Expand Energy Corporation Reports Second Quarter 2026 Results

Expand Energy Corporation Reports Second Quarter 2026 Results Expand Energy Corporation Reports Second Quarter 2026 Results GlobeNewswire July 28, 2026

SPRING, Texas, July 28, 2026 (GLOBE NEWSWIRE) -- Expand Energy Corporation (NASDAQ: EXE) ("Expand Energy" or the "Company") today reported second quarter 2026 financial and operating results.

(1) Definitions of non-GAAP financial measures and reconciliations of each non-GAAP financial measure to the most directly comparable GAAP financial measure are included at the end of this release.

“This year, the team has been focused on two key initiatives, executing with discipline and accelerating our marketing and commercial strategy. I'm pleased with the significant progress we've made on both fronts,” said Mike Wichterich, Interim President and Chief Executive Officer of Expand Energy. “We’ve strengthened our balance sheet and achieved a peer-leading leverage ratio, giving us the flexibility to opportunistically allocate capital. We acted decisively with our buyback program, reduced outstanding shares by 4%, and authorized an additional $1 billion of share repurchases. Through our leasing program, we’ve organically extended our inventory across our portfolio at a significant discount to recent industry acquisitions. Most importantly, our recently announced acquisition of Twin Eagle immediately establishes Expand as the leading integrated natural gas company, extends our access to demand markets from coast to coast, and meaningfully accelerates our strategy. The team is executing on all fronts, delivering as promised, and creating sustainable value for our shareholders.”

Operations Update

Expand Energy operated an average of 12 rigs during the second quarter, drilling 55 wells and turning 48 wells in line, resulting in net production of approximately 7.48 Bcfe/d (92% natural gas). A detailed breakdown of second quarter production, capital expenditures and activity can be found in the supplemental slides which have been posted at https://investors.expandenergy.com/events-presentations.

2026 Capital and Operating Outlook

In 2026, Expand Energy expects to run 11 – 12 rigs and invest approximately $2.75 – $2.95 billion. Average daily production is expected to be approximately 7.4 – 7.6 Bcfe/d.

A detailed breakdown of the Company's 2026 annual capital and operating outlook can be found in the supplemental slides.

Shareholder Returns Update

Expand Energy expects to continue its returns-focused allocation of capital, including to share repurchases, while preserving balance sheet capacity to capitalize on attractive opportunities through the cycle. Year-to-date through July 24, 2026, the Company has redeemed approximately $1.3 billion of gross debt and executed $849 million of share repurchases. The Company plans to pay its quarterly base dividend of $0.575 per share on September 3, 2026 to shareholders of record at the close of business on August 13, 2026.

Conference Call Information

A conference call to discuss Expand Energy's second quarter 2026 financial and operating results and 2026 outlook has been scheduled for 9 a.m. EDT on July 29, 2026. Participants can access the live webcast at https://edge.media-server.com/mmc/p/w7azq3eg/. Participants who would like to ask a question, can register at https://register-conf.media-server.com/register/BIa5617126d27645d887bff8d8eefaf1c6, and will receive the dial-in info and a unique PIN to join the call. Links to the conference call will be provided at https://investors.expandenergy.com/. A replay will be available on the website following the call.

Financial Statements, Non-GAAP Financial Measures and 2026 Guidance and Outlook Projections

This news release contains the non-GAAP financial measures described below in the section titled "Non-GAAP Financial Measures." Reconciliations of each non-GAAP financial measure used in this news release to the most directly comparable GAAP financial measure are provided below. Additional detail on the Company’s 2026 second quarter financial and operational results, along with non-GAAP measures that adjust for items typically excluded by securities analysts, are available on the Company’s website. Non-GAAP measures should not be considered as an alternative to, or more meaningful than, GAAP measures. Management’s guidance for 2026 can be found on the Company’s website at www.expandenergy.com.

Expand Energy Corporation (NASDAQ: EXE) is North America’s largest natural gas producer, powered by dedicated and innovative employees focused on expanding the value of natural gas by connecting global scale to growing markets. Expand Energy’s returns-driven strategy strives to create sustainable value for its stakeholders by leveraging its advantaged portfolio, financial strength and operational excellence. Expand Energy is committed to expanding America’s energy reach to fuel a more affordable, reliable, lower carbon future.

Forward-Looking Statements

This release includes “forward-looking statements” within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements include our current expectations or forecasts of future events, including matters relating to armed conflict between Russia and Ukraine, instability in the Middle East and Venezuela and changes in China-Taiwan relations, along with the effects of the current global economic environment, and the impact of each on our business, financial condition, results of operations and cash flows, actions by, or disputes among or between, members of OPEC+ and other foreign oil-exporting countries, market factors, market prices, our ability to meet debt service requirements, our ability to continue to pay cash dividends, the amount and timing of any cash dividends and our sustainability initiatives. Forward-looking and other statements in this news release regarding our environmental, social and other sustainability plans and goals are not an indication that these statements are necessarily material to investors or required to be disclosed in our filings with the Securities and Exchange Commission ("SEC"). In addition, historical, current, and forward-looking environmental, social and sustainability-related statements may be based on standards for measuring progress that are still developing, internal controls and processes that continue to evolve, and assumptions that are subject to change in the future. Forward-looking statements often address our expected future business, financial performance and financial condition, and often contain words such as "aim", "predict", "should", "expect," “could,” “may,” "anticipate," "intend," "plan," “ability,” "believe," "seek," "see," "will," "would," “estimate,” “forecast,” "target," “guidance,” “outlook,” “opportunity” or “strategy.” The absence of such words or expressions does not necessarily mean the statements are not forward-looking.

Although we believe the expectations and forecasts reflected in our forward-looking statements are reasonable, they are inherently subject to numerous risks and uncertainties, most of which are difficult to predict and many of which are beyond our control. No assurance can be given that such forward-looking statements will be correct or achieved or that the assumptions are accurate or will not change over time. Particular uncertainties that could cause our actual results to be materially different than those expressed in our forward-looking statements include:

We caution you not to place undue reliance on the forward-looking statements contained in this news release, which speak only as of the filing date, and we undertake no obligation and have no intention to update any forward-looking statement, except as required by law. We urge you to carefully review and consider the disclosures in this news release and our filings with the SEC that attempt to advise interested parties of the risks and factors that may affect our business.

All forward-looking statements attributable to us are expressly qualified in their entirety by this cautionary statement.

INVESTOR CONTACT:
Brittany Raiford
(405) 935-8870
ir@expandenergy.com
MEDIA CONTACT:
Brooke Coe
(405) 935-8878
media@expandenergy.com
  


CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited)
    
($ in millions, except per share data)June 30,
2026
 December 31,
2025
Assets   
Current assets:   
Cash and cash equivalents$663  $616 
Restricted cash 101   80 
Accounts receivable, net 1,098   1,599 
Derivative assets 602   264 
Other current assets 378   357 
Total current assets 2,842   2,916 
Property and equipment:   
Natural gas and oil properties, successful efforts method   
Proved natural gas and oil properties 28,092   26,606 
Unproved properties 5,501   5,478 
Other property and equipment 547   509 
Total property and equipment 34,140   32,593 
Less: accumulated depreciation, depletion and amortization (9,690)  (8,278)
Property and equipment held for sale, net    40 
Total property and equipment, net 24,450   24,355 
Long-term derivative assets 113   47 
Deferred income tax assets    168 
Other long-term assets 625   801 
Total assets$28,030  $28,287 
    
Liabilities and stockholders' equity   
Current liabilities:   
Accounts payable$942  $753 
Accrued interest 78   100 
Derivative liabilities 1   3 
Other current liabilities 1,944   2,045 
Total current liabilities 2,965   2,901 
Long-term debt, net 3,685   5,009 
Long-term derivative liabilities    1 
Asset retirement obligations, net of current portion 723   688 
Long-term contract liabilities 835   975 
Other long-term liabilities 412   135 
Total liabilities 8,620   9,709 
Contingencies and commitments   
Stockholders' equity:   
Common stock, $0.01 par value, 450,000,000 shares authorized: 234,349,727 and 239,249,874 shares issued 2   2 
Additional paid-in capital 13,774   13,746 
Retained earnings 5,634   4,830 
Total stockholders' equity 19,410   18,578 
Total liabilities and stockholders' equity$28,030  $28,287 
        


CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited)
    
 Three Months
Ended June 30,
 Six Months
Ended June 30,
($ in millions, except per share data) 2026   2025   2026   2025 
Revenues and other:       
Natural gas, oil and NGL$1,830  $2,021  $5,145  $4,321 
Marketing 681   788   1,893   1,698 
Gains (losses) on derivatives 449   877   320   (137)
Gains (losses) on sales of assets    4   (1)  4 
Total revenues and other 2,960   3,690   7,357   5,886 
Operating expenses:       
Production 168   151   353   298 
Gathering, processing and transportation 634   563   1,324   1,126 
Severance and ad valorem taxes 60   49   120   97 
Exploration 16   20   30   27 
Marketing 649   791   1,770   1,710 
General and administrative 50   40   113   87 
Separation and other termination costs       9    
Depreciation, depletion and amortization 722   769   1,433   1,480 
Other operating expense, net    38   13   60 
Total operating expenses 2,299   2,421   5,165   4,885 
Income from operations 661   1,269   2,192   1,001 
Other income (expense):       
Interest expense (43)  (60)  (102)  (119)
Gains on purchases, exchanges or extinguishments of debt 37   3   37   3 
Other income, net 17   16   34   24 
Total other income (expense) 11   (41)  (31)  (92)
Income before income taxes 672   1,228   2,161   909 
Income tax expense 150   260   480   190 
Net income$522  $968  $1,681  $719 
Earnings per common share:       
Basic$2.19  $4.07  $7.03  $3.04 
Diluted$2.19  $4.02  $7.02  $2.99 
Weighted average common shares outstanding (in thousands):       
Basic 238,224   237,973   239,058   236,213 
Diluted 238,357   240,560   239,559   240,628 
                


CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited)
    
 Three Months
Ended June 30,
 Six Months
Ended June 30,
($ in millions) 2026   2025   2026   2025 
Cash flows from operating activities:       
Net income$522  $968  $1,681  $719 
Adjustments to reconcile net income to net cash provided by operating activities:       
Depreciation, depletion and amortization 722   769   1,433   1,480 
Deferred income tax expense 146   171   465   134 
Derivative (gains) losses, net (449)  (877)  (320)  137 
Cash receipts (payments) on derivative settlements, net 294   16   (92)  (29)
Share-based compensation 12   13   22   22 
(Gains) losses on sales of assets    (4)  1   (4)
Contract amortization (68)  (72)  (98)  (124)
Gains on purchases, exchanges or extinguishments of debt (37)  (3)  (37)  (3)
Other (1)  20   34   16 
Changes in assets and liabilities (45)  321   409   70 
Net cash provided by operating activities 1,096   1,322   3,498   2,418 
Cash flows from investing activities:       
Capital expenditures (753)  (657)  (1,460)  (1,220)
Property acquisitions (3)     (7)   
Receipts of deferred consideration 56   56   116   116 
Contributions to investments    (5)  (1)  (9)
Distributions from investments       10    
Proceeds from divestitures of property and equipment 2   15   43   15 
Net cash used in investing activities (698)  (591)  (1,299)  (1,098)
Cash flows from financing activities:       
Proceeds from credit facility    100      825 
Payments on credit facility    (100)     (825)
Proceeds from warrant exercise    1   15   22 
Cash paid to repurchase and retire common stock (514)  (99)  (580)  (99)
Cash paid to purchase debt (1,287)  (117)  (1,287)  (553)
Cash paid for common stock dividends (138)  (137)  (279)  (279)
Net cash used in financing activities (1,939)  (352)  (2,131)  (909)
Net increase (decrease) in cash, cash equivalents and restricted cash (1,541)  379   68   411 
Cash, cash equivalents and restricted cash, beginning of period 2,305   427   696   395 
Cash, cash equivalents and restricted cash, end of period$764  $806  $764  $806 
        
Cash and cash equivalents$663  $731  $663  $731 
Restricted cash 101   75   101   75 
Total cash, cash equivalents and restricted cash$764  $806  $764  $806 
                


NATURAL GAS, OIL AND NGL PRODUCTION AND AVERAGE SALES PRICES (unaudited)
  
 Three Months Ended June 30, 2026
 Natural Gas Oil NGL Total
 MMcf per day $/Mcf MBbl per day $/Bbl MBbl per day $/Bbl MMcfe per day $/Mcfe
Haynesville3,187 2.62     3,187 2.62
Northeast Appalachia2,625 2.15     2,625 2.15
Southwest Appalachia1,084 2.47 14 84.71 83 26.26 1,670 3.64
Total6,896 2.42 14 84.71 83 26.26 7,482 2.69
                
Average NYMEX Price  2.90   92.79        
Average Realized Price (including realized derivatives)  2.90   81.37   25.82   3.12
                


 Three Months Ended June 30, 2025
 Natural Gas Oil NGL Total
 MMcf per day $/Mcf MBbl per day $/Bbl MBbl per day $/Bbl MMcfe per day $/Mcfe
Haynesville2,978 3.12     2,978 3.12
Northeast Appalachia2,662 2.65     2,662 2.65
Southwest Appalachia956 3.11 18 54.47 83 23.19 1,562 3.75
Total6,596 2.93 18 54.47 83 23.19 7,202 3.08
                
Average NYMEX Price  3.44   63.74        
Average Realized Price (including realized derivatives)  2.98   55.89   23.08   3.14
                


 Six Months Ended June 30, 2026
 Natural Gas Oil NGL Total
 MMcf per day $/Mcf MBbl per day $/Bbl MBbl per day $/Bbl MMcfe per day $/Mcfe
Haynesville3,167 3.50     3,167 3.50
Northeast Appalachia2,705 3.96     2,705 3.96
Southwest Appalachia1,033 3.39 15 74.47 78 25.90 1,587 4.16
Total6,905 3.67 15 74.47 78 25.90 7,459 3.81
                
Average NYMEX Price  3.97   82.36        
Average Realized Price (including realized derivatives)  3.59   73.01   25.67   3.73
                


 Six Months Ended June 30, 2025
 Natural Gas Oil NGL Total
 MMcf per day $/Mcf MBbl per day $/Bbl MBbl per day $/Bbl MMcfe per day $/Mcfe
Haynesville2,798 3.29     2,798 3.29
Northeast Appalachia2,665 3.20     2,665 3.20
Southwest Appalachia963 3.24 16 58.34 79 26.66 1,533 4.01
Total6,426 3.24 16 58.34 79 26.66 6,996 3.41
                
Average NYMEX Price  3.55   67.58        
Average Realized Price (including realized derivatives)  3.24   59.30   26.04   3.40
                


CAPITAL EXPENDITURES ACCRUED (unaudited)
    
 Three Months
Ended June 30,
 Six Months
Ended June 30,
($ in millions) 2026  2025  2026  2025
Drilling and completion capital expenditures:       
Haynesville$335 $348 $631 $634
Northeast Appalachia 132  117  248  220
Southwest Appalachia 189  138  345  303
Total drilling and completion capital expenditures 656  603  1,224  1,157
Non-drilling and completion - field 152  86  258  142
Non-drilling and completion - corporate 43  38  85  90
Total capital expenditures$851 $727 $1,567 $1,389
            
            

NON-GAAP FINANCIAL MEASURES

As a supplement to the financial results prepared in accordance with U.S. GAAP, Expand Energy’s quarterly earnings releases contain certain financial measures that are not prepared or presented in accordance with U.S. GAAP. These non-GAAP financial measures include Adjusted Net Income, Adjusted Diluted Earnings Per Common Share, Adjusted EBITDAX, Free Cash Flow, Adjusted Free Cash Flow and Net Debt. A reconciliation of each financial measure to its most directly comparable GAAP financial measure is included in the tables below. Management believes these adjusted financial measures are a meaningful adjunct to earnings and cash flows calculated in accordance with GAAP because (a) management uses these financial measures to evaluate the Company’s trends and performance, (b) these financial measures are comparable to estimates provided by securities analysts, and (c) items excluded generally are one-time items or items whose timing or amount cannot be reasonably estimated. Accordingly, any guidance provided by the Company generally excludes information regarding these types of items.

Expand Energy's definitions of each non-GAAP measure presented herein are provided below. Because not all companies or securities analysts use identical calculations, Expand Energy’s non-GAAP measures may not be comparable to similarly titled measures of other companies or securities analysts.

Adjusted Net Income: Adjusted Net Income is defined as net income (loss) adjusted to exclude unrealized (gains) losses on derivatives, separation and other termination costs, (gains) losses on sales of assets, and certain items management believes affect the comparability of operating results, less a tax effect using applicable rates. Expand Energy believes that Adjusted Net Income facilitates comparisons of the Company's period-over-period performance, by excluding the impact of items that, in the opinion of management, do not reflect Expand Energy's core operating performance. Adjusted Net Income should not be considered an alternative to, or more meaningful than, net income (loss) as presented in accordance with GAAP.

Adjusted Diluted Earnings Per Common Share: Adjusted Diluted Earnings Per Common Share is defined as diluted earnings (loss) per common share adjusted to exclude the per diluted share amounts attributed to unrealized (gains) losses on derivatives, separation and other termination costs, (gains) losses on sales of assets, and certain items management believes affect the comparability of operating results, less a tax effect using applicable rates. Expand Energy believes that Adjusted Diluted Earnings Per Common Share facilitates comparisons of the Company's period-over-period performance, by excluding the impact of items that, in the opinion of management, do not reflect Expand Energy's core operating performance. Adjusted Diluted Earnings Per Common Share should not be considered an alternative to, or more meaningful than, earnings (loss) per common share as presented in accordance with GAAP.

Adjusted EBITDAX: Adjusted EBITDAX is defined as net income (loss) before interest expense, income tax expense (benefit), depreciation, depletion and amortization expense, exploration expense, unrealized (gains) losses on derivatives, separation and other termination costs, (gains) losses on sales of assets, and certain items management believes affect the comparability of operating results. Adjusted EBITDAX is presented as it provides investors an indication of the Company's ability to internally fund exploration and development activities and service or incur debt. Adjusted EBITDAX should not be considered an alternative to, or more meaningful than, net income (loss) as presented in accordance with GAAP.

Free Cash Flow: Free Cash Flow is defined as net cash provided by operating activities less cash capital expenditures. Free Cash Flow is a liquidity measure that provides investors additional information regarding the Company's ability to service or incur debt and return cash to shareholders. Free Cash Flow should not be considered an alternative to, or more meaningful than, net cash provided by (used in) operating activities, or any other measure of liquidity presented in accordance with GAAP.

Adjusted Free Cash Flow: Adjusted Free Cash Flow is defined as net cash provided by operating activities less cash capital expenditures and cash contributions to investments, adjusted to exclude certain items management believes affect the comparability of operating results. Adjusted Free Cash Flow is a liquidity measure that provides investors additional information regarding the Company's ability to service or incur debt and return cash to shareholders. Adjusted Free Cash Flow should not be considered an alternative to, or more meaningful than, net cash provided by (used in) operating activities, or any other measure of liquidity presented in accordance with GAAP.

Net Debt: Net Debt is defined as GAAP total debt excluding premiums, discounts, and deferred issuance costs less cash and cash equivalents. Net Debt is useful to investors as a widely understood measure of liquidity and leverage, but this measure should not be considered as an alternative to, or more meaningful than, total debt presented in accordance with GAAP.

Net debt to Adjusted EBITDAX: Net debt to Adjusted EBITDAX is a non-GAAP measure and is defined as Net Debt divided by an annualized Adjusted EBITDAX measure on a trailing twelve month calculation. Management uses Net Debt to Adjusted EBITDAX to assess liquidity and leverage. The Company believes this measure is useful to investors because it provides supplemental information to investors regarding its ability internally fund exploration and development activities and service or incur debt. However, this measure should not be considered as an alternative to, or more meaningful than, total debt or net income (loss) as presented in accordance with GAAP.

 
RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED NET INCOME (unaudited)
    
 Three Months
Ended June 30,
 Six Months
Ended June 30,
($ in millions) 2026   2025   2026   2025 
Net income (GAAP)$522  $968  $1,681  $719 
        
Adjustments:       
Unrealized (gains) losses on derivatives (153)  (842)  (432)  127 
Separation and other termination costs       9    
(Gains) losses on sales of assets    (4)  1   (4)
Other operating expense, net 3   32   13   58 
Gains on purchases, exchanges or extinguishments of debt (37)  (3)  (37)  (3)
Contract amortization (68)  (72)  (98)  (124)
Other (6)  (8)  (18)  (12)
Tax effect of adjustments(a) 56   194   121   (9)
Adjusted net income (Non-GAAP)$317  $265  $1,240  $752 


(a)The three- and six-month periods ended June 30, 2026 and June 30, 2025 include a tax effect attributed to the reconciling adjustments using a statutory rate of 22%.
  


RECONCILIATION OF EARNINGS (LOSS) PER COMMON SHARE TO ADJUSTED DILUTED EARNINGS PER COMMON SHARE (unaudited)
    
 Three Months
Ended June 30,
 Six Months
Ended June 30,
($/share) 2026   2025   2026   2025 
Earnings per common share (GAAP)$2.19  $4.07  $7.03  $3.04 
Effect of dilutive securities    (0.05)  (0.01)  (0.05)
Diluted earnings per common share (GAAP)$2.19  $4.02  $7.02  $2.99 
        
Adjustments:       
Unrealized (gains) losses on derivatives (0.64)  (3.50)  (1.80)  0.53 
Separation and other termination costs       0.04    
(Gains) losses on sales of assets    (0.02)  0.01   (0.02)
Other operating expense, net 0.01   0.13   0.05   0.24 
Gains on purchases, exchanges or extinguishments of debt (0.16)  (0.01)  (0.16)  (0.01)
Contract amortization (0.29)  (0.30)  (0.41)  (0.51)
Other (0.03)  (0.03)  (0.08)  (0.05)
Tax effect of adjustments(a) 0.25   0.81   0.50   (0.04)
Adjusted diluted earnings per common share (Non-GAAP)$1.33  $1.10  $5.17  $3.13 


(a)The three- and six-month periods ended June 30, 2026 and June 30, 2025 include a tax effect attributed to the reconciling adjustments using a statutory rate of 22%.
  


RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED EBITDAX (unaudited)
    
 Three Months
Ended June 30,
 Six Months
Ended June 30,
($ in millions) 2026   2025   2026   2025 
Net income (GAAP)$522  $968  $1,681  $719 
        
Adjustments:       
Interest expense 43   60   102   119 
Income tax expense 150   260   480   190 
Depreciation, depletion and amortization 722   769   1,433   1,480 
Exploration 16   20   30   27 
Unrealized (gains) losses on derivatives (153)  (842)  (432)  127 
Separation and other termination costs       9    
(Gains) losses on sales of assets    (4)  1   (4)
Other operating expense, net 3   32   13   58 
Gains on purchases, exchanges or extinguishments of debt (37)  (3)  (37)  (3)
Contract amortization (68)  (72)  (98)  (124)
Other (15)  (12)  (31)  (18)
Adjusted EBITDAX (Non-GAAP)$1,183  $1,176  $3,151  $2,571 
                


RECONCILIATION OF NET CASH PROVIDED BY OPERATING ACTIVITIES TO ADJUSTED FREE CASH FLOW (unaudited)
    
 Three Months
Ended June 30,
 Six Months
Ended June 30,
($ in millions) 2026   2025   2026   2025 
Net cash provided by operating activities (GAAP)$1,096  $1,322  $3,498  $2,418 
Cash capital expenditures (753)  (657)  (1,460)  (1,220)
Free cash flow (Non-GAAP) 343   665   2,038   1,198 
Cash distributions from investments       10    
Cash contributions to investments    (5)  (1)  (9)
Cash paid for merger expenses    32      80 
Adjusted free cash flow (Non-GAAP)$343  $692  $2,047  $1,269 
                


RECONCILIATION OF TOTAL DEBT TO NET DEBT (unaudited)
    
($ in millions)June 30,
2026
 December 31,
2025
Total debt (GAAP)$3,685  $5,009 
Premiums, discounts and issuance costs on debt 53   16 
Principal amount of debt 3,738   5,025 
Cash and cash equivalents (663)  (616)
Net debt (Non-GAAP)$3,075  $4,409 
        


RECONCILIATION OF NET INCOME TO ADJUSTED EBITDAX TRAILING TWELVE MONTHS (unaudited)
          
 Three Months Ended
June 30, 2026
 Three Months Ended
March 31, 2026
 Three Months Ended
December 31, 2025
 Three Months Ended
September 30, 2025
 Trailing Twelve
Months
($ in millions)         
Net income (GAAP)$522  $1,159  $553  $547  $2,781 
          
Adjustments:         
Interest expense 43   59   59   57   218 
Income tax expense 150   330   134   139   753 
Depreciation, depletion and amortization 722   711   759   741   2,933 
Exploration 16   14   16   3   49 
Unrealized gains on derivatives (153)  (279)  (179)  (309)  (920)
Separation and other termination costs    9      5   14 
Losses on sales of assets    1   68   1   70 
Other operating expense (income), net 3   10   11   (40)  (16)
Impairments       37      37 
Gains on purchases, exchanges or extinguishments of debt (37)        (1)  (38)
Contract amortization (68)  (30)  (32)  (47)  (177)
Other (15)  (16)  (1)  (14)  (46)
Adjusted EBITDAX (Non-GAAP)$1,183  $1,968  $1,425  $1,082  $5,658 
                    


NET DEBT TO ADJUSTED EBITDAX (unaudited)
  
($ in millions)June 30,
2026
Net debt (Non-GAAP)$3,075
Adjusted EBITDAX (Non-GAAP)(a)$5,658
Net debt to Adjusted EBITDAX (Non-GAAP) 0.5


(a)Adjusted EBITDAX using a trailing twelve month calculation.
  

Primary Logo