XML 24 R5.htm IDEA: XBRL DOCUMENT v3.22.4
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2022
Dec. 31, 2021
Dec. 31, 2020
Cash flows from operating activities:      
Net income (loss) $ 184,131 $ 47,495 $ (14,214)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:      
Depreciation, depletion and amortization 104,511 40,906 32,049
Amortization and write off of deferred financing costs and long-term debt discount 6,546 440 256
Share-based compensation 9,250    
Change in fair value of warrant liability (3,662)    
Loss on extinguishment of debt 11,487    
Bad debt recovered     (251)
Impairment of oil and natural gas properties     812
Commodity derivative gains (39,037)   2,573
Interest rate derivatives gains (110)    
Gain on sale of property     (42)
Deferred tax expense 1,631    
Deferred offering costs write off   2,396 2,747
Change in operating assets and liabilities:      
Accrued revenue and accounts receivable, net (25,313) (27,697) 4,436
Other prepaid assets (616) (97) 14
Other long-term assets (3,652)    
Accrued expenses and other liabilities (88,558) 1,673 (328)
Due to affiliates (380) 325 (51)
Other long-term liabilities 1,837 488 588
Net cash provided by operating activities 164,960 65,929 26,016
Cash flows from investing activities:      
Predecessor cash not contributed in the Falcon Merger (15,228)    
Purchases of oil and gas properties (557,569) (38,470) (35,543)
Proceeds from sales of oil and gas properties   (137) (14,069)
Purchases of other property and equipment (840) (136) (293)
Proceeds from sale of other property and equipment     210
Net cash used in investing activities (558,099) (38,743) (21,557)
Cash flows from financing activities:      
Borrowings on credit facilities 348,895 147,000 10,000
Repayments on credit facilities (209,000) (46,500) (36,500)
Borrowings on Bridge Loan Facility 425,000    
Repayments on Bridge Loan Facility (425,000)    
Bridge Loan Facility issuance costs (15,406)    
Borrowings on 2026 Senior Notes 444,500    
Repayments on 2026 Senior Notes (11,250)    
2026 Senior Notes issuance costs (4,451)    
Issuance of equity in consolidated subsidiary   1,467  
Capital contributions   8,000 13,000
Distributions to partners   (67,500)  
Distributions to noncontrolling interest (13,318) (60,882)  
Dividends paid to Class A stockholders (18,165)    
Distribution paid to Temporary Equity (115,375)    
Dividend equivalent rights paid (579)    
Payments of deferred financing costs (5,032) (1,588) (316)
Deferred initial public offering costs (61) (2,335) (1,245)
Other (1,180)    
Net cash provided by (used in) financing activities 399,578 (22,338) (15,061)
Net change in cash and cash equivalents 6,439 4,848 (10,602)
Cash and cash equivalents, beginning of year 12,379 7,531 18,133
Cash and cash equivalents, end of year 18,818 12,379 7,531
Supplemental disclosure of non-cash transactions:      
Escrow deposits reclassified to oil and gas properties     3,067
Increase (decrease) in current liabilities for additions to property and equipment: 379 446 2,145
Oil and gas properties acquired through issuance of Class A Common Stock, Class C Common Stock and common units in consolidated subsidiary: 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: 1,866 25 214
Cash paid for interest expense: 29,030 $ 1,268 1,687
Commodity Contract [Member]      
Adjustments to reconcile net income (loss) to net cash provided by operating activities:      
Commodity derivative gains 39,037    
Interest rate derivatives gains (39,037)   $ (2,573)
Net cash received for commodity derivative settlements 7,104    
Interest Rate Contract [Member]      
Adjustments to reconcile net income (loss) to net cash provided by operating activities:      
Interest rate derivatives gains (110)    
Net cash paid for interest rate derivative settlements (209)    
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