TradeStation

Get Cash Back and $0 Commissions
+ The Power of TradeStation

Civitas Resources, Inc. Reports Fourth Quarter and Full Year 2024 Results

Business Wire 24-Feb-2025 4:16 PM

Civitas Resources, Inc. (NYSE:CIVI) (the "Company" or "Civitas") today reported its fourth quarter and full year 2024 financial and operating results. A webcast and conference call to review these results and the Company's 2025 outlook is planned for 6:30 a.m. MT (8:30 a.m. ET), on Tuesday, February 25, 2025. Participation details are available in this release, and supplemental materials can be accessed on the Company's website, www.civitasresources.com.

Key Fourth Quarter and Full Year 2024 Results

 

 

Three Months Ended December 31, 2024

 

Twelve Months Ended December 31, 2024

Net Income ($MM)

 

$151

 

$839

Adjusted Net Income ($MM)(1)

 

$171

 

$842

Operating Cash Flow ($MM)

 

$858

 

$2,865

Adjusted EBITDAX ($MM)(1)

 

$895

 

$3,652

Sales Volumes (MBoe/d)

 

352

 

345

Oil Volumes (MBbl/d)

 

164

 

159

Capital Expenditures ($MM)

 

$278

 

$1,933

Adjusted Free Cash Flow ($MM)(1)

 

$519

 

$1,266

(1) Non-GAAP financial measure; see attached reconciliation schedules at the end of this release for reconciliations to the most directly comparable GAAP financial measures.

Management Quote

"The Civitas team performed well in 2024, establishing a successful operational track record in our first full year of operating in the Permian Basin and building on our strong momentum in the DJ Basin. Our high-quality assets and strong execution delivered in-line to better-than-expected sales volumes, capital expenditures, and operating costs. Along with enhancing our portfolio returns through sustainable capital efficiency gains and improved cycle times, we also expanded our asset base with attractive inventory adds in our core areas. All of these actions strengthened our business and our long-term free cash flow outlook," said President and CEO Chris Doyle.

Fourth Quarter 2024 Financial and Operating Results

Total sales and oil volumes increased 1% and 3% sequentially to 352 MBoe/d and 164 MBbl/d, respectively. Sales volumes in the fourth quarter were split 50% Permian Basin and 50% DJ Basin, as the DJ Basin grew significantly following a high number of third quarter turn-in-lines. Supported by strong sales volumes and commodity price realizations, higher than expected revenues offset higher cash operating costs, primarily occurring in the Permian Basin, as a result of winterization efforts and increased workover and maintenance activities.

Capital expenditures of $278 million were consistent with plan and reflected continued efficiency gains, as the Company drilled, completed, and turned to sales 21, 34, and 4 net operated wells, respectively, in the Permian Basin, and 9, 3, and 28 net operated wells, respectively, in the DJ Basin. The Company's average lateral length completed in the quarter was approximately 2.2 miles and 3.0 miles for the Permian Basin and DJ Basin, respectively.

Long-term debt was reduced by $350 million in the fourth quarter, while the Company also returned $205 million to its shareholders, including $48 million in dividends and $157 million in share repurchases. The Company repurchased nearly 3.5% of its outstanding shares in the fourth quarter.

2024 Financial Highlights

  • Generated adjusted free cash flow(1) of nearly $1.3 billion, representing a yield of 29% (based on year-end 2024 market capitalization)
  • Delivered capital expenditures in the lower half of the Company's original guidance, with total sales volumes approximately 5% above original guidance and oil volumes at the midpoint, adjusted for non-core DJ Basin divestments
    • Cash operating costs, including lease operating, midstream, gathering, transportation, and processing, and cash G&A were below the midpoint of original guidance
  • Returned more than $920 million to shareholders throughout the year, including $494 million in dividends and $427 million of share repurchases
    • Repurchased 7.3 million outstanding shares (approximately 7% of shares outstanding)
  • Increased the Company's revolving credit facility borrowing base by $400 million (to $3.4 billion) and its elected commitment by $350 million (to $2.2 billion)
  • Received an upgrade on the Company's long-term issuer rating from Fitch Ratings to BB+, along with an upgrade from S&P Global to a positive outlook

(1) Non-GAAP financial measure; see attached reconciliation schedules at the end of this release for reconciliations to the most directly comparable GAAP financial measures.

2024 Operational Highlights

  • Established operational track record in the Permian Basin, delivering sustainably lower well costs through well design changes, accelerated drilling and completion cycle times, and scale benefits
    • Midland Basin average two-mile well costs (drilling, completion and equipment) decreased from $850 per lateral foot to less than $725 per foot by the end of the year, a more than 15% improvement
    • Implemented simulfrac operations late in 2024, increasing fluid throughput by more than 40% (barrels pumped per day)
    • Achieved Permian Basin total recordable incident rate of 0.18 in the first year of operatorship
  • Delineated Wolfcamp D development in the Midland Basin, with higher than anticipated productivity and lower costs, expanding the economic competitiveness of the Wolfcamp D across Civitas' acreage position
  • Successfully executed 13 four-mile laterals in the DJ Basin, the longest laterals ever drilled and completed in Colorado, representing the highest 180-day cumulative oil producing wells in the state and observing no per foot degradation in productivity
  • Drilled, completed, and commenced production on the Company's first "U-turn" wells in the Company's northeast extension area of the DJ Basin, outperforming expected capital cost, cycle times, and production
  • Reported 2024 proved reserves of 798 million barrels of oil equivalent, a 14% increase from year-end 2023, primarily driven by the acquisition of Vencer Energy

2024 Strategic Highlights

  • Closed on the acquisition of certain oil and gas assets in the Midland Basin from Vencer Energy at the start of the year, materially expanding the Company's Permian Basin position
  • Extended the Company's future development inventory through multiple land transactions and optimized development plans, adding approximately 100 gross locations in the Permian Basin and 250 gross locations in the DJ Basin
  • Divested non-core DJ Basin assets for $215 million, which included 7 MBoe/d of production (~40% oil) and long-dated future development inventory in the Company's northeast extension area
  • Reduced regulatory risk in the DJ Basin through a multi-party regulatory agreement with the governor, industry colleagues, and environmental groups that defers future ballot measure and legislative initiatives through at least the end of 2027 (Senate Bill 24-229 and 24-230)
  • Received approval from Colorado's Energy and Carbon Management Commission of the Lowry Ranch Comprehensive Area Plan within the Watkins development area of the DJ Basin

Webcast / Conference Call Information

The Company plans to host a webcast and conference call at 6:30 a.m. MT (8:30 a.m. ET) on February 25, 2025. The dial-in number for the call is 888-510-2535, with passcode 4872770. A live webcast and replay of this event will be available on the Investor Relations section of the Company's website at www.civitasresources.com.

About Civitas Resources, Inc.

Civitas Resources, Inc. is an independent exploration and production company focused on the acquisition, development and production of crude oil and liquids-rich natural gas from its premier assets in the DJ Basin in Colorado and the Permian Basin in Texas and New Mexico. Civitas' proven business model to maximize shareholder returns is focused on four key strategic pillars: generating significant free cash flow, maintaining a premier balance sheet, returning capital to shareholders, and demonstrating ESG leadership. For more information about Civitas, please visit www.civitasresources.com.

Schedule 1: Consolidated Statements of Operations

(in thousands, except for per share amounts, unaudited)

 

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Operating net revenues:

 

 

 

 

 

 

 

Crude oil, natural gas, and NGL sales

$

1,291,745

 

 

$

1,125,730

 

 

$

5,202,408

 

 

$

3,473,821

 

Other operating income

 

1,121

 

 

 

1,045

 

 

 

4,400

 

 

 

5,419

 

Total operating net revenues

 

1,292,866

 

 

 

1,126,775

 

 

 

5,206,808

 

 

 

3,479,240

 

Operating expenses:

 

 

 

 

 

 

 

Lease operating expense

 

173,005

 

 

 

109,560

 

 

 

577,837

 

 

 

301,288

 

Midstream operating expense

 

11,313

 

 

 

10,039

 

 

 

48,038

 

 

 

45,080

 

Gathering, transportation, and processing

 

97,894

 

 

 

80,880

 

 

 

377,678

 

 

 

290,645

 

Severance and ad valorem taxes

 

86,307

 

 

 

88,293

 

 

 

377,388

 

 

 

276,535

 

Exploration

 

587

 

 

 

632

 

 

 

14,322

 

 

 

2,178

 

Depreciation, depletion, and amortization

 

544,568

 

 

 

416,634

 

 

 

2,056,427

 

 

 

1,171,192

 

Transaction costs

 

682

 

 

 

24,251

 

 

 

31,419

 

 

 

84,328

 

General and administrative expense

 

53,223

 

 

 

54,524

 

 

 

226,965

 

 

 

161,077

 

Other operating expense

 

6,192

 

 

 

2,182

 

 

 

17,330

 

 

 

7,437

 

Total operating expenses

 

973,771

 

 

 

786,995

 

 

 

3,727,404

 

 

 

2,339,760

 

Other income (expense):

 

 

 

 

 

 

 

Derivative gain (loss), net

 

(11,437

)

 

 

129,881

 

 

 

37,490

 

 

 

9,307

 

Interest expense

 

(113,860

)

 

 

(90,071

)

 

 

(456,303

)

 

 

(182,740

)

Loss on property transactions, net

 

(1,136

)

 

 

 

 

 

(2,566

)

 

 

(254

)

Other income (expense)

 

7,099

 

 

 

(695

)

 

 

24,670

 

 

 

33,661

 

Total other income (expense)

 

(119,334

)

 

 

39,115

 

 

 

(396,709

)

 

 

(140,026

)

Income from operations before income taxes

 

199,761

 

 

 

378,895

 

 

 

1,082,695

 

 

 

999,454

 

Income tax expense

 

(48,651

)

 

 

(76,028

)

 

 

(243,972

)

 

 

(215,166

)

Net income

$

151,110

 

 

$

302,867

 

 

$

838,723

 

 

$

784,288

 

 

 

 

 

 

 

 

 

Earnings per common share

 

 

 

 

 

 

 

Basic

$

1.57

 

 

$

3.23

 

 

$

8.48

 

 

$

9.09

 

Diluted

$

1.57

 

 

$

3.20

 

 

$

8.46

 

 

$

9.02

 

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

Basic

 

96,254

 

 

 

93,774

 

 

 

98,865

 

 

 

86,240

 

Diluted

 

96,394

 

 

 

94,519

 

 

 

99,176

 

 

 

86,988

 

Schedule 2: Consolidated Statement of Cash Flows

(in thousands, unaudited)

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

 

2024

 

 

 

2023

 

 

 

2024

 

 

 

2023

 

Cash flows from operating activities:

 

 

 

 

 

 

 

Net income

$

151,109

 

 

$

302,867

 

 

$

838,723

 

 

$

784,288

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

Depreciation, depletion, and amortization

 

544,568

 

 

 

416,634

 

 

 

2,056,427

 

 

 

1,171,192

 

Stock-based compensation

 

12,150

 

 

 

9,354

 

 

 

48,272

 

 

 

34,931

 

Derivative (gain) loss, net

 

11,437

 

 

 

(129,881

)

 

 

(37,490

)

 

 

(9,307

)

Derivative cash settlement gain (loss), net

 

12,147

 

 

 

(23,339

)

 

 

6,435

 

 

 

(68,246

)

Amortization of deferred financing costs and deferred acquisition consideration

 

13,775

 

 

 

3,587

 

 

 

52,702

 

 

 

9,293

 

Loss on property transactions, net

 

1,136

 

 

 

 

 

 

2,566

 

 

 

254

 

Deferred income tax expense

 

48,378

 

 

 

106,191

 

 

 

235,773

 

 

 

245,163

 

Other, net

 

4,084

 

 

 

(330

)

 

 

1,084

 

 

 

(740

)

Changes in operating assets and liabilities, net

 

 

 

 

 

 

 

Accounts receivable, net

 

(58,057

)

 

 

760

 

 

 

(23,036

)

 

 

(39,869

)

Prepaid expenses and other

 

(12,856

)

 

 

19,141

 

 

 

(17,644

)

 

 

19,987

 

Accounts payable, accrued expenses, and other liabilities

 

130,199

 

 

 

138,204

 

 

 

(298,584

)

 

 

91,814

 

Net cash provided by operating activities

 

858,070

 

 

 

843,188

 

 

 

2,865,228

 

 

 

2,238,760

 

Cash flows from investing activities:

 

 

 

 

 

 

 

Acquisitions of businesses, net of cash acquired

 

 

 

 

(5,121

)

 

 

(905,096

)

 

 

(3,655,612

)

Acquisitions of crude oil and natural gas properties

 

(23,096

)

 

 

(93,880

)

 

 

(47,440

)

 

 

(154,855

)

Deposits for acquisitions

 

 

 

 

(161,250

)

 

 

 

 

 

(161,250

)

Capital expenditures for drilling and completion activities and other fixed assets

 

(292,319

)

 

 

(570,269

)

 

 

(1,924,426

)

 

 

(1,352,388

)

Proceeds from property transactions

 

45,544

 

 

 

84,692

 

 

 

208,824

 

 

 

90,456

 

Purchases of carbon credits and renewable energy credits

 

(1,826

)

 

 

(287

)

 

 

(5,744

)

 

 

(6,151

)

Other, net

 

 

 

 

(177

)

 

 

2,000

 

 

 

(3,355

)

Net cash used in investing activities

 

(271,697

)

 

 

(746,292

)

 

 

(2,671,882

)

 

 

(5,243,155

)

Cash flows from financing activities:

 

 

 

 

 

 

 

Proceeds from credit facility

 

250,000

 

 

 

1,000,000

 

 

 

1,900,000

 

 

 

2,120,000

 

Payments to credit facility

 

(600,000

)

 

 

(900,000

)

 

 

(2,200,000

)

 

 

(1,370,000

)

Proceeds from issuance of senior notes

 

 

 

 

987,500

 

 

 

 

 

 

3,653,750

 

Payment of deferred financing costs and other

 

(1,215

)

 

 

(2,879

)

 

 

(7,724

)

 

 

(45,788

)

Dividends paid

 

(47,629

)

 

 

(149,289

)

 

 

(493,842

)

 

 

(660,320

)

Common stock repurchased and retired

 

(157,444

)

 

 

 

 

 

(427,305

)

 

 

(320,398

)

Payment of employee tax withholdings in exchange for the return of common stock

 

(396

)

 

 

(114

)

 

 

(12,037

)

 

 

(13,416

)

Other, net

 

(938

)

 

 

(727

)

 

 

(3,427

)

 

 

(752

)

Net cash provided by (used in) financing activities

 

(557,622

)

 

 

934,491

 

 

 

(1,244,335

)

 

 

3,363,076

 

Net change in cash, cash equivalents, and restricted cash

 

28,751

 

 

 

1,031,387

 

 

 

(1,050,989

)

 

 

358,681

 

Cash, cash equivalents, and restricted cash:

 

 

 

 

 

 

 

Beginning of period (1)

 

47,075

 

 

 

95,428

 

 

 

1,126,815

 

 

 

768,134

 

End of period (1)

$

75,826

 

 

$

1,126,815

 

 

$

75,826

 

 

$

1,126,815

 

(1) The balance includes $0.1 million of restricted cash consisting of funds for road maintenance and repairs that is presented in other noncurrent assets within our balance sheets for all periods presented prior to September 30, 2024. These funds were released to the Company during the third quarter of 2024. In addition, the December 31, 2023 balance includes $1.9 million of interest earned on cash held in escrow that is presented in deposits for acquisitions within our balance sheets for the period ended December 31, 2023.

Schedule 3: Consolidated Balance Sheets

(in thousands)

 

 

December 31,

 

 

2024

 

 

 

2023

 

ASSETS

 

 

 

Current assets:

 

 

 

Cash and cash equivalents

$

75,826

 

 

$

1,124,797

 

Accounts receivable, net:

 

 

 

Crude oil and natural gas sales

 

646,290

 

 

 

505,961

 

Joint interest and other

 

125,047

 

 

 

247,228

 

Derivative assets

 

66,517

 

 

 

35,192

 

Deposits for acquisitions

 

 

 

 

163,164

 

Prepaid expenses and other

 

74,638

 

 

 

68,070

 

Total current assets

 

988,318

 

 

 

2,144,412

 

Property and equipment (successful efforts method):

 

 

 

Proved properties

 

16,897,070

 

 

 

12,738,568

 

Less: accumulated depreciation, depletion, and amortization

 

(4,287,752

)

 

 

(2,339,541

)

Total proved properties, net

 

12,609,318

 

 

 

10,399,027

 

Unproved properties

 

630,727

 

 

 

821,939

 

Wells in progress

 

505,556

 

 

 

536,858

 

Other property and equipment, net of accumulated depreciation of $9,382 in 2024 and $9,808 in 2023

 

48,757

 

 

 

62,392

 

Total property and equipment, net

 

13,794,358

 

 

 

11,820,216

 

Derivative assets

 

17,037

 

 

 

8,233

 

Other noncurrent assets

 

144,407

 

 

 

124,458

 

Total assets

$

14,944,120

 

 

$

14,097,319

 

LIABILITIES AND STOCKHOLDERS' EQUITY

 

 

 

Current liabilities:

 

 

 

Accounts payable and accrued expenses

$

560,893

 

 

$

565,708

 

Production taxes payable

 

322,976

 

 

 

421,045

 

Crude oil and natural gas revenue distribution payable

 

702,130

 

 

 

766,123

 

Derivative liability

 

22,178

 

 

 

18,096

 

Deferred acquisition consideration

 

478,749

 

 

 

 

Other liabilities

 

118,168

 

 

 

80,915

 

Total current liabilities

 

2,205,094

 

 

 

1,851,887

 

Long-term liabilities:

 

 

 

Debt, net

 

4,493,531

 

 

 

4,785,732

 

Ad valorem taxes

 

294,058

 

 

 

307,924

 

Derivative liability

 

13,016

 

 

 

 

Deferred income tax liabilities, net

 

800,554

 

 

 

564,781

 

Asset retirement obligations

 

399,002

 

 

 

305,716

 

Other long-term liabilities

 

110,119

 

 

 

99,958

 

Total liabilities

 

8,315,374

 

 

 

7,915,998

 

Commitments and contingencies

 

 

 

Stockholders' equity:

 

 

 

Preferred stock, $.01 par value, 25,000,000 shares authorized, none outstanding

 

 

 

 

 

Common stock, $.01 par value, 225,000,000 shares authorized, 93,933,857 and 93,774,901 issued and outstanding as of December 31, 2024 and 2023, respectively

 

5,006

 

 

 

5,004

 

Additional paid-in capital

 

5,095,298

 

 

 

4,964,450

 

Retained earnings

 

1,528,442

 

 

 

1,211,867

 

Total stockholders' equity

 

6,628,746

 

 

 

6,181,321

 

Total liabilities and stockholders' equity

$

14,944,120

 

 

$

14,097,319

 

Schedule 4: Average Sales Volumes and Prices (unaudited)

The following table presents crude oil, natural gas, and NGL sales volumes by operating region as well as consolidated average sales prices for the periods presented:

 

Three Months Ended

 

Twelve Months Ended

 

December 31, 2024

 

September 30, 2024

 

December 31, 2024

 

December 31, 2023

Average sales volumes per day

 

 

 

 

 

 

 

Crude oil (MBbl/d)

 

 

 

 

 

 

 

DJ Basin

 

84

 

 

71

 

 

74

 

 

79

Permian Basin

 

80

 

 

88

 

 

85

 

 

21

Total

 

164

 

 

159

 

 

159

 

 

100

Natural gas (MMcf/d)

 

 

 

 

 

 

 

DJ Basin

 

309

 

 

311

 

 

320

 

 

302

Permian Basin

 

286

 

 

292

 

 

278

 

 

64

Total

 

595

 

 

603

 

 

598

 

 

366

Natural gas liquids (MBbl/d)

 

 

 

 

 

 

 

DJ Basin

 

41

 

 

37

 

 

38

 

 

39

Permian Basin

 

49

 

 

52

 

 

48

 

 

12

Total

 

90

 

 

89

 

 

86

 

 

51

Average sales volumes per day (MBoe/d)

 

 

 

 

 

 

 

DJ Basin

 

176

 

 

159

 

 

165

 

 

169

Permian Basin

 

176

 

 

189

 

 

179

 

 

44

Total(1)

 

352

 

 

348

 

 

345

 

 

213

 

 

 

 

 

 

 

 

Average sales prices (before derivatives):

 

 

Crude oil (per Bbl)

$

69.96

 

$

75.46

 

$

75.26

 

$

75.57

Natural gas (per Mcf)

$

1.14

 

$

0.17

 

$

0.77

 

$

2.28

Natural gas liquids (per Bbl)

$

21.47

 

$

19.38

 

$

21.09

 

$

21.35

Total (per Boe)

$

39.90

 

$

39.70

 

$

41.24

 

$

44.86

____________________

(1) Items may not recalculate due to rounding.

Schedule 5: Adjusted Net Income (in thousands, except per share amounts, unaudited)

Adjusted Net Income is a supplemental non-GAAP financial measure that is used by management to present a more comparable, recurring profitability between periods. We believe that Adjusted Net Income provides external users of our consolidated financial statements with additional information to assist in their analysis of the Company. The Company defines Adjusted Net Income as net income after adjusting for (1) the impact of certain non-cash items and one-time transactions and correspondingly (2) the related tax effect in each period. Adjusted Net Income is not a measure of net income as determined by GAAP and should not be considered in isolation or as a substitute for net income, net cash provided by operating activities, or other profitability or liquidity measures prepared under GAAP.

The following table presents a reconciliation of the GAAP financial measure of net income to the non-GAAP financial measure of Adjusted Net Income.

 

Three Months Ended

 

Twelve Months Ended

 

December 31, 2024

 

September 30, 2024

 

December 31, 2024

 

December 31, 2023

Net income

$

151,110

 

 

$

295,803

 

 

$

838,723

 

 

$

784,288

 

Adjustments to net income:

 

 

 

 

 

 

 

Unused commitments(1)

 

1,232

 

 

 

1,117

 

 

 

1,730

 

 

 

5,013

 

Transaction costs

 

682

 

 

 

140

 

 

 

31,419

 

 

 

84,328

 

Loss on property transactions, net

 

1,136

 

 

 

 

 

 

2,566

 

 

 

254

 

Derivative (gain) loss, net

 

11,437

 

 

 

(151,029

)

 

 

(37,490

)

 

 

(9,307

)

Derivative cash settlement gain (loss), net

 

12,147

 

 

 

18,195

 

 

 

6,435

 

 

 

(68,246

)

Total adjustments to net income before taxes

 

26,634

 

 

 

(131,577

)

 

 

4,660

 

 

 

12,042

 

Tax effect of adjustments

 

(6,499

)

 

 

31,578

 

 

 

(1,049

)

 

 

(2,589

)

Total adjustments to net income after taxes

 

20,135

 

 

 

(99,999

)

 

 

3,611

 

 

 

9,453

 

 

 

 

 

 

 

 

 

Adjusted Net Income

$

171,245

 

 

$

195,804

 

 

$

842,334

 

 

$

793,741

 

 

 

 

 

 

 

 

 

Adjusted Net Income per diluted share

$

1.78

 

 

$

1.99

 

 

$

8.49

 

 

$

9.12

 

 

 

 

 

 

 

 

 

Diluted weighted-average common shares outstanding

 

96,394

 

 

 

98,224

 

 

 

99,176

 

 

 

86,988

 

1) Included as a portion of other operating expense in the consolidated statements of operations.

Schedule 6: Adjusted EBITDAX (in thousands, unaudited)

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. Adjusted EBITDAX excludes certain items that we believe affect the comparability of operating results and can exclude items that are generally non-recurring in nature or whose timing and/or amount cannot be reasonably estimated. 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 revolving credit facility based on Adjusted EBITDAX ratios. 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. Adjusted EBITDAX should not be considered in isolation or as a substitute for net income, net cash provided by operating activities, or other profitability or liquidity measures prepared under GAAP. 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.

The following table presents a reconciliation of the GAAP financial measure of net income to the non-GAAP financial measure of Adjusted EBITDAX:

 

Three Months Ended

 

Twelve Months Ended

 

December 31, 2024

 

September 30, 2024

 

December 31, 2024

 

December 31, 2023

Net Income

$

151,110

 

 

$

295,803

 

 

$

838,723

 

 

$

784,288

 

Total adjustments to net income before taxes (from schedule 4)

 

26,634

 

 

 

(131,577

)

 

 

4,660

 

 

 

12,042

 

Exploration

 

587

 

 

 

861

 

 

 

14,322

 

 

 

2,178

 

Depreciation, depletion, and amortization

 

544,568

 

 

 

523,929

 

 

 

2,056,427

 

 

 

1,171,192

 

Stock-based compensation(1)

 

12,150

 

 

 

12,661

 

 

 

48,272

 

 

 

34,931

 

Interest expense

 

113,860

 

 

 

117,760

 

 

 

456,303

 

 

 

182,740

 

Interest income(2)

 

(2,334

)

 

 

(2,650

)

 

 

(11,058

)

 

 

(33,347

)

Income tax expense

 

48,651

 

 

 

93,309

 

 

 

243,972

 

 

 

215,166

 

Adjusted EBITDAX

$

895,226

 

 

$

910,096

 

 

$

3,651,621

 

 

$

2,369,190

 

(1) Included as a portion of general and administrative expense in the consolidated statements of operations.

(2) Included as a portion of other income in the consolidated statements of operations.

Schedule 7: Adjusted Free Cash Flow (in thousands, unaudited)

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 natural gas properties, changes in working capital related to capital expenditures, and purchases of carbon credits. 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. 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.

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:

 

Three Months Ended

 

Twelve Months Ended

 

December 31, 2024

 

September 30, 2024

 

December 31, 2024

 

December 31, 2023

Net cash provided by operating activities

$

858,070

 

 

$

835,038

 

 

$

2,865,228

 

 

$

2,238,760

 

Add back: changes in operating assets and liabilities, net

 

(59,285

)

 

 

(28,270

)

 

 

339,264

 

 

 

(71,932

)

Cash flow from operations before changes in operating assets and liabilities

 

798,785

 

 

 

806,768

 

 

 

3,204,492

 

 

 

2,166,828

 

Less: Cash paid for capital expenditures for drilling and completion activities and other fixed assets

 

(292,319

)

 

 

(541,410

)

 

 

(1,924,426

)

 

 

(1,352,388

)

Less: Changes in working capital related to capital expenditures

 

14,115

 

 

 

103,021

 

 

 

(8,208

)

 

 

(12,349

)

Capital expenditures

 

(278,204

)

 

 

(438,389

)

 

 

(1,932,634

)

 

 

(1,364,737

)

Less: Purchases of carbon credits and renewable energy credits

 

(1,826

)

 

 

(2,032

)

 

 

(5,744

)

 

 

(6,151

)

Adjusted Free Cash Flow

$

518,755

 

 

$

366,347

 

 

$

1,266,114

 

 

$

795,940

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Capital expenditures by operating region

 

 

 

 

 

 

 

DJ Basin

$

78,223

 

 

$

208,530

 

 

$

813,750

 

 

$

890,962

 

Permian Basin

 

199,955

 

 

 

228,910

 

 

 

1,117,686

 

 

 

473,933

 

Other/Corporate

 

25

 

 

 

951

 

 

 

1,199

 

 

 

(158

)

Total

$

278,203

 

 

$

438,391

 

 

$

1,932,635

 

 

$

1,364,737

 

Schedule 8: Estimated Proved Reserves

A summary of our changes in quantities of total proved reserves for the year ended December 31, 2024 is as follows:

Proved Reserve Roll-Forward

 

(in MBoe)

Net Proved Reserves

Balance as of December 31, 2023

697,799

 

Extensions, discoveries, and other additions

101,817

 

Production

(126,135

)

Divestiture of reserves

(22,929

)

Removed from capital program

(24,064

)

Acquisition of reserves

179,348

 

Revisions to previous estimates

(8,112

)

Balance as of December 31, 2024

797,724

 

The table below sets forth information regarding our estimated proved reserves by category and operating region as of December 31, 2024:

Operating Region/Area

 

Crude Oil (MBbls)

 

Natural Gas (MMcf)

 

NGL (MBbls)

 

Crude Oil Equivalent (MBoe)

Proved developed reserves:

 

 

 

 

 

 

 

 

DJ Basin

 

103,812

 

647,550

 

79,431

 

291,168

Permian Basin

 

131,814

 

676,306

 

123,751

 

368,283

Total proved developed reserves

 

235,626

 

1,323,856

 

203,182

 

659,451

Proved undeveloped reserves:

 

 

 

 

 

 

 

 

DJ Basin

 

34,045

 

99,276

 

11,883

 

62,474

Permian Basin

 

35,690

 

116,386

 

20,711

 

75,799

Total proved undeveloped reserves

 

69,735

 

215,662

 

32,594

 

138,273

Proved reserves:

 

 

 

 

 

 

 

 

DJ Basin

 

137,857

 

746,826

 

91,314

 

353,642

Permian Basin

 

167,504

 

792,692

 

144,462

 

444,082

Total proved reserves(1)

 

305,361

 

1,539,518

 

235,776

 

797,724

____________________

(1) Items may not recalculate due to rounding.

 

Image for Press Release 2051619

For further information, please contact: Investor Relations: Brad Whitmarsh, 832.736.8909, bwhitmarsh@civiresources.com Mae Herrington, 832.913.5444, mherrington@civiresources.com

Media: Rich Coolidge, info@civiresources.com