| Schedule of Segment Financial Results |
The following tables present segment financial results for Land and Resource Management (“LRMâ€�) and Water Services and Operations (“WSOâ€�) and the reconciliation to consolidated financial results for the three and nine months ended SeptemberÌý30, 2026 and 2025 (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
|
2026 |
|
2025 |
|
|
|
|
LRM |
|
WSO |
|
Consolidated |
|
LRM |
|
WSO |
|
Consolidated |
|
|
|
|
|
|
| Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Oil and gas royalties |
|
$ |
167,275Ìý |
|
|
$ |
—Ìý |
|
|
$ |
167,275Ìý |
|
|
$ |
108,705Ìý |
|
|
$ |
—Ìý |
|
|
$ |
108,705Ìý |
|
|
|
|
|
|
|
| Water sales |
|
—Ìý |
|
|
28,437Ìý |
|
|
28,437Ìý |
|
|
—Ìý |
|
|
44,578Ìý |
|
|
44,578Ìý |
|
|
|
|
|
|
|
| Produced water royalties |
|
—Ìý |
|
|
41,386Ìý |
|
|
41,386Ìý |
|
|
—Ìý |
|
|
32,268Ìý |
|
|
32,268Ìý |
|
|
|
|
|
|
|
| Easements and other surface-related income |
|
34,182Ìý |
|
|
1,999Ìý |
|
|
36,181Ìý |
|
|
12,741Ìý |
|
|
3,974Ìý |
|
|
16,715Ìý |
|
|
|
|
|
|
|
| Land sales |
|
111Ìý |
|
|
—Ìý |
|
|
111Ìý |
|
|
819Ìý |
|
|
—Ìý |
|
|
819Ìý |
|
|
|
|
|
|
|
| Total revenues |
|
201,568Ìý |
|
|
71,822Ìý |
|
|
273,390Ìý |
|
|
122,265Ìý |
|
|
80,820Ìý |
|
|
203,085Ìý |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Salaries and related employee expenses |
|
9,247Ìý |
|
|
7,920Ìý |
|
|
17,167Ìý |
|
|
7,298Ìý |
|
|
7,089Ìý |
|
|
14,387Ìý |
|
|
|
|
|
|
|
| Water service-related expenses |
|
—Ìý |
|
|
13,817Ìý |
|
|
13,817Ìý |
|
|
—Ìý |
|
|
16,428Ìý |
|
|
16,428Ìý |
|
|
|
|
|
|
|
| General and administrative expenses |
|
7,247Ìý |
|
|
3,353Ìý |
|
|
10,600Ìý |
|
|
3,431Ìý |
|
|
2,160Ìý |
|
|
5,591Ìý |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
|
17,647Ìý |
|
|
5,186Ìý |
|
|
22,833Ìý |
|
|
10,453Ìý |
|
|
4,510Ìý |
|
|
14,963Ìý |
|
|
|
|
|
|
|
| Ad valorem and other taxes |
|
1,149Ìý |
|
|
41Ìý |
|
|
1,190Ìý |
|
|
2,614Ìý |
|
|
11Ìý |
|
|
2,625Ìý |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total operating expenses |
|
35,290Ìý |
|
|
30,317Ìý |
|
|
65,607Ìý |
|
|
23,796Ìý |
|
|
30,198Ìý |
|
|
53,994Ìý |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating income |
|
166,278Ìý |
|
|
41,505Ìý |
|
|
207,783Ìý |
|
|
98,469Ìý |
|
|
50,622Ìý |
|
|
149,091Ìý |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest expense |
|
(785) |
|
|
(196) |
|
|
(981) |
|
|
—Ìý |
|
|
—Ìý |
|
|
—Ìý |
|
|
|
|
|
|
|
| Other income, net |
|
2,728Ìý |
|
|
862Ìý |
|
|
3,590Ìý |
|
|
4,827Ìý |
|
|
1,261Ìý |
|
|
6,088Ìý |
|
|
|
|
|
|
|
| Income before income taxes |
|
168,221Ìý |
|
|
42,171Ìý |
|
|
210,392Ìý |
|
|
103,296Ìý |
|
|
51,883Ìý |
|
|
155,179Ìý |
|
|
|
|
|
|
|
| Income tax expense |
|
34,456Ìý |
|
|
8,568Ìý |
|
|
43,024Ìý |
|
|
22,536Ìý |
|
|
11,405Ìý |
|
|
33,941Ìý |
|
|
|
|
|
|
|
| Net income |
|
$ |
133,765Ìý |
|
|
$ |
33,603Ìý |
|
|
$ |
167,368Ìý |
|
|
$ |
80,760Ìý |
|
|
$ |
40,478Ìý |
|
|
$ |
121,238Ìý |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, |
|
|
2026 |
|
2025 |
|
|
LRM |
|
WSO |
|
Consolidated |
|
LRM |
|
WSO |
|
Consolidated |
| Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
| Oil and gas royalties |
|
$ |
431,031Ìý |
|
|
$ |
—Ìý |
|
|
$ |
431,031Ìý |
|
|
$ |
314,956Ìý |
|
|
$ |
—Ìý |
|
|
$ |
314,956Ìý |
|
| Water sales |
|
—Ìý |
|
|
115,033Ìý |
|
|
115,033Ìý |
|
|
—Ìý |
|
|
108,968Ìý |
|
|
108,968Ìý |
|
| Produced water royalties |
|
—Ìý |
|
|
111,990Ìý |
|
|
111,990Ìý |
|
|
—Ìý |
|
|
90,705Ìý |
|
|
90,705Ìý |
|
| Easements and other surface-related income |
|
66,909Ìý |
|
|
10,249Ìý |
|
|
77,158Ìý |
|
|
61,568Ìý |
|
|
9,595Ìý |
|
|
71,163Ìý |
|
| Land sales |
|
21,055Ìý |
|
|
—Ìý |
|
|
21,055Ìý |
|
|
819Ìý |
|
|
—Ìý |
|
|
819Ìý |
|
| Total revenues |
|
518,995Ìý |
|
|
237,272Ìý |
|
|
756,267Ìý |
|
|
377,343Ìý |
|
|
209,268Ìý |
|
|
586,611Ìý |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
| Salaries and related employee expenses |
|
25,152Ìý |
|
|
22,564Ìý |
|
|
47,716Ìý |
|
|
21,727Ìý |
|
|
21,304Ìý |
|
|
43,031Ìý |
|
| Water service-related expenses |
|
—Ìý |
|
|
39,674Ìý |
|
|
39,674Ìý |
|
|
—Ìý |
|
|
36,005Ìý |
|
|
36,005Ìý |
|
| General and administrative expenses |
|
17,987Ìý |
|
|
9,248Ìý |
|
|
27,235Ìý |
|
|
10,392Ìý |
|
|
6,964Ìý |
|
|
17,356Ìý |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Depreciation, depletion and amortization |
|
38,536Ìý |
|
|
14,979Ìý |
|
|
53,515Ìý |
|
|
27,279Ìý |
|
|
13,324Ìý |
|
|
40,603Ìý |
|
| Ad valorem and other taxes |
|
5,958Ìý |
|
|
241Ìý |
|
|
6,199Ìý |
|
|
6,667Ìý |
|
|
34Ìý |
|
|
6,701Ìý |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Total operating expenses |
|
87,633Ìý |
|
|
86,706Ìý |
|
|
174,339Ìý |
|
|
66,065Ìý |
|
|
77,631Ìý |
|
|
143,696Ìý |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Operating income |
|
431,362Ìý |
|
|
150,566Ìý |
|
|
581,928Ìý |
|
|
311,278Ìý |
|
|
131,637Ìý |
|
|
442,915Ìý |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Interest expense |
|
(2,357) |
|
|
(589) |
|
|
(2,946) |
|
|
—Ìý |
|
|
—Ìý |
|
|
—Ìý |
|
| Other income, net |
|
6,449Ìý |
|
|
2,223Ìý |
|
|
8,672Ìý |
|
|
12,399Ìý |
|
|
3,250Ìý |
|
|
15,649Ìý |
|
| Income before income taxes |
|
435,454Ìý |
|
|
152,200Ìý |
|
|
587,654Ìý |
|
|
323,677Ìý |
|
|
134,887Ìý |
|
|
458,564Ìý |
|
| Income tax expense |
|
91,334Ìý |
|
|
32,120Ìý |
|
|
123,454Ìý |
|
|
70,804Ìý |
|
|
29,730Ìý |
|
|
100,534Ìý |
|
| Net income |
|
$ |
344,120Ìý |
|
|
$ |
120,080Ìý |
|
|
$ |
464,200Ìý |
|
|
$ |
252,873Ìý |
|
|
$ |
105,157Ìý |
|
|
$ |
358,030Ìý |
|
|
| Schedule of Total Assets and Property, Plant and Equipment |
The following tables present purchases of fixed assets, total assets and property, plant and equipment, net by segment for the periods presented (in thousands):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
|
|
2026 |
|
2025 |
|
2026 |
|
2025 |
| Purchases of Fixed Assets: |
|
|
|
|
|
|
|
|
| Land and resource management |
|
$ |
711Ìý |
|
|
$ |
10,050Ìý |
|
|
$ |
1,004Ìý |
|
|
$ |
10,214Ìý |
|
| Water services and operations |
|
13,778Ìý |
|
|
10,556Ìý |
|
|
41,326Ìý |
|
|
24,108Ìý |
|
| Total purchases of fixed assets |
|
$ |
14,489Ìý |
|
|
$ |
20,606Ìý |
|
|
$ |
42,330Ìý |
|
|
$ |
34,322Ìý |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2026 |
|
December 31, 2025 |
| Assets: |
|
|
|
|
| Land and resource management |
|
$ |
1,689,882Ìý |
|
|
$ |
1,332,180Ìý |
|
| Water services and operations |
|
298,182Ìý |
|
|
291,098Ìý |
|
| Total consolidated assets |
|
$ |
1,988,064Ìý |
|
|
$ |
1,623,278Ìý |
|
|
|
|
|
|
| Property, plant and equipment, net: |
|
|
|
|
| Land and resource management |
|
$ |
7,412Ìý |
|
|
$ |
7,336Ìý |
|
| Water services and operations |
|
184,380Ìý |
|
|
157,202Ìý |
|
| Total consolidated property, plant and equipment, net |
|
$ |
191,792Ìý |
|
|
$ |
164,538Ìý |
|
|