Investor Update
May 2017
Investor Update May 2017 Forward-Looking Information Cautionary - - PDF document
Investor Update May 2017 Forward-Looking Information Cautionary Statement for the Purpose of the Safe Harbor Provisions of the Private Securities Litigation Reform Act of 1995 This presentation includes forward-looking statements
May 2017
Cautionary Statement for the Purpose of the “Safe Harbor” Provisions of the Private Securities Litigation Reform Act of 1995 This presentation includes “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 included in this presentation other than statements of historical fact, including, but not limited to, forecasts or expectations regarding the Company’s business and statements or information concerning the Company’s future operations, performance, financial condition, production and reserves, schedules, plans, timing of development, rates of return, budgets, costs, business strategy, objectives, and cash flows, are forward-looking statements. When used in this presentation, the words “could,” “may,” “believe,” “anticipate,” “intend,” “estimate,” “expect,” “project,” “budget,” “plan,” “continue,” “potential,” “guidance,” “strategy,” and similar expressions are intended to identify forward-looking statements, although not all forward-looking statements contain such identifying words. Forward-looking statements are based on the Company’s current expectations and assumptions about future events and currently available information as to the
business, economic, competitive, regulatory and other risks and uncertainties, most of which are difficult to predict and many of which are beyond the Company’s
not limited to, commodity price volatility; the geographic concentration of our operations; financial, market and economic volatility; the inability to access needed capital; the risks and potential liabilities inherent in crude oil and natural gas exploration, drilling and production and the availability of insurance to cover any losses resulting therefrom; difficulties in estimating proved reserves and other revenue-based measures; declines in the values of our crude oil and natural gas properties resulting in impairment charges; our ability to replace proved reserves and sustain production; the availability or cost of equipment and oilfield services; leasehold terms expiring on undeveloped acreage before production can be established; our ability to project future production, achieve targeted results in drilling and well operations and predict the amount and timing of development expenditures; the availability and cost of transportation, processing and refining facilities; legislative and regulatory changes adversely affecting our industry and our business, including initiatives related to hydraulic fracturing; increased market and industry competition, including from alternative fuels and other energy sources; and the other risks described under Part I, Item 1A Risk Factors and elsewhere in the Company’s Annual Report on Form 10-K for the year ended December 31, 2016, registration statements and other reports filed from time to time with the SEC, and other announcements the Company makes from time to time. Readers are cautioned not to place undue reliance on forward-looking statements, which speak only as of the date on which such statement is made. Should one
plans could differ materially from those expressed in any forward-looking statements. All forward-looking statements are expressly qualified in their entirety by this cautionary statement. Except as expressly stated above or otherwise required by applicable law, the Company undertakes no obligation to publicly correct or update any forward-looking statement whether as a result of new information, future events or circumstances after the date of this presentation, or otherwise. Readers are cautioned that initial production rates are subject to decline over time and should not be regarded as reflective of sustained production levels. In particular, production from horizontal drilling in shale oil and natural gas resource plays and tight natural gas plays that are stimulated with extensive pressure fracturing are typically characterized by significant early declines in production rates. We use the term "EUR" or "estimated ultimate recovery" to describe potentially recoverable oil and natural gas hydrocarbon quantities. We include these estimates to demonstrate what we believe to be the potential for future drilling and production on our properties. These estimates are by their nature much more speculative than estimates of proved reserves and require substantial capital spending to implement recovery. Actual locations drilled and quantities that may be ultimately recovered from our properties will differ substantially. EUR data included herein remain subject to change as more well data is analyzed.
2
1992 1993 1994 1995 1996 1997 1998 1999 2000 2001 2002 2003 2004 2005 2006 2007 2008 2009 2010 2011 2012 2013 2014 2015 2016 2017
2.0 Million Net Reservoir Acres
NORTH SOUTH
Celebrating 50 Years of Organic Growth
3
MT Bakken MT Bakken ND Bakken ND Bakken Arkoma Woodford Arkoma Woodford Anadarko Woodford Anadarko Woodford SCOOP Woodford SCOOP Woodford SCOOP Springer SCOOP Springer STACK Meramec STACK Meramec Cedar Hills Cedar Hills
Boepd
BAKKEN SCOOP STACK
Play Net Reservoir Acres(1) Bakken: 815,000 STACK: Meramec 205,000 Woodford 191,000 SCOOP: Springer 197,000 Woodford 330,000 Sycamore 300,000 250,000 200,000 150,000 100,000 50,000 300,000 350,000
SCOOP Sycamore SCOOP Sycamore
Bakken wells exceed 980 MBoe EUR type curve by an average 65% at 30 days
2Q’17 production trending ahead of forecast; now expected to range from 220,000 to 225,000 Boe per Day SCOOP Springer wells outperform 940 MBoe EUR type curve by an average 60% at 30 days
4
STACK Meramec wells continue to deliver strong 24-hour IPs ranging from 1,907 to 3,011 Boe per day Sycamore expansion adds ~300,000 net reservoir acres under existing leasehold in SCOOP
Structural Improvements Benefiting 2017 and Beyond
$5.49 $5.69 $5.58 $4.30 $3.65 $2.38 $2.07 $2.06 $1.70 $1.53 $7.87 $7.76 $7.64 $6.00 $5.18 $0 $2 $4 $6 $8 $10 2012 2013 2014 2015 2016 $/Boe
Production and Cash G&A Costs
Cash G&A
interest of 82% and cost estimates are used in determining capital efficiency for non-producing properties.
Production Expense 470 506 711 1,110 1,416 41 47 54 104 149 20 40 60 80 100 120 140 160 200 400 600 800 1,000 1,200 1,400 1,600 2012 2013 2014 2015 2016 Net Boe/$1,000(2)
EUR Per Operated Well
DOWN ~30%
DOWN ~20%
UP ~175%
Boe/$1,000 Boe/$1,000 Boe/$1,000 Boe/$1,000 Boe/$1,000
(1)
From 2014 to 2016: From 2014 to 2016:
MBoe
(1)
5
6
Current production forecast:
to 225,000 Boe per Day
per day; trending at top end of guidance
total production in 2018 - 2020
50,000 100,000 150,000 200,000 250,000 300,000 350,000 400,000 450,000 500,000 4Q 2016 2017E 2018E 2019E 2020E STACK SCOOP Bakken Legacy
Strong Production Growth
Boe per day
Exit Rate
Play Capital
($ in MM)
% of D&C Budget ROR % Oil
% Liquids
Bakken DUCs $550 32% 100%+ 80% 90% Bakken Drilling $490 28% 40% - 75% 80% 90% STACK $375 22% 100%+ 60% 70% SCOOP $245 14% ~70% 25% 55% NW Cana $60 4% 100%+ 2% 20% Total D&C Program (weighted avg) $1,720 100%
75% Non-D&C Capital
(land, facilities, other)
$230
$1,950
2.At $55 WTI and $3.15 gas, see footnote 1 on slide 20 3.Estimates based upon 2-stream oil volumes at the wellhead 4.Estimates based upon theoretical NGL recoveries after processing 5.ROR is on the incremental cost forward cost of completion 6.STACK ROR is based on STACK over-pressured oil wells 7.SCOOP ROR is based on SCOOP Woodford condensate wells 8.NW Cana as part of the JDA with SK E&S (1) (2) (3) (4) (5) (6) (7) (8)
7
20,000 40,000 60,000 80,000 100,000 120,000 140,000 30 60 90 120 150
Cumulative Production Boe Producing Days(2)
8
CLR Leasehold CLR Larger Enhanced Completion
1Q’17 well locations:
1Q’17 wells
24-hour IPs: 1,528 to 2,564 Boepd Average 75% ROR, nearly 2X ROR of original 2017 drilling program 1Q’17 wells outperform type curve by ~65% at 30 days
1. Holstein Federal shut in at 75 days 2. Removed days with operational restrictions
Florida Federal Alpha 4 & 5 Radermecher 2,3 & 4
150 days ~55% uplift
Hendrickson 7, 8, 9, 10, 11 &12 Akron Federal Charlotte
9
CLR Leasehold CLR Larger Enhanced Completion
30 Miles
Well Formation 30-Day Avg, Boepd % Oil Current Rate Boepd Akron Federal 7-27H MB 1,853 79% 1,997 Radermecher 2-22H1 TF1 1,833 79% 1,672 Brangus North 1-2H2 TF2 1,728 85% 1,065 Radermecher 4-22H2 TF2 1,618 78% 1,005 Charlotte 7X-22H MB 1,543 79% 2,160
Record wells locations: Daily production rates still increasing for Akron Federal and Charlotte Optimized completion techniques:
Brangus North 1-2H2 Akron Fed. 7-27H Charlotte 7X-22H Radermecher 2-22H1 Radermecher 4-22H2
Company record 30-day rate wells:
10
200 gross operated wells waiting on completion at the end of 1Q’17 7 stimulation crews currently working, growing to 9 by mid-year Costs in-line with expectations through first quarter Infrastructure enhancements
additional markets strengthening wellhead netbacks by ~$2 per barrel in basin
reducing LOE Continue optimizing completions and drilling times
1,000 1,500 2,000 2,500 3,000
2012 2013 2014 2015 2016 2017 EST Local Refining Pipeline Rail Bakken Production Thousand Bopd
Bakken Takeaway Capacity
Pipe Rail
20,000 40,000 60,000 80,000 100,000 120,000
30 60 90 120 150 180
Cumulative Boe Days
1Q’17 Springer Well Performance(1) vs. Historical 940 MBoe Type Curve
Cash (4,775’ lateral) Trammel (8,300’ lateral) Strassle (5,800’ lateral)
11
60 days ~35% uplift 60 days ~100% uplift
First operated Springer completions since 3Q’15 Production uplifted by:
Cash 1-26H (1-mile): cycle times & costs vs. 3Q’15 wells
Drilling to continue in 2017
1Q’17 Springer 24-hour IPs
30 days ~75% uplift
CLR Leasehold CLR Operated Producer
Cash 1-26H Strassle 1-28-33XH Trammell 1-11-14-23XH
1. Actual production without normalization
12
STACK SCOOP
CLR leasehold CLR Sycamore producers Industry HZ Sycamore producers Industry vertical producers
Sycamore expansion adds ~300,000 net reservoir acres under existing leasehold in SCOOP 2 operated completions:
5,800’ lateral (24-hour IP)
7,900’ lateral (24-hour IP)
1.6 to 2.0 MMBoe projected EUR for wells (normalized to 7,500’ lateral) Plan to drill 5 to 7 wells in 2017 Focused on delineating liquids-rich fairways
Ryan Express Pudge
SCOOP Sycamore Fairway
Normally- Pressured Over- Pressured
Recent standalone completions:
2,850 to 4,400 psi
205,000 net acres in Meramec Project ~1,500 potential net unrisked drilling locations
1 Woodford zone Wells Drilling / Completing
CLR Leasehold CLR Rigs Industry Rigs Industry Meramec well CLR Meramec producing wells CLR Meramec wells drilling / completing Over- Pressured Normally- Pressured
Intermediate pipe required
13
Mowery 1-36H Swaim 1-14H Herod FIU 1-8-5XH Nuzum 1-12-1XH
~47,000 net acres under development
interest 6 unit developments scheduled for 2017
density in-line with expectations at combined peak rate of 3,760 Boepd
Density Activity
Blurton Compton
Over- Pressured Normally- Pressured
Bernhardt Intermediate pipe required Verona Ludwig De-risked portion
Gillilan Angus Trust
CLR Leasehold CLR Rigs Industry Rigs Industry Meramec well CLR Meramec producing wells CLR Meramec wells drilling / completing
14
(1) Competitively Position CLR
15
equity compensation expenses), and interest expense, all expressed on a per-Boe basis. Margin does not reflect all activities of the Company that give rise to cash inflows and outflows and specifically excludes income and costs associated with derivative settlements, service operations, exploration activities, asset dispositions, and various non-operating activities. These items are excluded from the computation of Margin because they can vary significantly from period to period in a manner that does not correlate with changes in the Company’s production and sales volumes. Therefore, these items are not typically utilized by management on a per-Boe basis in assessing the performance of the Company’s E&P operations from period to period. See “Continuing to Deliver Strong Margins” on slide 26 for additional details on the method for calculating margin.
$5.49 $5.69 $5.58 $4.30 $3.65 $3.78
$2.38 $2.07 $2.06 $1.70 $1.53 $1.86
$5.58 $6.02 $5.54 $2.47 $1.79 $2.14
$3.95
$4.74 $4.49 $3.86 $4.04 $3.69
$48.59 $53.52 $48.86 $19.15 $14.54 $21.43 $65.99 $72.04 $66.53 $31.48 $25.55 $32.90
$0 $10 $20 $30 $40 $50 $60 $70 $80
2012 2013 2014 2015 2016 1Q 2017
74% 74% 73%
Production Expense Cash G&A(2) Production/Severance Tax & Other Interest Margin(1)
61% 57%
$11.47 per Boe
65%
16
1.5 1.5 1.4 1.2 1.2 1.0 0.8 0.6 0.6 0.4 0.2 0.2 0.4 0.8 1.2 1.6 CLR OAS WLL CXO XEC EOG NBL NFX PXD APC WPX DVN
3-Year Average Recycle Ratio(1)
(Source: KeyBanc, April 2017) $2.80 $3.54 $3.65 $3.96 $4.17 $4.54 $5.28 $5.81 $6.81 $7.09 $7.37 $8.33 $0 $2 $4 $6 $8 $10 APC NBL CLR XEC NFX EOG WPX CXO PXD DVN OAS WLL
2016 LOE per Boe
(Source: Bloomberg)
production costs and G&A)/(3 year production))/ 3 year F&D per unit
Financial Strength
Notes and 2021 Notes on 11/10/16
(Earliest is $500 million in Nov. 2018)
1Q’17
Unsecured Credit Facility
revolver; can upsize to $4.0 billion(1)
$500 $835 $2,000 $1,500 $1,000 $700 $1,915
500 1,000 1,500 2,000 2,500 3,000 2017 2018 2019 2020 2021 2022 2023 2024 2044
LIBOR + 1.5%
($MM)
Debt Maturities Summary
5.0% 4.5% 3.8% 4.9% Undrawn
17
($MM)
Long-Term Debt(2) Declining
Callable 3/15/17 Balance 3/31/17
$7,203 $7,149 $6,830 $6,578 $6,508 $6,000 4,500 5,000 5,500 6,000 6,500 7,000 7,500 1Q 2016 2Q 2016 3Q 2016 4Q 2016 1Q 2017 2017 Target
Vice President, Investor Relations & Research Phone: 405-234-9127 Email: Warren.Henry@CLR.com Alyson L. Gilbert Manager, Investor Relations Phone: 405-774-5814 Email: Alyson.Gilbert@CLR.com Website: www.CLR.com/Investors
18
19
0% 20% 40% 60% 80% 100% $40 $50 $60 $70 ROR WTI Oil Price, $/BBL
STACK Over-Pressured Oil
$9MM Budget 2017
0% 20% 40% 60% 80% 100% $2 $3 $4 ROR Gas Price, $/MCF
SCOOP Woodford Condensate
$10.3MM Budget 2017
~70% ROR
Target EUR: 1,700 MBOE
Target EUR: 2,300 MBOE
0% 20% 40% 60% 80% 100% $2 $3 $4 ROR Gas Price, $/MCF
STACK Woodford (JDA)(3)
$13MM Budget 2017
+100% ROR
Target EUR: 2,175 MBOE
used for oil price sensitivities and $55 WTI is used for gas price sensitivities. The description of the ROR calculation applies to any ROR reference appearing in this presentation.
+100% ROR
20
0% 20% 40% 60% 80% 100% $40 $50 $60 $70 ROR WTI Oil Price, $/BBL
Bakken
$4.9MM DUC Budget 2017 (980 MBOE) $7MM Drilling Budget 2017 (920 MBOE)
~40% ROR
Drilling Target EUR: 920 MBOE DUC EUR: 980 MBOE
~75% ROR for 2017
+100% ROR
(2)10 20 30 40 50 60 10 100 1,000 10,000 6 12 18 24 30 36 Well Count BOE per day Producing Months
Bakken Type Curve
Well Count
10 20 30 40 50 60 6 12 18 24 30 36 10 100 1,000 10,000 Well Count Producing Months Boe per day
SCOOP Woodford Condensate Type Curve
Well Count Enhanced 2,300 BOE Type Curve (Normalized to 7500' LL)
10 20 30 40 50 60 6 12 18 24 30 36 10 100 1,000 10,000 Well Count Producing Months Boe per day
NW Cana Woodford Type Curve
Well Count Type Curve (Normalized to 9800' LL)
21
980 MBoe Type Curve (Norm. to 9,800’ LL)
2,300 MBoe Type Curve (Norm. to 7,500’ LL)
2,150 MBoe Type Curve (Norm. to 9,800’ LL)
STACK Woodford Type Curve
20 40 60 80 100 6 12 18 24 30 36 10 100 1,000 10,000 Well Count Producing Months Boe per day
STACK Over-Pressured Oil Type Curve
Well Count 1,700 MBOE Type Curve (Norm. to 9800' LL)
10 100 1000 10000 30 60 90 120 150 180 210
Boepd Days on Production
710’
MICROSEISMIC SURVEY
1 Mile
660’ 660’ 175’ 175’ 1,320’ 1,320’
New Well Parent Well Hunton Upper Meramec Middle Meramec Osage Woodford Lower Meramec
21,354 Boe per day (70% oil) from 8 Meramec wells (combined peak 24-hour rates)
produced over 2.0 MMBoe
Efficiency gains:
36% reduction from Ludwig parent well
30% reduction
CLR: Ludwig Density Ludwig Daily Production(1)
Parent well 7 New wells 1,700 MBoe type curve
22
23
cums:
EUR (7,500’ lateral)
Peppered Ranch Boatright
12 Miles
Woodford HZ Producing Well CLR Enhanced Completion Gas Condensate Oil
100,000 200,000 300,000 400,000 500,000 30 60 90 120 150 180 210 240 270 300 Cum BOE Days
SCOOP Woodford Condensate Fairway
SCOOP Enhanced Completions SCOOP Offsets SCOOP Enhanced Type Curve (2,300 MBOE)
240 days ~50% uplift
24
20+ enhanced completions
per well for 2-mile lateral
new EUR model
20,000 40,000 60,000 80,000 100,000 120,000 140,000 160,000 180,000 200,000 50 100 150 200 Cum Boe Days
SCOOP Woodford Oil Fairway
Enhanced completions (23 wells) Offset wells 1,340 MBoe Type Curve
180 days ~30% uplift
Oil Window Enhanced Completions
CLR Leasehold Woodford HZ Producing Well CLR Enhanced Completion Gas Condensate Oil
12 Miles
MAY INFILL
6 Miles
Emery 1R-9-16XH IP: 1,334 Boepd (77% oil)
25 Production & Capital 2017 Guidance as
Production (Boe per day) 220,000 – 230,000 Exit rate production (Boe per day) 250,000 – 260,000 Capital expenditures (non-acquisition) $1.95 billion
Operating Expenses
Production expense ($ per Boe) $3.50 - $4.00 Production tax (% of oil & gas revenue) 6.75% - 7.25% Cash G&A expense(1) ($ per Boe) $1.50 - $2.00 Non-cash equity compensation ($ per Boe) $0.60 - $0.70 DD&A ($ per Boe) $19.00 - $22.00
Average Price Differentials
NYMEX WTI crude oil ($ per barrel of oil) ($6.50) - ($7.50) Henry Hub natural gas(2) ($ per Mcf) $0.10 - ($0.40)
1.Cash G&A is a non-GAAP measure and excludes the range of values shown for non-cash equity compensation per Boe in the item appearing immediately below. Guidance for total G&A (cash and non-cash) is an expected range of $2.10 to $2.70 per Boe. 2.Includes natural gas liquids production in differential range
expenses), and interest expense, all expressed on a per-Boe basis. Margin does not reflect all activities of the Company that give rise to cash inflows and outflows and specifically excludes income and costs associated with derivative settlements, service operations, exploration activities, asset dispositions, and various non-operating activities. These items are excluded from the computation of Margin because they can vary significantly from period to period in a manner that does not correlate with changes in the Company’s production and sales volumes. Therefore, these items are not typically utilized by management on a per-Boe basis in assessing the performance of the Company’s E&P operations from period to period.
2012 2013 2014 2015 2016 1Q 2017 Realized oil price ($/Bbl) $84.59 $89.93 $81.26 $40.50 $35.51 $44.69 Realized natural gas price ($/Mcf) $3.73 $4.87 $5.40 $2.31 $1.87 $3.00 Oil production (Bopd) 68,497 95,859 121,999 146,622 128,005 119,201 Natural gas production (Mcfpd) 174,521 240,355 313,137 450,558 533,442 567,328 Total production (Boepd) 97,583 135,919 174,189 221,715 216,912 213,755 EBITDAX ($000's)(2) $1,963,123 $2,839,510 $3,776,051 $1,978,896 $1,881,889 $482,472 Key Operational Statistics (per Boe)(3) Average oil equivalent price (excludes derivatives) $65.99 $72.04 $66.53 $31.48 $25.55 $32.90 Production expense $5.49 $5.69 $5.58 $4.30 $3.65 $3.78 Production tax and other $5.58 $6.02 $5.54 $2.47 $1.79 $2.14 Cash G&A(4) $2.38 $2.07 $2.06 $1.70 $1.53 $1.86 Interest $3.95 $4.74 $4.49 $3.86 $4.04 $3.69 Total of selected costs $17.40 $18.52 $17.67 $12.33 $11.01 $11.47 Margin(1) $48.59 $53.52 $48.86 $19.15 $14.54 $21.43 Margin % 74% 74% 73% 61% 57% 65%
(1)
26
We use a variety of financial and operational measures to assess our performance. Among these measures is
depletion, amortization and accretion, property impairments, exploration expenses, non-cash gains and losses resulting from the requirements of accounting for derivatives, non-cash equity compensation expense, and losses on extinguishment of debt. EBITDAX is not a measure of net income or net cash provided by operating activities as determined by GAAP. Management believes EBITDAX is useful because it allows us to more effectively evaluate our operating performance and compare the results of our operations from period to period without regard to our financing methods or capital
used by investors to measure our ability to meet future debt service requirements, if any. We exclude the items listed above from net income (loss) and net cash provided by operating activities in arriving at EBITDAX because those amounts can vary substantially from company to company within our industry depending upon accounting methods and book values of assets, capital structures and the method by which the assets were acquired. EBITDAX should not be considered as an alternative to, or more meaningful than, net income (loss) or net cash provided by operating activities as determined in accordance with GAAP or as an indicator of a company’s operating performance or liquidity. Certain items excluded from EBITDAX are significant components in understanding and assessing a company’s financial performance, such as a company’s cost of capital and tax structure, as well as the historic costs of depreciable assets, none of which are components of EBITDAX. Our computations of EBITDAX may not be comparable to other similarly titled measures of other companies. See the following page for reconciliations of our net income (loss) and net cash provided by operating activities to EBITDAX for the applicable periods.
27
The following tables provide reconciliations of our net income (loss) and net cash provided by operating activities to EBITDAX for the periods presented:
In thousands 2012 2013 2014 2015 2016 1Q 2017 Net income (loss) $ 739,385 $ 764,219 $ 977,341 $ (353,668) $ (399,679) $ 469 Interest expense 140,708 235,275 283,928 313,079 320,562 71,172 Provision (benefit) for income taxes 415,811 448,830 584,697 (181,417) (232,775) 6,022 Depreciation, depletion, amortization and accretion 692,118 965,645 1,358,669 1,749,056 1,708,744 382,156 Property impairments 122,274 220,508 616,888 402,131 237,292 51,372 Exploration expenses 23,507 34,947 50,067 19,413 16,972 4,998 Impact from derivative instruments: Total (gain) loss on derivatives, net (154,016) 191,751 (559,759) (91,085) 67,099 (44,961) Total cash received (paid), net (45,721) (61,555) 385,350 69,553 89,522 (194) Non-cash (gain) loss on derivatives, net (199,737) 130,196 (174,409) (21,532) 156,621 (45,155) Non-cash equity compensation 29,057 39,890 54,353 51,834 48,097 11,438 Loss on extinguishment of debt
$ 1,963,123 $ 2,839,510 $ 3,776,051 $ 1,978,896 $ 1,881,889 $ 482,472 In thousands 2012 2013 2014 2015 2016 1Q 2017 Net cash provided by operating activities $ 1,632,065 $ 2,563,295 $ 3,355,715 $ 1,857,101 $ 1,125,919 $ 470,201 Current income tax provision (benefit) 10,517 6,209 20 24 (22,939) 1 Interest expense 140,708 235,275 283,928 313,079 320,562 71,172 Exploration expenses, excluding dry hole costs 22,740 25,597 26,388 11,032 12,106 4,841 Gain on sale of assets, net 136,047 88 600 23,149 304,489 (3,638) Tax benefit (deficiency) from stock-based compensation 15,618
(9,828)
(7,587) (1,829) (17,279) (10,044) (10,636) (2,328) Changes in assets and liabilities 13,015 10,875 126,679 (228,622) 162,216 (57,777) EBITDAX (non-GAAP) $ 1,963,123 $ 2,839,510 $ 3,776,051 $ 1,978,896 $ 1,881,889 $ 482,472
28
29
Our presentation of adjusted earnings and adjusted earnings per share that exclude the effect of certain items are non-GAAP financial
U.S. GAAP without regard to non-cash gains and losses on derivative instruments, property impairments, gains and losses on asset sales, and losses on extinguishment of debt. Management believes these measures provide useful information to analysts and investors for analysis of our operating results. In addition, management believes these measures are used by analysts and others in valuation, comparison and investment recommendations of companies in the oil and gas industry to allow for analysis without regard to an entity’s specific derivative portfolio, impairment methodologies, and property dispositions. Adjusted earnings and adjusted earnings per share should not be considered in isolation or as a substitute for earnings or diluted earnings per share as determined in accordance with U.S. GAAP and may not be comparable to other similarly titled measures of other companies. The following table reconciles earnings and diluted earnings per share as determined under U.S. GAAP to adjusted earnings and adjusted diluted earnings per share for the periods presented.
1Q 2017 4Q 2016 1Q 2016 In thousands, except per share data $ Diluted EPS $ Diluted EPS $ Diluted EPS Net income (loss) (GAAP) $ 469
$ 0.07 $ (198,326) $ (0.54) Adjustments: Non-cash (gain) loss on derivatives (45,155) 51,612 (1,863) Property impairments 51,372 34,564 78,927 (Gain) Loss on sale of assets 3,638 (201,315) (109) Loss on extinguishment of debt
(3,542) 33,998 (29,096) Total adjustments, net of tax 6,313 0.02 (55,086) (0.14) 47,859 0.13 Adjusted net income (loss) (Non-GAAP) $ 6,782 $ 0.02 $ (27,416) $ (0.07) $ (150,467) $ (0.41) Weighted average diluted shares outstanding 373,353 370,539 370,062 Adjusted diluted net income (loss) per share (Non-GAAP) $ 0.02 $ (0.07) $ (0.41)
30
Our presentation of cash general and administrative (“G&A”) expenses per Boe is a non-GAAP measure. We define cash G&A per Boe as total G&A determined in accordance with U.S. GAAP less non-cash equity compensation expenses and corporate relocation expenses, expressed on a per-Boe basis. We report and provide guidance on cash G&A per Boe because we believe this measure is commonly used by management, analysts and investors as an indicator of cost management and operating efficiency on a comparable basis from period to period. In addition, management believes cash G&A per Boe is used by analysts and others in valuation, comparison and investment recommendations of companies in the
substantially from company to company. Cash G&A per Boe should not be considered as an alternative to, or more meaningful than, total G&A per Boe as determined in accordance with U.S. GAAP and may not be comparable to other similarly titled measures of other companies. The following table reconciles total G&A per Boe as determined under U.S. GAAP to cash G&A per Boe for the periods presented.
2012 2013 2014 2015 2016 1Q 2017 2017 Guidance Total G&A per Boe (GAAP) $3.42 $2.91 $2.92 $2.34 $2.14 $2.45 $2.10 - $2.70 Less: Non-cash equity compensation per Boe ($0.82) ($0.80) ($0.86) ($0.64) ($0.61) ($0.59) ($0.60) – ($0.70) Less: Relocation expenses per Boe ($0.22) ($0.04)
$2.38 $2.07 $2.06 $1.70 $1.53 $1.86 $1.50 - $2.00