CORPORATE PRESENTATION. November 2018

Similar documents
4Q18 EARNINGS PRESENTATION. February 2019

CORPORATE PRESENTATION. May 2018

J.P. Morgan Energy Equity Conference. June 19, 2018

SCOTIA HOWARD WEIL 47TH ANNUAL ENERGY CONFERENCE March 2019

IPAA OGIS Toronto June 2014

1.0 Bcfe/d. 3.1 Tcfe

947 MMcfe/d. 3.1 Tcfe

947 MMcfe/d. 3.1 Tcfe

Cimarex Reports Second Quarter 2018 Results

Resolute Energy Corporation

Investor Presentation HOWARD WEIL ENERGY CONFERENCE MARCH 2015

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

Diamondback Energy, Inc. Announces Second Quarter 2018 Financial and Operating Results and Announces Accretive Acquisition

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

Investor Presentation Bank of America Merrill Lynch Energy Credit Conference JUNE 2017

Core Oil Delaware Basin Pure-Play. Third Quarter 2018 Earnings Presentation. November 5, 2018

Centennial Resource Development Announces Full Year 2017 Results, 2017 Year-End Reserves, 2018 Guidance and Increases 2020 Oil Production Target

Centennial Resource Development Announces Third Quarter 2018 Financial and Operational Results

2016 Results and 2017 Outlook

Delaware Basin Panther Energy Acquisition. January 12, 2017

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

2015 Results and 2016 Outlook February 19, 2016

4Q Quarterly Update. February 19, 2019

4 TH QUARTER EARNINGS PRESENTATION FEBRUARY 27, 2018

Parsley Energy Overview

1Q 2018 Earnings Presentation May 8, 2018 CRZO

Quarterly Update 1Q17 MAY 3, 2017

TUDOR, PICKERING, HOLT 13 TH ANNUAL HOTTER N HELL ENERGY CONFERENCE

3Q 2018 Earnings Presentation November 5, 2018 CRZO

3Q Quarterly Update. October 30, 2018

WELLS FARGO WEST COAST ENERGY CONFERENCE. Carrizo Oil & Gas, Inc. June 20-21, 2016

4Q 2017 Earnings Presentation February 27, 2018 CRZO

Tudor Pickering Holt & Co. Hotter N Hell Energy Conference June 20-22, 2017

ENERCOM THE OIL & GAS CONFERENCE. Carrizo Oil & Gas, Inc. August 14-18, 2016

NEWS RELEASE. Devon Energy Reports Third-Quarter 2017 Results

1 st QUARTER 2018 EARNINGS MAY 2, 2018

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

Investor Presentation SEPTEMBER 2017

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

Centennial Resource Development Announces First Quarter 2018 Financial and Operational Results

2016 Year-End Results. Rick Muncrief, Chairman & CEO February 23, 2017

Centennial Resource Development Announces First Quarter 2018 Financial and Operational Results

SM ENERGY REPORTS YEAR-END 2018 RESULTS AND 2019 OPERATING PLAN REALIZING VALUE CREATION FROM TOP TIER EXECUTION

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

CORRECTED: Diamondback Energy, Inc. Announces Second Quarter 2017 Financial and Operating Results

Panhandle Oil and Gas Inc.

3 rd QUARTER 2018 EARNINGS. November 6, 2018

Scotia Howard Weil 2017 Energy Conference. Rick Muncrief, Chairman & CEO March 27, 2017

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

Jefferies 8th Annual Energy Conference. Houston, TX November 28, 2018

DEVON ENERGY CORPORATION (Exact Name of Registrant as Specified in its Charter)

Investor Presentation

Panhandle Oil and Gas Inc. - PHX

Investor Presentation. July 2017

Investor Presentation NOVEMBER 2017

RICK MUNCRIEF, CHAIRMAN & CEO FEBRUARY 21, 2019 NYSE: WPX

BAML 2017 GLOBAL ENERGY CONFERENCE November 16, 2017

Concho Resources Inc. Reports Fourth-Quarter and Full-Year 2018 Results; Updates 2019 Outlook

SEAPORT GLOBAL 5 TH ANNUAL SOUTHERN CALIFORNIA ENERGY 1X1 DAY. Carrizo Oil & Gas January 11, 2017

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

ENERGY + TECHNOLOGY = GROWTH A STRONGER COMPANY

2Q Quarterly Update. August 1, 2018

Panhandle Oil and Gas Inc.

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

Panhandle Oil and Gas Inc.

DEVON ENERGY CORPORATION (Exact Name of Registrant as Specified in its Charter)

GOLDMAN SACHS ENERGY CONFERENCE. January 9, 2018

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

Transformational Combination with Energen. August 14, 2018

1Q 2017 Investor Update. Rick Muncrief, Chairman and Chief Executive Officer May 4, 2017

Investor Update. June 2015

FOURTH-QUARTER 2018 FINANCIAL & OPERATIONAL SUPPLEMENT

INVESTOR UPDATE EP ENERGY CORPORATION. August 2018

J.P. MORGAN ENERGY CONFERENCE. June 18, 2018

Bulking Up In The Permian Basin August 2016

Concho Resources Inc. Reports Third-Quarter 2018 Results

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

Howard Weil 46 th Annual Energy Conference MARCH 2018

Forward Looking Statements and Related Matters

Halcón Resources Investor Presentation June 19, 2018

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

FOURTH QUARTER 2017 EARNINGS CALL FEBRUARY 22, 2018

THIRD-QUARTER 2018 FINANCIAL & OPERATIONAL SUPPLEMENT

FOURTH QUARTER Financial and Operational Review. February 15, 2017

3Q 2016 Investor Update

Abraxas Petroleum. Corporate Update. May Raven Rig #1; McKenzie County, ND

EnerCom Dallas Rick Muncrief, Chairman & CEO March 1, 2017

Howard Weil Energy Conference

JUNE 2017 INVESTOR PRESENTATION

MAY UPDATE. May 2018

Concho Resources Inc. Reports Third Quarter 2017 Results

Diamondback Energy, Inc.

Halcón Resources Investor Presentation November 2018

Corporate Presentation December 2017

Forward Looking Statements and Related Matters

THIRD-QUARTER EARNINGS CALL NOVEMBER 1, 2018

Corporate Presentation February 2018

1 st Quarter 2016 Earnings Call

SandRidge Energy, Inc. Reports Financial and Operational Results for Fourth Quarter and Full Year 2018

ENERCOM S THE OIL AND GAS CONFERENCE. August 14, 2017

Transcription:

CORPORATE PRESENTATION November 2018

Forward-looking Statements This presentation contains projections and other forward-looking statements within the meaning of Section 27A of the U.S. Securities Act of 1933 and Section 21E of the U.S. Securities Exchange Act of 1934. These projections and statements reflect the Company s current views with respect to future events and financial performance. No assurances can be given, however, that these events will occur or that these projections will be achieved, and actual results could differ materially from those projected as a result of certain factors. A discussion of these factors is included in the Company s periodic reports filed with the U.S. Securities and Exchange Commission. Contact: Karen Acierno Director Investor Relations kacierno@cimarex.com 303-285-4957 Cimarex Energy Co. 1700 Lincoln Street, Suite 3700 Denver, CO 80203 303-295-3995 2

Cimarex Energy Snapshot NYSE symbol: XEC Market Cap 1 : $8.0 billion Enterprise Value 1 : $8.6 billion Debt/EBITDA 2 : 1.1x Annual Dividend 3 : $0.72 (0.9% yield) Daily Production: 219 MBOE, 64 MBO 2018E Capex: $1.6-$1.7 billion 2018E Production Growth: 17%-18% 1 As of November 5, 2018 2 As of and for the twelve months ended 6/30/18. See Appendix for non-gaap definitions and reconciliations to nearest comparable GAAP measure. 3 Annualized yield of announced 3Q18 dividend 3

Cimarex Energy Overview Enduring Culture Maximizing full-cycle return on invested capital Proven Track Record Creating value, generating top-tier returns Premier Portfolio Profitable Growth Strong Financial Position Core positions in the Permian and Anadarko Basins Trailing 10-year average CROCE: 30% 10-year production growth CAGR: 11% Low leverage and liquidity provides opportunities 4

The Culture of Cimarex Idea Generation Driven by Rigorous Technical Evaluation Lookback Evaluation Improves Economic Returns, Operational Efficiencies Maximize Full-Cycle Returns Acreage Concentration Increasing Economies of Scale, Returns Financial Discipline Strong Returns, Cash Flow Growth, Liquidity, Optionality Focused Execution Focused on Maximizing IRR, NPV Inventory Expansion Innovation and Exploration 5

What are Fully-Burdened Returns? Half-Cycle vs Fully-Burdened Returns (% of Fully-Burdened Investment vs IRR) 100% 90% 80% Half-Cycle 70% 60% 50% Fully- Burdened 40% 30% 20% 10% 0% Drilling & Completion + + + + Midstream SWD Overhead Land - $1,500/acre % of Fully-Burdened Investment ATAX IRR 2017 XEC project, includes 36 gross wells. Flat oil & natural gas realized prices of $55.00/$2.00 6

History of Outsized Returns Cash Return on Capital Employed (CROCE) XEC vs S&P 500 E&P Peers 50% 40% 30% 20% 10% 0% 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 XEC Peer Avg.*** 7

XEC Generating Top-Tier Returns 2018 Cash Return on Capital Employed (CROCE) XEC vs S&P 500 30% 25% CROCE (%) 20% 15% Average 10% 5% 0% Source: Stifel estimates E&P estimates based on Stifel estimates, S&P 500 estimates based on consensus CROCE = (CFFO + Interest (1-tax))/ (Avg Capital Employed) 8

Delaware Basin Overview 259,000 total net acres 70% of 2018 D&C Budget Currently running 12 rigs, 2 completion crews Stacked pay opportunities provides multi-zone development opportunities Upper and Lower Wolfcamp Second and Third Bone Spring Avalon Wolfcamp Bonesprin Spring Avalon 9

Well Productivity Improvements Long Lateral Upper Wolfcamp Wells (Culberson and Reeves Counties) Completion Generation IP180 (BOE/d) 2,000 1,500 1,000 500 54 10,000-ft. lateral Upper Wolfcamp wells drilled in Permian Basin since 2013 Improvement in well productivity seen through enhanced completion design Returns get better with each design change Current wells have IRRs that range from 90-140% ATAX Provides strong fully burdened returns 0 Gen 1 Gen 2 Gen 3 Gen 4 Oil (b/d) 10

Permian Basin Oil Takeaway Sales agreements in place for oil volumes through 2019 Strategic partnerships in core areas Pipelines in place Purchase obligations Midland index pricing ~70% of oil production on pipe; increasing to >80% by YE18 Plains pipeline Plains pipeline (under construction) Energy Transfer pipeline Offloading Site 11

Permian Basin Residue Gas & NGL Takeaway Sales agreements in place 98% of forecasted production through December 2019 El Paso or Waha index pricing Own and operate two gas gathering systems Triple Crown Culberson/Eddy Counties Matterhorn Reeves County Connected to multiple gas processors with inter- and intrastate outlets Long-term sales agreements in place for NGL volumes 12

Delaware Basin Culberson/White City Low er Wolfcamp Carry Back 6 State A 1H 4,220 BOE/d, 2,446 b/d Upper Wolfcamp Operated SWD Animal Kingdom 8 Wells Flowing Back 100,000+ net acres, JDA with Chevron in Culberson 25% of 2018 D&C capital Targeting Upper and Lower Wolfcamp, Bone Spring Western delineation continues to unlock value Six well average: 30-day IP of 3,427 Boe/d (56% oil) Animal Kingdom: (WOC) Lower Wolfcamp 8 wells testing 14 wells/section Animal Kingdom spacing Lower Wolfcamp 225 225 1,216 1,216 13

Resilient Long Lateral Returns Culberson Long Lateral Wolfcamp BTAX IRR* 400% 300% 200% 100% 0% $30 $40 $50 $60 $70 Realized Oil Price Upper Wolfcamp - $2/Mcf Upper Wolfcamp - $1/Mcf Lower Wolfcamp - $2/Mcf Lower Wolfcamp - $1/Mcf *Assumes full NGL recovery, NGL price is 30% of oil price 14

Delaware Basin Reeves County Snowshoe Pagoda State Wood State Upper Wolfcamp Operated SWD 61,853 net acres 25% of 2018 D&C capital Targeting Upper Wolfcamp Wood State: 12 well/section Development wells 28% above parent wells Pagoda State: 16 wells/section Development wells 16% above parent wells Snowshoe: 18 wells/section 8 wells test flowing back 15

Delaware Basin Lea County Upper Wolfcamp Avalon Bone Spring Triste Draw Vaca Draw 20-17 Red Tank Red Hills Red Hills Unit 17 5,164 BOE/d, 3,611 BO/d 31,384 net acres 12% of 2018 D&C capital Targeting Upper Wolfcamp, Avalon, Bone Spring Vaca Draw 20-17 Lease IP30s: Upper Wolfcamp: 4,645 BOE/D (3,032 BO/D) Avalon: 2,733 BOE/D (2,051 BO/D) Leonard: 3,413 BOE/D (2,522 BO/D) Triste Draw (Avalon) 6 wells testing 20 wells/section, completing 16

Mid-Continent Overview 14N10W Cana Core Lone Rock 326,000 net acres 30% of 2018 D&C capital Woodford: 135,625 net undeveloped acres Participated in >950 wells Meramec: 116,500 net acres 14N-10W area: formulating Woodford/Meramec co-development plans Operate 90% of ~24,000 gross acres, 60% WI $2 billion development (net) Successfully tested 19 wells/section (Leon Gundy) 17

Mid-Continent Meramec 5,000 ft Meramec 10,000 ft Meramec Meramec play outline 14N10W Lehman Steve O Miss Mary 116,500 net acres 100% HBP 15% of 2018 D&C capital 40 industry development pilots active, XEC has interest or data in 31 2018 Developments Steve O: 6 wells on 8 well spacing (flowing back) Lehman: 4 wells on 6 well spacing Miss Mary: 3 wells on 8 well spacing 18

Mid-Continent Woodford 14N 10W Lone Rock Shelly Operated well Non-operated well Kim Anderson Farm 1-23H 2,164 BOE/d, 717 b/d Sweeny 8.24H 1,755 BOE/d, 667 b/d JD Hoppinscotch 135,625 net undeveloped acres 15% of 2018 D&C capital Lone Rock (16,000 net acres) yielding best Woodford results to date, completion optimization driving results Shelly: 5 wells testing 8 and 12 wells per section (flowing back) JD Hoppinscotch: 4 wells on 8 well spacing (flowing back) 14N-10W area: formulating development plans 19

Cash Operating Margin Expansion Declining LOE and Increasing Realized Prices Driving Margin Expansion 70% $35 60% $30 50% $25 Margin % 40% 30% 20% $20 $15 $10 $/Boe OPEX & Margin 10% $5 0% 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18 Cash Operating Costs Margin Margin % $0 Cash operating costs include: LOE, Transportation, Production Tax, G&A Realized prices exclude hedge gain/loss 20

2018 Program Overview Capital Program ($mm) 2018E E&D Capital $1,600 - $1,700 D&C Capital $1,300 - $1,400 Midstream/Other $80 - $90 D&C as % of E&D Permian Mid-Continent 82% 70% 30% Production - MBOE/d 238-247 218-221 Production Guidance 2018E Total (MBoe/d) 218-221 Oil(MBbls/d) 66.0-67.2 Pro Forma* Y/Y Growth 2018E Total (MBoe/d) 17% - 18% Oil(MBbls/d) 21% - 23% 1QA 2QA 3QA 4QE 2018E OIL Net Wells Online 2018E 15 23 46 34 51 *Pro forma excludes Ward County volumes 1QA 2QA 3QA 4QE Wells Drilling or WOC at Mid-Continent Permian 12/31/18 21

Disciplined Financial Positioning Significant Liquidity $1.9 billion of liquidity, including $864mm of cash (3Q18) Conservative Leverage 1.1x Debt/TTM EBITDA (3Q18) Investment Grade Debt $750 million 3.900% senior unsecured notes due in 2027 $750 million 4.375% senior unsecured notes due in 2024 XEC Debt/EBITDA 3.0x 2.5x Debt/TTM EBITDA 2.0x 1.5x 1.0x 0.5x 0.0x 2010 2011 2012 2013 2014 2015 2016 2017 3Q18 Debt/TTM EBITDA Average 22

Positioned for Success Enduring Culture Maximizing full-cycle return on invested capital Idea driven, technical emphasis Premier Portfolio Generating strong returns Decades of top-tier inventory Profitable Growth 2018 Oil Production Growth: 21%-23% Strong Financial Position Low leverage and liquidity provides opportunities 23

Appendix 24

2018 Guidance 4Q18E FY18E Production (MBOE/d) 238-247 218-221 Oil Production (MBbls/d) 73.0-78.0 66.0 67.2 Capital Expenditures ($billion) E & D $1.6 1.7 D & C $1.3 1.4 Midstream/Other $0.08 0.09 Expenses ($/BOE) Production $3.35 3.80 Transportation, processing & other $2.40 3.00 DD&A and ARO accretion $7.00 7.60 General and administrative $1.10 1.40 Taxes other than income (% of oil and gas revenue) 5.75 6.25% 25

Hedges as of October 30, 2018 OIL WTI Oil Collars 1 2018 2019 2020 Fourth Quarter First Quarter Second Quarter Third Quarter Fourth Quarter First Quarter Volume (Bbl/d) 37,000 31,000 31,000 24,000 16,000 8,000 Weighted Average Floor 52.97 53.94 53.94 55.67 58.50 60.00 Weighted Average Ceiling 64.79 66.88 66.88 70.03 71.94 75.85 WTI Swaps 2 Second Quarter Volume (Bbl/d) 29,000 29,000 29,000 24,000 16,000 7,000 7,000 GAS Weighted Average Differential 3 (5.01) (5.46) (5.46) (6.50) (7.79) (0.40) (0.40) PEPL Collars 4 Volume (MMBtu/d) 123,261 120,000 120,000 90,000 60,000 30,000 Weighted Average Floor 2.09 2.05 2.05 1.93 1.93 1.97 Weighted Average Ceiling 2.43 2.42 2.42 2.34 2.42 2.51 El Paso Perm Collars 5 Volume (MMBtu/d) 86,630 80,000 80,000 60,000 30,000 10,000 Weighted Average Floor 1.78 1.69 1.69 1.48 1.37 1.40 Weighted Average Ceiling 2.01 1.92 1.92 1.74 1.60 1.70 Waha Collars 6 Volume (MMBtu/d) 26,630 30,000 30,000 30,000 30,000 20,000 Weighted Average Floor 1.38 1.38 1.38 1.38 1.38 1.40 Weighted Average Ceiling 1.67 1.67 1.67 1.67 1.67 1.73 Total Natural Gas Collars Volume (MMBtu/d) 236,521 230,000 230,000 180,000 120,000 60,000 Notes: 1 WTI refers to West Texas Intermediate oil prices as quoted on the New York Mercantile Exchange 4 PEPL refers to Panhandle Eastern Pipe Line Tex/OK Mid-Continent as quoted on Platt s Inside FERC 2 Index price on basis swaps is WTI Midland as quoted by Argus Americas Crude 5 El Paso Perm refers to El Paso Permian Basin index as quoted on Platt s Inside FERC 3 Index price on basis swaps is WTI NYMEX less weighted average differential shown in table 6 Waha refers to West Texas Natural Gas Index ( Waha ) as quoted in Platt s Inside FERC. 26

Permian Region Production Daily Production (BOE) 125 122 121 100 99 94 96 107 105 112 114 81 87 80 85 86 85 75 50 25 0 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18 Oil NGL Natural Gas 27

Mid-Continent Region Production Daily Production (MBOE) 100 97 75 74 70 68 77 82 77 71 74 81 85 85 88 91 89 50 25 0 1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18 3Q18 Oil NGL Natural Gas 28

Permian Basin Water Management Saltwater Disposal System Own and operate salt water disposal (SWD) systems in Culberson, Eddy and Reeves Improves operating costs Recycling produced water for completion operations 40% of total water procured in 2017 was recycled Cost savings of ~$1.10/bbl of water Culberson Wolfcamp wells use 87% recycled water for completions; Reeves Wolfcamp wells use 46% Secured SWD agreements in Lea County 29

Investment Sensitivities Highlight Asset Quality and Depth 2019-2021 Capex Production Growth (3-Yr CAGR) Cumulative Free Cash Growth Sensitivities ($mm) Boe Oil Flow ($mm)* CROCE Maintenance Case 700 Flat Flat Growth Sensitivity 1,200 10% 13% $500-$600 30% *Assumes $55/$2.00 realized prices *Free cash flow is defined as cash provided by operating activities less D&C capital, capitalized overhead, production and midstream capital and dividends. It excludes proceeds from announced asset sale. Assuming 10% annual production CAGR over the next three years, Cimarex can generate $500-600mm of cumulative free cash flow 30

Permian Basin Development Pilot Details Culberson Lower Wolfcamp - Animal Kingdom Eight wells testing 14 wells per section Waiting on completion Red Hills (Lea) Upper Wolfcamp - Hallertau Six wells testing 12 wells per section Producing Reeves Upper Wolfcamp - Snowshoe Eight wells testing 18 wells per section Currently completing Lower Wolfcamp Upper Wolfcamp Upper Wolfcamp Animal Kingdom spacing 225 1,216 225 1,216 Hallertau spacing 880 50 225 Snowshoe spacing 880 190 375 880 Red Tank (Lea) Avalon - Triste Draw Six wells testing 20 wells per section Waiting on completion Avalon Triste Draw spacing 500 380 31

Non-GAAP Reconciliation Reconciliation of Net Income to EBITDA and Adjusted EBITDA 1 ($ in Millions) 2015 2016 2017 LTM 9/30/18 Net income (loss) $ (2,580) $ (409) $ 494 $ 650 Income tax expense (benefit) (1,472) (214) 188 143 Interest expense, net of capitalized 55 62 52 47 DD&A and ARO accretion 741 400 462 560 EBITDA (3,256) (161) 1,196 1,400 Impairment of oil and gas 4,033 758 Adjusted EBITDA 778 597 1,196 1,400 Debt Adjusted Shares (Using trailing 12-mo (TTM) stock price) 2016 2017 LTM 9/30/18 Basic shares outstanding (in 000s) 95,124 95,437 95,603 Debt adjusted shares outstanding YE Debt, net 847,124 1,099,466 636,054 TTM stock price 115.07 114.00 102.43 Equivalent shares issued using TTM stock price 7,362 9,644 6,210 Debt adjusted shares using TTM stock price 102,485 105,082 101,813 1 The above table provides a reconciliation from generally accepted accounting principles (GAAP) net income (loss) to non-gaap EBITDA and non-gaap adjusted EBITDA, which excludes ceiling test impairments 32

Non-GAAP Reconciliation Reconciliation of cash flow from operations 1 Nine Months Ended September 30, Debt/Cap calculation ($ in Millions) Sept 30, 2018 ($ in Millions) 2017 2018 Long-term debt (principal) 1,500 Net cash provided by operating activities $ 756 $ 1,158 Stockholders equity 3,026 Change in operating assets and liabilities 73 (52) Total capitalization 4,526 Adjusted cash flow from operations $ 829 $ 1,105 Long-term debt/total capitalization 33% Finding & development (F&D) cost Debt/Adjusted EBITDA calculation 2017 Twelve months Ended Dec 31 LTM Additions to proved reserves (MMBOE) ($ in Millions) 2016 2017 9/30/18 Revisions of previous estimates (10.0) Extensions & discoveries 156.8 Long-term debt (principal) $1,500 $1,500 $1,500 Purchase of reserves 0.2 Total Additions (all sources) 147 Total Capital ($MM) $ 1,281 Adjusted EBITDA 597 1,196 1,400 Debt/Adjusted EBITDA 2.5x 1.3x 1.1x F&D Costs (all sources) ($/BOE) $ 8.71 Drilling F&D cost (extensions & discoveries) ($/BOE) $ 8.17 1 Management uses the non-gaap measure of adjusted cash flow from operations as a means of measuring the company's ability to fund its capital program and dividends, without fluctuations caused by changes in current assets and liabilities, which are included in the GAAP measure of cash flow from operating activities. Management believes this non- GAAP measure provides useful information to investors for the same reasons, and that it is also used by professional research analysts in providing investment recommendations pertaining to companies in the oil and gas exploration and production industry. 33

Non-GAAP Reconciliation Cash Return on Capital Employed (CROCE) Cash Flow from Operating Activities+ After-tax Interest Expense Average Book Equity + Average Debt 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017 Cash flow from operating activities 1,367 675 1,130 1,292 1,193 1,324 1,619 726 626 1,097 Effective Tax Rate 37% 36% 37% 37% 37% 37% 37% 36% 34% 28% Stockholder's equity 2,349 2,038 2,610 3,131 3,390 3,834 4,332 2,458 2,043 2,568 Debt 591 393 350 405 750 924 1,500 1,500 1,500 1,500 Capitalization 2,941 2,431 2,960 3,536 4,140 4,758 5,832 3,958 3,543 4,068 Interest expense 33 40 37 36 49 55 73 86 83 75 Capitalized int (22) (23) (29) (29) (35) (32) (36) (31) (21) (23) Net interest exp 11 17 8 7 14 23 37 55 62 52 CROCE 41% 26% 42% 40% 31% 30% 31% 16% 18% 30% 34