Vital Energy Reports Fourth-Quarter and Full-Year 2024 Financial and Operating Results

Reports record total and oil production for 4Q-24 and FY-24 Updates development inventory to >11 years of oil-weighted locations TULSA, OK, Feb. 19, 2025 (GLOBE NEWSWIRE) -- Vital Energy, Inc. (NYSE: VTLE) ("Vital Energy" or the "Company") today reported fourth-quarter and full-year 2024 financial and operating results and provided its 2025 outlook. Supplemental slides have been posted to the Company's website and can be found at www.vitalenergy.com. A conference call to discuss results is planned for 7:30 a.m. CT, Thursday, February 20, 2025. A webcast will be available on the Company's website. Fourth-Quarter 2024 Highlights Successfully integrated Point Energy assets; acquired production exceeding expectations and operating cost reductions in-line with expectationsReported a net loss of $359.4 million, Adjusted Net Income1 of $86.5 million and cash flows from operating activities of $257.2 millionGenerated Consolidated EBITDAX1 of $383.5 million and Adjusted Free Cash Flow1 of $110.8 millionProduced Company-record 147.8 thousand barrels of oil equivalent per day ("MBOE/d") and oil production of 69.8 thousand barrels of oil per day ("MBO/d")Reported lease operating expense ("LOE") of $8.89 per BOE, below guidance of $9.35 per BOEReported capital investments of $226.1 million, excluding non-budgeted acquisitions and leasehold expenditures Full-Year 2024 Highlights Increased oil-weighted inventory to ~925 locations, ~400 of which breakeven below $50 per barrel WTIIssued an aggregate $1 billion of senior unsecured notes due 2032 at 7.875% and utilized the proceeds to repurchase higher coupon notes, resulting in annualized interest expense savings of $11 millionReported a net loss of $173.5 million, Adjusted Net Income1 of $270.0 million and cash flows from operating activities of $1.0 billionGenerated Consolidated EBITDAX1 of $1.3 billion and Adjusted Free Cash Flow1 of $232.8 millionReported year-end 2024 proved reserves of 455.3 million BOE, an increase of 12% versus prior year 1Non-GAAP financial measure; please see supplemental reconciliations of GAAP to non-GAAP financial measures at the end of this release. "We strengthened our business in 2024 through enhanced scale, optimized assets and a lengthened runway of high-quality inventory," said Jason Pigott, President and Chief Executive Officer. "We successfully integrated our largest ever asset purchase in the Delaware Basin and early results positively impacted our operating and financial performance. Vital Energy continues to show that our talented people can capture important synergies from acquisitions while expanding inventory." "In 2025, our primary goals are reducing costs, maximizing Adjusted Free Cash Flow generation, absolute debt reduction, and extending and enhancing our existing inventory," continued Pigott. "Our inventory provides us with ample high-return development opportunities and a strong outlook for Adjusted Free Cash Flow generation. Recent operational achievements, like horseshoe wells, are creating new efficiencies and allowing us to develop highly productive, stranded leasehold. We will continue to focus on optimizing our asset base to achieve our cash flow and debt repayment targets." Fourth-Quarter 2024 Financial and Operations SummaryFinancial Results. The Company reported a net loss of $359.4 million, or $(9.59) per diluted share, which included a non-cash pre-tax impairment loss on oil and gas properties of $481.3 million, and Adjusted Net Income of $86.5 million, or $2.30 per adjusted diluted share. Cash flows from operating activities were $257.2 million and Consolidated EBITDAX was $383.5 million. Production. Vital Energy's total and oil production exceeded the high end of guidance, averaging 147,819 BOE/d and 69,827 BO/d, respectively. Volumes were driven by better-than-expected production from the Point Energy assets. Capital Investments. Total capital investments, excluding non-budgeted acquisitions and leasehold expenditures, were $226 million, including approximately $17 million of additional drilling and completions investments related to increased working interest and carried interest and $5 million from acceleration of activity into the fourth quarter. Investments included $190 million for drilling and completions, $22 million in infrastructure investments, $8 million in other capitalized costs and $6 million in land, exploration and data-related costs. Operating Expenses. LOE during the period was $8.89 per BOE, below guidance of $9.35 per BOE, as the Company integrated its Point Energy assets. Lower expenses were primarily related to reduced workover activity on the Point Energy assets during integration. General and Administrative Expenses. General and administrative expenses totaled $1.95 per BOE for fourth-quarter 2024, in line with guidance. General and administrative expenses, excluding long-term incentive plan ("LTIP") and transaction expenses were $1.71 per BOE. Cash LTIP expenses were $0.02 per BOE and reflected the decrease in Vital Energy's common stock price during the third quarter. Non-cash LTIP expenses were $0.22 per BOE. Liquidity. At December 31, 2024, the Company had $880 million drawn on its $1.5 billion senior secured credit facility and cash and cash equivalents of $40 million. 2025 Outlook Vital Energy's 2025 development plan is designed to maximize cash flow to facilitate debt repayment, supported by its robust hedge position. In comparison to the Company's earlier projections, the finalized 2025 outlook has lower capital investment levels and slightly lower oil production. In 2025, the Company expects to generate approximately $330 million of Adjusted Free Cash Flow at $70 per barrel WTI. Capital Investments. Vital Energy plans to invest $825 - $925 million in 2025, excluding non-budgeted acquisitions and leasehold expenditures. Efficiencies and lower costs are driving capital investments approximately 3% lower than earlier projections while expecting to complete approximately the same net lateral feet as in 2024. Production. The Company expects total production of 134.0 - 140.0 MBOE/d and oil production of 62.5 - 66.5 MBO/d. Production is approximately 3% lower than earlier projections. The shortfall is related to operational delays and the underperformance of a seven-well development package in Upton County. Operating Expenses. The Company has made significant progress reducing operating expenses through integration of its Point Energy assets. Some workover expense was deferred from fourth-quarter 2024 into the first quarter of 2025. Average LOE for the two quarters is expected to be around $9.20 per BOE, putting the Company on pace to achieve LOE below $9.00 per BOE by the end of 2025. Oil-Weighted Inventory The Company has continued to extend and enhance its inventory of high-return development locations. At year-end 2024, Vital Energy had approximately 925 locations with an average breakeven WTI oil price of around $50 WTI. Approximately 400 of these locations breakeven below $50 per barrel WTI. Additionally, there are an additional approximately 250 locations that can be added to inventory pending successful delineation. 2024 Proved Reserves Vital Energy's total proved reserves at year-end 2024 were 455.3 MMBOE (40% oil, 70% developed). The standardized measure of discounted net cash flows was $4.22 billion and the PV-10 value was $4.51 billion utilizing SEC benchmark pricing of $75.48 per barrel WTI for oil ($76.76 per barrel average realized price) and $2.13 per MMBtu Henry Hub for natural gas ($0.85 per Mcf average realized price). First-Quarter 2025 Guidance The table below reflects the Company's guidance for production and capital investments. 1Q-25ETotal production (MBOE/d) 135.0 - 141.0Oil production (MBO/d) 62.0 - 66.0Capital investments, excluding non-budgeted acquisitions ($ MM) $230 - $260 The table below reflects the Company's guidance for select revenue and expense items. 1Q-25EAverage sales price realizations (excluding derivatives): Oil (% of WTI) 101%NGL (% of WTI) 26%Natural gas (% of Henry Hub) 50% Net settlements received (paid) for matured commodity derivatives ($ MM): Oil $14NGL ($2)Natural gas $0 Selected average costs & expenses: Lease operating expenses ($ MM) $115 - $120Production and ad valorem taxes (% of oil, NGL and natural gas sales revenues) 6.30%Oil transportation and marketing expenses ($ MM) $11.5 - $12.5Gas gathering, processing and transportation expenses ($ MM) $7.0 - $8.0General and administrative expenses (excluding LTIP and transaction expenses, $ MM) $21.5 - $23.0General and administrative expenses (LTIP cash, $ MM) $0.5 - $0.6General and administrative expenses (LTIP non-cash, $ MM) $3.0 - $3.5Depletion, depreciation and amortization ($ MM) $180 - $190 Conference Call Details Vital Energy plans to host a conference call at 7:30 a.m. CT on Thursday, February 20, 2025, to discuss its fourth-quarter and full-year 2024 financial and operating results and its 2025 outlook. Supplemental slides will be posted to the Company's website. Interested parties are invited to listen to the call via the Company's website at www.vitalenergy.com, under the tab for "Investor Relations | News & Presentations | Upcoming Events." About Vital Energy Vital Energy, Inc. is an independent energy company with headquarters in Tulsa, Oklahoma. Vital Energy's business strategy is focused on the acquisition, exploration and development of oil and natural gas properties in the Permian Basin of West Texas. Additional information about Vital Energy may be found on its website at www.vitalenergy.com. Forward-Looking StatementsThis press release and any oral statements made regarding the contents of this release, including in the conference call referenced herein, contain forward-looking statements as defined under Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements, other than statements of historical facts, that address activities that Vital Energy assumes, plans, expects, believes, intends, projects, indicates, enables, transforms, estimates or anticipates (and other similar expressions) will, should or may occur in the future are forward-looking statements. The forward-looking statements are based on management’s current belief, based on currently available information, as to the outcome and timing of future events. Such statements are not guarantees of future performance and involve risks, assumptions and uncertainties. General risks relating to Vital Energy include, but are not limited to, continuing and worsening inflationary pressures and associated changes in monetary policy that may cause costs to rise; changes in domestic and global production, supply and demand for commodities, including as a result of actions by the Organization of Petroleum Exporting Countries and other producing countries ("OPEC+") and the Russian-Ukrainian or Israeli-Hamas military conflicts, the decline in prices of oil, natural gas liquids and natural gas and the related impact to financial statements as a result of asset impairments and revisions to reserve estimates, reduced demand due to shifting market perception towards the oil and gas industry; competition in the oil and gas industry; the ability of the Company to execute its strategies, including its ability to successfully identify and consummate strategic acquisitions at purchase prices that are accretive to its financial results and to successfully integrate acquired businesses, assets and properties and its ability to successfully execute on its strategy to enhance well productivity, including by drilling long-lateral horseshoe wells, pipeline transportation and storage constraints in the Permian Basin, the effects and duration of the outbreak of disease, and any related government policies and actions, long-term performance of wells, drilling and operating risks, the possibility of production curtailment, the impact of new laws and regulations, including those regarding the use of hydraulic fracturing, and under the Inflation Reduction Act (the "IRA"), including those related to climate change, the impact of legislation or regulatory initiatives intended to address induced seismicity on our ability to conduct our operations; uncertainties in estimating reserves and production results; hedging activities, tariffs on steel, the impacts of severe weather, including the freezing of wells and pipelines in the Permian Basin due to cold weather, technological innovations and scientific developments, physical and transition risks associated with climate change, to ESG and sustainability-related matters, risks related to our public statements with respect to such matters that may be subject to heightened scrutiny from public and governmental authorities related to the risk of potential "greenwashing," i.e., misleading information or false claims overstating potential sustainability-related benefits, risks regarding potentially conflicting anti-ESG initiatives from certain U.S. state or other governments, possible impacts of litigation and regulations, the impact of the Company's transactions, if any, with its securities from time to time, the impact of new environmental, health and safety requirements applicable to the Company's business activities, the possibility of the elimination of federal income tax deductions for oil and gas exploration and development and imposition of any additional taxes under the IRA or otherwise, and other factors, including those and other risks described in its Annual Report on Form 10-K for the year ended December 31, 2023 (the "2023 Annual Report"), subsequent Quarterly Reports on Form 10-Q and those set forth from time to time in other filings with the Securities and Exchange Commission ("SEC"). These documents are available through Vital Energy's website at www.vitalenergy.com under the tab "Investor Relations" or through the SEC's Electronic Data Gathering and Analysis Retrieval System at www.sec.gov. Any of these factors could cause Vital Energy's actual results and plans to differ materially from those in the forward-looking statements. Therefore, Vital Energy can give no assurance that its future results will be as estimated. Any forward-looking statement speaks only as of the date on which such statement is made. Vital Energy does not intend to, and disclaims any obligation to, correct, update or revise any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by applicable law. This press release and any accompanying disclosures include financial measures that are not in accordance with generally accepted accounting principles ("GAAP"), such as Adjusted Free Cash Flow, Adjusted Net Income, Net Debt and Consolidated EBITDAX. While management believes that such measures are useful for investors, they should not be used as a replacement for financial measures that are in accordance with GAAP. For a reconciliation of such non-GAAP financial measures to the nearest comparable measure in accordance with GAAP, please see the supplemental financial information at the end of this press release. Unless otherwise specified, references to "average sales price" refer to average sales price excluding the effects of the Company's derivative transactions. All amounts, dollars and percentages presented in this press release are rounded and therefore approximate. Vital Energy, Inc.Selected operating data Three months ended December 31, Year ended December 31, 2024 2023 2024 2023 (unaudited) (unaudited)Sales volumes: Oil (MBbl) 6,424 4,881 22,585 16,894NGL (MBbl) 3,703 2,808 13,270 9,128Natural gas (MMcf) 20,836 16,644 78,794 55,404Oil equivalent (MBOE)(1) 13,599 10,465 48,987 35,256Average daily oil equivalent sales volumes (BOE/d)(1) 147,819 113,747 133,845 96,591Average daily oil sales volumes (Bbl/d)(1) 69,827 53,070 61,708 46,284Average sales prices(1): Oil ($/Bbl)(2) $70.80 $79.37 $76.55 $78.64NGL ($/Bbl)(2) $16.75 $14.14 $14.38 $15.00Natural gas ($/Mcf)(2) $0.59 $0.90 $0.20 $1.14Average sales price ($/BOE)(2) $38.92 $42.26 $39.51 $43.36Oil, with commodity derivatives ($/Bbl)(3) $76.08 $77.73 $76.56 $76.99NGL, with commodity derivatives ($/Bbl)(3) $16.75 $14.14 $14.29 $15.00Natural gas, with commodity derivatives ($/Mcf)(3) $1.25 $1.18 $0.95 $1.34Average sales price, with commodity derivatives ($/BOE)(3) $42.42 $41.94 $40.70 $42.87Selected average costs and expenses per BOE sold(1): Lease operating expenses $8.89 $8.33 $9.15 $7.41Production and ad valorem taxes 2.43 2.27 2.41 2.64Oil transportation and marketing expenses 0.76 0.85 0.92 1.17Gas gathering, processing and transportation expenses 0.42 0.16 0.36 0.06General and administrative (excluding LTIP and transaction expenses) 1.71 2.12 1.75 2.26Total selected operating expenses $14.21 $13.73 $14.59 $13.54General and administrative (LTIP): LTIP cash $0.02 $(0.09) $0.05 $0.11LTIP non-cash $0.22 $0.22 $0.27 $0.28General and administrative (transaction expenses) $— $0.79 $0.01 $0.32Depletion, depreciation and amortization $15.77 $14.58 $15.15 $13.14 _______________________________________________________________________________ (1)The numbers presented are calculated based on actual amounts and may not recalculate using the rounded numbers presented in the table above.(2)Price reflects the average of actual sales prices received when control passes to the purchaser/customer adjusted for quality, certain transportation fees, geographical differentials, marketing bonuses or deductions and other factors affecting the price received at the delivery point.(3)Price reflects the after-effects of the Company's commodity derivative transactions on its average sales prices. The Company's calculation of such after-effects includes settlements of matured commodity derivatives during the respective periods. Vital Energy, Inc.Consolidated balance sheets (in thousands, except share data) December 31, 2024 December 31, 2023 (unaudited)Assets Current assets: Cash and cash equivalents $40,179 $14,061 Accounts receivable, net 299,698 238,773 Derivatives 101,474 99,336 Other current assets 25,205 18,749 Total current assets 466,556 370,919 Property and equipment: Oil and natural gas properties, full cost method: Evaluated properties 13,587,040 11,799,155 Unevaluated properties not being depleted 242,792 195,457 Less: accumulated depletion and impairment (8,966,200) (7,764,697)Oil and natural gas properties, net 4,863,632 4,229,915 Midstream and other fixed assets, net 134,265 130,293 Property and equipment, net 4,997,897 4,360,208 Derivatives 34,564 51,071 Operating lease right-of-use assets 104,329 144,900 Deferred income taxes 239,685 188,836 Other noncurrent assets, net 35,915 33,647 Total assets $5,878,946 $5,149,581 Liabilities and stockholders' equity Current liabilities: Accounts payable and accrued liabilities $185,115 $159,892 Accrued capital expenditures 95,593 91,937 Undistributed revenue and royalties 187,563 194,307 Operating lease liabilities 73,143 70,651 Other current liabilities 59,725 78,802 Total current liabilities 601,139 595,589 Long-term debt, net 2,454,242 1,609,424 Derivatives 5,814 — Asset retirement obligations 82,941 81,680 Operating lease liabilities 26,733 71,343 Other noncurrent liabilities 7,506 6,288 Total liabilities 3,178,375 2,364,324 Commitments and contingencies Stockholders' equity: Preferred stock, $0.01 par value, 50,000,000 shares authorized, and zero and 595,104 issued and outstanding as of December 31, 2024 and 2023, respectively — 6 Common stock, $0.01 par value, 80,000,000 shares authorized, and 38,144,248 and 35,413,551 issued and outstanding as of December 31, 2024 and December 31, 2023, respectively 381 354 Additional paid-in capital 3,823,241 3,733,775 Accumulated deficit (1,123,051) (948,878)Total stockholders' equity 2,700,571 2,785,257 Total liabilities and stockholders' equity $5,878,946 $5,149,581 Vital Energy, Inc.Consolidated statements of operations Three months ended December 31, Year ended December 31,(in thousands, except per share data) 2024 2023 2024 2023 (unaudited) (unaudited)Revenues: Oil sales $454,852 $387,536 $1,728,971 $1,328,518 NGL sales 62,023 39,705 190,775 136,901 Natural gas sales 12,394 14,954 15,544 63,214 Sales of purchased oil 3,759 121 12,745 14,313 Other operating revenues 1,342 2,205 4,279 4,658 Total revenues 534,370 444,521 1,952,314 1,547,604 Costs and expenses: Lease operating expenses 120,922 87,190 448,078 261,129 Production and ad valorem taxes 33,010 23,726 117,947 93,224 Oil transportation and marketing expenses 10,366 8,893 44,843 41,284 Gas gathering, processing and transportation expenses 5,759 1,642 17,825 2,013 Costs of purchased oil 3,912 209 13,243 15,065 General and administrative 26,644 31,766 101,578 104,819 Organizational restructuring expenses 795 1,654 795 1,654 Depletion, depreciation and amortization 214,498 152,626 741,966 463,244 Impairment expense 481,305 — 481,305 — Other operating expenses, net 3,434 1,685 8,799 6,223 Total costs and expenses 900,645 309,391 1,976,379 988,655 Gain on disposal of assets, net 508 132 1,513 672 Operating income (loss) (365,767) 135,262 (22,552) 559,621 Non-operating income (expense): Gain (loss) on derivatives, net (43,924) 229,105 38,140 96,230 Interest expense (53,564) (50,431) (177,794) (149,819)Loss on extinguishment of debt, net — (4,039) (66,115) (4,039)Other income, net 1,139 6,051 7,060 9,748 Total non-operating income (expense), net (96,349) 180,686 (198,709) (47,880)Income (loss) before income taxes (462,116) 315,948 (221,261) 511,741 Income tax benefit (expense) 102,724 (34,514) 47,740 183,337 Net income (loss) (359,392) 281,434 (173,521) 695,078 Preferred stock dividends — (449) (652) (449)Net income (loss) available to common stockholders $(359,392) $280,985 $(174,173) $694,629 Net income (loss) per common share: Basic $(9.59) $10.04 $(4.74) $34.30 Diluted $(9.59) $9.44 $(4.74) $33.44 Weighted-average common shares outstanding: Basic 37,477 27,991 36,725 20,254 Diluted 37,477 29,813 36,725 20,783 Vital Energy, Inc.Consolidated statements of cash flows Three months ended December 31, Year ended December 31,(in thousands) 2024 2023 2024 2023 (unaudited) (unaudited)Cash flows from operating activities: Net income (loss) $(359,392) $281,434 $(173,521) $695,078 Adjustments to reconcile net income (loss) to net cash provided by operating activities: Share-settled equity-based compensation, net 3,398 2,592 14,646 10,994 Depletion, depreciation and amortization 214,498 152,626 741,966 463,244 Impairment expense 481,305 — 481,305 — Mark-to-market on derivatives: (Gain) loss on derivatives, net 43,924 (229,105) (38,140) (96,230)Settlements received (paid) for matured derivatives, net 47,571 (3,328) 58,322 (17,648)Loss on extinguishment of debt, net — 4,039 66,115 4,039 Deferred income tax (benefit) expense (102,474) 31,089 (50,196) (189,060)Other, net 8,055 5,672 27,663 13,983 Changes in operating assets and liabilities: Accounts receivable, net (74,978) (38,935) (61,163) (77,742)Other current assets 1,211 6,835 (6,456) (2,754)Other noncurrent assets, net (315) (782) (1,151) 484 Accounts payable and accrued liabilities 34,084 48,520 12,803 52,763 Undistributed revenue and royalties (10,169) (32,106) (29,762) (31,907)Other current liabilities (23,572) 7,190 (25,004) (5,656)Other noncurrent liabilities (5,972) (2,007) (17,097) (6,632) Net cash provided by operating activities 257,174 233,734 1,000,330 812,956 Cash flows from investing activities: Acquisitions of oil and natural gas properties, net (19,686) (309,379) (850,911) (849,508)Capital expenditures: Oil and natural gas properties (231,158) (162,351) (864,437) (617,397)Midstream and other fixed assets (6,711) (3,329) (23,341) (14,021)Proceeds from dispositions of capital assets, net of selling costs 133 60 2,874 2,403 Other investing activities — 311 (1,776) 2,393 Net cash used in investing activities (257,422) (474,688) (1,737,591) (1,476,130)Cash flows from financing activities: Borrowings on Senior Secured Credit Facility 310,000 135,000 1,750,000 765,000 Payments on Senior Secured Credit Facility (290,000) — (1,005,000) (700,000)Issuance of senior unsecured notes — — 1,001,500 897,710 Extinguishment of debt — (457,792) (952,214) (457,792)Proceeds from issuance of common stock, net of offering costs — 220 — 161,223 Stock exchanged for tax withholding (36) (21) (3,569) (3,077)Payments for debt issuance costs (340) (10,680) (22,078) (27,011)Other, net (1,389) (1,407) (5,260) (3,253)Net cash provided by (used in) financing activities 18,235 (334,680) 763,379 632,800 Net increase (decrease) in cash and cash equivalents 17,987 (575,634) 26,118 (30,374)Cash and cash equivalents, beginning of period 22,192 589,695 14,061 44,435 Cash and cash equivalents, end of period $40,179 $14,061 $40,179 $14,061 Vital Energy, Inc.Supplemental reconciliations of GAAP to non-GAAP financial measures Non-GAAP financial measures The non-GAAP financial measures of Adjusted Free Cash Flow, Adjusted Net Income, Consolidated EBITDAX, Net Debt and Net Debt to Consolidated EBITDAX, as defined by the Company, may not be comparable to similarly titled measures used by other companies. Furthermore, these non-GAAP financial measures should not be considered in isolation or as a substitute for GAAP measures of liquidity or financial performance, but rather should be considered in conjunction with GAAP measures, such as net income or loss, operating income or loss or cash flows from operating activities. Adjusted Free Cash Flow Adjusted Free Cash Flow is a non-GAAP financial measure that the Company defines as net cash provided by operating activities (GAAP) before net changes in operating assets and liabilities and transaction expenses related to non-budgeted acquisitions, less capital investments, excluding non-budgeted acquisition costs. Management believes Adjusted Free Cash Flow is useful to management and investors in evaluating operating trends in its business that are affected by production, commodity prices, operating costs and other related factors. There are significant limitations to the use of Adjusted Free Cash Flow as a measure of performance, including the lack of comparability due to the different methods of calculating Adjusted Free Cash Flow reported by different companies. The following table presents a reconciliation of net cash provided by operating activities (GAAP) to Adjusted Free Cash Flow (non-GAAP) for the periods presented: Three months ended December 31, Year ended December 31,(in thousands) 2024 2023 2024 2023 (unaudited) (unaudited)Net cash provided by operating activities $257,174 $233,734 $1,000,330 $812,956 Less: Net changes in operating assets and liabilities (79,711) (11,285) (127,830) (71,444)General and administrative (transaction expenses) 19 (8,221) (548) (11,341)Cash flows from operating activities before net changes in operating assets and liabilities and transaction expenses related to non-budgeted acquisitions 336,866 253,240 1,128,708 895,741 Less capital investments, excluding non-budgeted acquisition costs: Oil and natural gas properties(1)(2) 221,033 179,696 873,637 663,025 Midstream and other fixed assets(1) 5,043 4,511 22,276 15,601 Total capital investments, excluding non-budgeted acquisition costs 226,076 184,207 895,913 678,626 Adjusted Free Cash Flow (non-GAAP) $110,790 $69,033 $232,795 $217,115 _______________________________________________________________________________ (1)Includes capitalized share-settled equity-based compensation and asset retirement costs.(2)For the three months and year ended December 31, 2024, capital investments for oil and natural gas properties, excluding non-budgeted acquisition costs, includes $16.8 million of additional drilling and completions investments related to increased working interest and carried interest. Adjusted Net Income Adjusted Net Income is a non-GAAP financial measure that the Company defines as net income or loss (GAAP) plus adjustments for mark-to-market on derivatives, premiums paid or received for commodity derivatives that matured during the period, organizational restructuring expenses, impairment expense, gains or losses on disposal of assets, income taxes, other non-recurring income and expenses and adjusted income tax expense. Management believes Adjusted Net Income helps investors in the oil and natural gas industry to measure and compare the Company's performance to other oil and natural gas companies by excluding from the calculation items that can vary significantly from company to company depending upon accounting methods, the book value of assets and other non-operational factors. The following table presents a reconciliation of net income (loss) (GAAP) to Adjusted Net Income (non-GAAP) for the periods presented: Three months ended December 31, Year ended December 31,(in thousands, except per share data) 2024 2023 2024 2023 (unaudited) (unaudited)Net income (loss) $(359,392) $281,434 $(173,521) $695,078 Plus: Mark-to-market on derivatives: (Gain) loss on derivatives, net 43,924 (229,105) (38,140) (96,230)Settlements received (paid) for matured derivatives, net 47,571 (3,328) 58,322 (17,068)Settlements received for contingent consideration — 311 — 1,813 Organizational restructuring expenses 795 1,654 795 1,654 Impairment expense 481,305 — 481,305 — Gain on disposal of assets, net (508) (132) (1,513) (672)Loss on extinguishment of debt, net — 4,039 66,115 4,039 Income tax (benefit) expense (102,724) 34,514 (47,740) (183,337)General and administrative (transaction expenses) (19) 8,221 548 11,341 Adjusted income before adjusted income tax expense 110,952 97,608 346,171 416,618 Adjusted income tax expense(1) (24,410) (21,474) (76,158) (91,656)Adjusted Net Income (non-GAAP) $86,542 $76,134 $270,013 $324,962 Net income (loss) per common share: Basic $(9.59) $10.04 $(4.74) $34.30 Diluted $(9.59) $9.44 $(4.74) $33.44 Adjusted Net Income per common share: Basic $2.31 $2.72 $7.35 $16.04 Diluted $2.31 $2.55 $7.35 $15.64 Adjusted diluted $2.30 $2.55 $7.21 $15.64 Weighted-average common shares outstanding: Basic 37,477 27,991 36,725 20,254 Diluted 37,477 29,813 36,725 20,783 Adjusted diluted 37,670 29,813 37,445 20,783 _______________________________________________________________________________ (1)Adjusted income tax expense is calculated by applying a statutory tax rate of 22% for each of the periods ended December 31, 2024 and 2023. Consolidated EBITDAX Consolidated EBITDAX is a non-GAAP financial measure defined in the Company's Senior Secured Credit Facility as net income or loss (GAAP) plus adjustments for share-settled equity-based compensation, depletion, depreciation and amortization, impairment expense, organizational restructuring expenses, gains or losses on disposal of assets, mark-to-market on derivatives, accretion expense, interest expense, income taxes and other non-recurring income and expenses. Consolidated EBITDAX provides no information regarding a company's capital structure, borrowings, interest costs, capital expenditures, working capital movement or tax position. Consolidated EBITDAX does not represent funds available for future discretionary use because it excludes funds required for debt service, capital expenditures, working capital, income taxes, franchise taxes and other commitments and obligations. However, management believes Consolidated EBITDAX is useful to an investor because this measure: is used by investors in the oil and natural gas industry to measure a company's operating performance without regard to items that can vary substantially from company to company depending upon accounting methods, the book value of assets, capital structure and the method by which assets were acquired, among other factors;helps investors to more meaningfully evaluate and compare the results of the Company's operations from period to period by removing the effect of the Company's capital structure from the Company's operating structure; andis used by management for various purposes, including (i) as a measure of operating performance, (ii) as a measure of compliance under the Senior Secured Credit Facility, (iii) in presentations to the board of directors and (iv) as a basis for strategic planning and forecasting. There are significant limitations to the use of Consolidated EBITDAX as a measure of performance, including the inability to analyze the effect of certain recurring and non-recurring items that materially affect the Company's net income or loss and the lack of comparability of results of operations to different companies due to the different methods of calculating Consolidated EBITDAX, or similarly titled measures, reported by different companies. The Company is subject to financial covenants under the Senior Secured Credit Facility, one of which establishes a maximum permitted ratio of Net Debt, as defined in the Senior Secured Credit Facility, to Consolidated EBITDAX. See Note 7 in the 2024 Annual Report, to be filed with the SEC, for additional discussion of the financial covenants under the Senior Secured Credit Facility. Additional information on Consolidated EBITDAX can be found in the Company's Eleventh Amendment to the Senior Secured Credit Facility, as filed with the SEC on September 13, 2023. The following table presents a reconciliation of net income (loss) (GAAP) to Consolidated EBITDAX (non-GAAP) for the periods presented: Three months ended December 31, Year ended December 31,(in thousands) 2024 2023 2024 2023 (unaudited) (unaudited)Net income (loss) $(359,392) $281,434 $(173,521) $695,078 Plus: Share-settled equity-based compensation, net 3,398 2,592 14,646 10,994 Depletion, depreciation and amortization 214,498 152,626 741,966 463,244 Impairment expense 481,305 — 481,305 — Organizational restructuring expenses 795 1,654 795 1,654 Gain on disposal of assets, net (508) (132) (1,513) (672)Mark-to-market on derivatives: (Gain) loss on derivatives, net 43,924 (229,105) (38,140) (96,230)Settlements received (paid) for matured derivatives, net 47,571 (3,328) 58,322 (17,068)Settlements received for contingent consideration — 311 — 1,813 Accretion expense 1,107 988 4,209 3,703 Interest expense 53,564 50,431 177,794 149,819 Loss extinguishment of debt, net — 4,039 66,115 4,039 Income tax (benefit) expense (102,724) 34,514 (47,740) (183,337)General and administrative (transaction expenses) (19) 8,221 548 11,341 Consolidated EBITDAX (non-GAAP) $383,519 $304,245 $1,284,786 $1,044,378 The following table presents a reconciliation of net cash provided by operating activities (GAAP) to Consolidated EBITDAX (non-GAAP) for the periods presented: Three months ended December 31, Year ended December 31,(in thousands) 2024 2023 2024 2023 (unaudited) (unaudited)Net cash provided by operating activities $257,174 $233,734 $1,000,330 $812,956 Plus: Interest expense 53,564 50,431 177,794 149,819 Organizational restructuring expenses 795 1,654 795 1,654 Current income tax (benefit) expense (250) 3,425 2,456 5,723 Net changes in operating assets and liabilities 79,711 11,285 127,830 71,444 General and administrative (transaction expenses) (19) 8,221 548 11,341 Settlements received for contingent consideration — 311 — 1,813 Other, net (7,456) (4,816) (24,967) (10,372)Consolidated EBITDAX (non-GAAP) $383,519 $304,245 $1,284,786 $1,044,378 Net Debt Net Debt is a non-GAAP financial measure defined in the Company's Senior Secured Credit Facility as the face value of long-term debt plus any outstanding letters of credit, less cash and cash equivalents, where cash and cash equivalents are capped at $100 million when there are borrowings on the Senior Secured Credit Facility. Management believes Net Debt is useful to management and investors in determining the Company's leverage position since the Company has the ability, and may decide, to use a portion of its cash and cash equivalents to reduce debt. Net Debt to Consolidated EBITDAX Net Debt to Consolidated EBITDAX is a non-GAAP financial measure defined in the Company's Senior Secured Credit Facility as Net Debt divided by Consolidated EBITDAX for the previous four quarters, which requires various treatment of asset transaction impacts. Net Debt to Consolidated EBITDAX is used by the Company’s management for various purposes, including as a measure of operating performance, in presentations to its board of directors and as a basis for strategic planning and forecasting. PV-10 PV-10 is a non-GAAP financial measure that is derived from the standardized measure of discounted future net cash flows, which is the most directly comparable GAAP financial measure. PV-10 is a computation of the standardized measure of discounted future net cash flows on a pre-tax basis. PV-10 is equal to the standardized measure of discounted future net cash flows at the applicable date, before deducting future income taxes, discounted at 10 percent. Management believes that the presentation of PV-10 is relevant and useful to investors because it presents the discounted future net cash flows attributable to the Company's estimated proved reserves prior to taking into account future corporate income taxes, and it is a useful measure for evaluating the relative monetary significance of the Company's proved oil, NGL and natural gas assets. Further, investors may utilize the measure as a basis for comparison of the relative size and value of proved reserves to other companies. The Company uses this measure when assessing the potential return on investment related to proved oil, NGL and natural gas assets. However, PV-10 is not a substitute for the standardized measure of discounted future net cash flows. The PV-10 measure and the standardized measure of discounted future net cash flows do not purport to present the fair value of the Company's oil, NGL and natural gas reserves of the property. (in millions) December 31, 2024 (unaudited)Standardized measure of discounted future net cash flows $4,215 Less: present value of future income taxes discounted at 10% (295)PV-10 (non-GAAP) $4,510 Investor Contact:Ron Hagood918.858.5504ir@vitalenergy.com

Vital Energy Reports Fourth-Quarter and Full-Year 2024 Financial and Operating Results

FAQ

Why Bullish?

How important is it?

Why Short Term?

Related Companies

Related News