HOUSTON, July 27, 2017 /PRNewswire/ -- Cabot Oil & Gas Corporation (NYSE: COG) ("Cabot" or the "Company") today reported financial and operating results for the second quarter of 2017.

Second Quarter 2017 Highlights


    --  Equivalent daily production growth of 14 percent relative to the
        prior-year comparable quarter
    --  Net income of $21.5 million compared to a net loss of $62.9 million in
        the prior-year comparable quarter
    --  Net income excluding selected items of $64.0 million compared to a net
        loss of $30.2 million in the prior-year comparable quarter
    --  Cash flow from operating activities of $260.6 million, an increase of
        206 percent relative to the prior-year comparable quarter
    --  EBITDAX of $274.4 million, an increase of 115 percent relative to the
        prior-year comparable quarter
    --  Generated positive free cash flow (cash flow from operating activities
        less capital expenditures) for the fifth consecutive quarter
    --  Natural gas price realizations improved by 46 percent relative to the
        prior-year comparable quarter
    --  Operating expenses per unit improved by nine percent relative to the
        prior-year comparable quarter
    --  Previously announced a 150 percent increase in the quarterly dividend,
        effective during the second quarter
    --  Repurchased 3.0 million shares during the second quarter at a
        weighted-average share price of $22.41

"Our second quarter results demonstrate what our high-quality asset base can continue to deliver, highlighted by double-digit year-over-year production growth while generating positive free cash flow for the fifth consecutive quarter," said Dan O. Dinges, Chairman, President and Chief Executive Officer. "We continue to focus our capital allocation efforts not only on driving returns-focused growth from our deep inventory base, but also on increasing our return of capital to shareholders as evidenced by our dividend increase and share repurchases during the quarter. Year-to-date we have returned over $100 million of our free cash flow to shareholders."

Second Quarter 2017 Financial Results

Equivalent production for the second quarter of 2017 was 173.1 billion cubic feet equivalent (Bcfe), consisting of 166.2 billion cubic feet (Bcf) of natural gas, 1,014.0 thousand barrels (Mbbls) of crude oil and condensate, and 132.4 Mbbls of natural gas liquids (NGLs).

Net income for the second quarter of 2017 was $21.5 million, or $0.05 per share, compared to a net loss of $62.9 million, or $0.14 per share, for the second quarter of 2016. Net income for the second quarter of 2017 included the impact of a non-cash, after-tax impairment charge of $43.2 million primarily associated with non-core oil and gas properties and related pipeline assets in West Virginia, Virginia and Ohio that were classified as held for sale as of June 30, 2017. Excluding the effect of this impairment and other selected items (detailed in the supplemental table below), net income was $64.0 million, or $0.14 per share, compared to a net loss of $30.2 million, or $0.07 per share, for the second quarter of 2016. Cash flow from operating activities for the second quarter of 2017 was $260.6 million, compared to $85.2 million for the second quarter of 2016. Discretionary cash flow for the second quarter of 2017 was $255.7 million, compared to $97.6 million for the second quarter of 2016. EBITDAX for the second quarter of 2017 was $274.4 million, compared to $127.6 million for the second quarter of 2016. See the supplemental tables at the end of this press release for a reconciliation of non-GAAP measures including discretionary cash flow, net income (loss) excluding selected items, EBITDAX and net debt to adjusted capitalization ratio.

Natural gas price realizations, including the impact of derivatives, were $2.38 per thousand cubic feet (Mcf) for the second quarter of 2017, a 46 percent improvement compared to second quarter of 2016. The Company's natural gas price realizations for the quarter represented an $0.80 discount to NYMEX settlement prices. Oil price realizations, including the impact of derivatives, were $44.96 per barrel (Bbl), an increase of 12 percent compared to the second quarter of 2016. NGL price realizations were $16.59 per Bbl, an increase of 33 percent compared to the second quarter of 2016.

Operating expenses (including financing) decreased to $2.02 per thousand cubic feet equivalent (Mcfe) in the second quarter of 2017, a nine percent improvement compared to $2.22 per Mcfe in the second quarter of 2016. Cash operating expenses (excluding depreciation, depletion and amortization; stock-based compensation; exploratory dry hole cost; and amortization of debt issuance costs) decreased to $1.12 per Mcfe in the second quarter of 2017, a six percent improvement over the second quarter of 2016.

Cabot incurred a total of $195.1 million of capital expenditures during the second quarter of 2017 including $168.3 million of drilling and facilities capital associated with drilling 27 gross (21.1 net) wells and completing 26 gross (24.0 net) wells; $23.6 million of leasehold acquisition capital primarily associated with the Company's grassroots leasing efforts in two new exploratory operating areas; and $3.2 million of other capital. Additionally, the Company contributed $5.9 million to its equity pipeline investments in the Atlantic Sunrise and Constitution projects during the second quarter of 2017.

See the supplemental table at the end of this press release reconciling the capital expenditures for the quarter.

Year-To-Date 2017 Financial Results

Equivalent production for the six-month period ended June 30, 2017 was 343.1 Bcfe, consisting of 330.0 Bcf of natural gas, 1,934.6 Mbbls of crude oil and condensate, and 255.9 Mbbls of NGLs.

For the six-month period ended June 30, 2017, net income was $127.2 million, or $0.27 per share, compared to a net loss of $114.1 million, or $0.25 per share, for the six-month period ended June 30, 2016. Excluding the effect of selected items (detailed in the supplemental table below), net income was $153.1 million, or $0.33 per share, compared to a net loss of $85.6 million, or $0.19 per share, for the six-month period ended June 30, 2016. For the six-month period ended June 30, 2017, cash flow from operations was $529.9 million, compared to $152.3 million for the six-month period ended June 30, 2016. Discretionary cash flow was $528.7 million for the six-month period ended June 30, 2017, compared to $168.8 million for the six-month period ended June 30, 2016. EBITDAX for the six-month period ended June 30, 2017 was $580.7 million, compared to $229.1 million for the six-month period ended June 30, 2016.

Natural gas price realizations, including the impact of derivatives, were $2.51 per Mcf for the six-month period ended June 30, 2017, a 62 percent improvement compared to the six-month period ended June 30, 2016. Oil price realizations, including the impact of derivatives, were $45.80 per Bbl, an increase of 34 percent compared to the six-month period ended June 30, 2016. NGL price realizations were $18.58 per Bbl, an increase of 84 percent compared to the six-month period ended June 30, 2016.

Operating expenses (including financing) decreased to $2.01 per Mcfe for the six-month period ended June 30, 2017, a 10 percent improvement compared to $2.24 per Mcfe for the six-month period ended June 30, 2016. Cash operating expenses (excluding depreciation, depletion and amortization; stock-based compensation; exploratory dry hole cost; and amortization of debt issuance costs) decreased to $1.13 per Mcfe for the six-month period ended June 30, 2017, a four percent improvement compared to the six-month period ended June 30, 2016.

Cabot incurred a total of $407.3 million of capital expenditures during the six-month period ended June 30, 2017 including $310.3 million of drilling and facilities capital associated with drilling 48 gross (42.1 net) wells and completing 51 gross (48.0 net) wells; $91.5 million of leasehold acquisition capital primarily associated with the Company's grassroots leasing efforts in two new exploratory operating areas; and $5.5 million of other capital. Additionally, the Company contributed $13.6 million to its equity pipeline investments in the Atlantic Sunrise and Constitution projects during the six-month period ended June 30, 2017.

Second Quarter 2017 Operational Highlights

Marcellus Shale

During the second quarter of 2017, Cabot averaged 1,771 million cubic feet (Mmcf) per day of net Marcellus production (2,079 gross operated Mmcf per day). During the second quarter, the Company drilled 13.7 net wells, completed 8.0 net wells and placed 6.0 net wells on production. "The average cumulative production for the 26 fourth generation wells that we placed on production during the first half of 2017 continues to outperform our 4.4 Bcf per 1,000 lateral feet type curve," noted Dinges.

Cabot is currently operating two rigs and utilizing one 24-hour completion crew in the Marcellus Shale and plans to remain at this level for the remainder of the year.

Eagle Ford Shale

Cabot's net production in the Eagle Ford Shale during the second quarter of 2017 was 13,146 barrels of oil equivalent (Boe) per day (84% oil), an increase of nine percent sequentially compared to the first quarter of 2017. During the second quarter, the Company drilled 7.4 net wells and completed and placed on production 16.0 net wells. "Despite lower oil production volumes than originally anticipated for the quarter primarily due to operational delays and an extended clean up period for our longer lateral wells, we are confident that we will generate double-digit oil production growth for the year," commented Dinges.

Cabot is currently operating one rig and utilizing one 24-hour completion crew in the Eagle Ford Shale. The Company plans to maintain one rig for the remainder of the year and cease its completion activity for the year in October.

Share Repurchase Program Update

During the second quarter of 2017, Cabot repurchased 3.0 million shares at a weighted-average share price of $22.41. The Company has approximately 7.1 million shares remaining under its share repurchase program. "We will remain opportunistic with our share repurchase program as we continue to become more confident in the timing of infrastructure additions and the resulting increased level of positive free cash flow that we are anticipating in the coming years," stated Dinges.

Non-Core Asset Sale

During the second quarter of 2017, the Company entered into a purchase and sale agreement to sell certain legacy conventional oil and gas properties located in West Virginia, Virginia and Ohio for $41.3 million, subject to customary purchase price adjustments. Year-to-date 2017 production from these properties was 38.8 million cubic feet equivalent (Mmcfe) per day (99% gas). This transaction is expected to close by the end of the third quarter of 2017. Cabot will retain the deep rights across this approximately 780,000 net acre position. "Since we first began leasing in the Marcellus Shale in 2006, we have made efforts to high-grade our portfolio by opportunistically monetizing non-core assets and focusing our drilling activity in our lower-cost assets," said Dinges. "We have not allocated drilling capital to this legacy asset position since 2009 and had no plans to allocate capital to these assets in the future given our substantial drilling inventory in the Marcellus and Eagle Ford and our increased focus on returning capital to shareholders."

Financial Position and Liquidity

As of June 30, 2017, Cabot had total debt of $1.5 billion and cash on hand of $516.5 million. The Company's net debt to adjusted capitalization ratio and net debt to trailing twelve months EBITDAX ratio were 27.6 percent and 1.1x, respectively, compared to 28.5 percent and 1.8x as of December 31, 2016.

Total commitments under the Company's credit facility remain unchanged at $1.8 billion, with approximately $1.7 billion currently available to Cabot. The Company currently has no debt outstanding under the credit facility, resulting in approximately $2.2 billion of liquidity.

Third Quarter and Full-Year 2017 Guidance Update

Cabot has provided third quarter 2017 net production guidance of 1,750 to 1,800 Mmcf per day for natural gas; 13,000 to 13,750 Bbls per day for crude oil and condensate; and 1,350 to 1,450 Bbls per day for NGLs. "The mid-point of our natural gas production guidance for the third quarter implies a three percent sequential decline relative to the second quarter primarily due to mechanical issues at a third-party compressor station that began in late June and are expected to continue until late August; however, we anticipate sequential growth of natural gas volumes in the fourth quarter," noted Dinges.

The Company has reaffirmed its 2017 production growth guidance range of 8 - 12 percent (including 10 - 15 percent oil production growth) and its total 2017 program spending of $845 million, which is comprised of $775 million of exploration and production (E&P) spending and $70 million of contributions to its equity pipeline investments.

For further disclosure on Cabot's natural gas pricing exposure by index and cost guidance, please see the current Guidance slide in the Investor Relations section of the Company's website.

Conference Call Webcast

A conference call is scheduled for Friday, July 28, 2017, at 9:30 a.m. Eastern Time to discuss second quarter 2017 financial and operating results. To access the live audio webcast, please visit the Investor Relations section of the Company's website. A replay of the call will also be available on the Company's website.

Cabot Oil & Gas Corporation, headquartered in Houston, Texas, is a leading independent natural gas producer with its entire resource base located in the continental United States. For additional information, visit the Company's website at www.cabotog.com.

This press 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. The statements regarding future financial and operating performance and results, strategic pursuits and goals, market prices, future hedging and risk management activities, and other statements that are not historical facts contained in this report are forward-looking statements. The words "expect", "project", "estimate", "believe", "anticipate", "intend", "budget", "plan", "forecast", "target", "predict", "may", "should", "could", "will" and similar expressions are also intended to identify forward-looking statements. Such statements involve risks and uncertainties, including, but not limited to, market factors, market prices (including geographic basis differentials) of natural gas and crude oil, results of future drilling and marketing activity, future production and costs, legislative and regulatory initiatives, electronic, cyber or physical security breaches and other factors detailed herein and in our other Securities and Exchange Commission (SEC) filings. See "Risk Factors" in Item 1A of the Form 10-K and subsequent public filings for additional information about these 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. Any forward-looking statement speaks only as of the date on which such statement is made, and the Company does not undertake any obligation to correct or update any forward-looking statement, whether as the result of new information, future events or otherwise, except as required by applicable law.


                                                     OPERATING DATA


                                   Quarter Ended                     Six Months Ended
                                     June 30,                            June 30,

                              2017                2016               2017             2016
                              ----                ----               ----             ----

    PRODUCTION VOLUMES

    Natural gas (Bcf)        166.2                 144.3                        330.0        297.4

    Crude oil and
     condensate (Mbbl)     1,014.0               1,139.3                      1,934.6      2,248.9

    Natural gas liquids
     (NGLs) (Mbbl)           132.4                 112.9                        255.9        205.0

    Equivalent production
     (Bcfe)                  173.1                 151.8                        343.1        312.1


    AVERAGE SALES PRICE

    Natural gas, including
     hedges ($/Mcf)                  $2.38                           $1.63                  $2.51   $1.55

    Natural gas, excluding
     hedges ($/Mcf)                  $2.38                           $1.55                  $2.51   $1.52

    Crude oil and
     condensate, including
     hedges ($/Bbl)                 $44.96                          $40.30                 $45.80  $34.06

    Crude oil and
     condensate, excluding
     hedges ($/Bbl)                 $44.03                          $40.51                 $45.29  $34.16

    NGL ($/Bbl)                     $16.59                          $12.43                 $18.58  $10.09


    AVERAGE UNIT COSTS
     ($/Mcfe)

    Direct operations                $0.16                           $0.17                  $0.15   $0.17

    Transportation and
     gathering                0.70                  0.71                         0.71         0.70

    Taxes other than
     income                   0.05                  0.06                         0.05         0.05

    Exploration               0.02                  0.02                         0.03         0.03

    Depreciation,
     depletion and
     amortization             0.83                  0.97                         0.81         0.99

    General and
     administrative
     (excluding stock-
     based compensation)      0.08                  0.09                         0.09         0.10

    Stock-based
     compensation             0.06                  0.05                         0.05         0.06

    Interest expense          0.12                  0.14                         0.12         0.15
                              ----                  ----                         ----         ----

                                     $2.02                           $2.22                  $2.01   $2.24
                                     =====                           =====                  =====   =====



    WELLS DRILLED (1)

    Gross                       27                     7                           48           17

    Net                       21.1                   7.0                         42.1         17.0


    WELLS COMPLETED (1)

    Gross                       26                    13                           51           28

    Net                       24.0                  13.0                         48.0         28.0


    (1) 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.


                                                 CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS (Unaudited)


                                         Quarter Ended                                            Six Months Ended
                                            June 30,                                                  June 30,
                                                                                                      --------

    (In thousands, except per
     share amounts)                 2017                         2016                      2017                   2016
    -------------------------       ----                         ----                      ----                   ----

    OPERATING REVENUES

       Natural gas                       $395,328                                       $223,232                        $828,770     $450,811

       Crude oil and condensate   44,625                         46,156                              87,616                76,833

       Gain (loss) on derivative
        instruments               13,805                       (27,184)                              47,190               (8,190)

       Brokered natural gas        4,037                          2,596                               8,732                 5,776

       Other                       2,662                          2,016                               5,994                 3,527
                                   -----                          -----                               -----                 -----

                                 460,457                        246,816                             978,302               528,757

    OPERATING EXPENSES

    Direct operations             27,262                         26,477                              51,903                52,513

    Transportation and
     gathering                   120,544                        107,560                             244,018               217,213

    Brokered natural gas           3,419                          2,021                               7,465                 4,587

    Taxes other than income        8,310                          8,973                              17,368                14,967

    Exploration                    3,959                          3,738                              10,157                10,121

    Depreciation, depletion
     and amortization            144,322                        147,533                             279,422               309,420

    Impairment of oil and gas
     properties                   68,555                              -                             68,555                     -

    General and administrative
     (excluding stock-based
     compensation)                13,882                         12,644                              29,331                29,911

    Stock-based
     compensation(1)              10,075                          7,301                              18,328                17,906
                                  ------                          -----                              ------                ------

                                 400,328                        316,247                             726,547               656,638

    Earnings (loss) on equity
     method investments          (1,286)                          (73)                            (2,569)                 1,935

    Gain (loss) on sale of
     assets                      (1,403)                         (878)                            (1,626)                   477
                                  ------                           ----                              ------                   ---

    INCOME (LOSS) FROM
     OPERATIONS                   57,440                       (70,382)                             247,560             (125,469)

    Interest expense              20,619                         21,963                              41,390                46,338

    Loss on debt
     extinguishment                    -                         4,709                                   -                4,709

    Other (income) expense         (315)                           302                                 109                   804
                                                                                                      ---                   ---

    Income (loss) before
     income taxes                 37,136                       (97,356)                             206,061             (177,320)

    Income tax expense
     (benefit)                    15,609                       (34,446)                              78,814              (63,216)
                                  ------                        -------                              ------               -------

    NET INCOME (LOSS)                     $21,527                                      $(62,910)                       $127,247   $(114,104)
                                          =======                                       ========                        ========    =========

    Earnings (loss) per share
     -Basic                                 $0.05                                        $(0.14)                          $0.27      $(0.25)

    Weighted-average common
     shares outstanding          464,768                        465,068                             465,057               448,455


    (1) Includes the impact of the
     Company's performance share
     awards, restricted stock and
     expense associated with the
     Supplemental Employee Incentive
     Plan.


                   CONDENSED CONSOLIDATED BALANCE SHEET (Unaudited)


    (In
     thousands)                     June 30,                    December 31,
                                         2017                             2016
    ---                                  ----                             ----

    ASSETS

    Current
     assets                                       $735,824                         $715,881

    Properties
     and
     equipment,
     net
     (Successful
     efforts
     method)                        4,202,985                          4,250,125

    Other
     assets                           280,650                            156,563

                                                $5,219,459                       $5,122,569
                                                ==========                       ==========


     LIABILITIES
     AND
     STOCKHOLDERS'
     EQUITY

    Current
     liabilities                                  $234,422                         $257,812

    Long-term
     debt, net                      1,521,211                          1,520,530

    Deferred
     income
     taxes                            617,332                            579,447

    Other
     liabilities                      204,463                            197,113

     Stockholders'
     equity                         2,642,031                          2,567,667
                                    ---------                          ---------

                                                $5,219,459                       $5,122,569
                                                ==========                       ==========


                                               CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (Unaudited)


                                   Quarter Ended                                            Six Months Ended
                                      June 30,                                                  June 30,

    (In thousands)           2017                          2016                      2017                    2016
    -------------            ----                          ----                      ----                    ----

    CASH FLOWS FROM
     OPERATING
     ACTIVITIES

      Net income (loss)             $21,527                                      $(62,910)                         $127,247   $(114,104)

    Deferred income
     tax expense
     (benefit)             20,104                        (35,322)                                73,394              (64,294)

    Impairment of oil
     and gas
     properties            68,555                               -                               68,555                     -

    (Gain) loss on
     sale of assets         1,403                             878                                 1,626                 (477)

    Exploratory dry
     hole cost                  -                             18                                 2,842                    18

    (Gain) loss on
     derivative
     instruments         (13,805)                         27,184                              (47,190)                8,190

    Net cash received
     (paid) in
     settlement of
     derivative
     instruments            1,204                          11,305                                 (319)               11,305

    Income charges not
     requiring cash       156,719                         156,465                               302,573               328,140

    Changes in assets
     and liabilities        4,861                        (12,440)                                 1,218              (16,488)
                            -----                         -------                                 -----               -------

    Net cash provided
     by operating
     activities           260,568                          85,178                               529,946               152,290
                          -------                          ------                               -------               -------


    CASH FLOWS FROM
     INVESTING
     ACTIVITIES

    Capital
     expenditures       (184,949)                       (67,162)                             (393,333)             (159,399)

    Proceeds from sale
     of assets              1,101                               -                                1,475                49,828

    Investment in
     equity method
     investments          (5,884)                        (6,519)                             (13,626)             (18,171)
                           ------                          ------                               -------               -------

    Net cash used in
     investing
     activities         (189,732)                       (73,681)                             (405,484)             (127,742)
                         --------                         -------                              --------              --------


    CASH FLOWS FROM
     FINANCING
     ACTIVITIES

    Net borrowings
     (repayments) of
     debt                       -                       (64,000)                                     -            (477,000)

    Treasury stock
     repurchases         (68,255)                              -                             (68,255)                    -

    Sale of common
     stock, net                 -                              1                                     -              995,279

    Dividends paid       (23,276)                        (9,300)                             (32,582)             (17,582)

    Tax withholdings
     on stock award
     vestings               (258)                           (24)                              (5,672)              (5,046)

    Capitalized debt
     issuance costs             -                              -                                    -              (3,223)

    Other                       2                               -                                   39                     -
                              ---                             ---                                  ---                   ---

    Net cash provided
     by (used in)
     financing
     activities          (91,787)                       (73,323)                             (106,470)               492,428
                          -------                         -------                              --------               -------


    Net increase in
     cash and cash
     equivalents                  $(20,951)                                     $(61,826)                          $17,992     $516,976
                                   ========                                       ========                           =======     ========


                                       Selected Item Review and Reconciliation of Net Income and Earnings Per Share


                                        Quarter Ended                                           Six Months Ended
                                          June 30,                                                  June 30,

    (In thousands, except per
     share amounts)               2017                         2016                      2017                    2016
    -------------------------     ----                         ----                      ----                    ----

    As reported -net income
     (loss)                             $21,527                                      $(62,910)                        $127,247   $(114,104)

    Reversal of selected
     items:

    Impairment of oil and gas
     properties                 68,555                              -                              68,555                     -

    (Gain) loss on sale of
     assets                      1,403                            878                                1,626                 (477)

    (Gain) loss on derivative
     instruments(1)           (12,601)                        38,489                             (47,509)                19,495

    Loss on debt
     extinguishment                  -                         4,709                                    -                4,709

    Drilling rig termination
     fees                            -                             -                                   -                3,188

    Stock-based compensation
     expense                    10,075                          7,301                               18,328                17,906

    Tax effect on selected
     items                    (24,916)                      (18,647)                             (15,150)              (16,268)
                               -------                        -------                              -------               -------

    Net income (loss)
     excluding selected items           $64,043                                      $(30,180)                        $153,097    $(85,551)
                                        =======                                       ========                         ========     ========

    As reported -earnings
     (loss) per share                     $0.05                                        $(0.14)                           $0.27      $(0.25)

    Per share impact of
     selected items               0.09                           0.07                                 0.06                  0.06
                                  ----                           ----                                 ----                  ----

    Earnings (loss) per share
     excluding selected items             $0.14                                        $(0.07)                           $0.33      $(0.19)
                                                                                       ======                            =====       ======

    Weighted-average common
     shares outstanding        464,768                        465,068                              465,057               448,455


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


                                               Discretionary Cash Flow Calculation and Reconciliation


                                  Quarter Ended                                            Six Months Ended
                                     June 30,                                                  June 30,

    (In thousands)           2017                         2016                      2017                    2016
    -------------            ----                         ----                      ----                    ----

    Net income (loss)              $21,527                                      $(62,910)                        $127,247   $(114,104)

    Plus (less):

    Deferred income tax
     expense (benefit)     20,104                       (35,322)                               73,394              (64,294)

    Impairment of oil
     and gas properties    68,555                              -                              68,555                     -

    (Gain) loss on sale
     of assets              1,403                            878                                1,626                 (477)

    Exploratory dry hole
     cost                       -                            18                                2,842                    18

    (Gain) loss on
     derivative
     instruments         (13,805)                        27,184                             (47,190)                 8,190

    Net cash received
     (paid) in
     settlement of
     derivative
     instruments            1,204                         11,305                                (319)               11,305

    Income charges not
     requiring cash       156,719                        156,465                              302,573               328,140
                          -------                        -------                              -------               -------

    Discretionary cash
     flow                 255,707                         97,618                              528,728               168,778

    Changes in assets
     and liabilities        4,861                       (12,440)                                1,218              (16,488)
                            -----                        -------                                -----               -------

    Net cash provided by
     operating
     activities                   $260,568                                        $85,178                         $529,946     $152,290
                                  ========                                        =======                         ========     ========


                                                     EBITDAX Calculation and Reconciliation


                                       Quarter Ended                                        Six Months Ended
                                          June 30,                                              June 30,

    (In thousands)                2017                     2016                      2017                    2016
    -------------                 ----                     ----                      ----                    ----

    Net income (loss)                   $21,527                                  $(62,910)                        $127,247   $(114,104)

    Plus (less):

    Loss on debt
     extinguishment                  -                     4,709                                    -                4,709

    Interest expense            20,619                     21,963                               41,390                46,338

    Other (income) expense       (315)                       302                                  109                   804

    Income tax expense
     (benefit)                  15,609                   (34,446)                               78,814              (63,216)

    Depreciation, depletion
     and amortization          144,322                    147,533                              279,422               309,420

    Impairment of oil and gas
     properties                 68,555                          -                              68,555                     -

    Exploration                  3,959                      3,738                               10,157                10,121

    (Gain) loss on sale of
     assets                      1,403                        878                                1,626                 (477)

    Non-cash (gain) loss on
     derivative instruments   (12,601)                    38,489                             (47,509)                19,495

    (Earnings) loss on equity
     method investments          1,286                         73                                2,569               (1,935)

    Stock-based compensation    10,075                      7,301                               18,328                17,906
                                ------                      -----                               ------                ------

    EBITDAX                            $274,439                                   $127,630                         $580,708     $229,061
                                       ========                                   ========                         ========     ========


                       Net Debt Reconciliation


    (In
     thousands)     June 30,                  December 31,
                         2017                          2016
    ---                  ----                          ----

    Total
     debt                        $1,521,211                            $1,520,530

     Stockholders'
     equity         2,642,031                                2,567,667
                    ---------                                ---------

    Total
     capitalization              $4,163,242                            $4,088,197


    Total
     debt                        $1,521,211                            $1,520,530

    Less:
     Cash and
     cash
     equivalents    (516,534)                               (498,542)
                     --------                                 --------

    Net debt                     $1,004,677                            $1,021,988


    Net debt                     $1,004,677                            $1,021,988

     Stockholders'
     equity         2,642,031                                2,567,667
                    ---------                                ---------

    Total
     adjusted
     capitalization              $3,646,708                            $3,589,655


    Total
     debt to
     total
     capitalization
     ratio              36.5%                                   37.2%

    Less:
     Impact
     of cash
     and cash
     equivalents         8.9%                                    8.7%
                          ---                                      ---

    Net debt
     to
     adjusted
     capitalization
     ratio              27.6%                                   28.5%


                                             Capital Expenditures


                             Quarter Ended                                 Six Months Ended
                                June 30,                                       June 30,

    (In thousands)      2017               2016                            2017             2016
    -------------       ----               ----                            ----             ----

    Cash paid for
     capital
     expenditures            $184,949                             $67,162                        $393,333  $159,399

    Change in accrued
     capital costs    10,103                3,716                            16,798                  3,167

    Exploratory dry
     hole cost             -                (18)                          (2,842)                   (18)
                         ---                 ---                            ------                    ---

    Capital
     expenditures            $195,052                             $70,860                        $407,289  $162,548
                             ========                             =======                        ========  ========

View original content:http://www.prnewswire.com/news-releases/cabot-oil--gas-corporation-announces-second-quarter-2017-results-300495845.html

SOURCE Cabot Oil & Gas Corporation