Unit Corporation - EnerCom, Inc.
Unit Corporation - EnerCom, Inc.
Unit Corporation - EnerCom, Inc.
Create successful ePaper yourself
Turn your PDF publications into a flip-book with our unique Google optimized e-Paper software.
<strong>EnerCom</strong>’s London Oil & Gas Conference<br />
June 11, 2013
Overview of Operations<br />
16<br />
Bakken<br />
Tulsa based diversified energy<br />
company incorporated in 1963<br />
Integrated approach to<br />
business allows <strong>Unit</strong> to balance<br />
its capital deployment through<br />
the various stages of the<br />
energy cycle<br />
Casper<br />
Office<br />
127 <strong>Unit</strong> Rigs<br />
E&P Plays<br />
18<br />
77<br />
Anadarko Basin<br />
Oklahoma<br />
Permian Basin<br />
City Office<br />
Mid-Stream Operations<br />
Houston<br />
Office<br />
Tulsa<br />
Headquarters<br />
16<br />
Arkoma Basin<br />
Gulf Coast Basin<br />
Marcellus<br />
North La/<br />
East Texas Basin<br />
Integrated Business Approach<br />
2
Key Growth Points<br />
• Exploration & Production<br />
– 212% average production replacement since 2003<br />
– 130% increase in liquids production since Q1 2009, when <strong>Unit</strong> began focusing<br />
almost entirely on increasing liquids production<br />
– Proved reserves: 150 MMBoe (1)<br />
• Drilling<br />
– Grown rig count 69% since 2003<br />
– Sold 15 rigs since 2003<br />
– 127 drilling rig fleet<br />
• Mid-Stream<br />
– 1,134% increase in natural gas processing volumes since 2004<br />
– 902% increase in daily liquids sold volumes since 2004<br />
– 1,373 miles of pipeline<br />
• Strong Balance Sheet<br />
– Remains conservatively financed as the company has grown<br />
3<br />
(1)<br />
As of 12/31/2012.
Capital Allocation Criteria<br />
Oil and Natural Gas Segment<br />
Minimum 15% risk-adjusted ROR for new well proposals<br />
Contract Drilling Segment<br />
New build rigs – minimum contract term of 2 to 3 years at a day rate<br />
sufficient to provide a 100% cash on cash payout during a 3 year term<br />
Rig Refurbishments – minimum contract term sufficient to provide a 100%<br />
cash on cash payout during the initial term<br />
Midstream Segment<br />
Minimum 25% risk-adjusted ROR for POP/POI projects<br />
Minimum 15% risk-adjusted ROR for Fee Based projects<br />
4
Core Upstream Producing Areas<br />
Marmaton<br />
Marmaton<br />
Mississippian<br />
Granite<br />
Wash<br />
Wilcox<br />
Beginning in late 2008, implemented strategy of<br />
increasing focus on liquids-rich and oil prospects<br />
– Forecast 43% liquids production for 2013<br />
Key focus areas include:<br />
– Granite Wash (Texas Panhandle)<br />
– Marmaton (Oklahoma Panhandle oil play)<br />
– Wilcox (Gulf Coast)<br />
– Mississippian (Kansas)<br />
2012 reserves of 150 MMBoe were 62% natural<br />
gas and 79% proved developed<br />
– Reserve life of approximately 10 years<br />
2012 Proved Reserves Q1 2013 Daily Production<br />
NGL<br />
23%<br />
NGL<br />
20%<br />
Oil<br />
15%<br />
Gas<br />
62%<br />
Oil<br />
20%<br />
Gas<br />
60%<br />
5<br />
Proved Reserves: 150 MMBoe<br />
Daily Production: 44.1 MBoe/d
Track Record of Reserve Growth<br />
Proved Reserves (MMBoe)<br />
160<br />
150<br />
2003 – 2012 CAGR: 15%<br />
140<br />
120<br />
116<br />
104<br />
100<br />
95 96<br />
86<br />
79<br />
80<br />
69<br />
58<br />
60<br />
48<br />
40<br />
20<br />
0<br />
2003 2004 2005 2006 2007 2008 2009 2010 2011 2012<br />
Oil / NGLs<br />
Natural Gas<br />
Annual Reserve Replacement (1)<br />
400%<br />
337%<br />
Minimum Target: 150%<br />
300% 285%<br />
261%<br />
221%<br />
202%<br />
200%<br />
186%<br />
166% 171% 176%<br />
164% (2)<br />
100%<br />
113%<br />
0%<br />
2003 2004 2005 2006 2007 2008 2009 2010 2011 2012<br />
Stable and consistent economic growth of oil<br />
and natural gas reserves of at least 150% of<br />
each year’s production<br />
222% average annual reserve replacement<br />
over last 29 years<br />
Reserve growth driven by Oklahoma and<br />
Texas activity and a shift from vertical to<br />
horizontal / liquids-rich drilling<br />
(1)<br />
The Company uses the reserve replacement ratio as an indicator of the Company's<br />
ability to replenish annual production volumes and grow its proved reserves,<br />
including by acquisition, thereby providing some information on the sources of<br />
future production. It should be noted that the reserve replacement ratio is a<br />
statistical indicator that has limitations. The ratio is limited because it typically<br />
varies widely based on the extent and timing of discoveries and property<br />
acquisitions. Its predictive and comparative value is also limited for the same<br />
reasons. In addition, since the ratio does not imbed the cost or timing of future<br />
production of new reserves, it cannot be used as a measure of value creation.<br />
(2)<br />
164% based on previous SEC reporting standards.<br />
6
<strong>Inc</strong>reasing Production while<br />
Improving Commodity Mix<br />
Annual Production (MBoe/d)<br />
50<br />
40<br />
39<br />
45<br />
44<br />
33<br />
30<br />
29<br />
28<br />
27<br />
20<br />
10<br />
28%<br />
55%<br />
0<br />
2008 2009 2010 2011 2012 2013E<br />
Net Wells<br />
Drilled:<br />
134<br />
43<br />
88 82<br />
80<br />
7<br />
Oil / NGLs<br />
Natural Gas<br />
Production Range
Granite Wash Play<br />
Noble acquisition strategic fit with existing UPC<br />
leasehold<br />
Total 47,000 net acres in the Texas Panhandle Core<br />
Area (81% HBP)<br />
Approximately 800 potential drilling locations<br />
HIGHLIGHTS<br />
• Current AFE CWC: $5.3 MM<br />
• Estimated reserve range: 3.5 – 4.0 Bcfe<br />
• Calculated ROR = 49% - 70% (Flat $90 oil, $30 NGL, $3.25 gas)<br />
• First sales on 29 GW horizontal wells 2012<br />
GW Type Log - Buffalo Wallow Field<br />
11,000’ +/-200’<br />
• 2012 30-day average IP = 4.1 MMcfe per day<br />
• Production up 41% in 2012 over 2011<br />
2013 ACTIVITY<br />
• Q1 2013 = average net 88 MMcfe per day (46% oil & NGLs)<br />
• Q1 – 4 wells completed – 30 day IP = 4.7 MMcfe per day<br />
13,400’ +/-200’<br />
• 4-6 <strong>Unit</strong> rigs: First sales on 30 gross wells<br />
• Estimate capital expenditures $140 million net<br />
• First Noble well spud in Q2<br />
8
Marmaton Oil Play<br />
Total 113,000 net acres in focus area (47% HBP)<br />
HIGHLIGHTS<br />
• Completed 95 operated horizontal wells since 2010<br />
• 150 potential locations on 640 acre spacing<br />
• Estimated reserve range: 120 - 130 MBoe per well<br />
• Current AFE CWC: $2.7 million per well<br />
• Calculated ROR 80% - 100% (Flat $90 oil, $30 NGL, $3.25 gas)<br />
Focus<br />
Area<br />
• First sales on 32 horizontal wells (includes two extended<br />
laterals) in 2012<br />
• 30 day IP 391 Boe per day for 2012 wells<br />
• Production up 61% in 2012 over 2011<br />
2013 ACTIVITY<br />
• Q1 2013 average net 4,148 Boe per day (92% oil & NGLs)<br />
• Q1 – 10 wells completed – 30 day IP = 393 Boe per day<br />
• Two <strong>Unit</strong> rigs (3 rd rig for 4 wells)<br />
• Estimate first sales on 40 gross wells (includes 3 extended<br />
laterals)<br />
• Estimate capital expenditures $90 million net 9
Wilcox Liquids Play<br />
WILCOX HIGHLIGHTS<br />
“Gilly” Field<br />
Discovery<br />
• Completed 122 wells since 2003 with 73% success rate<br />
• 72,000 net acres<br />
“Gilly” Field Discovery – announced July 2012<br />
• Total reserve potential = 168 Bcfe net (262 Bcfe gross)<br />
<strong>Unit</strong> Prospect Area<br />
• Eight Wilcox potential pay zones (4 zones currently<br />
producing)<br />
• Six “Gilly” Field producing wells<br />
Average 255’ net potential pay/well<br />
• Estimated AFE CWC: $5.4 million<br />
“Gilly” Field Discovery<br />
1,000 Acres<br />
2013 ACTIVITY<br />
• Q1 2013 = average net 35 Mmcfe per day (42% NGLs)<br />
Completed wells<br />
2013 wells<br />
Future wells<br />
• One - two <strong>Unit</strong> rigs in Wilcox<br />
• 12 gross wells (includes 4 Gilly field vertical wells / 7 other<br />
prospects / one horizontal well)<br />
• Estimate capital expenditures $60 million net<br />
10
Mississippian Play<br />
Central Kansas Uplift<br />
Total 110,000 net acres in focus area (5% HBP)<br />
HIGHLIGHTS<br />
• Approximately 300 potential locations (320 acre spacing)<br />
• Average well depth +/- 8,000’ (includes 4,000’ lateral)<br />
• Mississippian pay zone +/- 50’ thick<br />
Mississippian Trend<br />
2013 ACTIVITY<br />
Focus Area<br />
Initial Well<br />
105,000 Net Acres<br />
Mississippian Wells<br />
• Drill 3 wells in Q1 – wait on pipeline infrastructure to be<br />
built – estimate Q3 completion<br />
• Resume drilling in Q3 with one <strong>Unit</strong> rig and anticipate<br />
adding second rig in Q4<br />
• First sales on 13 gross wells<br />
• Estimated reserve range = 125 - 180 MBoe (92% oil & liquids)<br />
• Calculated ROR 40% - 66% (Flat $90 oil, $30 NGL, $3.25 gas)<br />
• Estimated AFE CWC: $3.0 million<br />
2012<br />
• Drilled 4 horizontal Miss wells in Kansas focus area<br />
• Initial well completed May 2012; second well December<br />
2012<br />
• 30 day average IP 240 Boe per day (89% oil and liquids)<br />
11<br />
• Estimate capital expenditures $40 million net
Significant Drilling Presence in<br />
Attractive Producing Regions<br />
18<br />
16<br />
Casper<br />
Office<br />
77<br />
Oklahoma<br />
City Office<br />
Tulsa<br />
Headquarters<br />
127 rig fleet<br />
– Fleet average ~1,200 HP rating;<br />
~16,724 ft depth capacity<br />
– 97% of contracted rigs drilling horizontal wells<br />
52% utilization rate for Q1 2013<br />
– 69% of 45 1,200-1,700 HP rigs under contract<br />
Refurbished / upgraded 19 rigs in 2011<br />
and 15 rigs in 2012<br />
2012 – placed 2 new build rigs into service (1,500 HP)<br />
Contracted Rig<br />
Commodity Mix<br />
Geographical Location<br />
127 <strong>Unit</strong> Rigs<br />
16<br />
Houston<br />
Office<br />
Dry Gas<br />
1%<br />
Liquids<br />
Rich<br />
99%<br />
Rockies/<br />
Bakken<br />
27%<br />
E. TX, LA<br />
GC, S. TX<br />
13%<br />
Anadarko<br />
Basin<br />
60%<br />
12<br />
Note: Based on 65 contracted rigs. All charts represent total 127 rig fleet.
Margins / DayRates ($)<br />
$20,000<br />
90<br />
Average Dayrates and Margins (1) 0<br />
$15,000<br />
$10,000<br />
$5,000<br />
60<br />
30<br />
Average Number of Rigs Utilized<br />
$0<br />
2009 2010 2011 2012 Q1 2013<br />
Margins<br />
Day Rates<br />
Rigs Utilized<br />
13<br />
(1) Margins are before elimination of intercompany rig profit.
Diverse and Versatile Rig Fleet<br />
0<br />
400-700 h.p. 750-1,000 h.p. 1,200-1,700 h.p. 2,000 h.p. >2,500 h.p.<br />
20%<br />
Utilization<br />
Percentage<br />
(51% as of 6/4/13)<br />
40%<br />
60%<br />
31 of 45<br />
working<br />
80%<br />
100%<br />
Number of Rigs: 31 38 45 7 71% 6<br />
82 rigs equipped with integrated top drives<br />
Average Depth Capacity: 16,724 feet<br />
14
Introducing the New BOSS Drilling Rig<br />
Optimized for Pad Drilling<br />
• Multi-direction walking system<br />
Faster Between Locations<br />
• Quick assembly substructure<br />
• 32 truck loads<br />
More Hydraulic Horsepower<br />
• (2) 2,200 horsepower mud pumps<br />
• 1,500 gpm available with one pump<br />
Environmentally Conscience<br />
• Dual-fuel capable engines<br />
• Compact location footprint<br />
15
Mid-Stream Core Operations<br />
Granite Wash<br />
• 29,000 dedicated acres<br />
• 1 processing facility<br />
• 135 MMcf/d processing capacity<br />
• 308 miles of gathering pipeline<br />
• $12MM capital budget for 2013<br />
Mississippi Lime<br />
• 875,000+ dedicated acres<br />
• 7 processing facilities<br />
• 168 MMcf/d processing capacity*<br />
• 477 miles of gathering pipeline<br />
• $34.5MM capital budget for 2013<br />
Pittsburgh Mills<br />
Hemphill<br />
Reno<br />
Bellmon<br />
Central & Eastern OK<br />
• 197,000+ dedicated acres<br />
• 497 miles of gathering pipeline<br />
• 1 processing facility with<br />
12 MMcf/d processing capacity<br />
• 2 treating facilities with<br />
combined capacity of 190 GPM<br />
Marcellus Shale<br />
• 43,000 dedicated acres<br />
• 23 miles of gathering pipeline<br />
Segno<br />
East Texas<br />
• 41 Miles of gathering<br />
pipeline<br />
Processing facilities<br />
Gathering systems<br />
Indicates Company Headquarters in Tulsa, Oklahoma<br />
Indicates Regional office in Pittsburgh, Pennsylvania<br />
*<strong>Inc</strong>ludes 28 MMcf/d from Reno, which will be operational in Q3<br />
16
Historical Performance<br />
Historical Daily Gathering Volumes (MMBtu / d)<br />
NGLs Volumes (Bbl / d)<br />
400,000<br />
15,000<br />
300,000<br />
10,000<br />
200,000<br />
100,000<br />
5,000<br />
0<br />
2009 2010 2011 2012 Q1 2012 Q1 2013<br />
0<br />
2009 2010 2011 2012 Q1 2012 Q1 2013<br />
Contract Mix (Based on Volume) (1)<br />
2012 Q1 2013<br />
Contract Mix (Based on Operating Margin) (1)<br />
2012 Q1 2013<br />
POI<br />
2%<br />
POP<br />
59%<br />
Fee Based<br />
39%<br />
POP<br />
52%<br />
POI<br />
2%<br />
Fee Based<br />
46%<br />
POI<br />
6%<br />
POP<br />
69%<br />
Fee Based<br />
25%<br />
POI<br />
6%<br />
Fee Based<br />
25%<br />
POP<br />
69%<br />
17<br />
(1)<br />
POP represents percent of proceeds. POI represents percent of index.
Midstream Segment<br />
2013 Outlook<br />
• Mississippian Reno County, KS: 28 MMcf/d Cryogenic Plant<br />
(Q3 2013)<br />
• Mississippian Bellmon: 60 MMcf/d Cryogenic Plant (Q4 2013)<br />
• Marcellus pipeline expansions<br />
• 164 expected well connects in 2013<br />
• Consistent growth through greenfield construction of pipelines<br />
and processing plants in unconventional resource basins<br />
18
Balance Sheet Summary<br />
Total Assets 3,814.8 3,761.1<br />
Long-Term Debt<br />
3/31/13 12/31/12<br />
(In Millions)<br />
Senior Subordinated Notes 645.4 645.3<br />
Bank Facility 70.0 71.1<br />
Total Long-Term Debt 715.4 716.4<br />
Shareholders’ Equity 2,010.0 1,974.3<br />
Credit Line Undrawn 430.0 428.9<br />
Long-Term Debt to<br />
Total Capitalization 26% 27%<br />
19
Debt Structure (1)<br />
Senior Subordinated Notes<br />
• $650 million, 6.625%<br />
• 10-year, NC5; maturity 2021<br />
Ratings S&P Moody’s Fitch<br />
Corporate BB Ba3 BB<br />
Senior Subordinated Notes BB- B1 BB-<br />
Unsecured Bank Facility<br />
• Borrowing Base<br />
$800 million<br />
• Elected Commitment<br />
$500 million<br />
• Outstanding<br />
$70.0 million<br />
• Maturity September 2016<br />
20<br />
(1) As of March 31, 2013
Hedges<br />
Target 50–70% of current year projected oil and natural gas production<br />
Natural Gas<br />
Crude Oil<br />
MMBtu/d<br />
100,000<br />
$3.67<br />
Bbls/d<br />
10,000<br />
80,000<br />
8,000<br />
$97.94<br />
60,000<br />
40,000<br />
$4.24<br />
6,000<br />
4,000<br />
$91.16<br />
20,000<br />
2,000<br />
0<br />
2013 2014<br />
0<br />
2013 2014<br />
21
Segment Contribution<br />
Revenues ($ millions) Adjusted EBITDA ($ millions) (1)<br />
$1,400<br />
$1,315<br />
$800<br />
$1,200<br />
$1,208<br />
$602<br />
$657<br />
$1,000<br />
$800<br />
$707<br />
$871<br />
$600<br />
$400<br />
$373<br />
$441<br />
$600<br />
$400<br />
$319<br />
$200<br />
$148<br />
$200<br />
$0<br />
2009 2010 2011 2012 Q1 2013<br />
$0<br />
2009 2010 2011 2012 Q1 2013<br />
Oil and Natural Gas Contract Drilling Midstream<br />
22<br />
(1)<br />
See appendix for adjusted EBITDA reconciliation.
Adjusted Earnings per Share (1)<br />
$7.00<br />
$6.00<br />
$5.00<br />
$4.00<br />
$4.05 $4.16<br />
$3.00<br />
$2.00<br />
$2.55<br />
$3.08<br />
$1.00<br />
$1.12<br />
$0.92<br />
$0.00<br />
2009(1) 2010 2011 2012(1)<br />
Q1 2012 Q1 2013<br />
23<br />
(1)<br />
See appendix for adjusted EPS reconciliation.
Capital Expenditures<br />
(In Millions)<br />
$1,500<br />
$1,000<br />
$500<br />
$0<br />
2008 2009 2010 2011 2012 2013 Budget<br />
Oil and Natural Gas Contract Drilling Midstream Acquisitions<br />
24
Forward-Looking Statement<br />
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<br />
1934. All statements, other than statements of historical facts, included in this presentation that address activities, events or developments that the Company expects,<br />
believes or anticipates will or may occur in the future are forward-looking statements. The words “believe,” “expect,” “anticipate,” “plan,” “intend,” “foresee,” “should,”<br />
“would,” “could,” or other similar expressions are intended to identify forward-looking statements, which are generally not historical in nature. However, the absence of<br />
these words does not mean that the statements are not forward-looking. Without limiting the generality of the foregoing, forward-looking statements contained in this<br />
presentation specifically include the expectations of plans, strategies, objectives and anticipated financial and operating results of the Company, including as to the<br />
Company’s drilling program, production, hedging activities, capital expenditure levels and other guidance included in this presentation. These statements are based on<br />
certain assumptions made by the Company based on management’s expectations and perception of historical trends, current conditions, anticipated future developments<br />
and other factors believed to be appropriate. Such statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond the control of<br />
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<br />
or referenced in the “Risk Factors” section of the Company’s Offering Memorandum provided in connection with this offering, risks relating to financial performance and<br />
results, current economic conditions and resulting capital restraints, prices and demand for oil and natural gas, availability of drilling equipment and personnel, availability<br />
of sufficient capital to execute the Company’s business plan, the Company’s ability to replace reserves and efficiently develop and exploit its current reserves and other<br />
important factors that could cause actual results to differ materially from those projected. Any forward-looking statement speaks only as of the date on which such<br />
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<br />
or otherwise, except as required by applicable law. The SEC generally permits oil and gas companies, in filings made with the SEC, to disclose only proved reserves,<br />
which are reserve estimates that geological and engineering data demonstrate with reasonable certainty to be recoverable in future years from known reservoirs under<br />
existing economic and operating conditions. In this communication, the Company uses the term “unproved reserves” which the SEC guidelines prohibit from being<br />
included in filings with the SEC. “Unproved reserves” refers to the Company’s internal estimates of hydrocarbon quantities that may be potentially discovered through<br />
exploratory drilling or recovered with additional drilling or recovery techniques. Unproved reserves may not constitute reserves within the meaning of the Society of<br />
Petroleum Engineer’s Petroleum Resource Management System or proposed SEC rules and does not include any proved reserves. Actual quantities that may be ultimately<br />
recovered from the Company’s interests will differ substantially. Factors affecting ultimate recovery include the scope of the Company’s ongoing drilling program, which<br />
will be directly affected by the availability of capital, drilling and production costs, availability of drilling services and equipment, drilling results, lease expirations,<br />
transportation constraints, regulatory approvals and other factors; and actual drilling results, including geological and mechanical factors affecting recovery rates.<br />
Estimates of unproved reserves may change significantly as development of the Company’s core assets provide additional data. In addition, our production forecasts and<br />
expectations for future periods are dependent upon many assumptions, including estimates of production decline rates from existing wells and the undertaking and<br />
outcome of future drilling activity, which may be affected by significant commodity price declines or drilling cost increases.<br />
This presentation contains financial measures that have not been prepared in accordance with U.S. Generally Accepted Accounting Principles (“non-GAAP financial<br />
measures”) including LTM EBITDA and certain debt ratios. The non-GAAP financial measures should not be considered a substitute for financial measures prepared in<br />
accordance with U.S. Generally Accepted Accounting Principles (“GAAP”). We urge you to review the reconciliations of the non-GAAP financial measures to GAAP<br />
financial measures in the appendix.<br />
25
Non-GAAP Financial Measures –<br />
Adjusted EBITDA<br />
Three months ended March 31,<br />
($ in Millions) 2012 2013<br />
2009 2010<br />
Years ended December 31,<br />
Net <strong>Inc</strong>ome $52 $40<br />
($56) $146<br />
$196<br />
$23<br />
<strong>Inc</strong>ome Taxes 33 25<br />
(32) 91<br />
123<br />
16<br />
Depreciation, Depletion and Amortization 79 77<br />
177 205<br />
281<br />
319<br />
Impairment of Oil and Natural Gas Properties - -<br />
281 -<br />
-<br />
284<br />
Interest Expense 2 4<br />
1 -<br />
4<br />
14<br />
(Gain) loss on unrealized value of commodity<br />
derivatives (7) (2) (2) 1 2<br />
(1)<br />
Adjusted EBITDA $173 $148 $373 $441 $602 $657<br />
2011<br />
2012<br />
<strong>Unit</strong> Petroleum<br />
<strong>Inc</strong>ome Before <strong>Inc</strong>ome Taxes (1) $48 $59<br />
($121) $176<br />
Depreciation, Depletion and Amortization 52 52<br />
115 119<br />
Impairment of Oil and Natural Gas Properties - -<br />
281 -<br />
Adjusted EBITDA $100 $111<br />
$275 $295<br />
<strong>Unit</strong> Drilling<br />
<strong>Inc</strong>ome Before <strong>Inc</strong>ome Taxes (1) $43 $24<br />
$51 $60<br />
Depreciation and Amortization 21 17<br />
45 70<br />
Adjusted EBITDA $64 $41<br />
$96 $130<br />
Superior Pipeline<br />
<strong>Inc</strong>ome Before <strong>Inc</strong>ome Taxes (1) $5 $1<br />
$5 $17<br />
Depreciation and Amortization 5 7<br />
16 15<br />
Adjusted EBITDA $10 $8<br />
$21 $32<br />
$200<br />
183<br />
-<br />
$383<br />
$135<br />
80<br />
$215<br />
$17<br />
16<br />
$33<br />
($77)<br />
211<br />
284<br />
$418<br />
$159<br />
81<br />
$240<br />
$6<br />
24<br />
$30<br />
(1)<br />
Does not include allocation of G&A expense.
Reconciliation of Adjusted Net <strong>Inc</strong>ome<br />
and Diluted Earnings Per Share<br />
Three months ended March 31,<br />
Years ended December 31,<br />
($ in Millions) 2012 2013 2009 2010 2011 2012<br />
Adjusted Net <strong>Inc</strong>ome:<br />
Net income $ 52.4 $ 40.2 $ (55.5) $ 146.4 $ 195.9 $ 23.2<br />
Eliminate:<br />
Unrealized value of commodity derivatives<br />
gain (loss) (1.2) (4.3) (1.2) 0.6 1.5 (0.7)<br />
Impairment of oil and natural gas properties - - (175.1) - - (176.6)<br />
Adjusted net income $ 53.6 $ 44.5 $ 120.8 $ 145.8 $ 194.4 $ 200.5<br />
Adjusted Diluted Earnings Per Share:<br />
Diluted earnings per share $ 1.09 $ 0.83 $ (1.18) $ 3.09 $ 4.08 $ 0.48<br />
Eliminate:<br />
Unrealized value of commodity<br />
derivatives gain (loss) (0.03) (0.09) (0.03) 0.01 0.03 (0.01)<br />
Impairment of oil and natural gas properties - - (3.70) - - (3.67)<br />
Adjusted diluted earnings per share $ 1.12 $ 0.92 $ 2.55 $ 3.08 $ 4.05 $ 4.16