Dahlman Rose Ultimate Oil Service Conference

Similar documents
EnerCom s The Oil & Gas Conference. August 15, 2012

Acquisition of Oil & Gas Properties in Mid-Continent

EnerCom s The Oil & Services Conference. February 20, 2013

Dahlman Rose Oil Service and Drilling Conference. Wednesday, November 30, :50 a.m.

Canaccord Genuity Global Energy Conference. Wednesday, October 12, :00 p.m.

EnerCom s London Oil & Gas Conference. June 11, 2013

Cowen and Company Ultimate Energy Conference. December 3, 2013

Capital One Securities, Inc. Energy Conference. December 11, 2013

IPAA Oil & Gas Investment Symposium Presentation April 13, :35 p.m.

U.S. Capital Advisors E&P Corporate Access January 21, 2015

IPAA Oil & Gas Investment Symposium April 20, 2015

NYSE: UNT. US Capital Advisors E&P Corporate Access Day January 12, 2017

Raymond James Boston Spring Investors Conference. June 6, 2017

Cowen & Co. 5 th Annual Ultimate Energy Conference December 2, 2015

Raymond James Institutional Investors Conference March 8, 2016

Unit Corporation Corporate Presentation. September 26, 2017

Capital One Securities Annual Energy Conference. December 7, 2017

Investor Presentation J.P. Morgan Global High Yield and Leveraged Finance Conference FEBRUARY 2016

Company Overview December 2012

First Quarter 2018 Supplemental Presentation

LAREDO PETROLEUM ANNOUNCES RECORD PRODUCTION AND YEAR-END PROVED RESERVES IN 2012

Acquisition of Assets in Anadarko Basin Conference Call. November 26, 2013

LAREDO PETROLEUM ANNOUNCES 2014 FIRST-QUARTER FINANCIAL AND OPERATING RESULTS

Corporate Presentation

University of Texas at Austin Energy Symposium 2013 Energy Innovation and Entrepreneurship

Laredo Petroleum Announces 29% Growth in Year-End Proved Reserve Estimates

CHESAPEAKE ENERGY CORPORATION REPORTS FINANCIAL AND OPERATIONAL RESULTS FOR THE 2010 THIRD QUARTER

Corporate Profile. Table of Contents. Unit Corporation is a diversified energy company engaged

HEADLINES. Reported Adjusted Loss of $.09 per Diluted Share and Adjusted EBITDA of $67 Million for the Fourth Quarter of 2015

2012 Louisiana Energy Conference

Enable Midstream Partners, LP

Johnson Rice Energy Conference

LAREDO PETROLEUM ANNOUNCES 2014 THIRD-QUARTER FINANCIAL AND OPERATING RESULTS

2017 Permian Basin Acquisition. July 26, 2017

Forward Looking Statements and Related Matters

N e w s R e l e a s e

SOUTHWESTERN ENERGY ANNOUNCES 2015 FINANCIAL AND OPERATING RESULTS

SOUTHWESTERN ENERGY ANNOUNCES 2017 OPERATIONAL AND FINANCIAL RESULTS

Enercom - The Oil and Gas Conference. August 16, 2017

3Q Quarterly Update. October 30, 2018

ENERGY + TECHNOLOGY = GROWTH A STRONGER COMPANY

FOR IMMEDIATE RELEASE PLEASE CONTACT: Paul F. Blanchard Jr Website: Dec. 12, 2017

Second Quarter 2017 Earnings Presentation

Investor Presentation. July 2017

Focused on building a solid foundation for future growth and value creation

Q Conference Call May 19, 2014

Investor Presentation HOWARD WEIL ENERGY CONFERENCE MARCH 2015

YE-17 Reserves & 2018 Budget Presentation January 2018

Investor Presentation December 2013

Devon Energy Reports Fourth-Quarter and Full-Year 2015 Results; Provides 2016 Capital and Production Outlook

December 2018 Corporate Presentation

Investor Presentation November 5, 2014

3Q 2017 Investor Update. Rick Muncrief, Chairman and CEO Nov. 2, 2017

4Q Quarterly Update. February 19, 2019

FOR IMMEDIATE RELEASE PLEASE CONTACT: Paul F. Blanchard Jr Website: Aug. 7, 2017

Forward Looking Statements and Related Matters

Focusing on Liquids-rich Targets in Existing Resource Base. Rockies Division Targets: Shannon, Sussex, Frontier, Three Forks, Middle Bakken, Ft.

Whiting Petroleum Corporation. Third Quarter 2006 Financial and Operating Results October 31, 2006

IPAA Oil and Gas Investment Symposium

Midstates Petroleum to Acquire Mississippian Lime Properties in Oklahoma and Kansas

USA Compression Partners, LP Jefferies Global Energy Conference 2013 November 13, 2013

Howard Weil Energy Conference

Investor Presentation. November 2018

Company Overview. March 2012

Enable Midstream Partners, LP

Forestar Investor Presentation

where we stand where we are going

J.P. Morgan High Yield Leveraged Finance Conference February 24-26, 2014

where we stand where we are going

Enable Midstream Partners, LP

Laredo Petroleum Announces 2018 Third-Quarter Financial and Operating Results

947 MMcfe/d. 3.1 Tcfe

August Investor Presentation

First Quarter 2011 Investor Update

Panhandle Oil and Gas Inc.

Diamondback Energy, Inc.

Jefferies 2012 Global Energy Conference

Platts North American Crude Marketing Conference February 28, 2013

where we stand where we are going

947 MMcfe/d. 3.1 Tcfe

J.P. Morgan Energy Equity Conference

DUG Permian. April 5, Randy Foutch Chairman and CEO

Gulfport Energy Corporation Reports Fourth Quarter and Year-End 2012 Results

HEADLINES SANDRIDGE ENERGY, INC. UPDATES SHAREHOLDERS ON OPERATIONS AND REPORTS FINANCIAL RESULTS FOR THIRD QUARTER AND FIRST NINE MONTHS OF 2015

1Q 2018 Earnings Presentation May 8, 2018 CRZO

N e w s R e l e a s e

Corporate Presentation February 26, 2015

TULSA MLP CONFERENCE. Tulsa, OK November 15, 2016

N E W S R E L E A S E

UBS GLOBAL OIL AND GAS CONFERENCE MAY 19-22, 2014

NEWS RELEASE. Devon Energy Reports First-Quarter 2018 Results. Highlights

EnerCom- The Oil & Gas Conference

Investor Presentation. February 2018

Devon Energy Announces Three-Year Outlook and Detailed 2018 Guidance; Reports Fourth Quarter Earnings Results

Abraxas Caprito 98 #201H; Ward Cty., TX

Enable Midstream Partners, LP

WPX Energy to Enter Permian Basin with Transformative Transaction

where we stand where we are going

Diamondback Energy, Inc. Announces Fourth Quarter and Full Year 2018 Financial and Operating Results

Scotia Howard Weil Energy Conference. March 2017

Transcription:

Dahlman Rose Ultimate Oil Service Conference December 3, 2012

Overview of Operations 16 Bakken Tulsa based company founded in 1963 with long history of operations in the Mid-Continent Integrated approach to business allows Unit to balance its capital deployment through the various stages of the energy cycle Proved Reserves: 116 MMBoe (1) Drilling Rigs: 127 (2) Miles of Midstream Pipeline: 1,143 (1) Casper Office 18 74 Anadarko Basin Oklahoma Permian Basin City Office 127 Unit Rigs E&P Plays Superior Pipeline Operations Houston Office Tulsa Headquarters 3 16 Arkoma Basin Gulf Coast Basin Marcellus North La/ East Texas Basin Location of Acquired Oil & Gas Properties and Four Gathering Systems Integrated Business Approach (1) As of 12/31/2011. (2) As of 11/1/2012.

Summary of Business Strengths Integrated Approach Enhances Stability and Flexibility Integrated approach to business allows Unit to balance its capital deployment through the various stages of the energy cycle Vertical integration offers key advantages and provides industry intelligence on industry dynamics / trends Leading drilling services provider with highly capable fleet Average 1,200 HP for 127 rig fleet 96% of contracted rigs drilling horizontal wells 69% increase in rig count since 2002 Quality upstream asset base with significant growth potential Large development drilling inventory with attractive economics in current price environment, with significant horizontal drilling upside potential 195% average production replacement since 2002 Midstream business generating incremental margin opportunities Focus in emerging plays of Granite Wash, Mississippian and Marcellus shale 263% increase in per day natural gas processed volumes since 2004 661% increase in per day liquids sold volumes since 2004

Core Upstream Producing Areas Marmaton Wilcox Granite Wash Beginning in late 2008, implemented strategy of increasing focus on liquids-rich and oil prospects Forecast 42% liquids production for 2012 Key focus areas include: Granite Wash (Texas Panhandle) Marmaton (Oklahoma Panhandle oil play) Wilcox (Gulf Coast) 2011 reserves of 116 MMBoe were 64% natural gas and 81% proved developed Reserve life of approximately 10 years 2011 Proved Reserves Q3 2012 Daily Production NGL 19% NGL 20% Oil 17% Gas 64% Oil 24% Gas 56% Proved Reserves: 116 MMBoe Daily Production: 38.0 MBoe/d

Strategic Acquisition Unit Corporation acquired certain oil and natural gas properties and related gathering and processing infrastructure primarily located in Western Oklahoma and the Texas Panhandle from Noble Energy ( Acquisition ) Immediately accretive to cash flow per share, and accretive to earnings per share beginning in 2013 Transaction value: $617.1 million Added ~44 MMboe of proved reserves, 10.0 Mboe/d (1) of liquids-rich production, 84,000 net acres and 600 gross potential horizontal drilling locations Four gathering systems Hemphill County, TX and Ellis County, OK Consideration: All cash transaction financed with new notes and revolving credit facility. In conjunction with the Acquisition, Unit increased the commitments under its credit facility to $500 million Company divested of approximately $270 million of certain non-core upstream assets Timing: Effective April 1, 2012 Completed September 17, 2012 (1) April 2012 average daily production.

Transaction Rationale Quality, liquids rich oil and gas property set with significant upside 44 MMboe of proved reserves (80% PD) (1) 10.0 Mboe/d April 2012 daily production (36% Oil/NGLs) Strategic fit with Unit s existing E&P assets significantly expanding the geographic footprint of our core Granite Wash play Increases Granite Wash position 119% to 46,000 net acres in the Texas Panhandle Core Area Provides 600 gross potential horizontal drilling locations 97% in Granite Wash Positions the Company for future growth Plan to add seven additional rigs from our Contract Drilling business by early 2014 to accelerate the development of the acquired properties Consistent with overall corporate strategy Acquisition provides growth drivers for all three of Unit s business units (E&P, Contract Drilling, Superior Pipeline) Unit s integrated business approach will allow it to accelerate the development of a largely undeveloped portfolio of highly economic drilling opportunities Company maintains financial flexibility Transaction financed with a balanced mix of revolver borrowings and new long-term debt securities (1) As of 4/1/2012.

Significant Overlap in Core Operating Area Pro forma Acreage Position in Core Mid-Continent Area Material acreage overlap with existing properties adding 188,000 gross acres (84,000 net acres) which is 95% HBP Adds 25,000 net acreage in Granite Wash core area in Texas Panhandle 67% of properties operated Adds 600 potential gross horizontal drilling locations and ~289 MMBoe of 3P reserves 97% in Granite Wash Integrated approach to accelerate development with assets from upstream, drilling and midstream businesses Combination Impact Granite Wash Texas Core UNT Granite Wash NOBLE Granite Wash Pro Forma Proved Reserves (MMboe) 30 23 53 Legend Unit Leaseholds - Tracts STATUS PRODUCING UNDEVELOPED NOBLE GW TEXAS CORE AREA April 2012 Net Production (Mboe/d) Gross Drilling Locations (Unrisked) 12.5 4.3 16.8 240 600 840 Gross Acreage ('000s) 65 40 105 Net Acreage ('000s) 21 25 46 Expands Size and Scale of Current Core Granite Wash Position

Sale of Bakken Shale Properties 6,040 net acres Net Bakken Acreage North Dakota Williams County 2,654 McKenzie County 4,756 Montana 6,040 13,450 QEP Transaction Details $243 million sales price, subject to adjustment 2,654 net acres 2Q Ave: 660 Boe/day Q2 Average Daily Production: 1,044 Boe/day Proved Reserves: 5.7 MMBoe (36% proved developed) 4,756 net acres 4,756 net acres 2Q Ave: 1,044 Boe/day Unit Acreage Current Drilling Future Drilling Properties Sold 61% of total Bakken production Effective Date: July 1, 2012 Completed: Sept. 27, 2012

Track Record of Reserve Growth Proved Reserves (MMBoe) 160 140 120 100 80 60 40 20 0 2002 2011 CAGR: 14% 116 104 95 96 86 79 69 58 45 48 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 Pro forma w/noble acq. Oil / NGLs Natural Gas 160 Stable and consistent economic growth of oil and natural gas reserves of at least 150% of each year s production 218% average annual reserve replacement over last 28 years Reserve growth driven by Oklahoma and Texas activity and a shift from vertical to horizontal / liquids-rich drilling Annual Reserve Replacement (1) 300% 285% 261% Minimum Target: 150% 250% 221% 200% 186% 169% 166% 171% 176% 164% (2) 150% 100% 113% 50% 202% (1) The Company uses the reserve replacement ratio as an indicator of the Company's ability to replenish annual production volumes and grow its proved reserves, including by acquisition, thereby providing some information on the sources of future production. It should be noted that the reserve replacement ratio is a statistical indicator that has limitations. The ratio is limited because it typically varies widely based on the extent and timing of discoveries and property acquisitions. Its predictive and comparative value is also limited for the same reasons. In addition, since the ratio does not imbed the cost or timing of future production of new reserves, it cannot be used as a measure of value creation. 0% 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 (2) 164% based on previous SEC reporting standards.

Increasing Production while Improving Commodity Mix Annual Production (MBoe/d) 50 40 33 37 36 39 38 30 29 28 27 20 10 55% 0 Net Wells Drilled: 2008 2009 2010 2011 2012E 2012E Incl. Noble 134 43 88 82 Oil / NGLs Natural Gas Production Range

Granite Wash Play Noble acquisition increases Granite Wash position 119% to 46,000 net acres in the Texas Panhandle Core Area Adds 600 potential drilling locations 2011 Q3 2012 Results First sales on 38 operated Granite Wash horizontal wells Average 30-day IP = 5.1 MMcfe/day Estimated reserves: 3.5-4.0 Bcfe (50% oil & liquids) Legend NOBLE ACREAGE UNIT LEASEHOLD Current AFE CWC: $5.5 MM (4,000 lateral, 11 stage frac) Average working interest: 81% 2012 Projected 2-4 rigs drilling = 28-32 operated horizontal wells Cap Ex: $125 $140 MM

Marmaton Oil Play 2011 Q3 2012 Results First sales on 51 operated Marmaton horizontal wells (includes two extended lateral wells) Extended Lateral (9500 ) First Sales 2 wells 30-Day IP 765 Boe/day CWC AFE: $4.3 - $4.6 MM Short Lateral (4500 ) Focus Area First Sales 57 wells 30-Day IP 318 Boe/day Estimated reserves: 120-140 MBoe (93% liquids) CWC AFE: $2.7 - $3.0 MM 2012 Projected 2 rigs drilling = 28-32 short laterals, 4-5 extended laterals Average working interest: 86% Cap Ex: $80 - $90 MM

Wilcox Liquids Play 2003-2011 Completed 109 wells at 72% success rate Field Discovery announced July 2012 Reserve Resource Potential Gross 229 Bcfe; Net 159 Bcfe 8% oil, 35% NGL, 57% natural gas Field Discovery Four Wells Completed Ave. 226 net potential pay/well 12% pay zones currently producing Production Rate for four wells: 21 MMcfe per day Six Additional Wells to Drill (two in 2012, four to six in 2013) Estimated AFE CWC: $5.4 MM 2012 Projected 1 rig drilling = 12 operated vertical wells Original Prospect Area 2011 Expansion Cap Ex: $40 - $50 MM 27,000 net acres 129,000 net options

Significant Drilling Presence in Attractive Producing Regions 127 rig fleet 16 Fleet average ~1,200 HP rating; ~16,724 ft depth capacity 58% utilization rate for Q3 2012 18 Casper Office 70% of 47 1,200-1,700 HP rigs under contract Refurbished / upgraded 19 rigs in 2011 98% of contracted rigs drilling horizontal wells Tulsa Headquarters 74 3 Oklahoma City Office 2012 1 new build rig (1,500 HP) 3 year contract, deployed to North Dakota Contracted Rig Commodity Mix Geographical Location 127 Unit Rigs 16 Houston Office Dry Gas 2% Liquids Rich 98% Rockies/ Bakken 27% Arkoma 2% E. TX, LA GC, S. TX 13% Anadarko Basin 58% Plan to Deploy Seven Unit Rigs to Acquired Properties by Early 2014 Note: Based on 62 contracted rigs. All charts represent total 127 rig fleet.

Average Number of Rigs Utilized 100 75 50 25 0 2008 2009 2010 2011 9 mos. 2012

Diverse and Versatile Rig Fleet 0 400-700 h.p. 750-1,000 h.p. 1,200-1,700 h.p. 2,000 h.p. >2,500 h.p. 20% 40% Utilization Percentage (49% as of 11/27/12) 60% 32 of 47 working 80% 100% Number of Rigs: 29 38 47 7 72% 6 82 rigs equipped with integrated top drives Average Depth Capacity: 16,724 feet

Average Dayrates and Margins (1) $20,000 120 Margins / DayRates ($) $15,000 $10,000 $5,000 90 60 30 Average Number of Rigs Utilized $0 2008 2009 2010 2011 9 mos. 2012 0 Margins Day Rates Rigs Utilized (1) Margins are before elimination of intercompany rig profit.

Superior Pipeline s Core Operations Three natural gas treatment plants 13 natural gas processing plants 40 active gathering systems 1,143 miles of pipeline Plants Pipeline systems MAJOR SYSTEMS Average Processing Pipeline Volume Capacity (miles) (MMBtu/d) (MMcf/d) Hemphill/Mendota 165 115,000 115 Cashion 160 28,500 50 Panola (1) 50 32,000 n/a Segno 37 34,000 n/a (1) Includes two treatment plants.

Historical Performance Historical Daily Gathering Volumes (MMBtu / d) NGLs Volumes (Bbl / d) 300,000 15,000 200,000 10,000 100,000 5,000 0 2008 2009 2010 2011 9 mos. 2012 0 2008 2009 2010 2011 9 mos. 2012 Contract Mix (Based on Volume) (1) 2011 Q3 2012 Contract Mix (Based on Operating Margin) (1) 2011 Q3 2012 POP 52% POI 6% Fee Based 42% POP 58% POI 3% Fee Based 39% POI 29% Fee Based 14% POP 57% POI 7% Fee Based 18% POP 75% (1) POP represents percent of proceeds. POI represents percent of index.

Balance Sheet Summary 9/30/12 12/31/11 (In Millions) Total Assets 3,821.1 3,256.7 Long-Term Debt Senior Subordinated Notes 645.2 250.0 Bank Facility 0 50.0 Total Long-Term Debt 645.2 300.0 Shareholders Equity 2,029.0 1,947.0 Credit Line Undrawn 500.0 200.0 Long-Term Debt to Total Capitalization 24% 13%

Debt Structure Senior Subordinated Notes As of September 30, 2012 $650 million, 6.625% 10-year, NC5 Ratings S&P Moody s Fitch Corporate BB Ba3 BB Senior Subordinated Notes BB- B2 BB- Unsecured Bank Facility (1) Borrowing Base $800 million Elected Commitment $500 million Outstanding $0 Maturity September 2016 (1) As of September 30, 2012

Hedges Target 50 70% of current year projected oil and natural gas production Crude oil 77% in 2012 Natural gas 40% in 2012 Anticipate opportunistically adding hedges associated with production from acquired properties MMBtu/d 100,000 Natural Gas $3.67 Bbls/d 8,000 Crude Oil 80,000 6,000 $97.55 $98.32 60,000 $5.09 4,000 40,000 2,000 20,000 0 2012 2013 0 2012 2013

Segment Contribution Revenues ($ millions) EBITDA ($ millions) (1) $1,400 $1,358 $800 $754 $1,200 $1,208 $604 $1,000 $800 $710 $862 $980 $600 $400 $371 $442 $492 $600 $400 $200 $200 $0 2008 2009 2010 2011 9 mos. 2012 $0 2008 2009 2010 2011 9 mos. 2012 Unit Petroleum Unit Drilling Superior Pipeline Other (1) See EBITDA reconciliation.

Adjusted Earnings per Share (1) $7.00 $6.00 $5.00 $4.00 $3.00 $2.00 $1.00 $0.00 2008(1) 2009(1) 2010 2011 9 mos. 2011 9 mos. 2012(1) (1) See Adjusted EPS reconciliation to EPS.

Capital Expenditures (In Thousands) $1,000,000 $800,000 $600,000 $400,000 $200,000 $0 2007 2008 2009 2010 2011 2012 Budget Unit Petroleum Unit Drilling Superior Pipeline

Forward-Looking Statement This presentation contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. All statements, other than statements of historical facts, included in this presentation that address activities, events or developments that the Company expects, believes or anticipates will or may occur in the future are forward-looking statements. The words believe, expect, anticipate, plan, intend, foresee, should, would, could, or other similar expressions are intended to identify forward-looking statements, which are generally not historical in nature. However, the absence of these words does not mean that the statements are not forward-looking. Without limiting the generality of the foregoing, forward-looking statements contained in this presentation specifically include the expectations of plans, strategies, objectives and anticipated financial and operating results of the Company, including as to the Company s drilling program, production, hedging activities, capital expenditure levels and other guidance included in this presentation. These statements are based on certain assumptions made by the Company based on management s expectations and perception of historical trends, current conditions, anticipated future developments and other factors believed to be appropriate. Such statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond the control of the Company, which may cause actual results to differ materially from those implied or expressed by the forward-looking statements. These include the factors discussed or referenced in the Risk Factors section of the Company s Offering Memorandum provided in connection with this offering, risks relating to financial performance and results, current economic conditions and resulting capital restraints, prices and demand for oil and natural gas, availability of drilling equipment and personnel, availability of sufficient capital to execute the Company s business plan, the Company s ability to replace reserves and efficiently develop and exploit its current reserves and other important factors that could cause actual results to differ materially from those projected. Any forward-looking statement speaks only as of the date on which such statement is made and the Company undertakes no obligation to correct or update any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by applicable law. The SEC generally permits oil and gas companies, in filings made with the SEC, to disclose only proved reserves, which are reserve estimates that geological and engineering data demonstrate with reasonable certainty to be recoverable in future years from known reservoirs under existing economic and operating conditions. In this communication, the Company uses the term unproved reserves which the SEC guidelines prohibit from being included in filings with the SEC. Unproved reserves refers to the Company s internal estimates of hydrocarbon quantities that may be potentially discovered through exploratory drilling or recovered with additional drilling or recovery techniques. Unproved reserves may not constitute reserves within the meaning of the Society of Petroleum Engineer s Petroleum Resource Management System or proposed SEC rules and does not include any proved reserves. Actual quantities that may be ultimately recovered from the Company s interests will differ substantially. Factors affecting ultimate recovery include the scope of the Company s ongoing drilling program, which will be directly affected by the availability of capital, drilling and production costs, availability of drilling services and equipment, drilling results, lease expirations, transportation constraints, regulatory approvals and other factors; and actual drilling results, including geological and mechanical factors affecting recovery rates. Estimates of unproved reserves may change significantly as development of the Company s core assets provide additional data. In addition, our production forecasts and expectations for future periods are dependent upon many assumptions, including estimates of production decline rates from existing wells and the undertaking and outcome of future drilling activity, which may be affected by significant commodity price declines or drilling cost increases. This presentation contains financial measures that have not been prepared in accordance with U.S. Generally Accepted Accounting Principles ( non-gaap financial measures ) including LTM EBITDA and certain debt ratios. The non-gaap financial measures should not be considered a substitute for financial measures prepared in accordance with U.S. Generally Accepted Accounting Principles ( GAAP ). We urge you to review the reconciliations of the non-gaap financial measures to GAAP financial measures in the appendix.

Non-GAAP Financial Measures EBITDA Nine months ended September 30, Years ended December 31, Twelve mos. ended Sept. 30, ($ in Millions) 2011 2012 2008 2009 2010 2011 2012 Net Income Income Taxes Depreciation, Depletion and Amortization Impairment of Oil and Natural Gas Properties Interest Expense EBITDA $144 90 202-2 $438 $80 51 234 116 11 $492 $144 82 245 282 1 $754 ($56) (32) 177 281 1 $371 $146 91 205 - - $442 $196 123 281-4 $604 $131 84 313 116 14 $658 Unit Petroleum Income Before Income Taxes (1) Depreciation, Depletion and Amortization Impairment of Oil and Natural Gas Properties EBITDA $151 132 - $283 $23 154 116 $293 ($4) 160 282 $438 ($126) 115 281 $270 $177 119 - $296 $202 183 - $385 $74 205 116 $395 Unit Drilling Income Before Income Taxes (1) Depreciation and Amortization EBITDA $95 57 $152 $134 63 $197 $240 70 $310 $51 45 $96 $60 70 $130 $135 80 $215 $175 85 $260 Superior Pipeline Income Before Income Taxes (1) Depreciation and Amortization EBITDA $14 12 $26 $7 16 $23 $16 15 $31 $5 16 $21 $17 15 $32 $17 16 $33 $11 21 $32 (1) Does not include allocation of G&A expense.

EPS Reconciliation 2008 2008 2009 2009 2012 2012 (in millions except per share amount Amount Per Share Amount Per Share Amount Per Share Net income before impairment of oil and natural gas properties $ 319.1 $ 6.80 $ 119.6 $ 2.52 $ 151.8 $ 3.16 Impairment of oil and natural gas properties (175.5) (3.74) (175.1) (3.70) (72.1) (1.50) Net Income (Loss) $ 143.6 $ 3.06 $ (55.5) $ (1.18) $ 79.7 $ 1.66