense $ 3.89 $ 2.74 $ 1.15 42 % Midstream operating expense (1) 0.58 0.51 0.07 14 % Gathering, transportation, and processing 3.75 4.63 (0.88) (19) % Severance and ad valorem taxes 3.57 4.93 (1.36) (28) % Depreciation, depletion, and amortization 15.13 13.16 1.97 15 % Transaction costs 1.09 0.40 0.69 173 % General and administrative expense 2.08 2.31 (0.23) (10) % Total selected operating expenses (per Boe) $ 30.09 $ 28.68 $ 1.41 5 % _____________________________ (1) Our midstream assets relate entirely to our DJ Basin operations.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations. The following discussion and analysis contains forward-looking statements, including, without limitation, statements relating to our plans, strategies, objectives, expectations, intentions, and resources. Such forward-looking statements should be read in conjunction with our disclosures under Part I, Item 1A, Risk Factors of this Form 10-K.
Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations. The following discussion and analysis contains forward-looking statements, including, without limitation, statements relating to our plans, strategies, objectives, expectations, intentions, and resources. Such forward-looking statements should be read in conjunction with our disclosures under “ Part I - Item 1A. Risk Factors ” of this Form 10-K.
We believe that the presentation of PV-10 is relevant and useful to investors because it presents the discounted future net cash flows attributable to our estimated net proved reserves prior to taking into account future corporate income taxes, and it is a useful measure for evaluating the relative monetary significance of our oil and natural gas properties.
We believe that the presentation of PV-10 is relevant and useful to investors because it presents the discounted future net cash flows attributable to our estimated net proved reserves prior to taking into account future corporate income taxes, and it is a useful measure for evaluating the relative monetary significance of our crude oil and natural gas properties.
We use this measure when assessing the potential return on investment related to our oil and natural gas properties. PV-10, however, is not a substitute for the Standardized Measure. Neither our PV-10 measure nor the Standardized Measure purports to present the fair value of our oil and natural gas reserves.
We use this measure when assessing the potential return on investment related to our crude oil and natural gas properties. PV-10, however, is not a substitute for the Standardized Measure. Neither our PV-10 measure nor the Standardized Measure purports to present the fair value of our crude oil and natural gas reserves.
Changes in our assumptions of the estimated nonproductive portion of our undeveloped leases could result in additional impairment expense. Oil and Natural Gas Reserves. The successful efforts method of accounting outlined above inherently relies on the estimation of proved oil and natural gas reserves.
Changes in our assumptions of the estimated nonproductive portion of our undeveloped leases could result in additional impairment expense. Crude Oil and Natural Gas Reserves. The successful efforts method of accounting outlined above inherently relies on the estimation of proved crude oil and natural gas reserves.
The foregoing destabilizing factors have caused dramatic fluctuations in global financial markets and uncertainty about world-wide oil and natural gas supply and demand, which in turn has increased the volatility of oil and natural gas prices.
The foregoing destabilizing factors have caused dramatic fluctuations in global financial markets and uncertainty about world-wide crude oil and natural gas supply and demand, which in turn has increased the volatility of crude oil and natural gas prices.
The Credit Facility contains customary representations and various affirmative and negative covenants as well as certain financial covenants, including (a) a maximum ratio of the Company’s consolidated indebtedness to earnings before interest, income taxes, depreciation, depletion, and amortization, exploration expense, and other non-cash charges (“permitted net leverage ratio”) of 3.00 to 1 and (b) a current ratio, inclusive of the unused commitments then available to be borrowed, to not be less than 1.00 to 1.
The Credit Facility contains customary representations and various affirmative and negative covenants as well as certain financial covenants, including (a) a maximum ratio of our consolidated indebtedness to earnings before interest, income taxes, depreciation, depletion, and amortization, exploration expense, and other non-cash charges (“permitted net leverage ratio”) of 3.00 to 1.00 and (b) a current ratio, inclusive of the unused commitments then available to be borrowed, to not be less than 1.00 to 1.00.
Our future capital requirements, both near-term and long-term, will depend on many factors, including, but not limited to, commodity prices, market conditions, our available liquidity and financing, acquisitions and divestitures of oil and gas properties, the availability of drilling rigs and completion crews, the cost of completion services, success of drilling programs, land and industry partner issues, weather delays, the acquisition of leases with drilling commitments, and other factors.
Our future capital requirements, both near-term and long-term, will depend on many factors, including, but not limited to, commodity prices, market conditions, our available liquidity and financing, acquisitions and divestitures of crude oil and natural gas properties, the availability of drilling rigs and completion crews, the cost of completion services, success of drilling programs, land and industry partner issues, weather delays, the acquisition of leases with drilling commitments, and other factors.
We regularly consider which resources, including debt and equity financings, are available to meet our future financial obligations, planned capital expenditures, and liquidity requirements. Funding for these requirements may be provided by any combination of the sources of liquidity outlined above. We expect our 2023 capital program to be funded by cash flows from operations.
We regularly consider which resources, including debt and equity financings, are available to meet our future financial obligations, planned capital expenditures, and liquidity requirements. Funding for these requirements may be provided by any combination of the sources of liquidity outlined above. We expect our 2024 capital program to be funded by cash flows from operations.
Significant judgments and assumptions are inherent in these estimates and include, among other things, reserve quantities and classification, pace of drilling plans, future commodity prices, future development and lease operating costs, and discount rates using a market-based weighted average cost of capital determined at the time of the acquisition.
Significant judgments and assumptions are inherent in these estimates and include, among other things, reserve quantities and classification, pace of drilling plans, future commodity prices, future development and lease operating costs, reserve adjustment factors, and discount rates using a market-based weighted average cost of capital determined at the time of the acquisition.
On a quarterly basis, management assesses undeveloped leasehold costs for impairment by considering, among other things, remaining lease terms, future drilling plans and capital availability to execute such plans, commodity price outlooks, recent operational results, reservoir performance and geology, and estimated acreage value based on prices received for similar, recent acreage transactions by the Company or other market participants.
On a quarterly basis, management assesses undeveloped leasehold costs for impairment by considering, among other things, remaining lease terms, future drilling plans and capital availability to execute such plans, commodity price outlooks, recent operational results, reservoir performance and geology, and estimated acreage value based on prices received for similar, recent acreage transactions by us or other market participants.
Discussions of 2020 items and year-to-year comparisons between 2021 and 2020 that are not included in this Form 10-K can be found in Management’s Discussion and Analysis of Financial Condition and Results of Operations in Part II, Item 7 of our Annual Report on Form 10-K for the fiscal year ended December 31, 2021.
Discussions of 2021 items and year-to-year comparisons between 2022 and 2021 that are not included in this Form 10-K can be found in “ Part II - Item 7. Management’s Discussion and Analysis of Financial Condition and Results of Operations ” of our Annual Report on Form 10-K for the fiscal year ended December 31, 2022.
See Results of Operations above for more information on the factors driving these changes.
See “ Results of Operations ” above for more information on the factors driving these changes.
We believe that free cash flow provides additional information that may be useful to investors in evaluating our ability to generate cash from our existing oil and natural gas assets to fund future exploration and development activities and to return cash to shareholders.
We believe that Free Cash Flow provides additional information that may be useful to investors in evaluating our ability to generate cash from our existing crude oil and natural gas assets to fund future exploration and development activities and to return cash to stockholders.
Although we cannot provide any assurance, based on our projected cash flows from operations, our cash on hand, and available borrowing capacity on our Credit Facility, we believe that we will have sufficient capital available to fund these requirements through the 12-month period following the filing of this report.
Although we cannot provide any assurance, based on our projected cash flows from operations, our cash on hand, and available borrowing capacity on our Credit Facility, we believe that we will have sufficient capital available to fund these requirements through the 12-month period following the filing of this report, and based on current expectations, the long-term.
Reconciliation of Free Cash Flow to Cash Provided by Operating Activities Free cash flow is a supplemental non-GAAP financial measure that is calculated as net cash provided by operating activities before changes in current assets and liabilities and less exploration and development of oil and natural gas properties, changes in working capital related to capital expenditures, and purchases of carbon offsets.
Reconciliation of Free Cash Flow to Cash Provided by Operating Activities Free Cash Flow is a supplemental non-GAAP financial measure that is calculated as net cash provided by operating activities before changes in operating assets and liabilities and less exploration and development of crude oil and natural gas properties, changes in working capital related to capital expenditures, and purchases of carbon credits.
The process of estimating and evaluating crude oil and natural gas reserves is complex, requiring the evaluation of available geological, geophysical, engineering and economic data to estimate underground accumulations of oil and natural gas that cannot be precisely measured. Consequently, the Company engages a third-party petroleum consultant to prepare our estimates of oil and natural gas reserves.
The process of estimating and evaluating crude oil and natural gas reserves is complex, requiring the evaluation of available geological, geophysical, engineering and economic data to estimate underground accumulations of crude oil and natural gas that cannot be precisely measured. Consequently, we engage a third-party petroleum consultant to prepare our estimates of crude oil and natural gas reserves.
As such, our cash flows are subject to significant volatility due to changes in commodity prices, as well as variations in our production volumes.
As such, our cash flows are subject to significant volatility due to changes in commodity prices, as well as variations in our sales volumes.
The preparation of these statements requires us to make certain assumptions, judgments, and estimates that affect the reported amounts of assets, liabilities, revenues, and expenses, as well as the disclosure of contingent assets and liabilities and commitments as of the date of our financial statements. We evaluate our estimates and assumptions on an ongoing basis.
The preparation of these statements requires us to 76 Table of Contents make certain assumptions, judgments, and estimates that affect the reported amounts of assets, liabilities, revenues, and expenses, as well as the disclosure of contingent assets and liabilities and commitments as of the date of our consolidated financial statements. We evaluate our estimates and assumptions on an ongoing basis.
Estimated deferred taxes are based on available information concerning the tax basis of assets acquired and liabilities assumed and loss carryforwards at the acquisition date, although such estimates may change in the future as additional information becomes known. Effects of Inflation and Pricing Inflation in the United States averaged 8.0% in 2022, 4.7% in 2021, and 1.2% in 2020.
Estimated deferred taxes are based on available information concerning the tax basis of assets acquired and liabilities assumed and loss carryforwards at the acquisition date, although such estimates may change in the future as additional information becomes known. 78 Table of Contents Effects of Inflation and Pricing Inflation in the United States averaged 4.1% in 2023, 8.0% in 2022, and 4.7% in 2021.
Our effective tax rate differs from the statutory United States federal income tax rate of 21% due to the effect of state income taxes, excess tax benefits and deficiencies on stock-based compensation awards, tax limitations on compensation of covered individuals, changes in valuation allowances, and other permanent differences.
Our effective tax rate differs from the statutory United States federal income tax rate of 21% due to the effect of state income taxes, excess tax benefits and deficiencies on stock-based compensation awards, tax limitations on compensation of covered individuals, changes in valuation allowances, and other permanent differences. Please refer to “ Item 8.
While WTI oil prices have strengthened, in light of uncertainty associated with oil and natural gas demand, future monetary policy relating to inflationary pressures, and governmental policies aimed at transitioning toward lower carbon energy, we cannot predict any future volatility in or levels of commodity prices or demand for oil and natural gas.
In light of uncertainty associated with crude oil and natural gas demand, future monetary policy relating to inflationary pressures, and governmental policies aimed at transitioning toward lower carbon energy, we cannot predict any future volatility in or levels of commodity prices or demand for crude oil and natural gas.
Our material long-term cash requirements from various contractual and other obligations include: debt obligations and related interest payments, firm transportation and minimum volume agreements, taxes, asset retirement obligations, and operating leases. Please refer to Item 8 for additional information.
Our material long-term cash requirements from various contractual and other obligations include: debt obligations and related interest payments, firm transportation and minimum volume agreements, taxes, asset retirement obligations, and leases. Please refer to “ Item 8. Financial Statements and Supplementary Data ” for additional information.
The Company tends to experience inflationary pressure on the cost of oilfield services and equipment as increasing oil and natural gas prices increase drilling activity in our areas of operations.
We tend to experience inflationary pressure on the cost of oilfield services and equipment as increasing crude oil and natural gas prices increase drilling activity in our areas of operations.
Cash flows used in financing activities Net cash used in financing activities of $657.4 million during 2022 was primarily the result of dividends paid of $536.9 million, the redemption of our 7.5% Senior Notes for $100.0 million, and payments of employee tax withholdings in exchange for the return of common stock of $19.6 million.
Net cash used in financing activities of $657.4 million for the year ended December 31, 2022 was primarily the result of dividends paid of $536.9 million, the redemption of our 7.5% Senior Notes for $100.0 million, and the payment of employee tax withholdings in exchange for the return of common stock of $19.6 million.
We may use our available liquidity for operating activities, working capital requirements, capital expenditures, acquisitions, the return of capital to shareholders, and for general corporate purposes. Our primary source of cash flows from operating activities is the sale of oil, natural gas, and NGLs.
We may use our available liquidity for operating activities, working capital requirements, capital expenditures, acquisitions, debt reduction, return of capital to stockholders, and for general corporate purposes. Our primary source of cash flows from operating activities is the sale of crude oil, natural gas, and NGL.
We believe the following discussions of critical accounting estimates address all important accounting areas where the nature of accounting estimates or assumptions is material due to the levels of subjectivity and judgment necessary to account for highly uncertain matters or the susceptibility of such matters to change.
We believe the following discussions of critical accounting estimates address all important accounting areas where the nature of accounting estimates or assumptions is material due to the levels of subjectivity and judgment necessary to account for highly uncertain matters or the susceptibility of such matters to change. Our significant accounting policies are described in “ Item 8.
Our income tax expense for the years ended December 31, 2022 and 2021 was $405.7 million and $72.9 million, resulting in an effective tax rate of 24.5% and 28.9% on pre-tax income, respectively.
Our income tax expense for the years ended December 31, 2023 and 2022 was $215.2 million and $405.7 million, resulting in an effective tax rate of 21.5% and 24.5% on pre-tax income, respectively.
Please refer to Item 8, Note 12 - Income Taxes for additional discussion. Liquidity and Capital Resources The Company’s primary sources of liquidity include cash flows from operating activities, available borrowing capacity under the Credit Facility, potential proceeds from equity and/or debt capital markets transactions, potential proceeds from sales of assets, and other sources.
Financial Statements and Supplementary Data - Note 12 - Income Taxes ” for additional discussion. Liquidity and Capital Resources Our primary sources of liquidity include cash flows from operating activities, available borrowing capacity under the Credit Facility, potential proceeds from equity and/or debt capital markets transactions, potential proceeds from sales of assets, and other sources.
Leasehold costs are transferred to proved properties on an ongoing basis as the properties to which they relate are evaluated and proved reserves established. Unproved properties are routinely evaluated for continued capitalization or impairment.
Unproved Properties. Unproved properties consist of the costs to acquire undeveloped leases and are not subject to depletion until they are transferred to proved properties. Leasehold costs are transferred to proved properties on an ongoing basis as the properties to which they relate are evaluated and proved reserves established. Unproved properties are routinely evaluated for continued capitalization or impairment.
Significant inputs and assumptions to this estimation include, but are not limited to, reserves volumes, future operating and development costs, future commodity prices, inclusive of applicable differentials, and a market-based weighted average cost of capital rate.
Significant inputs and assumptions to this estimation include, but are not limited to, reserves volumes, future operating and development costs, future commodity prices, inclusive of applicable differentials, and a market-based weighted average cost of capital rate. The expected future cash flows used for impairment reviews include future sales volumes associated with probable and possible reserves.
Our general and administrative expense increased $78.4 million, or 120%, to $143.5 million for the year ended December 31, 2022 from $65.1 million for the year ended December 31, 2021, and decreased 28% on an equivalent basis per Boe.
General and administrative expense. Our general and administrative expense increased 12% to $161.1 million for the year ended December 31, 2023 from $143.5 million for the year ended December 31, 2022, and decreased 10% on an equivalent basis per Boe.
In the event that reserve quantities or future commodity prices are lower than those used as inputs to determine estimates of acquisition-date fair values, the likelihood increases that certain costs may be determined to not be recoverable. In addition, we record deferred taxes for any differences between the assigned fair values and tax basis of assets and liabilities.
In the event that reserve quantities or future commodity prices are lower than those used as inputs to determine estimates of acquisition-date fair values, the likelihood increases that certain costs may be determined to not be recoverable and increases the likelihood of future impairment charges.
If carrying values exceed undiscounted future net cash flows, impairment is measured and recorded at fair value. Because there usually is a lack of quoted market prices for proved properties, the Company estimates the fair value using valuation techniques that convert estimated future net cash flows to a single discounted amount.
Because there usually is a lack of quoted market prices for proved properties, we estimate the fair value using valuation techniques that convert estimated future net cash flows to a single discounted amount.
(2) Natural gas sales excludes $3.2 million and $3.6 million of gas gathering revenues from third parties, which do not have associated sales volumes, for the years ended December 31, 2022 and 2021, respectively. (3) Determined using the ratio of 6 Mcf of natural gas to 1 Bbl of crude oil.
(2) Natural gas sales in the DJ Basin exclude $4.1 million, $3.2 million, and $3.6 million of gas gathering revenues from third parties, which do not have associated sales volumes, for the years ended December 31, 2023, 2022, and 2021, respectively.
Our midstream operating expense increased $14.5 million, or 83%, to $31.9 million for the year ended December 31, 2022 from $17.4 million for the year ended December 31, 2021, and decreased 40% on an equivalent basis per Boe.
Our midstream operating expense increased 41% to $45.1 million for the year ended December 31, 2023 from $31.9 million for the year ended December 31, 2022, and increased 14% on an equivalent basis per Boe.
The components of interest expense for the periods presented are as follows (in thousands): Year Ended December 31, 2022 2021 Senior Notes $ 22,521 $ 9,903 Credit Facility 115 2,019 Commitment and letter of credit fees under the Credit Facility 5,099 2,185 Amortization of deferred financing costs 4,464 1,890 Capitalized interest — (6,297) Total interest expense, net $ 32,199 $ 9,700 Income tax expense .
The components of interest expense for the periods presented are as follows (in thousands): Year Ended December 31, 2023 2022 Senior Notes $ 154,607 $ 22,521 Credit Facility 12,100 115 Commitment and letter of credit fees under the Credit Facility 6,231 5,099 Amortization of deferred financing costs 9,293 4,464 Finance lease 509 — Total interest expense $ 182,740 $ 32,199 Income tax expense .
The below graph depicts month average NYMEX WTI oil and NYMEX natural gas HH spot price over the years ended December 31, 2022 and December 31, 2021.
The below graph depicts month average NYMEX WTI crude oil and NYMEX natural gas HH spot price over the years ended December 31, 2023 and December 31, 2022. _____________________________ (1) The average NYMEX WTI crude oil spot price for the years ended December 31, 2023 and 2022 was $77.58 and $94.90, respectively.
For example, a higher fair value ascribed to a proved properties results in higher DD&A expense, which results in lower net income. As discussed above, estimated fair values assigned to proved and unproved properties are dependent on estimates of reserve quantities, future commodity prices, as well as development and operating costs.
As discussed above, estimated fair values assigned to proved and unproved properties are dependent on estimates of reserve quantities, future commodity prices, as well as development and operating costs.
Our lease operating expense increased $117.6 million, or 224%, to $170.0 million for the year ended December 31, 2022 from $52.4 million for the year ended December 31, 2021, and increased 7% on an equivalent basis per Boe.
Our lease operating expense increased 77% to $301.3 million for the year ended December 31, 2023 from $170.0 million for the year ended December 31, 2022, and increased 42% on an equivalent basis per Boe.
Pursuant to this method, we allocate the cost of the acquisition, or purchase price, to assets acquired and liabilities assumed based on fair values as of the acquisition date. In estimating the fair values of assets acquired and liabilities assumed, we make various assumptions.
Pursuant to this method, we allocate the cost of the acquisition, or purchase price, to assets acquired and liabilities assumed based on fair values as of the acquisition date. Any excess of the purchase price over the fair value amounts assigned to assets and liabilities is recorded as goodwill.
Abandonment and impairment of unproved properties. During the years ended December 31, 2022 and 2021, we incurred $18.0 million and $57.3 million, respectively, in abandonment and impairment of unproved properties due to the Company’s assessment of its locations and replacement of non-core legacy locations with newly acquired locations. Unused commitments.
During the year ended December 31, 2022, we incurred $18.0 million in abandonment and impairment of unproved properties due to our assessment over locations and the replacement of non-core legacy locations with newly acquired locations. No abandonment and impairment of unproved properties was incurred during the year ended December 31, 2023. Transaction costs.
Our significant accounting policies are described in Item 8, Note 1 - Summary of Significant Accounting Policies . Property and Equipment Proved Properties. The Company accounts for its oil and gas properties under the successful efforts method of accounting. Under this method, the costs of development wells are capitalized to proved properties whether those wells are successful or unsuccessful.
Financial Statements and Supplementary Data - Note 1 - Summary of Significant Accounting Policies .” Crude Oil and Natural Gas Properties Proved Properties. We account for our oil and gas properties under the successful efforts method of accounting. Under this method, the costs of development wells are capitalized to proved properties whether those wells are successful or unsuccessful.
Our severance and ad valorem taxes increased $240.6 million, or 369%, to $305.7 million for the year ended December 31, 2022 from $65.1 million for the year ended December 31, 2021, and increased 55% on an equivalent basis per Boe.
Our severance and ad valorem taxes decreased 10% to $276.5 million for the year ended December 31, 2023 from $305.7 million for the year ended December 31, 2022, and decreased 28% on an equivalent basis per Boe.
Free cash flow is a supplemental measure of liquidity and should not be viewed as a substitute for cash flows from operations because it excludes certain required cash expenditures. 69 Table of Contents The following table presents a reconciliation of the GAAP financial measure of net cash provided by operating activities to the non-GAAP financial measure of free cash flow (in thousands): Year Ended December 31, 2022 2021 Net cash provided by operating activities $ 2,477,041 $ 274,599 Add back: changes in current assets and liabilities (276,141) 61,573 Cash flow from operations before changes in operating assets and liabilities 2,200,900 336,172 Less: exploration and development of oil and natural gas properties (967,096) (151,500) Less: changes in working capital related to capital expenditures (7,679) (128,977) Less: purchases of carbon offsets (7,298) — Free cash flow $ 1,218,827 $ 55,695 Reconciliation of Proved Reserves PV-10 to Standardized Measure PV-10 is derived from the Standardized Measure, which is the most directly comparable GAAP financial measure.
The following table presents a reconciliation of the GAAP financial measure of net cash provided by operating activities to the non-GAAP financial measure of Free Cash Flow (in thousands): Year Ended December 31, 2023 2022 Net cash provided by operating activities $ 2,238,760 $ 2,477,041 Add back: Changes in operating assets and liabilities, net (71,932) (276,141) Cash flow from operations before changes in operating assets and liabilities 2,166,828 2,200,900 Less: Exploration and development of crude oil and natural gas properties (1,352,388) (967,096) Less: Changes in working capital related to capital expenditures (12,349) (7,679) Less: Purchases of carbon credits and renewable energy credits (6,151) (7,298) Free Cash Flow $ 795,940 $ 1,218,827 75 Table of Contents Reconciliation of Proved Reserves PV-10 to Standardized Measure PV-10 is derived from the Standardized Measure, which is the most directly comparable GAAP financial measure.
Our depreciation, depletion, and amortization expense increased $589.5 million, or 260%, to $816.4 million for the year ended December 31, 2022 from $226.9 million for the year ended December 31, 2021, and increased 19% on an equivalent basis per Boe.
Our depreciation, depletion, and amortization expense (“DD&A”) increased 43% to $1.2 billion for the year ended December 31, 2023 from $816.4 million for the year ended December 31, 2022, and increased 15% on an equivalent basis per Boe.
Severance and ad valorem taxes primarily correlate to revenues, which increased by 309% for the year ended December 31, 2022 when compared to the same period in 2021.
Product revenues decreased by 8% for the year ended December 31, 2023 when compared to the same period in 2022, resulting in lower severance and ad valorem taxes for the current year.
The Company was in compliance with all covenants under the Credit Facility as of December 31, 2022, and through the filing of this report.
We were in compliance with all covenants under the Credit Facility as of December 31, 2023, and through the filing of this report. Please refer to “ Item 8.
The most significant of these assumptions relate to the estimated fair values assigned to proved and unproved properties. Since sufficient market data was not available regarding the fair values of our acquired proved and unproved oil and gas properties, we engaged a third-party valuation expert to assist in preparing fair value estimates.
Because sufficient market data may not be available regarding the fair values of our acquired proved and unproved oil and gas properties, we engage a third-party valuation expert to assist in preparing the fair value estimates. We utilize a discounted cash flow approach, based on market participant assumptions.
Borrowing capacity under the Credit Facility is primarily based on the value assigned to the proved reserves attributable to our oil and natural gas interests.
As of December 31, 2023, our liquidity was $2.2 billion, consisting of cash on hand of $1.1 billion and $1.1 billion of available borrowing capacity on our Credit Facility. Borrowing capacity under the Credit Facility is primarily based on the value assigned to the proved reserves attributable to our crude oil and natural gas interests.
Partially offsetting these outflows were proceeds from the $400.0 million issuance of 5.0% Senior Notes. 68 Table of Contents Non-GAAP Financial Measures Reconciliation of EBITDAX to Net Income Adjusted EBITDAX represents earnings before interest, income taxes, depreciation, depletion, and amortization, exploration expense, and other non-cash and non-recurring charges.
Non-GAAP Financial Measures Reconciliation of EBITDAX to Net Income Adjusted EBITDAX represents earnings before interest, income taxes, depreciation, depletion, and amortization, exploration expense, and other non-cash and non-recurring charges.
Please refer to Item 8, Note 5 - Long-Term Debt for additional information. 67 Table of Contents Our material short-term cash requirements include: operating activities, working capital requirements, capital expenditures, commodity derivative liabilities, dividends, and payments of contractual obligations.
Financial Statements and Supplementary Data - Note 5 - Long-Term Debt ” for additional information. 72 Table of Contents Our material short-term cash requirements include: consideration for the Vencer Acquisition, operating activities, working capital requirements, capital expenditures, dividends, and payments of contractual obligations.
Executive Summary We are an independent exploration and production company focused on the acquisition, development, and production of oil and associated liquids-rich natural gas in the Rocky Mountain region, primarily in the DJ Basin of Colorado.
Executive Summary We are an independent exploration and production company focused on the acquisition, development, and production of crude oil and associated liquids-rich natural gas primarily in the DJ Basin in Colorado and the Permian Basin in Texas and New Mexico. Our primary objective is to maximize stockholder returns by responsibly developing our crude oil and natural gas resources.
(4) Derivatives economically hedge the price we receive for oil, natural gas, and NGL. For the year ended December 31, 2022, the derivative cash settlement loss for oil, natural gas, and NGLs was $346.4 million, $189.4 million, $41.0 million, respectively.
For the year ended December 31, 2023, the derivative cash settlement loss for crude oil and natural gas was $59.5 million and $8.7 million, respectively. For the year ended December 31, 2022, the derivative cash settlement loss for crude oil, natural gas, and NGL was $346.4 million, $189.4 million, and $41.0 million, respectively. Please refer to “ Item 8.
The following table presents a reconciliation of the GAAP financial measure of net income to the non-GAAP financial measure of Adjusted EBITDAX (in thousands): Year Ended December 31, 2022 2021 Net income $ 1,248,080 $ 178,921 Exploration 6,981 7,937 Depreciation, depletion, and amortization 816,446 226,931 Abandonment and impairment of unproved properties 17,975 57,260 Stock-based compensation (1) 31,367 15,558 Non-recurring general and administrative expense (1) 18,037 2,609 Merger transaction costs 24,683 43,555 Unused commitments 3,641 7,692 Gain on property transactions, net (15,880) (1,932) Interest expense 32,199 9,700 Derivative loss 335,160 60,510 Derivative cash settlement loss (576,802) (275,914) Income tax expense 405,698 72,858 Adjusted EBITDAX $ 2,347,585 $ 405,685 _________________________ (1) Included as a portion of general and administrative expense in the accompanying consolidated statements of operations and comprehensive income (“statements of operations”).
Because adjusted EBITDAX excludes some, but not all items that affect net income and may vary among companies, the adjusted EBITDAX amounts presented may not be comparable to similar metrics of other companies. 74 Table of Contents The following table presents a reconciliation of the GAAP financial measure of net income to the non-GAAP financial measure of adjusted EBITDAX (in thousands): Year Ended December 31, 2023 2022 Net income $ 784,288 $ 1,248,080 Exploration 2,178 6,981 Depreciation, depletion, and amortization 1,171,192 816,446 Abandonment and impairment of unproved properties — 17,975 Unused commitments and other (1) 5,013 3,641 Transaction costs 84,328 24,683 Stock-based compensation (2) 34,931 31,367 Non-recurring general and administrative expense (2) — 18,037 Derivative (gain) loss (9,307) 335,160 Derivative cash settlement loss (68,246) (576,802) Interest expense 182,740 32,199 Interest income (3) (33,347) — (Gain) loss on property transactions, net 254 (15,880) Income tax expense 215,166 405,698 Adjusted EBITDAX $ 2,369,190 $ 2,347,585 _________________________ (1) Included as a portion of other operating expense in the accompanying statements of operations.
Please refer to Item 8, Note 5 - Long-Term Debt for more information about financial covenants under our Credit Facility. In addition, adjusted EBITDAX is widely used by professional research analysts and others in the valuation, comparison, and investment recommendations of companies in the oil and natural gas exploration and production industry.
In addition, adjusted EBITDAX is widely used by professional research analysts and others in the valuation, comparison, and investment recommendations of companies in the crude oil and natural gas exploration and production industry.
Although inflation increased significantly in 2022, inflation did not have a material impact on our results of operations for the period ended December 31, 2022, or for the periods ended December 31, 2021 and 2020.
During 2023 and 2022, we experienced cost inflation on labor, power and other key costs in our operations and development program, however, it did not have a material impact on our results of operations for the periods ended December 31, 2023, 2022, or 2021.
The following table summarizes our product revenues, sales volumes, and average sales prices for the periods indicated: Year Ended December 31, 2022 2021 Change Percent Change Revenues (in thousands): Crude oil sales (1) $ 2,535,496 $ 613,804 $ 1,921,692 313 % Natural gas sales (2) 691,903 141,090 550,813 390 % NGL sales 560,185 171,095 389,090 227 % Product revenue $ 3,787,584 $ 925,989 $ 2,861,595 309 % Sales Volumes: Crude oil (MBbls) 27,650.1 9,384.6 18,265.5 195 % Natural gas (MMcf) 112,478.3 36,763.4 75,714.9 206 % NGL (MBbls) 15,666.4 4,933.6 10,732.8 218 % Crude oil equivalent (MBoe) (3) 62,062.9 20,445.4 41,617.5 204 % Average Sales Prices (before derivatives) (4) : Crude oil (per Bbl) $ 91.70 $ 65.41 $ 26.29 40 % Natural gas (per Mcf) $ 6.15 $ 3.84 $ 2.31 60 % NGL (per Bbl) $ 35.76 $ 34.68 $ 1.08 3 % Crude oil equivalent (per Boe) (3) $ 61.03 $ 45.29 $ 15.74 35 % Average Sales Prices (after derivatives) (4) : Crude oil (per Bbl) $ 79.17 $ 42.49 $ 36.68 86 % Natural gas (per Mcf) $ 4.47 $ 2.43 $ 2.04 84 % NGL (per Bbl) $ 33.14 $ 32.84 $ 0.30 1 % Crude oil equivalent (per Boe) (3) $ 51.73 $ 31.80 $ 19.93 63 % _____________________________ (1) Crude oil sales excludes $0.6 million and $1.0 million of oil transportation revenues from third parties, which do not have associated sales volumes, for the years ended December 31, 2022 and 2021, respectively.
The following table summarizes our product revenues, sales volumes, and average sales prices for the periods indicated: Year Ended December 31, 2023 2022 Change Percent Change Revenues (in thousands): Crude oil sales (1) $ 2,775,364 $ 2,535,496 $ 239,868 9 % Natural gas sales (2) 305,629 691,903 (386,274) (56) % NGL sales 392,828 560,185 (167,357) (30) % Product revenue $ 3,473,821 $ 3,787,584 $ (313,763) (8) % Sales Volumes: Crude oil (MBbls) 36,726 27,651 9,075 33 % Natural gas (MMcf) 133,821 112,478 21,343 19 % NGL (MBbls) 18,400 15,666 2,734 17 % Total sales volumes (MBoe) 77,430 62,063 15,367 25 % Average Sales Prices (before derivatives): Crude oil (per Bbl) $ 75.57 $ 91.70 $ (16.13) (18) % Natural gas (per Mcf) 2.28 6.15 (3.87) (63) % NGL (per Bbl) 21.35 35.76 (14.41) (40) % Total (per Boe) 44.86 61.03 (16.17) (26) % Average Sales Prices (after derivatives) (3) : Crude oil (per Bbl) $ 73.95 $ 79.17 $ (5.22) (7) % Natural gas (per Mcf) 2.22 4.47 (2.25) (50) % NGL (per Bbl) 21.35 33.14 (11.79) (36) % Total (per Boe) (3) 43.98 51.73 (7.75) (15) % _____________________________ (1) Crude oil sales excludes $1.3 million and $0.6 million of crude oil transportation revenues from third parties, which do not have associated sales volumes, for the years ended December 31, 2023 and 2022, respectively.
Despite the prevalence of climate change-related regulations, policies and initiatives (across the market at the corporate level and/or investor community level), we did not incur any material increase in compliance costs related to climate change in the year ended December 31, 2022, and we do not presently anticipate the incurrence of any material increases in future periods. 63 Table of Contents Results of Operations The following discussion and analysis should be read in conjunction with our consolidated financial statements and the notes thereto contained in Item 8 of this Annual Report on Form 10-K.
We do not presently anticipate the occurrence of any material effects on our business, financial condition, or results of operations in future periods as a result of capital designated on these initiatives. 67 Table of Contents Results of Operations The following discussion and analysis should be read in conjunction with our consolidated financial statements and the notes thereto contained in Item 8 of this Annual Report on Form 10-K.
Please refer to Item 8, Note 9 - Derivatives for additional discussion. 66 Table of Contents Interest expense. Our interest expense for the years ended December 31, 2022 and 2021 was $32.2 million and $9.7 million, respectively. Average debt outstanding for the years ended December 31, 2022 and 2021 was $435.5 million and $217.9 million, respectively.
Our interest expense for the years ended December 31, 2023 and 2022 was $182.7 million and $32.2 million, respectively. Average debt outstanding for the years ended December 31, 2023 and 2022 was $2.1 billion and $435.5 million, respectively.
Significant inputs and engineering assumptions used in developing the estimates of proved oil and natural gas reserves include reserves volumes, future operating and development costs, historical commodity prices, and the Company’s ability to convert proved undeveloped reserves to producing properties within five years of their initial proved booking.
Significant inputs and engineering assumptions used in developing the estimates of proved crude oil and natural gas reserves include reserves volumes, future operating and development costs, historical commodity prices, and our ability to convert proved undeveloped reserves to producing properties within five years of their initial proved booking. 77 Table of Contents The data for a given property may also change substantially over time as a result of numerous factors, including additional development activity, evolving production history and a continual reassessment of the viability of production under changing economic conditions.
Gathering, transportation, and processing expense increased $223.0 million, or 346%, to $287.5 million for the year ended December 31, 2022 from $64.5 million for the year ended December 31, 2021, and increased 47% on an equivalent basis per Boe. Sales volumes have a direct correlation to gathering, transportation, and processing expense and increased 204% during the comparable periods.
Gathering, transportation, and processing expense increased $3.2 million, or 1%, to $290.6 million for the year ended December 31, 2023 from $287.5 million for the year ended December 31, 2022, and decreased 19% on an equivalent basis per Boe.
The following table provides a reconciliation of the GAAP financial measure of Standardized Measure to the non-GAAP financial measure of PV-10 as of the periods presented (in millions): December 31, 2022 2021 2020 PV-10 $ 9,834.3 $ 5,327.2 $ 437.1 Present value of future income taxes discounted at 10% (1,906.8) (915.1) — Standardized Measure $ 7,927.5 $ 4,412.1 $ 437.1 Critical Accounting 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.
The following table provides a reconciliation of the GAAP financial measure of Standardized Measure to the non-GAAP financial measure of PV-10 as of the periods presented (in millions): As of December 31, 2023 2022 2021 Standardized Measure $ 8,269.3 $ 7,927.5 $ 4,412.1 Present value of future income taxes discounted at 10% 1,110.7 1,906.8 915.1 PV-10 $ 9,380.0 $ 9,834.3 $ 5,327.2 Reconciliation of average sales price, after derivatives Average sales price, after derivatives is a non-GAAP financial measure that incorporates the net effect of derivative cash receipts from or payments on commodity derivatives that are presented in our statement of cash flows, netted into the average sales price, before derivatives, the most directly comparable GAAP financial measure.
The net book value of the Company’s midstream assets was $326.8 million as of December 31, 2022. 62 Table of Contents Current Events and Outlook Commodity prices continue to be impacted by various macro-economic factors influencing the balance of supply and demand.
Commodity prices continue to be impacted by various macro-economic factors influencing the balance of supply and demand.
General and administrative expense per Boe decreased due to oil equivalent sales volumes being 204% higher during the year ended December 31, 2022 as compared to the same period in 2021. Derivative gain (loss).
The increase in general and administrative expense is primarily due to an increase in headcount and an increase in professional services, partially offset by a decrease in charitable contributions. General and administrative expense per Boe decreased due to total sales volumes increasing 25% during the year ended December 31, 2023 as compared to the same period in 2022.
Our derivative loss for the years ended December 31, 2022 and December 31, 2021 of $335.2 million and $60.5 million, respectively, was due to settlement losses caused by market prices being higher than our current contracted hedge prices, partially offset by fair market value adjustments caused by market prices being lower relative to our future contracted hedge prices.
Derivative gain (loss), net. Our derivative gain for the year ended December 31, 2023 of $9.3 million was due to fair market value adjustments resulting from lower market prices relative to our open positions, partially offset by cash settlement 71 Table of Contents losses.
The following table summarizes our cash flows and other financial measures for the periods indicated (in thousands): Year Ended December 31, 2022 2021 Net cash provided by operating activities $ 2,477,041 $ 274,599 Net cash provided by (used in) investing activities (1,306,095) 73,547 Net cash used in financing activities (657,368) (118,435) Cash, cash equivalents, and restricted cash 768,134 254,556 Acquisition of oil and natural gas properties (377,923) (1,250) Exploration and development of oil and natural gas properties (967,096) (151,500) Cash flows provided by operating activities Net cash provided by operating activities increased by $2.2 billion to $2.5 billion in 2022 as compared to $274.6 million in 2021, which was attributable to our normal operating cycle.
The following table summarizes our cash flows and other financial measures for the periods indicated (in thousands): Year Ended December 31, 2023 2022 Net cash provided by operating activities $ 2,238,760 $ 2,477,041 Net cash used in investing activities (5,243,155) (1,306,095) Net cash provided by (used in) financing activities 3,363,076 (657,368) Cash, cash equivalents, and restricted cash 1,126,815 768,134 Acquisitions of businesses, net of cash acquired (3,655,612) (236,160) Acquisitions of crude oil and natural gas properties (154,855) (97,453) Exploration and development of crude oil and natural gas properties (1,352,388) (967,096) Operating Activities Our net cash flows from operating activities are primarily impacted by commodity prices, sales volumes, net settlements from our commodity derivative positions, operating costs, and general and administrative expenses.
When estimating the fair value of unproved properties, additional risk-weighting adjustments are applied to probable and possible reserves. 71 Table of Contents Estimated fair values ascribed to assets acquired can have a significant impact on future results of operations presented in the Company’s financial statements.
Estimated fair values ascribed to assets acquired can have a significant impact on future results of operations presented in our consolidated financial statements. For example, a higher fair value ascribed to proved properties results in higher DD&A expense, which results in lower net income.
Cash flows provided by (used in) investing activities Net cash used in investing activities of $1.3 billion during 2022 was primarily the result of the exploration and development of oil and natural gas properties of $967.1 million, acquisitions of oil and natural gas properties of $377.9 million that included the Bison Acquisition and the purchase additional working interests in certain Company-operated wells, partially offset by $44.3 million of cash acquired in the Bison Acquisition.
Total investing activities were partially offset by $90.5 million of proceeds from the sale of crude oil and natural gas properties. 73 Table of Contents Net cash used in investing activities of $1.3 billion for the year ended December 31, 2022 was primarily the result of the exploration and development of crude oil and natural gas properties of $967.1 million, acquisitions of businesses, net of cash acquired of $236.2 million, and acquisitions of crude oil and natural gas properties of $97.5 million.
If such revisions are significant, they could significantly affect future amortization of capitalized costs and result in impairment of proved property. Business Combinations As part of our business strategy, we regularly pursue the acquisition of oil and natural gas properties. We utilize the acquisition method to account for acquisitions of businesses.
Financial Statements and Supplementary Data - Note 16 - Disclosures About Oil and Gas Producing Activities ” included elsewhere in this report. Business Combinations As part of our business strategy, we regularly pursue the acquisition of crude oil and natural gas properties. We utilize the acquisition method to account for acquisitions of businesses.
On April 20, 2022, the Company entered into an amendment to the Credit Agreement that increased the Company’s borrowing base from $1.0 billion to $1.7 billion and the aggregate elected commitment amount from $800.0 million to $1.0 billion.
On August 2, 2023, we closed the Hibernia Acquisition and Tap Rock Acquisition and simultaneously entered into an amendment to the Credit Facility that increased our aggregate elected commitments from $1.0 billion to $1.85 billion, increased the borrowing base from $1.85 billion to $3.0 billion, and increased the aggregate maximum credit commitment from $2.0 billion to $4.0 billion.
During the years ended December 31, 2022 and 2021, we incurred $24.7 million and $43.6 million, respectively, in legal, advisor, and other costs associated with the HighPoint, Extraction, and Crestone Peak mergers as well as the Bison Acquisition.
During the year ended December 31, 2023, we incurred $84.3 million in short-term financing fees as well as legal, advisor, and other costs associated with the Hibernia Acquisition, Tap Rock Acquisition, and Vencer Acquisition.
The expected future cash flows used for impairment reviews include future production volumes associated with proved developed producing reserves and risk-adjusted proved undeveloped reserves, and when needed, probable and possible reserves. Unproved Properties. Unproved properties consist of the costs to acquire undeveloped leases and are not subject to depletion until they are transferred to proved properties.
Significant inputs and assumptions to this estimation include, but are not limited to, reserves volumes, future operating and development costs, future commodity prices, inclusive of applicable differentials, and a market-based weighted average cost of capital rate. The expected future cash flows used for impairment reviews include future sales volumes associated with proved developed producing reserves and risk-adjusted proved undeveloped reserves.
This section of this Form 10-K generally discusses 2022 and 2021 results and year-to-year comparisons between 2022 and 2021.
Additionally, due to the combination of different units of volumetric measure, the number of decimal places presented and rounding, certain results may not calculate explicitly from the values presented in the tables. This section of this Form 10-K generally discusses 2023 and 2022 results and year-to-year comparisons between 2023 and 2022.
The computation of depletion expense takes into consideration restoration, dismantlement, and abandonment costs as well as the anticipated proceeds from salvaging equipment.
The computation of depletion expense takes into consideration restoration, dismantlement, and abandonment costs as well as the anticipated proceeds from salvaging equipment. We assess proved properties for impairment whenever events or circumstances indicate that their carrying value may not be recoverable. If carrying values exceed undiscounted future net cash flows, impairment is measured and recorded at fair value.
For the year ended December 31, 2021, the derivative cash settlement loss for oil, natural gas, and NGLs was $215.1 million, $51.8 million, and $9.1 million, respectively. Please refer to Item 8, Note 9 - Derivatives for additional disclosures.
Our derivative loss for the year ended December 31, 2022 of $335.2 million was due to cash settlement losses, partially offset by fair market value adjustment gains attributable to lower market prices relative to our open positions. Please refer to “ Item 8. Financial Statements and Supplementary Data - Note 9 - Derivatives ” for additional discussion. Interest expense.
Net cash provided by investing activities of $73.5 million during 2021 was primarily the result of cash acquired in the HighPoint, Extraction, and Crestone Peak Mergers of $223.7 million, partially offset by the exploration and development of oil and natural gas properties of $151.5 million.
Net cash used in investing activities of $5.2 billion for the year ended December 31, 2023 was primarily the result of (i) acquisitions of businesses, net of cash acquired of $3.7 billion; (ii) exploration and development of crude oil and natural gas properties of $1.4 billion; (iii) a deposit for acquisitions of $161.3 million; and (iv) acquisitions of crude oil and natural gas properties of $154.9 million.