PATTERSON-UTI ENERGY, INC. Non-GAAP Financial Measures (Unaudited) (dollars in thousands) Non-GAAP Financial Measures 47 Three Months Ended December 31, Twelve Months Ended December 31, 2014 2013 2014 2013 Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (Adjusted EBITDA)(1): Net income $ 57,583 $ 16,591 $ 162,664 $ 188,009 Income tax expense 41,216 9,475 91,619 108,432 Net interest expense 8,034 6,947 28,846 27,441 Depreciation, depletion, amortization and impairment 180,157 183,118 718,730 597,469 Adjusted EBITDA $ 286,990 $ 216,131 $1,001,859 $ 921,351 Total revenue $ 901,219 $ 658,772 $3,182,291 $2,716,034 Adjusted EBITDA margin 31.8% 32.8% 31.5% 33.9% Adjusted EBITDA by operating segment: Contract drilling $ 208,200 $ 172,178 $ 765,874 $ 704,990 Pressure pumping 78,763 45,757 236,676 217,228 Oil and natural gas 7,671 8,757 37,094 44,348 Corporate and other (7,644) (10,561) (37,785) (45,215) Consolidated Adjusted EBITDA $ 286,990 $ 216,131 $1,001,859 $ 921,351 (1) The company makes use of financial measures that are not calculated in accordance with U.S. generally accepted accounting principles (“GAAP”) to help in the assessment of ongoing operating performance. These non-GAAP financial measures are reconciled to their most directly comparable GAAP measures in the tables above. We define Adjusted EBITDA as net income plus net interest expense, income tax expense and depreciation, depletion, amortization and impairment expense. We present Adjusted EBITDA because we believe it provides additional information with respect to both the performance of our fundamental business activities and our ability to meet our capital expenditures and working capital requirements. Adjusted EBITDA is not defined by GAAP and, as such, should not be construed as an alternative to net income (loss) or operating cash flow. We define margin as revenues less direct operating costs. We present margin because we believe it to be the component of our earnings most impacted by the variability in our contract drilling and pressure pumping operations. Margin is not defined by GAAP and, as such, should not be construed as an alternative to net income (loss). |