| Schedule of Segment Financial Results |
The following tables present segment financial results for Land and Resource Management (“LRMâ€�) and Water Service and Operations (“WSOâ€�) and the reconciliation to consolidated financial results for the three and six months ended JuneÌý30, 2025 and 2024 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Ìý |
|
Three Months Ended June 30, |
| Ìý |
|
2025 |
|
2024 |
|
|
|
|
LRM |
|
WSO |
|
Consolidated |
|
LRM |
|
WSO |
|
Consolidated |
|
|
|
|
|
|
| Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Oil and gas royalties |
|
$ |
95,006Ìý |
|
|
$ |
—Ìý |
|
|
$ |
95,006Ìý |
|
|
$ |
89,813Ìý |
|
|
$ |
—Ìý |
|
|
$ |
89,813Ìý |
|
|
|
|
|
|
|
| Water sales |
|
—Ìý |
|
|
25,577Ìý |
|
|
25,577Ìý |
|
|
—Ìý |
|
|
40,650Ìý |
|
|
40,650Ìý |
|
|
|
|
|
|
|
| Produced water royalties |
|
—Ìý |
|
|
30,737Ìý |
|
|
30,737Ìý |
|
|
—Ìý |
|
|
25,301Ìý |
|
|
25,301Ìý |
|
|
|
|
|
|
|
| Easements and other surface-related income |
|
33,491Ìý |
|
|
2,732Ìý |
|
|
36,223Ìý |
|
|
14,219Ìý |
|
|
2,351Ìý |
|
|
16,570Ìý |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total revenues |
|
128,497Ìý |
|
|
59,046Ìý |
|
|
187,543Ìý |
|
|
104,032Ìý |
|
|
68,302Ìý |
|
|
172,334Ìý |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Salaries and related employee expenses |
|
7,025Ìý |
|
|
7,047Ìý |
|
|
14,072Ìý |
|
|
6,480Ìý |
|
|
6,291Ìý |
|
|
12,771Ìý |
|
|
|
|
|
|
|
| Water service-related expenses |
|
—Ìý |
|
|
8,451Ìý |
|
|
8,451Ìý |
|
|
—Ìý |
|
|
14,824Ìý |
|
|
14,824Ìý |
|
|
|
|
|
|
|
| General and administrative expenses |
|
3,648Ìý |
|
|
2,045Ìý |
|
|
5,693Ìý |
|
|
3,989Ìý |
|
|
1,991Ìý |
|
|
5,980Ìý |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
|
9,137Ìý |
|
|
4,562Ìý |
|
|
13,699Ìý |
|
|
813Ìý |
|
|
3,280Ìý |
|
|
4,093Ìý |
|
|
|
|
|
|
|
| Ad valorem and other taxes |
|
1,864Ìý |
|
|
13Ìý |
|
|
1,877Ìý |
|
|
1,443Ìý |
|
|
1Ìý |
|
|
1,444Ìý |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total operating expenses |
|
21,674Ìý |
|
|
22,118Ìý |
|
|
43,792Ìý |
|
|
12,725Ìý |
|
|
26,387Ìý |
|
|
39,112Ìý |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating income |
|
106,823Ìý |
|
|
36,928Ìý |
|
|
143,751Ìý |
|
|
91,307Ìý |
|
|
41,915Ìý |
|
|
133,222Ìý |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other income, net |
|
4,156Ìý |
|
|
1,084Ìý |
|
|
5,240Ìý |
|
|
11,014Ìý |
|
|
2,206Ìý |
|
|
13,220Ìý |
|
|
|
|
|
|
|
| Income before income taxes |
|
110,979Ìý |
|
|
38,012Ìý |
|
|
148,991Ìý |
|
|
102,321Ìý |
|
|
44,121Ìý |
|
|
146,442Ìý |
|
|
|
|
|
|
|
| Income tax expense |
|
24,410Ìý |
|
|
8,441Ìý |
|
|
32,851Ìý |
|
|
22,192Ìý |
|
|
9,661Ìý |
|
|
31,853Ìý |
|
|
|
|
|
|
|
| Net income |
|
$ |
86,569Ìý |
|
|
$ |
29,571Ìý |
|
|
$ |
116,140Ìý |
|
|
$ |
80,129Ìý |
|
|
$ |
34,460Ìý |
|
|
$ |
114,589Ìý |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Ìý |
|
Six Months Ended June 30, |
| Ìý |
|
2025 |
|
2024 |
|
|
LRM |
|
WSO |
|
Consolidated |
|
LRM |
|
WSO |
|
Consolidated |
| Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
| Oil and gas royalties |
|
$ |
206,251Ìý |
|
|
$ |
—Ìý |
|
|
$ |
206,251Ìý |
|
|
$ |
181,933Ìý |
|
|
$ |
—Ìý |
|
|
$ |
181,933Ìý |
|
| Water sales |
|
—Ìý |
|
|
64,390Ìý |
|
|
64,390Ìý |
|
|
—Ìý |
|
|
77,776Ìý |
|
|
77,776Ìý |
|
| Produced water royalties |
|
—Ìý |
|
|
58,437Ìý |
|
|
58,437Ìý |
|
|
—Ìý |
|
|
48,307Ìý |
|
|
48,307Ìý |
|
| Easements and other surface-related income |
|
48,827Ìý |
|
|
5,621Ìý |
|
|
54,448Ìý |
|
|
32,340Ìý |
|
|
4,876Ìý |
|
|
37,216Ìý |
|
| Land sales |
|
—Ìý |
|
|
—Ìý |
|
|
—Ìý |
|
|
1,244Ìý |
|
|
—Ìý |
|
|
1,244Ìý |
|
| Total revenues |
|
255,078Ìý |
|
|
128,448Ìý |
|
|
383,526Ìý |
|
|
215,517Ìý |
|
|
130,959Ìý |
|
|
346,476Ìý |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
| Salaries and related employee expenses |
|
14,429Ìý |
|
|
14,215Ìý |
|
|
28,644Ìý |
|
|
12,945Ìý |
|
|
12,287Ìý |
|
|
25,232Ìý |
|
| Water service-related expenses |
|
—Ìý |
|
|
19,577Ìý |
|
|
19,577Ìý |
|
|
—Ìý |
|
|
25,036Ìý |
|
|
25,036Ìý |
|
| General and administrative expenses |
|
6,961Ìý |
|
|
4,804Ìý |
|
|
11,765Ìý |
|
|
10,663Ìý |
|
|
4,548Ìý |
|
|
15,211Ìý |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
|
16,826Ìý |
|
|
8,814Ìý |
|
|
25,640Ìý |
|
|
1,506Ìý |
|
|
6,427Ìý |
|
|
7,933Ìý |
|
| Ad valorem and other taxes |
|
4,053Ìý |
|
|
23Ìý |
|
|
4,076Ìý |
|
|
3,799Ìý |
|
|
2Ìý |
|
|
3,801Ìý |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total operating expenses |
|
42,269Ìý |
|
|
47,433Ìý |
|
|
89,702Ìý |
|
|
28,913Ìý |
|
|
48,300Ìý |
|
|
77,213Ìý |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating income |
|
212,809Ìý |
|
|
81,015Ìý |
|
|
293,824Ìý |
|
|
186,604Ìý |
|
|
82,659Ìý |
|
|
269,263Ìý |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Other income, net |
|
7,572Ìý |
|
|
1,989Ìý |
|
|
9,561Ìý |
|
|
18,944Ìý |
|
|
4,219Ìý |
|
|
23,163Ìý |
|
| Income before income taxes |
|
220,381Ìý |
|
|
83,004Ìý |
|
|
303,385Ìý |
|
|
205,548Ìý |
|
|
86,878Ìý |
|
|
292,426Ìý |
|
| Income tax expense |
|
48,268Ìý |
|
|
18,325Ìý |
|
|
66,593Ìý |
|
|
44,448Ìý |
|
|
18,972Ìý |
|
|
63,420Ìý |
|
| Net income |
|
$ |
172,113Ìý |
|
|
$ |
64,679Ìý |
|
|
$ |
236,792Ìý |
|
|
$ |
161,100Ìý |
|
|
$ |
67,906Ìý |
|
|
$ |
229,006Ìý |
|
Interest income by segment is included in other income, net in the table above.
|
| Schedule of Total Assets and Property, Plant and Equipment |
The following tables present capital expenditures, total assets and property, plant and equipment, net by segment for the periods presented (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended June 30, |
|
Six Months Ended June 30, |
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
| Capital Expenditures: |
|
|
|
|
|
|
|
|
| Land and resource management |
|
$ |
161Ìý |
|
|
$ |
93Ìý |
|
|
$ |
164Ìý |
|
|
$ |
144Ìý |
|
| Water services and operations |
|
3,647Ìý |
|
|
6,406Ìý |
|
|
13,552Ìý |
|
|
12,017Ìý |
|
| Total capital expenditures |
|
$ |
3,808Ìý |
|
|
$ |
6,499Ìý |
|
|
$ |
13,716Ìý |
|
|
$ |
12,161Ìý |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Ìý |
|
June 30, 2025 |
|
December 31, 2024 |
| Assets: |
|
Ìý |
|
Ìý |
| Land and resource management |
|
$ |
1,186,884Ìý |
|
|
$ |
1,024,188Ìý |
|
| Water services and operations |
|
217,780Ìý |
|
|
223,832Ìý |
|
| Total consolidated assets |
|
$ |
1,404,664Ìý |
|
|
$ |
1,248,020Ìý |
|
|
|
|
|
|
| Property, plant and equipment, net: |
|
Ìý |
|
Ìý |
| Land and resource management |
|
$ |
4,570Ìý |
|
|
$ |
4,805Ìý |
|
| Water services and operations |
|
123,379Ìý |
|
|
117,773Ìý |
|
| Total consolidated property, plant and equipment, net |
|
$ |
127,949Ìý |
|
|
$ |
122,578Ìý |
|
|