where we stand where we are going

Similar documents
Scotia Howard Weil Energy Conference. March 25-26, 2019

where we stand where we are going

where we stand where we are going

where we stand where we are going

where we stand where we are going

Investor Presentation January 2017

3Q Quarterly Update. October 30, 2018

Cabot Oil & Gas Corporation Announces First-Quarter 2018 Results

June 2016 Investor Presentation

Oil-focused initiative in the Eagle Ford Shale production growth guidance of 28% - 41% Initial 2015 production growth guidance of 20% - 30%

Antero Resources Reports First Quarter 2018 Financial and Operating Results

4Q Quarterly Update. February 19, 2019

First Quarter 2016 Review. Hal Hickey Harold Jameson Ricky Burnett. Chief Executive Officer Chief Operating Officer Chief Financial Officer

First Quarter 2011 Investor Update

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

Investor Presentation. November 2018

Q Conference Call May 19, 2014

Investor Presentation HOWARD WEIL ENERGY CONFERENCE MARCH 2015

Antero Resources Reports Second Quarter 2017 Financial and Operational Results and Increases 2017 Production Guidance

2Q Quarterly Update. August 1, 2018

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

EARNINGS RESULTS FOURTH QUARTER 2016

Net income excluding certain items, non-gaap measure $ 41,759 $ 0.25 $ 64,547 $ % $ 80,396 $ 0.48 $ 260,195 $ %

EV Energy Partners, L.P. Citi MLP/Midstream Infrastructure Conference

SOUTHWESTERN ENERGY ANNOUNCES FIRST QUARTER 2018 RESULTS

2015 FINANCIAL SUMMARY

Credit Suisse 23 rd Annual Energy Summit

First Quarter 2016 Earnings Call Presentation April 28, 2016

Third Quarter 2016 Earnings Call Presentation October 27, 2016

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

Company Overview. March 2012

Adjusted Net Income (Non-GAAP) $ 887,010 $ (197,544) $ 689,466 $ 1.19 $ 133,783 $ (44,381) $ 89,402 $ 0.15

LAREDO PETROLEUM ANNOUNCES 2014 FIRST-QUARTER FINANCIAL AND OPERATING RESULTS

Investor Presentation. March 2019

Dahlman Rose Ultimate Oil Service Conference

SOUTHWESTERN ENERGY ANNOUNCES THIRD QUARTER 2018 RESULTS. Operational outperformance captures increasing value from high quality liquids portfolio

Antero Resources Reports Second Quarter 2018 Financial and Operational Results

SOUTHWESTERN ENERGY ANNOUNCES SECOND QUARTER 2017 FINANCIAL AND OPERATING RESULTS

First Quarter 2016 Supplemental Slides May 4, 2016

4 TH QUARTER EARNINGS PRESENTATION FEBRUARY 27, 2018

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

UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C FORM 8-K

3Q17 Earnings Call November 2, 2017

Antero Resources Reports Fourth Quarter and Year- End 2013 Financial and Operating Results

Antero Resources Reports First Quarter 2013 Results

SOUTHWESTERN ENERGY ANNOUNCES CAPITAL PROGRAM AND GUIDANCE FOR 2009

1Q Quarterly Update. May 1, 2018

SOUTHWESTERN ENERGY ANNOUNCES QUARTERLY AND 2018 RESULTS Continued outperformance, advantaged balance sheet, foundation set for value growth

Second Quarter 2007 Earnings Conference Call August 2, 2007

Antero Resources Reports Fourth Quarter and Full Year 2016 Financial and Operational Results

EnerCom The Oil and Gas Conference 23

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

LAREDO PETROLEUM ANNOUNCES 2014 THIRD-QUARTER FINANCIAL AND OPERATING RESULTS

Concho Resources Inc. Reports Third-Quarter 2018 Results

Scotia Howard Weil Energy Conference. March 2017

November 5, rd Quarter Earnings Call Rick Muncrief, Chief Executive Officer

Fayetteville Shale Transaction

SOUTHWESTERN ENERGY ANNOUNCES 2017 OPERATIONAL AND FINANCIAL RESULTS

Bank of America Merrill Lynch 2018 Energy Credit Conference. June 2018

Antero Resources Reports Third Quarter 2013 Financial and Operational Results

Investor Presentation. June 2018

Antero Resources Reports Third Quarter 2013 Financial and Operational Results

SOUTHWESTERN ENERGY ANNOUNCES SECOND QUARTER 2018 RESULTS

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

Antero Resources Reports Second Quarter 2013 Financial Results, Utica First Production and Well Rates

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

EQT REPORTS THIRD QUARTER 2017 EARNINGS

GOLDMAN SACHS ENERGY CONFERENCE. January 9, 2018

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

BAML 2017 GLOBAL ENERGY CONFERENCE November 16, 2017

EQT Reports Record Earnings for 2013 Production Sales Volume Growth of 43%

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

Quarterly Update 1Q17 MAY 3, 2017

Selected Financial Results

Tuesday, August 7,

EQT REPORTS SECOND QUARTER 2016 EARNINGS Increases 2016 drilling plan

Antero Resources Reports Fourth Quarter and Full Year 2018 Financial and Operational Results and 2018 Reserves

N e w s R e l e a s e

Rice Midstream Partners First Quarter 2016 Supplemental Slides May 4,

August 26, 2015 HEIKKINEN ENERGY CONFERENCE

Antero Resources Reports Fourth Quarter and Full Year 2017 Financial and Operating Results

California Resources Corporation Announces. Second Quarter 2018 Results

SOUTHWESTERN ENERGY ANNOUNCES CAPITAL PROGRAM AND PROVIDES GUIDANCE FOR 2003

Cowen and Company Ultimate Energy Conference. December 3, 2013

Concho Resources Inc. Reports Third Quarter 2017 Results

Rex Energy Exceeds Third Quarter Production Guidance and Discloses Initial Horizontal Utica Shale Well Results

Adjusted net income attributable to common shareholders of $26.7 million, or $0.33 per diluted share, and Adjusted EBITDA of $132.

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

Fourth Quarter 2017 Earnings Call Presentation FEBRUARY 14, 2018

EQT REPORTS SECOND QUARTER 2018 RESULTS Board authorizes $500 million share repurchase program

Investor Presentation. February 2018

CONTINENTAL RESOURCES ANNOUNCES PRELIMINARY 2017 RESULTS AND 2018 CAPITAL BUDGET

Rex Energy Reports Second Quarter 2017 Financial and Operational Results

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

Capturing the Core: Transformative Acquisition of Vantage Energy Inc. September 26, 2016

Third Quarter 2018 Earnings Call Presentation NOVEMBER 1, 2018

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

Amplify Energy Announces Third Quarter 2017 Results

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

PDC Energy Announces 2017 Full-Year and Fourth Quarter Operating and Financial Results Including Year-Over-Year Oil Production Increase of 48 Percent

Transcription:

where we stand where we are going Fourth-Quarter and Full-Year 2018 Earnings Call February 22, 2019

Forward-Looking Statements and Other Disclaimers This presentation includes forward looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. The statements regarding future financial and operating performance and results, returns to shareholders, strategic pursuits and goals, market prices, future hedging and risk management activities, and other statements that are not historical facts contained in this report are forward-looking statements. The words expect, project, estimate, believe, anticipate, intend, budget, plan, forecast, outlook, target, predict, may, should, could, will and similar expressions are also intended to identify forward-looking statements. Such statements involve risks and uncertainties, including, but not limited to, market factors, market prices (including geographic basis differentials) of natural gas and crude oil, results of future drilling and marketing activity, future production and costs, legislative and regulatory initiatives, electronic, cyber or physical security breaches and other factors detailed herein and in our other Securities and Exchange Commission (SEC) filings. See Risk Factors in Item 1A of the Form 10-K and subsequent public filings for additional information about these risks and uncertainties. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual outcomes may vary materially from those indicated. Any forward-looking statement speaks only as of the date on which such statement is made, and Cabot Oil & Gas (the Company or Cabot ) does not undertake any obligation to correct or update any forward-looking statement, whether as the result of new information, future events or otherwise, except as required by applicable law. This presentation may contain certain terms, such as resource potential, risked or unrisked resources, potential locations, risked or unrisked locations, EUR (estimated ultimate recovery) and other similar terms that describe estimates of potentially recoverable hydrocarbons that the SEC rules prohibit from being included in filings with the SEC. These estimates are by their nature more speculative than estimates of proved, probable and possible reserves and may not constitute reserves within the meaning of SEC rules and accordingly, are subject to substantially greater risk of being actually realized. These estimates are based on the Company s existing models and internal estimates. Actual locations drilled and quantities that may be ultimately recovered from the Company s interests could 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, availably of drilling services and equipment, drilling results, lease expirations, transportation constraints, regulatory approvals, actual drilling results, including geological and mechanical factors affecting recovery rates, and other factors. These estimates may change significantly as development of the Company s assets provide additional data. Investors are urged to consider carefully the disclosures and risk factors about Cabot s reserves in the Form 10 K and other reports on file with the SEC. This presentation also refers to Discretionary Cash Flow, EBITDAX, Free Cash Flow, Adjusted Net Income (Loss), Return on Capital Employed (ROCE) and Net Debt calculations and ratios. These non-gaap financial measures are not alternatives to GAAP measures, and should not be considered in isolation or as an alternative for analysis of the Company s results as reported under GAAP. For additional disclosure regarding such non-gaap measures, including definitions of these terms and reconciliations to the most directly comparable GAAP measures, please refer to Cabot s most recent earnings release at www.cabotog.com and the Company s related 8-K on file with the SEC. 2

2018 Highlights Net income of $557.0 million (or $1.25 per share); adjusted net income (non-gaap) of $531.2 million (or $1.19 per share) Net cash provided by operating activities of $1,104.9 million; discretionary cash flow (non-gaap) of $1,268.4 million Free cash flow (non-gaap) of $296.6 million Return on capital employed (ROCE) (non-gaap) of 15.9 percent Returned over $1.0 billion of cash to shareholders through dividends and share repurchases Proved reserves growth of 19 percent year-over-year (25 percent per debt-adjusted share 1 ) Total company all-sources finding and development costs of $0.30 per Mcfe and Marcellus-only all-sources finding and development costs of $0.26 per Mcf Daily equivalent production growth of seven percent year-over-year (12 percent per debt-adjusted share 1 ) Retired $304 million of senior notes at maturity, resulting in annualized interest expense savings of $21.8 million Improved operating expenses per unit by 13 percent year-over-year Q4 2018 Q4 2017 FY 2018 FY 2017 Equivalent Production (Mmcfe/d) 2,243 1,876 2,014 1,878 Realized Gas Price (Incl. Hedges) ($/Mcf) $3.11 $2.18 $2.54 $2.31 Realized Gas Price (Excl. Hedges) ($/Mcf) $3.22 $2.15 $2.58 $2.30 Net Income ($mm) $275.0 ($44.4) $557.0 $100.4 Adjusted Net Income (non-gaap) ($mm) $235.8 $59.5 $531.2 $244.5 Discretionary Cash Flow (non-gaap) ($mm) $492.8 $240.1 $1,268.4 $976.1 EBITDAX (non-gaap) ($mm) $463.1 $259.8 $1,265.4 $1,059.1 Operating Expenses 2 ($/Mcfe) $1.87 $2.01 $1.76 $2.02 LTM Net Debt / EBITDAX (Non-GAAP) 1.0x 1.0x 1.0x 1.0x 3 Note: See supplemental tables at the end of the presentation for a reconciliation of non-gaap measures 1 Debt-adjusted share count is calculated as the sum of the annual weighted average shares outstanding plus the incremental debt shares by dividing average total debt by the average annual share price 2 Includes direct operations, transportation and gathering, taxes other than income, exploration, DD&A, general and administrative, and interest expense

Cabot Oil & Gas Overview 2018 Year-End Proved Reserves: 11.6 Tcfe (19% growth year-over-year, 25% per debt-adjusted share 1 ) 2018 Production: 2,014 Mmcfe/d (7% growth year-over-year, 12% per debt-adjusted share 1 ) 2019E Production Growth: 20% (27% per debt-adjusted share 1 ) 2019E Capital Expenditures: $800 million MARCELLUS SHALE ~2,900 Remaining Undrilled Locations 2 Year-End 2018 Net Operated Producing Horizontal Wells: 647 2018 Wells Placed on Production: 84 Net Wells 4 1 Debt-adjusted share count is calculated as the sum of the annual weighted average shares outstanding plus the incremental debt shares by dividing average total debt by the average annual share price 2 As of year-end 2018

Cabot Oil & Gas Strategy Disciplined capital allocation focused on delivering debt-adjusted per share growth, generating positive free cash flow, improving corporate returns on capital employed, increasing return of capital to shareholders, and maintaining a strong balance sheet Deliver growth in production and reserves per debt-adjusted share while generating positive free cash flow 2018 production growth of 7% (12% per debt-adjusted share 1 ) 2018 reserve growth of 19% (25% per debt-adjusted share 1 ) 2018 free cash flow (FCF) generation of $297 mm 2019E production growth of 20% (27% per debt-adjusted share 1 ) 2019E FCF generation of $600 - $650 mm at $2.75 NYMEX (~6% yield 2 ) Generate an improving return on capital employed (ROCE) that exceeds our cost of capital 2018 ROCE of 15.9%, an increase of approximately 860 basis points yearover-year 2019E ROCE of 21% - 23% at $2.75 NYMEX Increase the return of capital to shareholders through dividends and share repurchases Returned over $1.0 billion of capital in 2018, implying >9% total shareholder yield 2 Increased quarterly dividend per share by 40 percent in 2018 Repurchased approximately 38.5 million shares in 2018 Cabot is committed to returning >50% of free cash flow to shareholders annually through dividends and share repurchases Maintain a strong balance sheet to maximize financial flexibility Net debt / LTM EBITDAX of 1.0x as of 12/31/2018 Liquidity of ~$1.8 bn as of 12/31/2018 Paid down $304 mm of senior notes at maturity, resulting in annualized interest expense savings of $21.8 mm 5 Note: See supplemental tables at the end of the presentation for a reconciliation of non-gaap measures 1 Debt-adjusted share count is calculated as the sum of the annual weighted average shares outstanding plus the incremental debt shares by dividing average total debt by the average annual share price 2 Based on market capitalization as of February 20, 2019

Proven Track Record of Debt-Adjusted per Share Growth Daily Production Per Debt-Adjusted Share 1 2012 2013 2014 2015 2016 2017 2018 Year-End Proved Reserves Per Debt-Adjusted Share 1 2012 2013 2014 2015 2016 2017 2018 6 1 Debt-adjusted share count is calculated as the sum of the annual weighted average shares outstanding plus the incremental debt shares by dividing average total debt by the average annual share price

Industry-Leading Cost Structure Continues to Improve Total Company All-Sources Finding & Development Costs ($/Mcfe) $0.87 $0.55 $0.71 $0.57 $0.37 $0.35 $0.30 2012 2013 2014 2015 2016 2017 2018 Marcellus All-Sources Finding & Development Costs ($/Mcf) $0.49 $0.40 $0.43 $0.31 $0.26 $0.22 $0.26 2012 2013 2014 2015 2016 2017 2018 7

Resulting in a Continued Reduction in Breakeven Prices All-In Operating Expenses (Including Non-Cash Expenses) ($/Mcfe) Operating Transportation¹ DD&A Taxes O/T Income Total G&A Financing Exploration $3.69 $3.03 $2.56 $2.37 $2.17 $2.02 $1.76 $1.40 - $1.50 2012 2013 2014 2015 2016 2017 2018 2019E Cash Operating Expenses ($/Mcfe) 5 $1.74 Operating Transportation¹ Taxes O/T Income Cash G&A² Financing³ Exploration 4 $1.31 $1.30 $1.30 $1.16 $1.13 $1.00 $0.92 - $0.98 8 2012 2013 2014 2015 2016 2017 2018 2019E 1 Includes all demand charges and gathering fees 2 Excludes stock-based compensation 3 Excludes non-cash interest expense associated with income tax reserves and amortization of deferred financing cost 4 Excludes dry hole cost 5 Based on operating expense guidance range 5

Cabot s 2019 Operating Plan is Expected to Deliver Continued Improvement in ROCE Return on Capital Employed (ROCE) 24% - 26% 21% - 23% 15.9% 19% - 21% Current 2019 NYMEX futures 2 : $2.90 7.3% 2017 2018 2019E - $2.50 NYMEX¹ 2019E - $2.75 NYMEX¹ 2019E - $3.00 NYMEX¹ 9 Note: See supplemental tables at the end of the presentation for a reconciliation of non-gaap measures 1 Estimated ROCE ranges based on operating expense guidance ranges 2 As of 2/21/2019, includes actual settlement prices for January and February

and a Significant Expansion of Free Cash Flow Free Cash Flow ($ mm) $700 - $750 $600 - $650 $297 $475 - $525 ~5% free cash flow yield 1,2 ~6% free cash flow yield 1,2 Current 2019 NYMEX futures 3 : $2.90 ~7% free cash flow yield 1,2 $155 $57 2016 2017 2018 2019E - $2.50 NYMEX¹ 2019E - $2.75 NYMEX¹ 2019E - $3.00 NYMEX¹ Note: See supplemental tables at the end of the presentation for a reconciliation of non-gaap measures 1 Estimated free cash flow ranges based on operating expense guidance ranges 10 2 Estimated free cash flow yields are based on market capitalization as of 2/20/2019 and the midpoint of the estimated free cash flow range 3 As of 2/21/2019, includes actual settlement prices for January and February

Cabot is Committed to Returning Capital to Shareholders Return of Capital to Shareholders ($mm) $1,000 $900 $800 Dividends Share Repurchases $700 $600 $500 $400 $300 $200 $100 $0 Commodity Price Downturn $904 (Remaining share repurchase authorization of ~11.6mm shares 1 ) $165 $139 $124 $13 $17 $25 $33 $33 $36 $79 $111 2011 2012 2013 2014 2015 2016 2017 2018 Increased Increased Increased Increased Dividend Dividend Dividend Dividend 33% 100% 150% 40% Cabot is committed to returning >50% of free cash flow to shareholders annually through dividends and share repurchases 11 1 As of February 20, 2019 Note: The chart above excludes the Company s 2016 equity issuance

Cabot s Share Repurchase Program Has Resulted in a Nine Percent Reduction in Shares Outstanding Common Shares Outstanding (in millions) 463.7 445.5 423.4 2017 Weighted-Average 2018 Weighted-Average Current (As of 2/20/2019) 12

Cabot s Balance Sheet is Well-Positioned to Provide Financial Flexibility Through the Commodity Price Cycle Net Debt to LTM EBITDAX 2.5x Target Leverage Ratio: 1.0x 1.5x 1.8x 1.4x 1.4x 1.2x 0.9x 1.0x 1.0x 2011 2012 2013 2014 2015 2016 2017 2018 13 Note: See supplemental tables at the end of the presentation for a reconciliation of non-gaap measures

Cabot s Differentials Continue to Improve Driven by New Infrastructure Projects and Increased In-Basin Demand Weighted-Average Differential to NYMEX Before Hedges ($ per Mcf) $0.00 2014 2015 2016 2017 2018 2019E¹ ($0.25) ($0.30) ($0.50) ($0.51) ($0.75) ($0.85) ($0.76) ($0.80) ($1.00) ($1.00) ($1.25) 14 1 Based on forward curves as of 2/20/2019

15 Appendix

2019 Guidance Full-year 2019E daily production growth guidance: 20% (27% per debt-adjusted share 1 ) 2019 Guidance Q1 2019E production guidance: 2,250 2,275 Mmcfe/d 2019E total program spending: $800 million 2019E weighted-average natural gas price differential 2 : ($0.30) per Mcf Q1 and FY 2019E Natural Gas Price Exposure By Index Q1 2019E FY 2019E NYMEX (less $0.30 / $0.30) 31% 26% Transco Z6 NNY (less $0.65) 18% 17% Fixed Price ($3.40 / $3.10) 19% 16% TGP Z4 300 Leg 11% 15% Leidy Line 7% 10% Power Pricing 8% 8% Dominion 6% 6% Millennium 0% 2% 2019E Marcellus Shale wells drilled and completed: 85-90 net wells Note: Fixed price percentages above include volumes associated with sales agreements that have floor prices. An additional deduct of ~$0.05 per Mcf should be applied to account for fuel use. 2019E Marcellus Shale wells placed on production: 80-85 net wells 2019E income tax rate guidance: 23% - 24% 2019E deferred tax rate guidance: 100% FY 2019E Cost Assumptions ($/Mcfe, unless otherwise noted) Direct operations $0.08 - $0.09 Transportation and gathering $0.66 - $0.68 Taxes other than income $0.02 - $0.03 Depreciation, depletion and amortization $0.44 - $0.48 Interest expense $0.07 - $0.08 Exploration 3 $0.02 - $0.03 General and administrative ($mm) 4 $62 - $66 16 (1) Debt-adjusted share count is calculated as the sum of the annual weighted average shares outstanding plus the incremental debt shares by dividing average total debt by the average annual share price (2) Based on forward curves as of 2/20/2019 (3) Excluding exploratory dry hole costs; includes exploration administration expense and geophysical expenses (4) Excluding stock-based compensation

2019 Hedge Summary Total Swaps Basis Swaps Pricing Index Mmbtu Weighted-Average Weighted-Average Duration Q1 2019 Transco Zone 6 NNY 2,700,000 $0.41 Jan-19 Dec-19 Transco Zone 6 NNY 11,700,000 $7.38 Jan-19 Mar-19 Leidy 13,500,000 ($0.53) Jan-19 Dec-19 LDS NYMEX 4,500,000 $4.31 Jan-19 Mar-19 LDS NYMEX 27,000,000 $4.11 Jan-19 Dec-19 Q2 2019 Transco Zone 6 NNY 2,730,000 $0.41 Jan-19 Dec-19 Leidy 13,650,000 ($0.53) Jan-19 Dec-19 LDS NYMEX 22,750,000 $2.83 Apr-19 Oct-19 LDS NYMEX 27,300,000 $2.79 Jan-19 Dec-19 Q3 2019 Transco Zone 6 NNY 2,760,000 $0.41 Jan-19 Dec-19 Leidy 13,800,000 ($0.53) Jan-19 Dec-19 LDS NYMEX 23,000,000 $2.83 Apr-19 Oct-19 LDS NYMEX 27,600,000 $2.78 Jan-19 Dec-19 Q4 2019 Transco Zone 6 NNY 2,760,000 $0.41 Jan-19 Dec-19 Leidy 13,800,000 ($0.53) Jan-19 Dec-19 LDS NYMEX 7,750,000 $2.83 Apr-19 Oct-19 LDS NYMEX 27,600,000 $2.86 Jan-19 Dec-19 17 Note: As of February 21, 2019

Financial Position and Risk Management Profile Debt Maturity Schedule ($mm) as of 12/31/2018 $600 $500 $400 Senior Notes Revolving Credit Facility $300 $200 $100 $0 $575 $312 $188 $94 $62 2019 2020 2021 2022 2023 2024 2025 2026 Capitalization / Liquidity As of 12/31/2018 $bn Cash and Cash Equivalents $0.0 Debt $1.2 Net Debt $1.2 Net Capitalization $3.3 Liquidity $1.8 Net Debt / Capitalization 37.0% Net Debt / LTM EBITDAX 1.0x 18

Reconciliation of Net Income to Adjusted Net Income and Adjusted Earnings Per Share 19

20 EBITDAX Calculation and Reconciliation

21 Net Debt Reconciliation

22 Discretionary Cash Flow and Free Cash Flow Calculation and Reconciliation

23 Return on Capital Employed Calculation