Stock Analysis on Net

Texas Pacific Land Corp. (NYSE:TPL)

$22.49

This company has been moved to the archive! The financial data has not been updated since November 6, 2024.

Adjustments to Financial Statements

Microsoft Excel

Paying user area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

Adjustments to Current Assets

Texas Pacific Land Corp., adjusted current assets

US$ in thousands

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Current assets
Adjustments
Add: Allowance for expected credit loss
After Adjustment
Adjusted current assets

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).


The data indicates a consistent growth trend in both current assets and adjusted current assets over the five-year period from December 31, 2019, to December 31, 2023. Specifically, current assets increased from 366,640 thousand US dollars in 2019 to 862,464 thousand US dollars in 2023, reflecting a significant expansion of more than twofold.

Adjusted current assets exhibit a parallel growth pattern, mirroring the current assets values closely but with slight upward adjustments each year. The adjusted current assets rose from 366,640 thousand US dollars in 2019 to 862,664 thousand US dollars in 2023, showing consistent alignment with the reported current assets and suggesting minimal discrepancies or adjustments impacting the asset valuations.

Trends observed:
- Both current and adjusted current assets show a steady and substantive increase over the analyzed timeframe.
- The increase accelerated notably between 2020 and 2023, where current assets grew from 332,530 thousand US dollars to 862,464 thousand US dollars, indicating strong asset accumulation or improved liquidity positions.
- The close alignment between current and adjusted current assets throughout the period suggests stable accounting practices and minimal adjustments affecting the liquidity measures.

Overall, the data reflects a robust upward trend in the company's short-term financial resources, potentially indicating enhanced operational capacity, improved cash management, or strategic asset acquisitions over the specified years.


Adjustments to Total Assets

Texas Pacific Land Corp., adjusted total assets

US$ in thousands

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total assets
Adjustments
Add: Operating lease right-of-use asset (before adoption of FASB Topic 842)1
Add: Allowance for expected credit loss
After Adjustment
Adjusted total assets

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Operating lease right-of-use asset (before adoption of FASB Topic 842). See details »


The financial data reveals a consistent upward trend in total assets over the five-year period under review. Starting from approximately $598 million at the end of 2019, total assets decreased slightly by the end of 2020 to roughly $572 million. However, from 2021 onwards, there is a notable increase each year, reaching nearly $1.16 billion by the end of 2023. This demonstrates a significant growth trajectory in asset accumulation during this timeframe.

Similarly, the adjusted total assets follow an almost identical pattern to total assets, indicating minimal adjustments or revaluations impacting the asset base throughout these years. The values for adjusted total assets match closely with the reported total assets, confirming the reliability and consistency of the asset figures.

Overall, the data suggests a strong expansion in the asset base nominally, with the post-2020 period contributing the most pronounced gains. The upward momentum in assets may reflect increased investments, acquisitions, or appreciation in asset values.


Adjustments to Current Liabilities

Texas Pacific Land Corp., adjusted current liabilities

US$ in thousands

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Current liabilities
Adjustments
Less: Unearned revenue, current
After Adjustment
Adjusted current liabilities

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).


The analysis of the annual financial data for the current liabilities and adjusted current liabilities reveals several notable trends over the five-year period under review.

Current Liabilities
The current liabilities show a fluctuating pattern across the years. Starting from US$24,464 thousand at the end of 2019, the figure decreased to US$21,376 thousand by the end of 2020. However, there was a significant increase in 2021, reaching US$50,900 thousand, more than doubling from the previous year. This was followed by a reduction to US$39,595 thousand in 2022, and a modest increase to US$44,387 thousand in 2023. Overall, the current liabilities demonstrate volatility with a peak in 2021, indicating potential short-term financing or operational changes occurring in that year.
Adjusted Current Liabilities
The adjusted current liabilities also follow a variable trend but remain consistently lower than the reported current liabilities for the corresponding years, reflecting certain adjustments likely made for clearer financial analysis. From US$24,464 thousand in 2019, adjusted liabilities decreased to US$17,379 thousand in 2020, then increased sharply to US$47,091 thousand in 2021. This was followed by a decrease to US$35,107 thousand in 2022 and a slight rise to US$38,057 thousand in 2023. The adjusted figures highlight a similar volatility pattern but suggest the company might have made certain financial adjustments or reclassifications that affect the presentation of liabilities.

In summary, both current liabilities and adjusted current liabilities reflect significant fluctuations with an overall upward trend from 2019 through 2023, particularly driven by the spike in 2021. The adjustments consistently show a reduction relative to the raw current liabilities, which may indicate efforts to refine liability reporting or the exclusion of certain items for analytical clarity. Monitoring the causes of these variations, especially the 2021 increase, would be important for understanding the company's short-term financial obligations and liquidity management.


Adjustments to Total Liabilities

Texas Pacific Land Corp., adjusted total liabilities

US$ in thousands

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total liabilities
Adjustments
Add: Operating lease liability (before adoption of FASB Topic 842)1
Less: Deferred taxes payable2
Less: Unearned revenue
After Adjustment
Adjusted total liabilities

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Deferred taxes payable. See details »


The analysis of the annual financial data reveals notable fluctuations in the liability structure over the five-year period ending December 31, 2023.

Total Liabilities

Total liabilities exhibited an overall upward trend with intermittent variations. Beginning at 86,039 thousand US dollars in 2019, the total liabilities remained relatively stable in 2020 at 86,451 thousand US dollars. However, there was a significant increase in 2021, reaching 112,353 thousand US dollars. This was followed by a moderate decline in 2022 to 104,540 thousand US dollars, but the figure rebounded in 2023 to 113,202 thousand US dollars, the highest value in the period analyzed. This pattern suggests periods of increased obligation or borrowing, potentially reflecting strategic investments or shifts in financing policy during the 2021-2023 period.

Adjusted Total Liabilities

Adjusted total liabilities demonstrated more volatility and varied significantly in magnitude compared to total liabilities. Starting at 27,831 thousand US dollars in 2019, there was a marked reduction in 2020 to 21,555 thousand US dollars, indicating a lowering of liabilities when adjustments are considered. However, 2021 saw a sharp increase to 49,147 thousand US dollars, more than doubling the previous year’s adjusted liabilities, which may reflect changes in accounting adjustments or reclassification of liabilities. The amount decreased again in 2022 to 37,193 thousand US dollars and showed a slight rise in 2023 to 39,501 thousand US dollars. The adjusted figures suggest a dynamic approach to liability measurement and possibly varying impact from non-standard items or adjustments each year.


Adjustments to Stockholders’ Equity

Texas Pacific Land Corp., adjusted total equity

US$ in thousands

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total equity
Adjustments
Less: Deferred taxes payable1
Add: Allowance for expected credit loss
Add: Unearned revenue
After Adjustment
Adjusted total equity

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Deferred taxes payable. See details »


The annual financial data reveals a consistent upward trend in both total equity and adjusted total equity over the five-year period from 2019 to 2023.

Total equity
Initially, total equity experienced a slight decline from US$512,137 thousand in 2019 to US$485,184 thousand in 2020. Following this dip, there was a significant recovery and sustained growth, reaching US$651,711 thousand in 2021, US$772,887 thousand in 2022, and culminating in US$1,043,196 thousand in 2023. This upward trajectory indicates a strengthening financial base and increased net asset value over the latter years.
Adjusted total equity
Similarly, adjusted total equity, which presumably accounts for certain valuation adjustments or remeasurements, mirrored the total equity pattern. It started at US$570,345 thousand in 2019, declined to US$550,180 thousand in 2020, then increased steadily to US$715,017 thousand in 2021, US$840,434 thousand in 2022, and further to US$1,117,097 thousand in 2023. The adjusted figures consistently remain higher than the unadjusted totals, suggesting that the adjustments reflect additional value not captured in the base equity figure.

Overall, the data demonstrates resilience and growth with a recovery phase after 2020, followed by robust accumulation of equity capital through 2023. The growing gap between adjusted and total equity over time may indicate increasing asset revaluations or other adjustments benefiting the company's financial position.


Adjustments to Capitalization Table

Texas Pacific Land Corp., adjusted capitalization table

US$ in thousands

Microsoft Excel
Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Total reported debt
Total equity
Total reported capital
Adjustments to Debt
Add: Operating lease liability (before adoption of FASB Topic 842)1
Add: Operating lease liabilities, current2
Add: Operating lease liabilities, noncurrent3
Adjusted total debt
Adjustments to Equity
Less: Deferred taxes payable4
Add: Allowance for expected credit loss
Add: Unearned revenue
Adjusted total equity
After Adjustment
Adjusted total capital

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Operating lease liability (before adoption of FASB Topic 842). See details »

2 Operating lease liabilities, current. See details »

3 Operating lease liabilities, noncurrent. See details »

4 Deferred taxes payable. See details »


The financial data reveals several notable trends over the five-year period from 2019 to 2023.

Total Equity
Total equity demonstrates a consistent upward trend. Beginning at approximately 512 million US dollars in 2019, it slightly declined in 2020 to about 485 million but subsequently increased each year, reaching over 1 billion US dollars by the end of 2023. This suggests a strengthening equity base through the period, reflecting either retained earnings growth, capital injections, or revaluation surplus.
Total Reported Debt
There is no data provided for total reported debt across the years, making it impossible to analyze debt trends based on this metric.
Adjusted Total Debt
The adjusted total debt values are relatively low when compared to equity figures and exhibit a decreasing trend overall. Starting from around 3.4 million US dollars in 2019, adjusted debt declined to just over 2 million by 2023, despite a small uptick in 2022. This indicates a generally conservative debt position, possibly implying limited leverage or a focus on reducing liabilities.
Adjusted Total Equity
Adjusted total equity follows a similar upward trajectory as total equity. It starts at 570 million US dollars in 2019 and steadily increases each year, exceeding 1.1 billion US dollars in 2023. The adjusted figures imply refinement in equity valuation or accounting adjustments, underscoring solid growth and financial strengthening over time.
Adjusted Total Capital
The adjusted total capital, which combines adjusted debt and equity, also trends upward from about 574 million US dollars in 2019 to nearly 1.12 billion in 2023. The growth in capital is primarily driven by expansion in adjusted equity rather than debt increases, highlighting a capital structure increasingly weighted towards equity financing.

Overall, the data indicates a robust improvement in the company's equity base and total capital over the observed period, paired with a low and gradually declining adjusted debt level. This pattern suggests a strengthening financial position characterized by substantial equity growth and cautious debt management.


Adjustments to Revenues

Texas Pacific Land Corp., adjusted revenues

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Revenues
Adjustment
Add: Increase (decrease) in unearned revenue
After Adjustment
Adjusted revenues

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).


The revenue figures exhibit notable fluctuations over the analyzed period. Initially, there is a significant decline from approximately $490.5 million in 2019 to about $302.6 million in 2020. This reduction may indicate external challenges or operational disruptions occurring during that timeframe.

Subsequently, the revenues demonstrate a strong recovery trend, increasing to around $451.0 million in 2021 and further surging to approximately $667.4 million in 2022. This upward trajectory suggests improved business performance or market conditions contributing to enhanced revenue generation.

In the most recent period of 2023, revenue experiences a slight decline to nearly $631.6 million, which, despite being lower than the peak in 2022, remains substantially higher than the 2019 and 2020 figures. This indicates overall stabilization at a higher revenue base compared to the early years.

Adjusted revenues follow a pattern consistent with reported revenues throughout the time frame. Minor differences between adjusted and reported figures are visible but remain relatively stable in proportion. The adjustment appears to account for small reconciliations or non-recurring factors without significantly altering the revenue trend.

Overall, the data reveals a period of initial contraction followed by strong recovery and relative stabilization at elevated revenue levels. The trends reflect resilience and an ability to rebound effectively after the downturn observed in 2020.


Adjustments to Reported Income

Texas Pacific Land Corp., adjusted net income

US$ in thousands

Microsoft Excel
12 months ended: Dec 31, 2023 Dec 31, 2022 Dec 31, 2021 Dec 31, 2020 Dec 31, 2019
As Reported
Net income
Adjustments
Add: Deferred income tax expense (benefit)1
Add: Increase (decrease) in allowance for expected credit loss
Add: Increase (decrease) in unearned revenue
Add: Other comprehensive income (loss)
After Adjustment
Adjusted net income

Based on: 10-K (reporting date: 2023-12-31), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-31), 10-K (reporting date: 2020-12-31), 10-K (reporting date: 2019-12-31).

1 Deferred income tax expense (benefit). See details »


The analysis of the annual financial data reveals notable fluctuations and trends over the five-year period.

Net Income
The net income showed a significant decline from 318,728 thousand US dollars in 2019 to 176,049 thousand US dollars in 2020, indicating a decrease in profitability during that year. However, this was followed by a recovery and upward trend, increasing to 269,980 thousand US dollars in 2021 and then sharply rising to 446,362 thousand US dollars in 2022. In 2023, net income decreased somewhat to 405,645 thousand US dollars, but remained substantially higher than the figures reported in 2019 through 2021, suggesting overall growth and operational improvement in recent years.
Adjusted Net Income
The adjusted net income follows a similar pattern to net income, beginning at 348,392 thousand US dollars in 2019 and declining to 181,315 thousand US dollars in 2020. It then rebounded to 269,528 thousand US dollars in 2021, before jumping to 453,186 thousand US dollars in 2022. The adjusted figure slightly decreased to 411,499 thousand US dollars in 2023. This trajectory reflects a consistent relationship between adjusted and reported net income, with adjusted net income generally exceeding the net income, possibly indicating the exclusion of nonrecurring or exceptional items in the adjusted figures.