Common-Size Income Statement
Quarterly Data
Based on: 10-Q (reporting date: 2024-09-30), 10-Q (reporting date: 2024-06-30), 10-Q (reporting date: 2024-03-31), 10-K (reporting date: 2023-12-31), 10-Q (reporting date: 2023-09-30), 10-Q (reporting date: 2023-06-30), 10-Q (reporting date: 2023-03-31), 10-K (reporting date: 2022-12-31), 10-Q (reporting date: 2022-09-30), 10-Q (reporting date: 2022-06-30), 10-Q (reporting date: 2022-03-31), 10-K (reporting date: 2021-12-31), 10-Q (reporting date: 2021-09-30), 10-Q (reporting date: 2021-06-30), 10-Q (reporting date: 2021-03-31), 10-K (reporting date: 2020-12-31), 10-Q (reporting date: 2020-09-30), 10-Q (reporting date: 2020-06-30), 10-Q (reporting date: 2020-03-31), 10-K (reporting date: 2019-12-31), 10-Q (reporting date: 2019-09-30), 10-Q (reporting date: 2019-06-30), 10-Q (reporting date: 2019-03-31).
The data reflect various financial components expressed as percentages of revenues over multiple quarters. Several trends and patterns emerge upon analysis.
- Revenue Composition
- The contribution of oil and gas royalties to total revenues shows a general upward trend from early 2019 through mid-2022, peaking around 70.7% in Q1 2022. Following this peak, a moderate decline occurs through 2024, with values stabilizing around the low-to-mid 50% range in the latest quarters. Water sales percentages fluctuate more irregularly, rising notably in mid-2019 and again in mid-2023 to over 23%, while generally remaining between 10% and 20% at other times. Produced water royalties first appear from early 2020, maintaining a steady share near 10% to 15%. Easements and other surface-related income decline overall from a high near 34% in late 2019 to a consistent range of approximately 6% to 12% in subsequent years. Land sales exhibit high volatility, with significant spikes early on (above 50% in Q1 2019) but generally minimal contributions under 5% afterward, occasionally nearing zero or missing.
- Expense Trends
- Salaries and related employee expenses fluctuate considerably, initially increasing in magnitude (more negative as a percentage of revenue) towards 2020, reaching near -16%, then retreating somewhat and stabilizing around -5% to -8% in recent periods. Water service-related expenses also vary, peaking in deleterious impact around mid-2024 at near -8.6%, but mostly residing between -2% and -6%. General and administrative expenses generally remain within a narrow band of approximately -1% to -3%, with occasional higher negative spikes, such as Q4 2020 at -8.27%. Legal and professional fees are more irregular, including a substantial increase to about -11% in mid-2023, indicating episodic higher costs. Ad valorem and other taxes show a fairly stable negative contribution near -1%, while land sales expenses appear minimal and sporadic when reported. Depreciation, depletion, and amortization expenses trend downward in magnitude from about -6.7% in mid-2020 to a more moderate range near -2% to -3% post-2021.
- Operating Metrics
- Operating expenses in total reflect notable volatility, peaking near -36% of revenues in mid-2020, then generally fluctuating between -13% to -28% across other quarters. Operating income percentages display a mostly stable performance, typically ranging between 70% and 87%, with some variability corresponding inversely to operating expenses. Other income, net, demonstrates a rising trend starting around 2021, increasing from near zero to a high of approximately 7.7% by mid-2024, thus contributing positively to overall profitability.
- Profitability
- Income before income taxes closely mirrors operating income patterns, maintaining a consistent margin generally between 70% and 87% of revenues. Income tax expense remains a significant and stable deduction, averaging roughly -15% to -19%, with a pronounced spike to -31.6% in Q4 2021. Net income as a percentage of revenues fluctuates accordingly, with a general range from about 50% to 68%. The net income percentage experiences a decline in early 2020, likely related to external market pressures, but recovers and stabilizes at higher levels through subsequent years, with occasional dips aligned with tax expense anomalies.
AI Ask an analyst for more