EX-99.1 2 a3q21coterraenergyearnings.htm EX-99.1 Document
image_0a.jpgNews Release

Coterra Energy Reports Third-Quarter 2021 Results and Accelerates Variable Dividend
HOUSTON, November 3, 2021 - Coterra Energy Inc. (NYSE: CTRA) (“Coterra” or the “Company”) today reported third-quarter 2021 financial and operating results. On October 1, 2021, Coterra announced that the merger involving the Company, which previously was named Cabot Oil & Gas Corporation (“Cabot”), and Cimarex Energy Co. (“Cimarex”) was completed. Results discussed within this release represent Coterra or legacy Cabot and exclude amounts related to legacy Cimarex, unless otherwise specified.
Net income for third-quarter 2021 totaled $62.7 million, or $0.16 per share. Adjusted net income (non-GAAP) for third-quarter 2021, excluding certain infrequent and non-cash items, was $207.0 million, or $0.52 per share.

Highlights
•On November 3, 2021, Coterra’s board approved the previously announced 14 percent increase to its annual base common stock dividend to $0.50 per share and an acceleration of its first variable dividend by one quarter. The approved base plus variable quarterly dividend equals $0.30 per share ($0.125 base, $0.175 variable), based on combined legacy Cabot and Cimarex free cash flow for third-quarter 2021, and will be paid on November 24, 2021 to holders of record on November 15, 2021.
•On October 4, 2021, Coterra’s board declared a special cash dividend of $0.50 per share; paid to shareholders on October 22, 2021.
•Legacy Cabot generated net cash provided by operating activities of $245.2 million in third-quarter 2021.
•Discretionary cash flow from legacy Cabot for third-quarter 2021 totaled $308.8 million (non-GAAP), inclusive of merger-related costs.
•Combined Cabot and Cimarex free cash flow generation totaled $387.3 million (non-GAAP) in the period, inclusive of merger-related costs totaling $100.1 million.
See “Supplemental Non-GAAP Financial Measures” below for descriptions of the above non-GAAP measures as well as reconciliations of these measures to the associated GAAP measures.
Thomas E. Jorden, Chief Executive Officer and President, commented, "Today is just a first look at the power of Coterra’s assets, financial strength, and commitment to peer-leading shareholder returns. Our strong operational performance in the third quarter can be attributed to our employees, who worked diligently to execute on both legacy company plans.”
“Given the strong combined free cash flow generation in the third quarter, the improvement in commodity prices, and our disciplined capital allocation, we are confident in accelerating our first variable dividend by one quarter. We are proud to begin delivering competitive returns to our shareholders.”

Third-Quarter 2021 Summary
Third-quarter 2021 daily natural gas production from legacy Cabot was 2,363 million cubic feet per day (MMcfpd), approximately two percent above the high-end of third-quarter guidance.


Legacy Cabot's average realized price for natural gas for third-quarter 2021, excluding the effect of commodity derivatives, was $2.95 per thousand cubic feet (Mcf), compared to $1.51 per Mcf for the corresponding period a year ago.
Legacy Cimarex third-quarter 2021 oil production totaled 81.5 thousand barrels per day (MBopd). Total production for the quarter averaged 251.2 thousand barrels of oil equivalent per day (MBoepd).
Legacy Cimarex’s average realized prices for oil, natural gas and NGLs for third-quarter 2021, excluding the effect of commodity derivatives, was $68.49 per barrel (Bbl), $3.69 per Mcf, and $31.17 per Bbl, respectively.

Generated Strong Cash Flow
For third-quarter 2021, Legacy Cabot reported net cash provided by operating activities of $245.2 million. Discretionary cash flow (non-GAAP), inclusive of merger-related costs, was $308.8 million and free cash flow (non-GAAP) for third-quarter 2021 totaled $124.7 million, inclusive of merger-related costs.
Legacy Cabot incurred a total of $170.9 million of capital expenditures in third-quarter 2021, including $163.9 million of drilling and completion capital.
Legacy Cimarex’s incurred capital expenditures in third-quarter 2021, excluding capitalized expenses, totaled $165.5 million and included $159.4 million in drilling and completion capital. Free cash flow generated by legacy Cimarex was $262.6 million (non-GAAP), inclusive of merger-related costs.
The combined free cash flow generated in third-quarter 2021 totaled $387.3 million (non-GAAP), and included $100.1 million of merger-related expenses.

Strong Financial Position
Legacy Cabot repaid its $100.0 million of 3.24% senior notes in September, reducing its principal long-term debt to $949.0 million, and exited the third-quarter with no debt outstanding under its revolving credit facility and a cash balance of $76.3 million.
Coterra, on a combined basis, exited the third-quarter 2021 with a cash balance of $1.1 billion and principal long-term debt of $2.9 billion, before adjustments for purchase accounting. The Company has no substantial debt maturities until 2024.
Following the merger close, Coterra received investment grade credit ratings from Fitch (BBB), Moody’s (Baa3) and S&P (BBB).

Accelerating Returns to Shareholders
Coterra’s Board of Directors today declared a base plus variable dividend of $0.30 per share, reflecting a $0.125 per share base component and a variable component of $0.175 per share, on the Company’s common stock. The combined base plus variable dividend represents 63 percent of combined third-quarter 2021 free cash flow. The combined base and variable dividend is payable on November 24, 2021, to shareholders of record as of the close of business on November 15, 2021. This variable dividend announcement is an acceleration of the Company’s previous first payment target of first-quarter 2022. The recent improvement in commodity prices, strong third-quarter 2021 performance, and the Company’s balance sheet strength provides the Company with capacity and confidence to accelerate cash returns to shareholders.

Outlook
The Company is providing fourth-quarter 2021 guidance which fully incorporates legacy Cimarex operations. Coterra expects fourth-quarter 2021 total equivalent production to average 665 to 690 MBoepd. Gas production for the total company is expected to average between 3,060 and 3,150 MMcfpd. Oil production is expected to
2


average 86 to 90 MBopd, the midpoint representing 30 percent year-over-year growth from legacy Cimarex’s fourth-quarter 2020 oil production of 67.8 MBopd.
Coterra is currently running five rigs and two completion crews in the Permian Basin and two rigs and two completion crews in the Marcellus Shale. Coterra plans to average four completion crews during the fourth quarter of 2021, and expects to incur between $245 and $275 million of capital expenditures.
Additional guidance can be found in the 3Q21 Earnings presentation posted this morning on the “Events & Presentations” page under the “Investors” section of the Company’s website at www.coterra.com. Coterra intends to provide a detailed 2022 outlook in early 2022.

Committed to Sustainability and ESG Leadership
Coterra is committed to environmental stewardship, sustainable practices, and strong corporate governance. The Company has established board-level oversight of ESG performance and programs. The Company also has formed a management-led sustainability group, tasked with continued environmental performance improvement.
Coterra has committed to publishing a sustainability report aligned with SASB and TCFD reporting standards. The Company’s ESG disclosures and performance data from legacy companies Cabot and Cimarex are available under the “A Sustainable Future” section of its website at www.coterra.com.

Third-Quarter 2021 Conference Call
Coterra will host a conference call today, Wednesday, November 3, 2021, at 8:30 AM CT (9:30 AM ET), to discuss third-quarter 2021 financial and operational results.

Conference Call Information
Date: Wednesday, November 3, 2021
Time: 9:30 AM ET / 8:30 AM CT
Dial-in (for callers in the U.S.): (866) 367-3053
Dial-in (for callers in Canada): (855) 669-9657
International dial-in: (412) 902-4216

The live audio webcast and related earnings presentation can be accessed on the "Events & Presentations" page under the "Investors" section of the Company's website at www.coterra.com. The webcast will be archived and available at the same location after the conclusion of the live event.

About Coterra Energy
Coterra, headquartered in Houston, Texas, is a premier, diversified energy company with focused operations in the Permian Basin, Marcellus Shale and Anadarko Basin. We strive to be a leading producer, delivering returns with a commitment to sustainability leadership. Learn more about us at www.coterra.com.

Cautionary Statement Regarding Forward-Looking Information
This press release contains certain forward-looking statements within the meaning of federal securities laws. Words such as anticipates, believes, expects, intends, plans, outlook, will, should, may and similar expressions may be used to identify forward-looking statements. Forward-looking statements are not statements of historical fact and reflect Coterra's current views about future events. Such forward-looking statements include, but are
3


not limited to, statements about returns to shareholders, enhanced shareholder value, future financial and operating performance and goals and commitment to sustainability and ESG leadership. No assurances can be given that the forward-looking statements contained in this press release will occur as projected and actual results may differ materially from those projected. Forward-looking statements are based on current expectations, estimates and assumptions that involve a number of risks and uncertainties that could cause actual results to differ materially from those projected. These risks and uncertainties include, without limitation, the risk that the recently combined businesses will not integrate successfully; the risk that the cost savings and any other synergies may not be fully realized or may take longer to realize than expected; the effect of future regulatory or legislative actions, including the risk of new restrictions with respect to well spacing, hydraulic fracturing, natural gas flaring, seismicity, produced water disposal, or other oil and natural gas development activities; disruption from the transaction making it more difficult to maintain relationships with customers, employees or suppliers; the diversion of management time on integration-related issues; the volatility in commodity prices for crude oil and natural gas; the continuing effects of the COVID-19 pandemic and the impact thereof on Coterra’s business, financial condition and results of operations; actions by, or disputes among or between, the Organization of Petroleum Exporting Countries and other producer countries; the presence or recoverability of estimated reserves; the ability to replace reserves; environmental risks; drilling and operating risks; exploration and development risks; competition; the ability of management to execute its plans to meet its goals; and other risks inherent in Coterra's businesses. In addition, the declaration and payment of any future dividends, whether regular base quarterly dividends, variable dividends or special dividends, will depend on Coterra's financial results, cash requirements, future prospects and other factors deemed relevant by Coterra's board of directors. While the list of factors presented here is considered representative, no such list should be considered to be a complete statement of all potential risks and uncertainties. Should one or more of these risks or uncertainties materialize, or should underlying assumptions prove incorrect, actual outcomes may vary materially from those indicated. For additional information about other factors that could cause actual results to differ materially from those described in the forward-looking statements, please refer to: Coterra's and Cimarex’s annual reports on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and other filings with the SEC, which are available on Coterra's website at www.coterra.com and on the SEC’s website at www.sec.gov.
Forward-looking statements are based on the estimates and opinions of management at the time the statements are made. Except to the extent required by applicable law, Coterra does not undertake any obligation to publicly update or revise any forward-looking statement, whether as a result of new information, future events or otherwise. Readers are cautioned not to place undue reliance on these forward-looking statements that speak only as of the date hereof.

Investor Contact
Daniel Guffey 303.285.4901










4





Operational Data – Legacy Cabot
The tables below provide a summary of legacy Cabot production volumes, price realizations, unit costs and operational activity for the periods indicated:
Three Months Ended 
September 30,
Nine Months Ended 
September 30,
 2021202020212020
PRODUCTION VOLUMES
Natural gas (Bcf)217.4 221.4 623.9 639.2 
Equivalent production (Bcfe)217.4 221.4 623.9 639.2 
Daily equivalent production (MMcfepd)2,363 2,406 2,285 2,333 
AVERAGE SALES PRICE
Natural gas, including hedges ($/Mcf)$2.65 $1.57 $2.35 $1.60 
Natural gas, excluding hedges ($/Mcf)$2.95 $1.51 $2.45 $1.55 
AVERAGE UNIT COSTS ($/Mcfe)(1)
Direct operations$0.10 $0.09 $0.09 $0.09 
Transportation and gathering0.68 0.66 0.67 0.67 
Taxes other than income0.04 0.02 0.03 0.02 
Exploration0.02 0.02 0.01 0.02 
Depreciation, depletion and amortization0.45 0.45 0.45 0.46 
General and administrative (excluding stock-based compensation and merger-related costs)0.07 0.06 0.07 0.07 
Stock-based compensation0.05 0.05 0.04 0.06 
Merger-related costs0.18 — 0.07 — 
Interest expense0.06 0.06 0.06 0.07 
$1.64 $1.41 $1.50 $1.44 
WELLS DRILLED (2)
Gross17 14 73 55 
Net17.0 13.0 70.1 49.2 
WELLS COMPLETED (2)
Gross30 22 71 71 
Net30.0 18.1 67.1 62.3 

1. Total unit cost may differ from the sum of the individual costs due to rounding.
2. Wells drilled represents wells drilled to total depth during the period. Wells completed includes wells completed during the period, regardless of when they were drilled.

5





Condensed Consolidated Statement of Operations (Unaudited) – Legacy Cabot

Three Months Ended 
September 30,
Nine Months Ended 
September 30,
(In thousands, except share and per share amounts)2021202020212020
OPERATING REVENUES    
Natural gas$641,625 $333,256 $1,526,202 $991,882 
(Loss) gain on derivative instruments(201,282)(42,253)(301,641)17,783 
Other53 38 182 181 
 440,396 291,041 1,224,743 1,009,846 
OPERATING EXPENSES    
Direct operations21,354 20,197 54,384 54,864 
Transportation and gathering148,794 146,982 418,984 425,563 
Taxes other than income8,207 3,615 17,195 10,705 
Exploration3,998 3,900 8,993 10,669 
Depreciation, depletion and amortization97,289 99,649 282,986 294,406 
General and administrative (excluding stock-based compensation and merger-related costs)(1)
14,724 12,890 44,744 44,901 
Stock-based compensation(2)
10,276 11,372 26,273 35,956 
Merger-related costs40,098 — 46,273 — 
 344,740 298,605 899,832 877,064 
Loss on equity method investments— — — (59)
Gain (loss) on sale of assets184 31 275 (139)
INCOME (LOSS) FROM OPERATIONS95,840 (7,533)325,186 132,584 
Interest expense, net12,577 14,389 37,512 43,143 
Other expense47 57 139 171 
Income (loss) before income taxes83,216 (21,979)287,535 89,270 
Income tax expense (benefit)20,502 (7,018)68,003 19,947 
NET INCOME (LOSS)$62,714 $(14,961)$219,532 $69,323 
Earnings (loss) per share - Basic$0.16 $(0.04)$0.55 $0.17 
Weighted-average common shares outstanding399,664 398,580 399,459 398,500 

1. Includes severance expense of $2.4 million for the nine months ended September 30, 2021 related to early retirements under legacy Cabot’s 2021 Early Retirement Program.
2. Includes the impact of performance share awards and restricted stock.



6





Condensed Consolidated Balance Sheet (Unaudited) – Legacy Cabot

(In thousands)
September 30,
2021
December 31,
2020
ASSETS  
Current assets$442,723 $415,715 
Properties and equipment, net (successful efforts method)4,225,914 4,044,606 
Other assets62,060 63,211 
$4,730,697 $4,523,532 
LIABILITIES AND STOCKHOLDERS' EQUITY  
Current liabilities$466,010 $202,226 
Current portion of long-term debt— 188,000 
Long-term debt, net (excluding current maturities)946,509 945,924 
Deferred income taxes790,604 774,195 
Other liabilities201,462 197,480 
Stockholders' equity2,326,112 2,215,707 
$4,730,697 $4,523,532 


















7






Condensed Consolidated Statement of Cash Flows (Unaudited) – Legacy Cabot

Three Months Ended 
September 30,
Nine Months Ended 
September 30,
(In thousands)2021202020212020
CASH FLOWS FROM OPERATING ACTIVITIES    
Net income (loss)$62,714 $(14,961)$219,532 $69,323 
Depreciation, depletion and amortization97,289 99,649 282,986 294,406 
Deferred income tax expense (benefit)1,834 (5,576)16,529 46,513 
(Gain) loss on sale of assets(184)(31)(275)139 
Exploratory dry hole cost— — — 2,011 
Loss (gain) on derivative instruments201,282 42,253 301,641 (17,783)
Net cash (paid) received in settlement of derivative instruments(64,351)14,106 (61,302)33,529 
Stock-based compensation and other9,557 10,741 24,259 34,204 
Income charges not requiring cash708 733 2,132 2,293 
Changes in assets and liabilities(63,655)(17,854)(70,839)5,758 
Net cash provided by operating activities245,194 129,060 714,663 470,393 
CASH FLOWS FROM INVESTING ACTIVITIES    
Capital expenditures(184,101)(147,239)(459,040)(478,422)
Proceeds from sale of assets207 60 319 335 
Investment in equity method investments— — — (35)
Proceeds from sale of equity method investments— — — (9,424)
Net cash used in investing activities(183,894)(147,179)(458,721)(487,546)
CASH FLOWS FROM FINANCING ACTIVITIES    
Net borrowings (repayments) of debt(100,000)(59,000)(188,000)(59,000)
Dividends paid(43,963)(39,857)(127,813)(119,532)
Tax withholdings on vesting of stock awards— (18)(5,569)(6,350)
Net cash used in financing activities(143,963)(98,875)(321,382)(184,882)
Net decrease in cash, cash equivalents and restricted cash$(82,663)$(116,994)$(65,440)$(202,035)


8


Supplemental Non-GAAP Financial Measures (Unaudited)
We report our financial results in accordance with accounting principles generally accepted in the United States
(GAAP). However, we believe certain non-GAAP performance measures may provide financial statement users with additional meaningful comparisons between current results and results of prior periods. In addition, we believe these measures are used by analysts and others in the valuation, rating and investment recommendations of companies within the oil and natural gas exploration and production industry. See the reconciliations below that compare GAAP financial measures to non-GAAP financial measures for the periods indicated.
We have also included herein certain forward-looking non-GAAP financial measures. Due to the forward-looking
nature of these non-GAAP financial measures, we cannot reliably predict certain of the necessary components of the most directly comparable forward-looking GAAP measures, such as future impairments and future changes in capital. Accordingly, we are unable to present a quantitative reconciliation of such forward-looking non-GAAP financial measures to their most directly comparable forward-looking GAAP financial measures. Reconciling items in future periods could be significant.

Reconciliation of Net Income to Adjusted Net Income and Adjusted Earnings per Share – Legacy Cabot
Adjusted Net Income and Adjusted Earnings per Share are presented based on our management’s belief that these non-GAAP measures enable a user of financial information to understand the impact of identified adjustments on reported results. Adjusted Net Income is defined as net income plus gain and loss on sale of assets, non-cash gain and loss on derivative instruments, stock-based compensation expense, severance expense, merger-related costs and tax effect on selected items. Adjusted Earnings per Share is defined as Adjusted Net Income divided by weighted-average common shares outstanding. Additionally, our management believes these measures provide beneficial comparisons to similarly adjusted measurements of prior periods and uses these measures for that purpose. Adjusted Net Income and Adjusted Earnings per Share are not measures of financial performance under GAAP and should not be considered as alternatives to net income and earnings per share, as defined by GAAP.

Three Months Ended 
September 30,
Nine Months Ended 
September 30,
(In thousands, except per share amounts)2021202020212020
As reported - net income (loss)$62,714 $(14,961)$219,532 $69,323 
Reversal of selected items:    
(Gain) loss on sale of assets(184)(31)(275)139 
Loss on derivative instruments(1)
136,931 56,359 240,339 15,746 
Stock-based compensation expense10,276 11,372 26,273 35,956 
Severance expense— — 2,376 — 
Merger-related costs40,098 — 46,273 — 
Tax effect on selected items(42,874)(15,442)(72,171)(11,825)
Adjusted net income$206,961 $37,297 $462,347 $109,339 
As reported - earnings (loss) per share$0.16 $(0.04)$0.55 $0.17 
Per share impact of selected items0.36 0.13 0.61 0.10 
Adjusted earnings per share$0.52 $0.09 $1.16 $0.27 
Weighted-average common shares outstanding399,664 398,580 399,459 398,500 

1. This amount represents the non-cash mark-to-market changes of commodity derivative instruments recorded in (Loss) gain on derivative instruments in the Condensed Consolidated Statement of Operations.
9


Reconciliation of Discretionary Cash Flow and Free Cash Flow – Legacy Cabot
Discretionary Cash Flow is defined as net cash provided by operating activities excluding changes in assets and liabilities. Discretionary Cash Flow is widely accepted as a financial indicator of an oil and gas company’s ability to generate available cash to internally fund exploration and development activities, return capital to shareholders through dividends and share repurchases, and service debt and is used by our management for that purpose. Discretionary Cash Flow is presented based on our management’s belief that this non-GAAP measure is useful information to investors when comparing our cash flows with the cash flows of other companies that use the full cost method of accounting for oil and gas producing activities or have different financing and capital structures or tax rates. Discretionary Cash Flow is not a measure of financial performance under GAAP and should not be considered as an alternative to cash flows from operating activities or net income, as defined by GAAP, or as a measure of liquidity.
Free Cash Flow is defined as Discretionary Cash Flow less cash paid for capital expenditures and investment in equity method investments. Free Cash Flow is an indicator of a company’s ability to generate cash flow after spending the money required to maintain or expand its asset base, and is used by our management for that purpose. Free Cash Flow is presented based on our management’s belief that this non-GAAP measure is useful information to investors when comparing our cash flows with the cash flows of other companies. Free Cash Flow is not a measure of financial performance under GAAP and should not be considered as an alternative to cash flow from operating activities or net income, as defined by GAAP, or as a measure of liquidity.

Three Months Ended 
September 30,
Nine Months Ended 
September 30,
(In thousands)2021202020212020
Net cash provided by operating activities$245,194 $129,060 $714,663 $470,393 
Changes in assets and liabilities63,655 17,854 70,839 (5,758)
Discretionary cash flow(1)
308,849 146,914 785,502 464,635 
Cash paid for capital expenditures(184,101)(147,239)(459,040)(478,422)
Investment in equity method investments— — — (35)
Free cash flow(1)
$124,748 $(325)$326,462 $(13,822)

1. Includes merger-related expenses in 2021













10


Reconciliation of EBITDAX – Legacy Cabot
EBITDAX is defined as net income plus interest expense, other expense, income tax expense and benefit, depreciation, depletion, and amortization (including impairments), exploration expense, gain and loss on sale of assets, non-cash gain and loss on derivative instruments, earnings and loss on equity method investments, stock-based compensation expense and merger-related costs. EBITDAX is presented on our management’s belief that this non-GAAP measure is useful information to investors when evaluating our ability to internally fund exploration and development activities and to service or incur debt without regard to financial or capital structure. Our management uses EBITDAX for that purpose. EBITDAX is not a measure of financial performance under GAAP and should not be considered as an alternative to cash flows from operating activities or net income, as defined by GAAP, or as a measure of liquidity.

Three Months Ended 
September 30,
Nine Months Ended 
September 30,
(In thousands)2021202020212020
Net income (loss)$62,714 $(14,961)$219,532 $69,323 
Plus (less):
Interest expense, net12,577 14,389 37,512 43,143 
Other expense47 57 139 171 
Income tax expense (benefit)20,502 (7,018)68,003 19,947 
Depreciation, depletion and amortization97,289 99,649 282,986 294,406 
Exploration3,998 3,900 8,993 10,669 
(Gain) loss on sale of assets(184)(31)(275)139 
Loss on derivative instruments(1)
136,931 56,359 240,339 15,746 
Loss on equity method investments— — — 59 
Stock-based compensation10,276 11,372 26,273 35,956 
Merger-related costs40,098 — 46,273 — 
EBITDAX$384,248 $163,716 $929,775 $489,559 

1. This amount represents the non-cash mark-to-market changes of commodity derivative instruments recorded in (Loss) gain on derivative instruments in the Condensed Consolidated Statement of Operations.












11


Reconciliation of Net Debt – Legacy Cabot
The total debt to total capitalization ratio is calculated by dividing total debt by the sum of total debt and total stockholders’ equity. This ratio is a measurement which is presented in our annual and interim filings and our management believes this ratio is useful to investors in assessing our leverage. Net Debt is calculated by subtracting cash and cash equivalents from total debt. The Net Debt to Adjusted Capitalization ratio is calculated by dividing Net Debt by the sum of Net Debt and total stockholders’ equity. Net Debt and the Net Debt to Adjusted Capitalization ratio are non-GAAP measures which our management believes are also useful to investors when assessing our leverage since we have the ability to and may decide to use a portion of our cash and cash equivalents to retire debt. Our management uses these measures for that purpose. Additionally, as our planned expenditures are not expected to result in additional debt, our management believes it is appropriate to apply cash and cash equivalents to reduce debt in calculating the Net Debt to Adjusted Capitalization ratio.

(In thousands)
September 30,
2021
December 31,
2020
Current portion of long-term debt$— $188,000 
Long-term debt, net946,509 945,924 
Total debt$946,509 $1,133,924 
Stockholders’ equity2,326,112 2,215,707 
Total capitalization$3,272,621 $3,349,631 
Total debt$946,509 $1,133,924 
Less: Cash and cash equivalents(76,270)(140,113)
Net debt$870,239 $993,811 
Net debt$870,239 $993,811 
Stockholders’ equity2,326,112 2,215,707 
Total adjusted capitalization$3,196,351 $3,209,518 
Total debt to total capitalization ratio28.9 %33.9 %
Less: Impact of cash and cash equivalents1.7 %2.9 %
Net debt to adjusted capitalization ratio27.2 %31.0 %

Capital Expenditures – Legacy Cabot

Three Months Ended 
September 30,
Nine Months Ended 
September 30,
(In thousands)2021202020212020
Cash paid for capital expenditures$184,101 $147,239 $459,040 $478,422 
Change in accrued capital costs(13,223)(18,883)1,899 (12,486)
Exploratory dry hole costs— — — (2,011)
Capital expenditures$170,878 $128,356 $460,939 $463,925 


12


Reconciliation of Discretionary Cash Flow and Free Cash Flow – Legacy Cimarex
Discretionary Cash Flow is defined as net cash provided by operating activities excluding changes in assets and liabilities. Discretionary Cash Flow is widely accepted as a financial indicator of an oil and gas company’s ability to generate available cash to internally fund exploration and development activities, return capital to shareholders through dividends and share repurchases, and service debt and is used by our management for that purpose. Discretionary Cash Flow is presented for legacy Cimarex based on our management’s belief that this non-GAAP measure is useful information to investors when comparing legacy Cimarex’s cash flows with the cash flows of other companies that use the successful efforts method of accounting for oil and gas produced activities or have different financing and capital structures or tax rates. Discretionary Cash Flow is not a measure of financial performance under GAAP and should not be considered as an alternative to cash flows from operating activities or net income, as defined by GAAP, or as a measure of liquidity.
Free Cash Flow is defined as Discretionary Cash Flow less cash paid for capital expenditures. Free Cash Flow is an indicator of a company’s ability to generate cash flow after spending the money required to maintain or expand its asset base, and is used by our management for that purpose. Free Cash Flow is presented based on our management’s belief that this non-GAAP measure is useful information to investors when comparing our cash flows with the cash flows of other companies. Free Cash Flow is not a measure of financial performance under GAAP and should not be considered as an alternative to cash flow from operating activities or net income, as defined by GAAP, or as a measure of liquidity.
Legacy Cimarex operated under the full cost accounting method, unlike legacy Cabot, now Coterra, which operates under the successful efforts accounting method. This difference in accounting methodologies leads to differences in the calculation of company financials and the figures below should not be relied on to predict future performance of the combined business, which operates under the successful efforts accounting method.

(In thousands)
Three Months Ended 
September 30, 2021
Net cash provided by operating activities$
488,196 
$
129,060 
Changes in assets and liabilities1,505 
Discretionary cash flow(1)
489,701 
146,914 
Cash paid for capital expenditures
(227,136)
— 
Free cash flow(1)
$
262,565 
$
(325)

1. Includes merger-related expenses












13


Reconciliation of Combined Free Cash Flow
Legacy Cimarex operated under the full cost accounting method, unlike legacy Cabot, now Coterra, which operates under the successful efforts accounting method. This difference in accounting methodologies leads to differences in the calculation of company financials and the figures below should not be relied on to predict future performance of the combined business, which operates under the successful efforts accounting method. Discretionary Cash Flow and cash paid for capital expenditures are not comparable measures due to the difference in accounting methodologies.

Three Months Ended
September 30, 2021
(In thousands)
Legacy
Cabot(1)
Legacy
Cimarex(2)
Combined
Discretionary cash flow$ 308,849$ 489,701-
Cash paid for capital expenditures(184,101)(227,136)-
Free cash flow(3)
$ 124,748$ 262,565$ 387,313

1. Successful efforts accounting method
2. Full cost accounting method
3. Includes $100.1 million of merger-related expenses

Variable Dividend Calculation

Three Months Ended
September 30, 2021
(In thousands)
Combined free cash flow(1)
$ 387,313
63% pay out (Board Discretion: 50% plus)
63%
Quarterly return to shareholders243,064
Quarterly base dividend ($0.125 per share)101,277
Variable cash dividend ($0.175 per share)
$ 141,787

1. Includes $100.1 million of merger-related expenses








14


Operational Data – Legacy Cimarex
The tables below provide a summary of legacy Cimarex production volumes, price realizations and operational activity by region for the periods indicated:

Three Months Ended
September 30,		Nine Months Ended
September 30,
2021202020212020
PRODUCTION VOLUMES
Permian Basin

Natural gas (Bcf)

37.535.0104.4113.9
Oil (MMBbl)

6.95.818.419.3
NGL (MMBbl)

4.85.012.613.7
Equivalent production (MMBoe)

17.916.648.452.0
Daily equivalent production (MBoepd)

195.0180.3177.3189.8

Anadarko Basin

Natural gas (Bcf)

16.020.452.564.3
Oil (MMBbl)

0.60.81.82.5
NGL (MMBbl)

1.82.15.46.0
Equivalent production (MMBoe)

5.16.316.019.2
Daily equivalent production (MBoepd)

55.868.858.470.1

Legacy Cimarex

Natural gas (Bcf)

53.655.5157.2178.4
Oil (MMBbl)

7.56.620.321.8
NGL (MMBbl)

6.77.118.019.7
Equivalent production (MMBoe)

23.122.964.571.3
Daily equivalent production (MBoepd)

251.2249.4236.1260.2







15


Three Months Ended
September 30,		Nine Months Ended
September 30,
2021202020212020
AVERAGE SALES PRICE
(excluding hedges)
Permian Basin

Natural gas ($/Mcf)

3.580.833.310.50
Oil ($/Bbl)

68.4338.2263.2334.46
NGL ($/Bbl)

30.7010.1725.448.68

Anadarko Basin

Natural gas ($/Mcf)

3.951.673.691.48
Oil ($/Bbl)

69.0935.8763.1533.09
NGL ($/Bbl)

32.4012.5927.0811.38

Legacy Cimarex

Natural gas ($/Mcf)

3.691.143.440.85
Oil ($/Bbl)

68.4937.9463.2134.31
NGL ($/Bbl)

31.1710.8925.939.50

WELLS ON PRODUCTION
Gross

Permian Basin

55710759
Anadarko Basin

1042443

6511131102
Net

Permian Basin

25.11.453.832.3
Anadarko Basin

4.9nil5.41.7
30.01.459.234.0

16