UNIT CORPORATION Investor Presentation
Appendix 1
Reconciliation of Net Income to Adjusted EBITDA
1Q23
2Q23
3Q23
4Q23
FY2023
(in thousands)
Net income attributable to Unit Corporation
$
134,650 $
28,017 $
28,835
$
57,437 $
248,939
Add: (Gain)/loss on derivatives
$
(13,595) $
(1,500) $
3,239
$
(1,119) $
(12,975)
Less: Cash payments on derivatives settled
$
2,601 $
(2,848) $
(4,806) $
(5,538) $
(10,591)
Add: Depreciation, depletion, and amortization
$
3,891 $
3,824 $
4,778 $
5,231 $
17,724
Less: Gain on sale of Superior
$
$
(17,812) $
$
$
(17,812)
Less: Gain on disposition of assets
$
(3,753) $
(5,676) $
(4,149) $
(36,372) $
(49,950)
Add: Stock-based compensation expense
$
1,408 $
1,008 $
1,479 $
3,652 $
7,547
Add: ARO accretion expense
$
467 $
478 $
478 $
457 $
1,880
Add: Interest expense
$
39 $
41 $
41 $
43 $
164
Add: Income tax expense
Add: Reorganization expense
$
Adjusted EBITDA
$
(74,646) $
81 $
51,143 $
27,180 $
722 $
1,234 $
(45,510)
70 $
12 $
136 $
299
32,782 $
30,629 $
25,161 $
139,715
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; depreciation,
depletion and amortization; 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
19View entire presentation