OKLAHOMA CITY, Aug. 4, 2016 /PRNewswire/ -- Chesapeake Energy Corporation (NYSE:CHK) today reported financial and operational results for the 2016 second quarter. Highlights include:


    --  Total debt reduction of more than $1.0 billion year to date
    --  2016 second quarter production averaged approximately 657,100 boe per
        day; company increases full-year 2016 production guidance by 3% while
        maintaining capital expenditure guidance
    --  Cost structure improvements lead to lower full-year 2016 production
        expense guidance
    --  Company increases target of 2016 total gross proceeds from asset
        divestitures by year-end to more than $2.0 billion from $1.2 to $1.7
        billion; selected Haynesville Shale acreage expected to be sold

Doug Lawler, Chesapeake's Chief Executive Officer, commented, "In 2016, we have made substantial progress on many fronts, including the reduction of more than $1 billion of debt, the reduction of complexity in our portfolio through the purchase of oil and natural gas interests previously conveyed in certain volumetric production payment transactions (VPPs), the continued improvement in our cash cost structure and the optimization of our current portfolio through non-core asset sales.

"Financial discipline remains our top priority, and we continue to work toward additional solutions to improve our liquidity, reduce our midstream commitments and enhance our margins. With continued improvements in our operating expenses and the disposition of non-core properties, we have refined our portfolio to provide a more competitive foundation for Chesapeake. In addition, the application of new technologies, including longer laterals and enhanced completion techniques, to our extensive undeveloped acreage position provides us with a robust portfolio of development opportunities."

Lawler continued, "As a result of our portfolio's strong performance to date in 2016, we have increased our total production guidance for the remainder of the year. As for an initial look into 2017, we believe our oil production will be relatively flat in 2017 as compared to 2016, while total production volumes are projected to be down approximately 5% compared to 2016 levels. With the breadth and depth of our large acreage position, the evolution of technologies being applied to our portfolio and the reduction in our leverage and complexity, we believe that the next few months will be a very exciting time for Chesapeake."

2016 Second Quarter Results

For the 2016 second quarter, Chesapeake's revenues declined by 54% year over year, primarily due to a decrease in the average realized commodity prices received for its production, unrealized losses from oil and natural gas derivatives and a decrease in the average realized commodity prices received for its marketing operations. Average daily production for the 2016 second quarter of approximately 657,100 barrels of oil equivalent (boe) consisted of approximately 90,500 barrels (bbls) of oil, 2.960 billion cubic feet (bcf) of natural gas and 73,200 bbls of natural gas liquids (NGL). As a result of the company's strong production through the first six months of 2016, Chesapeake has raised its full-year 2016 production guidance by 3% (using midpoints) from 605,000 to 635,000 boe per day to a new range of 625,000 to 650,000 boe per day. A summary of the company's guidance for 2016 is provided in the Outlook dated August 4, 2016, beginning on Page 18.

Chesapeake's cash expenses continue to decline due to its focus on cost discipline. Average production expenses during the 2016 second quarter were $3.05 per boe. G&A expenses (including stock-based compensation) during the 2016 second quarter were $1.02 per boe. Combined production and G&A expenses (including stock-based compensation) during the 2016 second quarter were $4.07 per boe, a decrease of 25% year over year and 2% from the 2016 first quarter.

Chesapeake reported a net loss available to common stockholders of $1.792 billion, or $2.48 per share, while the company's ebitda for the 2016 second quarter was $(1.394) billion. The primary drivers of the net loss were a noncash impairment of the carrying value of Chesapeake's oil and natural gas properties of approximately $1.045 billion, largely resulting from decreases in the trailing 12-month average first-day-of-the-month oil and natural gas prices as of June 30, 2016, as compared to March 31, 2016, and unrealized hedging losses of approximately $544 million. Adjusting for these and other items that are typically excluded by securities analysts, the 2016 second quarter adjusted net loss available to common stockholders was $145 million, or $0.14 per common share, while the company's adjusted ebitda was $252 million in the 2016 second quarter. Reconciliations of financial measures calculated in accordance with generally accepted accounting principles (GAAP) to non-GAAP measures are provided on pages 12 - 16 of this release.

Capital Spending Overview

Chesapeake's total capital investments were approximately $456 million during the 2016 second quarter, compared to approximately $957 million in the 2015 second quarter, as summarized in the table below. While the company has reiterated its total capital investments program for 2016 of approximately $1.3 to $1.8 billion, it now expects to be at the higher end of its current guidance range due to additional drilling and completion activity as a result of efficiency gains and an acquisition of additional working interests in the Haynesville Shale. A summary of the company's guidance for 2016 is provided in the Outlook dated August 4, 2016, beginning on Page 18.



                                                 2016  2016     2015

    Activity Comparison                      Q2        Q1   Q2
    -------------------                      ---      ---   ---

    Average operated rig count                      9     8       26

    Gross wells completed                         131    57      121

    Gross wells spud                               49    41      109

    Gross wells connected                         141    80      173
    =====================                         ===   ===      ===


    Type of Cost ($ in millions)

    Drilling and completion costs                     $337           $281 $787

    Exploration costs and additions to other
     PP&E                                          56    16       56
    ----------------------------------------      ---   ---      ---

    Subtotal capital expenditures                     $393           $297 $843

    Capitalized interest                           63    68      114

    Total capital expenditures                        $456           $365 $957
    ==========================                        ====           ==== ====

Balance Sheet and Liquidity

As of June 30, 2016, Chesapeake's debt principal balance was approximately $8.7 billion, including approximately $100 million of borrowings outstanding on the company's $4.0 billion revolving credit facility, compared to $9.7 billion as of December 31, 2015, and $11.7 billion as of June 30, 2015. Since January 1, 2016, the company has retired at maturity, repurchased or exchanged for equity approximately $1.0 billion of debt, $518 million of which was due or putable to the company in 2017.

In April 2016, Chesapeake amended its $4.0 billion revolving credit facility maturing in 2019 to reaffirm its borrowing base, restructure financial covenants and increase its ability to issue secured debt. Using June 30, 2016 crude oil and natural gas strip pricing, Chesapeake estimates that the PV-10 of its proved oil and gas reserves was approximately $11.1 billion, compared to approximately $3.1 billion when using the average of commodity prices on the first day of the month over the trailing 12-month period (see Page 17 of this release for additional information). In addition to $100 million of borrowings under the company's revolving credit facility, letters of credit issued under the credit facility were approximately $813 million as of June 30, 2016, which included a $461 million supersedeas bond supporting the company's appeal of the judgment issued in 2015 with respect to the company's 2019 Notes litigation.

Asset Acquisition and Divestitures Update

Through the 2016 second quarter, the company's asset divestiture activities have totaled $964 million in net proceeds received to date, after post-closing adjustments. In addition, consideration of more than $100 million was withheld subject to certain title, environmental and other standard contingencies, the majority of which Chesapeake expects to collect in the third quarter. In conjunction with certain of these sales, Chesapeake repurchased oil and natural gas interests previously sold to third parties in connection with four of its VPP transactions for approximately $259 million. A majority of the acquired interests were part of the asset divestitures discussed above and the company no longer has any further commitments related to these VPPs. With the closing of these VPP acquisitions in the 2016 second quarter, the company has only two VPPs remaining.

The company continues to focus on select asset divestitures and is currently planning to sell additional properties by year-end 2016, including a portion of its Haynesville Shale properties. As a result, Chesapeake has raised its 2016 guidance for total gross asset divestitures either closed or under signed sales agreements to now be more than $2.0 billion, compared to its previous range of $1.2 to $1.7 billion.

In July 2016, Chesapeake purchased certain operated working interests to enhance its Haynesville Shale acreage position for approximately $87 million, increasing its average operated working interest in the area to approximately 83% and adding to its net acreage position by approximately 70,000 net acres. The company closed this transaction in the 2016 third quarter.

Operations Update

Chesapeake is currently utilizing 10 drilling rigs across its operating areas, three of which are located in the Eagle Ford Shale, three in the Haynesville Shale, three in the Mid-Continent area and one rig in the Utica Shale. Due to greater capital efficiencies and lower oilfield service costs, Chesapeake is currently planning to operate these 10 rigs throughout the remainder of the year and, as a result, plans to drill more than 100 additional wells and place approximately 75 additional wells on production in 2016. While the company is maintaining its 2016 total capital expenditures guidance to be approximately $1.3 to $1.8 billion, it now expects to be at the higher end of its current guidance range.

In July 2016, Chesapeake placed the CA 12&13-15-15 1H horizontal well on production, targeting the Haynesville Shale in Caddo Parish, Louisiana. This well's results provide further confirmation that the company's current completion optimization techniques, along with extended laterals, are having a significant impact on higher sustained flow rates and the increased potential for higher rates of return in all areas of the Haynesville. With reducing cluster spacing and increased proppant loading, this 10,000-foot lateral well reached a maximum production rate of approximately 38.0 million cubic feet of gas (mmcf) per day with a flowing tubing pressure of 7,400 psi. The company's current estimate of the ultimate recovery from this well is approximately 22 to 24 bcf with an estimated completed well cost of approximately $9.8 million. The PCK 1H, a 7,500-foot lateral well located in DeSoto Parish, reached a maximum production rate of 31.0 mmcf per day with a flowing pressure of 7,600 psi using similar completion techniques for an estimated well cost of $8.4 million. Chesapeake believes that leading-edge completion techniques, along with access to Gulf Coast pricing, could increase field-wide productivity by opening up new areas in the field that were previously economically challenged.

Key Financial and Operational Results

The table below summarizes Chesapeake's key financial and operational results during the 2016 second quarter as compared to results in prior periods.



                                       Three Months Ended
                                       ------------------

                                              06/30/16    03/31/16  06/30/15
                                              --------    --------  --------

    Oil equivalent production (in
     mmboe)                                         60           61         64

    Oil production (in mmbbls)                       8            9         11

    Average realized oil price
     ($/bbl)(a)                                  44.31        37.74      71.39

    Natural gas production (in bcf)                269          276        275

    Average realized natural gas price
     ($/mcf)(a)                                   1.97         2.29       2.35

    NGL production (in mmbbls)                       7            6          7

    Average realized NGL price
     ($/bbl)(a)                                  12.88        11.44      13.02

    Production expenses ($/boe)                 (3.05)      (3.36)    (4.32)

    Gathering, processing and
     transportation expenses ($/boe)            (8.04)      (7.88)    (7.64)

    Production taxes ($/boe)                    (0.32)      (0.30)    (0.52)

    General and administrative
     expenses ($/boe)(b)                        (0.86)      (0.66)    (0.89)

    Stock-based compensation ($/boe)            (0.16)      (0.13)    (0.19)

    DD&A of oil and natural gas
     properties ($/boe)                         (4.43)      (4.43)    (9.39)

    DD&A of other assets ($/boe)                (0.48)      (0.48)    (0.52)

    Interest expenses ($/boe)(a)                (1.00)      (0.98)    (1.12)

    Marketing, gathering and
     compression net margin ($ in
     millions)(c)                                 (25)          18        209

    Operating cash flow ($ in
     millions)(d)                                  176          263        572

    Operating cash flow ($/boe)                   2.94         4.29       8.94

    Adjusted ebitda ($ in millions)(e)             252          282        600

    Adjusted ebitda ($/boe)                       4.21         4.61       9.37

    Net loss available to common
     stockholders ($ in millions)              (1,792)       (964)   (4,151)

    Loss per share - diluted ($)                (2.48)      (1.44)    (6.27)

    Adjusted net loss available to
     common stockholders ($ in
     millions)(f)                                (145)       (120)     (126)

    Adjusted loss per share ($) (g)             (0.14)      (0.12)    (0.13)



    (a)               Includes the effects of realized
                      gains (losses) from hedging, but
                      excludes the effects of
                      unrealized gains (losses) from
                      hedging.

    (b)               Excludes expenses associated with
                      stock-based compensation and
                      restructuring and other
                      termination costs.

    (c)               Includes revenue, operating
                      expenses and ($37 million), $20
                      million and $220 million of
                      unrealized gains (losses) on
                      supply contract derivatives for
                      the three months ended June 30,
                      2016, March 31, 2016 and June 30,
                      2015, respectively. Excludes
                      depreciation and amortization of
                      other assets.

    (d)               Defined as cash flow provided by
                      operating activities before
                      changes in assets and
                      liabilities.

    (e)               Defined as net income before
                      interest expense, income taxes
                      and depreciation, depletion and
                      amortization expense, as adjusted
                      to remove the effects of certain
                      items detailed on page 16.

    (f)               Defined as net income available to
                      common stockholders, as adjusted
                      to remove the effects of certain
                      items detailed on page 12.

    (g)               We have revised our presentation
                      of adjusted loss per share to
                      exclude shares considered
                      antidilutive when calculating
                      earnings per share in accordance
                      with GAAP.

2016 Second Quarter Financial and Operational Results Conference Call Information

A conference call to discuss this release has been scheduled on Thursday, August 4, 2016, at 9:00 am EDT. The telephone number to access the conference call is 866-454-4209 or international toll 913-312-9308. The passcode for the call is 4546210. The number to access the conference call replay is 719-457-0820 or toll-free 888-203-1112 and the passcode for the replay is 4546210. The conference call will also be webcast live at www.chk.com in the "Investors" section of the company's website. The webcast of the conference will be available on the website for one year.

Headquartered in Oklahoma City, Chesapeake Energy Corporation's (NYSE: CHK) operations are focused on discovering and developing its large and geographically diverse resource base of unconventional oil and natural gas assets onshore in the United States. The company also owns oil and natural gas marketing and natural gas gathering and compression businesses. Further information is available at www.chk.com where Chesapeake routinely posts announcements, updates, events, investor information, presentations and news releases.

This news release and the accompanying Outlook include "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933 and Section 21E of the Securities Exchange Act of 1934. Forward-looking statements are statements other than statements of historical fact. They include statements that give our current expectations or forecasts of future events, production and well connection forecasts, estimates of operating costs, anticipated capital and operational efficiencies, planned development drilling and expected drilling cost reductions, general and administrative expenses, capital expenditures, the timing of anticipated noncore asset sales and proceeds to be received therefrom, projected cash flow and liquidity, our ability to enhance our cash flow and financial flexibility, plans and objectives for future operations (including our ability to optimize base production and execute gas gathering agreements), the ability of our employees, portfolio strength and operational leadership to create long-term value, and the assumptions on which such statements are based. Although we believe the expectations and forecasts reflected in the forward-looking statements are reasonable, we can give no assurance they will prove to have been correct. They can be affected by inaccurate or changed assumptions or by known or unknown risks and uncertainties.

Factors that could cause actual results to differ materially from expected results include those described under "Risk Factors" in Item 1A of our annual report on Form 10-K and any updates to those factors set forth in Chesapeake's subsequent quarterly reports on Form 10-Q or current reports on Form 8-K (available at http://www.chk.com/investors/sec-filings). These risk factors include the volatility of oil, natural gas and NGL prices; the limitations our level of indebtedness may have on our financial flexibility; our inability to access the capital markets on favorable terms or at all; the availability of cash flows from operations and other funds to finance reserve replacement costs or satisfy our debt obligations; a further downgrade in our credit rating requiring us to post more collateral under certain commercial arrangements; write-downs of our oil and natural gas asset carrying values due low commodity prices; our ability to replace reserves and sustain production; uncertainties inherent in estimating quantities of oil, natural gas and NGL reserves and projecting future rates of production and the amount and timing of development expenditures; our ability to generate profits or achieve targeted results in drilling and well operations; leasehold terms expiring before production can be established; commodity derivative activities resulting in lower prices realized on oil, natural gas and NGL sales; the need to secure derivative liabilities and the inability of counterparties to satisfy their obligations; adverse developments or losses from pending or future litigation and regulatory proceedings, including royalty claims; charges incurred in response to market conditions and in connection with our ongoing actions to reduce financial leverage and complexity; drilling and operating risks and resulting liabilities; effects of environmental protection laws and regulation on our business; legislative and regulatory initiatives further regulating hydraulic fracturing; our need to secure adequate supplies of water for our drilling operations and to dispose of or recycle the water used; impacts of potential legislative and regulatory actions addressing climate change; federal and state tax proposals affecting our industry; potential OTC derivatives regulation limiting our ability to hedge against commodity price fluctuations; competition in the oil and gas exploration and production industry; a deterioration in general economic, business or industry conditions; negative public perceptions of our industry; limited control over properties we do not operate; pipeline and gathering system capacity constraints and transportation interruptions; terrorist activities and cyber-attacks adversely impacting our operations; potential challenges of our spin-off of Seventy Seven Energy Inc. (SSE) in connection with SSE's recently completed bankruptcy under Chapter 11 of the U.S. Bankruptcy Code; an interruption in operations at our headquarters due to a catastrophic event; the continuation of suspended dividend payments on our common stock and preferred stock; certain anti-takeover provisions that affect shareholder rights; and our inability to increase or maintain our liquidity through debt repurchases, capital exchanges, asset sales, joint ventures, farmouts or other means.

In addition, disclosures concerning the estimated contribution of derivative contracts to our future results of operations are based upon market information as of a specific date. These market prices are subject to significant volatility. Our production forecasts are also dependent upon many assumptions, including estimates of production decline rates from existing wells and the outcome of future drilling activity. Expected asset sales may not be completed in the time frame anticipated or at all. We caution you not to place undue reliance on our forward-looking statements, which speak only as of the date of this news release, and we undertake no obligation to update any of the information provided in this release or the accompanying Outlook, except as required by applicable law.




    INVESTOR CONTACT:                   MEDIA CONTACT:

    Brad Sylvester, CFA                 Gordon Pennoyer
    (405) 935-8870                      (405) 935-8878
    ir@chk.com                          media@chk.com



                                   CHESAPEAKE ENERGY CORPORATION

                          CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                              ($ in millions, except per share data)

                                            (unaudited)


                                                          Three Months Ended
                                                               June 30,
                                                               --------

                                                           2016                  2015
                                                           ----                  ----

    REVENUES:

    Oil, natural gas and
     NGL                                                              $440               $1,216

    Marketing, gathering
     and compression                                      1,182                 2,305

    Total Revenues                                        1,622                 3,521
                                                          -----                 -----

    OPERATING EXPENSES:

    Oil, natural gas and
     NGL production                                         182                   276

    Oil, natural gas and
     NGL gathering,
     processing and
     transportation                                         481                   488

    Production taxes                                         19                    34

    Marketing, gathering
     and compression                                      1,207                 2,096

    General and
     administrative                                          61                    69

    Restructuring and other
     termination costs                                        3                   (4)

    Provision for legal
     contingencies                                           82                   334

    Oil, natural gas and
     NGL depreciation,
     depletion and
     amortization                                           265                   601

    Depreciation and
     amortization of other
     assets                                                  29                    34

    Impairment of oil and
     natural gas properties                               1,045                 5,015

    Impairments of fixed
     assets and other                                         6                    84

    Net (gains) losses on
     sales of fixed assets                                  (1)                    1
                                                            ---                   ---

    Total Operating
     Expenses                                             3,379                 9,028
                                                          -----                 -----

    LOSS FROM OPERATIONS                                (1,757)              (5,507)
                                                         ------                ------

    OTHER INCOME (EXPENSE):

    Interest expense                                       (62)                 (71)

    Losses on investments                                   (2)                 (17)

    Gains on purchases or
     exchanges of debt                                       68                     -

    Other income (expense)                                    3                   (1)
                                                            ---                   ---

    Total Other Income
     (Expense)                                                7                  (89)
                                                            ---                   ---

    LOSS BEFORE INCOME
     TAXES                                              (1,750)              (5,596)
                                                         ------                ------

    INCOME TAX BENEFIT:

    Current income taxes                                      -                  (6)

    Deferred income taxes                                     -              (1,500)
                                                            ---               ------

    Total Income Tax
     Benefit                                                  -              (1,506)
                                                            ---               ------

    NET LOSS                                            (1,750)              (4,090)

    Net income attributable
     to noncontrolling
     interests                                                -                 (18)
                                                            ---                  ---

    NET LOSS ATTRIBUTABLE
     TO CHESAPEAKE                                      (1,750)              (4,108)
                                                         ------                ------

    Preferred stock
     dividends                                             (42)                 (43)


    NET LOSS AVAILABLE TO
     COMMON STOCKHOLDERS                                          $(1,792)            $(4,151)
                                                                   =======              =======

    LOSS PER COMMON SHARE:

    Basic                                                          $(2.48)             $(6.27)
                                                                    ======               ======

    Diluted                                                        $(2.48)             $(6.27)
                                                                    ======               ======

    WEIGHTED AVERAGE COMMON AND COMMON

          EQUIVALENT SHARES OUTSTANDING (in
           millions):

    Basic                                                   724                   662
                                                            ===                   ===

    Diluted                                                 724                   662
                                                            ===                   ===




                                   CHESAPEAKE ENERGY CORPORATION

                          CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

                              ($ in millions, except per share data)

                                            (unaudited)


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

                                                           2016                   2015
                                                           ----                   ----

    REVENUES:

    Oil, natural gas and
     NGL                                                            $1,433                $2,759

    Marketing, gathering
     and compression                                      2,142                  3,980

    Total Revenues                                        3,575                  6,739
                                                          -----                  -----

    OPERATING EXPENSES:

    Oil, natural gas and
     NGL production                                         388                    575

    Oil, natural gas and
     NGL gathering,
     processing and
     transportation                                         963                    946

    Production taxes                                         37                     62

    Marketing, gathering
     and compression                                      2,149                  3,796

    General and
     administrative                                         109                    125

    Restructuring and
     other termination
     costs                                                    3                   (14)

    Provision for legal
     contingencies                                          104                    359

    Oil, natural gas and
     NGL depreciation,
     depletion and
     amortization                                           536                  1,285

    Depreciation and
     amortization of other
     assets                                                  58                     69

    Impairment of oil and
     natural gas
     properties                                           1,898                  9,991

    Impairments of fixed
     assets and other                                        44                     88

    Net (gains) losses on
     sales of fixed assets                                  (5)                     4
                                                            ---                    ---

    Total Operating
     Expenses                                             6,284                 17,286
                                                          -----                 ------

    LOSS FROM OPERATIONS                                (2,709)              (10,547)
                                                         ------                -------

    OTHER INCOME (EXPENSE):

    Interest expense                                      (124)                 (122)

    Losses on investments                                   (2)                  (24)

    Loss on sale of
     investment                                            (10)                     -

    Gains on purchases or
     exchanges of debt                                      168                      -

    Other income                                              6                      5
                                                            ---                    ---

    Total Other Income
     (Expense)                                               38                  (141)
                                                            ---                   ----

    LOSS BEFORE INCOME
     TAXES                                              (2,671)              (10,688)
                                                         ------                -------

    INCOME TAX BENEFIT:

    Current income taxes                                      -                   (6)

    Deferred income taxes                                     -               (2,872)
                                                            ---                ------

    Total Income Tax
     Benefit                                                  -               (2,878)
                                                            ---                ------

    NET LOSS                                            (2,671)               (7,810)

    Net income
     attributable to
     noncontrolling
     interests                                                -                  (37)
                                                            ---                   ---

    NET LOSS ATTRIBUTABLE
     TO CHESAPEAKE                                      (2,671)               (7,847)
                                                         ------                 ------

    Preferred stock
     dividends                                             (85)                  (86)

    NET LOSS AVAILABLE TO
     COMMON STOCKHOLDERS                                          $(2,756)             $(7,933)
                                                                   =======               =======

    LOSS PER COMMON SHARE:

    Basic                                                          $(3.97)             $(11.99)
                                                                    ======               =======

    Diluted                                                        $(3.97)             $(11.99)
                                                                    ======               =======

    WEIGHTED AVERAGE COMMON AND COMMON

          EQUIVALENT SHARES OUTSTANDING (in
           millions):

    Basic                                                   695                    662
                                                            ===                    ===

    Diluted                                                 695                    662
                                                            ===                    ===




                              CHESAPEAKE ENERGY CORPORATION

                          CONDENSED CONSOLIDATED BALANCE SHEETS

                                     ($ in millions)

                                       (unaudited)


                                             June 30,             December 31,
                                                                        2015
                                                  2016
                                                  ----


    Cash and cash
     equivalents                                               $4                  $825

    Other current assets                         1,200                    1,655

    Total Current Assets                         1,204                    2,480
                                                 -----                    -----


    Property and
     equipment, (net)                           11,685                   14,298

    Other assets                                   598                      536
                                                   ---                      ---

    Total Assets                                          $13,487               $17,314
                                                          =======               =======


    Current liabilities                                    $3,777                $3,685

    Long-term debt, net                          8,621                   10,311

    Other long-term
     liabilities                                   860                      921

    Total Liabilities                           13,258                   14,917
                                                ------                   ------


    Preferred stock                              3,036                    3,062

    Noncontrolling
     interests                                     261                      259

    Common stock and other
     stockholders' equity                      (3,068)                   (924)
                                                ------                     ----

    Total Equity                                   229                    2,397
                                                   ---                    -----


    Total Liabilities and
     Equity                                               $13,487               $17,314
                                                          =======               =======


    Common shares
     outstanding (in
     millions)                                     775                      663
                                                   ===                      ===

    Principal amount of
     debt outstanding                                      $8,679                $9,706
                                                           ======                ======




                                                              CHESAPEAKE ENERGY CORPORATION

                                   SUPPLEMENTAL DATA - OIL, NATURAL GAS AND NGL PRODUCTION, SALES AND INTEREST EXPENSE

                                                                       (unaudited)


                                                  Three Months Ended                               Six Months Ended
                                                     June 30,                                    June 30,
                                                     --------                                    --------

                                                 2016                   2015                    2016                      2015
                                                 ----                   ----                    ----                      ----

    Net Production:

    Oil (mmbbl)                                     8                     11                      17                        22

    Natural gas (bcf)                             269                    275                     546                       539

    NGL (mmbbl)                                     7                      7                      13                        14

    Oil equivalent
     (mmboe)                                       60                     64                     121                       126


    Oil, natural gas and NGL Sales ($ in millions):

    Oil sales                                              $355                                $594                              $610 $1,080

    Oil derivatives -
     realized gains
     (losses)(a)                                   11                    182                      84                       417

    Oil derivatives -
     unrealized gains
     (losses)(a)                                (168)                 (234)                  (240)                    (344)

    Total Oil Sales                               198                    542                     454                     1,153
                                                  ---                    ---                     ---                     -----


    Natural gas sales                             440                    577                     923                     1,347

    Natural gas
     derivatives -
     realized gains
     (losses)(a)                                   92                     71                     242                       271

    Natural gas
     derivatives -
     unrealized gains
     (losses)(a)                                (365)                  (67)                  (335)                    (231)
                                                 ----                    ---                    ----                      ----

    Total Natural Gas
     Sales                                        167                    581                     830                     1,387
                                                  ---                    ---                     ---                     -----


    NGL sales                                      89                     93                     163                       219

    NGL derivatives -
     realized gains
     (losses)(a)                                  (3)                     -                    (3)                        -

    NGL derivatives -
     unrealized gains
     (losses)(a)                                 (11)                     -                   (11)                        -


    Total NGL Sales                                75                     93                     149                       219
                                                  ---                    ---                     ---                       ---

    Total Oil, Natural
     Gas and NGL Sales                                     $440                              $1,216                            $1,433 $2,759
                                                           ====                              ======                            ====== ======


    Average Sales Price -
      excluding gains (losses) on
       derivatives:

    Oil ($ per bbl)                                      $43.00                              $54.69                            $35.98 $49.48

    Natural gas ($ per
     mcf)                                                 $1.63                               $2.09                             $1.69  $2.50

    NGL ($ per bbl)                                      $13.37                              $13.02                            $12.43 $15.64

    Oil equivalent ($
     per boe)                                            $14.76                              $19.77                            $14.01 $21.04


    Average Sales Price -
      including realized gains (losses) on
       derivatives:

    Oil ($ per bbl)                                      $44.31                              $71.39                            $40.93 $68.55

    Natural gas ($ per
     mcf)                                                 $1.97                               $2.35                             $2.14  $3.00

    NGL ($ per bbl)                                      $12.88                              $13.02                            $12.17 $15.64

    Oil equivalent ($
     per boe)                                            $16.43                              $23.72                            $16.68 $26.51


    Interest Expense ($ in millions):

    Interest(b)                                             $63                                 $72                              $125   $134

    Interest rate
     derivatives -
     realized (gains)
     losses(c)                                    (3)                   (1)                    (6)                      (2)

    Interest rate
     derivatives -
     unrealized (gains)
     losses(c)                                      2                      -                      5                      (10)

    Total Interest
     Expense                                                $62                                 $71                              $124   $122
                                                            ===                                 ===                              ====   ====



    (a)               Realized gains and losses include
                      the following items: (i)
                      settlements of nondesignated
                      derivatives related to current
                      period production revenues, (ii)
                      prior period settlements for option
                      premiums and for early-terminated
                      derivatives originally scheduled to
                      settle against current period
                      production revenues, and (iii)
                      gains and losses related to de-
                      designated cash flow hedges
                      originally designated to settle
                      against current period production
                      revenues.  Unrealized gains and
                      losses include the change in fair
                      value of open derivatives scheduled
                      to settle against future period
                      production revenues offset by
                      amounts reclassified as realized
                      gains and losses during the period.
                       Although we no longer designate
                       our derivatives as cash flow hedges
                      for accounting purposes, we believe
                      these definitions are useful to
                      management and investors in
                      determining the effectiveness of
                      our price risk management program.

    (b)              Net of amounts capitalized.

    (c)               Realized (gains) losses include
                      settlements related to the current
                      period interest accrual and the
                      effect of (gains) losses on early
                      termination trades.  Unrealized
                      (gains) losses include changes in
                      the fair value of open interest
                      rate derivatives offset by amounts
                      reclassified to realized (gains)
                      losses during the period.




                                 CHESAPEAKE ENERGY CORPORATION

                             CONDENSED CONSOLIDATED CASH FLOW DATA

                                        ($ in millions)

                                          (unaudited)


    THREE MONTHS ENDED:                            June 30,          June 30,
                                                        2016               2015
    ---                                                 ----               ----


    Beginning cash                                               $16            $2,907
                                                                 ---            ------


    Net cash provided by
     operating activities                                 95                314
                                                         ---


    Cash flows from investing activities:

    Drilling and completion
     costs(a)                                          (344)             (862)

    Acquisitions of proved and
     unproved properties(b)                            (359)             (138)

    Divestitures of proved and
     unproved properties                                 833                (7)

    Additions to other property
     and equipment(c)                                   (15)              (35)

    Proceeds from sales of other
     property and equipment                               61                  5

    Other                                                (2)               (3)
                                                         ---                ---

    Net cash provided by (used
     in) investing activities                            174            (1,040)
                                                         ---             ------


    Net cash used in financing
     activities                                        (281)             (130)
                                                        ----               ----

    Change in cash and cash
     equivalents                                        (12)             (856)
                                                         ---               ----

    Ending cash                                                   $4            $2,051
                                                                 ===            ======



    (a)               Includes capitalized interest of
                      $1 million and $7 million for
                      the three months ended June 30,
                      2016 and 2015, respectively.

    (b)               Includes capitalized interest of
                      $60 million and $104 million
                      for the three months ended June
                      30, 2016 and 2015,
                      respectively.

    (c)               Includes capitalized interest of
                      a nominal amount and $1 million
                      for the three months ended June
                      30, 2016 and 2015,
                      respectively.




                                 CHESAPEAKE ENERGY CORPORATION

                             CONDENSED CONSOLIDATED CASH FLOW DATA

                                        ($ in millions)

                                          (unaudited)


    SIX MONTHS ENDED:                              June 30,           June 30,
                                                        2016                2015
    ---                                                 ----                ----


    Beginning cash                                               $825            $4,108
                                                                 ----            ------


    Net cash provided by (used
     in) operating activities                          (326)                737
                                                        ----


    Cash flows from investing activities:

    Drilling and completion
     costs(a)                                          (609)            (2,168)

    Acquisitions of proved and
     unproved properties(b)                            (426)              (266)

    Proceeds from divestitures
     of proved and unproved
     properties                                          964                  14

    Additions to other property
     and equipment(c)                                   (25)               (93)

    Proceeds from sales of other
     property and equipment                               70                   7

    Cash paid for title defects                         (69)                  -

    Additions to investments                               -                (1)

    Other                                                (4)                (5)
                                                         ---                 ---

    Net cash used in investing
     activities                                         (99)            (2,512)
                                                         ---              ------


    Net cash used in financing
     activities                                        (396)              (282)
                                                        ----                ----

    Change in cash and cash
     equivalents                                       (821)            (2,057)
                                                        ----              ------

    Ending cash                                                    $4            $2,051
                                                                  ===            ======



    (a)               Includes capitalized interest of
                      $3 million and $18 million for
                      the six months ended June 30,
                      2016 and 2015, respectively.

    (b)               Includes capitalized interest of
                      $124 million and $212 million
                      for the six months ended June
                      30, 2016 and 2015,
                      respectively.

    (c)               Includes capitalized interest of
                      $1 million and $2 million for
                      the six months ended June 30,
                      2016 and 2015, respectively.




                                      CHESAPEAKE ENERGY CORPORATION

                  RECONCILIATION OF ADJUSTED NET INCOME AVAILABLE TO COMMON STOCKHOLDERS

                                   (in millions, except per share data)

                                               (unaudited)


    THREE MONTHS ENDED:                                    June 30,               June 30,
                                                                2016                    2015
    ---                                                         ----                    ----


    Net loss available to
     common stockholders                                               $(1,792)              $(4,151)


    Weighted average
     common and common
     equivalent shares
     outstanding (a)                                             724                     662


    Loss per common share
     (diluted)                                                          $(2.48)               $(6.27)


    Adjustments:

    Unrealized losses on
     commodity and
     interest rate
     derivatives                                                           $546                   $301

    Unrealized (gains)
     losses on supply
     contract derivatives                                         37                   (220)

    Restructuring and
     other termination
     costs                                                         3                     (4)

    Provision for legal
     contingencies                                                82                     334

    Impairment of oil and
     natural gas
     properties                                                1,045                   5,015

    Impairments of fixed
     assets and other                                              6                      84

    Net (gains) losses on
     sales of fixed
     assets                                                      (1)                      1

    Gains on purchases or
     exchanges of debt                                          (68)                      -

    Other                                                        (3)                    (3)

    Tax effect of above
     items(b)                                                      -                (1,483)

    Adjusted net loss
     available to common
     stockholders(c)                                                     $(145)                $(126)
                                                                          -----                  -----


    Preferred stock
     dividends                                                    42                      43
                                                                 ---                     ---

    Total adjusted net
     loss attributable to
     Chesapeake                                                          $(103)                 $(83)
                                                                          =====                   ====


    Adjusted loss per
     share(c) (d)                                                       $(0.14)               $(0.13)



    (a)               Weighted average
                      common and common
                      equivalent shares
                      outstanding do
                      not include
                      shares that were
                      considered
                      antidilutive for
                      calculating
                      earnings per
                      share in
                      accordance with
                      GAAP.

    (b)               Our effective tax
                      rate in the three
                      months ended June
                      30, 2016 was 0%;
                      thus, there is no
                      tax effect on the
                      reconciling
                      adjustments.

    (c)               Adjusted net
                      income and
                      adjusted earnings
                      per common share
                      are not measures
                      of financial
                      performance under
                      accounting
                      principles
                      generally
                      accepted in the
                      United States
                      (GAAP), and
                      should not be
                      considered as an
                      alternative to
                      net income
                      available to
                      common
                      stockholders or
                      earnings per
                      share.  Adjusted
                      net income
                      available to
                      common
                      stockholders and
                      adjusted earnings
                      per share exclude
                      certain items
                      that management
                      believes affect
                      the comparability
                      of operating
                      results. The
                      company believes
                      these adjusted
                      financial
                      measures are a
                      useful adjunct to
                      earnings
                      calculated in
                      accordance with
                      GAAP because:

                    (i)                   Management uses adjusted net
                                           income available to common
                                           stockholders to evaluate the
                                           company's operational trends
                                           and performance relative to
                                           other oil and natural gas
                                           producing companies.

                    (ii)                  Adjusted net income available to
                                           common stockholders is more
                                           comparable to earnings
                                           estimates provided by
                                           securities analysts.

                    (iii)                 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.

    (d)               We have revised
                      our presentation
                      of adjusted loss
                      per share to
                      exclude shares
                      considered
                      antidilutive when
                      calculating
                      earnings per
                      share in
                      accordance with
                      GAAP.




                                      CHESAPEAKE ENERGY CORPORATION

                  RECONCILIATION OF ADJUSTED NET INCOME AVAILABLE TO COMMON STOCKHOLDERS

                                   (in millions, except per share data)

                                               (unaudited)


    SIX MONTHS ENDED:                                      June 30,               June 30,
                                                                2016                    2015
    ---                                                         ----                    ----


    Net loss available to
     common stockholders                                               $(2,756)              $(7,933)


    Weighted average
     common and common
     equivalent shares
     outstanding (a)                                             695                     662


    Loss per common share
     (diluted)                                                          $(3.97)              $(11.99)


    Adjustments:

    Unrealized losses on
     commodity and
     interest rate
     derivatives                                                           $591                   $565

    Unrealized (gains)
     losses on supply
     contract derivatives                                         17                   (220)

    Restructuring and
     other termination
     costs                                                         3                    (14)

    Provision for legal
     contingencies                                               104                     359

    Impairment of oil and
     natural gas
     properties                                                1,898                   9,991

    Impairments of fixed
     assets and other                                             44                      88

    Net (gains) losses on
     sales of fixed
     assets                                                      (5)                      4

    Loss on sale of
     investment                                                   10                       -

    Gains on purchases or
     exchanges of debt                                         (168)                      -

    Tax rate adjustment                                            -                   (17)

    Other                                                        (2)                    (7)

    Tax effect of above
     items(b)                                                      -                (2,900)

    Adjusted net loss
     available to common
     stockholders(c)                                                     $(264)                 $(84)
                                                                          -----                   ----


    Preferred stock
     dividends                                                    85                      86
                                                                 ---                     ---

    Total adjusted net
     income (loss)
     attributable to
     Chesapeake                                                          $(179)                    $2
                                                                          =====                    ===


    Adjusted earnings
     (loss) per common
     share(c) (d)                                                       $(0.26)                 $0.00



    (a)               Weighted average
                      common and common
                      equivalent shares
                      outstanding do
                      not include
                      shares that were
                      considered
                      antidilutive for
                      calculating
                      earnings per
                      share in
                      accordance with
                      GAAP.

    (b)               Our effective tax
                      rate in the six
                      months ended June
                      30, 2016 was 0%;
                      thus, there is no
                      tax effect on the
                      reconciling
                      adjustments.

    (c)               Adjusted net
                      income and
                      adjusted earnings
                      per share are not
                      measures of
                      financial
                      performance under
                      accounting
                      principles
                      generally
                      accepted in the
                      United States
                      (GAAP), and
                      should not be
                      considered as an
                      alternative to
                      net income
                      available to
                      common
                      stockholders or
                      earnings per
                      share.  Adjusted
                      net income
                      available to
                      common
                      stockholders and
                      adjusted earnings
                      per share exclude
                      certain items
                      that management
                      believes affect
                      the comparability
                      of operating
                      results. The
                      company believes
                      these adjusted
                      financial
                      measures are a
                      useful adjunct to
                      earnings
                      calculated in
                      accordance with
                      GAAP because:

                    (i)                   Management uses adjusted net
                                           income available to common
                                           stockholders to evaluate the
                                           company's operational trends
                                           and performance relative to
                                           other oil and natural gas
                                           producing companies.

                    (ii)                  Adjusted net income available to
                                           common stockholders is more
                                           comparable to earnings
                                           estimates provided by
                                           securities analysts.

                    (iii)                 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.

    (d)               We have revised
                      our presentation
                      of adjusted loss
                      per share to
                      exclude shares
                      considered
                      antidilutive when
                      calculating
                      earnings per
                      share in
                      accordance with
                      GAAP.




                              CHESAPEAKE ENERGY CORPORATION

                     RECONCILIATION OF OPERATING CASH FLOW AND EBITDA

                                     ($ in millions)

                                       (unaudited)


    THREE MONTHS ENDED:                    June 30,                June 30,
                                           2016                     2015
    -------------------                   ---------                ---------


    CASH PROVIDED BY
     OPERATING ACTIVITIES                                   $95                   $314

    Changes in assets and
     liabilities                                  81                     258
                                                 ---                     ---

    OPERATING CASH
     FLOW(a)                                               $176                   $572
                                                           ====                   ====


    THREE MONTHS ENDED:                    June 30,               June 30,
                                                2016                    2015
    ---                                         ----                    ----


    NET LOSS                                           $(1,750)              $(4,090)

    Interest expense                              62                      71

    Income tax benefit                             -                (1,506)

    Depreciation and
     amortization of
     other assets                                 29                      34

    Oil, natural gas and
     NGL depreciation,
     depletion and
     amortization                                265                     601
                                                 ---                     ---

    EBITDA(b)                                          $(1,394)              $(4,890)
                                                        =======                =======


    THREE MONTHS ENDED:                    June 30,               June 30,
                                                2016                    2015
    ---                                         ----                    ----


    CASH PROVIDED BY
     OPERATING ACTIVITIES                                   $95                   $314

    Changes in assets and
     liabilities                                  81                     258

    Interest expense, net
     of unrealized gains
     (losses) on
     derivatives                                  59                      71

    Losses on commodity
     derivatives, net                          (444)                   (48)

    Gains (losses) on
     supply contract
     derivatives, net                           (37)                    220

    Cash receipts on
     commodity derivative
     settlements, net                          (119)                  (223)

    Stock-based
     compensation                               (13)                   (20)

    Restructuring and
     other termination
     costs                                       (3)                      4

    Provision for legal
     contingencies                              (82)                  (334)

    Impairment of oil and
     natural gas
     properties                              (1,045)                (5,015)

    Impairments of fixed
     assets and other                            (1)                   (79)

    Net gains (losses) on
     sales of fixed
     assets                                        1                     (1)

    Investment activity                          (2)                   (17)

    Gains on purchases or
     exchanges of debt                            68                       -

    Other items                                   48                    (20)
                                                 ---                     ---

    EBITDA(b)                                          $(1,394)              $(4,890)
                                                        =======                =======



    (a)               Operating cash flow represents net cash
                      provided by operating activities before
                      changes in assets and liabilities.
                      Operating cash flow is presented because
                      management believes it is a useful
                      adjunct to net cash provided by operating
                      activities under GAAP.  Operating cash
                      flow is widely accepted as a financial
                      indicator of an oil and natural gas
                      company's ability to generate cash that
                      is used to internally fund exploration
                      and development activities and to service
                      debt.  This measure is widely used by
                      investors and rating agencies in the
                      valuation, comparison, rating and
                      investment recommendations of companies
                      within the oil and natural gas
                      exploration and production industry.
                      Operating cash flow is not a measure of
                      financial performance under GAAP and
                      should not be considered as an
                      alternative to cash flows from operating,
                      investing or financing activities as an
                      indicator of cash flows, or as a measure
                      of liquidity.

    (b)               Ebitda represents net income before
                      interest expense, income taxes, and
                      depreciation, depletion and amortization
                      expense.  Ebitda is presented as a
                      supplemental financial measurement in the
                      evaluation of our business.  We believe
                      that it provides additional information
                      regarding our ability to meet our future
                      debt service, capital expenditures and
                      working capital requirements.  This
                      measure is widely used by investors and
                      rating agencies in the valuation,
                      comparison, rating and investment
                      recommendations of companies.  Ebitda is
                      also a financial measurement that, with
                      certain negotiated adjustments, is
                      reported to our lenders pursuant to our
                      bank credit agreements and is used in the
                      financial covenants in our bank credit
                      agreements.  Ebitda is not a measure of
                      financial performance under GAAP.
                      Accordingly, it should not be considered
                      as a substitute for net income, income
                      from operations or cash flow provided by
                      operating activities prepared in
                      accordance with GAAP.




                              CHESAPEAKE ENERGY CORPORATION

                     RECONCILIATION OF OPERATING CASH FLOW AND EBITDA

                                     ($ in millions)

                                       (unaudited)


    SIX MONTHS ENDED:                      June 30,                June 30,
                                           2016                     2015
    -----------------                     ---------                ---------


    CASH PROVIDED BY
     (USED IN) OPERATING
     ACTIVITIES                                          $(326)                  $737

    Changes in assets and
     liabilities                                 765                     719
                                                 ---                     ---

    OPERATING CASH
     FLOW(a)                                               $439                 $1,456
                                                           ====                 ======


    SIX MONTHS ENDED:                      June 30,               June 30,
                                                2016                    2015
    ---                                         ----                    ----


    NET LOSS                                           $(2,671)              $(7,810)

    Interest expense                             124                     122

    Income tax benefit                             -                (2,878)

    Depreciation and
     amortization of
     other assets                                 58                      69

    Oil, natural gas and
     NGL depreciation,
     depletion and
     amortization                                536                   1,285
                                                 ---                   -----

    EBITDA(b)                                          $(1,953)              $(9,212)
                                                        =======                =======


    SIX MONTHS ENDED:                      June 30,               June 30,
                                                2016                    2015
    ---                                         ----                    ----


    CASH PROVIDED BY
     (USED IN) OPERATING
     ACTIVITIES                                          $(326)                  $737

    Changes in assets and
     liabilities                                 765                     719

    Interest expense, net
     of unrealized gains
     (losses) on
     derivatives                                 119                     132

    Gains (losses) on
     commodity
     derivatives, net                          (263)                    113

    Gains (losses) on
     supply contract
     derivatives, net                           (17)                    220

    Cash receipts on
     commodity derivative
     settlements, net                          (386)                  (636)

    Stock-based
     compensation                               (25)                   (43)

    Restructuring and
     other termination
     costs                                       (3)                     14

    Provision for legal
     contingencies                             (104)                  (359)

    Impairment of oil and
     natural gas
     properties                              (1,898)                (9,991)

    Impairments of fixed
     assets and other                           (34)                   (81)

    Net gains (losses) on
     sales of fixed
     assets                                        5                     (4)

    Investment activity                         (12)                   (24)

    Gains on purchases or
     exchanges of debt                           168                       -

    Other items                                   58                     (9)
                                                 ---                     ---

    EBITDA(b)                                          $(1,953)              $(9,212)
                                                        =======                =======



    (a)               Operating cash flow represents net cash
                      provided by operating activities before
                      changes in assets and liabilities.
                      Operating cash flow is presented because
                      management believes it is a useful
                      adjunct to net cash provided by operating
                      activities under GAAP.  Operating cash
                      flow is widely accepted as a financial
                      indicator of an oil and natural gas
                      company's ability to generate cash that
                      is used to internally fund exploration
                      and development activities and to service
                      debt.  This measure is widely used by
                      investors and rating agencies in the
                      valuation, comparison, rating and
                      investment recommendations of companies
                      within the oil and natural gas
                      exploration and production industry.
                      Operating cash flow is not a measure of
                      financial performance under GAAP and
                      should not be considered as an
                      alternative to cash flows from operating,
                      investing or financing activities as an
                      indicator of cash flows, or as a measure
                      of liquidity.

    (b)               Ebitda represents net income before
                      interest expense, income taxes, and
                      depreciation, depletion and amortization
                      expense.  Ebitda is presented as a
                      supplemental financial measurement in the
                      evaluation of our business.  We believe
                      that it provides additional information
                      regarding our ability to meet our future
                      debt service, capital expenditures and
                      working capital requirements.  This
                      measure is widely used by investors and
                      rating agencies in the valuation,
                      comparison, rating and investment
                      recommendations of companies.  Ebitda is
                      also a financial measurement that, with
                      certain negotiated adjustments, is
                      reported to our lenders pursuant to our
                      bank credit agreements and is used in the
                      financial covenants in our bank credit
                      agreements.  Ebitda is not a measure of
                      financial performance under GAAP.
                      Accordingly, it should not be considered
                      as a substitute for net income, income
                      from operations or cash flow provided by
                      operating activities prepared in
                      accordance with GAAP.




                                 CHESAPEAKE ENERGY CORPORATION

                               RECONCILIATION OF ADJUSTED EBITDA

                                        ($ in millions)

                                          (unaudited)


    THREE MONTHS ENDED:                         June 30,             June 30,
                                                     2016                  2015
    ---                                              ----                  ----


    EBITDA                                                  $(1,394)            $(4,890)


    Adjustments:

    Unrealized losses on
     commodity derivatives                            544                   301

    Unrealized (gains)
     losses on supply
     contract derivatives                              37                 (220)

    Restructuring and other
     termination costs                                  3                   (4)

    Provision for legal
     contingencies                                     82                   334

    Impairment of oil and
     natural gas properties                         1,045                 5,015

    Impairments of fixed
     assets and other                                   6                    84

    Net (gains) losses on
     sales of fixed assets                            (1)                    1

    Gains on purchases or
     exchanges of debt                               (68)                    -

    Net income attributable
     to noncontrolling
     interests                                          -                 (18)

    Other                                             (2)                  (3)
                                                      ---                   ---


    Adjusted EBITDA(a)                                          $252                 $600
                                                                ====                 ====



                              CHESAPEAKE ENERGY CORPORATION

                            RECONCILIATION OF ADJUSTED EBITDA

                                     ($ in millions)

                                       (unaudited)


    SIX MONTHS ENDED:                           June 30,             June 30,
                                                     2016                  2015
    ---                                              ----                  ----


    EBITDA                                                  $(1,953)            $(9,212)


    Adjustments:

    Unrealized losses on
     commodity derivatives                            586                   575

    Unrealized (gains)
     losses on supply
     contract derivatives                              17                 (220)

    Restructuring and other
     termination costs                                  3                  (14)

    Provision for legal
     contingencies                                    104                   359

    Impairment of oil and
     natural gas properties                         1,898                 9,991

    Impairments of fixed
     assets and other                                  44                    88

    Net (gains) losses on
     sales of fixed assets                            (5)                    4

    Loss on sale of
     investment                                        10                     -

    Gains on purchases or
     exchanges of debt                              (168)                    -

    Net income attributable
     to noncontrolling
     interests                                          -                 (37)

    Other                                             (2)                  (6)
                                                      ---                   ---


    Adjusted EBITDA(a)                                          $534               $1,528
                                                                ====               ======



    (a)               Adjusted ebitda
                      excludes certain
                      items that
                      management
                      believes affect
                      the comparability
                      of operating
                      results.  The
                      company believes
                      these non-GAAP
                      financial
                      measures are a
                      useful adjunct to
                      ebitda because:


                    (i)                   Management uses adjusted ebitda
                                           to evaluate the company's
                                           operational trends and
                                           performance relative to other
                                           oil and natural gas producing
                                           companies.


                     (ii)                  Adjusted ebitda is more
                                           comparable to estimates
                                           provided by securities
                                           analysts.


                    (iii)                 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.


                     Accordingly,
                      adjusted EBITDA
                      should not be
                      considered as a
                      substitute for
                      net income,
                      income from
                      operations or
                      cash flow
                      provided by
                      operating
                      activities
                      prepared in
                      accordance with
                      GAAP.

    Error occurred while generating ASCII Content for table




                              CHESAPEAKE ENERGY CORPORATION

                        MANAGEMENT'S OUTLOOK AS OF AUGUST 4, 2016


    Chesapeake periodically provides guidance on certain factors that
     affect the company's future financial performance. Changes from
     the company's May 5, 2016 Outlook are italicized bold below.

                                                             Year Ending
                                                                           12/31/2016
                                                                           ----------

    Adjusted Production
     Growth(a)                                                             (3%) to 2%

    Absolute Production

    Liquids - mmbbls                                           56 - 60

    Oil - mmbbls                                               33 - 35

    NGL - mmbbls                                               23 - 25

    Natural gas - bcf                                       1,030 - 1,070

    Total absolute production -
     mmboe                                                    228 - 238

    Absolute daily rate - mboe                                625 - 650

    Estimated Realized Hedging Effects(b) (based on 8/1/16 strip
     prices):

    Oil - $/bbl                                                                 $4.63

    Natural gas - $/mcf                                                         $0.13

    NGL - $/bbl                                                               ($0.18)

    Estimated Basis to NYMEX Prices:

    Oil - $/bbl                                                         $2.55 - $2.65

    Natural gas - $/mcf                                                 $0.35 - $0.45

    NGL - $/bbl                                                         $5.20 - $5.45

    Operating Costs per Boe of Projected Production:

    Production expense                                                  $3.20 - $3.40

    Gathering, processing and
     transportation expenses                                            $7.60 - $8.10

    Oil - $/bbl                                                         $3.75 - $3.95

    Natural Gas(c) - $/mcf                                              $1.40 - $1.50

    NGL - $/bbl                                                         $7.60 - $7.85

    Production taxes                                                    $0.35 - $0.45

    General and
     administrative(d)                                                  $0.60 - $0.70

    Stock-based compensation
     (noncash)                                                          $0.10 - $0.20

    DD&A of natural gas and
     liquids assets                                                     $3.50 - $4.50

    Depreciation of other
     assets                                                             $0.40 - $0.50

    Interest expense(e)                                                 $1.05 - $1.15

    Marketing, gathering and
     compression net margin(f)                               ($10) - $10

    Book Tax Rate                                                                  0%

    Capital Expenditures ($ in
     millions)(g)                                                     $1,000 - $1,500

    Capitalized Interest ($ in
     millions)                                                                   $260

    Total Capital Expenditures
     ($ in millions)                                                  $1,260 - $1,760



    (a)               Based on 2015 production of 621
                      mboe per day, adjusted for 2015
                      and 2016 sales.

    (b)               Includes expected settlements for
                      commodity derivatives adjusted for
                      option premiums.  For derivatives
                      closed early, settlements are
                      reflected in the period of
                      original contract expiration.

    (c)               Excludes a 2016 fourth quarter
                      minimum volume commitment (MVC)
                      shortfall estimate of
                      approximately $165 to $175
                      million.

    (d)               Excludes expenses associated with
                      stock-based compensation.

    (e)               Excludes unrealized gains (losses)
                      on interest rate derivatives.

    (f)               Includes revenue and operating
                      expenses. Excludes depreciation
                      and amortization of other assets
                      and unrealized gains (losses) on
                      supply contract derivatives.

    (g)               Includes capital expenditures for
                      drilling and completion,
                      leasehold, geological and
                      geophysical costs, rig termination
                      payments and other property and
                      plant and equipment. Excludes
                      approximately $259 million for the
                      repurchase of overriding royalty
                      interests associated with the sale
                      of certain of the company's
                      properties and any additional
                      proved property acquisitions.




    Oil, Natural Gas and Natural Gas Liquids Hedging Activities


    Chesapeake enters into commodity derivative transactions in order to mitigate a portion of its
     exposure to adverse changes in market prices.  Please see the quarterly reports on Form 10-Q
     and annual reports on Form 10-K filed by Chesapeake with the SEC for detailed information about
     derivative instruments the company uses, its quarter-end derivative positions and accounting
     for oil, natural gas and natural gas liquids derivatives.


    As of August 1, 2016, the company had downside protection, through open swaps, on a portion of
     its remaining 2016 oil production at an average price of $46.60 per bbl. The company had
     downside price protection, through open swaps and two-way collars, on a portion of its
     remaining 2016 natural gas production at an average price of $2.77 per mcf.  Chesapeake also had
     downside price protection, through open swaps, on a portion of its remaining 2016 ethane and
     propane production at an average price of $0.17 per gallon and $0.46 per gallon, respectively.


    The company's crude oil hedging positions as of August 1, 2016 were as follows:


                             Open Crude Oil Swaps; Gains from Closed

                            Crude Oil Trades and Call Option Premiums


                          Open Swaps                  Avg. NYMEX             Total Gains
                                                                                  from
                                                                                  Closed
                                                                                  Trades
                            (mbbls)
                                                      Price of                  and
                                                                                 Premiums
                                                                                   for

                                                     Open Swaps                Call
                                                                                 Options

                                                                               ($ in
                                                                                millions)
                                                                             ----------

    Q3 2016                6,072                             $46.35                                      $10

    Q4 2016                6,072                             $46.84                                   10

    Total 2016 (a)        12,144                             $46.60                                      $20
    =============         ======                             ======                                      ===

    Total 2017 -
     2022                  7,665                             $47.79                                      $78
    ============           =====                             ======                                      ===



    (a) Certain hedging arrangements include a sold option to extend at an average price of $53.67 per bbl covering 1.5 mmbbls in 2016. Sold
     options are included with net written call options.



                            Crude Oil Net Written Call Options


                                                  Call Options                              Avg. NYMEX
                                                   (mbbls)                             Strike Price
                                                   ------                              ------------

    Q3 2016                                                  3,489                 $87.25

    Q4 2016                                                  3,488                 $87.25

    Total 2016                                               6,977                 $87.25
    ==========                                               =====                 ======

    Total 2017                                               5,293                 $83.50
    ==========                                               =====                 ======




    The company's natural gas hedging positions as of August 1, 2016 were as follows:


                            Open Natural Gas Swaps; Losses from Closed

                           Natural Gas Trades and Call Option Premiums


                           Open Swaps                                Avg. NYMEX           Total
                                                                                              Losses

                             (bcf)                                    Price of            from
                                                                                              Closed
                                                                                              Trades

                                                                    Open Swaps            and
                                                                                            Premiums
                                                                                               for

                                                                                         Call
                                                                                             Options

                                                                                         ($ in
                                                                                            millions)
                                                                                       ----------

    Q3 2016                  203                                       $2.69                      $(26)

    Q4 2016                  155                                       $2.85          (28)

    Total 2016 (a)           358                                       $2.76                      $(54)
    =============            ===                                       =====                       ====

    Total 2017 -
     2022                    267                                       $3.02                      $(78)
    ============             ===                                       =====                       ====



    (a) Certain hedging arrangements include a sold option to extend at an average price of $2.80 per mmbtu covering 52 bcf in 2016. Sold options are included with
     net written call options.



                                                                 Natural Gas Two-Way Collars


                                                                                                            Open              Avg.         Avg.
                                                                                                        Collars           NYMEX        NYMEX
                                                                                                         (bcf)          Bought Put   Sold Call
                                                                                                                         Price        Price
                                                                                                                                                                        ----- -----

    Q4 2016                                                                                              15                     $3.00                             $3.48

    Total 2016                                                                                           15                     $3.00                             $3.48
    ==========                                                                                          ===                     =====                             =====

    Total 2017                                                                                           23                     $3.00                             $3.48
    ==========                                                                                          ===                     =====                             =====




                                                                                         Natural Gas Net Written Call Options


                                                                                                                                 Call Options            Avg. NYMEX

                                                                                                                                    (bcf)              Strike Price
                                                                                                                                     ----              ------------

    Q3 2016                                                                                                                    45               $5.27

    Q4 2016                                                                                                                    46               $5.27

    Total 2016                                                                                                                 91               $5.27
    ==========                                                                                                                ===               =====

    Total 2017 - 2022                                                                                                         114              $10.92
    =================                                                                                                         ===              ======



                                                                                        Natural Gas Basis Protection Swaps


                                                                                                                                  Volume             Avg. NYMEX
                                                                                                                                                   plus/(minus)
                                                                                                                                  (bcf)
                                                                                                                                   ----

    Q3 2016                                                                                                                    12             $(0.66)

    Q4 2016                                                                                                                    10             $(0.26)

    Total 2016                                                                                                                 22             $(0.49)
    ==========                                                                                                                ===              ======

    Total 2017 - 2022                                                                                                          27             $(0.34)
    =================                                                                                                         ===              ======


    The company's natural gas liquids hedging positions as of August 1, 2016 were as follows:



                                                                                                 Open Ethane Swaps


                                                                                                                                  Volume             Avg. NYMEX
                                                                                                                                                   Price of Open
                                                                                                                                 (mmgal)               Swaps
                                                                                                                                  ------               -----

    Q3 2016                                                                                                                    58               $0.17

    Q4 2016                                                                                                                    20               $0.17

    Total 2016                                                                                                                 78               $0.17
    ==========                                                                                                                ===               =====


                                                                                                Open Propane Swaps


                                                                                                                                  Volume             Avg. NYMEX
                                                                                                                                                   Price of Open
                                                                                                                                 (mmgal)               Swaps
                                                                                                                                  ------               -----

    Q3 2016                                                                                                                    50               $0.46

    Q4 2016                                                                                                                    17               $0.46

    Total 2016                                                                                                                 67               $0.46
    ==========                                                                                                                ===               =====

To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/chesapeake-energy-corporation-reports-2016-second-quarter-financial-and-operational-results-300309109.html

SOURCE Chesapeake Energy Corporation