Ó£ÌÒÊÓÆµ Announces Fourth Quarter and Full Year 2023 Results

Earnings Call to be held 7:30 am CT on Thursday, February 22, 2024

DALLAS--(BUSINESS WIRE)-- Ó£ÌÒÊÓÆµ (NYSE: TPL) (the “Companyâ€� or “TPLâ€�) today announced its financial and operating results for the fourth quarter and full year of 2023.

Fourth Quarter 2023 Highlights

  • Net income of $113.1 million, or $14.73 per share (diluted)
  • Revenues of $166.7 million
  • Adjusted EBITDA(1) of $150.9 million
  • Free cash flow (1) of $116.3 million
  • Royalty production of 26.3 thousand barrels of oil equivalent per day, the highest quarterly royalty production level in TPL history
  • $10.2 million of common stock repurchases
  • Quarterly cash dividend of $3.25 per share paid on December 15, 2023
  • As of December 31, 2023, TPL’s royalty acreage had an estimated 4.5 net well permits, 9.7 net drilled but uncompleted wells, 2.8 net completed wells, and 67.2 net producing wells.

Full Year 2023 Highlights

  • Net income of $405.6 million, or $52.77 per share (diluted)
  • Revenues of $631.6 million
  • Adjusted EBITDA(1) of $541.4 million
  • Free cash flow(1) of $415.5 million
  • Royalty production of 23.5 thousand barrels of oil equivalent per day
  • $42.4 million of common stock repurchases
  • $100.0 million of total cash dividends paid during 2023 (comprised of $13.00 per share in regular dividends)

(1) Reconciliations of Non-GAAP measures are provided in the tables below.

“Fourth quarter 2023 capped off a strong year for TPL,� said Tyler Glover, Chief Executive Officer of the Company. “Driven by robust oil and gas royalty production and continued growth of our water and surface businesses, total consolidated revenues and free cash flow for this most recent quarter were the highest of any quarter in 2023. For the full year 2023, TPL generated record revenues from our Water segment, while revenues from our easements and other surface-related income grew nearly 50% year-over-year. This growth of our surface-related businesses helped to substantially offset lower commodity prices. Looking ahead to 2024, we continue to see strong activity on our royalty and surface acreage. With an unmatched Permian asset footprint, high free cash flow margins, a resilient business mix, and a large net cash balance, TPL is well-positioned in 2024 to seize on opportunities for value-added growth and shareholder return of capital.�

Financial Results for the Fourth Quarter of 2023

The Company reported net income of $113.1 million for the fourth quarter of 2023 compared to net income of $99.7 million for the fourth quarter of 2022.

Total revenues for the fourth quarter of 2023 were $166.7 million compared to $152.7 million for the fourth quarter of 2022. The increase in revenue was principally due to a combined increase of $10.1 million in water sales and produced water royalties and an increase of $8.3 million in easements and other surface-related income. Oil and gas royalty revenue increased $2.1 million due to higher production volumes in the fourth quarter of 2023 compared to the fourth quarter of 2022 partially offset by lower average commodity prices over the same period. The Company’s share of production was 26.3 thousand barrels of oil equivalent (“Boe�) per day for the fourth quarter of 2023 versus 21.3 thousand Boe per day for the same period of 2022. The average realized price was $42.81 per Boe in the fourth quarter of 2023 versus $51.57 per Boe in the fourth quarter of 2022. TPL’s revenue streams are directly impacted by commodity prices and development and operating decisions made by our customers.

Total operating expenses of $32.8 million for the fourth quarter of 2023 increased $4.3 million compared to the same period of 2022. The change in operating expenses is principally related to an increase in water service-related expenses resulting from increased water sales activity during the fourth quarter of 2023 compared to the same period of 2022.

Financial Results for the Year Ended December 31, 2023

The Company reported net income of $405.6 million for the year ended December 31, 2023, a decrease of 9.1% compared to net income of $446.4 million for the year ended December 31, 2022.

Total revenues decreased $35.8 million for the year ended December 31, 2023 compared to the same period of 2022. Oil and gas royalty revenue of $357.4 million for the year ended December 31, 2023 includes an $8.7 million recovery, as discussed below. As part of an ongoing arbitration between TPL and an operator with respect to underpayment of oil and gas royalties resulting from improper deductions of post-production costs by the operator for production periods before and through June 2023, the operator agreed to pay $10.1 million to TPL, comprised of $8.7 million of unpaid oil and gas royalties, $0.9 million of interest and $0.5 million of damages (the "O&G Settlement"). Excluding the impact of the $8.7 million recovery, oil and gas royalty revenue decreased $103.7 million compared to the same period of 2022. The Company’s share of production was approximately 23.5 thousand Boe per day for the year ended December 31, 2023 versus 21.3 thousand Boe per day for the same period of 2022. The average realized price was $42.58 per Boe for the year ended December 31, 2023 versus $60.81 per Boe for the same period of 2022. The decrease in oil and gas royalty revenue was partially offset by a combined increase of $39.5 million in water sales and produced water royalties and an increase of $22.9 million in easements and other surface-related income. TPL’s revenue streams are directly impacted by commodity prices and development and operating decisions made by our customers.

Total operating expenses of $145.5 million for the year ended December 31, 2023 increased $40.4 million compared to the same period of 2022. The change in operating expenses is principally related to increases in legal and professional fees and water service-related expenses during the year ended December 31, 2023 compared to the same period of 2022. During 2023, the Company made the operational decision to incur higher water service-related expenses in order to meet increased customer demand for water within shorter time commitments. This decision, in turn, resulted in higher water sales revenue and operating income during 2023 over 2022.

Quarterly Dividend Declared

On February 13, 2024, the Board declared a quarterly cash dividend of $3.50 per share, payable on March 15, 2024 to stockholders of record at the close of business on March 1, 2024.

Update on Consideration of Stockholder Proposal from the 2023 Annual Meeting

The Company also announced that on February 12, 2024, the Nominating and Corporate Governance Committee recommended to the full Board that the Board consider including in the 2024 proxy materials a proposal granting stockholders the right to call a special meeting for approval at the Company’s 2024 Annual Meeting. Pursuant to the recommendation of the Nominating and Corporate Governance Committee, the Company is currently evaluating the appropriate parameters for such right, with the intent to make a final recommendation to the full Board prior to the release of the proxy materials for the Company’s 2024 Annual Meeting of Stockholders.

Conference Call and Webcast Information

The Company will hold a conference call on Thursday, February 22, 2024 at 7:30 a.m. Central Time to discuss fourth quarter and year end results. A live webcast of the conference call will be available on the Investors section of the Company’s website at . To listen to the live broadcast, go to the site at least 15 minutes prior to the scheduled start time in order to register and install any necessary audio software.

The conference call can also be accessed by dialing 1-877-407-4018 or 1-201-689-8471. The telephone replay can be accessed by dialing 1-844-512-2921 or 1-412-317-6671 and providing the conference ID# 13742748. The telephone replay will be available starting shortly after the call through March 7, 2024.

Ó£ÌÒÊÓÆµ Ó£ÌÒÊÓÆµ

Ó£ÌÒÊÓÆµ is one of the largest landowners in the State of Texas with approximately 868,000 acres of land in West Texas, with the majority of its ownership concentrated in the Permian Basin. The Company is not an oil and gas producer, but its surface and royalty ownership provide revenue opportunities throughout the life cycle of a well. These revenue opportunities include fixed fee payments for use of our land, revenue for sales of materials (caliche) used in the construction of infrastructure, providing sourced water and/or treated produced water, revenue from our oil and gas royalty interests, and revenues related to saltwater disposal on our land. The Company also generates revenue from pipeline, power line and utility easements, commercial leases and temporary permits related to a variety of land uses including midstream infrastructure projects and hydrocarbon processing facilities.

Visit TPL at .

Cautionary Statement Regarding Forward-Looking Statements

This news release may contain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, that are based on TPL’s beliefs, as well as assumptions made by, and information currently available to, TPL, and therefore involve risks and uncertainties that are difficult to predict. Generally, future or conditional verbs such as “will,� “would,� “should,� “could,� or “may� and the words “believe,� “anticipate,� “continue,� “intend,� “expect� and similar expressions identify forward-looking statements. Forward-looking statements include, but are not limited to, references to strategies, plans, objectives, expectations, intentions, assumptions, future operations and prospects and other statements that are not historical facts. You should not place undue reliance on forward-looking statements. Although TPL believes that plans, intentions and expectations reflected in or suggested by any forward-looking statements made herein are reasonable, TPL may be unable to achieve such plans, intentions or expectations and actual results, and performance or achievements may vary materially and adversely from those envisaged in this news release due to a number of factors including, but not limited to: the initiation or outcome of potential litigation; and any changes in general economic and/or industry specific conditions. These risks, as well as other risks associated with TPL are also more fully discussed in our Annual Report on Form 10-K and our Quarterly Reports on Form 10-Q. You can access TPL’s filings with the SEC through the SEC website at and TPL strongly encourages you to do so. Except as required by applicable law, TPL undertakes no obligation to update any forward-looking statements or other statements herein for revisions or changes after this communication is made.

FINANCIAL AND OPERATIONAL RESULTS

(unaudited)

Ìý

Ìý

Ìý

Three Months Ended

December 31,

Ìý

Years Ended

December 31,

Ìý

Ìý

2023

Ìý

2022

Ìý

2023

Ìý

2022

Company’s share of production volumes(1) (2):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Oil (MBbls)

Ìý

Ìý

1,059

Ìý

Ìý

864

Ìý

Ìý

3,701

Ìý

Ìý

3,401

Natural gas (MMcf)

Ìý

Ìý

4,124

Ìý

Ìý

3,313

Ìý

Ìý

14,528

Ìý

Ìý

13,086

NGL (MBbls)

Ìý

Ìý

669

Ìý

Ìý

548

Ìý

Ìý

2,453

Ìý

Ìý

2,208

Equivalents (MBoe)

Ìý

Ìý

2,416

Ìý

Ìý

1,964

Ìý

Ìý

8,575

Ìý

Ìý

7,791

Equivalents per day (MBoe/d)

Ìý

Ìý

26.3

Ìý

Ìý

21.3

Ìý

Ìý

23.5

Ìý

Ìý

21.3

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Oil and gas royalty revenue (in thousands) (2):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Oil royalties

Ìý

$

79,335

Ìý

$

68,585

Ìý

$

273,304

Ìý

$

307,606

Natural gas royalties

Ìý

Ìý

6,705

Ìý

Ìý

14,679

Ìý

Ìý

29,915

Ìý

Ìý

74,866

NGL royalties

Ìý

Ìý

12,710

Ìý

Ìý

13,432

Ìý

Ìý

45,510

Ìý

Ìý

69,962

Total oil and gas royalties

Ìý

$

98,750

Ìý

$

96,696

Ìý

$

348,729

Ìý

$

452,434

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Realized prices (1) (2):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Oil ($/Bbl)

Ìý

$

78.46

Ìý

$

83.16

Ìý

$

77.33

Ìý

$

94.69

Natural gas ($/Mcf)

Ìý

$

1.76

Ìý

$

4.79

Ìý

$

2.23

Ìý

$

6.19

NGL ($/Bbl)

Ìý

$

20.53

Ìý

$

26.51

Ìý

$

20.05

Ìý

$

34.25

Equivalents ($/Boe)

Ìý

$

42.81

Ìý

$

51.57

Ìý

$

42.58

Ìý

$

60.81

(1)

Term

Ìý

Definition

Ìý

Bbl

Ìý

One stock tank barrel of 42 U.S. gallons liquid volume used herein in reference to crude oil, condensate or NGLs.

Ìý

MBbls

Ìý

One thousand barrels of crude oil, condensate or NGLs.

Ìý

MBoe

Ìý

One thousand Boe.

Ìý

MBoe/d

Ìý

One thousand Boe per day.

Ìý

Mcf

Ìý

One thousand cubic feet of natural gas.

Ìý

MMcf

Ìý

One million cubic feet of natural gas.

Ìý

NGL

Ìý

Natural gas liquids. Hydrocarbons found in natural gas that may be extracted as liquefied petroleum gas and natural gasoline.

Ìý

Ìý

Ìý

Ìý

(2)

The metrics provided exclude the impact of the $8.7 million of oil and gas royalties from the O&G Settlement discussed above.

Ìý

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

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

Ìý

Ìý

Ìý

Three Months Ended

December 31,

Ìý

Years Ended

December 31,

Ìý

Ìý

2023

Ìý

2022

Ìý

2023

Ìý

2022

Revenues:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Oil and gas royalties

Ìý

$

98,750

Ìý

$

96,696

Ìý

$

357,394

Ìý

$

452,434

Water sales

Ìý

Ìý

26,404

Ìý

Ìý

19,207

Ìý

Ìý

112,203

Ìý

Ìý

84,725

Produced water royalties

Ìý

Ìý

22,436

Ìý

Ìý

19,566

Ìý

Ìý

84,260

Ìý

Ìý

72,234

Easements and other surface-related income

Ìý

Ìý

19,067

Ìý

Ìý

10,746

Ìý

Ìý

70,932

Ìý

Ìý

48,057

Land sales and other operating revenue

Ìý

Ìý

—

Ìý

Ìý

6,491

Ìý

Ìý

6,806

Ìý

Ìý

9,972

Total revenues

Ìý

Ìý

166,657

Ìý

Ìý

152,706

Ìý

Ìý

631,595

Ìý

Ìý

667,422

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Expenses:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Salaries and related employee expenses

Ìý

Ìý

10,696

Ìý

Ìý

11,732

Ìý

Ìý

43,384

Ìý

Ìý

41,402

Water service-related expenses

Ìý

Ìý

9,070

Ìý

Ìý

4,418

Ìý

Ìý

33,566

Ìý

Ìý

17,463

General and administrative expenses

Ìý

Ìý

4,141

Ìý

Ìý

3,524

Ìý

Ìý

14,928

Ìý

Ìý

13,285

Legal and professional fees

Ìý

Ìý

3,051

Ìý

Ìý

3,747

Ìý

Ìý

31,522

Ìý

Ìý

8,735

Ad valorem and other taxes

Ìý

Ìý

1,960

Ìý

Ìý

1,901

Ìý

Ìý

7,385

Ìý

Ìý

8,854

Depreciation, depletion and amortization

Ìý

Ìý

3,876

Ìý

Ìý

3,153

Ìý

Ìý

14,757

Ìý

Ìý

15,376

Total operating expenses

Ìý

Ìý

32,794

Ìý

Ìý

28,475

Ìý

Ìý

145,542

Ìý

Ìý

105,115

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Operating income

Ìý

Ìý

133,863

Ìý

Ìý

124,231

Ìý

Ìý

486,053

Ìý

Ìý

562,307

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Other income, net

Ìý

Ìý

11,269

Ìý

Ìý

3,922

Ìý

Ìý

31,508

Ìý

Ìý

6,548

Income before income taxes

Ìý

Ìý

145,132

Ìý

Ìý

128,153

Ìý

Ìý

517,561

Ìý

Ìý

568,855

Income tax expense

Ìý

Ìý

32,022

Ìý

Ìý

28,422

Ìý

Ìý

111,916

Ìý

Ìý

122,493

Net income

Ìý

$

113,110

Ìý

$

99,731

Ìý

$

405,645

Ìý

$

446,362

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income per share of common stock

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

$

14.74

Ìý

$

12.95

Ìý

$

52.81

Ìý

$

57.80

Diluted

Ìý

$

14.73

Ìý

$

12.94

Ìý

$

52.77

Ìý

$

57.77

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Weighted average number of shares of common stock outstanding

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

Ìý

7,671,773

Ìý

Ìý

7,698,487

Ìý

Ìý

7,681,435

Ìý

Ìý

7,721,957

Diluted

Ìý

Ìý

7,678,182

Ìý

Ìý

7,705,116

Ìý

Ìý

7,686,615

Ìý

Ìý

7,726,809

Ìý

SEGMENT OPERATING RESULTS

(dollars in thousands) (unaudited)

Ìý

Ìý

Ìý

Three Months Ended

December 31,

Ìý

Ìý

2023

Ìý

2022

Revenues:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Land and resource management:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Oil and gas royalties

Ìý

$

98,750

Ìý

59

%

Ìý

$

96,696

Ìý

64

%

Easements and other surface-related income

Ìý

Ìý

18,079

Ìý

11

%

Ìý

Ìý

9,841

Ìý

6

%

Land sales and other operating revenue

Ìý

Ìý

—

Ìý

—

%

Ìý

Ìý

6,491

Ìý

4

%

Total land and resource management revenue

Ìý

Ìý

116,829

Ìý

70

%

Ìý

Ìý

113,028

Ìý

74

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Water services and operations:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Water sales

Ìý

Ìý

26,404

Ìý

16

%

Ìý

Ìý

19,207

Ìý

13

%

Produced water royalties

Ìý

Ìý

22,436

Ìý

13

%

Ìý

Ìý

19,566

Ìý

13

%

Easements and other surface-related income

Ìý

Ìý

988

Ìý

1

%

Ìý

Ìý

905

Ìý

—

%

Total water services and operations revenue

Ìý

Ìý

49,828

Ìý

30

%

Ìý

Ìý

39,678

Ìý

26

%

Total consolidated revenues

Ìý

$

166,657

Ìý

100

%

Ìý

$

152,706

Ìý

100

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Land and resource management

Ìý

$

88,846

Ìý

79

%

Ìý

$

79,623

Ìý

80

%

Water services and operations

Ìý

Ìý

24,264

Ìý

21

%

Ìý

Ìý

20,108

Ìý

20

%

Total consolidated net income

Ìý

$

113,110

Ìý

100

%

Ìý

$

99,731

Ìý

100

%

Ìý

Ìý

Years Ended

December 31,

Ìý

Ìý

2023

Ìý

2022

Revenues:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Land and resource management:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Oil and gas royalties

Ìý

$

357,394

Ìý

57

%

Ìý

$

452,434

Ìý

68

%

Easements and other surface-related income

Ìý

Ìý

67,905

Ìý

11

%

Ìý

Ìý

44,569

Ìý

7

%

Land sales and other operating revenue

Ìý

Ìý

6,806

Ìý

1

%

Ìý

Ìý

9,972

Ìý

1

%

Total land and resource management revenue

Ìý

Ìý

432,105

Ìý

69

%

Ìý

Ìý

506,975

Ìý

76

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Water services and operations:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Water sales

Ìý

Ìý

112,203

Ìý

18

%

Ìý

Ìý

84,725

Ìý

13

%

Produced water royalties

Ìý

Ìý

84,260

Ìý

13

%

Ìý

Ìý

72,234

Ìý

11

%

Easements and other surface-related income

Ìý

Ìý

3,027

Ìý

—

%

Ìý

Ìý

3,488

Ìý

—

%

Total water services and operations revenue

Ìý

Ìý

199,490

Ìý

31

%

Ìý

Ìý

160,447

Ìý

24

%

Total consolidated revenues

Ìý

$

631,595

Ìý

100

%

Ìý

$

667,422

Ìý

100

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Land and resource management

Ìý

$

306,706

Ìý

76

%

Ìý

$

365,041

Ìý

82

%

Water services and operations

Ìý

Ìý

98,939

Ìý

24

%

Ìý

Ìý

81,321

Ìý

18

%

Total consolidated net income

Ìý

$

405,645

Ìý

100

%

Ìý

$

446,362

Ìý

100

%

NON-GAAP PERFORMANCE MEASURES AND DEFINITIONS

In addition to amounts presented in accordance with generally accepted accounting principles in the United States of America (“GAAP�), we also present certain supplemental non-GAAP performance measurements. These measurements are not to be considered more relevant or accurate than the measurements presented in accordance with GAAP. In compliance with the requirements of the SEC, our non-GAAP measurements are reconciled to net income, the most directly comparable GAAP performance measure. For all non-GAAP measurements, neither the SEC nor any other regulatory body has passed judgment on these non-GAAP measurements.

EBITDA, Adjusted EBITDA and Free Cash Flow

EBITDA is a non-GAAP financial measurement of earnings before interest, taxes, depreciation, depletion and amortization. Its purpose is to highlight earnings without finance, taxes, and depreciation, depletion and amortization expense, and its use is limited to specialized analysis. We calculate Adjusted EBITDA as EBITDA excluding employee share-based compensation. Its purpose is to highlight earnings without non-cash activity such as share-based compensation and/or other non-recurring or unusual items. We calculate Free Cash Flow as Adjusted EBITDA less current income tax expense and capital expenditures. Its purpose is to provide an additional measure of operating performance. We have presented EBITDA, Adjusted EBITDA and Free Cash Flow because we believe that these metrics are useful supplements to net income in analyzing the Company’s operating performance. Our definitions of Adjusted EBITDA and Free Cash Flow may differ from computations of similarly titled measures of other companies.

The following table presents a reconciliation of net income to EBITDA, Adjusted EBITDA and Free Cash Flow for the three months and years ended December 31, 2023 and 2022 (in thousands):

Ìý

Ìý

Three Months Ended

December 31,

Ìý

Years Ended

December 31,

Ìý

Ìý

2023

Ìý

2022

Ìý

2023

Ìý

2022

Net income

Ìý

$

113,110

Ìý

Ìý

$

99,731

Ìý

Ìý

$

405,645

Ìý

Ìý

$

446,362

Ìý

Add:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Income tax expense

Ìý

Ìý

32,022

Ìý

Ìý

Ìý

28,422

Ìý

Ìý

Ìý

111,916

Ìý

Ìý

Ìý

122,493

Ìý

Depreciation, depletion and amortization

Ìý

Ìý

3,876

Ìý

Ìý

Ìý

3,153

Ìý

Ìý

Ìý

14,757

Ìý

Ìý

Ìý

15,376

Ìý

EBITDA

Ìý

Ìý

149,008

Ìý

Ìý

Ìý

131,306

Ìý

Ìý

Ìý

532,318

Ìý

Ìý

Ìý

584,231

Ìý

Add:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Employee share-based compensation

Ìý

Ìý

1,907

Ìý

Ìý

Ìý

2,594

Ìý

Ìý

Ìý

9,124

Ìý

Ìý

Ìý

7,583

Ìý

Adjusted EBITDA

Ìý

Ìý

150,915

Ìý

Ìý

Ìý

133,900

Ìý

Ìý

Ìý

541,442

Ìý

Ìý

Ìý

591,814

Ìý

Less:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Current income tax expense

Ìý

Ìý

(29,589

)

Ìý

Ìý

(26,319

)

Ìý

Ìý

(110,517

)

Ìý

Ìý

(121,230

)

Capital expenditures

Ìý

Ìý

(5,044

)

Ìý

Ìý

(6,812

)

Ìý

Ìý

(15,431

)

Ìý

Ìý

(18,967

)

Free Cash Flow

Ìý

$

116,282

Ìý

Ìý

$

100,769

Ìý

Ìý

$

415,494

Ìý

Ìý

$

451,617

Ìý

Ìý

Investor Relations
IR@TexasPacific.com

Source: Ó£ÌÒÊÓÆµ