XML 22 R5.htm IDEA: XBRL DOCUMENT v3.24.0.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Dec. 31, 2021
Cash flows from operating activities:      
Net income (loss) $ (46,695) $ 184,131 $ 47,495
Adjustments to reconcile net income (loss) to net cash provided by operating activities:      
Depreciation, depletion and amortization 291,320 104,511 40,906
Amortization of deferred financing costs and long-term debt discount 5,534 6,546 440
Share-based compensation 18,867 9,250  
Change in fair value of warrant liability (2,950) (3,662)  
Loss on extinguishment of debt 21,566 11,487  
Impairment of oil and gas properties 25,617    
Commodity derivatie gains (15,199) (39,037)  
Net cash received for commodity derivative settlements 24,613 7,104  
Interest rate derivatives gains (462) (110)  
Net cash received (paid) for interest rate derivative settlements 781 (209)  
Loss on sale of oil and gas properties 144,471    
Deferred tax (benefit) expense (42,946) 1,631  
Deferred offering costs write off     2,396
Change in operating assets and liabilities:      
Accrued revenue and accounts receivable 33,564 (25,313) (27,697)
Prepaid assets 19,550 (616) (97)
Other long-term assets 2,089 (3,652)  
Accounts payable and accrued expenses 8,810 (88,558) 1,673
Due to affiliates   (380) 325
Operating lease liabilities and other long-term liabilities (1,030) 1,837 488
Net cash provided by operating activities 487,500 164,960 65,929
Cash flows from investing activities:      
Predecessor cash not contributed in the Falcon Merger   (15,228)  
Purchases of oil and gas properties, net of post-close adjustments (170,545) (557,569) (38,470)
Proceeds from sale of oil and gas properties 113,298   (137)
Other, net (2,479) (840) (136)
Net cash used in investing activities (59,726) (558,099) (38,743)
Cash flows from financing activities:      
Borrowings on credit facilities 644,500 348,895 147,000
Repayments on credit facilities (877,500) (209,000) (46,500)
Borrowings on Bridge Loan Facility   425,000  
Repayments on Bridge Loan Facility   (425,000)  
Debt issuance costs (22,060) (24,889) (1,588)
Debt extinguishment costs (12,176)    
Distribution paid to Temporary Equity   (115,375)  
Distributions to noncontrolling interest (158,968) (13,318) (60,882)
Dividends paid to Class A stockholders (161,951) (18,165)  
Dividend equivalent rights paid (1,048) (579)  
Issuance of equity in consolidated subsidiary     1,467
Capital contributions     8,000
Distributions to partners     (67,500)
Cash paid for taxes related to net settlement of share-based compensation awards (3,444)    
Deferred initial public offering costs   (61) (2,335)
Other   (1,180)  
Net cash (used in) provided by financing activities (431,397) 399,578 (22,338)
Net change in cash and cash equivalents (3,623) 6,439 4,848
Cash and cash equivalents, beginning of period 18,818 12,379 7,531
Cash and cash equivalents, end of period 15,195 18,818 12,379
Supplemental disclosure of non-cash transactions:      
Increase (decrease) in current liabilities for additions to property and equipment: (12) (379) 446
Oil and gas properties acquired through issuance of Class C Common Stock and common units in consolidated subsidiary: 70,740 3,348,216  
Oil and gas properties acquired through issuance of equity in consolidated subsidiary:     572,166
Oil and gas properties acquired through deemed distribution in connection with common control transaction:     37,459
Temporary equity cumulative adjustment to redemption value:   706,940  
Supplemental disclosure of cash flow information:      
Cash paid for income taxes: 9,276 1,866 25
Cash paid for interest expense: 77,310 29,030 $ 1,268
Commodity Contract [Member]      
Adjustments to reconcile net income (loss) to net cash provided by operating activities:      
Commodity derivatie gains 15,199 39,037  
Interest rate derivatives gains (15,199) (39,037)  
Interest Rate Contract [Member]      
Adjustments to reconcile net income (loss) to net cash provided by operating activities:      
Interest rate derivatives gains (462) (110)  
2026 Senior Notes [Member]      
Cash flows from financing activities:      
Issuance of Senior Notes   444,500  
Repayments on Senior Notes (438,750) (11,250)  
2028 Senior Notes [Member]      
Cash flows from financing activities:      
Issuance of Senior Notes $ 600,000    
Falcon Minerals [Member]      
Cash flows from investing activities:      
Acquisition, net of cash   4,484  
Brigham Minerals [Member]      
Cash flows from investing activities:      
Acquisition, net of cash   $ 11,054