Biggest changeAverage Sales Price Year Ended December 31, Crude Oil (Per Bbl) (1) Natural Gas (Per Mcf) (2) NGL (Per Bbl) Production Cost (Per Boe) (3) 2023 DJ Basin $ 74.01 $ 2.54 $ 23.01 $ 3.93 Permian Basin $ 81.37 $ 1.07 $ 15.75 $ 6.59 Total $ 75.57 $ 2.28 $ 21.35 $ 4.47 2022 DJ Basin $ 91.70 $ 6.15 $ 35.76 $ 3.25 2021 DJ Basin $ 65.41 $ 3.84 $ 34.68 $ 3.41 _____________________________ (1) Crude oil sales in the DJ Basin exclude $1.3 million, $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, 2023, 2022, and 2021, respectively.
Biggest changeYear Ended December 31, Percent Change Average Sales Price 2024 2023 2022 2024-2023 2023-2022 Crude Oil (Per Bbl) DJ Basin $ 74.07 $ 74.01 $ 91.70 — % (19) % Permian Basin $ 76.30 $ 81.37 $ — (6) % 100 % Total $ 75.26 $ 75.57 $ 91.70 — % (18) % Natural gas (Per Mcf) DJ Basin $ 1.92 $ 2.54 $ 6.15 (24) % (59) % Permian Basin $ (0.56) $ 1.07 $ — (152) % 100 % Total $ 0.77 $ 2.28 $ 6.15 (66) % (63) % NGL (Per Bbl) DJ Basin $ 24.44 $ 23.01 $ 35.76 6 % (36) % Permian Basin $ 18.44 $ 15.75 $ — 17 % 100 % Total $ 21.09 $ 21.35 $ 35.76 (1) % (40) % Production Cost (Per Boe) (1) DJ Basin $ 4.09 $ 3.93 $ 3.25 4 % 21 % Permian Basin $ 5.77 $ 6.59 $ — (12) % 100 % Total $ 4.96 $ 4.47 $ 3.25 11 % 38 % _____________________________ (1) Represents lease operating expense and midstream operating expense per Boe using total sales volumes and excludes ad valorem and severance taxes. 68 Crude oil, natural gas, and NGL sales.
Severance and ad valorem taxes. Severance taxes represent taxes imposed by the states in which we operate based on the value of the crude oil, natural gas, and NGL we produce. Ad valorem taxes represent taxes imposed by specific jurisdictions in which we operate based on the assessed value of our properties in that region.
Severance taxes represent taxes imposed by the states in which we operate based on the value of the crude oil, natural gas, and NGL we produce. Ad valorem taxes represent taxes imposed by specific jurisdictions in which we operate based on the assessed value of our properties in that region.
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 may use our available liquidity for operating activities, working capital requirements, capital expenditures, acquisitions, debt reduction, the 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.
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.
Financial Statements and Supplementary Data - Note 1 - Summary of Significant Accounting Policies .” Crude Oil and Natural Gas Properties Proved Properties. We account for our crude oil and natural 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.
If circumstances dictate that the carrying value of unproved properties may not be recoverable, we perform a recoverability test. If carrying values exceed undiscounted future net cash flows associated with probable and possible reserves, impairment is measured and recorded at fair value.
If circumstances dictate that the carrying value of unproved properties may not be recoverable, we perform a recoverability test. If carrying values exceed the undiscounted future net cash flows associated with probable and possible reserves, impairment is measured and recorded at fair value.
The prices for these commodities are driven by a number of factors beyond our control, including global and regional product supply and demand, the impact of inflation and monetary policy, weather, product distribution, refining and processing capacity, regulatory constraints, and other supply chain dynamics, among other factors.
The prices for these commodities are driven by a number of factors beyond our control, including global and regional product supply and demand, the impact of inflation and monetary policy, weather, product distribution, transportation, processing, and refining capacity, regulatory constraints, and other supply chain dynamics, among other factors.
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.
Adjusted 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.
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.
Discussions of 2022 items and year-to-year comparisons between 2023 and 2022 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, 2023.
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.
Reconciliation of Cash Provided by Operating Activities to Adjusted Free Cash Flow Adjusted 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 73 natural gas properties, changes in working capital related to capital expenditures, and purchases of carbon credits.
However, we performed a sensitivity analysis on our proved reserve estimates as of December 31, 2023, to present a decrease of approximately 10% in crude oil and natural gas price (and holding all other factors constant), as the value of crude oil and natural gas influences the value of our proved reserves most significantly.
However, we performed a sensitivity analysis on our proved reserve estimates as of December 31, 2024, to present a decrease of approximately 10% in crude oil and natural gas price (and holding all other factors constant), as the value of crude oil and natural gas influences the value of our proved reserves most significantly.
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.
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 2024 and 2023 results and year-to-year comparisons between 2024 and 2023.
(2) Included as a portion of general and administrative expense in the accompanying statements of operations. (3) Included as a portion of other income in the accompanying statements of operations.
(2) Included as a portion of general and administrative expense in the accompanying consolidated statements of operations. (3) Included as a portion of other income in the accompanying consolidated statements of operations.
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.
We believe that Adjusted Free Cash Flow provides additional information that may be useful to investors and analysts 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.
Material changes in prices also impact the current revenue stream, estimates of future reserves, borrowing base calculations, depletion expense, impairment assessments of oil and gas properties, asset retirement obligations, and values of properties in purchase and sale transactions.
Material changes in prices also impact the current revenue stream, estimates of future reserves, borrowing base calculations, depletion expense, impairment assessments of crude oil and natural gas properties, asset retirement obligations, and values of properties in purchase and sale transactions.
Material changes in prices can impact the value of oil and gas companies and the rate of return associated with the wells they develop and can hinder their ability to raise capital, borrow money, and retain personnel.
Material changes in prices can impact the value of crude oil and natural gas companies and the rate of return associated with the wells they develop and can hinder their ability to raise capital, borrow money, and retain personnel.
This estimated impact is based on available data as of December 31, 2023, and future events could require different adjustments to our DD&A rate. There were no significant impairment charges recognized related to our proved and unproved properties during the years ended December 31, 2023 or 2022.
This estimated impact is based on available data as of December 31, 2024, and future events could require different adjustments to our DD&A rate. There were no impairment charges recognized related to our proved and unproved properties during the years ended December 31, 2024 or 2023.
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.
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. 66 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.
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.
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 consolidated financial statements. We evaluate our estimates and assumptions on an ongoing basis.
Pricing we receive for our natural gas in both basins is correlated with the capacity of in-field gathering systems, compression, and processing facilities, as well as transportation pipelines out of the 66 Table of Contents basins, of which are majority owned and operated by third parties.
Pricing we receive for our natural gas in both basins is correlated with the capacity of in-field gathering systems, compression, and processing facilities, as well as transportation pipelines out of the basins, of which are majority owned and operated by third parties.
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.
We regularly consider which resources, including debt and equity financing, 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 2025 capital program to be funded by cash flows from operations.
Adjusted EBITDAX is a non-GAAP measure that we present because we believe it provides useful additional information to investors and analysts, as a performance measure, for analysis of our ability to internally generate funds for exploration, development, acquisitions, and to service debt. We are also subject to financial covenants under our Credit Facility based on adjusted EBITDAX ratios.
We present Adjusted EBITDAX because we believe it provides useful additional information to investors and analysts, as a performance measure, for analysis of our ability to internally generate funds for exploration, development, acquisitions, and to service debt. We are also subject to financial covenants under our Credit Facility based on Adjusted EBITDAX ratios.
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.
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. Refer to "Item 8. Financial Statements and Supplementary Data” for additional information.
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 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, 2024 2023 2022 Standardized Measure $ 8,315.4 $ 8,269.3 $ 7,927.5 Present value of future income taxes discounted at 10% 899.9 1,110.7 1,906.8 PV-10 $ 9,215.3 $ 9,380.0 $ 9,834.3 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 accompanying consolidated statements of cash flows, netted into the average sales price, before derivatives, the most directly comparable GAAP financial measure.
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 Net Income to Adjusted EBITDAX Adjusted EBITDAX is a supplemental non-GAAP financial measure that represents earnings before interest, income taxes, depreciation, depletion, and amortization, exploration expense, and other non-cash and non-recurring charges.
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.
As of December 31, 2024, our liquidity was $1.82 billion, consisting of cash on hand of $75.8 million and $1.75 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.
Financial Statements and Supplementary Data - Note 9 - Derivatives ” for additional disclosures. 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.
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.
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.
Our derivative gain for the year ended December 31, 2023 was due to fair market value adjustments resulting from lower market prices relative to our open positions, partially offset by cash settlement losses. Refer to “ Item 8. Financial Statements and Supplementary Data - Note 9 - Derivatives ” for additional discussion. Interest expense.
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.
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.
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.
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.
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.
While we experience cost inflation on labor, power, and other key costs in our operations and development program, we do not believe it had a material impact on our results of operations for the periods ended December 31, 2024, 2023, or 2022.
As a result, our proved reserve quantities would decrease by 19.6 MMBoe or 3%. The reserve decrease would have increased our DD&A rate by $0.49 per Boe and decreased our pre-tax income by $38.1 million for the year ended December 31, 2023.
As a result, our proved reserve quantities would decrease by 29.7 MMBoe or 4%. The reserve decrease would have increased our DD&A rate by $0.64 per Boe and decreased our pre-tax income by $81.0 million for the year ended December 31, 2024.
Total product revenues decreased by 8% to $3.5 billion for the year ended December 31, 2023 compared to $3.8 billion for the year ended December 31, 2022.
Total product revenues increased by 50% to $5.2 billion for the year ended December 31, 2024 compared to $3.5 billion for the year ended December 31, 2023.
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.
General and administrative expense increased 41%, to $227.0 million for the year ended December 31, 2024, from $161.1 million for the year ended December 31, 2023, and decreased 13% on an equivalent basis per Boe.
For a significant portion of the midstream contracts assumed with the Hibernia Acquisition and the Tap Rock Acquisition, gathering, transportation, and processing costs are incurred subsequent to the transfer of control; thereby, these costs are recorded net within crude oil and natural gas sales. As a result, gathering, transportation, and processing expense per Boe decreased period over period.
GTP expense per Boe decreased period over period as, with respect to a significant portion of the midstream contracts assumed in the Hibernia, Tap Rock, and Vencer acquisitions, GTP costs are incurred subsequent to the transfer of control; thereby, these costs are recorded net within crude oil, natural gas, and NGL sales. 69 Severance and ad valorem taxes.
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.
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 from our premier assets in the DJ Basin in Colorado and the Permian Basin in Texas and New Mexico.
(2) The average NYMEX natural gas HH spot price for the years ended December 31, 2023 and 2022 was $2.53 and $6.45, respectively.
(2) The average NYMEX natural gas HH price for the years ended December 31, 2024 and 2023 was $2.27 and $2.74, respectively.
Additionally, the incremental decrease in severance and ad valorem taxes per Boe is primarily due to an increase in product revenues generated through the Hibernia Acquisition in the state of Texas, which generally levies lower severance and ad valorem tax rates relative to Colorado and New Mexico. Depreciation, depletion, and amortization.
The decrease in severance and ad valorem taxes per Boe was primarily due to an increase in crude oil, natural gas, and NGL sales generated through the Hibernia and Vencer acquisitions in the state of Texas, which generally levies lower severance and ad valorem tax rates relative to the states of Colorado and New Mexico. Depreciation, depletion, and amortization.
Our DJ Basin natural gas production is sold based on prices established for Colorado Interstate Gas (CIG) and our Permian Basin natural gas production is based on the Waha Hub in West Texas.
Our natural gas production is typically sold at a discount to the benchmark NYMEX HH price. Our DJ Basin natural gas production is sold based on prices established for CIG and our Permian Basin natural gas production is based on the Waha Hub in West Texas.
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.
Severance and ad valorem taxes increased 36%, to $377.4 million for the year ended December 31, 2024, from $276.5 million for the year ended December 31, 2023, and decreased 16% on an equivalent basis per Boe.
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.
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 impairment.
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.
Our derivative gain for the year ended December 31, 2024 was $37.5 million, as compared to a gain of $9.3 million for the year ended December 31, 2023. Our derivative gain for the year ended December 31, 2024 was due to fair market value adjustments resulting from lower market prices relative to our open positions and cash settlement net gains.
As a result, revisions in existing reserve estimates occur. If the estimates of proved reserve quantities decline, the rate at which we record depletion expense will increase, which would reduce future net income. Changes in depletion rate calculations caused by changes in reserve quantities are made prospectively.
If the estimates of proved reserve quantities decline, the rate at which we record depletion expense will increase, which would reduce future net income. Changes in depletion rate calculations caused by changes in reserve quantities are made prospectively. In addition, a decline in reserve estimates may impact the outcome of our assessment of proved and unproved properties for impairment.
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.
Our effective tax rate differs from the amount that would be provided by applying the statutory United States federal income tax rate of 21% to income before income taxes 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, tax credits, and other permanent differences.
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.
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.
As of the date of filing of this report, the available borrowing capacity on our Credit Facility is $1.45 billion. In addition, the maturity of the Credit Facility was extended to August 2028. The next scheduled borrowing base redetermination date is set to occur in May 2024.
As of February 21, 2025, the available borrowing capacity on our Credit Facility was $1.70 billion. Our Credit Facility is set to mature in August 2028, with the next scheduled borrowing base redetermination date to occur in May 2025.
Any deficiency of the purchase price over the estimated fair values of the net assets acquired is recorded as bargain purchase gain in the statements of operations. During 2023, we accounted for two business combinations under the acquisition method of accounting, the Hibernia Acquisition and the Tap Rock Acquisition.
Any deficiency of the purchase price over the estimated fair values of the net assets acquired is recorded as bargain purchase gain in the statements of operations. 76 During 2024, we accounted for one business combination under the acquisition method of accounting, the Vencer Acquisition. In estimating the fair values of assets acquired and liabilities assumed, we make various assumptions.
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.
Gathering, transportation, and processing (“GTP”) expense increased 30%, to $377.7 million for the year ended December 31, 2024, from $290.6 million for the year ended December 31, 2023, and decreased 20% on an equivalent basis per Boe.
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.
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.
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 components of interest expense for the periods presented are as follows (in thousands): Year Ended December 31, 2024 2023 Senior Notes $ 337,438 $ 154,607 Credit Facility 59,007 12,100 Commitment and letter of credit fees under the Credit Facility 5,493 6,231 Amortization of deferred financing costs and deferred acquisition consideration 52,702 9,293 Other 1,663 509 Total interest expense $ 456,303 $ 182,740 70 Income tax expense .
In the DJ Basin, we operated approximately 2.0 drilling rigs and 1.8 completion crews, allowing us to drill 107 gross (90.6 net) operated wells and turn to sales 148 gross (124.3 net) operated wells.
In the DJ Basin, we operated approximately 1.3 drilling rigs and 1.5 completion crews, allowing us to drill 85 gross (75.1 net) operated wells and turn to sales 115 gross (103.9 net) operated wells.
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.
For the year ended December 31, 2024, the derivative cash settlement loss for crude oil was $41.7 million and the derivative cash settlement gain for natural gas was $48.1 million. 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.
The purchase price consideration for the Hibernia Acquisition and the Tap Rock Acquisition of $2.2 billion and $2.5 billion, respectively, was allocated to the assets acquired and liabilities assumed based upon their estimated acquisition date fair values and resulted in no goodwill or bargain purchase gain.
When estimating the fair value of unproved properties, reserve adjustment factors are applied to probable and possible reserves. The purchase price consideration for the Vencer of $2.0 billion was allocated to the assets acquired and liabilities assumed based upon their estimated acquisition date fair values and resulted in no goodwill or bargain purchase gain.
In estimating the fair values of assets acquired and liabilities assumed, we make various assumptions. The most significant of these assumptions relate to the estimated fair values assigned to proved and unproved properties, which resulted in $2.3 billion for the Hibernia Acquisition and $2.6 billion for the Tap Rock Acquisition.
The most significant of these assumptions relate to the estimated fair values assigned to proved and unproved properties, which resulted in $2.1 billion for the Vencer Acquisition.
Financial Statements and Supplementary Data - Note 5 - Long-Term Debt " for additional discussion. 64 Table of Contents During 2023, our total capital expenditures in drilling, completions, land, and midstream assets were $1.4 billion.
Financial Statements and Supplementary Data - Note 2 - Acquisitions and Divestitures ” and “ Item 8. Financial Statements and Supplementary Data - Note 5 - Debt ” for additional discussion. 63 During 2024, our total capital expenditures in drilling, completions, land, and midstream assets were $1.9 billion.
For more information regarding reserve estimations, including additional crude oil sensitives and descriptions over historical reserve revisions, see “ Part I - Item 1. - Business ”, “ Part I - Item 2. Properties ”, and “ Item 8.
For more information regarding reserve estimations, including additional sensitives and descriptions over historical reserve revisions, see “ Part I - Item 1. - Business ”, “ Part I - Item 2. Properties ”, and “ Item 8. Financial Statements and Supplementary Data - Note 16 - Disclosures About Oil and Gas Producing Activities ” included elsewhere in this report.
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.
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 Adjusted Free Cash Flow for the periods presented (in thousands): Year Ended December 31, 2024 2023 Net cash provided by operating activities $ 2,865,228 $ 2,238,760 Add back: Changes in operating assets and liabilities, net 339,264 (71,932) Cash flow from operations before changes in operating assets and liabilities 3,204,492 2,166,828 Less: Cash paid for capital expenditures for drilling and completion activities and other fixed assets (1,924,426) (1,352,388) Less: Changes in working capital related to capital expenditures (8,208) (12,349) Capital expenditures (1,932,634) (1,364,737) Less: Purchases of carbon credits and renewable energy credits (5,744) (6,151) Adjusted Free Cash Flow $ 1,266,114 $ 795,940 Reconciliation of Standardized Measure to Proved Reserves PV-10 PV-10 is derived from the Standardized Measure, which is the most directly comparable GAAP financial measure.
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.
We were in compliance with all covenants under the Credit Facility as of December 31, 2024, and through the filing of this Annual Report on Form 10-K. Refer to “ Item 8. Financial Statements and Supplementary Data - Note 5 - Debt ” for additional information.
The Vencer Acquisition included approximately 44,000 net acres in the Midland Basin in exchange for aggregate consideration of approximately $1.0 billion in cash and 7.3 million shares of our common stock paid at the closing of the Vencer Acquisition and $550.0 million in cash to be paid on or before January 3, 2025.
The Vencer Acquisition included approximately 44,000 net acres in the Midland Basin, which is part of the larger Permian Basin, and certain related crude oil and natural gas assets with average production of approximately 49 MBoe per day as of January 2, 2024 in exchange for aggregate adjusted consideration of approximately $2.0 billion, consisting of $1.0 billion in cash paid at the closing of the Vencer Acquisition, 7.2 million shares of our common stock issued at the closing of the Vencer Acquisition, and $550.0 million in cash to be paid on or before January 3, 2025, inclusive of customary post-closing adjustments.
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.
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, Tap Rock, and Vencer acquisitions. Refer to “ Item 8. Financial Statements and Supplementary Data - Note 2 - Acquisitions and Divestitures ” for additional discussion over our acquisitions. General and administrative expense.
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.
Any excess of the purchase price over the fair value amounts assigned to assets and liabilities is recorded as goodwill.
If we were to exclude the production of our Permian Basin from this calculation, it would result in a $0.22 per Boe, or 43%, change period over period. 70 Table of Contents Lease operating expense.
If we were to exclude the production of our Permian Basin assets from this calculation, it would result in a $0.06 per Boe, or 8% increase between the year ended December 31, 2024 and 2023. Lease operating expense.
These pillars are: generate Free Cash Flow, maintain a premier balance sheet, return cash to stockholders, and demonstrate ESG leadership. 2023 Financial and Operating Results Our financial and operational results for the year ended December 31, 2023: • Total sales volumes increased 25% when compared to 2022 and average sales volumes per day increased to 273 MBoe/d (1) compared to 170 MBoe/d during 2022, in each case, primarily as a result of the Hibernia Acquisition and the Tap Rock Acquisition; • Cash dividends declared of $668.7 million, or $7.60 per share; • Repurchased 5.2 million shares of our common stock at a weighted average price of $61.21 per share; • Net income of $784.3 million, or $9.02 per diluted share; • Cash flows provided by operating activities were $2.2 billion compared to $2.5 billion during 2022.
Financial and Operating Results Our financial and operational results for the year ended December 31, 2024: • Total sales volumes increased 63% when compared to the year ended December 31, 2023; average sales volumes per day increased to 345 MBoe/d compared to 212 MBoe/d during the year ended December 31, 2023, in each case, primarily as a result of the Hibernia, Tap Rock and Vencer Acquisitions; • Net income of $838.7 million, or $8.46 per diluted share for the year ended December 31, 2024 compared to $784.3 million, or $9.02 per diluted share for the year ended December 31, 2023; • Cash flows provided by operating activities were $2.9 billion compared to $2.2 billion during the year ended December 31, 2023.
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.
In addition, we record deferred taxes for any differences between the assigned fair values and tax basis of assets and liabilities. 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.
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.
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.
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.
Average debt outstanding for the years ended December 31, 2024 and 2023 was $4.9 billion and $2.1 billion, respectively.
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 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. 64 The below graph depicts monthly average NYMEX WTI crude oil and NYMEX HH natural gas price over the years ended December 31, 2024 and 2023. _____________________________ (1) The average NYMEX WTI crude oil price for the years ended December 31, 2024 and 2023 was $75.72 and $77.62, respectively.
The following table provides a reconciliation of the GAAP financial measure of average sales price, before derivatives to the non-GAAP financial measure of average sales prices, after derivatives for the periods presented: Year Ended December 31, 2023 2022 Average crude oil sales price (per Bbl) (1) $ 75.57 $ 91.70 Effects of derivatives, net (per Bbl) (3) (1.62) (12.53) Average crude oil sales price (after derivatives) (per Bbl) $ 73.95 $ 79.17 Average natural gas sales price (per Mcf) (2) $ 2.28 $ 6.15 Effects of derivatives, net (per Mcf) (3) (0.06) (1.68) Average natural gas sales price (after derivatives) (per Mcf) $ 2.22 $ 4.47 Average NGL sales price (per Bbl) $ 21.35 $ 35.76 Effects of derivatives, net (per Bbl) (3) — (2.62) Average NGL sales price (after derivatives) (per Bbl) $ 21.35 $ 33.14 _________________________ (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.
The following table provides a reconciliation of the GAAP financial measure of average sales price, before derivatives to the non-GAAP financial measure of average sales prices, after derivatives for the periods presented: 74 Year Ended December 31, 2024 2023 Average crude oil sales price (per Bbl) $ 75.26 $ 75.57 Effects of derivatives, net (per Bbl) (1) (0.72) (1.62) Average crude oil sales price (after derivatives) (per Bbl) $ 74.54 $ 73.95 Average natural gas sales price (per Mcf) $ 0.77 $ 2.28 Effects of derivatives, net (per Mcf) (1) 0.22 (0.06) Average natural gas sales price (after derivatives) (per Mcf) $ 0.99 $ 2.22 Average NGL sales price (per Bbl) $ 21.09 $ 21.35 Effects of derivatives, net (per Bbl) (1) — — Average NGL sales price (after derivatives) (per Bbl) $ 21.09 $ 21.35 _________________________ (1) Derivatives economically hedge the price we receive for crude oil, natural gas, and NGL.
The increase in total DD&A expense was primarily due to a 25% increase in sales volumes between periods driven by the Hibernia Acquisition and the Tap Rock Acquisition.
The increase in total DD&A expense was primarily due to a 63% increase in sales volumes between periods driven by the Hibernia, Tap Rock, and Vencer acquisitions. The increase in DD&A expense per Boe was due to an increase in the depletion rate driven by a greater increase in the depletable property base in proportion to proved reserves. Transaction costs.
We periodically enter into derivative contracts for crude oil, natural gas, and NGL using NYMEX futures or over-the-counter derivative financial instruments. We receive a premium or discount to the benchmark WTI price for our crude oil production. The differential between the benchmark price and the price we receive can reflect adjustments for quality, location, and transportation.
We receive a premium or discount to the benchmark WTI price for our crude oil production. The differential between the benchmark price and the price we receive can reflect adjustments for quality, location, and transportation. Our DJ Basin crude oil price includes a higher-grade quality differential and includes a transportation differential for delivery to Cushing, Oklahoma.
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.
The following table presents a reconciliation of the GAAP financial measure of net income to the non-GAAP financial measure of Adjusted EBITDAX for the periods presented (in thousands): Year Ended December 31, 2024 2023 Net income $ 838,723 $ 784,288 Exploration 14,322 2,178 Depreciation, depletion, and amortization 2,056,427 1,171,192 Unused commitments (1) 1,730 5,013 Transaction costs 31,419 84,328 Stock-based compensation (2) 48,272 34,931 Derivative gain, net (37,490) (9,307) Derivative cash settlement gain (loss), net 6,435 (68,246) Interest expense 456,303 182,740 Interest income (3) (11,058) (33,347) Loss on property transactions, net 2,566 254 Income tax expense 243,972 215,166 Adjusted EBITDAX $ 3,651,621 $ 2,369,190 _________________________ (1) Included as a portion of other operating expense in the accompanying consolidated statements of operations.
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.
Depreciation, depletion, and amortization (“DD&A”) expense increased 76%, to $2.1 billion for the year ended December 31, 2024 from $1.2 billion for the year ended December 31, 2023, and increased 8% on an equivalent basis per Boe. Subsequent to December 31, 2023, we invested approximately $3.7 billion in the acquisition and development of crude oil and natural gas properties.
The 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.
The following table summarizes our operating expenses for the periods indicated (in thousands, except per Boe amounts): Year Ended December 31, 2024 2023 Change Percent Change Operating Expenses: Lease operating expense $ 577,837 $ 301,288 $ 276,549 92 % Midstream operating expense 48,038 45,080 2,958 7 % Gathering, transportation, and processing 377,678 290,645 87,033 30 % Severance and ad valorem taxes 377,388 276,535 100,853 36 % Exploration 14,322 2,178 12,144 ** Depreciation, depletion, and amortization 2,056,427 1,171,192 885,235 76 % Transaction costs 31,419 84,328 (52,909) (63) % General and administrative expense 226,965 161,077 65,888 41 % Other operating expense 17,330 7,437 9,893 133 % Total operating expenses $ 3,727,404 $ 2,339,760 $ 1,387,644 59 % Selected Operating Expenses (per Boe): Lease operating expense $ 4.58 $ 3.89 $ 0.69 18 % Midstream operating expense (1) 0.38 0.58 (0.20) (34) % Gathering, transportation, and processing 2.99 3.75 (0.76) (20) % Severance and ad valorem taxes 2.99 3.57 (0.58) (16) % Depreciation, depletion, and amortization 16.30 15.13 1.17 8 % Transaction costs 0.25 1.09 (0.84) (77) % General and administrative expense 1.80 2.08 (0.28) (13) % Total selected operating expenses (per Boe) $ 29.29 $ 30.09 $ (0.80) (3) % _____________________________ ** Percent not meaningful (1) Our midstream assets predominantly relate to our DJ Basin operations.
We periodically enter into natural gas basis protection swaps to mitigate a portion of our exposure to adverse market changes. Outlook Our 2024 capital investments in drilling, completions, land, and midstream, which we expect to be between $1.8 billion to $2.1 billion, are focused on the continued execution of our development plans in the DJ Basin and Permian Basin.
Financial Statements and Supplementary Data - Note 9 - Derivatives for further discussion on our derivative contracts. Outlook Our 2025 capital investments in drilling, completions, and midstream, which we expect to be between $1.8 billion to $1.9 billion, are focused on the continued execution of our development plans in the DJ Basin and Permian Basin.
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.
Refer to “ Item 8. Financial Statements and Supplementary Data - Note 12 - Income Taxes” for additional discussion. Our income tax expense for the years ended December 31, 2024 and 2023 was $244.0 million and $215.2 million, resulting in an effective tax rate of 22.5% and 21.5%, respectively, on income from operations before income taxes.
Please refer to the “ Reconciliation of Free Cash Flow to Cash Provided by Operating Activities ” and “ Liquidity and Capital Resources ” for additional discussion. 2023 Transactions and Operations On August 2, 2023, we closed on the Hibernia Acquisition and the Tap Rock Acquisition.
Refer to “ Non-GAAP Financial Measures - Reconciliation of Adjusted Free Cash Flow to Cash Provided by Operating Activities ” and “ Liquidity and Capital Resources ” below for additional discussion. 2024 Transaction and Operations On January 2, 2024, we completed the acquisition of certain crude oil and natural gas assets from Vencer.
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.
Lease operating expense increased 92%, to $577.8 million for the year ended December 31, 2024, from $301.3 million for the year ended December 31, 2023, and increased 18% on an equivalent basis per Boe. The increase in lease operating expense was primarily the result of the Tap Rock, Hibernia, and Vencer acquisitions in the Permian Basin.
We have operational flexibility to control the pace of our capital spending and we regularly monitor external factors that may negatively impact it. We may revise our capital program during the year as a result of this. Our 2024 capital program allocates approximately 60% to the Permian Basin, which includes drilling and completing 130 to 150 gross operated wells.
We have operational flexibility to control the pace of our capital spending and we regularly monitor external factors that may negatively impact it.
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.
Our material short-term cash requirements include: operating activities, working capital requirements, capital expenditures, dividends, and payments of contractual obligations, including the payment of the remaining portion of the deferred consideration due with respect to the Vencer Acquisition.
Commodity prices continue to be impacted by various macro-economic factors influencing the balance of supply and demand.
Commodity prices in 2024 continued to be impacted by various macro-economic factors influencing the balance of supply and demand. From January through April 2024, pricing for crude oil rebounded when compared to declining pricing in the fourth quarter of 2023.
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.
The Credit Facility contains customary representations and various affirmative and negative covenants as well as certain financial covenants, including (a) a permitted net leverage ratio of not greater than 3.00 to 1.00, (b) a current ratio, inclusive of the unused commitments under the Credit Facility then available to be borrowed, of not less than 1.00 to 1.00, and (c) upon the achievement of investment grade credit ratings, a PV-9 coverage ratio of the net present value, discounted at 9% per annum, of the estimated future net revenues expected in the proved reserves to our total net indebtedness of not less than 1.50 to 1.00 (“PV-9 Coverage Ratio”).