investor presentation · source: permian basin rig count data from baker hughes as of september 1,...

21
Investor Presentation SEPTEMBER 2015

Upload: others

Post on 05-Mar-2021

6 views

Category:

Documents


0 download

TRANSCRIPT

Page 1: Investor Presentation · Source: Permian Basin rig count data from Baker Hughes as of September 1, 2015. 6 Permian Basin Current HZ Rig Activity Unique Advantages of the Permian Basin

Investor Presentation

SEPTEMBER 2015

Page 2: Investor Presentation · Source: Permian Basin rig count data from Baker Hughes as of September 1, 2015. 6 Permian Basin Current HZ Rig Activity Unique Advantages of the Permian Basin

Forward-Looking Statements and Other Disclaimers

2

This presentation contains “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, other than statements of historical fact, included in this

presentation that address activities, events or developments that Concho Resources Inc. (the “Company”) expects, believes or anticipates will or may occur in the future are forward-looking statements. Forward-looking statements contained in this

presentation specifically include statements, estimates and projections regarding the Company's future financial position, operations, performance, business strategy, capital expenditure budget, liquidity and capital resources, the timing and success of

specific projects, outcomes and effects of litigation, claims and disputes, derivative activities and potential financing. The words “estimate,” “project,” “predict,” “believe,” “expect,” “anticipate,” “potential,” “could,” “may,” “foresee,” “plan,” “goal” or other similar

expressions are intended to identify forward-looking statements, which generally are not historical in nature. However, the absence of these words does not mean that the statements are not forward-looking. These statements are based on certain

assumptions made by the Company based on management's experience, expectations and perception of historical trends, current conditions, anticipated future developments and other factors believed to be appropriate. Forward-looking statements are not

guarantees of performance. Although the Company believes the expectations reflected in its forward-looking statements are reasonable and are based on reasonable assumptions, no assurance can be given that these assumptions are accurate or that any

of these expectations will be achieved (in full or at all) or will prove to have been correct. Moreover, such statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond the control of the Company, which may cause

actual results to differ materially from those implied or expressed by the forward-looking statements. These include the factors discussed or referenced in the “Risk Factors” section of the Company's most recent Form 10-K filing; risks relating to declines in

the prices the Company receives for its oil and natural gas; uncertainties about the estimated quantities of oil and natural gas reserves; drilling and operating risks, including risks related to properties where the Company does not serve as the operator and

risks related to hydraulic fracturing activities; the adequacy of the Company’s capital resources and liquidity including, but not limited to, access to additional borrowing capacity under the Company’s credit facility; the effects of government regulation,

permitting and other legal requirements, including new legislation or regulation of hydraulic fracturing and the export of oil and natural gas; environmental hazards, such as uncontrollable flows of oil, natural gas, brine, well fluids, toxic gas or other pollution

into the environment, including groundwater contamination; difficult and adverse conditions in the domestic and global capital and credit markets; risks related to the concentration of the Company’s operations in the Permian Basin of southeast New Mexico

and west Texas; disruptions to, capacity constraints in or other limitations on the pipeline systems that deliver the Company’s oil, natural gas liquids and natural gas and other processing and transportation considerations; the costs and availability of

equipment, resources, services and personnel required to perform the Company’s drilling and operating activities; potential financial losses or earnings reductions from the Company’s commodity price management program; risks and liabilities related to the

integration of acquired properties or businesses; uncertainties about the Company’s ability to successfully execute its business and financial plans and strategies; uncertainties about the Company’s ability to replace reserves and economically develop its

current reserves; general economic and business conditions, either internationally or domestically; competition in the oil and natural gas industry; uncertainty concerning the Company’s assumed or possible future results of operations; and other important

factors that could cause actual results to differ materially from those projected. Accordingly, you should not place undue reliance on any of the Company’s forward-looking statements. Any forward-looking statement speaks only as of the date on which such

statement is made, and the Company undertakes no obligation to correct or update any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by applicable law.

This presentation includes financial measures that are not in accordance with generally accepted accounting principles (“GAAP”), including EBITDAX. While management believes that such measures are useful for investors, they should not be used as a

replacement for financial measures that are in accordance with GAAP. For a reconciliation of EBITDAX to the nearest comparable measure in accordance with GAAP please see the appendix.

The Securities and Exchange Commission (“SEC”) requires oil and natural gas companies, in their filings with the SEC, to disclose proved reserves, which are those quantities of oil and natural gas, which, by analysis of geoscience and engineering data, can

be estimated with reasonable certainty to be economically producible—from a given date forward, from known reservoirs, and under existing economic conditions (using the trailing 12-month average first-day-of-the-month prices), operating methods, and

government regulations—prior to the time at which contracts providing the right to operate expire, unless evidence indicates that renewal is reasonably certain, regardless of whether deterministic or probabilistic methods are used for the estimation. The SEC

also permits the disclosure of separate estimates of probable or possible reserves that meet SEC definitions for such reserves; however, the Company currently does not disclose probable or possible reserves in its SEC filings.

In this presentation, proved reserves attributable to the Company at December 31, 2014 are estimated utilizing SEC reserve recognition standards and pricing assumptions based on the trailing 12-month average first-day-of-the-month prices of $91.48 per

Bbl of oil and $4.35 per MMBtu of natural gas. The Company’s estimate of its total proved reserves at December 31, 2014 is based on reports prepared by Cawley, Gillespie & Associates, Inc. and Netherland, Sewell & Associates, Inc., independent

petroleum engineers. The Company may use the terms “unproved reserves,” “resource potential,” “EUR” per well, “upside potential” and “prospective acreage” to describe estimates of potentially recoverable hydrocarbons that the SEC rules prohibit from

being included in filings with the SEC. These are based on analogy to the Company’s existing models applied to additional acres, additional zones and tighter spacing and are the Company’s internal estimates of hydrocarbon quantities that may be

potentially discovered through exploratory drilling or recovered with additional drilling or recovery techniques. These quantities may not constitute “reserves” within the meaning of the Society of Petroleum Engineer’s Petroleum Resource Management System

or SEC rules. EUR estimates, resource potential and identified drilling locations have not been fully risked by Company management and are inherently more speculative than proved reserves estimates. Actual locations drilled and quantities that may be

ultimately recovered from the Company’s interests could differ substantially. There is no commitment by the Company to drill all of the drilling locations, which have been attributed to these quantities. 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, availability 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. Estimates of unproved reserves, resource potential, per well EUR and upside potential may change significantly as development of the Company’s

oil and natural gas assets provide additional data. The Company’s production forecasts and expectations for future periods are dependent upon many assumptions, including estimates of production decline rates from existing wells and the undertaking and

outcome of future drilling activity, which may be affected by significant commodity price declines or drilling cost increases.

Page 3: Investor Presentation · Source: Permian Basin rig count data from Baker Hughes as of September 1, 2015. 6 Permian Basin Current HZ Rig Activity Unique Advantages of the Permian Basin

Concho Resources

3

Strategic acreage position in the Permian Basin

• ~1.1 MM gross (700,000 net) acres

• Core areas in the Delaware Basin, Midland Basin and New

Mexico Shelf

High-quality, long-life reserve base

• 637.2 MMBoe estimated proved reserves

• ~3.7 BBoe of total resource potential, including proved

reserves

Leading Permian operator

• 2Q15 average daily production of ~147 MBoepd (67% oil)

• Scale, technology and people – key advantages to delivering

top-tier results and cost structure

• Currently running 14 rigs

NEW MEXICO

TEXAS

Acreage, proved reserves and resource potential as of December 31, 2014.

Page 4: Investor Presentation · Source: Permian Basin rig count data from Baker Hughes as of September 1, 2015. 6 Permian Basin Current HZ Rig Activity Unique Advantages of the Permian Basin

-

200

400

600

800

1,000

1,200

1,400

1,600

1,800

$0

$20

$40

$60

$80

$100

$120

$140

$160

2007 2008 2009 2010 2011 2012 2013 2014 2015

Oil Price ($/Bbl) U.S. Oil Rig Count

Recent History of U.S. Oil Production, Price and Rig Count

-0.2% -1.5% 7.1% 2.2% 3.3% 14.6% 14.9% 15.5%

WT

I O

il P

ric

e (

$/B

bl)

O

il Rig

Co

un

t

U.S. Oil Production (YoY % Growth)

Source: U.S. oil rig count data from Baker Hughes. U.S. Oil production annual growth from EIA.

’08-’09

Downcycle

Current

Downcycle

Key Observations:

• Extreme moves in crude oil prices have occurred before

• The industry has a history of adapting to lower prices

• U.S. oil shale plays now represent a significant, low-cost source of supply

4

Page 5: Investor Presentation · Source: Permian Basin rig count data from Baker Hughes as of September 1, 2015. 6 Permian Basin Current HZ Rig Activity Unique Advantages of the Permian Basin

How Does Concho’s Strategy Change During Extreme Oil Price Moves?

People

Assets

Returns

Balance Sheet • Maintaining financial strength is a priority

• Disciplined hedge program to protect cash flows

• Executing a returns-based, disciplined capital program

• Cost structure aligning with lower commodity price environment

• Drilling and completion optimization maximizing resource recovery and returns

• Targeted, high-quality acreage positions in the Delaware Basin, Midland Basin and New Mexico Shelf

• Operational efficiencies driving faster cycle times

• Enhanced completions improving well performance across portfolio

• Highly technical, motivated team working to delineate resource while providing scale to grow

• Strong community ties and legacy of successful consolidation in the Permian Basin

5

It Doesn’t. Concho’s Strategy is Built to Withstand Price Cycles

Four key principles underpin our strategy:

Page 6: Investor Presentation · Source: Permian Basin rig count data from Baker Hughes as of September 1, 2015. 6 Permian Basin Current HZ Rig Activity Unique Advantages of the Permian Basin

Intense Focus on the Permian Basin

6 Source: Permian Basin rig count data from Baker Hughes as of September 1, 2015.

Permian Basin

Current HZ Rig Activity

Unique Advantages of the

Permian Basin

Geographic reach (it’s big)

Resource rich

Multi-zone opportunities

Repeatability

Infrastructure

Access to markets, local refineries

Crude quality

Historical industry activity

HZ Rig

CXO Operated HZ Rig

Page 7: Investor Presentation · Source: Permian Basin rig count data from Baker Hughes as of September 1, 2015. 6 Permian Basin Current HZ Rig Activity Unique Advantages of the Permian Basin

Drilling Days

15% y/y

Feet Drilled per Day

18% y/y

Lateral Length

10% y/y

Delivering Growth and Value in the Northern Delaware Basin

ACREAGE POSITION

~365,000 gross

(255,000 net) acres

CURRENT RIG

COUNT

9 Horizontal Rigs

Note: Acreage as of December 31, 2014. Operational performance metrics compare 2Q15 versus 2Q14.

EDDY LEA

CULBERSON

LOVING

7

CXO ACREAGE

CXO 2Q15 HZ WELL

Recent Well Results

Added 52 HZ wells with >30 days production

data in 2Q15 (avg. lateral length 5,152’)

• Avg. 30-day peak rate: 994 Boepd (71% oil)

• Avg. 24-hour peak rate: 1,459 Boepd

Operational Performance

Drilling efficiencies compressing cycle times

• 15% reduction in drilling days year-over-year

• 10% increase in lateral length year-over-year

Significant reduction in completion costs

• 24% reduction in stimulation costs per lateral

foot year-over-year

Page 8: Investor Presentation · Source: Permian Basin rig count data from Baker Hughes as of September 1, 2015. 6 Permian Basin Current HZ Rig Activity Unique Advantages of the Permian Basin

Advancing the Oil-Rich Avalon Shale

8

NORTHERN

DELAWARE BASIN

Brushy

Canyon

Avalon

1st Bone

Spring

2nd Bone

Spring

3rd Bone

Spring

Wolfcamp

Upper

Avalon

Lower

Avalon

~8,700’

Burial Depth

(top of the U. Avalon)

~1,000’ Thick

Avalon Shale • Targeting multiple benches in the Avalon Shale

• Current spacing outlook is 4 to 6 wells per section

• Downspacing tests planned in 2015

Note: Acreage as of December 31, 2014.

EDDY LEA

CULBERSON LOVING

CXO ACREAGE

Page 9: Investor Presentation · Source: Permian Basin rig count data from Baker Hughes as of September 1, 2015. 6 Permian Basin Current HZ Rig Activity Unique Advantages of the Permian Basin

Applying Enhanced Completions to the Oil-Rich Avalon Shale

9

1Production data normalized for a 4,300’ lateral.

Note: Rate-of-return calculated based on $60/Bbl of oil and $3.50/Mcf of gas.

NORTHERN

DELAWARE BASIN Enhanced completion design unlocks oil-rich

Avalon shale

• Improves oil recovery

• Improves capital efficiency

25 to 30 wells planned for 2015

Rate-of-Return

70%+ for Enhanced completions

Well Cost

$5.5 - $6.0 MM Enhanced avg.

Avalon Shale

0

20

40

60

80

100

120

140

0 30 60 90 120 150 180

Base Avg. (13 wells) Enhanced Avg. (5 wells)

Enhanced Completions

Well Performance

Days

Avg

. C

um

ula

tive

Pro

du

cti

on

(M

Bo

e)1

60%+

Increase

Page 10: Investor Presentation · Source: Permian Basin rig count data from Baker Hughes as of September 1, 2015. 6 Permian Basin Current HZ Rig Activity Unique Advantages of the Permian Basin

Strong Results and Significant Inventory for Future Growth

10 1Wells with a minimum of 30 days of production at June 30, 2015. 2Identified locations and acreage as of December 31, 2014.

Concho’s ~365,000 gross acres are prospective for six zones

with downspacing potential

Brushy Canyon

Avalon Shale

1st Bone Spring

2nd Bone Spring

3rd Bone Spring

Wolfcamp Shale

Well

Count1

Avg. Peak Rate (Boepd)

30-Day (% Oil) 24-Hour

21

15

73

67

279

21

620 (81%)

526 (73%)

668 (85%)

939

974

1,076

1,347

1,471

1,337

788 (51%)

938 (75%)

860 (41%)

Formation Identified

Locations2

700

1,400

1,400

1,500

3,200

1,600

Wells per

Section

4

4

4

4 to 6

4 to 6

4

Deep Inventory of Identified Horizontal Locations NORTHERN

DELAWARE BASIN

Page 11: Investor Presentation · Source: Permian Basin rig count data from Baker Hughes as of September 1, 2015. 6 Permian Basin Current HZ Rig Activity Unique Advantages of the Permian Basin

Industry-Leading Performance in the Southern Delaware Basin

ACREAGE POSITION

~275,000 gross

(170,000 net) acres

CURRENT RIG

COUNT

2 Horizontal Rigs

PECOS

REEVES

WARD

11

CXO ACREAGE

CXO 2Q15 HZ WELL

Recent Well Results

Added 12 HZ wells with >30 days production data in 2Q15

(avg. lateral length 6,302’)

• Avg. 30-day peak rate: 1,163 Boepd (78% oil)

• Avg. 24-hour peak rate: 1,392 Boepd

Drilling efficiencies compressing cycle times

• 25% reduction in drilling days year-over-year

• 30% increase in feet drilled per day year-over-year

Significant reduction in completion costs

• 33% reduction in stimulation costs per lateral foot year-

over-year

Drilling Days

25% y/y

Feet Drilled per Day

30% y/y

Lateral Length

18% y/y

Operational Performance

Note: Acreage as of December 31, 2014. Operational performance metrics compare 2Q15 versus 2Q14.

Page 12: Investor Presentation · Source: Permian Basin rig count data from Baker Hughes as of September 1, 2015. 6 Permian Basin Current HZ Rig Activity Unique Advantages of the Permian Basin

Generating Efficiencies in the Midland Basin

HORIZONTAL CORE

ACREAGE POSITION

~200,000 gross

(110,000 net) acres

CURRENT RIG

COUNT

2 Horizontal Rig ECTOR

ANDREWS

MIDLAND

12

MARTIN

CRANE UPTON

CXO ACREAGE

CXO 2Q15 HZ WELL

Added 21 HZ wells with >30 days production data in

2Q15 (avg. lateral length 5,930’)

• Avg. 30-day peak rate: 758 Boepd (82% oil)

• Avg. 24-hour peak rate: 996 Boepd

Recent Well Results

Operational Performance

Drilling efficiencies compressing cycle times

• 25% reduction in drilling days year-over-year

• 40% increase in feet drilled per day year-over-year

Significant reduction in completion costs

• 32% reduction in stimulation costs per lateral foot year-

over-year

Note: Acreage as of December 31, 2014. Operational performance metrics compare 2Q15 versus 2Q14.

Drilling Days

25% y/y

Feet Drilled per Day

40% y/y

Lateral Length

16% y/y

Page 13: Investor Presentation · Source: Permian Basin rig count data from Baker Hughes as of September 1, 2015. 6 Permian Basin Current HZ Rig Activity Unique Advantages of the Permian Basin

Competitive Returns on the New Mexico Shelf

ACREAGE POSITION

~160,000 gross

(110,000 net) acres

CURRENT RIG

COUNT

1 Horizontal Rig

13

LEA

EDDY

CHAVES

CXO ACREAGE

CXO 2Q15 HZ W ELL

Recent Well Results

Added 17 HZ wells with >30 days production data in

2Q15 (avg. lateral length 4,204’)

• Avg. 30-day peak rate: 331 Boepd (83% oil)

• Avg. 24-hour peak rate: 477 Boepd

Operational Performance

Drilling more efficiently and driving down costs

• 11% increase in feet drilled per day year-over-year

• 12% reduction in drilling costs per lateral foot year-

over-year

Avg. well cost: $2.5 MM to $3.5 MM

Feet Drilled per Day

11% y/y

Cost per Lateral Foot

12% y/y for drilling costs

Note: Acreage as of December 31, 2014. Operational performance metrics compare 2Q15 versus 2Q14.

Page 14: Investor Presentation · Source: Permian Basin rig count data from Baker Hughes as of September 1, 2015. 6 Permian Basin Current HZ Rig Activity Unique Advantages of the Permian Basin

37

30

18

14

4Q14 1Q15 2Q15 Current

Executing a Disciplined, Flexible Capital Program

14 1Based on 2015 production guidance midpoint.

Note: Capital program excludes unbudgeted acquisitions.

76%

12%

12%

Delaware

Basin

Midland

Basin

Rig Program Progression

Avg. Quarterly Rig Count

↓23 Rigs

since 4Q14

New Mexico

Shelf

2015 Capital Program Allocation

2015 Capital program $1.8 to $2.0 BN

› 24% to 26% annual production growth target

› Dynamic capital allocation

› Significant operational flexibility to scale activity based

on commodity price outlook

Hedge position for 2H15 covers ~78% of expected oil

production1 at ~$74/Bbl

Plan to run 2016 drilling program within cash flow

Page 15: Investor Presentation · Source: Permian Basin rig count data from Baker Hughes as of September 1, 2015. 6 Permian Basin Current HZ Rig Activity Unique Advantages of the Permian Basin

Improving Cost Structure

$8.15 $8.26 $7.77 $7.64 $7.30

$5.61 $5.21 $4.06 $2.91

$3.30

$4.05 $3.77

$3.63

$3.65 $3.39

2Q14 3Q14 4Q14 1Q15 2Q15

$17.81 $17.24

$15.46

$14.20 $13.99

LOE & WORKOVER

↓ 10% Lower

Year-Over-Year

Cash Operating Expenses ($/Boe)

LOE & Workover Production Taxes Cash G&A

15

CASH G&A

↓ 16% Lower

Year-Over-Year

Page 16: Investor Presentation · Source: Permian Basin rig count data from Baker Hughes as of September 1, 2015. 6 Permian Basin Current HZ Rig Activity Unique Advantages of the Permian Basin

Prioritizing a Strong Balance Sheet

16

5

7.1

10.9

15.6

23.6

29.8

33.6

40.9

0.0x

0.5x

1.0x

1.5x

2.0x

2.5x

3.0x

3.5x

4.0x

0

5

10

15

20

25

30

35

40

45

2007 2008 2009 2010 2011 2012 2013 2014

FY

E D

eb

t-to-E

BIT

DA

X1

Pro

du

cti

on

(M

MB

oe)

Production (MMBoe) FYE Debt-to-EBITDAX

Avg. FYE

Debt-to-EBITDAX1: 1.8x

1EBITDAX is a non-GAAP measure. See slide appendix for reconciliation to GAAP measure.

2007 – 2014

Production

35% CAGR

Track Record of Measured Growth,

Prudent Financial Management

Page 17: Investor Presentation · Source: Permian Basin rig count data from Baker Hughes as of September 1, 2015. 6 Permian Basin Current HZ Rig Activity Unique Advantages of the Permian Basin

Creating Value Through the Cycle

Low-cost operator with high-quality assets and healthy financial

position

Exercising patience and discipline

› Looking for commodity price stability before increasing

activity

› Focusing on consolidating the right assets at the right time

and at the right price

Improving capital productivity

Maintaining superior positioning for growth acceleration

Proven strategy,

experienced team

and high-quality

assets to weather

commodity price

cycles

17

Page 18: Investor Presentation · Source: Permian Basin rig count data from Baker Hughes as of September 1, 2015. 6 Permian Basin Current HZ Rig Activity Unique Advantages of the Permian Basin

Appendix

Page 19: Investor Presentation · Source: Permian Basin rig count data from Baker Hughes as of September 1, 2015. 6 Permian Basin Current HZ Rig Activity Unique Advantages of the Permian Basin

2015 Operational & Financial Outlook

3Q15 OUTLOOK

Production:

143 to 147 MBoepd

Production

Year-over-year growth 24% - 26%

Oil mix 64% - 66%

Price realizations, excluding commodity derivatives (% of NYMEX)

Crude oil (per Bbl) 90% - 93%

Natural gas (per Mcf) 90% - 100%

Operating costs and expenses ($/Boe, unless otherwise noted)

LOE

Direct LOE $7.50 - $8.00

Oil & gas taxes (% of oil & gas revenues) 8.25%

G&A

Cash G&A $3.40 - $3.90

Non-cash stock-based compensation $1.20 - $1.30

DD&A $23.00 - $25.00

Exploration $1.50 - $2.50

Interest expense ($ MM)

Cash $210 - $220

Non-cash $10

Income tax rate (%) 38%

Current taxes ($ MM) $40 - $50

Capital expenditures ($ BN) $1.8 - $2.0

19

UPDATED AS OF

JULY 29, 2015

Note: Capital program excludes unbudgeted acquisitions.

Page 20: Investor Presentation · Source: Permian Basin rig count data from Baker Hughes as of September 1, 2015. 6 Permian Basin Current HZ Rig Activity Unique Advantages of the Permian Basin

Hedge Position

2H15 OIL HEDGES

65.7 MBopd

~78% Production1

20

(a) The index prices for the oil contracts are based on the New York Mercantile Exchange (“NYMEX”) – West Texas Intermediate

(“WTI”) monthly average futures price.

(b) The basis differential price is between Midland – WTI and Cushing – WTI.

(c) The index prices for the natural gas price swaps are based on the NYMEX – Henry Hub last trading day futures price.

(d) The basis differential price is between the El Paso Permian delivery point and NYMEX – Henry Hub delivery point.

2016 OIL HEDGES

49.3 MBopd

1Based on 2015 production guidance midpoint.

UPDATED AS OF

AUGUST 31, 2015

2015

Third Quarter Fourth Quarter Total 2016 2017

Oil Swaps: (a)

Volume (Bbl) 6,169,000 5,924,000 12,093,000 18,059,000 7,038,000

Price per Bbl $ 75.14 $ 73.68 $ 74.43 $ 75.71 $ 63.47

Oil Basis Swaps: (b)

Volume (Bbl) 5,841,000 5,428,000 11,269,000 17,223,000 6,335,000

Price per Bbl $ (2.48) $ (2.41) $ (2.45) $ (1.77) (1.51)

Natural Gas Swaps: (c)

Volume (MMBtu) 5,980,000 5,980,000 11,960,000 21,960,000

Price per MMBtu $ 4.16 $ 4.16 $ 4.16 $ 3.10

Natural Gas Basis Swaps: (d)

Volume (MMBtu) 1,380,000 1,380,000 2,760,000

Price per MMBtu $ (0.13) $ (0.13) $ (0.13)

Page 21: Investor Presentation · Source: Permian Basin rig count data from Baker Hughes as of September 1, 2015. 6 Permian Basin Current HZ Rig Activity Unique Advantages of the Permian Basin

EBITDAX Reconciliation (Unaudited)

21

The Company defines EBITDAX as net income (loss), plus (1) exploration and abandonments expense, (2) depreciation, depletion and amortization expense, (3) accretion expense, (4) impairment of of

long-lived assets, (5) non-cash stock-based compensation expense, (6) bad debt expense, (7) ineffective portion of cash flow hedges, (8) (gain) loss on derivatives not designated as hedges, (9) cash

receipts from (payments on) derivatives not designated as hedges, (10) (gain) loss on disposition of assets and other, (11) interest expense, (12) loss on extinguishment of debt, (13) federal and state

income taxes from continuing operations and (14) similar items listed above that are presented in discontinued operations. EBITDAX is not a measure of net income (loss) or cash flows as determined by

GAAP.

The Company’s EBITDAX measure provides additional information which may be used to better understand the Company’s operations. EBITDAX is one of several metrics that the Company uses as a

supplemental financial measurement in the evaluation of its business and should not be considered as an alternative to, or more meaningful than, net income (loss) as an indicator of operating

performance. 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 cost of depreciable assets, none of which are components of EBITDAX. EBITDAX, as used by the Company, may not be comparable to similarly titled measures reported by other

companies. The Company believes that EBITDAX is a widely followed measure of operating performance and is one of many metrics used by the Company’s management team and by other users of the

Company’s consolidated financial statements. For example, EBITDAX can be used to assess the Company’s operating performance and return on capital in comparison to other independent exploration

and production companies without regard to financial or capital structure, and to assess the financial performance of the Company’s assets and the Company without regard to capital structure or

historical cost basis.

(in thousands) 2014 2013 2012 2011 2010 2009 2008 2007

Net Income (loss) $ 538,175 $ 251,003 $ 431,689 $ 548,137 $ 204,370 $ (9,802) $ 278,702 $ 25,360

Exploration and abandonments 284,821 109,549 39,840 11,394 10,130 10,632 37,617 29,097

Depreciation, depletion and amortization 979,740 772,608 575,128 400,022 211,487 162,975 95,240 49,262

Accretion of discount on asset retirement obligations 7,072 6,047 4,187 2,444 1,079 690 510 296

Impairments of long-lived assets 447,151 65,375 - 439 11,614 7,880 8,382 4,777

Non-cash stock-based compensation 47,130 35,078 29,872 19,271 12,931 9,040 5,223 3,841

Bad debt expense - - - - 870 (1,035) 2,905 -

Ineffective portion of cash flow hedges - - - - - - (1,336) 821

(Gain) loss on derivatives not designated as hedges (890,917) 123,652 (127,443) 23,350 87,325 156,857 (249,870) 20,274

Cash receipts from (payments on) derivatives not

designated as hedges 71,983 (32,341) 23,536 (84,854) (13,824) 82,416 (6,354) 1,815

(Gain) loss on disposition of assets, net 9,308 1,268 372 1,139 58 114 (777) (368)

Interest expense 216,661 218,581 182,705 118,360 60,087 28,292 29,039 36,042

Loss on extinguishment of debt 4,316 28,616 - - - - - -

Income tax expense (benefit) from continuing operations 317,785 118,237 251,041 261,800 101,613 (28,890) 148,230 8,673

Discontinued operations - (12,081) 64,701 (26,343) 55,254 56,039 53,792 37,502

EBITDAX 2,033,225$ 1,685,592$ 1,475,628$ 1,275,159$ 742,994$ 475,208$ 401,303$ 217,392$

Years Ended December 31,