Passionate • Determined • Forward Thinking

News

We are Ascent Resources Download as PDF


ASCENT RESOURCES REPORTS SECOND QUARTER 2026 OPERATING AND FINANCIAL RESULTS


Second Quarter Highlights:

Net production averaged 2,194 mmcfe/d, with liquids production averaging over 52,000 bbls/d

Pre-hedge realization of $3.15 per mcfe, a $0.25 per mcfe premium to NYMEX natural gas prices

Generated Cash Flow from Operations, Adjusted EBITDAX(1) and Adjusted Free Cash Flow(1) of $343 million, $404 million and $77 million, respectively

Demonstrated continued success in the land program, with first-half 2026 leasing activity replacing a substantial majority of the net acreage expected to be developed during the full year

Subsequent to quarter-end, committed to three acreage acquisitions for an aggregate purchase price of $40 million, or ~$9,900 per acre, primarily through the Ohio state land lease sale 

Executed a transaction in July that strategically optimized our firm transportation portfolio, reducing long-term commitments by $700 million, enhancing future margins and free cash flow

Updated guidance to reflect lower operating expenses and increased land capital

(1)A non-GAAP financial measure. See the non-GAAP reconciliations included in this press release for the definition of, and other important information regarding, this non-GAAP financial measure.


Oklahoma City, Oklahoma, August 5, 2026 (PR Newswire) – Ascent Resources Utica Holdings, LLC (“Ascent” or the "Company") today reported second quarter 2026 operating and financial results along with updated guidance. Additionally, Ascent announced a conference call with analysts and investors scheduled for 9 AM CT / 10 AM ET, Thursday, August 6, 2026. For more detailed information on Ascent, please refer to our financials, the latest investor presentation and additional information located on our website at https://www.ascentresources.com/investors.

Commenting on second quarter results, Ascent's President and Chief Executive Officer, Brooks Shughart said, "Ascent's second quarter was marked by significant progress in advancing our strategic priorities. We continued to reinvest in the business by successfully executing on our leasing program and committing to three strategic bolt-on acreage acquisitions, adding high-quality inventory at attractive valuations. We also took an important step in improving our cost structure by completing a strategic transaction that optimized our firm transportation portfolio, improving future margins while enhancing our commercial flexibility. Collectively, these accomplishments underscore our disciplined approach to capital allocation. By extending the duration of our asset base, increasing our flexibility and further improving our cost structure, we are well positioned to generate sustainable long-term free cash flow for our stakeholders.”

Second Quarter 2026 Production and Financial Results

Second quarter 2026 net production averaged 2,194 mmcfe per day, consisting of 1,877 mmcf per day of natural gas, 12,681 bbls per day of oil and 40,121 bbls per day of natural gas liquids ("NGLs"), putting liquids at 14% of the overall production mix for the quarter.

The realized price for the quarter, including the impact of settled commodity derivatives, was $3.67 per mcfe. Excluding the impact of settled commodity derivatives, the realized price was $3.15 per mcfe in the second quarter of 2026.

For the second quarter of 2026, Ascent reported Net Income of $303 million, Adjusted Net Income of $183 million, Adjusted EBITDAX of $404 million, Cash Flows from Operations of $343 million and Adjusted Free Cash Flow of $77 million. Ascent incurred $293 million of total capital expenditures in the second quarter of 2026 consisting of $206 million of D&C costs, $79 million of land and leasehold costs, and $8 million of capitalized interest.

Year-to-Date 2026 Financial Results

Net production for the six months ended June 30, 2026 averaged 2,163 mmcfe per day, consisting of 1,857 mmcf per day of natural gas, 12,088 bbls per day of oil and 38,862 bbls per day of NGL.

The realized price, including the impact of settled commodity derivatives, was $3.90 per mcfe for the six months ended June 30, 2026. Excluding the impact of settled commodity derivatives, price realizations were $4.06 per mcfe for the year-to-date period.

For the six months ended June 30, 2026, Ascent reported Net Income of $589 million, Adjusted Net Income of $401 million, Adjusted EBITDAX of $838 million, Cash Flow from Operations of $749 million and Adjusted Free Cash Flow of $248 million. Ascent incurred a total of $519 million of capital expenditures during the six months ended June 30, 2026 consisting of $393 million of D&C costs, $113 million of land and leasehold costs, and $13 million of capitalized interest.

Balance Sheet and Liquidity

As of June 30, 2026, Ascent had total debt of approximately $2.14 billion, with $230 million of borrowings and $43 million of letters of credit issued under the credit facility. Liquidity as of June 30, 2026 was approximately $1.73 billion, comprised of $1.73 billion of available borrowing capacity under the credit facility and $4 million of cash on hand. The Company's leverage ratio at the end of the quarter was 1.22x based on LTM Adjusted EBITDAX. Subsequent to quarter-end, we reduced our letters of credit by $22 million, to $21 million.

Operational Update

During the second quarter of 2026, the Company spud 22 operated wells, hydraulically fractured 23 wells, and turned-in-line 22 wells with an average lateral length of 16,434 feet. As of June 30, 2026, Ascent had 1,027 gross operated productive Utica wells.

Hedging Update

Ascent has significant hedges in place to reduce exposure to the volatility in commodity prices, as well as to protect its expected operating cash flow. The following table summarizes the Company's natural gas and crude oil hedge position and average downside and upside prices as of June 30, 2026:

Hedge Summary

Natural Gas

Volume (mmbtu/d)

Average Downside Price

Average Upside Price

Bal 2026

1,685,000

$3.77

$4.17

2027

1,313,000

$3.78

$4.15

2028

318,000

$3.69

$3.91

Crude Oil

Volume (bbls/d)

Average Downside Price

Average Upside Price

Bal 2026

12,000

$64.40

$65.65

2027

8,000

$65.79

$67.66

2028

9,000

$71.20

$71.20

Ascent also has a significant portion of its natural gas basis and propane positions hedged in 2026 and 2027. Please reference the financial statements for additional detail on Ascent's hedge position.


Updated 2026 Guidance

The Company has updated 2026 guidance to reflect the settlement of the pipeline rate case and to provide additional detail around land expenditures and the firm transportation transaction. A detailed summary is included in the table that follows:


Production

Initial

Revised

Production (mmcfe/d)

2,100 - 2,200

Unchanged

% Natural Gas

85% - 87%

Unchanged

Unhedged Differentials

Natural Gas ($/mcf)

($0.25) - ($0.15)

Unchanged

Crude Oil ($/bbl)

($10.00) - ($9.00)

Unchanged

C2 (% of HH)(1)

60% - 70%

Unchanged

C3+ (% of WTI)

40% - 50%

Unchanged

Operating Expenses ($/mcfe)

Operating Expenses(2)

$1.65 - $1.75

$1.55 - $1.65

G&A(3)

$0.08 - $0.10

Unchanged

Capital Expenditures Incurred(4) ($mm)

D&C

$650 - $700

Unchanged

Land(5)

$175 - $225

$200 - $250

Base

-

$50

Discretionary

-

$150 - $200

Operations

Operated Rigs

2.5 - 3.0

Unchanged

Contract Termination Expenses(6) ($mm)

-

$186


(1) C2 gallons converted to MMBtu using GPSA standard thermal conversion factor of 15.0738. Historically, our NGL barrel has averaged 35-40% C2, with the balance being C3+.

(2) Includes GP&T, LOE, and taxes other than income. During the second quarter, a settlement was reached resolving the previously disclosed rate protest, which was fully incorporated in the initial guidance.

(3) Excludes long-term incentive compensation expense.

(4)Excludes capitalized interest, asset retirement obligations and acquisition and divestiture activity.

(5)Base land capital primarily reflects all lease extension costs, company labor, all broker costs and leasing costs for acreage in the current year's development plan. Discretionary land capital reflects leasing costs outside of the current year's development plan.

(6)Payments related to the $186 million contract termination expense will be made as follows: $62 million in Q3 2026, $48 million in Q4 2026 and the remainder in 2027 and 2028.


About Ascent Resources

Ascent is one of the largest private producers of natural gas and oil in the United States and is focused on acquiring, developing, producing and operating natural gas and oil properties located in the Utica Shale in southern Ohio. With a continued focus on good corporate citizenship, Ascent is committed to delivering cleaner-burning, affordable energy to our country and the world, while reducing environmental impacts.

Contact:

Chris Benton

Vice President – Finance and Investor Relations

405-252-7850

chris.benton@ascentresources.com

This news release contains forward-looking statements within the meaning of US federal securities laws.  Forward-looking statements express views of Ascent regarding future plans and expectations.  Forward-looking statements in this news release include, but are not limited to, statements regarding future operations, business strategy, liquidity and cash flows of Ascent.  These statements are based on numerous assumptions and are subject to known and unknown risks and uncertainties, including, commodity price volatility, inherent uncertainty in estimating natural gas, oil and NGL reserves, environmental and regulatory risks, availability of capital, and the other risks described in Ascent’s most recent investor presentation provided at www.ascentresources.com/investors.  Actual future results may vary materially from those expressed or implied in this news release and Ascent’s business, financial condition, results of operations and cash flow could be materially and adversely affected by such risks and uncertainties.  As a result, forward-looking statements should be understood to be only predictions and statements of Ascent’s current beliefs; they are not guarantees of performance.

ASCENT RESOURCES UTICA HOLDINGS, LLC

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

Three Months Ended

Six Months Ended

June 30,

June 30,

($ in thousands)

2026

2025

2026

2025

Revenues:

Natural gas

$433,359

$489,976

$1,243,138

$1,050,545

Oil

95,959

65,323

162,156

144,186

NGL

99,859

81,478

184,112

189,687

Commodity derivative gain (loss)

224,180

410,084

130,055

(140,935)

Total Revenues

853,357

1,046,861

1,719,461

1,243,483

Operating Expenses:

Lease operating expenses

28,911

25,647

65,457

58,292

Gathering, processing and transportation expenses

270,183

258,527

558,085

517,814

Taxes other than income

12,874

10,607

25,172

21,188

Exploration expenses

2,140

2,130

3,415

3,770

General and administrative expenses

29,797

31,287

64,712

65,568

Depreciation, depletion and amortization

181,435

173,733

355,841

346,457

Total Operating Expenses

525,340

501,931

1,072,682

1,013,089

Income from Operations

328,017

544,930

646,779

230,394

Other Income (Expense):

Interest expense, net

(38,682)

(44,544)

(79,491)

(91,276)

Change in fair value of contingent payment right

13,820

(1,094)

21,328

(3,214)

Losses on purchases or exchanges of debt

(33,094)

(33,094)

Other income

108

663

571

1,578

Total Other Expense

(24,754)

(78,069)

(57,592)

(126,006)

Net Income

$303,263

$466,861

$589,187

$104,388


ASCENT RESOURCES UTICA HOLDINGS, LLC

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

June 30,

December 31,

($ in thousands)

2026

2025

Current Assets:

Cash and cash equivalents

$4,385

$3,551

Accounts receivable – natural gas, oil and NGL sales

305,628

401,713

Accounts receivable – joint interest and other

86,378

23,816

Short-term derivative assets

212,369

122,604

Other current assets

12,164

11,951

Total Current Assets

620,924

563,635

Property and Equipment:

Natural gas and oil properties, based on successful efforts accounting

13,711,664

13,188,184

Other property and equipment

47,589

46,190

Less: accumulated depreciation, depletion and amortization

(6,447,781)

(6,094,028)

Property and Equipment, net

7,311,472

7,140,346

Other Assets:

Long-term derivative assets

113,043

18,394

Other long-term assets

74,105

57,271

Total Assets

$8,119,544

$7,779,646

Current Liabilities:

Accounts payable

$175,907

$182,003

Accrued interest

42,095

47,451

Short-term derivative liabilities

1,057

2,251

Other current liabilities

626,358

613,157

Total Current Liabilities

845,417

844,862

Long-Term Liabilities:

Long-term debt, net

2,137,742

2,084,794

Long-term derivative liabilities

393

8,916

Other long-term liabilities

98,129

111,046

Total Long-Term Liabilities

2,236,264

2,204,756

Member’s Equity

5,037,863

4,730,028

Total Liabilities and Member’s Equity

$8,119,544

$7,779,646


ASCENT RESOURCES UTICA HOLDINGS, LLC

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

Three Months Ended

Six Months Ended

June 30,

June 30,

($ in thousands)

2026

2025

2026

2025

Cash Flows from Operating Activities:

Net income

$303,263

$466,861

$589,187

$104,388

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation, depletion and amortization

181,435

173,733

355,841

346,457

(Gain) loss on commodity derivatives

(224,180)

(410,084)

(130,055)

140,935

Settlements received (paid) for commodity derivatives

101,796

79,835

(60,310)

86,073

Impairment of unproved natural gas and oil properties

1,585

746

2,349

1,855

Non-cash interest expense

5,108

5,563

10,091

11,127

Long-term incentive compensation

11,705

14,686

25,237

26,341

Change in fair value of contingent payment right

(13,820)

1,094

(21,328)

3,214

Losses on purchases or exchanges of debt

33,094

33,094

Other

19

19

Changes in operating assets and liabilities

(24,260)

41,755

(22,253)

12,910

Net Cash Provided by Operating Activities

342,651

407,283

748,778

766,394

Cash Flows from Investing Activities:

Natural gas and oil capital expenditures

(297,744)

(222,988)

(475,966)

(408,528)

Additions to other property and equipment

(233)

(2,505)

(653)

(2,965)

Cash paid for acquisitions of natural gas and oil properties

(4,725)

(4,725)

(33,665)

Proceeds from divestiture of natural gas and oil properties

37,095

Net Cash Used in Investing Activities

(302,702)

(225,493)

(481,344)

(408,063)

Cash Flows from Financing Activities:

Proceeds from credit facility borrowings

650,000

1,100,000

1,340,000

1,635,000

Repayment of credit facility borrowings

(560,000)

(1,065,000)

(1,295,000)

(1,670,000)

Proceeds from issuance of long-term debt

500,000

500,000

Cash paid for debt issuance costs

(8,234)

(8,234)

Repayment of long-term debt

(514,592)

(514,592)

Cash paid for debt prepayment costs

(10,576)

(10,576)

Cash received (paid) for settlements of commodity derivatives

2,731

(3,766)

Cash paid for distributions to Parent

(136,043)

(197,584)

(314,589)

(304,320)

Other

(680)

14,424

6,755

13,889

Net Cash Used in Financing Activities

(43,992)

(181,562)

(266,600)

(358,833)

Net (Decrease) Increase in Cash and Cash Equivalents

(4,043)

228

834

(502)

Cash and Cash Equivalents, Beginning of Period

8,428

7,336

3,551

8,066

Cash and Cash Equivalents, End of Period

$4,385

$7,564

$4,385

$7,564

ASCENT RESOURCES UTICA HOLDINGS, LLC

SUPPLEMENTAL TABLES


NATURAL GAS, OIL AND NGL PRODUCTION AND PRICES

(Unaudited)

Three Months Ended

Six Months Ended

June 30,

June 30,

2026

2025

2026

2025

Net Production Volumes:

Natural gas (mmcf)

170,788

158,139

336,192

309,351

Oil (mbbls)

1,154

1,186

2,188

2,431

C3+ NGL (mbbls)

2,173

2,241

4,163

4,406

C2 Ethane (mbbls)

1,478

1,070

2,871

2,486

Natural Gas Equivalents (mmcfe)

199,615

185,125

391,520

365,285

Average Daily Net Production Volumes:

Natural gas (mmcf/d)

1,877

1,738

1,857

1,709

Oil (mbbls/d)

13

13

12

13

C3+ NGL (mbbls/d)

24

24

23

24

C2 Ethane (mbbls/d)

16

12

16

14

Natural Gas Equivalents (mmcfe/d)

2,194

2,034

2,163

2,018

% Natural Gas

86%

85%

86%

85%

% Liquids

14%

15%

14%

15%

Average Sales Prices:

Natural gas ($/mcf)

$2.54

$3.10

$3.70

$3.40

Oil ($/bbl)

$83.15

$55.08

$74.11

$59.31

C3+ NGL ($/bbl)

$41.41

$32.62

$38.65

$37.77

C2 Ethane ($/bbl)

$6.68

$7.82

$8.08

$9.36

Natural Gas Equivalents ($/mcfe)

$3.15

$3.44

$4.06

$3.79

Settlements of commodity derivatives ($/mcfe)

0.52

0.43

(0.16)

0.24

Average sales price, after effects of settled derivatives ($/mcfe)

$3.67

$3.87

$3.90

$4.03


CAPITAL EXPENDITURES INCURRED

(Unaudited)

Three Months Ended

Six Months Ended

June 30,

June 30,

($ in thousands)

2026

2025

2026

2025

Capital Expenditures Incurred:

Drilling and completion costs incurred(1)

$205,741

$223,652

$393,430

$400,374

Land and leasehold costs incurred

78,895

21,901

112,887

49,632

Capitalized interest incurred

8,023

8,297

13,123

14,825

Total Capital Expenditures Incurred(2)

$292,659

$253,850

$519,440

$464,831


(1)Drilling and completion costs incurred excludes asset retirement obligations (ARO) of $0.8 million and $0.6 million for the three months ended June 30, 2026 and 2025, respectively, and $1.7 million and $0.4 million for the six months ended June 30, 2026 and 2025, respectively.

(2)Excludes acquisitions of $4.7 million for the three months ended June 30, 2026 and $4.7 million and $33.5 million for the six months ended June 30, 2026 and 2025, respectively and divestitures of $35.3 million for the six months ended June 30, 2025.

ASCENT RESOURCES UTICA HOLDINGS, LLC

NON-GAAP FINANCIAL MEASURES


Ascent uses certain non-GAAP measures as a supplement to its financial results prepared in accordance with generally accepted accounting principles (GAAP). These non-GAAP measures include Adjusted Net Income, Adjusted EBITDAX, Last Twelve Months (LTM) Adjusted EBITDAX, Net Debt and Adjusted Free Cash Flow. A reconciliation of each financial measure to its most directly comparable GAAP financial measure is included in the tables below. Ascent's management team believes these non-GAAP measures are useful to an investor in evaluating Ascent's financial performance because (a) management uses these financial measures to evaluate operating performance, in presentations to its Board of Managers and as a basis for strategic planning and forecasting, (b) these financial measures are more comparable to estimates used by analysts, and (c) items excluded are one-time items, non-cash items or items whose timing or amount cannot be reasonably estimated.

Ascent believes these non-GAAP measures provide meaningful information to its investors and lenders; however, they should not be used as a substitute for measures of performance that are calculated in accordance with GAAP. These non-GAAP measures, as used and defined by Ascent below, may not be comparable to similarly titled measures employed by other companies.

Adjusted Net Income: Adjusted Net Income is defined as net income (loss) before the revenue impact of changes in the fair value of commodity derivative instruments prior to settlement, unrealized (gain) loss on interest rate derivatives, change in fair value of contingent payment right, long-term incentive compensation, (gains) losses on purchases or exchanges of debt, impairment of unproved natural gas and oil properties and certain items management believes affect the comparability of results or that are not indicative of trends in the ongoing business. Adjusted Net Income is a supplemental measure of operating performance monitored by management that is not defined under GAAP and does not represent, and should not be considered as, an alternative to net income (loss), as determined by GAAP.

Adjusted EBITDAX and LTM Adjusted EBITDAX: Adjusted EBITDAX is defined as net income (loss) before exploration expenses, depreciation, depletion and amortization expense, interest expense (net), the revenue impact of changes in the fair value of commodity derivative instruments prior to settlement, change in fair value of contingent payment right, long-term incentive compensation, (gains) losses on purchases or exchanges of debt and certain items management believes affect the comparability of results or that are not indicative of trends in the ongoing business. Adjusted EBITDAX is a supplemental measure of operating performance monitored by management that is not defined under GAAP and does not represent, and should not be considered as, an alternative to net income (loss), as determined by GAAP.

Net Debt: Net Debt is defined as long-term debt, net, less cash and cash equivalents. Management uses Net Debt to determine our outstanding debt obligations that would not be readily satisfied by our cash and cash equivalents on hand. Net Debt does not represent, and should not be considered as, an alternative to total debt, as determined by GAAP.

Adjusted Free Cash Flow: Adjusted Free Cash Flow is defined as net cash provided by (used in) operating activities adjusted for changes in operating assets and liabilities, drilling and completion costs incurred (excluding ARO), land and leasehold costs incurred, capitalized interest incurred, financing commodity derivative settlements and certain items management believes affect the comparability of results or that are not indicative of trends in the ongoing business. This measure also excludes the impact of acquisition and divestiture activity, as these are considered non-recurring and not reflective of the company’s core operating performance. Adjusted Free Cash Flow is an indicator of a company’s ability to generate funding to maintain or expand its asset base, make equity distributions and repurchase or extinguish debt. Adjusted Free Cash Flow is a supplemental measure of liquidity monitored by management that is not defined under GAAP and that does not represent, and should not be considered as, an alternative to net cash provided by (used in) operating activities, as determined by GAAP.

RECONCILIATION OF ADJUSTED NET INCOME

(Unaudited)

Three Months Ended

Six Months Ended

June 30,

June 30,

($ in thousands)

2026

2025

2026

2025

Net Income (GAAP)

$303,263

$466,861

$589,187

$104,388

Adjustments to reconcile net income to adjusted net income:

(Gain) loss on commodity derivatives

(224,180)

(410,084)

(130,055)

140,935

Settlements received (paid) for commodity derivatives

104,527

79,835

(64,076)

86,073

Change in fair value of contingent payment right

(13,820)

1,094

(21,328)

3,214

Long-term incentive compensation(1)

11,705

14,686

25,237

26,341

Losses on purchases or exchanges of debt

33,094

33,094

Impairment of unproved natural gas and oil properties

1,585

746

2,349

1,855

Adjusted Net Income (Non-GAAP)

$183,080

$186,232

$401,314

$395,900




RECONCILIATION OF ADJUSTED EBITDAX

(Unaudited)

Three Months Ended

Six Months Ended

June 30,

June 30,

($ in thousands)

2026

2025

2026

2025

Net Income (GAAP)

$303,263

$466,861

$589,187

$104,388

Adjustments to reconcile net income to Adjusted EBITDAX:

Exploration expenses

2,140

2,130

3,415

3,770

Depreciation, depletion and amortization

181,435

173,733

355,841

346,457

Interest expense, net

38,682

44,544

79,491

91,276

(Gain) loss on commodity derivatives

(224,180)

(410,084)

(130,055)

140,935

Settlements received (paid) for commodity derivatives

104,527

79,835

(64,076)

86,073

Change in fair value of contingent payment right

(13,820)

1,094

(21,328)

3,214

Long-term incentive compensation(1)

11,705

14,686

25,237

26,341

Losses on purchases or exchanges of debt

33,094

33,094

Adjusted EBITDAX (Non-GAAP)

$403,752

$405,893

$837,712

$835,548



(1)The expense associated with the Long-Term Incentive Plan Cash Award of $4.4 million and $8.4 million for the three months ended June 30, 2026 and 2025, respectively, and $10.6 million and $16.5 million for the six months ended June 30, 2026 and 2025, respectively, is included in these amounts.









RECONCILIATION OF LTM ADJUSTED EBITDAX

(Unaudited)

Three Months

Ended

Twelve Months Ended

June 30,

March 31,

December 31,

September 30,

June 30,

($ in thousands)

2026

2026

2025

2025

2026

Net Income (GAAP)

$303,263

$285,924

$295,633

$327,889

$1,212,709

Adjustments to reconcile net income to Adjusted EBITDAX:

Exploration expenses

2,140

1,275

2,355

1,874

7,644

Depreciation, depletion and amortization

181,435

174,406

192,762

194,130

742,733

Interest expense, net

38,682

40,809

42,546

42,831

164,868

(Gain) loss on commodity derivatives

(224,180)

94,125

(150,533)

(262,248)

(542,836)

Settlements received (paid) for commodity derivatives

104,527

(168,603)

65,983

132,345

134,252

Change in fair value of contingent payment right

(13,820)

(7,508)

(5,862)

(7,117)

(34,307)

Long-term incentive compensation(1)

11,705

13,532

18,728

13,552

57,517

Adjusted EBITDAX (Non-GAAP)

$403,752

$433,960

$461,612

$443,256

$1,742,580



Three Months

Ended

Twelve Months Ended

June 30,

March 31,

December 31,

September 30,

June 30,

($ in thousands)

2025

2025

2024

2024

2025

Net Income (Loss) (GAAP)

$466,861

$(362,473)

$(134,786)

$92,398

$62,000

Adjustments to reconcile net income (loss) to Adjusted EBITDAX:

Exploration expenses

2,130

1,640

6,521

4,122

14,413

Depreciation, depletion and amortization

173,733

172,724

192,777

181,049

720,283

Interest expense, net

44,544

46,732

48,369

48,607

188,252

(Gain) loss on commodity derivatives

(410,084)

551,019

170,351

(175,725)

135,561

Settlements received for commodity derivatives

79,835

6,238

91,946

191,305

369,324

Change in fair value of contingent payment right

1,094

2,120

(5,254)

(20,291)

(22,331)

Long-term incentive compensation(1)

14,686

11,655

9,071

5,646

41,058

Losses on purchases or exchanges of debt

33,094

6,472

39,566

Legal settlements, loss contingencies and other

18

18

Adjusted EBITDAX (Non-GAAP)

$405,893

$429,655

$385,467

$327,129

$1,548,144



(1)The expense associated with the Long-Term Incentive Plan Cash Award of $4.4 million, $6.2 million, $14.2 million, $7.9 million, $8.4 million, $8.1 million, $6.8 million and $3.0 million for the three months ended June 30, 2026, March 31, 2026, December 31, 2025, September 30, 2025, June 30, 2025, March 31, 2025, December 31, 2024 and September 30, 2024, respectively, is included in these amounts.


RECONCILIATION OF NET DEBT & NET DEBT TO LTM ADJUSTED EBITDAX

(Unaudited)

June 30,

($ in thousands)

2026

2025

Net Debt:

Long-term debt, net (GAAP)

$2,137,742

$2,312,162

Less: cash and cash equivalents

4,385

7,564

Net Debt

$2,133,357

$2,304,598

Net Debt to LTM Adjusted EBITDAX:

Net Debt

$2,133,357

$2,304,598

LTM Adjusted EBITDAX

$1,742,580

$1,548,144

Net Debt to LTM Adjusted EBITDAX (Non-GAAP)

1.22x

1.49x





RECONCILIATION OF ADJUSTED FREE CASH FLOW

(Unaudited)

Three Months Ended

Six Months Ended

June 30,

June 30,

($ in thousands)

2026

2025

2026

2025

Net Cash Provided by Operating Activities (GAAP)

$342,651

$407,283

$748,778

$766,394

Adjustments to reconcile Net Cash Provided by Operating Activities to Adjusted Free Cash Flow:

Changes in operating assets and liabilities

24,260

(41,755)

22,253

(12,910)

Drilling and completion costs incurred

(205,741)

(223,652)

(393,430)

(400,374)

Land and leasehold costs incurred

(78,895)

(21,901)

(112,887)

(49,632)

Capitalized interest incurred

(8,023)

(8,297)

(13,123)

(14,825)

Financing commodity derivative settlements

2,731

(3,766)

Adjusted Free Cash Flow (Non-GAAP)(1)

$76,983

$111,678

$247,825

$288,653


(1)Adjusted Free Cash Flow does not include the impact of the Long-Term Incentive Plan Cash Award of $4.4 million and $8.4 million for the three months ended June 30, 2026 and 2025, respectively and $10.6 million and $16.5 million for the six months ended June 30, 2026 and 2025, respectively.