Investor Presentaiton
Antero Resources Adjusted EBITDAX Reconciliation
Three Months Ended
December 31,
Year Ended December 31,
2021
2022
2021
2022
Reconciliation of net income (loss) to Adjusted EBITDAX:
Net income (loss) and comprehensive income (loss) attributable to
Antero Resources Corporation
$
901,385
730,296
(186,899)
1,898,771
Net income and comprehensive income attributable to
noncontrolling interests
Unrealized commodity derivative (gains) losses
Payments for derivative monetizations
Amortization of deferred revenue, VPP
56,636
(1,025,870)
63,832
32,790
(618,134)
748,540
127,201
(295,229)
4,569
-
(11,403)
(9,478)
(45,236)
(37,603)
Loss (gain) on sale of assets
595
(1,600)
(2,232)
471
Interest expense, net
43,748
25,120
181,868
125,372
Loss on early extinguishment of debt
10,355
652
93,191
46,027
Loss on convertible note inducement and equitizations
-
50,777
169
Income tax expense (benefit)
263,491
140,390
(74,077)
448,692
Depletion, depreciation, amortization and accretion
178,716
169,959
745,829
685,227
Impairment of property and equipment
20,905
69,982
90,523
149,731
Exploration expense
Equity-based compensation expense
474
628
6,566
3,651
5,248
12,221
20,437
35,443
Adjusted EBITDAX
Equity in earnings of unconsolidated affiliate
Dividends from unconsolidated affiliate
Contract termination, transaction expense and other
Martica related adjustments (1)
|| Antero Resources (NYSE: AR)
(19,464)
(17,464)
(77,085)
(72,327)
31,284
31,284
136,609
125,138
193
5,031
7,600
25,288
456,293
602,719
1,733,770
3,266,022
(36,032)
(38,012)
(116,468)
(163,081)
$
420,261
564,707
1,617,302
3,102,941
33View entire presentation