Diversified Energy Reports First Quarter 2026 Results
Rhea-AI Summary
Diversified Energy (NYSE: DEC) reported 1Q26 results with average production of 1,198 MMcfepd (200 Mboepd) and an exit rate of 1,228 MMcfepd (205 Mboepd). Total commodity revenue was $556M and adjusted free cash flow was $160M, up 157% year-over-year.
The company returned $94M to shareholders, repurchased ~5.03M shares, reduced ABS principal by $92M, and closed the Sheridan acquisition while announcing a $1.175B Camino joint acquisition expected to close in 3Q26.
AI-generated analysis. Not financial advice.
Positive
- Production +39% YoY to 1,198 MMcfepd (1Q26 vs 1Q25)
- Total commodity revenue $556M in 1Q26
- Adj. free cash flow +157% YoY to $160M
- $94M returned to shareholders in 1Q26 (dividends + buybacks)
- Sheridan acquisition adds ~62 MMcfepd and ~$52M NTM EBITDA
Negative
- Net loss $161M in 1Q26, including a $398M non-cash loss on unsettled derivatives
- Leverage 2.2x as of March 31, 2026
- Significant commodity price volatility and operational disruption noted from Winter Storm Fern and geopolitical events
News Market Reaction – DEC
On the day this news was published, DEC gained 1.43%, reflecting a mild positive market reaction. Argus tracked a trough of -2.0% from its starting point during tracking. Our momentum scanner triggered 8 alerts that day, indicating moderate trading interest and price volatility. This price movement added approximately $17M to the company's valuation, bringing the market cap to $1.18B at that time.
Data tracked by StockTitan Argus on the day of publication.
Key Figures
Market Reality Check
Peers on Argus
DEC fell 2.73% with several peers also lower: CRGY -1.87%, TGS -1.55%, NFG -0.71%, SLNG -8.89%, while CVE gained 1.84%, indicating a broadly weak but mixed energy tape.
Previous Earnings Reports
| Date | Event | Sentiment | Move | Catalyst |
|---|---|---|---|---|
| Apr 29 | Results timing update | Neutral | +1.8% | Announcement of date and call details for Q1 2026 results. |
| May 12 | Q1 2025 earnings | Positive | +1.2% | Strong Q1 2025 results driven by Maverick acquisition and higher cash flow. |
| Feb 11 | FY 2024 earnings | Positive | +1.3% | Robust 2024 EBITDA, free cash flow, debt reduction and acquisitions activity. |
| Nov 12 | Q3 2024 earnings | Positive | +0.1% | Q3 2024 growth, cash flow generation and LNG/CMM initiatives. |
| Oct 31 | Results timing update | Neutral | -0.5% | Scheduling and access details for Q3 2024 trading statement. |
Earnings- and results-related announcements have historically seen modestly positive 1-day moves, with no large negative reactions in the provided samples.
Recent DEC news has centered on earnings, acquisitions and shareholder disclosures. Prior earnings releases in 2024 and 2025 highlighted strong production growth, expanding Adjusted EBITDA and rising free cash flow, alongside sizable acquisitions like Maverick Natural Resources and steady dividends of $0.29 per share. Timing announcements for results have also generated small positive moves. Today’s Q1 2026 report continues that theme of scale-building, cash generation and portfolio optimization.
Historical Comparison
In the past, DEC’s earnings-related and results-timing releases saw an average 1-day move of about 0.78%, generally modestly positive. Today’s -2.73% move contrasts with that pattern, indicating a more cautious initial reaction than prior earnings cycles.
Earnings history shows progression from strong FY 2024 results to Q1 2025 growth fueled by Maverick, and now Q1 2026 results highlighting larger scale, higher production and increased free cash flow alongside new acquisitions.
Regulatory & Risk Context
An effective Form S-3ASR dated March 9, 2026 registers resale of 7,501,585 existing shares issued in the U.S. domestication and Maverick acquisition. These are offered by selling stockholders, and the company receives no proceeds, though it bears certain registration-related costs and indemnification obligations.
Market Pulse Summary
This announcement highlights DEC’s Q1 2026 scale and cash generation, with average production of 1,198 MMcfepd, Total Commodity Revenue of $556M, and $160M Adjusted Free Cash Flow. Management emphasized debt reduction of $92M, liquidity of $529M, and continued portfolio optimization and acquisitions. Historically, earnings updates have produced modest stock moves, so investors may focus on execution versus 2026 guidance, integration of recent deals, and derivative impacts on reported net income.
Key Terms
adjusted ebitda financial
adjusted free cash flow financial
leverage ratio financial
mmcfepd technical
mboepd technical
adjusted operating cost per unit financial
abs notes financial
restricted stock units financial
AI-generated analysis. Not financial advice.
Diversified Energy Company ("Diversified", "DEC", or the "Company") (NYSE: DEC, LSE: DEC) is pleased to announce its financial and operational results for the three months ended March 31, 2026.
First Quarter and Recent Highlights
- Camino Natural Resources Acquisition: Innovative Carlyle acquisition financing structure utilized for joint acquisition of
$1.175B Oklahoma asset, further expanding the Company's leading Oklahoma operations - Closing of Sheridan Acquisition: Acquisition closed on April 30th, adding ~62 MMcfepd of production and ~
$52M of NTM EBITDA contiguous to our portfolio of assets in East Texas - Shareholder Returns: Returned
$94M to shareholders in 1Q26, including$72M in share repurchases in conjunction with the full exit of EIG, the former primary owner of Maverick Natural Resources - Portfolio Optimization: Recorded over
$100M in proceeds from optimization activities in 1Q26, further extending the Company's ability to generate material free cash flow from its extensive portfolio of assets - Expanded Non-Op Portfolio: Expanded to three non-op partnerships with leading operators, including Mewbourne (Anadarko Basin) and Continental Resources (Permian Basin), positioning the Company to increase future production and reserves from highly profitable new wells
First Quarter 2026 Results
- Average production: 1,198 MMcfepd (200 Mboepd)
- Production exit rate(a): 1,228 MMcfepd (205 Mboepd)
- Total Commodity Revenue:
$556M - Net Loss:
$161M , inclusive of$398M loss on non-cash unsettled derivatives - Adjusted EBITDA(b):
$287M - Operating Cash Flow:
$169M - Adjusted Free Cash Flow(c):
$160M after$11M of transaction costs - Capital Expenditures:
$58M
Rusty Hutson, Jr., CEO of Diversified, commented:
“We are off to a terrific start in our 25th year of business. In this year of celebration and reflection of our history, I am very pleased that our teams started 2026 by delivering another strong quarterly performance, and were able to produce year-over year adjusted free cash flow growth of
Looking ahead, I am incredibly excited about the future of Diversified Energy. With the Sheridan acquisition recently closed and the innovatively structured Camino acquisition, with our partners at The Carlyle Group, expected to close in the third quarter, we are once again transforming our platform and enhancing our long‑term positioning as the leading consolidator of cash-generating energy assets in the US. On a pro forma basis, these transactions increase our cash flow and expand our vast acreage position, creating significant optionality within our portfolio optimization program. Our scale positions Diversified to benefit from powerful, long‑term demand drivers, including power generation, data center growth, LNG exports, and the continued importance of U.S. energy production amid global geopolitical uncertainty. As the largest individual shareholder in Diversified Energy, I believe our differentiated and proven business model, expanded footprint, culture of focused execution, and our ability to generate consistent free cash flow position us better than ever before to capitalize on these trends and drive sustainable, long‑term shareholder value."
| Financial and Operational Metrics | |||||
| Three Months Ended | |||||
| March 31, 2026 | March 31, 2025 | 1Q/1Q % Change | December 31, 2025 | 1Q/4Q % Change | |
| Production (Mmcfe/d) | 1,198 | 864 | 1,198 | ||
| Production volume mix | |||||
| Natural gas | 71% | 82% | 72% | ||
| NGLs | 14% | 12% | 14% | ||
| Oil | 15% | 6% | 14% | ||
| Total Commodity Revenue (millions) | |||||
| Net Income (Loss) (millions) | (182)% | ||||
| Adj. EBITDA(b) (millions) | |||||
| Adj. Free Cash Flow(c) (millions) | |||||
Financial Strength and Shareholder Returns
- Liquidity:
$529M of credit facility availability and unrestricted cash as of March 31, 2026 - ABS principal reduction: Retired
$92M in outstanding debt under certain ABS notes - Leverage ratio(d): 2.2x as of March 31, 2026;
- Consolidated debt consists of ~
72% in deleveraging non-recourse ABS notes
- Consolidated debt consists of ~
- 1Q26 dividend:
$0.29 per share declared
Strategic Execution and Transformational Growth
Camino Natural Resources: Carlyle Partnership in full-force, with joint acquisition of
- Innovative acquisition financing structure that drives enhanced returns for shareholders and bolsters the continuation of long-term growth
Non-Op Platform Continues to Provide Additional Lever for Value Generation
- Continental Resources Permian Basin joint development program bolsters Non-Op platform alongside Mewbourne JDA in Oklahoma and private operator JDA in the Northwest Shelf
- Oklahoma Joint Development Partnership continues to generate an estimated
60% IRRs with ~135 wells drilled under the JDA in the last 3 years, with ~160 wells remaining in JDA inventory - Non-Op development efficiently adds incremental production that offsets an estimated ~
50% of natural decline (2026 estimated avg. ~10,800 Boepd) annually across three partnerships - DEC Oklahoma inventory includes 450 economic locations pro forma for Camino
Unlocking Value Through Portfolio Optimization
- Our Portfolio Optimization Program ("POP") realized over
$100M from non-core asset and leasehold divestitures - Our POP highlights optionality in DEC’s expansive and diverse portfolio to monetize our acreage position via Non-Op Partnerships or leasehold divestitures
- Generated ~
$3M of cash flow from environmental credits related to Coal Mine Methane (CMM) in 1Q26
Operations and Finance Update
First Quarter Production
The Company recorded exit rate production as of March 31, 2026 of 1,228 MMcfepd (205 Mboepd)(a) and delivered average daily production of 1,198 MMcfepd (200 Mboepd) for the three months ended March 31, 2026. The Company's production volume mix was approximately
First Quarter Margin and Total Cash Expenses per Unit
For the three months ended March 31, 2026, Diversified delivered per unit revenues of
| Three Months Ended | |||||||||||||||||||||
| March 31, 2026 | March 31, 2025 | December 31, 2025 | |||||||||||||||||||
| $/Mcfe | $/Boe | $/Mcfe | $/Boe | $/Mcfe | $/Boe | ||||||||||||||||
| Average realized price(1) | $ | 3.76 | $ | 22.56 | $ | 3.57 | $ | 21.42 | $ | 4.08 | $ | 24.48 | |||||||||
| Other revenue(2)(e) | 0.17 | 1.02 | 0.19 | 1.14 | 0.12 | 0.72 | |||||||||||||||
| Proceeds from divestitures(3) | 0.94 | 5.64 | 0.03 | 0.18 | 0.15 | 0.90 | |||||||||||||||
| Total revenue and proceeds from divestitures, excluding Next Level Energy(4) | $ | 4.87 | $ | 29.22 | $ | 3.79 | $ | 22.74 | $ | 4.35 | $ | 26.10 | |||||||||
| Lease operating expense(5)(e) | $ | 1.19 | $ | 7.14 | $ | 0.91 | $ | 5.46 | $ | 1.12 | $ | 6.72 | |||||||||
| Production taxes | 0.28 | 1.68 | 0.21 | 1.26 | 0.21 | 1.26 | |||||||||||||||
| Midstream operating expense | 0.19 | 1.14 | 0.24 | 1.44 | 0.18 | 1.08 | |||||||||||||||
| Transportation expense | 0.26 | 1.56 | 0.34 | 2.04 | 0.22 | 1.32 | |||||||||||||||
| Total operating expense(6) | $ | 1.92 | $ | 11.52 | $ | 1.70 | $ | 10.20 | $ | 1.73 | $ | 10.38 | |||||||||
| Employees, administrative costs and professional fees(7) | 0.25 | 1.50 | 0.30 | 1.80 | 0.29 | 1.74 | |||||||||||||||
| Adjusted Operating Cost per Unit(8) | $ | 2.17 | $ | 13.02 | $ | 2.00 | $ | 12.00 | $ | 2.02 | $ | 12.12 | |||||||||
| Adjusted EBITDA Margin(9) | 68 | % | 47 | % | 55 | % | |||||||||||||||
| (1 | ) | Total commodity revenue, including settled derivatives. |
| (2 | ) | Total midstream and other revenue, excluding Next Level Energy revenue. |
| (3 | ) | Proceeds from divestitures represents cash proceeds related to asset optimization |
| (4 | ) | Total revenue and proceeds from divestitures related to asset optimization, excluding Next Level Energy revenue. |
| (5 | ) | Total lease operating expense, excluding Next Level Energy lease operating expense. |
| (6 | ) | Total operating expense, excluding Next Level Energy lease operating expense. |
| (7 | ) | Total employees, administrative costs, and professional fees, excluding Next Level Energy. These costs include payroll and benefits for our administrative and corporate staff, costs of maintaining administrative and corporate offices, costs of managing our production operations, franchise taxes, public company costs, fees for audit and other professional services, and legal compliance. |
| (8 | ) | Adjusted Operating Cost per Unit excludes lease operating expense and employees, administrative costs and professional fees attributable to Next Level Energy. |
| (9 | ) | Adjusted EBITDA Margin represents adjusted EBITDA, as a percentage of total revenue, excluding (gain) loss on fair value adjustments of unsettled derivatives. |
Share Repurchase Program
For the three months ended March 31, 2026 and through May 6, 2026, the Company repurchased 5,033,364(f) shares, representing approximately
2026 Outlook
The Company is reiterating its previously announced Full Year 2026 guidance. Following the recently completed acquisitions Diversified expects to realize continued significant operational synergies associated with a larger, consolidated position in Oklahoma, additional cash generation from its portfolio optimization program, and the ability to continue to improve the overall cost structure of its established producing assets while continuing to prioritize returns and Free Cash Flow generation.
| 2026 Guidance(1) | |
| Total Production (Mmcfe/d) | 1,170 to 1,210 |
| % Liquids | ~ |
| % Natural Gas | ~ |
| Total Capital Expenditures (millions) | |
| Non-Op JV Partnership | |
| Maintenance/Other | |
| Adj. EBITDA(b) (millions) | |
| Adj. Free Cash Flow(c) (millions) | ~ |
| Leverage Target | 2.0x to 2.5x |
| (1 | ) | Includes the value of anticipated cash proceeds for 2026 asset optimization of ~ |
Conference Call Details
The Company will host a conference call Thursday, May 7, 2026, at 8:30 AM ET to discuss the first quarter 2026 results and will make an audio replay of the event available shortly thereafter.
| US (toll-free) | +1 877-836-0271/+1 201-689-7805 |
| UK (toll-free) | +44 (0)800 756 3429 |
| Web Audio | https://www.div.energy/news-events/ir-calendarevents |
| Replay Information | https://ir.div.energy/financial-info |
Footnotes:
| (a) | Exit rate includes full month of March 2026 production. | |
| (b) | Adjusted EBITDA represents earnings before interest, taxes, depletion, and amortization, and includes adjustments for items that are not comparable period-over-period; Adjusted EBITDA Margin represents Adjusted EBITDA as a percent of Total Revenue, Inclusive of derivatives settled in cash; For more information, please refer to the Non-GAAP reconciliations as set out below. | |
| (c) | Adjusted Free Cash Flow represents net cash provided by operating activities excluding changes in cash from working capital less expenditures on natural gas and oil properties and equipment, and includes proceeds from divestitures related to asset optimization; For more information, please refer to the Non-GAAP reconciliations as set out below. | |
| (d) | “Leverage” or “leverage ratio,” is measured as net debt divided by pro forma adjusted TTM EBITDA as of March 31, 2026. Reconciliation table is provided in the appendix of this release. | |
| (e) | Includes the impact of derivatives settled in cash and proceeds from divestitures related to asset optimization. For purposes of comparability, excludes Other Revenue of | |
| (f) | Includes total share repurchases (including by the Employee Benefit Trust) from January 1, 2026 through May 6, 2026. | |
For Company-specific items, refer also to the Glossary of Terms found in the Company’s Annual Report on Form 10-K for the year ended December 31, 2025 filed with the United States Securities and Exchange Commission and available on the Company’s website.
For further information, please contact:
| Diversified Energy Company | +1 973 856 2757 |
| Doug Kris | dkris@dgoc.com |
| Senior Vice President, Investor Relations & Corporate Communications | www.div.energy |
| FTI Consulting | dec@fticonsulting.com |
| U.S. & UK Financial Public Relations | |
About Diversified Energy Company
Diversified is a leading publicly traded energy company focused on acquiring, operating, and optimizing cash generating energy assets. Through our unique differentiated strategy, we acquire established assets and invest in them to improve environmental and operational performance until retiring those assets in a safe and environmentally secure manner. Recognized by ratings agencies and organizations for our sustainability leadership, this solutions-oriented, stewardship approach makes Diversified the Right Company at the Right Time to responsibly produce energy, deliver reliable free cash flow, and generate shareholder value.
Forward-Looking Statements
This announcement contains forward-looking statements (within the meaning of the U.S. Private Securities Litigation Reform Act of 1995) concerning the financial condition, results of operations, business and outlook of the Company and its wholly owned subsidiaries. All statements other than statements of historical fact are, or may be deemed to be, forward-looking statements. These forward-looking statements, which contain the words “anticipate”, “believe”, “intend”, “estimate”, “expect”, “may”, “will”, “seek”, “continue”, “aim”, “target”, “projected”, “plan”, “goal”, “achieve”, “guidance”, "outlook" and words of similar meaning, reflect the Company’s beliefs and expectations and are based on numerous assumptions regarding the Company’s present and future business strategies and the environment the Company will operate in and are subject to risks and uncertainties that may cause actual results to differ materially. No representation is made that any of these statements or forecasts will come to pass or that any forecast results will be achieved. Forward-looking statements involve inherent known and unknown risks, uncertainties and contingencies because they relate to events and depend on circumstances that may or may not occur in the future and may cause the actual results, performance or achievements of the Company to be materially different from those expressed or implied by such forward looking statements. Many of these risks and uncertainties relate to factors that are beyond the Company’s ability to control or estimate precisely, such as general economic and business conditions, the behavior of other market participants, industry trends, competition, commodity prices, changes in regulation, currency fluctuations, our ability to recover our reserves, our ability to successfully integrate acquisitions, our ability to obtain financing to meet liquidity needs, changes in our business strategy, political and economic uncertainty. The list above is not exhaustive and there are other factors that may cause the Company’s actual results to differ materially from the forward-looking statements contained in this announcement, Including the risk factors described in the “Risk Factors” section in the Company’s Annual Report on Form 10-K for the year ended December 31, 2025, filed with the United States Securities and Exchange Commission.
Forward-looking statements speak only as of their date and neither the Company nor any of its respective directors, officers, employees, agents, affiliates or advisers expressly disclaim any obligation to supplement, amend, update or revise any of the forward-looking statements made herein, except where it would be required to do so under applicable law. In light of these risks, uncertainties and assumptions, the events described in the forward-looking statements in this announcement, may not occur. As a result, you are cautioned not to place undue reliance on such forward-looking statements. Past performance of the Company cannot be relied on as a guide to future performance. No statement in this announcement is intended as a profit forecast or a profit estimate and no statement in this announcement should be interpreted to mean that the financial performance of the Company for the current or future financial years would necessarily match or exceed the historical published for the Company.
Use of Non-GAAP Measures
Certain key operating metrics that are not defined under GAAP ("non-GAAP" measures) are included in this announcement. These non-GAAP measures are used by us to monitor the underlying business performance of the Company from period to period and to facilitate comparison with our peers. Since not all companies calculate these or other non-GAAP metrics in the same way, the manner in which we have chosen to calculate the non-GAAP metrics presented herein may not be compatible with similarly defined terms used by other companies. The non-GAAP metrics should not be considered in isolation of, or viewed as substitutes for, the financial information prepared in accordance with GAAP. Certain of the key operating metrics are based on information derived from our regularly maintained records and accounting and operating systems.
Adjusted EBITDA & Pro Forma Adjusted EBITDA
As used herein, EBITDA represents earnings before interest, taxes, depletion, depreciation and amortization. Adjusted EBITDA includes adjusting for items that are not comparable period-over-period, namely, finance costs, accretion of asset retirement obligation, other (income) expense, (gain) loss on fair value adjustments of unsettled financial instruments, (gain) loss on natural gas and oil property and equipment, (gain) loss on sale of equity interest, unrealized (gain) loss on investment, costs associated with acquisitions, other adjusting costs, loss on early retirement of debt, non-cash equity compensation, (gain) loss on interest rate swaps, and items of a similar nature.
Adjusted EBITDA and pro form adjusted EBITDA should not be considered in isolation or as a substitute for operating profit or loss, net income or loss, or cash flows provided by operating, investing and financing activities. However, we believe such measure is useful to an investor in evaluating our financial performance because it (1) is widely used by investors in the natural gas and oil industry as an indicator of underlying business performance; (2) helps investors to more meaningfully evaluate and compare the results of our operations from period to period by removing the often-volatile revenue impact of changes in the fair value of derivative instruments prior to settlement; (3) is used in the calculation of a key metric in one of our Credit Facility financial covenants; and (4) is used by us as a performance measure in determining executive compensation. When evaluating this measure, we believe investors also commonly find it useful to evaluate this metric as a percentage of our total revenue, inclusive of settled hedges, producing what we refer to as our adjusted EBITDA margin.
The following table presents a reconciliation of the GAAP financial measure of net income (loss) to the non-GAAP measure of adjusted EBITDA for each of the periods listed:
| Three Months Ended | |||||||||||
| (in thousands) | March 31, 2026 | March 31, 2025 | December 31, 2025 | ||||||||
| Net income (loss) | $ | (160,665 | ) | $ | (322,820 | ) | $ | 195,552 | |||
| Interest expense | 63,412 | 42,712 | 55,082 | ||||||||
| Accretion of asset retirement obligations | 13,248 | 8,358 | 19,182 | ||||||||
| Other (income) expense(1) | (463 | ) | (72 | ) | (993 | ) | |||||
| Income tax (benefit) expense | (152,762 | ) | 65,292 | 1,471 | |||||||
| Depreciation, depletion and amortization | 108,565 | 74,646 | 154,076 | ||||||||
| (Gain) loss on fair value adjustments of unsettled derivatives | 397,904 | 232,048 | (201,964 | ) | |||||||
| (Gain) loss on natural gas and oil properties and equipment(2) | 2,927 | 281 | 21,273 | ||||||||
| Costs associated with acquisitions | 4,810 | 2,885 | 3,629 | ||||||||
| Other adjusting costs(3) | 5,798 | 5,964 | 3,636 | ||||||||
| Loss on early retirement of debt | — | 26,971 | — | ||||||||
| Non-cash stock-based compensation | 4,474 | 1,825 | 3,037 | ||||||||
| (Gain) loss on interest rate swaps | (20 | ) | (35 | ) | (30 | ) | |||||
| Total adjustments | $ | 447,893 | $ | 460,875 | $ | 58,399 | |||||
| Adjusted EBITDA | $ | 287,228 | $ | 138,055 | $ | 253,951 | |||||
| TTM adjusted EBITDA | $ | 1,104,895 | $ | 508,281 | $ | 955,721 | |||||
| Pro forma TTM adjusted EBITDA(4) | $ | 1,226,448 | $ | 952,107 | $ | 1,211,214 | |||||
| (1 | ) | Excludes |
| (2 | ) | Includes |
| (3 | ) | Other adjusting costs for the three months ended March 31, 2026, March 31, 2025, and December 31, 2025 were primarily associated with one-time personnel-related expenses and legal fees from certain litigation. |
| (4 | ) | Pro forma TTM adjusted EBITDA includes adjustments for the respective periods to pro forma results for the full twelve month impact of intra-period acquisitions (March 31, 2026: Canvas; March 31, 2025:Oaktree, Crescent Pass, East Texas II, Summit and Maverick; December 31, 2025: Canvas, Maverick, Summit, and Williams). |
Net Debt & Net Debt-to-Pro Forma Adjusted EBITDA
As used herein, net debt represents total debt as recognized on the balance sheet less cash and restricted cash. Total debt includes our borrowings under the Credit Facility, borrowings under or issuances of, as applicable, our subsidiaries’ securitization facilities, and other borrowings. We believe net debt is a useful indicator of our leverage and capital structure.
As used herein, net debt-to-pro forma adjusted EBITDA, or “leverage” or “leverage ratio,” is measured as net debt divided by pro forma adjusted EBITDA. We believe that this metric is a key measure of our financial liquidity and flexibility and is used in the calculation of a key metric in one of our Credit Facility financial covenants.
The following table presents a reconciliation of the GAAP financial measure of total debt to the non-GAAP measure of net debt and a calculation of net debt-to-pro forma adjusted EBITDA for each of the periods listed:
| As of | |||||||||
| (In thousands) | March 31, 2026 | March 31, 2025 | December 31, 2025 | ||||||
| Total debt(1) | 2,887,964 | 2,726,807 | 2,952,014 | ||||||
| LESS: Cash | 54,539 | 32,641 | 29,697 | ||||||
| LESS: Restricted cash | 100,963 | 106,011 | 115,413 | ||||||
| Net debt | $ | 2,732,462 | $ | 2,588,155 | $ | 2,806,904 | |||
| Pro forma TTM adjusted EBITDA(2) | $ | 1,226,448 | $ | 952,107 | $ | 1,211,214 | |||
| Net debt-to-pro forma TTM adjusted EBITDA(3) | 2.2x | 2.7x | 2.3x | ||||||
| (1 | ) | Includes adjustments for deferred financing costs and original issue discounts, consistent with presentation on the statement of financial position. |
| (2 | ) | Pro forma TTM adjusted EBITDA includes adjustments for the respective periods to pro forma results for the full twelve month impact of intra-period acquisitions (March 31, 2026: Canvas; March 31, 2025:Oaktree, Crescent Pass, East Texas II, Summit and Maverick; December 31, 2025: Canvas, Maverick, Summit, and Williams). |
| (3 | ) | Does not include adjustments for working capital which are often customary in the market. |
Free Cash Flow & Adjusted Free Cash Flow
As used herein, free cash flow represents net cash provided by operating activities ("operating cash flow"), less expenditures on natural gas and oil properties and equipment and adjusted free cash flow represents free cash flow after adjusting for proceeds from divestitures related to asset optimization and changes in cash from working capital. We believe that free cash flow and adjusted free cash flow are useful indicators of our ability to generate cash that is available for activities beyond capital expenditures. We believe that free cash flow and adjusted free cash flow provide investors with an important perspective on the cash available to service debt obligations, make strategic acquisitions and investments, and pay dividends.
The following table presents a reconciliation of the GAAP financial measure of operating cash flow to the non-GAAP measure of free cash flow and adjusted free cash flow for each of the periods listed:
| Three Months Ended | ||||||||||||
| (in thousands) | March 31, 2026 | March 31, 2025 | December 31, 2025 | |||||||||
| Operating cash flow | $ | 168,732 | $ | 84,858 | $ | 182,240 | ||||||
| LESS: Capital expenditures | (58,007 | ) | (28,031 | ) | (47,100 | ) | ||||||
| Free cash flow | $ | 110,725 | $ | 56,827 | $ | 135,140 | ||||||
| ADD: Proceeds from divestitures | 101,004 | 1,970 | 16,467 | |||||||||
| Changes in working capital | (52,090 | ) | 3,395 | (21,813 | ) | |||||||
| Adjusted FCF | $ | 159,639 | $ | 62,192 | $ | 129,794 | ||||||
Total Revenue, Excluding (Gain) Loss on Fair Value Adjustments of Unsettled Derivatives & Adjusted EBITDA Margin
As used herein, total revenue, excluding (gain) loss on fair value adjustments of unsettled derivatives, represents total revenue less (gain) loss on fair value adjustments of unsettled derivatives. We believe that total revenue, excluding (gain) loss on fair value adjustments of unsettled derivatives, is useful because it enables investors to discern our realized revenue after adjusting for derivative settlements.
As used herein, adjusted EBITDA margin is measured as adjusted EBITDA, as a percentage of total revenue, excluding (gain) loss on fair value adjustments of unsettled derivatives. Adjusted EBITDA margin encompasses the direct operating costs and the portion of general and administrative costs required to produce each Mcfe. This metric includes operating expense, employee costs, administrative costs and professional services, and recurring allowance for credit losses, which cover both fixed and variable cost components. We believe that adjusted EBITDA margin is a useful measure of our profitability and efficiency, as well as our earnings quality, because it evaluates the Company on a more comparable basis period-over-period, especially given our frequent involvement in transactions that are not comparable between periods.
The following table presents a reconciliation of the GAAP financial measure of total revenue to the non-GAAP measure of total revenue, excluding (gain) loss on fair value adjustments of unsettled derivatives, and a calculation of adjusted EBITDA margin for each of the periods listed:
| Three Months Ended | ||||||||||||
| (in thousands) | March 31, 2026 | March 31, 2025 | December 31, 2025 | |||||||||
| Total commodity revenue | $ | 556,207 | $ | 329,419 | $ | 429,415 | ||||||
| Gain (loss) on derivatives | (548,383 | ) | (284,284 | ) | 221,852 | |||||||
| Other revenue | 19,320 | 17,380 | 15,253 | |||||||||
| Total revenue | $ | 27,144 | $ | 62,515 | $ | 666,520 | ||||||
| (Gain) loss on fair value adjustments of unsettled derivatives | 397,904 | 232,048 | (201,964 | ) | ||||||||
| Total revenue, excluding (gain) loss on fair value adjustments of unsettled derivatives | $ | 425,048 | $ | 294,563 | $ | 464,556 | ||||||
| Adjusted EBITDA | $ | 287,228 | $ | 138,055 | $ | 253,951 | ||||||
| Adjusted EBITDA margin | 68 | % | 47 | % | 55 | % | ||||||
