A New Tomorrow, Today
Nasdaq: OAS
January 2021
Building a Strong
Sustainable Oasis:
Our New E&P Model
A New Tomorrow, Today
Forward-Looking / Cautionary Statements
Non-GAAP Financial Measures
Cash Interest, Adjusted EBITDAX, E&P Cash G&A, Free Cash Flow, Adjusted Net Income (Loss) Attributable to Oasis, Adjusted Diluted Earnings (Loss) Attributable to Oasis Per Share and Recycle Ratio are supplemental financial measures that are not presented in accordance with generally accepted accounting principles in the United States (“GAAP”). These non-GAAP measures should not be considered in isolation or as a substitute for interest expense, net income (loss), operating income (loss), net cash provided by (used in) operating activities, earnings (loss) per share or any other measures prepared under GAAP. Because Cash Interest, Adjusted EBITDAX, Free Cash Flow, Adjusted Net Income (Loss) Attributable to Oasis, Adjusted Diluted Earnings (Loss) Attributable to Oasis Per Share and Recycle Ratio exclude some but not all items that affect net income (loss) and may vary among companies, the amounts presented may not be comparable to similar metrics of other companies. Reconciliations of these non-GAAP financial measures to their most comparable GAAP measure can be found in the annual report on Form 10-K, quarterly reports on Form 10-Q and on our website at www.oasispetroleum.com. Amounts excluded from these non-GAAP measure in future periods could be significant.
Cautionary Statement Regarding Oil and Gas Quantities
The Securities Exchange Commission (the “SEC”) requires oil and gas companies, in their filings with the SEC, to disclose proved reserves, which are those quantities of oil and gas, which, by analysis of geoscience and engineering data, can be estimated with reasonable certainty to be economically producible—from a given date forward, from known reservoirs, and under existing economic conditions (using unweighted average 12-month first day of the month prices), operating methods, and government regulations—prior to the time at which contracts providing the right to operate expire, unless evidence indicates that renewal is reasonably certain, regardless of whether deterministic or probabilistic methods are used for the estimation. The accuracy of any reserve estimate depends on the quality of available data, the interpretation of such data and price and cost assumptions made by reserve engineers. In addition, the results of drilling, testing and production activities of the exploration and development companies may justify revisions of estimates that were made previously. If significant, such revisions could impact the Company’s strategy and future prospects. Accordingly, reserve estimates may differ significantly from the quantities of oil and natural gas that are ultimately recovered. The SEC also permits the disclosure of separate estimates of probable or possible reserves that meet SEC definitions for such reserves; however, we currently do not disclose probable or possible reserves in our SEC filings.
Proved reserves at December 31, 2019 are estimated utilizing SEC reserve recognition standards and pricing assumptions based on the trailing 12-month average first-day-of-the-month prices of $55.85 per barrel of oil and $2.62 per MMBtu of natural gas. The reserve estimates for the Company are based on reports prepared by DeGolyer and MacNaughton ("D&M").
Our production forecasts and expectations for future periods are dependent upon many assumptions, including estimates of production decline rates from existing wells and the undertaking and outcome of future drilling activity, which may be affected by significant commodity price declines or drilling cost increases.
Forward-Looking Statements
This presentation, including the oral statements made in connection herewith, contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. All statements, other than statements of historical facts, included in this presentation that address activities, events or developments that the Company expects, believes or anticipates will or may occur in the future are forward-looking statements. Without limiting the generality of the foregoing, forward-looking statements contained in this presentation specifically include the expectations of plans, strategies, objectives and anticipated financial and operating results of the Company, including the Company’s ability to capitalize on its emergence from restructuring and to implement its realigned initiatives and strategies, the Company's drilling program, production, derivative instruments, capital expenditure levels and other guidance included in this presentation. When used in this presentation, the words "could," "should," "will,“ "believe," "anticipate," "intend," "estimate," "expect," "project," the negative of such terms and other similar expressions are intended to identify forward- looking statements, although not all forward-looking statements contain such identifying words. These statements are based on certain
assumptions made by the Company based on management's experience and perception of historical trends, current conditions, anticipated future developments and other factors believed to be appropriate. Such statements are subject to a number of assumptions, risks and uncertainties, many of which are beyond the control of the Company, which may cause actual results to differ materially from those implied or expressed by the forward-looking statements. When considering forward-looking statements, you should keep in mind the risk factors and other cautionary statements described under the headings “Risk Factors” and “Cautionary Statement Regarding Forward-Looking Statements” included in the Company’s filings with the Securities and Exchange Commission. These include, but are not limited to changes in oil and natural gas prices, weather and environmental conditions, the timing of planned capital expenditures, availability of acquisitions and divestitures and the ability to integrate acquisitions into its existing business, uncertainties in estimating proved reserves and forecasting production results, operational factors affecting the commencement or maintenance of producing wells, access to and terms of credit in the commercial banking and other debt markets, the condition of the capital markets generally, as well as the Company's ability to access them, cash flows and liquidity, the proximity to, availability of, and capacity of transportation facilities, and uncertainties regarding environmental regulations or litigation and other legal or regulatory developments affecting the Company's business and other important factors. In addition, the Company’s forward-looking statements address the various risks and uncertainties associated with the extraordinary market environment and impacts resulting from the novel coronavirus 2019 pandemic and the actions of foreign oil producers to increase crude oil production and the expected impact on our business, operations, earnings, and results as well as the risks and uncertainties associated with the impact of the Company’s ability to respond to such risks on its actual results. Should one or more of these risks or uncertainties occur, or should underlying assumptions prove incorrect, the Company’s actual results and plans could differ materially from those expressed in any forward-looking statements. Any forward-looking statement speaks only as of the date on which such statement is made and the Company undertakes no obligation to correct or update any forward-looking statement, whether as a result of new information, future events or otherwise, except as required by applicable law.
A New Tomorrow, Today
Nasdaq: OAS
A Stronger Oasis Aligned with Shareholder Interests
3
Best-in-Class
Balance Sheet
Returns-Focused
Business Model
High Quality Assets
Generating Significant
Free Cash Flow
ESG Leadership
Strong Strategic
Direction Aligned
with Shareholders
The Right Team
to Execute
A New Tomorrow, Today
Today’s Oasis has an industry
leading financial profile tailored to
the new environment. We are
focused on generating free cash
flow and delivering competitive
shareholder returns with our
low-cost assets.
New Oasis Built for the New Environment
Best-in-class balance sheet
(p. 9)
New business model focused on
returns
New board of directors, with
enhanced governance, aligned
with shareholders
(p. 7)
Quality asset base delivering
significant free cash flow
Material Midstream value &
optionality
(p. 14)
Generate free cash flow and
competitive shareholder returns
(p. 8)
Understanding the energy transition
and its opportunities
Embracing environmental, social and
governance initiatives
(p. 6)
Alignment of management incentives
Consolidation to build scale and
relevance
WILLISTON BASIN
404k Net Acres | 56.1Mboepd
1PERMIAN BASIN
24k Net Acres | 9.5Mboepd
11) Production as of 3Q20
A New Tomorrow, Today
Nasdaq: OAS
New Business Model
Free cash flow generation (after capital program)
Planning to return capital to shareholders this year
Returns above cost of capital and target leverage <1.0x (Debt/EBITDA)
Established capital allocation Board committee to systematize new business model
Operational Excellence
Initiated extensive third-party review of cost structure and organizational efficiency
Targeting new material operating cost and capital efficiencies
ESG Leadership
Strong commitment to safety, diversity & inclusion and community
Refreshed, diverse and independent board of experienced industry professionals
Compensation will be value creation focused, and aligned with shareholders
Further our best-in-class emissions capture
Portfolio Review
Analysis of existing E&P portfolio for fit with new business model
Review Midstream for value creation opportunities
Industry Consolidation
Opportunistically improve position through value-enhancing consolidation
Improve financial strength, investment quality, cost of capital, investment relevance
Near-Term Strategic and Financial Priorities
A New Tomorrow, Today
Implementing ESG Initiatives And Best Practices
Note: More details on our ESG initiatives can be found on the Oasis website: www.oasispetroleum.com
Environmental, Health
and Safety
Best in Class Gas Capture
–
Flared gas percentage ~2/3 less than
peer average in North Dakota
–
Capture gas for other operators,
reducing industry-wide emissions
Strong record of fluid and emission
containment
Environmental impact of our operations
complemented by control of extensive
infrastructure
16% per year reduction in reportable spills
(2015-2019)
Human Capital
Comprehensive benefits including health
care for employees at every level in the
organization and retirement plan dollar
matching
Oasis Academy for Success learning
system supports job-specific training
Soft skill and leadership development and
training
Committed to our Communities
–
Deeply involved in the areas in which
we work and are active
–
Employees involved in broad range of
charitable organizations in ND & TX
–
Work with NextOp to attract US Military
veterans for open positions at Oasis
Governance
New Board of Directors
–
83% independent
–
Diverse industry-leading experts across
multiple disciplines
–
Declassified Board
Established Nominating, Environmental,
Social & Governance Committee to
oversee ESG policies and initiatives
Directors to be elected by a majority of
votes rather than plurality
Special meetings may be called by
shareholders representing 25% or more of
outstanding shares
No supermajority voting requirements
Implementing compensation practices
aligned with shareholders
A New Tomorrow, Today
Nasdaq: OAS
New Board Driving Our Strategic Plan
7
Douglas E.
Brooks
Samantha F.
Holroyd
John D.
Jacobi
N. John
Lancaster, Jr.
Robert J.
McNally
Cynthia L.
Walker
OAS Roles /
Committees
1Board Chair
and CEO
Lead Independent;
Chair of NESG
1; A&R
Chair of Comp;
NESG
Comp;
NESG
A&R;
Comp
Chair of A&R;
NESG
Industry Leadership
- Marathon Oil
- Energy XXI
- Yates Petroleum
- Aurora Oil & Gas
- Golden Advisors
- Lantana Energy
- TPG Sixth Street
- Denham
- Royal Dutch Shell
- Javelin Energy
- Jacobi-Johnson
- Covey Park
- Oyster Creek
- Riverstone
- CSFB
- EQT
- EQM Midstream
- Precision Drilling
- Warrior Energy
- Simmons & Co
- Occidental
- Goldman Sachs
Current and Previous
Board(s)
- California Resources
- Chaparral Energy
- Madalena Energy
- Energy XXI
- Yates
- Aurora Oil & Gas
-
Gulfport Energy
- Pioneer Energy
- Comstock Resources
- Liberty Oilfield
- Magellan Midstream
- Cobalt International
- Warrior Energy
- Dalbo Holdings
- EQT
- Summit Midstream
-
Sempra Energy
Current or past public
company CEO or C-suite
✓
✓
✓
✓
E&P/Midstream
Operations
✓
✓
✓
✓
✓
✓
Capital
Allocation/Investment
✓
✓
✓
✓
✓
✓
Environmental, health and
safety management
✓
✓
✓
✓
Mergers and acquisitions
✓
✓
✓
✓
✓
✓
Independent,
experienced and
aligned with
shareholders
83% Independent
New Board provides
an updated perspective
33% of directors are
women
Average of 30+ years
of industry experience
Leadership roles across
upstream, midstream,
oil services, investing,
banking, advising and
finance
A New Tomorrow, Today
22%
19%
17%
17%
16%
13%
11%
10%
9%
8%
6%
4%
-5%
-9%
-15%
-10%
-5%
0%
5%
10%
15%
20%
25%
Significant FCF Yield and Leverage Below Targeted Levels
Generating Significant Cash Flow to Benefit Shareholders
1) FactSet consensus and Oasis Petroleum Cleansing Materials
2) Peer FCF defined as consolidated/estimated cash from operations minus CapEx. Peer Group: CDEV, CLR, CPE, LPI, MTDR, NOG, PDCE, PE, QEP, RRC, SM, WLL WPX 3) “OAS” reflects unlevered FCF estimates from Cleansing Materials filed 9/30/2020 adjusted for cash interest/taxes
4) OAS share count reflects 20MM shares outstanding plus 2.4MM shares associated with management incentive program. All share prices as of 12/31/2020 5) Oasis to provide 2021 guidance concurrent with 4Q2020 reporting
6) 12/31/2020 figures reflect unaudited estimates ofOasis’s debt and cash balance as of that date and may differ from the cash and cash equivalents and long-term debt balances in the Company’s audited financial statements prepared in accordance with GAAP
Return capital to shareholders
Board evaluating return to
shareholder alternatives and
opportunities
Potential to pay a meaningful
dividend
Maintain strong balance sheet
and low leverage
Leverage target: <1x
Current leverage ratio: 0.6x
6Invest well within cash flow
Rigorous capital discipline focused
on corporate level returns
Reinvestment rate significantly below
cash flow
Production growth an output rather
than an input
A New Tomorrow, Today
Nasdaq: OAS
Best-in-Class Balance Sheet Supports New Business Model
9
.
1) Peer Group: CDEV, CLR, CPE, LPI, MTDR, NOG, PDCE, PE, QEP, SM, WLL WPX
2) Excludes OMP capital structure, as OAS and OMP debt are not cross collateralized and guarantors under OAS credit facility are not responsible for OMP debt
3) 12/31/2020 figures reflect unaudited estimates ofOasis’s debt and cash balance as of that date and may differ from the cash and cash equivalents and long-term debt balances in the Company’s audited financial statements prepared in accordance with GAAP
Net Debt / Annualized 3Q20 Unhedged EBITDAX
1
0.6
1.0
1.8
2.0
2.5
2.8
2.9
3.5
3.7
3.8
4.6
5.2
6.3
0
1
2
3
4
5
6
7
OAS
A
B
C
D
E
F
G
H
I
J
K
L
AVERAGE: 3.1X
New Capital Structure Highlights
2
Equity
20MM shares of common stock
60MM shares authorized
2.4MM shares reserved for LTIP (not currently issued)
1.6MM warrants – exercise price of $94.57
Debt and Cash
3
$575MM RBL facility
$260MM drawn on 12/31/2020
LIBOR + 300-400 bps with 100 bps floor
$6.8MM of LCs
1
stredetermination – 4/1/2021
Matures – May 2024
Leverage ratio covenant < 3.0x EBITDAX (TTM)
$10.7MM of cash on 12/31/2020
Robust Hedging Program Minimizes Downside Risk
HH Gas Hedging
MMBtu/d
Price
Dec '20 - Dec '21
10,000
$2.92
Dec '20 - Jun'22
30,000
$2.82
WTI Oil Hedging
2021
2022
2023
Mbopd
29.0
19.0
14.0
Weighted Avg WTI Swap Price
$42.09
$42.74
$43.68
OAS
Target:
<1.0X
A New Tomorrow, Today
$67
$49
2020 Budget
Current Run Rate
E&P
Driving Better Margins And Increased Capital Productivity
1) See appendix for details. E&P Costs do not include any benefit from midstream cash flows that return to Oasis, which are reflected in chart“Midstream Cash Flows to OAS.” 2) Cash G&A excludes restructuring and professional fees as well as costs associated with RIF in 2020
3) Reflects E&P & Other Capital: Other capital includes administrative capital, but excludes capitalized interest. E&P CapEx excludes acquisitions
Aggressively Managing
Costs per Boe in 2020
1
2020 Capital Budget
Reductions
3
($MM)
Proactive E&P Cash G&A
Reductions
2
($MM)
$7.72
$6.75
$9.12
$6.84
$3.38
$2.17
$1.37
$2.16
2Q20
3Q20
E&P LOE
E&P GM&T & Diffs
E&P Cash G&A
Production Taxes
$21.59
$17.92
27
%
$575
$243
$595
$248
Original Plan
New Plan
Low
High
58
%
A New Tomorrow, Today
Nasdaq: OAS
$300
$79
$53
11
Compelling Valuation for OAS Shareholders
OAS EV($MM)
1,4
OAS Adjusted EBITDAX($MM)
2
3Q20A Annualized OAS EBITDAX Ex-hedges
OAS RBL
Drawn Less
Cash
OAS Market
Capitalization
1) Market cap reflects 20MM shares + 2.4 MM shares associated with management incentive program x price on 12/31/20; OAS has $260MM drawn on RBL with $10.7MM of cash as of 12/31/2020
2) See Definitions of all non-GAAP measures and reconciliations to their most comparable GAAP measure can be found on the Oasis website at www.oasispetroleum.com. E&P EBITDAX excludes midstream ownership credits which are included in consolidated GAAP financials. DevCo portion of EBITDAX reflects retained interest in Bobcat and Beartooth DevCos. OMP distributions reflect distributions forOasis’s ownership of OMP units and OMP GP.
3) OAS EBITDAX is 3Q20 annualized and defined as E&P EBITDAX + OMP distributions + DevCo EBITDA, peers based on 2021E (from Factset); Peer Group: CDEV, CLR, CPE, LPI, MTDR, NOG, PDCE, PE, QEP, RRC, SM, WLL WPX. As of 12/31/20 4) 12/31/2020 figures reflect unaudited estimates ofOasis’s debt and cash balance as of that date and may differ from the cash and cash equivalents and long-term debt balances in the Company’s audited financial statements prepared in accordance with GAAP
Attractive EV/EBITDAX Valuation
Compared to E&P Peers at ~4.5x
3
Compelling Valuation
3
EV/EBITDAX (2021E)
2.5
3.2 3.3
3.7 3.8 3.8
4.3 4.5
5.2 5.3
5.5 5.6 5.7
6.7
0
1
2
3
4
5
6
7
8
$432
E&P
EBITDAX
OMP
Distributions
Retained
midstream
$830
$249
$1,079
A New Tomorrow, Today
Bakken – Cornerstone Asset
1) Production as of 3Q20
2) Percent operated and working interest is based on producing wells
Contiguous core asset with
87% of OAS production and
strong cash margins
One of the largest
producers and acreage
holders
Strong FCF from proven /
highly predictable asset
base
Peer leading well cost and
performance
Competitive Advantages
A New Tomorrow, Today
404k
Net Acres
56.1
Mboepd
192
%
Operated
271
%
Working
Interest
210+ Years of Top-Tier Inventory
Drives Free Cash Flow
A New Tomorrow, Today
Nasdaq: OAS
Permian – Premier, Multi-Stacked Oil Focused Asset
Repeatable, capital efficient
deployment
Advantaged geologic position
Oil-rich and multi-stacked pay
zones
–
80%+ oil mix
Strong inventory and compelling
economics
Optimizing parent-child
relationships and flow back
Improving well costs & overall
capital efficiency
Competitive Advantages
A New Tomorrow, Today
1) Production as of 3Q20
2) Percent operated and working interest is based on producing wells
24k
Net Acres
9.5
Mboepd
199
%
Operated
292
%
Working
Interest
213 Nasdaq: OAS
Extensive Multi-Stacked Inventory in the Core
of the Delaware Basin
A New Tomorrow, Today
Midstream Position Generates FCF and Creates Optionality
Oasis Midstream Partners (OMP) Position
Significant (~68%) ownership position in top tier midstream
company
OMP is a leading owner, developer, operator and acquirer of a
diversified portfolio of midstream assets in North America
Generates significant distributions with strong coverage and
balance sheet
Third party customers provide significant revenue and additions
will be a priority for future
Retained Midstream Interests
Receives meaningful cash flow from retained DevCo ownership
interest
Evaluating Optimal Structure and
Value Creation Options
A New Tomorrow, Today
Nasdaq: OAS
A Stronger Oasis Aligned with Shareholder Interests
15
Best-in-Class
Balance Sheet
Returns-Focused
Business Model
High Quality Assets
Generating Significant
Free Cash Flow
ESG Leadership
Strong Strategic
Direction Aligned
with Shareholders
The Right Team
to Execute
A New Tomorrow, Today
A New Tomorrow, Today
Nasdaq: OAS
Highly Experienced Management Team
17 17
Senior management
team with extensive
expertise in the oil and
gas industry
Deep knowledge of
Oasis’ business
Brings differentiated
and advanced skills in
identification, acquisition
and execution of
resource conversion
opportunities
DOUG BROOKS
Board Chair & Chief
Executive Officer
39 years of oil & gas
industry experience
Previously CEO at
Yates Petroleum,
Aurora Oil and Gas
and Energy XXI
Multiple positions at
Marathon Oil
TAYLOR REID
President & Chief
Operating Officer
COO since inception
in 2007
35 years of oil & gas
industry experience
Multiple positions at
Conoco Phillips and
Burlington Resources
MICHAEL LOU
EVP & Chief Financial Officer
CFO or similar
capacities since 2009
23 years of oil & gas
industry experience
10 years energy
investment banking
CFO of private E&P
company
NIKO
LORENTZATOS
EVP General Counsel and
Corporate Secretary
GC since 2010
21 years of oil & gas
industry experience
Senior Counsel with
Targa Resources,
ConocoPhillips and
Burlington Resources
A New Tomorrow, Today
Oasis 3Q20 Financial and Operational Results
See slide 19 for reconciliations
Oil Revenues
155.1
Gas Revenues
14.8
Total Oil & Gas Revenue
169.9
Other Services Margin
(0.0)
Purchased Oil and Gas margin
(2.6)
Realized Hedges
80.2
Other Income / non-cash adjustments
1.6
Operating Costs
E&P LOE
41.4
E&P GM&T
22.3
E&P Cash G&A
113.1
Production Taxes
13.0
Total E&P Operating Costs
89.8
Adjusted E&P EBITDAX
159.2
Cash distributions from midstream ownership
33.1
Other adjustments
2(4.1)
OAS Adjusted EBITDAX
3188.2
OAS Unhedged Adjusted EBITDAX
108.0
OAS CapEx
4E&P CapEx
8.7
Midstream CapEx from retained DevCo ownership
(1.2)
Total CapEx
7.4
Pro forma interest
53.1
Free Cash Flow
Hedged
177.7
Unhedged
97.5
1) Excludes litigation contingency of $22.75MM and $26.3MM of restructuring related expenses 2) In accordance with OAS credit facility to capture cash flows not associated with OMP
3) OAS adjusted EBITDAX conforms to definition of EBITDAX in OAS credit facility and excludes OMP EBITDA 4) Excludes capitalized interest. Midstream CapEx reflects adjustments to prior reporting periods
5) Assumes interest based on Exit Revolver Exposure for entire period
6) 12/31/2020 figures reflect unaudited estimates ofOasis’s debt and cash balance as of that date and may differ from the cash and cash equivalents and long-term debt balances in the Company’s audited financial statements prepared in accordance with GAAP
Financial Highlights ($MM)
Oil Production (Bopd)
43,748
Gas Production (Mcfpd)
130,981
Total Production (Boepd)
65,578
NYMEX WTI ($/Bbl)
40.96
Realized Oil Price
38.52
NYMEX Henry Hub ($/mmBtu)
1.99
Realized Gas Price
1.23
Operating Costs per boe
E&P LOE
6.85
E&P GM&T
3.69
E&P Cash G&A
12.17
Production Taxes
2.16
Total Operating Costs
14.88
Adjusted E&P EBITDAX per boe
26.39
Key Operating Statistics ($MM)
Borrowing Base
575.0
Borrowing under revolver
260.0
LCs
6.8
Total Revolver Exposure
268.8
Other Debt (9/30/20)
6.3
Total Debt
273.1
Cash
10.7
Liquidity
318.9
Estimated Annual Interest
512.5
Leverage (12/31/20 Net Debt to 3Q20 Annualized OAS Adjusted EBITDAX)
Hedged
0.4x
Unhedged
0.6x
A New Tomorrow, Today
Nasdaq: OAS
Reconciliation from Consolidated Financial Statements to E&P Business
Adjusting for midstream benefits and credits
19
1) Adjustment to Gas Revenue, LOE, GM&T are related to midstream credits for consolidating purposes. G&A and EBITDAX adjustments are related to restructuring costs incurred in 2Q20 and 3Q20. Note that G&A does not include litigation contingency of $22.75MM accrued in 3Q20
2Q20
3Q20
Consolidated($)
Adjustment
1($)
E&P($)
Consolidated($)
Adjustment
1($)
E&P($)
Gas Revenue
Revenue
12.8
(5.6)
7.1
24.5
(9.7)
14.8
Price per MCF
1.32
(0.58)
0.74
2.04
(0.81)
1.23
Lease Operating Expense
LOE
29.6
8.4
38.0
29.4
12.0
41.4
LOE per Boe
6.01
1.71
7.72
4.87
1.99
6.85
Gathering, Marketing, and
Transport
GM&T
23.8
1.8
25.5
20.3
2.0
22.3
GM&T per Boe
4.83
0.36
5.19
3.37
0.33
3.69
E&P Cash G&A
Cash G&A
28.8
(8.4)
20.4
39.4
(26.3)
13.1
Cash G&A per Boe
4.77
(1.39)
3.38
6.54
(4.37)
2.17
Per Unit($)
Per Unit($)
Differentials
NYMEX WTI ($/Bbl)
27.35
40.96
Realized Oil Price
24.45
38.52
Oil Differential per Bbl
2.90
2.44
NYMEX Henry Hub ($/mmBtu)
1.75
1.99
Realized Gas Price per Mcf
0.74
1.23
Gas Differential per Mcf
1.01
0.76
Total Differential
3.93
3.15
GM&T
5.19
3.69
Differential + GMT
9.12
6.84
$MM($)
EBITDAX Reconciliation to OAS
credit agreement
Oasis Consolidated EBITDAX
186.7
Less: OMP DevCo EBITDAX
57.9
Add: EBITDAX Attributable to OAS
19.8
Add: Cash Distributions from OMP to OAS
13.3
Add: Adjustment
(1)26.3
EBITDAX per OAS credit agreement
188.2
A New Tomorrow, Today
Oasis and OMP Financial Highlights
1,2
1) Debt is calculated in accordance with respective credit facility definitions. OAS and OMP debt are not cross collateralized and guarantors under OAS credit facility are not responsible for OMP debt. OAS revolver, cash, and LCs, are as of 12/31/20 and surety bonds and finance lease liabilities are as of 9/30/20. OMP net debt as of 9/30/20
2) 12/31/2020 figures reflect unaudited estimates ofOasis’s debt and cash balance as of that date and may differ from the cash and cash equivalents and long-term debt balances in the Company’s audited financial statements prepared in accordance with GAAP
OAS & OMP Leverage ($MM)
OMP Financial Highlights – 3Q20 Actuals ($MM)
OAS
OMP
Revolving credit facility
Capacity
$575.0
$575.0
Outstanding Borrowings
260.0
$487.5
Surety bonds
2.3
$2.5
Letters of credit
6.8
$0.0
Finance lease liabilities
4.1
$0.3
Total debt
273.1
$490.3
Cash
10.7
$34.7
Net Debt
$262.4
$455.6
3Q20 EBITDAX (OAS is unhedged)
$108.0
$37.3
Leverage (Net Debt to Annualized EBITDAX)
0.6x
3.05x
Bighorn
Bobcat
Beartooth
Panther
Total
Gross Operating Income
$16.7
$22.5
$6.5
$1.7
$47.4
Gross Depreciation &
Impairment
$3.5
$4.1
$2.3
$0.6
$10.5
Gross Midstream EBITDA
$20.2
$26.6
$ 8.8
$2.3
$57.9
OMP Ownership
100%
35%
70%
100%
Net OMP EBITDA
$20.2
$9.5
$6.2
$2.3
$38.2
less: Cash PubCo Expenses
$0.9
Net OMP EBITDA (net of PubCo expenses)
$37.3
less: Cash interest
$2.5
less: Maintenance CapEx
$0.8
Distributable Cash Flow
$34.1
Declared Distribution
LP
$18.3
GP
$1.0
Total Declared Distribution
$19.3
Coverage
1.8x
A New Tomorrow, Today
Nasdaq: OAS