NYSE AMEX: TAT TSX: TNP.TO
TRANSATLANTIC PETROLEUM LTD.
ENERCOM DALLAS
MARCH 2017
Bahar 11H
TRANSATLANTIC PETROLEUM LTD. ENERCOM DALLAS NYSE AMEX: TAT TSX: - - PowerPoint PPT Presentation
Bahar 11H MARCH 2017 TRANSATLANTIC PETROLEUM LTD. ENERCOM DALLAS NYSE AMEX: TAT TSX: TNP.TO FORWARD LOOKING STATEMENTS Outlooks, projections, estimates, targets and business plans in this presentation or any related subsequent discussions are
NYSE AMEX: TAT TSX: TNP.TO
ENERCOM DALLAS
MARCH 2017
Bahar 11H
| NYSE AMEX: TAT TSX: TNP.TO
FORWARD LOOKING STATEMENTS
2
Outlooks, projections, estimates, targets and business plans in this presentation or any related subsequent discussions are forward-looking statements. Actual future results, including TransAtlantic Petroleum Ltd.’s own production growth and mix; financial results; the amount and mix of capital expenditures; resource additions and recoveries; finding and development costs; project and drilling plans, timing, costs, and capacities; revenue enhancements and cost efficiencies; industry margins; margin enhancements and integration benefits; and the impact of technology could differ materially due to a number of factors. These include market prices for natural gas, natural gas liquids and oil products; estimates of reserves and economic assumptions; the ability to produce and transport natural gas, natural gas liquids and oil; the results of exploration and development drilling and related activities; economic conditions in the countries and provinces in which we carry on business, especially economic slowdowns; actions by governmental authorities, receipt of required approvals, increases in taxes, legislative and regulatory initiatives relating to fracture stimulation activities, changes in environmental and other regulations, and renegotiations of contracts; political uncertainty, including actions by insurgent groups or other conflict; the negotiation and closing of material contracts; shortages of drilling rigs, equipment or oilfield services; and other factors discussed here and under the heading “Risk Factors" in our Annual Report on Form 10-K for the year ended December 31, 2015, which is available on our website at www.transatlanticpetroleum.com and on www.sec.gov. See also TransAtlantic’s audited financial statements and the accompanying management discussion and analysis. Forward-looking statements are based on management’s knowledge and reasonable expectations on the date hereof, and we assume no duty to update these statements as of any future date. The information set forth in this presentation does not constitute an offer, solicitation or recommendation to sell or an offer to buy any securities of the Company. The information published herein is provided for informational purposes only. The Company makes no representation that the information and opinions expressed herein are accurate, complete or current. The information contained herein is current as of the date hereof, but may become outdated or subsequently may
The SEC requires oil and gas companies, in their filings with the SEC, to disclose proved reserves that a company has demonstrated by actual production or conclusive formation tests to be economically and legally producible under existing economic and operating conditions. We may use the terms “estimated ultimate recovery,” “EUR,” “probable,” “possible,” and “non-proven” reserves, “prospective resources” or “upside” or other descriptions of volumes of resources or reserves potentially recoverable through additional drilling or recovery techniques. These estimates are by their nature more speculative than estimates of proved reserves and accordingly are subject to substantially greater risk of actually being realized by the Company. There is no certainty that any portion of estimated prospective resources will be discovered. If discovered, there is no certainty that it will be commercially viable to produce any portion of the estimated prospective resources. Note on PV-10: The present value of estimated future net revenues or PV-10 is an estimate of future net revenues from a property at the date indicated, without giving effect to derivative financial instrument activities, after deducting production and ad valorem taxes, future capital costs, abandonment costs and operating expenses, but before deducting future federal income taxes. The future net revenues have been discounted at an annual rate of 10% to determine their “present value.” The present value is shown to indicate the effect of time on the value of the net revenue stream and should not be construed as being the fair market value
at the date indicated, at its acquisition date, or as otherwise indicated. We believe that the present value of estimated future net revenues before income taxes, while not a financial measure in accordance with GAAP, is an important financial measure used by investors and independent oil and natural gas producers for evaluating the relative significance of oil and natural gas properties and acquisitions because the tax characteristics of comparable companies can differ materially. PV-10 is not a measure of financial or operating performance under GAAP. PV-10 should not be considered as an alternative to the Standardized Measure as defined under GAAP. The Standardized Measure represents the PV-10 after giving effect to income taxes. Note on BOE: BOE (barrel of oil equivalent) is derived by converting natural gas to oil in the ratio of six thousand cubic feet (MCF) of natural gas to one barrel (bbl)
primarily applicable at the burner tip and does not represent a value equivalency at the wellhead.
| NYSE AMEX: TAT TSX: TNP.TO
liabilities essentially off set each other. 1
The mar market h has as no not reco cognized t the ch change in n the b bal alance s sheet.
measured by reserves value (adjusted for the redemption or conversion of the preferred stock).
OVERVIEW OF BALANCE SHEET IMPROVEMENT
3
NYSE AMEX: TAT TSX: TNP.TO
| NYSE AMEX: TAT TSX: TNP.TO
COMPANY TRANSFORMATION
5
1. Entered new credit facility with Deniz bank replacing BNP-IFC 2. Exchanged and redeemed approximately $45mm of convertible notes due 6-1-17 for Preferred Series A shares 3. Closed sale of Thrace Basin Natural Gas with Valeura Energy (VLE.TSX) on February 24th
| NYSE AMEX: TAT TSX: TNP.TO $0.0 $2.0 $4.0 $6.0 $8.0 $10.0 $12.0 $14.0 $16.0 $18.0 2013 2014 2015 2016 2.5 3.6 3.9 3.8 1.7 1.5 1.1 0.6 0.0 1.0 2.0 3.0 4.0 5.0 6.0 2013 2014 2015 2016 $- $2.0 $4.0 $6.0 $8.0 $10.0 $12.0 2013 2014 2015 2016 $0.0 $20.0 $40.0 $60.0 $80.0 $100.0 $120.0 2013 2014 2015 2016
HISTORICAL PRODUCTION AND FINANCIAL METRICS
6
(1) General and administrative expenses are calculated in accordance with U.S. GAAP and divided by total production (Mboe) (2) 2016 metrics are estimates and are unaudited. We have provided a range of estimates as amounts are preliminary and are subject to change, possibly materially.
Lease Operating Expense ($/Boe) (2)
$10.7 $8.6 $6.1 $6.0 - $7.5
Capital Expenditures ($ in millions) (2)
$100 $111.5 $22.4 $8.5 - $9.5
Net Production (MBoe/d)
4.2 5.1 5.0 4.4
General and Administrative Expense ($/Boe) (1) (2)
$8.0 - $10.0 $11.5 $14.7 $16.7
| NYSE AMEX: TAT TSX: TNP.TO ($40.0) ($20.0) $0.0 $20.0 $40.0 $60.0 $80.0 $100.0
Q2’2015 Q3’2015 2015 Q1’2016 Q2’2016 Q3’2016 Pro Forma(2)
1.9x 2.0x 1.5x 2.7x 2.1x 1.7x 0.6x
0.0x 2.0x 4.0x
2.1x
HISTORICAL AND PRO FORMA CREDIT STATISTICS
7
(1) Adj. EBITDAX is annualized (2) Pro Forma amount assumes 100% conversion of Series A Preferred Shares, $4.3mm redemption in January of the 2017 notes, Term Loan payments from October 2016 through February 2017, and our partial payment of ANBE loan of $898K in December 2016 and the remainder of the ANBE loan to be paid with the proceeds from TBNG. There is no assurance that the conversion of the Series A Preferred Shares will occur.
Total Debt / Adj. EBITDAX (1) and Total Debt / Net Income / (Loss) from Continuing Operations
($ in millions)
Net Income/(loss) from continuing operations
2013 2014 2015 Q1’2016 Q2’2016 Q3’2016
77.0 90.3 64.7 8.6 10.1
29.2 12.8
| NYSE AMEX: TAT TSX: TNP.TO $143.0 $129.7 $96.9 $94.3 $84.7 $87.4 $32.5 $0.0 $20.0 $40.0 $60.0 $80.0 $100.0 $120.0 $140.0 $160.0 Q2 2015 Q3 2015 2015 Q1 2016 Q2 2016 Q3 2016 Pro Forma (*)
IMPROVING BALANCE SHEET
8
* Note: Pro Forma amount assumes 100% conversion of Series A Preferred Shares, $4.3mm redemption in January of the 2017 notes, Term Loan payments from October 2016 through February 2017, and partial payment of ANBE loan of $898K in December 2016 and the remainder of the ANBE loan to be paid with the proceeds from TBNG.. There is no assurance that the conversion of the Series A Preferred Shares will occur.
Total Debt
30-Sep Series A Q4'16 & Jan/Feb 2017 TBNG Sale Q4'16 and Jan/Feb Mar 1 Pro Forma Pro Forma Balance Sheet Actual Preferred Offering Debt Reductions Transaction Close Estimated Cash Movements with Exchange, debt repayments, TBNG Sale, & other cash movements. Coupon Maturity Cash 20.6 $ 5.3 $ (14.2) $ 16.3 $ (3.7) $ 24.3 $ Debt First Lien Term Loan (2) 28.8
22.5 8.58% 18-Feb Convertible Notes (3) 55.0
9.98 13% 17-Jul Other Notes (4) 3.6
0.00 12.13% Various Total Debt 87.4
32.5 Shareholders Equity Equity Series A Preferred Shares (1)
46.1 $ Total Shareholders Equity 59.5 46.1 105.6 $ Total Capitalization 146.9 $ 5.30 $ (14.2) $ 138.0 $ (1) This Pro Forma balance sheet assumes all Series A Preferred Shares are converted into Common Shares. There is no assurance that the conversion of the Series A Preferred Shares will occur. (2) This Pro Forma balance includes our Term Loan payment of $1.25mm each month from October 2016 through February 2017 (3) This Pro Forma balance sheet includes our redemption of ~ $4.27mm of the 2017 Notes in January 2017 (4) This Pro Forma balance sheet includes our partial payment of ANBE loan of $898K in December 2016 and the remainder of the ANBE loan to be paid with the proceeds from TBNG.
NYSE AMEX: TAT TSX: TNP.TO
Bahar Production Facility
| NYSE AMEX: TAT TSX: TNP.TO
RESERVES - OVERVIEW
OPPOSING PRICING TRAJECTORIES YEAR-OVER-YEAR
10
SEC Price dropped from $55 to $44, Beginning Forward Strip increased from $47 to $58 YE2016 Ex-TBNG is Proforma
| NYSE AMEX: TAT TSX: TNP.TO
RESERVES – YEAR OVER YEAR COMPARISON
200% PRODUCTION REPLACEMENT OVERSHADOWED BY ASSET SALES
11
YE2016 reserves are preliminary D&M results. YE2016 TBNG reserves are internal. YE2015 reserves are final, audited D&M results.
| NYSE AMEX: TAT TSX: TNP.TO
RESERVES – YEAR OVER YEAR COMPARISON
SEC VALUE DOWN 45% *WHILE STRIP VALUE UP 18%*
12
* Ex TBNG YE2016 reserves are preliminary D&M results. YE2016 TBNG reserves are internal. YE2015 reserves are final, audited D&M results. TBNG reserves are unaudited, internal reserves.
SEC VALUE Increase due to foward strip YE2015 Forward Strip Value (<SEC) SEC
138 222
| NYSE AMEX: TAT TSX: TNP.TO
OVERVIEW – SEC PRICING VS. FORWARD STRIP
13
YE2016 reserves are preliminary D&M results. YE2015 reserves are final, audited D&M results.
YE2016 SEC RESERVES YE2016 FORWARD STRIP RESERVES
Net R Reserves (MMB MMBoe) Prove roved (1 (1P) 1P + P + Pr Probable (2P) P) 12/31/2015 18.6 48.3 Production
Adds/Revisions 3.5 3.9 Operations Total 20.4 50.5 Disposition (Albania)
12/31/2016 15.5 31.0 TBNG Reserves
YE2016 (Ex-TBNG) 14.0 26.7 Y/Y Change
Reserves/ Production 8.2 15.7 Net R Reserves (MMB MMBoe) Prove roved (1 (1P) 1P + P + Pr Probable (2P) P) 12/31/2015 18.5 48.8 Production
Adds/Revisions 4.0 3.9 Operations Total 20.8 51.0 Disposition (Albania)
12/31/2016 15.9 31.5 TBNG Reserves
YE2016 (Ex-TBNG) 14.4 27.2 Y/Y Change
Reserves/ Production 8.5 16.0
| NYSE AMEX: TAT TSX: TNP.TO
SOUTH EAST TURKEY
14
Source IHS with production through the end of 2010
TransAtlantic’s licenses are surrounded by numerous fields of significant reserve size
TransAtlantic license outline 3D shoot outline Producing field outline Barbes field 23.79 MMBO Barbes Derin field 12 BCF, 1.04 MMB cond. Yenikoy field 18.02 MMBO Kayakoy field 27.78 MMBO Kayakoy Bati field 47.14 MMBO, 9.38 MMCF Sahaban field 17.58 MMBO Kurkan field 59.57 MMBO Beykan field 76.38 MMBO Kastel field 15 MMBO Bahar field Molla field Goksu field Arpatepe field Ramen Bati field 103.83 MMBO Ramen field 89.1 MMBO Garzan field 42.04 MMBO Silivanka field 13.25 MMBO Selmo field 88.61 MMBO
| NYSE AMEX: TAT TSX: TNP.TO
SOUTHEAST TURKEY – MOLLA AREA – BAHAR FIELD
15
Reserves other than Bahar are internal estimates for gross reserves. Reserves for Bahar are externally prepared gross reserves by D&M.
Pinar 1 Catak 1 Expansion of License 4845
Molla Goksu
1P = P = Pr Proved 2P = P = Pr Proved + Pr Probable nr = Not Re Reserved Rese serve E Est stimates d do not i include Dadas S s Sands o s or S Shale Bahar Field r rese serves a s are gross E ss EUR
Ba Bahar Fi Field 7. 7.24 24 M M 1P 1P 10. 10.9 M M 2P 2P
11
| NYSE AMEX: TAT TSX: TNP.TO
TURKEY RESERVES – MOLLA AREA – BAHAR FIELD
GROWTH OF RESERVES & PRODUCTION AT BAHAR FIELD
16
Reserves are SEC pricing. Reserves for Bahar are externally prepared net reserves by D&M.
| NYSE AMEX: TAT TSX: TNP.TO
SOUTHEAST TURKEY ACTIVITY
CURRENTLY DRILLING
Bahar 11 Well Path on Seismic
17
Hazro F-3 Bahar 4: 1826 BOPD
Bahar 6: 757 BOPD
vertical section with 4-5 fracs in Bedinan
commingle Hazro F3 and Bedinan
Karababa A BCU - Hazro
Hazro F4 Hazro F3
Dadas II Bedinan Bahar 11 H
| NYSE AMEX: TAT TSX: TNP.TO
OVERVIEW – SEC PRICING VS. FORWARD STRIP
18
YE2016 reserves are preliminary D&M results. YE2015 reserves are final, audited D&M results. $/Share based on 12/31/16 outstanding shares of 47,220,525. $/Share Preferred Converted assumes 100% conversion of the Series A Preferred
YE2016 SEC VALUE YE2016 FORWARD STRIP VALUE
PV PV-10 10 of
Reserves ($MM) M) Prove roved (1 (1P) 1P + P + Pr Probable (2P) P) 12/31/2015 251 526 Sales Revenue
Adds/Revisions
Operations Total 188 427 Disposition (Albania)
12/31 31/201 016 159 159 31 314 TBNG Reserves
YE2016 016 ( (Ex-TBNG) NG) 138 138 265 65 Y/Y Change
Reserves/ Sales Revenue 2.2 4.2 ($/Share) Preferred Redeemed $2.92 $5.61 ($/Share) Preferred Converted $1.54 $2.97 PV PV-10 10 of
Reserves ($MM) M) Prove roved (1 (1P) 1P + P + Pr Probable (2P) P) 12/31/2015 222 499 Sales Revenue
Adds/Revisions 148 203 Operations Total 307 639 Disposition (Albania)
12/31 31/201 016 284 284 536 36 TBNG Reserves
YE2016 016 ( (Ex-TBNG) NG) 263 63 487 87 Y/Y Change 18%
Reserves/ Sales Revenue 4.2 7.7 ($/Share) Preferred Redeemed $5.57 $10.31 ($/Share) Preferred Converted $2.94 $5.45
NYSE AMEX: TAT TSX: TNP.TO
| NYSE AMEX: TAT TSX: TNP.TO
OPPORTUNITY FOR GROWTH
20
| NYSE AMEX: TAT TSX: TNP.TO
SOUTHEAST TURKEY – MOLLA AREA – BAHAR FIELD
21
Reserves other than Bahar are internal estimates for gross reserves. Reserves for Bahar are externally prepared gross reserves by D&M.
Pinar 1 Catak 1 Expansion of License 4845
Molla Goksu
1P = P = Pr Proved 2P = P = Pr Proved + Pr Probable nr = Not Re Reserved Rese serve E Est stimates d do not i include Dadas S s Sands o s or S Shale Bahar Field r rese serves a s are gross E ss EUR
Ba Bahar Fi Field 7. 7.24 24 M M 1P 1P 10. 10.9 M M 2P 2P
11
Horizontal & Downdip Test
| NYSE AMEX: TAT TSX: TNP.TO
SOUTHEAST TURKEY – MOLLA AREA – PINAR REDRILL
22
Reserves other than Bahar are internal estimates for gross reserves. Reserves for Bahar are externally prepared gross reserves by D&M.
Pinar 1 Catak 1 Expansion of License 4845
Molla Goksu
1P = P = Pr Proved 2P = P = Pr Proved + Pr Probable nr = Not Re Reserved Rese serve E Est stimates d do not i include Dadas S s Sands o s or S Shale
Pina inar – 5 M n M nr
1 11
Good Mud Log & Elog Show Couldn’t get pipe set
| NYSE AMEX: TAT TSX: TNP.TO
SOUTHEAST TURKEY – MOLLA AREA
23
Reserves other than Bahar are internal estimates for gross reserves. Reserves for Bahar are externally prepared gross reserves by D&M.
Pinar 1 Catak 1 Expansion of License 4845
Molla Goksu
1P = P = Pr Proved 2P = P = Pr Proved + Pr Probable nr = Not Re Reserved Rese serve E Est stimates d do not i include Dadas S s Sands o s or S Shale
PMK C Com
x – 72 M 72 M nr
1 11
Oil & Gas on Uplifted Blocks
| NYSE AMEX: TAT TSX: TNP.TO
SOUTHEAST TURKEY – MOLLA AREA – CAVUSLU
24
Reserves other than Bahar are internal estimates for gross reserves. Reserves for Bahar are externally prepared gross reserves by D&M.
Pinar 1 Catak 1 Expansion of License 4845
Molla Goksu
1P = P = Pr Proved 2P = P = Pr Proved + Pr Probable nr = Not Re Reserved Rese serve E Est stimates d do not i include Dadas S s Sands o s or S Shale
Cavuslu – 12 M 12 M nr
1 11
Four Way Closure on Trend with Bahar
| NYSE AMEX: TAT TSX: TNP.TO
SOUTHEAST TURKEY – MOLLA AREA
25
Reserves other than Bahar are internal estimates for gross reserves. Reserves for Bahar are externally prepared gross reserves by D&M.
Pinar 1 Catak 1 Expansion of License 4845
Molla Goksu
1P = P = Pr Proved 2P = P = Pr Proved + Pr Probable nr = Not Re Reserved Rese serve E Est stimates d do not i include Dadas S s Sands o s or S Shale
PMK C Com
x – 72 M 72 M nr BC Co C Complex – 51 M 51 M nr
1 11
Oil above Bahar 7 Level
| NYSE AMEX: TAT TSX: TNP.TO
SOUTHEAST TURKEY – MOLLA AREA – NEW LICENSE
26
Reserves other than Bahar are internal estimates for gross reserves. Reserves for Bahar are externally prepared gross reserves by D&M.
Pinar 1 Catak 1 Expansion of License 4845 1P = P = Pr Proved 2P = P = Pr Proved + Pr Probable nr = Not Re Reserved Rese serve E Est stimates d do not i include Dadas S s Sands o s or S Shale 11
2D Seismic Leads Will 3D this Summer
| NYSE AMEX: TAT TSX: TNP.TO
SOUTHEAST TURKEY – MOLLA AREA
27
Reserves other than Bahar are internal estimates for gross reserves. Reserves for Bahar are externally prepared gross reserves by D&M.
Pinar 1 Catak 1 Expansion of License 4845 1P = P = Pr Proved 2P = P = Pr Proved + Pr Probable nr = Not Re Reserved Rese serve E Est stimates d do not i include Dadas S s Sands o s or S Shale
Molla Ar a Area Bed ea Bedinan an & Hazr azro
123 MMBO Potential 7.24 MMBO 1P 10.9 MMBO 2P 112 MMBO nr
11
Bedinan – Hazro Zones Only
| NYSE AMEX: TAT TSX: TNP.TO
BULGARIA – NORTH KOYNARE PROSPECT
28
*Reserves are internal estimates for gross reserves.
A A’ A’ B B’ B’ R1 R1 R2 R2
1400 400 Ac Acres
* Prospe pect ct to be tested through sidetrack
Koynare Production Concession
North Koynare Prospect
| NYSE AMEX: TAT TSX: TNP.TO
BULGARIA – NORTH KOYNARE PROSPECT
29
Reserves are internal estimates for gross reserves.
Nor
Koynare Structure Doln lni Dabn bnik Field ld 29MMBO Dolni D i Dabnik F ik Fm. Lower C Cretaceou
Uncon
C C’ C’
Propos
Location
Graben (Kitchen A Area)
R1 R1
Down t throw
Dolni D Dabnik i in R1
Compilation of 2D seismic for comparison of North Koynare Prospect to kitchen area and Dolni Dabnik Field. Dolni Dabnik Field is shown in elongated strike view whereas North Koynare is shown in a dip direction due to bend in seismic.
C C’ C’
| NYSE AMEX: TAT TSX: TNP.TO
DELVINA GAS FIELD 25% OPERATED INTEREST
30
Reserves are internal estimates from Chevron report
a gas treatment facility in 2017
Delvina Field
Delvina range from 61 BCF (10 Mbo) to 279 BCF (46 Mbo) (per prior Chevron analysis)
| NYSE AMEX: TAT TSX: TNP.TO
SUMMARY
31
NYSE AMEX: TAT TSX: TNP.TO
EMILE LEE U UPSON ON
INVE VESTOR R RELA LATIONS NS ADMINIS MINISTRATIVE VE C COORDINA NATOR 972. 72.59 590. 0.9912 e 12 ext1012
emilee.upson@tapcor.com
NYSE AMEX: TAT TSX: TNP.TO
| NYSE AMEX: TAT TSX: TNP.TO
EXPERIENCED MANAGEMENT
34
NAME TITLE YE YEARS’ EXPERIEN ENCE E PRI RIOR E R EXPERI RIENCE
Malone Mitchell III Chairman & CEO 30 Todd Dutton President 37 Chris Elmore CAO & Controller 16 Chad Burkhardt VP, GC & CS 17 Selami Uras VP, Land 30 David Mitchell VP, Engineering 10 Lee Muncy VP, Geosciences 38 Fabian Anda VP, Finance 18
Texas Pacific Oil Company Coquina Oil Corp Bass Companies
| NYSE AMEX: TAT TSX: TNP.TO
APPENDIX – SEC PRICING
RESERVES SNAPSHOT
35
Reserves outlined are Preliminary YE2016 D&M Reserves as of Jan 31st, 2017 except TBNG reserves. TBNG reserves are unaudited, internal reserves.
Oil Gas MBOE PV-10 Oil Gas MBOE PV-10 Oil Gas MBOE PV-10
(Mbo) (MMscf) (Mboe) ($M) (Mbo) (MMscf) (Mboe) ($M) (Mbo) (MMscf) (Mboe) ($M)
PDP 4,241 1,886 4,555 83,568 $ 3 1,928 324 8,083 $
PDNP 544 1,519 798 17,624 $
318 5,292 $ 8 233 47 727 $ PUD 8,073 1,807 8,374 36,168 $
867 7,622 $ 44 1,178 241 11 $ Total Proved 12,858 5,213 13,727 137,360 $ 3 9,037 1,509 20,997 $ 53 1,411 288 738 $ P2P 654 258 697 13,541 $ 2 806 136 3,308 $
P2N 178 1,049 352 8,850 $
99 962 $ 11 309 63 1,812 $ P2U 10,560 1,993 10,892 94,663 $
2,541 23,861 $ 171 3,325 726 8,231 $ Total Prob 11,391 3,300 11,941 117,054 $ 2 16,641 2,775 28,131 $ 183 3,634 788 10,042 $ Total 2P 24,249 8,512 25,668 254,414 $ 4 25,678 4,284 49,128 $ 235 5,045 1,076 10,780 $ P3P 783 310 834 16,278 $ 3 1,036 175 3,922 $
P3N 190 755 316 7,883 $
96 1,968 $ 22 625 127 1,873 $ P3U 10,606 51,816 19,242 208,949 $
2,670 31,569 $ 277 5,465 1,188 14,143 $ Total Poss. 11,579 52,881 20,392 233,111 $ 3 17,638 2,942 37,459 $ 299 6,090 1,314 16,015 $ Total 3P 35,828 61,393 46,060 487,525 $ 7 43,316 7,226 86,587 $ 535 11,136 2,391 26,795 $ TURKEY - Non-TBNG ALBANIA TURKEY - TBNG (internal) Oil Gas NGL MBOE PV-10
(Mbo) (MMscf) (Mbo) (Mboe) ($M)
4,244 3,814 4,879 4,879 91,651 $ 553 3,662 1,116 1,163 23,643 $ 8,117 8,184 9,240 9,481 43,801 $ 12,913 15,661 15,235 15,523 159,094 $ 656 1,063 833 833 16,849 $ 189 1,950 451 514 11,623 $ 10,731 20,562 13,432 14,158 126,755 $ 11,576 23,575 14,716 15,505 155,228 $ 24,489 39,236 29,952 31,028 314,322 $ 785 1,346 1,010 1,010 20,200 $ 212 1,959 412 539 11,724 $ 10,883 73,304 21,913 23,101 254,661 $ 11,881 76,609 23,335 24,649 286,585 $ 36,370 115,845 53,286 55,677 600,907 $ TOTAL COMPANY
| NYSE AMEX: TAT TSX: TNP.TO
APPENDIX – FORWARD STRIP PRICING
BRENT FORWARD RESERVES SNAPSHOT
36
Reserves outlined are Preliminary YE2016 D&M Reserves as of Jan 31st, 2017 except TBNG reserves. TBNG reserves are unaudited, internal reserves.
Oil Gas MBOE PV-10 Oil Gas MBOE PV-10 Oil Gas MBOE PV-10
(Mbo) (MMscf) (Mboe) ($M) (Mbo) (MMscf) (Mboe) ($M) (Mbo) (MMscf) (Mboe) ($M)PDP 4,241 1,886 4,555 83,568 $ 3 1,928 324 8,083 $
PDNP 544 1,519 798 17,624 $
318 5,292 $ 8 233 47 727 $ PUD 8,073 1,807 8,374 36,168 $
867 7,622 $ 44 1,178 241 11 $ Total Proved 12,858 5,213 13,727 137,360 $ 3 9,037 1,509 20,997 $ 53 1,411 288 738 $ P2P 654 258 697 13,541 $ 2 806 136 3,308 $
P2N 178 1,049 352 8,850 $
99 962 $ 11 309 63 1,812 $ P2U 10,560 1,993 10,892 94,663 $
2,541 23,861 $ 171 3,325 726 8,231 $ Total Prob 11,391 3,300 11,941 117,054 $ 2 16,641 2,775 28,131 $ 183 3,634 788 10,042 $ Total 2P 24,249 8,512 25,668 254,414 $ 4 25,678 4,284 49,128 $ 235 5,045 1,076 10,780 $ P3P 783 310 834 16,278 $ 3 1,036 175 3,922 $
P3N 190 755 316 7,883 $
96 1,968 $ 22 625 127 1,873 $ P3U 10,606 51,816 19,242 208,949 $
2,670 31,569 $ 277 5,465 1,188 14,143 $ Total Poss. 11,579 52,881 20,392 233,111 $ 3 17,638 2,942 37,459 $ 299 6,090 1,314 16,015 $ Total 3P 35,828 61,393 46,060 487,525 $ 7 43,316 7,226 86,587 $ 535 11,136 2,391 26,795 $ TURKEY - Non-TBNG ALBANIA TURKEY - TBNG (internal)
Oil Gas NGL MBOE PV-10
(Mbo) (MMscf) (Mbo) (Mboe) ($M)
PDP 4,244 3,814 4,879 4,879 91,651 $ PDNP 553 3,662 1,116 1,163 23,643 $ PUD 8,117 8,184 9,240 9,481 43,801 $ Total Proved 12,913 15,661 15,235 15,523 159,094 $ P2P 656 1,063 833 833 16,849 $ P2N 189 1,950 451 514 11,623 $ P2U 10,731 20,562 13,432 14,158 126,755 $ Total Prob 11,576 23,575 14,716 15,505 155,228 $ Total 2P 24,489 39,236 29,952 31,028 314,322 $ P3P 785 1,346 1,010 1,010 20,200 $ P3N 212 1,959 412 539 11,724 $ P3U 10,883 73,304 21,913 23,101 254,661 $ Total Poss. 11,881 76,609 23,335 24,649 286,585 $ Total 3P 36,370 115,845 53,286 55,677 600,907 $ TOTAL COMPANY
| NYSE AMEX: TAT TSX: TNP.TO
APPENDIX – PRICING DATA
37
Reserves outlined are Preliminary YE2016 D&M Reserves as of Jan 31st, 2017 except TBNG reserves. TBNG reserves are unaudited, internal reserves.
Avg.
Realized d Pri rice ces ($) Oi Oil Nat Natural al G Gas as 12/31/2015 $48.65 $7.65 12/31/ 1/20 2016 $37 37.1 .16 $6.8 $6.85 Chang nge
24%
10%
Reali lized Price ces ($
($)
Oi Oil Nat atural Gas as 2017 $50.84 $6.85 2018 $50.83 $6.85 2019 $50.32 $6.85 2020 $50.47 $6.85 2021 $51.08 $6.85 2022 $51.61 $6.85 2023 $52.29 $6.85 2024+ $52.74 $6.85 Forward rd Strip p Price ces ($
($)
Oi Oil Nat atural Gas as 2017 $58.19 $7.65 2018 $58.28 $7.65 2019 $57.82 $7.65 2020 $57.98 $7.65 2021 $58.57 $7.65 2022 $59.05 $7.65 2023 $59.72 $7.65 2024+ $60.16 $7.65
SEC P Pri rice ces ($) Oi Oil Nat Natural al G Gas as 12/31/2015 $55.11 $7.65 12/31/ 1/20 2016 $44.42 .42 $6.8 $6.85 Chang nge
19%
10%
| NYSE AMEX: TAT TSX: TNP.TO
APPENDIX
OIL PRICING HIGHLIGHTS
38
YE2016 reserves are preliminary D&M results. YE2015 reserves are final, audited D&M results.
Impro rove ved Pri rici cing Environme nment nt
a 26% discount to SEC
30% premium
compared to today’s prices
0% 10% 20% 30% 40% 2016 2017 2018 2019 2020 2021 2022 2023 2024
Forward Strip Variance to SEC Prices
YE2015 Strip % diff to SEC YE2016 Strip % diff to SEC $35.00 $40.00 $45.00 $50.00 $55.00 $60.00 $65.00 2016 2017 2018 2019 2020 2021 2022 2023 2024
2015 vs. 2016 Foward Strip Prices
YE2015 FWD STRIP YE2016 FWD STRIP
YE2015 FWD STRIP YE2016 FWD STRIP 2016 40.59 $ 2017 47.58 $ 58.19 $ 2018 51.90 $ 58.28 $ 2019 54.75 $ 57.82 $ 2020 56.54 $ 57.98 $ 2021 57.81 $ 58.57 $ 2022 58.46 $ 59.05 $ 2023 58.46 $ 59.72 $ 2024 58.46 $ 60.16 $
| NYSE AMEX: TAT TSX: TNP.TO
APPENDIX - TURKEY RESERVES
PROVED RESERVES BY AREA - SEC
39
YE2016 Non-TBNG reserves are preliminary D&M results. TBNG reserves are unaudited, internal reserves in consolidated numbers. YE2015 reserves are final, audited D&M results. Prices are SEC Brent Price before differentials
12/31/2016 Adds / 2016 12/31/2015 Y/Y Change MMBoe Net Revisions Production Net Net PDP Şelmo 2.4 0.0
3.1
Thrace (Non-TBNG) 0.1
0.7
Thrace (TBNG) 0.3 0.0
0.5
Molla 1.9 1.5
1.0 86% Other 0.2
0.0 0.4
Total PDP Reserves 4.9 0.8
5.7
PDNP Şelmo 0.2 0.0 0.0 0.2 11% Thrace (Non-TBNG) 0.3
0.0 0.6
Thrace (TBNG) 0.3 0.0 0.0 0.3
Molla 0.3
0.8
Other 0.0
0.0 0.2
Total PDNP Reserves 1.1
2.1
PUD Şelmo 4.4 0.7 0.0 3.7 19% Thrace (Non-TBNG) 0.3
0.0 1.2
Thrace (TBNG) 0.9 0.0 0.0 0.9 0% Molla 3.7 2.5 0.0 1.2 205% Other 0.0
0.0 0.4
Total PUD Reserves 9.2 1.9 0.0 7.4 25%
| NYSE AMEX: TAT TSX: TNP.TO
APPENDIX - TURKEY RESERVES
RESERVES BY AREA - SEC
40
YE2016 Non-TBNG reserves are preliminary D&M results. TBNG reserves are unaudited, internal reserves in consolidated numbers. YE2015 reserves are final, audited D&M results. Prices are SEC Brent Price before differentials
12/31/2016 Adds / 2016 12/31/2015 Y/Y Change MMBoe Net Revisions Production Net Net 1P Reserves Şelmo 7.0 0.8
7.0 0% Thrace (Non-TBNG) 0.7
0.9
Thrace (TBNG) 1.5 0.0
1.7
Molla 5.8 3.5
3.0 95% Other 0.2
0.0 0.9
Total 1P Reserves 15.2 3.3
13.5 13% 2P Reserves Şelmo 12.5 0.0
13.2
Thrace (Non-TBNG) 1.2
1.6
Thrace (TBNG) 4.3 0.0
4.5
Molla 11.8 5.1
7.3 61% Other 0.2
0.0 1.2
Total 2P Reserves 30.0 3.8
27.8 8% 3P Reserves Şelmo 16.5 0.0
17.2
Thrace (Non-TBNG) 10.0
10.6
Thrace (TBNG) 7.2 0.0
7.4
Molla 19.4 6.0
14.0 38% Other 0.2
0.0 1.6
Total 3P Reserves 53.3 4.1
50.8 5%
| NYSE AMEX: TAT TSX: TNP.TO
APPENDIX
PRODUCTION SUMMARY
41
Production is reported net wellhead volumes
2015 2016 Y/Y Net Production Volumes Production Production % Change TURKEY Oil (Mbbls) 1,426 1,378
Gas (MMscf) 2,645 1,597
BOE (Mboe) 1,867 1,644
ALBANIA Oil (Mbbls) 248 39
Gas (MMscf) 0% BOE (Mboe) 248 39
TOTAL Oil (Mbbls) 1,674 1,417
Gas (MMscf) 2,645 1,597
BOE (Mboe) 2,115 1,683
| NYSE AMEX: TAT TSX: TNP.TO
ADJUSTED EBITDAX RECONCILIATIONS
42
Adjusted EBITDAX from continuing operations ("Adjusted EBITDAX") is a non-GAAP financial measure that represents net income (loss) from continuing operations plus interest and other, net, current and deferred income tax expense, exploration, abandonment and impairment, seismic and other exploration expense, foreign exchange loss (gain), share-based compensation expense, loss (gain) on commodity derivative contracts, cash settlements on commodity derivative contacts, accretion of asset retirement obligation, depreciation, depletion and amortization, revaluation of contingent consideration, commodity derivative unwind (gain) /loss and net other items. The Company believes Adjusted EBITDAX assists management and investors in comparing the Company's performance on a consistent basis without regard to depreciation, depletion and amortization and impairment of oil and natural gas properties and exploration expenses, which can vary significantly from period to period. In addition, management uses Adjusted EBITDAX as a financial measure to evaluate the Company's operating performance. Adjusted EBITDAX is not a measure of financial performance under GAAP. Accordingly, it should not be considered as a substitute for net income or income from continuing operations prepared in accordance with GAAP. Net income or income from continuing operations may vary materially from Adjusted EBITDAX. Investors should carefully consider the specific items included in the computation of Adjusted EBITDAX.
| NYSE AMEX: TAT TSX: TNP.TO
43
ADJUSTED EBITDAX RECONCILIATIONS (CONTINUED)
For the Twelve Months Ended Dec 31
| NYSE AMEX: TAT TSX: TNP.TO
2016 PV-10 RECONCILIATION
44
Value of Proved Reserves The following table shows our estimated future net revenue, PV-10 and Standardized Measure as of December 31, 2016:
Turkey Albania TBNG(1) Total (in thousands)
Future net revenue $ 219,306 $ 3,502 $ 33,680 $ 256,488 Total PV-10(2) $ 137,490 $ 738 $ 20,990 $ 159,218 Total Standardized Measure $ 126,538 $ 738 $ 17,658 $ 144,934 (1) Our TBNG reserves were sold in February 2017. The TBNG reserves are based on internal unaudited estimates as of December 31, 2016. (2) The PV-10 value of the estimated future net revenue is not intended to represent the current market value
10, while not a financial measure in accordance with U.S. GAAP, provides useful information to investors because it is widely used by professional analysts and sophisticated investors in evaluating oil and natural gas companies. Because many factors that are unique to each individual company impact the amount of future income taxes estimated to be paid, the use of a pre-tax measure is valuable when comparing companies based on reserves. PV-10 is not a measure of financial or operating performance under U.S. GAAP. PV-10 should not be considered as an alternative to the Standardized Measure as defined under U.S. GAAP. The Standardized Measure represents the PV-10 after giving effect to income
Turkey Albania TBNG(1) Total (in thousands)
Total PV-10 $ 137,490 $ 738 $ 20,990 $ 159,218 Future income taxes (12,395 )
) (16,465 ) Discount of future income taxes at 10% per annum 1,443
2,181 Standardized Measure $ 126,538 $ 738 $ 17,658 $ 144,934 (1) Our TBNG reserves were sold in February 2017. The TBNG reserves are based on internal unaudited estimates as of December 31, 2016.
| NYSE AMEX: TAT TSX: TNP.TO
2015 PV-10 RECONCILIATION
45