Ó£ÌÒÊÓÆµ Announces Second Quarter Results and Another Record Performance From Water Segment

Earnings Call to be held 7:30 am CT on Thursday, August 8, 2024

DALLAS--(BUSINESS WIRE)-- Ó£ÌÒÊÓÆµ (NYSE: TPL) (the “Companyâ€� or “TPLâ€�) today announced its financial and operating results for the second quarter of 2024.

Second Quarter 2024 Highlights

  • Water Service and Operations segment achieved record performance for the following:
    • Water sales revenue of $40.7 million
    • Produced water royalties revenue of $25.3 million
    • Total segment revenues of $68.3 million
    • Total segment net income of $34.5 million
  • Announced a target cash and cash equivalents balance of approximately $700 million. Above this targeted level, TPL will seek to deploy the majority of its free cash flow towards share repurchases and dividends. In conjunction with this announcement, the Company declared a special cash dividend of $10.00 per share, which was paid on July 15, 2024
  • Consolidated net income of $114.6 million, or $4.98 per share (diluted)
  • Consolidated revenues of $172.3 million
  • Adjusted EBITDA(1) of $153.2 million
  • Free cash flow (1) of $116.0 million
  • Royalty production of 24.9 thousand barrels of oil equivalent (“Boeâ€�) per day
  • $6.3 million of common stock repurchases
  • Quarterly cash dividend of $1.17 per share paid on June 17, 2024
  • As of June 30, 2024, TPL’s royalty acreage had an estimated 6.3 net well permits, 9.5 net drilled but uncompleted wells, 4.0 net completed wells, and 73.3 net producing wells. Net producing wells added during the quarter had an average lateral length of approximately 10,366 ft.

Six Months Ended June 30, 2024 Highlights

  • The Company announced the development of a new energy-efficient method of produced water desalination and treatment. The Company has successfully conducted a technology pilot and is progressing towards the construction of a larger test facility with an initial capacity of 10,000 barrels of produced water per day.
  • Three-for-one stock split effective March 26, 2024
  • Consolidated net income of $229.0 million, or $9.95 per share (diluted)
  • Consolidated revenues of $346.5 million, including record water segment revenues of $131.0 million
  • Adjusted EBITDA(1) of $305.3 million
  • Free cash flow (1) of $230.5 million
  • Royalty production of 24.9 thousand Boe per day
  • $16.6 million of common stock repurchases
  • $53.8 million of total cash dividends paid through June 30, 2024

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

“This quarter’s strong results highlight the meaningful contribution derived from investments we have made in the water business since its inception in 2017,� said Tyler Glover, Chief Executive Officer of the Company. “The substantial investment into hiring personnel and developing targeted infrastructure over several years was a pivotal moment in the Company’s history, purposefully positioning TPL to be at the forefront of the Permian Basin’s emergence as a world-class resource. This most recent quarter represents corporate records for each of water sales and produced water royalties revenues, which is a testament to the water segment’s continued success and relevance to TPL overall. The Permian Basin, with its enormous size and excellent resource quality, provides TPL a long growth runway, and we remain focused on extracting maximum value where we can leverage our superb people, technology, and asset footprint.�

Financial Results for the Second Quarter of 2024 - Sequential

The Company reported net income of $114.6 million for the second quarter of 2024 compared to net income of $114.4 million for the first quarter of 2024.

Total revenues for the second quarter of 2024 were $172.3 million compared to $174.1 million for the first quarter of 2024. The slight decrease in revenues is primarily due to a decrease of $4.1 million in easements and other surface-related income and a $2.3 million decrease in oil and gas royalty revenue compared to the first quarter of 2024. While the Company’s share of production was 24.9 thousand Boe per day for the second quarter of 2024 versus 24.8 thousand Boe per day for the first quarter of 2024, the average realized price decreased 3% to $41.44 per Boe in the second quarter of 2024 compared to $42.71 per Boe in the first quarter of 2024. These decreases in revenue were partially offset by increases of $3.5 million in water sales and $2.3 million in produced water royalties over the same period. The growth in water sales is principally due to an increase of 16.5% in water sales volumes for the second quarter of 2024 compared to the first quarter of 2024. Our revenue streams are directly impacted by commodity prices and development and operating decisions made by our customers.

Total operating expenses were $39.1 million for the second quarter of 2024 compared to $38.1 million for the first quarter of 2024. The change in operating expenses is principally related to an increase in water service-related expenses over the same time period.

Financial Results for the Second Quarter of 2024 - Year Over Year

Total revenues for the six months ended June 30, 2024 were $346.5 million compared to $307.0 million for the same period of 2023. All revenue streams, except land sales, increased for the six months ended June 30, 2024 with the $18.4 million increase in water sales being the biggest contributor. The growth in water sales is principally due to an increase of 25.5% in water sales volumes. Additionally, oil and gas royalty revenue increased $10.4 million primarily due to higher production volumes for the six months ended June 30, 2024 compared to the same period of 2023. Oil and gas royalty revenue for the six months ended June 30, 2023 included an $8.7 million settlement with an operator with respect to unpaid oil and gas royalties for older production periods. Excluding the impact of the $8.7 million settlement on 2023 revenues, oil and gas royalty revenue for the six months ended June 30, 2024 increased $19.1 million over the six months ended June 30, 2023. The Company’s share of production was 24.9 thousand Boe per day for the six months ended June 30, 2024 versus 22.9 thousand Boe per day for the same period of 2023. The average realized price was $42.07 per Boe for the six months ended June 30, 2024 versus $41.08 per Boe for the same period of 2023. TPL’s revenue streams are directly impacted by commodity prices and development and operating decisions made by our customers.

Total operating expenses were $77.2 million for the six months ended June 30, 2024 compared to $81.7 million for the same period of 2023. The change in operating expenses is principally related to a decrease in legal and professional fees for the six months ended June 30, 2024 compared to the same period of 2023, partially offset by higher water service-related expenses due to the 25.5% increase in water sales volumes.

Special Cash Dividend Declared

On June 13, 2024, the Company’s Board of Directors (the “Board�) declared a special cash dividend of $10.00 per share which was paid on July 15, 2024 to stockholders of record at the close of business on July 1, 2024.

Quarterly Dividend Declared

On August 6, 2024, the Company's Board declared a quarterly cash dividend of $1.17 per share, payable on September 17, 2024 to stockholders of record at the close of business on September 3, 2024.

Conference Call and Webcast Information

The Company will hold a conference call on Thursday, August 8, 2024 at 7:30 a.m. Central Time to discuss second quarter 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# 13745173. The telephone replay will be available starting shortly after the call through August 22, 2024.

Ó£ÌÒÊÓÆµ Ó£ÌÒÊÓÆµ

Ó£ÌÒÊÓÆµ is one of the largest landowners in the State of Texas with approximately 869,000 acres of land, 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 Securities and Exchange Commission (“SEC�) through the SEC's 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

Ìý

Six Months Ended

Ìý

Ìý

June 30,

2024

Ìý

March 31,

2024

Ìý

June 30,

2024

Ìý

June 30,

2023(2)

Company’s share of production volumes(1):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Oil (MBbls)

Ìý

Ìý

967

Ìý

Ìý

990

Ìý

Ìý

1,958

Ìý

Ìý

1,792

Natural gas (MMcf)

Ìý

Ìý

3,851

Ìý

Ìý

3,806

Ìý

Ìý

7,658

Ìý

Ìý

7,088

NGL (MBbls)

Ìý

Ìý

661

Ìý

Ìý

633

Ìý

Ìý

1,294

Ìý

Ìý

1,177

Equivalents (MBoe)

Ìý

Ìý

2,270

Ìý

Ìý

2,258

Ìý

Ìý

4,528

Ìý

Ìý

4,151

Equivalents per day (MBoe/d)

Ìý

Ìý

24.9

Ìý

Ìý

24.8

Ìý

Ìý

24.9

Ìý

Ìý

22.9

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Oil and gas royalty revenue (in thousands):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Oil royalties

Ìý

$

74,747

Ìý

$

72,614

Ìý

$

147,361

Ìý

$

127,077

Natural gas royalties

Ìý

Ìý

2,367

Ìý

Ìý

7,062

Ìý

Ìý

9,429

Ìý

Ìý

14,731

NGL royalties

Ìý

Ìý

12,699

Ìý

Ìý

12,444

Ìý

Ìý

25,143

Ìý

Ìý

21,069

Total oil and gas royalties

Ìý

$

89,813

Ìý

$

92,120

Ìý

$

181,933

Ìý

$

162,877

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Realized prices (1):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Oil ($/Bbl)

Ìý

$

80.93

Ìý

$

76.77

Ìý

$

78.82

Ìý

$

74.24

Natural gas ($/Mcf)

Ìý

$

0.66

Ìý

$

2.01

Ìý

$

1.33

Ìý

$

2.25

NGL ($/Bbl)

Ìý

$

20.78

Ìý

$

21.24

Ìý

$

21.00

Ìý

$

19.34

Equivalents ($/Boe)

Ìý

$

41.44

Ìý

$

42.71

Ìý

$

42.07

Ìý

$

41.08

_________________________

(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 and dollars provided for the six months ended June 30, 2023 exclude the impact of an $8.7 million settlement with an operator with respect to unpaid oil and gas royalties.

Ìý

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

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

Ìý

Ìý

Ìý

Three Months Ended

Ìý

Six Months Ended

Ìý

Ìý

June 30,

2024

Ìý

March 31,

2024

Ìý

June 30,

2024

Ìý

June 30,

2023

Revenues:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Oil and gas royalties

Ìý

$

89,813

Ìý

$

92,120

Ìý

$

181,933

Ìý

$

171,542

Water sales

Ìý

Ìý

40,650

Ìý

Ìý

37,126

Ìý

Ìý

77,776

Ìý

Ìý

59,377

Produced water royalties

Ìý

Ìý

25,301

Ìý

Ìý

23,006

Ìý

Ìý

48,307

Ìý

Ìý

40,975

Easements and other surface-related income

Ìý

Ìý

16,570

Ìý

Ìý

20,646

Ìý

Ìý

37,216

Ìý

Ìý

33,677

Land sales

Ìý

Ìý

—

Ìý

Ìý

1,244

Ìý

Ìý

1,244

Ìý

Ìý

1,400

Total revenues

Ìý

Ìý

172,334

Ìý

Ìý

174,142

Ìý

Ìý

346,476

Ìý

Ìý

306,971

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

12,771

Ìý

Ìý

12,461

Ìý

Ìý

25,232

Ìý

Ìý

21,189

Water service-related expenses

Ìý

Ìý

14,824

Ìý

Ìý

10,212

Ìý

Ìý

25,036

Ìý

Ìý

15,943

General and administrative expenses

Ìý

Ìý

3,673

Ìý

Ìý

4,924

Ìý

Ìý

8,597

Ìý

Ìý

6,879

Legal and professional fees

Ìý

Ìý

2,307

Ìý

Ìý

4,057

Ìý

Ìý

6,364

Ìý

Ìý

26,782

Ad valorem and other taxes

Ìý

Ìý

1,444

Ìý

Ìý

2,357

Ìý

Ìý

3,801

Ìý

Ìý

3,644

Land sales expenses

Ìý

Ìý

—

Ìý

Ìý

250

Ìý

Ìý

250

Ìý

Ìý

5

Depreciation, depletion and amortization

Ìý

Ìý

4,093

Ìý

Ìý

3,840

Ìý

Ìý

7,933

Ìý

Ìý

7,297

Total operating expenses

Ìý

Ìý

39,112

Ìý

Ìý

38,101

Ìý

Ìý

77,213

Ìý

Ìý

81,739

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Operating income

Ìý

Ìý

133,222

Ìý

Ìý

136,041

Ìý

Ìý

269,263

Ìý

Ìý

225,232

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Other income, net

Ìý

Ìý

13,220

Ìý

Ìý

9,943

Ìý

Ìý

23,163

Ìý

Ìý

12,260

Income before income taxes

Ìý

Ìý

146,442

Ìý

Ìý

145,984

Ìý

Ìý

292,426

Ìý

Ìý

237,492

Income tax expense

Ìý

Ìý

31,853

Ìý

Ìý

31,567

Ìý

Ìý

63,420

Ìý

Ìý

50,531

Net income

Ìý

$

114,589

Ìý

$

114,417

Ìý

$

229,006

Ìý

$

186,961

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net income per share of common stock (1)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

$

4.99

Ìý

$

4.97

Ìý

$

9.96

Ìý

$

8.10

Diluted

Ìý

$

4.98

Ìý

$

4.97

Ìý

$

9.95

Ìý

$

8.10

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Weighted average number of shares of common stock outstanding (1)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic

Ìý

Ìý

22,987,971

Ìý

Ìý

23,003,001

Ìý

Ìý

22,995,486

Ìý

Ìý

23,068,056

Diluted

Ìý

Ìý

23,013,793

Ìý

Ìý

23,020,249

Ìý

Ìý

23,018,313

Ìý

Ìý

23,083,643

_________________________

(1)

Ìý

All share and share price amounts reflect the three-for-one stock split effected on March 26, 2024.

Ìý

SEGMENT OPERATING RESULTS

(dollars in thousands) (unaudited)

Ìý

Ìý

Ìý

Three Months Ended

Ìý

Ìý

June 30,

2024

Ìý

March 31,

2024

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

$

89,813

Ìý

52

%

Ìý

$

92,120

Ìý

53

%

Easements and other surface-related income

Ìý

Ìý

14,219

Ìý

8

%

Ìý

Ìý

18,121

Ìý

10

%

Land sales

Ìý

Ìý

—

Ìý

—

%

Ìý

Ìý

1,244

Ìý

1

%

Total land and resource management revenue

Ìý

Ìý

104,032

Ìý

60

%

Ìý

Ìý

111,485

Ìý

64

%

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

40,650

Ìý

24

%

Ìý

Ìý

37,126

Ìý

21

%

Produced water royalties

Ìý

Ìý

25,301

Ìý

15

%

Ìý

Ìý

23,006

Ìý

13

%

Easements and other surface-related income

Ìý

Ìý

2,351

Ìý

1

%

Ìý

Ìý

2,525

Ìý

2

%

Total water services and operations revenue

Ìý

Ìý

68,302

Ìý

40

%

Ìý

Ìý

62,657

Ìý

36

%

Total consolidated revenues

Ìý

$

172,334

Ìý

100

%

Ìý

$

174,142

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

$

80,129

Ìý

70

%

Ìý

$

80,971

Ìý

71

%

Water services and operations

Ìý

Ìý

34,460

Ìý

30

%

Ìý

Ìý

33,446

Ìý

29

%

Total consolidated net income

Ìý

$

114,589

Ìý

100

%

Ìý

$

114,417

Ìý

100

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Six Months Ended

Ìý

Ìý

June 30,

2024

Ìý

June 30,

2023

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

$

181,933

Ìý

53

%

Ìý

$

171,542

Ìý

56

%

Easements and other surface-related income

Ìý

Ìý

32,340

Ìý

9

%

Ìý

Ìý

32,401

Ìý

11

%

Land sales

Ìý

Ìý

1,244

Ìý

—

%

Ìý

Ìý

1,400

Ìý

—

%

Total land and resource management revenue

Ìý

Ìý

215,517

Ìý

62

%

Ìý

Ìý

205,343

Ìý

67

%

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

77,776

Ìý

22

%

Ìý

Ìý

59,377

Ìý

20

%

Produced water royalties

Ìý

Ìý

48,307

Ìý

14

%

Ìý

Ìý

40,975

Ìý

13

%

Easements and other surface-related income

Ìý

Ìý

4,876

Ìý

2

%

Ìý

Ìý

1,276

Ìý

—

%

Total water services and operations revenue

Ìý

Ìý

130,959

Ìý

38

%

Ìý

Ìý

101,628

Ìý

33

%

Total consolidated revenues

Ìý

$

346,476

Ìý

100

%

Ìý

$

306,971

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

$

161,100

Ìý

70

%

Ìý

$

134,976

Ìý

72

%

Water services and operations

Ìý

Ìý

67,906

Ìý

30

%

Ìý

Ìý

51,985

Ìý

28

%

Total consolidated net income

Ìý

$

229,006

Ìý

100

%

Ìý

$

186,961

Ìý

100

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

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 expense, 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 plus employee share-based compensation. Its purpose is to highlight earnings without non-cash activity such as share-based compensation and other non-recurring or unusual items, if applicable. 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 ended June 30, 2024 and March 31, 2024 and for the six months ended June 30, 2024 and June 30, 2023 (in thousands):

Ìý

Ìý

Three Months Ended

Ìý

Six Months Ended

Ìý

Ìý

June 30,

2024

Ìý

March 31,

2024

Ìý

June 30,

2024

Ìý

June 30,

2023

Net income

Ìý

$

114,589

Ìý

Ìý

$

114,417

Ìý

Ìý

$

229,006

Ìý

Ìý

$

186,961

Ìý

Add:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Income tax expense

Ìý

Ìý

31,853

Ìý

Ìý

Ìý

31,567

Ìý

Ìý

Ìý

63,420

Ìý

Ìý

Ìý

50,531

Ìý

Depreciation, depletion and amortization

Ìý

Ìý

4,093

Ìý

Ìý

Ìý

3,840

Ìý

Ìý

Ìý

7,933

Ìý

Ìý

Ìý

7,297

Ìý

EBITDA

Ìý

Ìý

150,535

Ìý

Ìý

Ìý

149,824

Ìý

Ìý

Ìý

300,359

Ìý

Ìý

Ìý

244,789

Ìý

Add:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Employee share-based compensation

Ìý

Ìý

2,700

Ìý

Ìý

Ìý

2,220

Ìý

Ìý

Ìý

4,920

Ìý

Ìý

Ìý

4,715

Ìý

Adjusted EBITDA

Ìý

Ìý

153,235

Ìý

Ìý

Ìý

152,044

Ìý

Ìý

Ìý

305,279

Ìý

Ìý

Ìý

249,504

Ìý

Less:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Current income tax expense

Ìý

Ìý

(30,766

)

Ìý

Ìý

(31,898

)

Ìý

Ìý

(62,664

)

Ìý

Ìý

(51,204

)

Capital expenditures

Ìý

Ìý

(6,499

)

Ìý

Ìý

(5,662

)

Ìý

Ìý

(12,161

)

Ìý

Ìý

(5,144

)

Free Cash Flow

Ìý

$

115,970

Ìý

Ìý

$

114,484

Ìý

Ìý

$

230,454

Ìý

Ìý

$

193,156

Ìý

Ìý

Investor Relations
IR@TexasPacific.com

Source: Ó£ÌÒÊÓÆµ