SUPPLEMENTAL INFORMATION ON OIL AND NATURAL GAS OPERATIONS (Unaudited) | SUPPLEMENTAL INFORMATION ON OIL AND NATURAL GAS OPERATIONS (UNAUDITED) The Company’s oil and natural gas reserves are attributable solely to properties within the United States. Capitalized oil and natural gas costs Aggregate capitalized costs related to oil and natural gas production activities with applicable accumulated depreciation, depletion, amortization and impairment are as follows: December 31, 2024 2023 (In millions) Oil and natural gas properties: Proved properties $ 59,574 $ 33,771 Unproved properties 22,666 8,659 Total oil and natural gas properties 82,240 42,430 Accumulated depletion (11,083) (8,333) Accumulated impairment (7,954) (7,954) Net oil and natural gas properties capitalized $ 63,203 $ 26,143 Costs incurred in oil and natural gas activities Costs incurred in oil and natural gas property acquisition, exploration and development activities are as follows: Year Ended December 31, 2024 2023 2022 (In millions) Acquisition costs: Proved properties $ 21,275 $ 1,314 $ 778 Unproved properties 15,568 1,701 1,536 Development costs 2,992 1,962 566 Exploration costs 194 768 1,698 Total $ 40,029 $ 5,745 $ 4,578 Results of Operations from Oil and Natural Gas Producing Activities The following schedule sets forth the revenues and expenses related to the production and sale of oil, natural gas and natural gas liquids. It does not include any interest costs or general and administrative costs. Income tax expense has been calculated by applying statutory income tax rates to oil, gas and natural gas liquids sales after deducting production costs, depreciation, depletion and amortization and accretion and impairment. Therefore, the following schedule is not necessarily indicative of the contribution to the net operating results of the Company’s oil, natural gas and natural gas liquids operations. Year Ended December 31, 2024 2023 2022 (In millions) Oil, natural gas and natural gas liquid sales $ 10,100 $ 8,228 $ 9,566 Production costs (2,280) (1,684) (1,521) Depreciation, depletion, amortization and accretion (2,781) (1,684) (1,264) Income tax benefit (expense) (1,025) (1,000) (1,437) Results of operations $ 4,014 $ 3,860 $ 5,344 Oil and Natural Gas Reserves Proved oil and natural gas reserve estimates and their associated future net cash flows were prepared by the Company’s internal reservoir engineers and audited by Ryder Scott, independent petroleum engineers, as of December 31, 2024, 2023 and 2022. Proved reserves were estimated in accordance with guidelines established by the SEC, which require that reserve estimates be prepared under existing economic and operating conditions based upon SEC Prices for the periods ending December 31, 2024, 2023 and 2022, respectively. Reserve estimates do not include any value for probable or possible reserves that may exist, nor do they include any value for undeveloped acreage. The reserve estimates represent the net revenue interest in the Company’s properties, all of which are located within the continental United States. Although the Company believes these estimates are reasonable, actual future production, cash flows, taxes, development expenditures, operating expenses and quantities of recoverable oil and natural gas reserves may vary substantially from these estimates. There are numerous uncertainties inherent in estimating quantities of proved oil and natural gas reserves. Oil and natural gas reserve engineering is a subjective process of estimating underground accumulations of oil and natural gas that cannot be precisely measured and the accuracy of any reserve estimate is a function of the quality of available data and of engineering and geological interpretation and judgment. Results of drilling, testing and production subsequent to the date of the estimate may justify revision of such estimate. Accordingly, reserve estimates are often different from the quantities of oil and natural gas that are ultimately recovered. The following table presents changes in the Company’s estimated proved reserves (including those attributable to Viper). As of December 31, 2024, none of the Company’s total proved reserves were classified as proved developed non-producing. Oil Natural Gas Natural Gas Total (MBOE) (1) Proved Developed and Undeveloped Reserves: As of December 31, 2021 928,289 2,585,807 429,734 1,788,991 Extensions and discoveries 201,326 386,987 68,671 334,495 Revisions of previous estimates (10,483) 2,827 3,228 (6,784) Purchase of reserves in place 38,683 82,287 15,645 68,043 Divestitures (6,691) (12,671) (2,079) (10,882) Production (81,616) (176,376) (29,880) (140,892) As of December 31, 2022 1,069,508 2,868,861 485,319 2,032,971 Extensions and discoveries 206,562 424,881 78,498 355,874 Revisions of previous estimates (56,482) (47,697) 9,962 (54,470) Purchase of reserves in place 41,790 79,507 15,440 70,481 Divestitures (21,258) (130,013) (20,755) (63,682) Production (96,176) (198,117) (34,217) (163,413) As of December 31, 2023 1,143,944 2,997,422 534,247 2,177,761 Extensions and discoveries 168,375 310,421 58,696 278,808 Revisions of previous estimates (78,142) (158,468) (24,518) (129,071) Purchase of reserves in place 697,702 2,391,264 473,236 1,569,482 Divestitures (47,505) (240,044) (33,080) (120,592) Production (123,325) (275,680) (49,700) (218,972) As of December 31, 2024 1,761,049 5,024,915 958,881 3,557,416 Proved Developed Reserves: December 31, 2021 620,474 1,770,688 285,513 1,201,102 December 31, 2022 699,513 2,122,782 350,243 1,403,553 December 31, 2023 744,103 2,203,563 385,167 1,496,530 December 31, 2024 1,120,824 3,559,748 670,683 2,384,798 Proved Undeveloped Reserves: December 31, 2021 307,815 815,119 144,221 587,889 December 31, 2022 369,995 746,079 135,076 629,418 December 31, 2023 399,841 793,859 149,080 681,231 December 31, 2024 640,225 1,465,167 288,198 1,172,618 (1) Includes total proved reserves of 107,730 MBOE, 78,870 MBOE, 65,516 MBOE and 58,828 MBOE as of December 31, 2024, 2023, 2022 and 2021, respectively, attributable to a non-controlling interest in Viper. Revisions represent changes in previous reserves estimates, either upward or downward, resulting from new information normally obtained from development drilling and production history or resulting from a change in economic factors, such as commodity prices, operating costs or development costs. During the year ended December 31, 2024, the Company’s extensions and discoveries of 278,808 MBOE resulted primarily from the drilling of 1,172 new wells in which the Company has an interest, including 862 wells in which the Company owns only a mineral interest through Viper, and from 445 new proved undeveloped locations added. Viper royalty interests accounted for 9% of the extension volumes. The Company’s downward revisions of previous estimates of 129,071 MBOE were primarily attributable to negative revisions of (i) 88,915 MBOE associated with lower commodity prices and (ii) 49,311 MBOE due to downgrades related to changes in the corporate development plan, and (iii) 16,586 MBOE due to a decline in performance. These were partially offset by positive revisions of 25,743 MBOE primarily due to positive ownership and acquisition variance revisions. Purchases of 1,569,482 MBOE consisted of 1,554,541 MBOE attributable largely to the Endeavor Acquisition and 14,941 MBOE of Viper royalty purchases. Divestitures of 120,592 MBOE related primarily to non-core Midland Basin assets. During the year ended December 31, 2023, the Company’s extensions and discoveries of 355,874 MBOE resulted primarily from the drilling of 954 new wells in which the Company has an interest, including 826 wells in which the Company owns only a mineral interest through Viper, and from 344 new proved undeveloped locations added. Viper royalty interests accounted for 7% of the extension volumes. The Company’s downward revisions of previous estimates of 54,470 MBOE were primarily attributable to negative revisions of (i) 62,370 MBOE associated with lower commodity prices and (ii) 32,249 MBOE due to PUD downgrades related to changes in the corporate development plan. These were partially offset by positive revisions of 40,149 MBOE due to improved performance. Purchases of 70,481 MBOE consisted of 54,470 MBOE attributable largely to the Lario Acquisition and 16,011 MBOE of Viper royalty purchases. Divestitures of 63,682 MBOE related primarily to non-core Midland Basin assets. During the year ended December 31, 2022, the Company’s extensions and discoveries of 334,495 MBOE resulted primarily from the drilling of 654 new wells in which the Company has a working interest, including 576 wells in which we own only a mineral interest through Viper, and from 311 new proved undeveloped locations added. Viper royalty interests accounted for 8% of the extension volumes. The Company’s downward revisions of previous estimates of 6,784 MBOE were the result of negative revisions of 98,902 MBOE due primarily to PUD downgrades related to changes in the corporate development plan following the FireBird Acquisition, partially offset with positive revisions of 92,118 MBOE associated with higher commodity prices. Purchases of 68,043 MBOE consisted of 67,037 MBOE attributable largely to the FireBird Acquisition and 1,005 MBOE of Viper royalty purchases. Divestitures of 10,882 MBOE related primarily to non-core Delaware Basin assets and the Eagle Ford Basin Divestiture. Proved Undeveloped Reserves (PUDs) At December 31, 2024, the Company’s estimated PUD reserves were approximately 1,172,618 MBOE, a 491,387 MBOE increase over the reserve estimate at December 31, 2023 of 681,231 MBOE. The following table includes the changes in PUD reserves for 2024 (MBOE): Beginning proved undeveloped reserves at December 31, 2023 681,231 Undeveloped reserves transferred to developed (305,616) Revisions (50,767) Purchases 633,382 Divestitures (11,017) Extensions and discoveries 225,405 Ending proved undeveloped reserves at December 31, 2024 1,172,618 The increase in proved undeveloped reserves was primarily attributable to extensions of 215,557 MBOE from 445 gross (409 net) wells in which the Company has a working interest and 9,848 MBOE from 447 gross wells in which Viper owns royalty interests. Of the 445 gross working interest wells, 426 were in the Midland Basin and 19 were in the Delaware Basin. Transfers of 305,616 MBOE from undeveloped to developed reserves were the result of drilling or participating in 290 gross (270 net) horizontal wells in which the Company has a working interest and 222 gross wells in which the Company also has a royalty interest or mineral interest through Viper. Downward revisions of 50,767 MBOE were primarily the result of negative revisions of 37,218 MBOE due to downgrades related to changes in the corporate development plan, and negative revisions of 13,549 MBOE attributable to lower commodity prices. Purchases of 633,382 MBOE consisted of 628,469 MBOE primarily from the Endeavor Acquisition and 4,913 MBOE from the Viper Tumbleweed Acquisitions and other insignificant royalty interest purchases. During 2024, approximately $3.0 billion in capital expenditures went toward the development of proved undeveloped reserves, which includes drilling, completion and other facility costs associated with developing proved undeveloped wells. Estimated future development costs relating to the development of PUDs are projected to be approximately $2.1 billion in 2025, $2.3 billion in 2026, $1.3 billion in 2027 and $1.2 billion in 2028. Since our formation in 2011, our average drilling costs and drilling times have been reduced, and we believe we will continue to realize cost savings and experience lower relative drilling and completion costs as we convert PUDs into proved developed reserves in upcoming years. With our current development plan, we expect to continue our strong PUD conversion ratio in 2025 by converting an estimated 33% of our PUDs to a proved developed category and developing approximately 78% of the consolidated 2024 year-end PUD reserves by the end of 2027. As of December 31, 2024, all of our proved undeveloped reserves are scheduled to be developed within five years from the date they were initially recorded. Standardized Measure of Discounted Future Net Cash Flows The standardized measure of discounted future net cash flows is based on the unweighted arithmetic average, first-day-of-the-month price for the rolling 12-month period. The projections should not be viewed as realistic estimates of future cash flows, nor should the “standardized measure” be interpreted as representing current value to the Company. Material revisions to estimates of proved reserves may occur in the future; development and production of the reserves may not occur in the periods assumed; actual prices realized are expected to vary significantly from those used; and actual costs may vary. The following table sets forth the standardized measure of discounted future net cash flows attributable to the Company’s proved oil and natural gas reserves as of December 31, 2024, 2023 and 2022: December 31, 2024 2023 2022 (In millions) Future cash inflows $ 157,944 $ 106,418 $ 137,051 Future development costs (1) (9,992) (6,400) (6,176) Future production costs (44,097) (25,656) (25,295) Future production taxes (10,975) (7,434) (9,927) Future income tax expenses (16,115) (11,067) (17,563) Future net cash flows 76,765 55,861 78,090 10% discount to reflect timing of cash flows (36,932) (28,803) (42,391) Standardized measure of discounted future net cash flows (2) $ 39,833 $ 27,058 $ 35,699 (1) Includes approximately $1.3 billion, $685 million, and $756 million of undiscounted future asset retirement costs for the years ended December 31, 2024, 2023 and 2022, respectively, based on estimates made at the end of each of the respective years, (2) Includes $3.3 billion, $3.2 billion and $3.5 billion, for the years ended December 31, 2024, 2023 and 2022, respectively, attributable to the Company’s consolidated subsidiary, Viper, in which there is a 55%, 44% and 44% non-controlling interest at December 31, 2024, 2023 and 2022, respectively. The table below presents the SEC Prices as adjusted for differentials and contractual arrangements utilized in the computation of future cash inflows: December 31, 2024 2023 2022 Oil (per Bbl) $ 76.15 $ 77.62 $ 95.26 Natural gas (per Mcf) $ 0.54 $ 1.53 $ 5.59 Natural gas liquids (per Bbl) $ 22.02 $ 24.40 $ 39.40 Principal changes in the standardized measure of discounted future net cash flows attributable to the Company’s proved reserves are as follows: Year Ended December 31, 2024 2023 2022 (In millions) Standardized measure of discounted future net cash flows at the beginning of the period $ 27,058 $ 35,699 $ 18,717 Sales of oil and natural gas, net of production costs (7,820) (6,544) (8,045) Acquisitions of reserves 21,639 1,854 1,473 Divestitures of reserves (1,318) (938) (119) Extensions and discoveries, net of future development costs 4,124 5,771 7,674 Previously estimated development costs incurred during the period 1,447 1,180 823 Net changes in prices and production costs (4,969) (17,276) 17,785 Changes in estimated future development costs 1,066 518 (317) Revisions of previous quantity estimates (2,035) (1,268) 102 Accretion of discount 3,921 4,533 2,183 Net change in income taxes (3,156) 2,506 (4,904) Net changes in timing of production and other (124) 1,023 327 Standardized measure of discounted future net cash flows at the end of the period $ 39,833 $ 27,058 $ 35,699 |