Third Quarter 2017 Earnings Presentation Quarter 2017 Earnings Presentation 1 Certain statements...

19
– November 9, 2017 – Nasdaq Ticker: PVAC Third Quarter 2017 Earnings Presentation

Transcript of Third Quarter 2017 Earnings Presentation Quarter 2017 Earnings Presentation 1 Certain statements...

Page 1: Third Quarter 2017 Earnings Presentation Quarter 2017 Earnings Presentation 1 Certain statements contained herein that are not descriptions of historical facts are "forward-looking"

Investor PresentationNovember 2016– November 9, 2017 –

Nasdaq Ticker: PVAC

Third Quarter 2017 Earnings Presentation

Page 2: Third Quarter 2017 Earnings Presentation Quarter 2017 Earnings Presentation 1 Certain statements contained herein that are not descriptions of historical facts are "forward-looking"

1

Certain statements contained herein that are not descriptions of historical facts are "forward-looking" statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of theSecurities Exchange Act of 1934, as amended. Words such as “expects,” “guidance,” “will,” “plan,”, anticipate, “intend”, “opportunistic” and variations of such words or similar expressions are used to identify forward-lookingstatements. Because such statements include risks, uncertainties and contingencies, actual results may differ materially from those expressed or implied by such forward-looking statements. These risks, uncertainties andcontingencies include, but are not limited to, the following: risks related to the recently completed acquisition and our ability to realize expected benefits of the acquisition; potential adverse effects of the completedbankruptcy proceedings on our liquidity, anticipation of resource potential, results of operations, business prospects, ability to retain financing and other risks and uncertainties related to our emergence from bankruptcy; ourability to satisfy our short-term and long-term liquidity needs, including our inability to generate sufficient cash flows from operations or to obtain adequate financing to fund our capital expenditures and meet working capitalneeds; negative events or publicity adversely affecting our ability to maintain our relationships with our suppliers, service providers, customers, employees, and other third parties; the occurrence of unusual weather oroperating conditions, including force majeure events and hurricanes; new capital structure and the adoption of fresh start accounting, including the risk that assumptions and factors used in estimating enterprise value mayvary significantly from the current estimates in connection with the application of fresh start accounting; plans, objectives, expectations and intentions contained in this presentation that are not historical; our ability to executeour business plan in the current commodity price environment; any decline in and volatility of commodity prices for oil, NGLs, and natural gas; our anticipated production and development results; our ability to develop,explore for, acquire and replace oil and natural gas reserves and sustain production; our ability to generate profits or achieve targeted reserves in our development and exploratory drilling and well operations; anyimpairments, write-downs or write-offs of our reserves or assets; the projected demand for and supply of oil, NGLs and natural gas; our ability to contract for drilling rigs, frac crews, supplies and services at reasonablecosts; our ability to obtain adequate pipeline transportation capacity for our oil and gas production at reasonable cost and to sell the production at, or at reasonable discounts to, market prices; the uncertainties inherent inprojecting future rates of production for our wells and the extent to which actual production differs from that estimated in our proved oil and natural gas reserves; drilling and operating risks; concentration of assets; our abilityto compete effectively against other oil and gas companies; leasehold terms expiring before production can be established and our ability to replace expired leases; costs or results of any strategic initiatives; environmentalobligations, results of new drilling activities, locations and methods, costs and liabilities that are not covered by an effective indemnity or insurance; the timing of receipt of necessary regulatory permits; the effect ofcommodity and financial derivative arrangements; our ability to retain or attract senior management and key employees; counterparty risk related to the ability of these parties to meet their future obligations; compliance withand changes in governmental regulations or enforcement practices, especially with respect to environmental, health and safety matters; physical, electronic and cybersecurity breaches; litigation that impacts us, our assetsor our midstream service providers; uncertainties relating to general domestic and international economic and political conditions; and other risks set forth in our filings with the SEC.

Additional information concerning these and other factors can be found in our press releases and public filings with the SEC, including our most recent annual report on Form 10-K and quarterly reports on Form 10-Q. Manyof the factors that will determine our future results are beyond the ability of management to control or predict. Readers should not place undue reliance on forward-looking statements, which reflect management's views onlyas of the date hereof. The statements in this presentation speak only as of the date of this presentation. We undertake no obligation to revise or update any forward-looking statements, or to make any other forward-lookingstatements, whether as a result of new information, future events or otherwise, except as may be required by applicable law.

Oil and Gas ReservesStatements of reserves are only estimates and may not correspond to the ultimate quantities of oil and gas recovered. Investors are urged to consider closely the disclosure in Penn Virginia’s Annual Report on Form 10‐Kfor the fiscal year ended December 31, 2016 and subsequent Quarterly Reports on Form 10-Q, which are available on its website at www.pennvirginia.com under Investors – SEC Filings. You can also obtain these reportsfrom the SEC’s website at www.sec.gov.

DefinitionsProved reserves are those quantities of oil and gas which, by analysis of geosciences and engineering data, can be estimated with reasonable certainty to be economically producible from a given date forward, from knownreservoirs, and under existing economic conditions, operating methods and government regulation before the time at which contracts providing the right to operate expire, unless evidence indicates that renewal isreasonably certain, regardless of whether the estimate is a deterministic estimate or probabilistic estimate. Probable reserves are those additional reserves that are less certain to be recovered than proved reserves, butwhich are as likely than not to be recoverable (there should be at least a 50% probability that the quantities actually recovered will equal or exceed the proved plus probable reserve estimates). Possible reserves are thoseadditional reserves that are less certain to be recoverable than probable reserves (there should be at least a 10% probability that the total quantities actually recovered will equal or exceed the proved plus probable pluspossible reserve estimates). Estimated ultimate recovery (EUR) is the sum of reserves remaining as of a given date and cumulative production as of that date. EUR is a measure that by its nature is more speculative thanestimates of reserves prepared in accordance with SEC definitions and guidelines and accordingly is less certain.

Reconciliation of Non‐GAAP Financial MeasuresThis presentation contains references to certain non‐GAAP financial measures. Reconciliations between GAAP and non‐GAAP financial measures are available in the appendix to this presentation. The non-GAAP financialmeasures presented may not provide information that is directly comparable to that provided by other companies, as other companies may calculate such financial results differently. The Company's non-GAAP financialmeasures are not measurements of financial performance under GAAP and should not be considered as alternatives to amounts presented in accordance with GAAP. The Company views these non-GAAP financialmeasures as supplemental and they are not intended to be a substitute for, or superior to, the information provided by GAAP financial results.

Forward Looking and Cautionary Statements

Page 3: Third Quarter 2017 Earnings Presentation Quarter 2017 Earnings Presentation 1 Certain statements contained herein that are not descriptions of historical facts are "forward-looking"

2

Penn Virginia Corporation - Company Overview

Exchange: Ticker NASDAQ: PVAC

Share Price (1) $39.33

Shares Outstanding (MM) 15.0

Market Capitalization ($ MM) (1) 590.0

Cash ($ MM) (2) 4.0

Long Term Debt ($ MM) (2) 261.0

Enterprise Value ($ MM) (1) 847.0

Avg. 3Q Daily Production (BOEPD) 9,396 (72% oil)

Avg. October 2017 Daily Production (BOEPD) ~12,200

Proved Reserves (MMBOE) (3) 55.8

Approximately 75,800 core net acreage position in Gonzales, Lavaca and Dewitt Counties in south Texas

Eagle Ford acreage position ~92% HBP with high-percentage oil and robust EBITDAX margins

Operate 360+ gross Eagle Ford wells with working interests in 40+ non-op wells

Substantial Eagle Ford inventory ~605 gross locations (~454 net)

- Area 1: ~357 gross (~243 net)

- Area 2: ~248 gross (~211 net)

- 88% operated

- 43 Extended Reach Laterals (XLRs) greater than 8,000’ with anticipated superior returns

Pure Play Focused Eagle Ford Shale Operator

Financial & Operational Profile

1) As of November 7, 2017.2) As of November 3, 2017.3) As of December 31, 2016 pro forma for the Devon acquisition. PVAC also holds a small position in the Granite Wash play (See Appendix for additional information).

Note: All other data as of September 30, 2017, except as otherwise provided.

Page 4: Third Quarter 2017 Earnings Presentation Quarter 2017 Earnings Presentation 1 Certain statements contained herein that are not descriptions of historical facts are "forward-looking"

3

Pure play with contiguous acreage position in “volatile oil window” of Eagle Ford shale

Strong 2018 production growth anticipated (100% Y-o-Y)

Extensive multi-year drilling inventory with superior economics

Heavily weighted oil portfolio with robust EBITDAX per BOE

Expect to spend within cash flow by fourth quarter of 2018

Solid balance sheet with low leverage and ample liquidity

Upside potential from upper Eagle Ford and Austin Chalk formations

Opportunity to capitalize on accretive transactions

Key Highlights

Why Penn Virginia?Strong Multi-Year Inventory of High Rate of Return Drilling Locations

Page 5: Third Quarter 2017 Earnings Presentation Quarter 2017 Earnings Presentation 1 Certain statements contained herein that are not descriptions of historical facts are "forward-looking"

4

Houston(HQ)

3Q 2017 Operational Highlights

Closed acquisition on September 29, 2017- ~19,600 net acres, production of ~3,000 BOEPD

(64% oil) and 43 identified locations for XRLs

Produced 9,396 BOEPD (73% crude oil)- Achieved mid-point of production guidance despite

impact of Hurricane Harvey- Production for October 2017 is ~12,200 BOEPD

Drilled and turned to sales 7 gross (5 net) wells

Recently contracted for three new flex rigs and added several operations personnel

Successfully completed well in new landing zone of lower Eagle Ford, which could optimize recoveries

Note: All data as of September 30, 2017.

Gonzales Office

Page 6: Third Quarter 2017 Earnings Presentation Quarter 2017 Earnings Presentation 1 Certain statements contained herein that are not descriptions of historical facts are "forward-looking"

5

3Q 2017 Well Results – Stack and Stagger

Note: Not to scale

Chicken Hawk 2H

Upper Eagle Ford (Upside Potential)

Jake Berger 2H

Chicken Hawk 5H

Jake Berger 1HChicken Hawk 4H

Austin Chalk (Upside Potential)

3H 1H

~400’ ~400’ ~400’~400’

Lower Eagle Ford

~400’ ~400’ ~400’~400’

3H 4H 5H

Lower Eagle Ford

Upper Eagle Ford (Marl)

Lower Eagle Ford - Upper Bench

~60’

-100

Chicken Hawk 5H Drilled to a New Landing Zone Which Could Optimize Recoveries

Upside Potential from the Austin Chalk and Upper Eagle Ford

Lower Eagle Ford - Parent

~30’

-40’

Page 7: Third Quarter 2017 Earnings Presentation Quarter 2017 Earnings Presentation 1 Certain statements contained herein that are not descriptions of historical facts are "forward-looking"

6

Fayette County

Gonzales County

Lavaca County

Dewitt County

TX

Geo Hunter Pad2 Wells – Drilling

Schacherl Effenberger 2-Well PadDrilling Mid-November

Rhino Hunter Pad4 Wells – Flowing Back

Jake Berger / Chicken Hawk PadsTurned to Sales

Oryx Hunter Pad3 Wells – Completion Underway

Furrh Pad2 Wells – Drilling

1 1/2 rigs in Area 1 through 2018

Drill ~ 37- 42 gross wells 4Q 2017 - 2018

Working interest ~ 45 - 55%

1 1/2 rigs in Area 2 through 2018

Start in North and PVAC legacy acreage

Expand into South acreage

Drill ~30-35 gross wells 4Q 2017 - 2018

Working interest is 60 - 98%

4Q 2017 Activity and Preliminary 2018 Development Plan

Leveraging Three Rig Drilling Program to Accelerate Growth in 2018

Recently acquired acreage is shown in darker yellow.

Page 8: Third Quarter 2017 Earnings Presentation Quarter 2017 Earnings Presentation 1 Certain statements contained herein that are not descriptions of historical facts are "forward-looking"

7

Keys to 2018 Success

• Hurricane Harvey delayed drilling and completion schedule

• Mechanical issues with rigs resulted in downtime and impacted lateral lengths

• Limited technical staff to run complex drilling operations

• Accelerating drilling program by adding 3rd drilling rig that is anticipated to run through the end of 2018 depending on commodity prices

• Released previous two rigs and contracted three flex rigs from H&P

• Hired VP of Operations with significant Eagle Ford experience and additional related staff

Challenges Solutions

New Rigs and Added Technical Expertise are Expected to Restore Previous Operational Efficiency with a Clear Path to Continued Improvements

Page 9: Third Quarter 2017 Earnings Presentation Quarter 2017 Earnings Presentation 1 Certain statements contained herein that are not descriptions of historical facts are "forward-looking"

8

Producing Wells 220 - 75 - 70 1

Drilling Locations 329 27 127 49 40 33

Type Curve EUR (Mboe) 488 692 612 917 1,166 1,943

% Oil 86% 86% 69% 69% 39% 39%

% NGL 8% 8% 17% 17% 34% 34%

% Gas 6% 6% 14% 14% 27% 27%

Type Curve EUR/1,000 ft (Mboe) 81 81 102 102 194 194

Lateral Length 6,000 8,500 6,000 9,000 6,000 10,000

Well Cost (MM$) 5.1 6.2 6.5 8.2 6.5 8.7

PV10 BTAX (MM$) 3.2 6.0 2.5 5.4 5.2 11.1

ROR BTAX (%) 48% 80% 30% 51% 63% 114%

Payout (Yrs) 1.6 1.1 2.3 1.5 1.3 0.9

48%

80%

30%

51%63%

114%

Conv XLR Conv XLR Conv XLR

Area 1 Area 2 (North) Area 2 (South)

Eagle Ford Inventory Expects to Generate Strong Returns

Note: Based on management’s internal estimates; economics based on $50 oil and $3.00 natural gas

Eagle Ford Economics by Area

Page 10: Third Quarter 2017 Earnings Presentation Quarter 2017 Earnings Presentation 1 Certain statements contained herein that are not descriptions of historical facts are "forward-looking"

9

3Q 2017 Financial Highlights

Generated total product revenues of $34.3 million or $39.72 per BOE (87% from crude oil sales)

Total direct operating expenses of $15.3 million or $17.66 per BOE

Incurred a net loss of $5.9 million, or $0.40 per diluted share and adjusted net income(1) of $8.6 million, or $0.57 per diluted share

Adjusted EBITDAX(1) of $21.5 million, or $24.85 per BOE

- ~63% EBITDAX margin

1) Adj. EBITDAX and adj. Net income are a non-GAAP measure. Definitions of non-GAAP financial measures and reconciliations of non-GAAP financial measures to the closest GAAP-based measures appear in the Appendix to this presentation.

Page 11: Third Quarter 2017 Earnings Presentation Quarter 2017 Earnings Presentation 1 Certain statements contained herein that are not descriptions of historical facts are "forward-looking"

10

Updated Guidance

The table below sets forth the Company’s current operational guidance for 2017 and 2018

• With the third rig expected to remain through the end of 2018, the Company expects approximately 75% production growth from the fourth quarter of2017 to the fourth quarter of 2018, and 100% production growth in 2018 over 2017 volumes.

• Fourth quarter 2017 volumes are expected to be slightly lower than previous guidance due to drilling and completion delays but the Company anticipatesachieving the previously guided to range of 14,600 to 15,200 BOEPD by the end of the fourth quarter of 2017.

• Due to drilling schedule delays, full year capital expenditures for 2018 include approximately $20 million of spending that is shifting from 2017.

Page 12: Third Quarter 2017 Earnings Presentation Quarter 2017 Earnings Presentation 1 Certain statements contained herein that are not descriptions of historical facts are "forward-looking"

11

Acquisition Financing and LiquidityLiquidity of ~$187 MM

Milli

on

CurrentBorrowing Base

Current Drawn Letters of Credit Cash Liquidity

(1) As of September 30, 2017.(2) As of November 3, 2017.

$237.5 $187.2$7.5(1)($57.0)(1) ($0.8)(1)

Liquidity at quarter end of $187.2 (1)

Current liquidity of $179.7 million (2)

Borrowing base increased to $237.5 million from $200 million

Maintain financial discipline

- Target net debt to EBITDAX (leverage ratio) of 1.5x or below by end of 2018

- Expect to spend within cash flow by fourth quarter of 2018

Preserve Strong Balance Sheet and Ample Liquidity

Page 13: Third Quarter 2017 Earnings Presentation Quarter 2017 Earnings Presentation 1 Certain statements contained herein that are not descriptions of historical facts are "forward-looking"

12

0

1,000

2,000

3,000

4,000

5,000

6,000

7,000

8,000

$56.18

$51.97$51.30

$50.35

2020

Updated Hedge Portfolio (1)B

arre

lsPe

r Day

$48.59

$49.30

$49.87

WTI Oil Volumes (Barrels Per Day)

Average Price WTI($ Per Barrel)

LLS Oil Volumes (Barrels Per Day)

Average Price LLS($ Per Barrel)

2017 (Q4) 4,381 $48.59 663 $56.182018 5,477 $49.30 1,500 $51.972019 2,916 $49.87 2,500 $51.302020 1,000 $50.35 - -

1) As of October 30, 2017.

201920182017 Q4

Mitigating Commodity Price Volatility Through Proactive Hedging Program

Page 14: Third Quarter 2017 Earnings Presentation Quarter 2017 Earnings Presentation 1 Certain statements contained herein that are not descriptions of historical facts are "forward-looking"

Questions & Answers

Page 15: Third Quarter 2017 Earnings Presentation Quarter 2017 Earnings Presentation 1 Certain statements contained herein that are not descriptions of historical facts are "forward-looking"

Appendix

Page 16: Third Quarter 2017 Earnings Presentation Quarter 2017 Earnings Presentation 1 Certain statements contained herein that are not descriptions of historical facts are "forward-looking"

15

Houston (HQ)

Penn Virginia Operating Areas

Granite Wash

Net Acreage: ~7,1501 (100% HBP)Q3 2017 Production 79 MBOE (859 BOEPD)Proved Reserves: 2.5 MMBOE2

Eagle FordCore Net Acreage: ~75,8001 (92% HBP)Drilling Locations: ~605 gross locationsQ3 2017 Production 785 MBOE (8,537 BOEPD)Proved Reserves: 53.3 MMBOE2

1) As of September 30, 2017, including acreage leased in 2017. Excludes net acreage expiring in 2017. 2) As of December 31, 2016, pro forma for the Devon acquisition.

Page 17: Third Quarter 2017 Earnings Presentation Quarter 2017 Earnings Presentation 1 Certain statements contained herein that are not descriptions of historical facts are "forward-looking"

16

Non-GAAP Reconciliation – Adjusted EBITDAX - Unaudited

Readers are reminded that non-GAAP measures are merely a supplement to, and not a replacement for, or superior to financial measures prepared according to GAAP. They should be evaluated in conjunction with the GAAP financial measures. It should be noted as well that our non-GAAP information may be different from the non-GAAP information provided by other companies.

Successor Successor Successor Predecessor Successor PredecessorThree Months Three Months September 13 July 1 Nine Months January 1

Ended Ended Through Through Ended Through September 30, June 30, September 30, September 12, September 30, September 12,

2017 2017 2016 2016 2017 2016Net income (loss) (5,947)$ 21,329$ (3,441)$ 1,155,341$ 43,463$ 1,054,602$ Adjustments to reconcile to Adjusted EBITDAX:

Interest expense 1,202 1,274 218 1,363 3,014 58,018 Income tax (benefit) expense - - - - - - Depreciation, depletion and amortization 10,659 11,076 2,029 8,024 31,545 33,582 Exploration - - - 4,641 - 10,288 Share-based compensation expense (equity-classified) 1,013 848 - 147 2,707 1,511 Loss (gain) on sale of assets, net (9) 134 - (504) 60 (1,261) Accretion of firm transportation obligation - - - - - 317 Adjustments for derivatives:

Net losses (gains) 12,275 (11,061) 4,369 (8,934) (15,802) 8,333 Cash settlements, net 788 (466) - 1,056 (1,670) 48,008

Adjustment for special items:Acquisition transaction costs 1,505 - - - 1,505 - Reorganization items, net - - - (1,152,373) - (1,144,993) Strategic and financial advisory costs - - - - - 18,036 Restructuring expenses - - 18 2,722 (20) 3,821 Account write-offs and reserves prior to emergence from bankruptcy - - - 3,123 - 3,123

Adjusted EBITDAX 21,486$ 23,134$ 3,193$ 14,606$ 64,802$ 93,385$ Adjusted EBITDAX per BOE $ 24.85 $ 25.02 $ 17.49 $ 18.36 $ 24.51 $ 27.91

Adjusted EBITDAX represents net income (loss) before interest expense, income tax expense (benefit), depreciation, depletion and amortization expense, exploration, and share-based compensation expense, further adjusted to exclude the effects of gains and losses on sales of assets, accretion of firm transportation obligation, non-cash changes in the fair value of derivatives, and special items including acquisition transaction costs, reorganization items, strategic and financial advisory costs, restructuring expenses and account write-offs and reserves prior to our emergence from bankruptcy. We believe this presentation is commonly used by investors and professional research analysts for the valuation, comparison, rating, and investment recommendations of companies within the oil and gas exploration and production industry. We use this information for comparative purposes within our industry. Adjusted EBITDAX is not a measure of financial performance under GAAP and should not be considered as a measure of liquidity or as an alternative to net income (loss). Adjusted EBITDAX as defined by Penn Virginia may not be comparable to similarly titled measures used by other companies and should be considered in conjunction with net income (loss) and other measures prepared in accordance with GAAP, such as operating income or cash flows from operating activities. Adjusted EBITDAX should not be considered in isolation or as a substitute for an analysis of Penn Virginia's results as reported under GAAP.

Note: (dollars in thousands)

Note: (amounts in thousands, except per unit amounts)

Page 18: Third Quarter 2017 Earnings Presentation Quarter 2017 Earnings Presentation 1 Certain statements contained herein that are not descriptions of historical facts are "forward-looking"

17

Note: (amounts in thousands)

Non-GAAP Reconciliation – Adjusted Net Income - Unaudited

Successor Successor Successor Predecessor Successor PredecessorThree Months Three Months September 13 July 1 Nine Months January 1

Ended Ended Through Through Ended ThroughSeptember 30, June 30, September 30, September 12, September 30, September 12,

2017 2017 2016 2016 2017 2016

Net income (loss) $ (5,947) $ 21,329 $ (3,441) $ 1,155,341 $ 43,463 $ 1,054,602 Adjustments for derivatives:

Net losses (gains) 12,275 (11,061) 4,369 (8,934) (15,802) 8,333 Cash settlements, net 788 (466) - 1,056 (1,670) 48,008

Loss (gain) on sale of assets, net (9) 134 - (504) 60 (1,261)Acquisition transaction costs 1,505 - - - 1,505 - Reorganization items, net - - - (1,152,373) - (1,144,993)Strategic and financial advisory costs - - - - - 18,036 Restructuring expenses - - 18 2,722 (20) 3,821 Account write-offs and reserves prior to emergence from bankruptcy - - - 3,123 - 3,123 Impact of adjustment on income taxes - - - - - - Adjusted net income (loss) 8,612$ 9,936$ 946$ 431$ 27,536$ (10,331)$ Adjusted net income (loss) attributable to common shareholders, per diluted share $ 0.57 $ 0.66 $ 0.06 $ 0.00 $ 1.83 $ (0.08)

Adjusted net income (loss) is a non-GAAP financial measure that represents net income (loss) adjusted to exclude the effects, net of income taxes, of non-cash changes in the fair value of derivatives, net gains and losses on the sales of assets, acquisition transaction costs, reorganization items, strategic and financial advisory costs, restructuring expenses and account write-offs and reserves prior to our emergence from bankruptcy. We believe that Non-GAAP adjusted net income (loss) and non-GAAP adjusted net income (loss) per share amounts provide meaningful supplemental information regarding our operational performance. This information facilitates management's internal comparisons to the Company's historical operating results as well as to the operating results of our competitors. Since management finds this measure to be useful, the Company believes that our investors can benefit by evaluating both non-GAAP and GAAP results. Adjusted net income (loss) non-GAAP is not a measure of financial performance under GAAP and should not be considered as a measure of liquidity or as an alternative to net income (loss).

Page 19: Third Quarter 2017 Earnings Presentation Quarter 2017 Earnings Presentation 1 Certain statements contained herein that are not descriptions of historical facts are "forward-looking"

18

Non-GAAP Reconciliation – Adjusted G&A - Unaudited

Successor Successor Successor Successor Successor SuccessorThree Months Three Months September 13 July 1 Nine Months January 1

Ended Ended Through Through Ended ThroughSeptember 30, June 30, September 30, September 12, September 30, September 12,

2017 2017 2016 2016 2017 2016General and administrative expenses - direct 5,939$ 2,873$ 1,476$ 6,748$ 12,093$ 37,434$ Share-based compensation - equity-classified awards 1,013 848 - 147 2,707 1,511 GAAP General and administrative expenses 6,952 3,721 1,476 6,895 14,800 38,945 Less: Share-based compensation - equity-classified awards (1,013) (848) - (147) (2,707) (1,511) Significant special charges:

Acquisition transaction costs (1,505) - - - (1,505) - Strategic and financial advisory costs - - - - - (18,036) Restructuring expenses - - (18) (2,722) 20 (3,821)

Adjusted cash-based general and administrative expenses 4,434$ 2,873$ 1,458$ 4,026$ 10,608$ 15,577$

Adjusted cash-based general and administrative expense ("Adjusted G&A") is a supplemental non-GAAP financial measure that excludes certain non-recurring expenses and non-cash share-based compensation expense. We believe that the non-GAAP measure of Adjusted G&A is useful to investors because it provides readers with a meaningful measure of our recurring G&A expense and provides for greater comparability period-over-period. The table details all adjustments to G&A on a GAAP basis to arrive at Adjusted G&A.

Note: (amounts in thousands)