XML 61 R26.htm IDEA: XBRL DOCUMENT
v3.25.0.1

Schedule I - Condensed Financial Information of Registrant | 12 Months Ended
--- | ---
Dec. 31, 2024
Condensed Financial Information Disclosure [Abstract] |
Schedule I - Condensed Financial Information of Registrant | CONDENSED FINANCIAL INFORMATION OF REGISTRANT CRESCENT ENERGY COMPANY PARENT COMPANY BALANCE SHEETS
| December 31, 2024 |  | December 31, 2023
| (in thousands, except share and unit data)
ASSETS |  |  |
Current assets: |  |  |
Cash and cash equivalents | $ | 3,001 |  |  | $ | 2,305 |
Income tax receivable | 523 |  |  | 1,938 |
Accounts receivable - affiliates | 12,872 |  |  | 7,558 |
Total current assets | 16,396 |  |  | 11,801 |
Investment in subsidiary | 4,722,280 |  |  | 3,889,449 |
TOTAL ASSETS | $ | 4,738,676 |  |  | $ | 3,901,250 |
LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY |  |  |
Current liabilities: |  |  |
Accounts payable – affiliates | $ | 12,947 |  |  | $ | 7,183 |
Income tax payable | 1,272 |  |  | — |
Total current liabilities | 14,219 |  |  | 7,183 |
Deferred tax liability | 356,497 |  |  | 258,349 |
Total liabilities | 370,716 |  |  | 265,532 |
Contingencies (Note 3) |  |  |
Redeemable noncontrolling interests | 1,228,329 |  |  | 1,901,208 |
Equity: |  |  |
Class A common stock, $0.0001 par value; 1,000,000,000 shares authorized and 189,505,209 and 92,680,353 shares issued and 187,070,725 and 91,608,800 shares outstanding as of December 31, 2024 and 2023, respectively | 19 |  |  | 9 |
Class B common stock, $0.0001 par value; 500,000,000 shares authorized and 65,948,124 and 88,048,124 shares issued and outstanding as of December 31, 2024 and 2023, respectively | 7 |  |  | 9 |
Preferred stock, $0.0001 par value; 500,000,000 shares authorized and 1,000 Series I preferred shares issued and outstanding as of December 31, 2024 and 2023 | — |  |  | — |
Treasury stock, at cost; 2,434,484 and 1,071,553 shares of Class A common stock as of December 31, 2024 and 2023, respectively | (32,430) |  |  | (17,143) |
Additional paid-in capital | 3,227,450 |  |  | 1,626,501 |
Retained earnings (accumulated deficit) | (64,751) |  |  | 95,447 |
Noncontrolling interests | 9,336 |  |  | 29,687 |
Total equity | 3,139,631 |  |  | 1,734,510 |
TOTAL LIABILITIES, REDEEMABLE NONCONTROLLING INTERESTS AND EQUITY | $ | 4,738,676 |  |  | $ | 3,901,250 |
SCHEDULE I - CONTINUED CONDENSED FINANCIAL INFORMATION OF REGISTRANT CRESCENT ENERGY COMPANY PARENT COMPANY STATEMENTS OF OPERATIONS
| Year Ended December 31,
| 2024 |  | 2023 |  | 2022
| (in thousands, except per share amounts)
Revenues | $ | — |  |  | $ | — |  |  | $ | — |
Expenses: |  |  |  |  |
General and administrative expense | 41,262 |  |  | 23,829 |  |  | 14,313 |
Total expenses | 41,262 |  |  | 23,829 |  |  | 14,313 |
Income (loss) before taxes and equity in income (losses) of subsidiary | (41,262) |  |  | (23,829) |  |  | (14,313) |
Income tax benefit (expense) | 39,166 |  |  | (21,553) |  |  | (31,979) |
Income (loss) before equity in income (losses) of subsidiary | (2,096) |  |  | (45,382) |  |  | (46,292) |
Equity in income (losses) of subsidiary, net of tax | (135,587) |  |  | 367,373 |  |  | 526,892 |
Net income (loss) | (137,683) |  |  | 321,991 |  |  | 480,600 |
Less: net (income) loss attributable to noncontrolling interests | 1,215 |  |  | (472) |  |  | (2,669) |
Less: net (income) loss attributable to redeemable noncontrolling interests | 21,863 |  |  | (253,909) |  |  | (381,257) |
Net income (loss) attributable to Crescent Energy | $ | (114,605) |  |  | $ | 67,610 |  |  | $ | 96,674 |
Net income (loss) per share: |  |  |  |  |
Class A common stock - basic | $ | (0.88) |  |  | $ | 1.02 |  |  | $ | 2.20 |
Class A common stock - diluted | $ | (0.88) |  |  | $ | 1.02 |  |  | $ | 2.20 |
Class B common stock - basic and diluted | $ | — |  |  | $ | — |  |  | $ | — |
Weighted average shares outstanding: |  |  |  |  |
Class A common stock - basic | 130,715 |  |  | 66,598 |  |  | 43,865 |
Class A common stock - diluted | 130,715 |  |  | 67,402 |  |  | 44,112 |
Class B common stock - basic and diluted | 70,519 |  |  | 104,271 |  |  | 124,857 |
The accompanying notes to financial statements are an integral part of these condensed financial statements. SCHEDULE I - CONTINUED CONDENSED FINANCIAL INFORMATION OF REGISTRANT CRESCENT ENERGY COMPANY PARENT COMPANY STATEMENTS OF CASH FLOWS
| Year Ended December 31,
| 2024 |  | 2023 |  | 2022
| (in thousands)
Cash flows from operating activities: |  |  |  |  |
Net income (loss) | $ | (137,683) |  |  | $ | 321,991 |  |  | $ | 480,600 |
Adjustments to reconcile net income (loss) to net cash used in operating activities: |  |  |  |  |
Equity in (income) losses of subsidiary | 135,587 |  |  | (367,373) |  |  | (526,892) |
Deferred income taxes (benefit) | (42,549) |  |  | 21,068 |  |  | 30,611 |
Changes in operating assets and liabilities: |  |  |  |  |
Income tax receivable | 1,415 |  |  | 3,366 |  |  | (5,304) |
Accounts receivable - affiliates | 449 |  |  | (487) |  |  | — |
Accounts payable – affiliates | 5,763 |  |  | 3,329 |  |  | 2,940 |
Income tax payable | 1,272 |  |  | (1,051) |  |  | 983 |
Net cash used in operating activities | (35,746) |  |  | (19,157) |  |  | (17,062) |
Cash flows from investing activities: |  |  |  |  |
Acquisition of oil and gas properties, net of cash acquired | (376,950) |  |  | — |  |  | — |
Net cash provided by investing activities | (376,950) |  |  | — |  |  | — |
Cash flows from financing activities: |  |  |  |  |
Distributions from OpCo | 101,517 |  |  | 59,582 |  |  | 44,571 |
Cash received from sale of OpCo Units | 392,236 |  |  | — |  |  | — |
Dividend to Class A common stock | (65,075) |  |  | (34,120) |  |  | (27,509) |
Proceeds from Equity Issuance after underwriting fees | 330,573 |  |  | 145,665 |  |  | — |
Cash contribution to OpCo | (330,573) |  |  | (149,665) |  |  | — |
Cash paid for treasury stock acquired for equity-based compensation tax withholding | (7,441) |  |  | — |  |  | — |
Repurchases of Class A common stock | (7,845) |  |  | — |  |  | — |
Other | — |  |  | — |  |  | — |
Net cash provided by financing activities | 413,392 |  |  | 21,462 |  |  | 17,062 |
Net change in cash, cash equivalents and restricted cash | 696 |  |  | 2,305 |  |  | — |
Cash, cash equivalents and restricted cash, beginning of period | 2,305 |  |  | — |  |  | — |
Cash, cash equivalents, and restricted cash, end of period | $ | 3,001 |  |  | $ | 2,305 |  |  | $ | — |
The accompanying notes to financial statements are an integral part of these condensed financial statements. NOTE 1 – Corporate Structure and Basis of Presentation Corporate Structure Our Class A Common Stock is listed on The New York Stock Exchange under the symbol “CRGY.” We are structured as an “Up-C,” with substantially all of our assets and operations held by Crescent Energy OpCo LLC ("OpCo"). Crescent is a holding company, the sole material assets of which are units of OpCo ("OpCo Units"). The assets and liabilities of OpCo represent substantially all of our consolidated assets and liabilities with the exception of certain current and deferred taxes and certain liabilities under the Management Agreement, as defined within “Notes to Consolidated Financial Statements—NOTE 14 – Related Party Transactions" included elsewhere in of this Annual Report. Certain restrictions and covenants related to the transfer of assets from OpCo are discussed further in "Notes to Consolidated Financial Statements—NOTE 8 – Debt" included elsewhere in this Annual Report. Shares of Crescent Class A common stock, par value $0.0001 per share ("Class A Common Stock") have both voting and economic rights with respect to Crescent. Holders of Crescent Class B common stock, par value $0.0001 per share ("Class B Common Stock"), which shares of Class B Common Stock have voting (but no economic) rights with respect to Crescent, hold a corresponding amount of economic, non-voting OpCo Units. OpCo Units may be redeemed or exchanged for Class A Common Stock or, at our election, cash on the terms and conditions set forth in the Amended and Restated Limited Liability Company Agreement of OpCo (“OpCo LLC Agreement”). Additionally, an affiliate of the KKR Group (as defined in –Basis of Presentation) is the sole holder of Crescent's non-economic Series I preferred stock, $0.0001 par value per share, which entitles the holder thereof to appoint the Board of Directors of Crescent and to certain other approval rights. Basis of Presentation As the sole managing member of OpCo, we are responsible for all operational, management and administrative decisions related to OpCo’s business. Because the unit holders of OpCo lack the characteristics of a controlling financial interest, OpCo was determined to be a variable interest entity. Crescent is considered the primary beneficiary of OpCo as it has both the power to direct OpCo and the right to receive benefits from OpCo. As a result, we consolidate the financial results of OpCo and its subsidiaries, including Crescent Energy Finance LLC. During the year ended December 31, 2024 and 2023, our ownership of OpCo increased due to the 2022 Equity Transactions as described in "Notes to Consolidated Financial Statements—NOTE 1 – Organization and Basis of Presentation" included elsewhere in this Annual Report. At December 31, 2024 and 2023, our ownership of OpCo was 74% and 51%, respectively, and 26% and 49%, respectively, of OpCo was owned by holders of our redeemable noncontrolling interests. These condensed parent company financial statements reflect the activity of Crescent as the parent company to OpCo and have been prepared in accordance with Rules 5-04 and 12-04 of Regulation S-X, as the restricted net assets of OpCo and its consolidated subsidiaries exceed 25% of the consolidated net assets of Crescent. This information should be read in conjunction with the consolidated financial statements of Crescent included elsewhere in this Annual Report. NOTE 2 – Acquisitions For details regarding acquisitions, see "Notes to Consolidated Financial Statements—NOTE 3 – Acquisitions and Divestitures" included elsewhere in this Annual Report. NOTE 3 – Income Taxes For details regarding income taxes, see "Notes to Consolidated Financial Statements—NOTE 11 – Income Taxes" included elsewhere in this Annual Report. NOTE 4 – Contingencies For details regarding contingencies related to litigation, see "Notes to Consolidated Financial Statements—NOTE 12 – Commitments and Contingencies" included elsewhere in this Annual Report.

X
- References No definition available. + Details
Name: | srt_CondensedFinancialInformationOfParentCompanyOnlyDisclosureAbstract
Namespace Prefix: | srt_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition The entire disclosure for condensed financial information, including the financial position, cash flows, and the results of operations of the registrant (parent company) as of the same dates or for the same periods for which audited consolidated financial statements are being presented. Alternatively, the details of this disclosure can be reported by the specific parent company taxonomy elements, indicating the appropriate date and period contexts in an instance document. + References Reference 1: http://www.xbrl.org/2003/role/disclosureRef -Topic 235 -SubTopic 10 -Name Accounting Standards Codification -Section S99 -Paragraph 3 -Subparagraph (SX 210.12-04(a)) -Publisher FASB -URI https://asc.fasb.org/1943274/2147480678/235-10-S99-3 Reference 2: http://www.xbrl.org/2003/role/recommendedDisclosureRef -Topic 810 -SubTopic 10 -Name Accounting Standards Codification -Section 45 -Paragraph 11 -Publisher FASB -URI https://asc.fasb.org/1943274/2147481231/810-10-45-11 + Details
Name: | us-gaap_CondensedFinancialInformationOfParentCompanyOnlyDisclosureTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration