Ó£ÌÒÊÓÆµ Announces Third Quarter Results

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

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

Third Quarter 2024 Highlights

  • Acquired mineral interests across approximately 4,106 net royalty acres located in the northern Delaware Basin for a purchase price of $120.3 million, net of post-close adjustments, in an all-cash transaction
  • Acquired approximately 4,120 surface acres and other surface-related assets located in the core of the Midland Basin for a purchase price of $45.0 million, in an all-cash transaction
  • Royalty production of 28.3 thousand barrels of oil equivalent (“Boeâ€�) per day
  • As of September 30, 2024, TPL’s royalty acreage had an estimated 6.9 net well permits, 11.8 net drilled but uncompleted wells, 3.4 net completed wells, and 79.2 net producing wells. Net producing wells added during the quarter had an average lateral length of approximately 7,659 ft.
  • Consolidated net income of $106.6 million, or $4.63 per share (diluted)
  • Adjusted EBITDA(1) of $144.1 million
  • Free cash flow (1) of $106.9 million
  • Special cash dividend of $10.00 per share was paid on July 15, 2024
  • Quarterly cash dividend of $1.17 per share was paid on September 17, 2024

Nine Months Ended September 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 effected March 26, 2024
  • Royalty production of 26.0 thousand Boe per day
  • Consolidated net income of $335.6 million, or $14.58 per share (diluted)
  • Adjusted EBITDA(1) of $449.4 million
  • Free cash flow (1) of $337.3 million
  • $310.6 million of total cash dividends paid through September 30, 2024 (composed of a $10.00 per share special dividend and $1.17 per share in regular quarterly cash dividends)
  • $22.7 million of common stock repurchases

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

“Our strong results this quarter showcase the benefit of a strategy predicated on robust active management on our legacy assets combined with opportunistic growth,� said Tyler Glover, Chief Executive Officer of the Company. “Record royalty production during the quarter was driven by our outstanding legacy royalty position, and we anticipate that our recently announced acquisitions will also meaningfully enhance our royalty production going forward. In addition, we continue to execute on new opportunities leveraging our surface and water assets, with prior acquisitions of strategic surface acreage and pore-space easements facilitating numerous new commercial agreements with high-quality operator customers. The 37% increase to the regular dividend announced today is largely supported by our recent acquisitions, which we expect to provide a substantial uplift to our near-term financial results and to strengthen our long-term growth outlook.�

Financial Results for the Third Quarter of 2024 - Sequential

The Company reported net income of $106.6 million for the third quarter of 2024 compared to net income of $114.6 million for the second quarter of 2024.

Total revenues for the third quarter of 2024 were $173.6 million compared to $172.3 million for the second quarter of 2024. The increase in revenues was primarily due to a $4.6 million increase in oil and gas royalty revenue and a $2.4 million increase in produced water royalties, partially offset by a $4.4 million decrease in water sales compared to the second quarter of 2024. The decrease in water sales was principally due to a decrease of 9.0% in water sales volumes for the third quarter of 2024 compared to the second quarter of 2024. The Company’s share of production was 28.3 thousand Boe per day for the third quarter of 2024 versus 24.9 thousand Boe per day for the second quarter of 2024, and the average realized price was $38.04 per Boe in the third quarter of 2024 compared to $41.44 per Boe in the second quarter of 2024. TPL's revenue streams are directly impacted by commodity prices and development and operating decisions made by its customers.

Total operating expenses were $46.2 million for the third quarter of 2024 compared to $39.1 million for the second quarter of 2024. The change in operating expenses was principally related to an increase in legal and professional fees during the third quarter of 2024, partially offset by a decrease in water service-related expenses over the same period.

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

Total revenues for the nine months ended September 30, 2024 were $520.0 million compared to $464.9 million for the same period of 2023. All revenue streams, except land sales and easements and other surface-related income, increased for the nine months ended September 30, 2024 with the $28.2 million increase in water sales being the biggest contributor. The growth in water sales was principally due to an increase of 27.6% in water sales volumes for the nine months ended September 30, 2024 compared to the same period of 2023. Additionally, oil and gas royalty revenue increased $17.7 million primarily due to higher production volumes for the nine months ended September 30, 2024 compared to the same period of 2023. Oil and gas royalty revenue for the nine months ended September 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 oil and gas royalty revenues for the nine months ended September 30, 2023, oil and gas royalty revenue for the nine months ended September 30, 2024 increased $26.4 million over the same period of 2023. The Company’s share of production was 26.0 thousand Boe per day for the nine months ended September 30, 2024 versus 22.6 thousand Boe per day for the same period of 2023. The average realized price was $40.60 per Boe for the nine months ended September 30, 2024 versus $42.49 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 its customers.

Total operating expenses were $123.4 million for the nine months ended September 30, 2024 compared to $112.7 million for the same period of 2023. The change in operating expenses was principally related to an increase in water service-related expenses due to the 27.6% increase in water sales volumes for the nine months ended September 30, 2024 compared to the same period of 2023.

Quarterly Dividend Declared

On November 4, 2024, the Company's Board of Directors declared a quarterly cash dividend of $1.60 per share, payable on December 16, 2024 to stockholders of record at the close of business on December 2, 2024.

Conference Call and Webcast Information

The Company will hold a conference call on Thursday, November 7, 2024 at 7:30 a.m. Central Time to discuss third 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# 13745174. The telephone replay will be available starting shortly after the call through November 21, 2024.

Ó£ÌÒÊÓÆµ Ó£ÌÒÊÓÆµ

Ó£ÌÒÊÓÆµ is one of the largest landowners in the State of Texas with approximately 873,000 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

Nine Months Ended

Ìý

Ìý

September 30,
2024

Ìý

June 30,
2024

Ìý

September 30,
2024

Ìý

September 30,

2023(2)

Company’s share of production volumes(1):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Oil (MBbls)

Ìý

Ìý

1,046

Ìý

Ìý

967

Ìý

Ìý

3,003

Ìý

Ìý

2,642

Natural gas (MMcf)

Ìý

Ìý

4,654

Ìý

Ìý

3,851

Ìý

Ìý

12,312

Ìý

Ìý

10,405

NGL (MBbls)

Ìý

Ìý

779

Ìý

Ìý

661

Ìý

Ìý

2,073

Ìý

Ìý

1,784

Equivalents (MBoe)

Ìý

Ìý

2,600

Ìý

Ìý

2,270

Ìý

Ìý

7,128

Ìý

Ìý

6,160

Equivalents per day (MBoe/d)

Ìý

Ìý

28.3

Ìý

Ìý

24.9

Ìý

Ìý

26.0

Ìý

Ìý

22.6

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

$

75,427

Ìý

$

74,747

Ìý

$

222,788

Ìý

$

193,969

Natural gas royalties

Ìý

Ìý

4,201

Ìý

Ìý

2,367

Ìý

Ìý

13,630

Ìý

Ìý

23,210

NGL royalties

Ìý

Ìý

14,816

Ìý

Ìý

12,699

Ìý

Ìý

39,959

Ìý

Ìý

32,800

Total oil and gas royalties

Ìý

$

94,444

Ìý

$

89,813

Ìý

$

276,377

Ìý

$

249,979

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Realized prices (1):

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Oil ($/Bbl)

Ìý

$

75.53

Ìý

$

80.93

Ìý

$

77.68

Ìý

$

76.88

Natural gas ($/Mcf)

Ìý

$

0.98

Ìý

$

0.66

Ìý

$

1.20

Ìý

$

2.41

NGL ($/Bbl)

Ìý

$

20.57

Ìý

$

20.78

Ìý

$

20.84

Ìý

$

19.88

Equivalents ($/Boe)

Ìý

$

38.04

Ìý

$

41.44

Ìý

$

40.60

Ìý

$

42.49

______________________________
Ìý

(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 nine months ended September 30, 2023 exclude the impact of an $8.7 million settlement with an operator with respect to unpaid oil and gas royalties.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

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

Ìý

Ìý

Ìý

Three Months Ended

Ìý

Nine Months Ended

Ìý

Ìý

September 30,
2024

Ìý

June 30,
2024

Ìý

September 30,
2024

Ìý

September 30,
2023

Revenues:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Oil and gas royalties

Ìý

$

94,444

Ìý

$

89,813

Ìý

$

276,377

Ìý

$

258,644

Water sales

Ìý

Ìý

36,211

Ìý

Ìý

40,650

Ìý

Ìý

113,987

Ìý

Ìý

85,799

Produced water royalties

Ìý

Ìý

27,727

Ìý

Ìý

25,301

Ìý

Ìý

76,034

Ìý

Ìý

61,824

Easements and other surface-related income

Ìý

Ìý

14,280

Ìý

Ìý

16,570

Ìý

Ìý

51,496

Ìý

Ìý

51,865

Land sales

Ìý

Ìý

901

Ìý

Ìý

—

Ìý

Ìý

2,145

Ìý

Ìý

6,806

Total revenues

Ìý

Ìý

173,563

Ìý

Ìý

172,334

Ìý

Ìý

520,039

Ìý

Ìý

464,938

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

14,030

Ìý

Ìý

12,771

Ìý

Ìý

39,262

Ìý

Ìý

32,688

Water service-related expenses

Ìý

Ìý

11,731

Ìý

Ìý

14,824

Ìý

Ìý

36,767

Ìý

Ìý

24,496

General and administrative expenses

Ìý

Ìý

4,029

Ìý

Ìý

3,673

Ìý

Ìý

12,626

Ìý

Ìý

10,738

Legal and professional fees

Ìý

Ìý

8,316

Ìý

Ìý

2,307

Ìý

Ìý

14,680

Ìý

Ìý

28,471

Ad valorem and other taxes

Ìý

Ìý

2,189

Ìý

Ìý

1,444

Ìý

Ìý

5,990

Ìý

Ìý

5,425

Land sales expenses

Ìý

Ìý

175

Ìý

Ìý

—

Ìý

Ìý

425

Ìý

Ìý

49

Depreciation, depletion and amortization

Ìý

Ìý

5,762

Ìý

Ìý

4,093

Ìý

Ìý

13,695

Ìý

Ìý

10,881

Total operating expenses

Ìý

Ìý

46,232

Ìý

Ìý

39,112

Ìý

Ìý

123,445

Ìý

Ìý

112,748

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Operating income

Ìý

Ìý

127,331

Ìý

Ìý

133,222

Ìý

Ìý

396,594

Ìý

Ìý

352,190

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Other income, net

Ìý

Ìý

8,086

Ìý

Ìý

13,220

Ìý

Ìý

31,249

Ìý

Ìý

20,239

Income before income taxes

Ìý

Ìý

135,417

Ìý

Ìý

146,442

Ìý

Ìý

427,843

Ìý

Ìý

372,429

Income tax expense

Ìý

Ìý

28,823

Ìý

Ìý

31,853

Ìý

Ìý

92,243

Ìý

Ìý

79,894

Net income

Ìý

$

106,594

Ìý

$

114,589

Ìý

$

335,600

Ìý

$

292,535

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

$

4.64

Ìý

$

4.99

Ìý

$

14.60

Ìý

$

12.69

Diluted

Ìý

$

4.63

Ìý

$

4.98

Ìý

$

14.58

Ìý

$

12.68

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

22,979,781

Ìý

Ìý

22,987,971

Ìý

Ìý

22,990,213

Ìý

Ìý

23,054,073

Diluted

Ìý

Ìý

23,012,169

Ìý

Ìý

23,013,793

Ìý

Ìý

23,016,733

Ìý

Ìý

23,072,955

__________________________

(1)

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

SEGMENT OPERATING RESULTS

(dollars in thousands) (unaudited)

Ìý

Ìý

Ìý

Three Months Ended

Ìý

Ìý

September 30,
2024

Ìý

June 30,
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

$

94,444

Ìý

54

%

Ìý

$

89,813

Ìý

52

%

Easements and other surface-related income

Ìý

Ìý

11,303

Ìý

7

%

Ìý

Ìý

14,219

Ìý

8

%

Land sales

Ìý

Ìý

901

Ìý

—

%

Ìý

Ìý

—

Ìý

—

%

Total land and resource management revenue

Ìý

Ìý

106,648

Ìý

61

%

Ìý

Ìý

104,032

Ìý

60

%

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

36,211

Ìý

21

%

Ìý

Ìý

40,650

Ìý

24

%

Produced water royalties

Ìý

Ìý

27,727

Ìý

16

%

Ìý

Ìý

25,301

Ìý

15

%

Easements and other surface-related income

Ìý

Ìý

2,977

Ìý

2

%

Ìý

Ìý

2,351

Ìý

1

%

Total water services and operations revenue

Ìý

Ìý

66,915

Ìý

39

%

Ìý

Ìý

68,302

Ìý

40

%

Total consolidated revenues

Ìý

$

173,563

Ìý

100

%

Ìý

$

172,334

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

$

71,870

Ìý

67

%

Ìý

$

80,129

Ìý

70

%

Water services and operations

Ìý

Ìý

34,724

Ìý

33

%

Ìý

Ìý

34,460

Ìý

30

%

Total consolidated net income

Ìý

$

106,594

Ìý

100

%

Ìý

$

114,589

Ìý

100

%

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Nine Months Ended

Ìý

Ìý

September 30,
2024

Ìý

September 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

$

276,377

Ìý

54

%

Ìý

$

258,644

Ìý

56

%

Easements and other surface-related income

Ìý

Ìý

43,643

Ìý

8

%

Ìý

Ìý

49,826

Ìý

11

%

Land sales

Ìý

Ìý

2,145

Ìý

—

%

Ìý

Ìý

6,806

Ìý

1

%

Total land and resource management revenue

Ìý

Ìý

322,165

Ìý

62

%

Ìý

Ìý

315,276

Ìý

68

%

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

113,987

Ìý

22

%

Ìý

Ìý

85,799

Ìý

19

%

Produced water royalties

Ìý

Ìý

76,034

Ìý

15

%

Ìý

Ìý

61,824

Ìý

13

%

Easements and other surface-related income

Ìý

Ìý

7,853

Ìý

1

%

Ìý

Ìý

2,039

Ìý

—

%

Total water services and operations revenue

Ìý

Ìý

197,874

Ìý

38

%

Ìý

Ìý

149,662

Ìý

32

%

Total consolidated revenues

Ìý

$

520,039

Ìý

100

%

Ìý

$

464,938

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

$

232,970

Ìý

69

%

Ìý

$

217,860

Ìý

74

%

Water services and operations

Ìý

Ìý

102,630

Ìý

31

%

Ìý

Ìý

74,675

Ìý

26

%

Total consolidated net income

Ìý

$

335,600

Ìý

100

%

Ìý

$

292,535

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 EBITDA, 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 September 30, 2024 and June 30, 2024 and for the nine months ended September 30, 2024 and September 30, 2023 (in thousands):

Ìý

Ìý

Three Months Ended

Ìý

Nine Months Ended

Ìý

Ìý

September 30,
2024

Ìý

June 30,
2024

Ìý

September 30,
2024

Ìý

September 30,
2023

Net income

Ìý

$

106,594

Ìý

Ìý

$

114,589

Ìý

Ìý

$

335,600

Ìý

Ìý

$

292,535

Ìý

Add:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Income tax expense

Ìý

Ìý

28,823

Ìý

Ìý

Ìý

31,853

Ìý

Ìý

Ìý

92,243

Ìý

Ìý

Ìý

79,894

Ìý

Depreciation, depletion and amortization

Ìý

Ìý

5,762

Ìý

Ìý

Ìý

4,093

Ìý

Ìý

Ìý

13,695

Ìý

Ìý

Ìý

10,881

Ìý

EBITDA

Ìý

Ìý

141,179

Ìý

Ìý

Ìý

150,535

Ìý

Ìý

Ìý

441,538

Ìý

Ìý

Ìý

383,310

Ìý

Add:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Employee share-based compensation

Ìý

Ìý

2,935

Ìý

Ìý

Ìý

2,700

Ìý

Ìý

Ìý

7,855

Ìý

Ìý

Ìý

7,217

Ìý

Adjusted EBITDA

Ìý

Ìý

144,114

Ìý

Ìý

Ìý

153,235

Ìý

Ìý

Ìý

449,393

Ìý

Ìý

Ìý

390,527

Ìý

Less:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Current income tax expense

Ìý

Ìý

(27,416

)

Ìý

Ìý

(30,766

)

Ìý

Ìý

(90,080

)

Ìý

Ìý

(80,928

)

Capital expenditures

Ìý

Ìý

(9,833

)

Ìý

Ìý

(6,499

)

Ìý

Ìý

(21,994

)

Ìý

Ìý

(10,387

)

Free Cash Flow

Ìý

$

106,865

Ìý

Ìý

$

115,970

Ìý

Ìý

$

337,319

Ìý

Ìý

$

299,212

Ìý

Ìý

Investor Relations
IR@TexasPacific.com

Source: Ó£ÌÒÊÓÆµ