+ All Categories
Home > Documents > Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2:...

Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2:...

Date post: 10-Jul-2020
Category:
Upload: others
View: 0 times
Download: 0 times
Share this document with a friend
35
CORPORATE PRESENTATION Barclays 2018 CEO Energy-Power Conference
Transcript
Page 1: Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2: 1.1x Annual Dividend. 3: $0.72 (0.8% yield) Daily Production: 211 MBOE ‒ 61,651

CORPORATEPRESENTATION

Barclays

2018 CEO Energy-Power Conference

Page 2: Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2: 1.1x Annual Dividend. 3: $0.72 (0.8% yield) Daily Production: 211 MBOE ‒ 61,651

2

Forward-looking Statements

This presentation contains projections andother forward-looking statements within themeaning of Section 27A of the U.S.Securities Act of 1933 and Section 21E of theU.S. Securities Exchange Act of 1934.These projections and statements reflect theCompany’s current views with respect tofuture events and financial performance. Noassurances can be given, however, thatthese events will occur or that theseprojections will be achieved, and actualresults could differ materially from thoseprojected as a result of certain factors. Adiscussion of these factors is included in theCompany’s periodic reports filed with theU.S. Securities and Exchange Commission.

Contact:

Karen AciernoDirector – Investor [email protected]

Cimarex Energy Co.1700 Lincoln Street, Suite 3700Denver, CO 80203303-295-3995

Page 3: Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2: 1.1x Annual Dividend. 3: $0.72 (0.8% yield) Daily Production: 211 MBOE ‒ 61,651

3

Cimarex Energy SnapshotNYSE symbol: XEC

Market Cap1: $8.1 billion

Enterprise Value1: $9.6 billion

Debt/EBITDA2: 1.1x

Annual Dividend3: $0.72 (0.8% yield)

Daily Production: 211 MBOE

‒ 61,651 barrels of oil per day

2018E Capex: $1.6-$1.7 billion

2018E Production Growth: 14%-18%

Ward County Sale Closed 8/31/18 for $544.5 million

1 As of August 30, 20182 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

Page 4: Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2: 1.1x Annual Dividend. 3: $0.72 (0.8% yield) Daily Production: 211 MBOE ‒ 61,651

4

Cimarex Energy Overview

• Maximizing full-cycle return on invested capitalEnduring Culture

• Creating value, generating top-tier returnsProven Track Record

• Core positions in the Permian and Anadarko BasinsPremier Portfolio

• Trailing 10-year average CROCE: 30%• 10-year production growth CAGR: 11%

Profitable Growth

• Low leverage and liquidity provides opportunitiesStrong

Financial Position

Page 5: Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2: 1.1x Annual Dividend. 3: $0.72 (0.8% yield) Daily Production: 211 MBOE ‒ 61,651

5

The Culture of Cimarex

Maximize Full-Cycle Returns

Idea GenerationDriven by Rigorous

Technical Evaluation

Acreage Concentration

Creating Economies of Scale, Economic Gains

Inventory Expansion

Product of Innovation, and ExplorationFocused

ExecutionDelineation and

Development Focused on Maximizing NPV, IRR

Financial Discipline

Strong Returns Result in Cash Flow Growth, Liquidity, Optionality

Lookback Evaluation

Improves Economic Returns, Operational

Efficiencies

Page 6: Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2: 1.1x Annual Dividend. 3: $0.72 (0.8% yield) Daily Production: 211 MBOE ‒ 61,651

6

0%

10%

20%

30%

40%

50%

60%

70%

80%

90%

100%

Drilling &Completion

Midstream SWD Overhead Land -$1,500/acre

% of Fully-Burdened Investment ATAX IRR

Maximizing Fully-Burdened Returns

2017 XEC project, includes 36 gross wells.

Flat oil & natural gas realized prices of $55.00/$2.00

Half-Cycle Fully-Burdened

Cimarex culture built on maximizing fully burdened after-tax rate of return on investment

Rigorous technical evaluation of all aspects of E&D to improve economic return

Pre-drill and post-drill lookback evaluation of expected to actual results

+ + + +

Page 7: Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2: 1.1x Annual Dividend. 3: $0.72 (0.8% yield) Daily Production: 211 MBOE ‒ 61,651

7

History of Outsized Returns

Cash Return on Capital Employed (CROCE)XEC vs S&P 500 E&P Peers

0%

10%

20%

30%

40%

50%

2008 2009 2010 2011 2012 2013 2014 2015 2016 2017

XEC Peer Avg.***

Page 8: Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2: 1.1x Annual Dividend. 3: $0.72 (0.8% yield) Daily Production: 211 MBOE ‒ 61,651

8

XEC Generating Top-Tier Returns

Source: Stifel estimatesE&P estimates based on Stifel estimates, S&P 500 estimates based on consensusCROCE = (CFFO + Interest (1-tax))/ (Avg Capital Employed)

2018 Cash Return on Capital Employed (CROCE)XEC vs S&P 500

0%

5%

10%

15%

20%

25%

30%

CRO

CE (

%) Average

Page 9: Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2: 1.1x Annual Dividend. 3: $0.72 (0.8% yield) Daily Production: 211 MBOE ‒ 61,651

9

Delaware Basin – Overview

259,000 total net acres

70% of 2018 D&C Budget

Stacked pay opportunities provides multi-zone development opportunities– Upper and Lower Wolfcamp

– Second and Third Bone Spring

– Avalon

WolfcampBonesprinAvalon

WolfcampBone SpringAvalon

Page 10: Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2: 1.1x Annual Dividend. 3: $0.72 (0.8% yield) Daily Production: 211 MBOE ‒ 61,651

10

0

500

1,000

1,500

2,000

Gen 1 Gen 2 Gen 3 Gen 4

Oil (b/d)

49 –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

Well Productivity ImprovementsLong Lateral Upper Wolfcamp Wells(Culberson and Reeves Counties)

Completion GenerationIP180 (BOE/d)

Page 11: Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2: 1.1x Annual Dividend. 3: $0.72 (0.8% yield) Daily Production: 211 MBOE ‒ 61,651

11

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

Permian Basin – Oil Takeaway

Plains pipelinePlains pipeline (under construction)Energy Transfer pipelineOffloading Site

Page 12: Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2: 1.1x Annual Dividend. 3: $0.72 (0.8% yield) Daily Production: 211 MBOE ‒ 61,651

12

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

Permian Basin – Residue Gas Takeaway

Page 13: Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2: 1.1x Annual Dividend. 3: $0.72 (0.8% yield) Daily Production: 211 MBOE ‒ 61,651

13

Delaware Basin – Culberson/White City

Low er WolfcampUpper WolfcampOperated SWD

Owl Draw 122,521 BOE/d (1,393 b/d)

Charismatic 53,271 BOE/d(1,882 b/d)

Carry Back 6 State A 1H

Currently Flowing Back

100,000+ net acres, JDA with Chevron in Culberson 30% of 2018 D&C capital Targeting Upper and Lower

Wolfcamp, Bone Spring Western delineation

continues to unlock value– Five well average: 30-day

IP of 2,724 Boe/d (56% oil) Animal Kingdom: (WOC)

Lower Wolfcamp– 8 wells testing 14

wells/section

1,216’

1,216’225’

Low

er W

olfc

amp

Animal Kingdom spacing

225’

Page 14: Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2: 1.1x Annual Dividend. 3: $0.72 (0.8% yield) Daily Production: 211 MBOE ‒ 61,651

14

Resilient Long Lateral ReturnsCulberson Long Lateral Wolfcamp

0%

100%

200%

300%

400%

$30 $40 $50 $60 $70Realized Oil Price

Upper Wolfcamp - $2/Mcf Lower Wolfcamp - $2/Mcf

Upper Wolfcamp - $1/Mcf Lower Wolfcamp - $1/Mcf

BTAX IRR*

*Assumes full NGL recovery, NGL price is 30% of oil price

Page 15: Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2: 1.1x Annual Dividend. 3: $0.72 (0.8% yield) Daily Production: 211 MBOE ‒ 61,651

15

Delaware Basin – Reeves County

59,400 net acres 20% 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

Wood StateSnowshoe

Pagoda State

Upper WolfcampOperated SWD

Dixieland State 55-62,505 BOE/d (1,464 b/d)

Page 16: Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2: 1.1x Annual Dividend. 3: $0.72 (0.8% yield) Daily Production: 211 MBOE ‒ 61,651

16

Delaware Basin – Lea County

31,400 net acres 12% of 2018 D&C capital Targeting Upper Wolfcamp,

Avalon, Bone Spring Hallertau (Upper Wolfcamp)

– Confirms 12 wells/section Tristie Draw (Avalon)

– 6 wells testing 20 wells/section, completing

Red Hills

Red Tank

Triste Draw

Upper WolfcampAvalonBone Spring

Hallertau Infill4,200’ Avg Lateral

6 Well Avg1,295 BOE/d (783 b/d)

Page 17: Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2: 1.1x Annual Dividend. 3: $0.72 (0.8% yield) Daily Production: 211 MBOE ‒ 61,651

17

Mid-Continent – Overview

326,000 net acres 30% of 2018 D&C capital Woodford: 136,500 net

undeveloped acres– Participated in >950 wells

(>325 operated) since 2007 Meramec: 116,500 net acres

– Improving results driving activity

14N-10W area: formulating Woodford-Meramec co-development plans– Operate 90% of ~24,000

gross acres, 60% WI– Successfully tested 19

wells/section (Leon Gundy)

Cana Core

14N10W

Lone Rock

Page 18: Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2: 1.1x Annual Dividend. 3: $0.72 (0.8% yield) Daily Production: 211 MBOE ‒ 61,651

18

Mid-Continent – Meramec

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

5,000 ft Meramec10,000 ft MeramecMeramec play outline

Dupree BIA 1H1 Mile

2,877 BOE/d (1,597 b/d)

Rocky 1-17H1 Mile

1,912 BOE/d (1,282 b/d)

14N-10W

Mike Com 1H2 Mile

4,353 BOE/d (433 b/d)

Gresham Com 1H 2 Mile

5,813 BOE/d (484 b/d)

Steve OLehman

Miss Mary

Page 19: Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2: 1.1x Annual Dividend. 3: $0.72 (0.8% yield) Daily Production: 211 MBOE ‒ 61,651

19

Mid-Continent – Woodford

136,500 net undeveloped acres 16% 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

Lone Rock

14N 10W

Shelly JD Hoppinscotch

Operated wellNon-operated well

Page 20: Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2: 1.1x Annual Dividend. 3: $0.72 (0.8% yield) Daily Production: 211 MBOE ‒ 61,651

20

Cash Operating Margin ExpansionDeclining LOE and Increasing Realized Prices Driving Margin Expansion

Cash operating costs include: LOE, Transportation, Production Tax, G&A

Realized prices exclude hedge gain/loss

$0

$5

$10

$15

$20

$25

$30

$35

0%

10%

20%

30%

40%

50%

60%

70%

1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18

$/Bo

e O

PEX

& M

argi

n

Mar

gin

%

Cash Operating Costs Margin Margin %

Page 21: Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2: 1.1x Annual Dividend. 3: $0.72 (0.8% yield) Daily Production: 211 MBOE ‒ 61,651

21

2018 Program Overview

Production - MBOE/d

Net Wells Online – 2018E

*Pro forma excludes Ward County volumes

Capital Program ($mm)E&D Capital $1,600 - $1,700D&C Capital $1,300 - $1,400Midstream/Other $80 - $90

D&C as % of E&D

PermianMid-Continent

2018E

70%30%

82%

Produciton GuidanceTotal Production (MBOE/d) 214 - 221Oil Production (MBO/d) 66.0 - 68.0

2018E

Pro Forma* Y/Y GrowthTotal Production 14% - 18%Oil Production 20% - 25%

2018E

206 211 211242

190218

1QA 2QA 3QE 4QE 2017A 2018EOil

206-215 214-221

1QA 2QA 3QE 4QE Drilling orWOC at

YE18Mid-Continent Permian

49

1523

37 38

Page 22: Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2: 1.1x Annual Dividend. 3: $0.72 (0.8% yield) Daily Production: 211 MBOE ‒ 61,651

22

Disciplined Financial Positioning• $1.4 billion of liquidity, including $411mm of cash (2Q18)Significant

Liquidity

• 1.1x Debt/TTM EBITDA (2Q18)Conservative Leverage

• $750 million 3.900% senior unsecured notes due in 2027• $750 million 4.375% senior unsecured notes due in 2024

Investment Grade Debt

0.0x

0.5x

1.0x

1.5x

2.0x

2.5x

3.0x

3.5x

4.0x

2010 2011 2012 2013 2014 2015 2016 2017 2Q18

Deb

t/TTM

EB

ITDA

Debt/EBTIDA Average Debt/TTM EBITDA

XEC Debt/EBITDA

Page 23: Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2: 1.1x Annual Dividend. 3: $0.72 (0.8% yield) Daily Production: 211 MBOE ‒ 61,651

23

Positioned for Success

• Maximizing full-cycle return on invested capital• Idea driven, technical emphasis

Enduring Culture

• Generating strong returns• Decades of top-tier inventory

Premier Portfolio

• 2018 Oil Production Growth: 20%-25%Profitable Growth

• Low leverage and liquidity provides opportunitiesStrong

Financial Position

Page 24: Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2: 1.1x Annual Dividend. 3: $0.72 (0.8% yield) Daily Production: 211 MBOE ‒ 61,651

24

Appendix

Page 25: Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2: 1.1x Annual Dividend. 3: $0.72 (0.8% yield) Daily Production: 211 MBOE ‒ 61,651

25

2018 Guidance

3Q18E FY18E

Production (MBOE/d) 206 - 215 214-221

Oil Production (Bbls/d) 61,500 – 64,500 66,000 – 68,000

Capital Expenditures ($billion)E & D $1.6 – 1.7

D & C $1.3 – 1.4

Midstream/Other $0.08 – 0.09

Expenses ($/BOE)Production $3.80 – 4.30

Transportation, processing & other $2.40 – 3.00

DD&A and ARO accretion $7.50 – 8.10

General and administrative $1.15 – 1.45

Taxes other than income (% of oil and gas revenue) 5.75 – 6.25%

Page 26: Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2: 1.1x Annual Dividend. 3: $0.72 (0.8% yield) Daily Production: 211 MBOE ‒ 61,651

26

Hedges as of August 3, 20182018 2019

ThirdQuarter

Fourth Quarter

First Quarter

Second Quarter

ThirdQuarter

Fourth Quarter

OILWTI Oil Collars1

Volume (Bbl/d) 35,000 29,000 23,000 23,000 16,000 8,000Weighted Average Floor 49.80 51.03 51.83 51.83 53.50 57.00Weighted Average Ceiling 60.49 61.74 63.77 63.77 67.13 68.04

WTI Midland Swaps2

Volume (Bbl/d) 27,000 22,000 19,000 19,000 14,000 6,000Weighted Average Differential (3.89) (4.56) (5.17) (5.17) (6.84) (10.73)

GASPEPL Collars3

Volume (MMBtu/d) 130,000 100,000 90,000 90,000 60,000 30,000Weighted Average Floor 2.19 2.12 2.08 2.08 1.92 1.90Weighted Average Ceiling 2.48 2.42 2.39 2.39 2.26 2.33

El Paso Perm Collars3

Volume (MMBtu/d) 100,000 80,000 70,000 70,000 50,000 20,000Weighted Average Floor 1.92 1.81 1.73 1.73 1.50 1.35Weighted Average Ceiling 2.14 2.03 1.95 1.95 1.74 1.55

Waha Collars3

Volume (MMBtu/d) 10,000 10,000 10,000 10,000 10,000 10,000Weighted Average Floor 1.35 1.35 1.35 1.35 1.35 1.35Weighted Average Ceiling 1.56 1.56 1.56 1.56 1.56 1.56

Total Natural Gas CollarsVolume (MMBtu/d) 240,000 190,000 170,000 170,000 120,000 60,000

1 WTI refers to West Texas Intermediate oil prices as quoted on the New York Mercantile Exchange.2 Index price on basis swaps is WTI NYMEX less the weighted average WTI Midland differential, as quoted by Argus Americas Crude. 3 PEPL refers to Panhandle Eastern Pipe Line Tex/OK Mid-Continent Index, El Paso Perm refers to El Paso Permian Basin Index, and Waha refers to West Texas (Waha) Index, all as quoted on Platt’s Inside FERC.

Page 27: Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2: 1.1x Annual Dividend. 3: $0.72 (0.8% yield) Daily Production: 211 MBOE ‒ 61,651

27

190206

211 206-215214-221

2017A 1QA 2QA 3QE 4QE 2018E

Oil

15

23

49

3738

1QA 2QA 3QE 4QE WellsDrilling orWOC at12/31/18

Permian Mid-Continent

2018 Production GrowthDaily Production(MBOE)

Net Wells Online

Page 28: Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2: 1.1x Annual Dividend. 3: $0.72 (0.8% yield) Daily Production: 211 MBOE ‒ 61,651

28

Permian Region ProductionDaily Production(MBOE)

81

9994

8780

85 86 85

96

107 105

112 114

122

0

25

50

75

100

125

1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18

Oil NGL Natural Gas

Page 29: Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2: 1.1x Annual Dividend. 3: $0.72 (0.8% yield) Daily Production: 211 MBOE ‒ 61,651

29

Mid-Continent Region ProductionDaily Production(MBOE)

7470

68

7782

77

7174

8185 85

8891

89

0

25

50

75

1Q15 2Q15 3Q15 4Q15 1Q16 2Q16 3Q16 4Q16 1Q17 2Q17 3Q17 4Q17 1Q18 2Q18

Oil NGL Natural Gas

Page 30: Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2: 1.1x Annual Dividend. 3: $0.72 (0.8% yield) Daily Production: 211 MBOE ‒ 61,651

30

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

Permian Basin Water Management

Saltwater Disposal System

Page 31: Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2: 1.1x Annual Dividend. 3: $0.72 (0.8% yield) Daily Production: 211 MBOE ‒ 61,651

31

Growth Sensitivities Highlight Asset Quality and Depth

From 2019-2021 (at $55/$2.00 realized), XEC can grow production 10% per year and generate $500-600mm of cumulative free cash flow**

**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.

2019-2021Cumulative Free Cash

Sensitivities BOE Oil Flow ($mm) CROCEMaintenance Case 700 Flat FlatGrowth Sensitivity 1,200 10% 13% $500-$600 30%

Production Growth (3-Yr CAGR)Capex

($mm)

Page 32: Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2: 1.1x Annual Dividend. 3: $0.72 (0.8% yield) Daily Production: 211 MBOE ‒ 61,651

32

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

Red Tank (Lea) Avalon - Triste Draw– Six wells testing 20 wells per section– Waiting on completion

Permian Basin Development Pilot Details

1,216’

1,216’225’

Low

er W

olfc

amp

Animal Kingdom spacing

225’

Snowshoe spacing880’

880’

375’

Upp

er W

olfc

amp

190’

500’

380’

Ava

lon

Triste Draw spacing

Hallertau spacing880’

Upp

er W

olfc

amp

50’

225’

Page 33: Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2: 1.1x Annual Dividend. 3: $0.72 (0.8% yield) Daily Production: 211 MBOE ‒ 61,651

33

Non-GAAP ReconciliationReconciliation of Net Income to EBITDA and Adjusted EBITDA1

($ in Millions) 2015 2016 2017LTM

6/30/18

Net income (loss) $ (2,580) $ (409) $ 494 $ 593

Income tax expense (benefit) (1,472) (214) 188 150

Interest expense, net of capitalized 55 62 52 47

DD&A and ARO accretion 741 400 462 535

EBITDA (3,256) (161) 1,196 1,325

Impairment of oil and gas 4,033 758 — —

Adjusted EBITDA 778 597 1,196 1,325

1The 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

Debt Adjusted Shares (Using trailing 12-mo (TTM) stock price)

2016 2017LTM

6/30/18

Basic shares outstanding (in 000s) 95,124 95,437 95,393Debt adjusted shares outstanding

YE Debt, net 847,124 1,099,466 1,089,177TTM stock price 115.07 114.00 104.42

Equivalent shares issued using TTM stock price 7,362 9,644 10,431

Debt adjusted shares using TTM stock price 102,485 105,082 105,824

Page 34: Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2: 1.1x Annual Dividend. 3: $0.72 (0.8% yield) Daily Production: 211 MBOE ‒ 61,651

34

Non-GAAP ReconciliationReconciliation of cash flow from operations1 Debt/Cap calculation

Six Months Ended June 30, ($ in Millions)

Jun 30, 2018

($ in Millions) 2017 2018Long-term debt (principal) 1,500

Net cash provided by operating activities $ 505 $ 704 Stockholders equity 2,886

Change in operating assets and liabilities 40 12 Total capitalization 4,386

Adjusted cash flow from operations $ 545 $ 717 Long-term debt/total capitalization 34%

Finding & development (F&D) cost2017

Additions to proved reserves (MMBOE)Revisions of previous estimates (10.0)

Extensions & discoveries 156.8

Purchase of reserves 0.2

Total Additions (all sources) 147

Total Capital ($MM) $ 1,281

F&D Costs (all sources) ($/BOE) $ 8.71

Drilling F&D cost (extensions & discoveries) ($/BOE) $ 8.17

Debt/Adjusted EBITDA calculationTwelve months Ended Dec 31 LTM

($ in Millions) 2016 2017 6/30/18

Long-term debt (principal) $1,500 $1,500 $1,500

Adjusted EBITDA 597 1,196 1,325

Debt/Adjusted EBITDA 2.5x 1.3x 1.1x

1Management 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.

Page 35: Corporate Update August 2013 · 1: $8.1 billion Enterprise Value. 1: $9.6 billion Debt/EBITDA. 2: 1.1x Annual Dividend. 3: $0.72 (0.8% yield) Daily Production: 211 MBOE ‒ 61,651

35

Non-GAAP ReconciliationCash Return on Capital Employed (CROCE)

Cash Flow from Operating Activities+ After-tax Interest ExpenseAverage 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 1,097Effective 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 2,568Debt 591 393 350 405 750 924 1,500 1,500 1,500 1,500Capitalization 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 75Capitalized 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%


Recommended