Investor Presentaiton slide image

Investor Presentaiton

Appendix 1 Reconciliation of Net Income to Adjusted EBITDA 1Q22 2Q22 3Q22 4Q22 FY2022 (in thousands) Net income attributable to Unit Corporation $ (46,877) $ 80,093 $ 55,818 $ 59,335 $ 148,369 Add: (Gain)/loss on derivatives $ 64,076 $ (2,609) $ 12,381 $ (10,238) $ 63,610 Less: Cash payments on derivatives settled $ (21,239) $ (32,884) $ (28,641) $ (16,011) $ (98,775) Add: (Gain)/loss on change in fair value of warrants $ 36,612 $ (7,289) $ $ $ 29,323 Add: Non-Superior depreciation, depletion, and amortization $ 5,656 $ 5,661 $ 3,521 $ 3,691 $ 18,529 Add: Loss on deconsolidation of Superior $ 13,141 $ $ $ $ 13,141 Less: Gain on disposition of assets $ (2,175) $ (2,066) $ (2,158) $ (1,968) $ (8,367) Add: Stock-based compensation expense $ 1,038 $ 2,847 $ 1,872 $ 961 $ 6,718 Add: ARO accretion expense $ 493 $ 481 $ 392 $ 432 $ 1,798 Add: Non-Superior interest expense $ 95 $ 97 $ 37 39 $ 268 Add: Income tax expense $ $ ST $ $ 333 $ 333 Add: Reorganization expense $ 3 $ 39 $ 48 $ 37 $ 127 Adjusted EBITDA $ ՄՌ 50,823 $ 44,370 $ 43,270 $ 36,611 $ 175,074 Unit believes Adjusted EBITDA provides information useful in assessing operating and financial performance across periods. Unit computes Adjusted EBITDA as net income attributable to Unit Corporation before non-cash valuation changes for commodity derivatives; non-cash valuation changes for the fair value of warrants; non-Superior related depreciation, depletion and amortization; non-cash deconsolidation charges; interest expense; income tax expense; reorganization expense; asset impairments, if any; asset disposition gains and losses; non- cash share-based compensation; accretion on asset retirement obligations; and other items not related to normal operations. Adjusted EBITDA as defined by Unit may not be comparable to similarly titled measures used by other companies. UNIT CORPORATION 21
View entire presentation