Investor Presentaiton
NON-GAAP Reconciliations: ROCE & Recycle Ratio
Q2-23 Return on Capital Employed (ROCE)
EBIT
Capital
Employed
34.5%
EBIT: $836.5MM (Q2 23 annualized)
•
• + Adj. EBITDA: $315.5MM
• - DD&A: $106.4MM
Capital Employed: $2,421.2MM (Avg. of Q2 22/23)
• + Total Assets: $2,928.5MM (Avg. of Q2 22/23)
• - Current Liabilities: $507.3MM (Avg. of Q2 22/23)
Q2-23 Return on Capital Employed (ROCE) - Adjusted to exclude impairment charges post Q2 20
EBIT: $752.1MM (Q2-23 annualized)
EBIT
Q2-23 Recycle Ratio
Cash
Margin
Capital
Employed
=
22.9%
DD&A
||
1)
Incorporates Adjusted Cash G&A of $0.92/Boe, which excludes certain acquisition related expenses
Note: Adjusted EBITDA is a non-GAAP measure. Numbers may be off due to rounding.
3.0x
•
•
+ Adj. EBITDA: $315.5MM
•
- DD&A: $127.5MM
Capital Employed: $3,282.7MM (Avg. of Q2 22/23)
• + Total Assets: $3,790.0MM (Avg. of Q2 22/23)
⚫ - Current Liabilities: $507.3MM (Avg. of Q2 22/23)
Cash Margin: $38.05/Boe
• + Realized avg. commodity price: $53.66/Boe
⚫ - Cash Costs: $15.61/Boe¹
DD&A Rate: $12.87/Boe
Investor Presentation September 2023 | 40 NOGView entire presentation