Stock Analysis on Net
Stock Analysis on Net

Texas Pacific Land Corp. (NYSE:TPL)

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

Common-Size Income Statement
Quarterly Data

Texas Pacific Land Corp., common-size consolidated income statement (quarterly data)

Microsoft Excel
3 months ended: Sep 30, 2024 Jun 30, 2024 Mar 31, 2024 Dec 31, 2023 Sep 30, 2023 Jun 30, 2023 Mar 31, 2023 Dec 31, 2022 Sep 30, 2022 Jun 30, 2022 Mar 31, 2022 Dec 31, 2021 Sep 30, 2021 Jun 30, 2021 Mar 31, 2021 Dec 31, 2020 Sep 30, 2020 Jun 30, 2020 Mar 31, 2020 Dec 31, 2019 Sep 30, 2019 Jun 30, 2019 Mar 31, 2019
Oil and gas royalties 54.41 52.12 52.90 59.25 55.14 51.31 60.90 63.32 68.18 68.80 70.70 67.70 63.95 60.67 58.86 56.25 42.70 37.59 43.85 38.49 38.83 45.40 17.36
Water sales 20.86 23.59 21.32 15.84 16.73 23.44 14.85 12.58 12.78 12.64 12.77 15.48 15.81 13.00 15.40 9.53 16.32 15.43 27.92 17.54 21.98 23.40 12.01
Produced water royalties 15.98 14.68 13.21 13.46 13.20 12.98 13.76 12.81 10.01 10.59 10.09 10.15 12.24 16.11 14.91 16.59 16.46 24.03 12.95 0.00 0.00 0.00 0.00
Easements and other surface-related income 8.23 9.62 11.86 11.44 11.51 11.65 10.23 7.04 7.39 7.94 6.24 6.63 7.95 9.36 10.75 12.06 8.99 21.36 14.25 24.47 34.42 25.61 16.39
Land sales 0.52 0.00 0.71 0.00 3.42 0.62 0.27 4.25 1.64 0.04 0.19 0.05 0.06 0.85 0.08 5.57 15.53 1.59 1.04 19.51 4.78 5.59 54.23
Revenues 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Salaries and related employee expenses -8.08 -7.41 -7.16 -6.42 -7.28 -6.60 -7.24 -7.68 -5.60 -5.44 -6.37 -5.59 -6.91 -13.83 -11.86 -6.41 -10.32 -16.38 -10.99 -10.85 -8.66 -8.87 -3.38
Water service-related expenses -6.76 -8.60 -5.86 -5.44 -5.41 -6.40 -3.86 -2.89 -3.32 -2.22 -1.89 -1.86 -2.95 -3.70 -3.92 -3.93 -3.04 -3.97 -7.02 -4.75 -5.20 -6.55 -2.39
General and administrative expenses -2.32 -2.13 -2.83 -2.48 -2.47 -2.07 -2.43 -2.24 -1.65 -2.10 -2.04 -2.24 -2.30 -2.96 -3.33 -8.27 -2.62 -4.49 -3.06 -2.35 -2.91 -2.40 -1.12
Legal and professional fees -4.79 -1.34 -2.33 -1.83 -1.07 -6.32 -11.36 -2.45 -1.10 -0.66 -1.17 -1.62 -1.25 -1.19 -2.63 -4.96 -2.67 -4.78 -2.44 -1.06 -5.64 -9.00 -0.93
Ad valorem and other taxes -1.26 -0.84 -1.35 -1.18 -1.13 -1.29 -1.08 -1.31 -1.48 -1.14 -1.36 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Land sales expenses -0.10 0.00 -0.14 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Depreciation, depletion and amortization -3.32 -2.38 -2.21 -2.33 -2.27 -2.42 -2.33 -2.06 -2.05 -2.37 -2.80 -3.19 -3.13 -4.02 -4.56 -4.70 -5.05 -6.74 -3.45 -3.19 -2.67 -1.66 -0.63
Operating expenses -26.64% -22.70% -21.88% -19.68% -19.63% -25.11% -28.29% -18.65% -15.20% -13.93% -15.63% -14.48% -16.54% -25.71% -26.30% -28.28% -23.71% -36.35% -26.97% -22.21% -25.08% -28.48% -8.45%
Operating income 73.36% 77.30% 78.12% 80.32% 80.37% 74.89% 71.71% 81.35% 84.80% 86.07% 84.37% 85.52% 83.46% 74.29% 73.70% 71.72% 76.29% 63.65% 73.03% 77.79% 74.92% 71.52% 91.55%
Other income, net 4.66 7.67 5.71 6.76 5.05 4.28 3.68 2.57 1.00 0.36 0.05 -0.20 0.41 0.42 0.01 0.14 1.73 0.35 0.86 0.80 0.96 0.50 0.21
Income before income taxes 78.02% 84.98% 83.83% 87.08% 85.42% 79.17% 75.39% 83.92% 85.80% 86.42% 84.43% 85.31% 83.88% 74.72% 73.71% 71.86% 78.02% 64.00% 73.88% 78.59% 75.87% 72.02% 91.75%
Income tax expense -16.61 -18.48 -18.13 -19.21 -18.59 -16.66 -16.24 -18.61 -17.86 -18.97 -17.98 -31.61 -16.10 -15.25 -14.23 -13.69 -15.81 -13.45 -14.46 -17.60 -14.96 -15.23 -18.58
Net income 61.42% 66.49% 65.70% 67.87% 66.83% 62.51% 59.15% 65.31% 67.94% 67.45% 66.45% 53.71% 67.78% 59.47% 59.48% 58.16% 62.21% 50.55% 59.43% 60.99% 60.92% 56.79% 73.17%

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 revenue composition exhibits a significant structural shift over the analyzed period, moving from a diversified mix including substantial land sales and easement income toward a primary reliance on oil and gas royalties. Early data from 2019 shows land sales contributing up to 54.23% of total revenues, but this source became largely immaterial after 2020, often falling below 1% of total revenue.

Revenue Stream Dynamics
Oil and gas royalties have emerged as the dominant revenue driver, increasing from 17.36% in March 2019 to a peak of 70.70% by December 2021. While this percentage moderated to a range between 51% and 59% from 2023 through September 2024, it remains the core component of the income profile. Water sales have remained a consistent secondary contributor, generally fluctuating between 12% and 23%. The introduction of produced water royalties in March 2020 established a new, stable revenue stream that typically accounts for 10% to 16% of total revenues. Easements and other surface-related income, which were significant in 2019, have trended downward and stabilized at lower levels, generally between 7% and 12% in recent years.
Operating Expense Trends
Operating expenses as a percentage of revenue show considerable volatility, ranging from a low of 8.45% in March 2019 to a high of 36.35% in June 2020. Salaries and related employee expenses represent the largest portion of the cost structure, typically fluctuating between 5% and 11% in recent quarters. General and administrative expenses have remained remarkably stable, consistently hovering around 2% to 3% of revenues. A notable anomaly occurred in March 2023, where legal and professional fees spiked to 11.36% of revenues, contributing to a temporary increase in total operating expenses for that quarter.
Profitability and Margin Analysis
Operating income margins remain exceptionally high, consistently staying above 60% throughout the entire period. The operating margin peaked at 86.07% in June 2022 and has recently settled in the 73% to 80% range. Net income margins follow a similar trajectory of strength, generally remaining between 50% and 68%. A significant dip in net income margin to 53.71% in December 2021 is attributable to a spike in income tax expense, which reached 31.61% of revenues during that quarter. Other income, net, has shown a gradual increase in its contribution to the bottom line, rising from negligible amounts in 2019 to peaks of over 7% in 2024.

Overall, the financial profile is characterized by an evolution toward high-margin royalty streams and a lean cost structure, resulting in sustained and robust net profit margins despite fluctuations in specific revenue sources and periodic spikes in professional fees.

AI Ask an analyst for more

Hi, I’m an AI-powered financial analyst at Stock Analysis on Net.

How can I help you?