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
21View entire presentation