(Note: Each column is sortable by clicking once or twice on the column title. For example, clicking on "Total" will rank the companies either low-to-high or high-to-low.)
Oil-Weighted E&Ps
| 1Q 2021 | 2020 | 2019 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Company | Ticker | 1Q 2021 | 2020 | 2019 | EBITDA | Interest | EBITDA | Interest | EBITDA | Interest |
| Bonanza Creek Energy | BCEI | 91.6 | 43.7 | 37.3 | $38 | $0.4 | $166 | $3.8 | $189 | $5.1 |
| Callon Petroleum | CPE | 2.8 | 3.6 | 4.0 | $138 | $48.5 | $654 | $182.9 | $324 | $81.4 |
| Centennial Resource Devel | CDEV | 3.8 | 4.6 | 8.9 | $67 | $17.9 | $316 | $69.2 | $519 | $58.1 |
| Denbury Inc. | DNR | 23.0 | 1.3 | 5.5 | $60 | $2.6 | $94 | $74.4 | $579 | $104.5 |
| Diamondback Energy | FANG | 7.7 | 7.2 | 11.4 | $536 | $70.0 | $1,825 | $252.0 | $2,721 | $238.0 |
| Earthstone Energy | ESTE | 16.2 | 24.4 | 20.3 | $36 | $2.2 | $128 | $5.2 | $133 | $6.6 |
| EOG Resources | EOG | 26.4 | 20.3 | 35.7 | $1,453 | $55.0 | $4,802 | $236.2 | $7,965 | $223.4 |
| Magnolia Oil & Gas | MGY | 18.8 | 9.9 | 22.4 | $137 | $7.3 | $283 | $28.7 | $636 | $28.4 |
| Marathon Oil | MRO | 13.9 | 4.3 | 10.8 | $738 | $53.0 | $1,203 | $279.0 | $3,034 | $280.0 |
| Northern Oil & Gas | NOG | 5.1 | 4.8 | 2.3 | $69 | $13.5 | $284 | $58.5 | $185 | $79.2 |
| Occidental Petroleum | OXY | 5.2 | 2.4 | 6.6 | $2,137 | $410.0 | $3,577 | $1,507.0 | $7,659 | $1,155.0 |
| Pioneer Natural Resources | PXD | 20.1 | 13.6 | 22.9 | $782 | $39.0 | $1,750 | $129.0 | $2,769 | $121.0 |
| Talos Energy | TALO | 2.1 | 2.6 | 4.8 | $70 | $34.1 | $258 | $99.4 | $467 | $97.8 |
| Whiting Petroleum | WLL | 18.6 | 9.5 | 3.8 | $95 | $5.1 | $771 | $81.1 | $726 | $191.0 |
| Total | 8.4 | 5.4 | 10.5 | $6,357 | $758.6 | $16,110 | $3,006.5 | $27,905 | $2,669.6 | |
Diversified E&Ps
| 1Q 2021 | 2020 | 2019 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Company | Ticker | 1Q 2021 | 2020 | 2019 | EBITDA | Interest | EBITDA | Interest | EBITDA | Interest |
| APA Corp | APA | 8.8 | 4.1 | 8.1 | $999 | $114.0 | $1,794 | $438.0 | $3,470 | $430.0 |
| Cimarex Energy | XEC | 16.5 | 8.7 | 15.1 | $381 | $23.1 | $806 | $92.9 | $1,414 | $93.4 |
| ConocoPhillips | COP | 16.3 | 5.8 | 21.5 | $3,681 | $226.0 | $4,651 | $806.0 | $16,762 | $778.0 |
| Continental Resources | CLR | 13.3 | 5.4 | 11.6 | $866 | $65.0 | $1,388 | $258.2 | $3,121 | $269.4 |
| Devon Energy | DVN | 7.0 | 4.8 | 7.9 | $734 | $105.0 | $1,231 | $259.0 | $2,066 | $260.0 |
| Enerplus Corp. | ERF | 18.6 | 11.6 | 20.8 | $100 | $5.4 | $246 | $21.1 | $531 | $25.6 |
| Hess Corp. | HES | 7.8 | 5.3 | 7.6 | $912 | $117.0 | $1,961 | $373.0 | $2,692 | $355.0 |
| Laredo Petroleum | LPI | 2.8 | 3.6 | 8.3 | $75 | $26.4 | $389 | $108.0 | $519 | $62.4 |
| Matador Resources | MTDR | 9.4 | 5.8 | 6.7 | $190 | $20.3 | $474 | $82.2 | $554 | $82.4 |
| Murphy Oil | MUR | 1.9 | 4.5 | 6.8 | $176 | $91.4 | $792 | $177.4 | $1,514 | $221.1 |
| Oasis Petroleum | OAS | 17.6 | 5.5 | 4.1 | $160 | $9.1 | $1,055 | $191.2 | $775 | $188.2 |
| Ovintiv Inc | OVV | 8.2 | 5.1 | 8.0 | $712 | $87.0 | $1,888 | $371.0 | $3,060 | $382.0 |
| PDC Energy | PDCE | 15.2 | 7.8 | 9.0 | $289 | $19.0 | $851 | $108.4 | $759 | $84.6 |
| SM Energy | SM | 3.8 | 5.9 | 4.5 | $166 | $44.2 | $1,059 | $179.7 | $796 | $177.6 |
| W&T Offshore | WTI | 3.0 | 2.1 | 3.4 | $46 | $15.0 | $127 | $61.5 | $201 | $59.6 |
| Total | 9.8 | 5.3 | 11.0 | $9,487 | $967.8 | $18,713 | $3,527.7 | $38,235 | $3,469.1 | |
Gas-Weighted E&Ps
| 1Q 2021 | 2020 | 2019 | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Company | Ticker | 1Q 2021 | 2020 | 2019 | EBITDA | Interest | EBITDA | Interest | EBITDA | Interest |
| Antero Resources | AR | 9.3 | 3.8 | 7.6 | $397 | $43 | $754 | $200 | $1,725 | $228 |
| Cabot Oil & Gas | COG | 22.3 | 11.5 | 22.6 | $276 | $12 | $621 | $54 | $1,240 | $55 |
| Chesepeake Energy | CHK | 7.4 | 1.7 | 2.9 | $171 | $23 | $578 | $331 | $1,884 | $651 |
| CNX Resources | CNX | 6.4 | 4.4 | 5.0 | $231 | $36 | $750 | $171 | $753 | $151 |
| Comstock Resources | CRK | 3.1 | 2.0 | 2.5 | $197 | $64 | $480 | $235 | $402 | $162 |
| EQT Resources | EQT | 6.5 | 3.9 | 6.7 | $487 | $75 | $1,051 | $271 | $1,347 | $200 |
| National Fuel Gas | NFG | 4.7 | 5.6 | 6.2 | $237 | $51 | $651 | $117 | $665 | $107 |
| Range Resources | RRC | 2.5 | 2.2 | 3.4 | $142 | $57 | $422 | $193 | $662 | $194 |
| Southwestern Energy | SWN | 6.1 | 2.9 | 4.4 | $323 | $53 | $532 | $182 | $764 | $174 |
| Vine Energy | VNE | 2.1 | 3.3 | 2.7 | $74 | $35 | $402 | $121 | $331 | $122 |
| Total | 5.7 | 3.3 | 4.8 | $2,536 | $448 | $6,242 | $1,875 | $9,773 | $2,044 | |
