Investor Presentaiton
NON-GAAP Reconciliations: ROCE & Recycle Ratio
Q3-23 Return on Capital Employed (ROCE)
EBIT
Capital
Employed
34.8%
EBIT: $1,006.9MM (Q3 23 annualized)
• + Adj. EBITDA: $385.5MM
•
• - DD&A: $133.8MM
Capital Employed: $2,896.0MM (Avg. of Q3 22/23)
• + Total Assets: $3,388.1MM (Avg. of Q3 22/23)
• - Current Liabilities: $492.1MM (Avg. of Q3 22/23)
Q3-23 Return on Capital Employed (ROCE) - Adjusted to exclude impairment charges post Q2 20
EBIT
Capital
Employed
=
24.5%
EBIT: $916.9MM (Q3 23 annualized)
• + Adj. EBITDA: $385.5MM
• - DD&A: $156.3MM
Capital Employed: $3,736.0MM (Avg. of Q3 22/23)
• + Total Assets: $4,228.2MM (Avg. of Q3 22/23)
⚫ - Current Liabilities: $492.1MM (Avg. of Q3 22/23)
Q3-23 Recycle Ratio
Cash
Margin
DD&A
||
1)
Incorporates Adjusted Cash G&A of $0.77/Boe, which excludes certain acquisition related expenses
Note: Adjusted EBITDA is a non-GAAP measure. Numbers may be off due to rounding.
2.9x
•
Cash Margin: $40.89/Boe
• + Realized avg. commodity price: $54.90/Boe
⚫ - Cash Costs: $14.01/Boe¹
DD&A Rate: $14.21/Boe
Investor Presentation November 2023 | 37 NOGView entire presentation