Parsley Energy Announces Third Quarter 2019 Financial And Operating Results; Tightens Capital Budget Range, Raises Production Guidance, And Lowers Unit Cost Estimates

AUSTIN, Texas, Nov. 5, 2019 /PRNewswire/ -- Parsley Energy, Inc. (NYSE: PE) ("Parsley," "Parsley Energy," or the "Company") today announced financial and operating results for the quarter ended September 30, 2019. The Company has posted a presentation to its website that supplements the information in this release.

Third Quarter 2019 Highlights

    --  Generated positive free cash flow((1)) in 3Q19.
    --  Initiated dividend program in 3Q19 and declared 4Q19 quarterly dividend
        of $0.03 per share((2)) payable on December 20, 2019.
    --  Net oil production increased 6% quarter-over-quarter and 25%
        year-over-year to 91.7 MBo per day. Total net production averaged 150.4
        MBoe per day.
    --  The Company registered favorable trends in lease operating expense
        ("LOE") and general and administrative expense ("G&A") during the third
        quarter of 2019, with respective costs per Boe reaching Company-low
        record levels.
    --  Parsley is tightening its 2019 capital budget guidance from $1.40-$1.49
        billion to $1.40-$1.47 billion.
    --  The Company is increasing full-year 2019 net oil production guidance
        from 85.0-86.5 MBo per day to 86.4-87.4 MBo per day. At the midpoint,
        the updated range translates to estimated year-over-year organic growth
        of approximately 25%.
    --  Recently announced agreement to acquire Jagged Peak Energy Inc. ("Jagged
        Peak") in an accretive, low-premium and all-stock transaction valued at
        approximately $2.27 billion, inclusive of Jagged Peak's net debt of
        approximately $625 million as of June 30, 2019, expected to close in
        1Q20.

Summary Comment and Outlook

"Parsley has executed with a sense of urgency throughout 2019 and the third quarter was no different," said Matt Gallagher, Parsley's President and CEO. "With an inflection to free cash flow and a step-change improvement in capital efficiency, we have delivered on critical objectives of our 2019 action plan, underscoring the resiliency of our Permian asset base. Furthermore, Parsley recently announced a low-premium, all-stock acquisition of Jagged Peak, which will enhance our corporate free cash flow profile and help sustain these capital efficiency gains moving forward. I am excited by the prospects of what the combination of Parsley and Jagged Peak can deliver for shareholders in 2020 and beyond."

Operational Update

Activity Overview

During the third quarter of 2019, the Company spud 34 and placed on production 35 gross operated horizontal wells. Parsley's working interest on wells placed on production was approximately 95%, with an average completed lateral length of approximately 10,000 feet. The Company placed on production 30 gross operated horizontal wells in the Midland Basin, with the remainder placed on production in the Delaware Basin.

During 3Q19, Parsley utilized three-to-four frac spreads and proactively managed its completion schedule. The Company intends to continue this practice through the end of 2019, translating to approximately 32 gross (27 net) operated horizontal wells placed on production during 4Q19. Parsley believes this steady capital investment pace through year-end will help avoid the operational friction costs associated with budget exhaustion and will facilitate strong organic growth in early 2020.

"The Parsley team has raised the bar throughout 2019 and this is being borne out by persistent capital efficiency gains," said David Dell'Osso, Parsley's COO. "Simply put, we are delivering more footage and more oil production for less capital. I am particularly pleased with the significant improvement we have achieved in our Delaware Basin cost structure over the past year. Looking forward, Parsley's collective sense of urgency is aimed at sustaining our execution momentum while working to capture synergies for our shareholders as we plan to integrate Jagged Peak's complementary asset base into our 2020 plans."

Financial Update

Healthy execution in 3Q19 translated to strong performance in key financial measures.

Profitability

During 3Q19, the Company recorded net income attributable to its stockholders of $119.7 million, or $0.43 per share. Excluding, on a tax-adjusted basis, certain items that the Company does not view as indicative of its ongoing financial performance, adjusted net income for 3Q19 was $82.0 million, or $0.29 per share.((1))

Adjusted earnings before interest, income taxes, depreciation, depletion, amortization, and exploration expense ("Adjusted EBITDAX") for 3Q19 was $370.7 million.((1))

Realized Pricing

During 3Q19, Parsley reported an average unhedged oil price realization of $55.16/Bbl net of transportation costs, representing a discount of $1.28 to the average WTI Cushing price((3)) for the quarter.

Operating Costs

Parsley registered favorable trends in operating costs and margins during the third quarter of 2019. The Company reported LOE per Boe of $3.30, down 2% versus 2Q19 expense levels. Favorable LOE unit cost trends were driven by artificial lift optimization, continued utilization of the Company's integrated water handling system, and increased production volumes. Parsley is tightening full-year 2019 LOE per Boe guidance from $3.40-$3.90 to $3.40-$3.65.

Both G&A per Boe and cash based G&A per Boe((1)), which excludes stock-based compensation expense, decreased quarter-over-quarter and year-over-year to $2.65 and $2.28, respectively, representing Company-low record levels in each case. Encouraging G&A cost trends are a function of ongoing corporate cost savings initiatives. Parsley is lowering full-year 2019 cash G&A per Boe guidance from $2.60-$2.90 to $2.50-$2.70.

Healthy realized oil pricing and favorable trends in the aforementioned cash operating costs drove a strong operating cash margin of $27.44 per Boe, or 75% of the Company's average realized price per Boe.((1))

Capital Expenditures

Parsley reported capital expenditures of $318 million during the third quarter of 2019, comprised of $273 million for operated drilling and completion activity, $42 million for operated facilities and infrastructure, and $3 million associated with non-operated development activity. Parsley is tightening full-year 2019 capital guidance from $1.40-$1.49 billion to $1.40-$1.47 billion.

Return of Capital Program

Parsley Energy today announced that its Board of Directors declared a quarterly dividend of $0.03 per share.((2) )The dividend is payable on December 20, 2019, to shareholders of record on December 10, 2019.

Liquidity and Hedging

As of September 30, 2019, Parsley had approximately $981 million of liquidity, consisting of $5 million of cash and cash equivalents and an availability of $976 million on the Company's revolver.((4))

The Company also recently added to its 2020 hedge positions and, pro forma for the previously announced pending acquisition of Jagged Peak, expects that a majority of the two businesses' estimated 2020 oil production will be subject to hedge protection. Parsley's portfolio of option contracts provides significant protection for its balance sheet and anticipated cash flow while retaining meaningful exposure to higher commodity prices. For details on Parsley's standalone and pro forma hedge position, please see the tables below under Supplemental Information. For details on Parsley's standalone hedge position please see, upon availability, the Company's Quarterly Report on Form 10-Q for the three months ended September 30, 2019.

2019 Guidance

Parsley is tightening its 2019 capital budget range, increasing its full-year 2019 net oil production guidance and decreasing its full-year 2019 unit operating cost guidance, reflecting strong execution across the organization. The Company expects fourth quarter 2019 net oil production to average 88.5-92.0 MBo/d. The updated 2019 guidance does not take in effect the pending acquisition of Jagged Peak, which is expected to close in the first quarter of 2020, subject to customary closing conditions, including shareholder and regulatory approvals. For further detail, please see the table below.


                                                  
           
              Previous        
            
              Updated


                                                
           
             2019 Guidance    
           
              2019 Guidance



                                Production

    ---

        Annual net oil
         production (MBo/d)                            
           85.0-86.5                 
            86.4-87.4


        Annual net total
         production (MBoe/d)                          
           134.0-139.0               
            138.0-142.0




                                Capital Program

    ---

        Total development
         expenditures ($MM)                                 
            $1,400-$1,490             
            $1,400-$1,470


        Drilling and completion
          (% of total)                                                        ~85%                              ~85%


        Facilities,
         Infrastructure & Other
         (% of total)                                                         ~15%                              ~15%




                                Activity

    ---

        Gross operated
         horizontal POPs(5)                             
           135-140                     
            ~140


        Midland Basin (% of
         total)                                                               ~85%                              ~85%


        Delaware Basin (% of
         total)                                                               ~15%                              ~15%


        Average lateral length                      
           10,100'-10,500'           
            10,200'-10,500'


        Gross operated lateral
         footage (000's)                             
           1,365'-1,470'             
            1,430'-1,470'


        Average working
         interest                                                          93%-94%                           93%-94%




                                Unit Costs

    ---

        Lease operating
         expenses ($/Boe)                                     
            $3.40-$3.90               
            $3.40-$3.65


        Cash general and
         administrative
         expenses ($/Boe)                                     
            $2.60-$2.90               
            $2.50-$2.70


        Production and ad
         valorem taxes (% of
         total revenue)                                                      6%-7%                             6%-7%

Preliminary Pro Forma 2020 Outlook

Parsley is reiterating its preliminary pro forma 2020 outlook issued on October 14, 2019. Both production and capital expenditure range estimates assume a full-year of contribution from Jagged Peak.

    --  Parsley remains committed to a growing free cash flow profile that
        returns capital to shareholders. Parsley continues to use a $50 WTI oil
        price assumption for its baseline capital budget in 2020.
    --  Parsley estimates that capital expenditures of $1.6-$1.9 billion will
        translate to oil production of 126-134 MBo per day in 2020, representing
        healthy year-over-year production growth.
    --  Parsley plans to deploy 15 development rigs and four-to-five frac
        spreads on average in 2020. Parsley anticipates five of its development
        rigs will operate in the Delaware Basin, where Parsley has seen a
        material reduction in well costs in 2019.

Conference Call Information

Parsley Energy will host a conference call and webcast to discuss its results for the third quarter of 2019 on Wednesday, November 6 at 9:00 a.m. Eastern Time (8:00 a.m. Central Time). Participants should call 877-709-8150 (United States/Canada) or 201-689-8354 (International) 10 minutes before the scheduled time and request the Parsley Energy earnings conference call. A telephone replay will be available through November 13 by dialing 877-660-6853 (United States/Canada) or 201-612-7415 (International). Conference ID: 13695516. A live broadcast will also be available on the internet at www.parsleyenergy.com under the "Investors-Events & Presentations" section of the website. The Company has also posted a presentation to its website that supplements the information in this release.

Upcoming Conference Participation

Parsley plans to participate in the Bank of America Merrill Lynch Global Energy Conference in Miami on November 12-13, the Raymond James Growth & Value Conference in Boston on November 18-19, and the Capital One Securities Energy Conference in Houston on December 11.

About Parsley Energy, Inc.

Parsley Energy, Inc. is an independent oil and natural gas company focused on the acquisition, development, exploration, and production of unconventional oil and natural gas properties in the Permian Basin. For more information, visit the Company's website at www.parsleyenergy.com.

- Tables to Follow -





              (1)              "Cash based
                                  G&A per Boe",
                                  "Adjusted
                                  EBITDAX",
                                  "operating
                                  cash margin",
                                  "free cash
                                  flow
                                  (outspend)",
                                  and "adjusted
                                  net income"
                                  are not
                                  presented in
                                  accordance
                                  with
                                  generally
                                  accepted
                                  accounting
                                  principles in
                                  the United
                                  States
                                  ("GAAP"). For
                                  definitions
                                  and
                                  reconciliations
                                  of the non-
                                  GAAP
                                  financial
                                  measures of
                                  adjusted
                                  EBITDAX,
                                  operating
                                  cash margin,
                                  free cash
                                  flow
                                  (outspend),
                                  and adjusted
                                  net income to
                                  GAAP
                                  financial
                                  measures,
                                  please see
                                  the tables
                                  and
                                  associated
                                  commentary
                                  below under
                                  Reconciliation
                                  of Non-GAAP
                                  Financial
                                  Measures.



              (2)              Dividend to be
                                  paid to all
                                  Company
                                  equity
                                  holders,
                                  including
                                  shareholders
                                  of Class A
                                  common stock
                                  and holders
                                  of Parsley
                                  Energy, LLC
                                  units/Class
                                  B common
                                  stock.



              (3)              Represents
                                  Bloomberg-
                                  sourced 3Q19
                                  average WTI
                                  Cushing
                                  price.



              (4)              Revolver
                                  availability
                                  is net of
                                  letters of
                                  credit.



              (5)              Wells placed
                                  on
                                  production.


                                                        
              
            Parsley Energy, Inc. and Subsidiaries


                                                               
           
               Selected Operating Data


                                                                     
          
                (Unaudited)




                                                                   
          
                Three Months Ended


                                            September 30, 2019                                           June 30, 2019             September 30, 2018

                                                                                                                                   ---


     
                Net production volumes:



     Oil (MBbls)                                        8,440                                                           7,881                  6,763



     Natural gas (MMcf)                                14,475                                                          13,004                  9,878


      Natural gas liquids (MBbls)                        2,983                                                           2,701                  2,281



     Total (MBoe)                                      13,836                                                          12,749                 10,690


      Average daily net production
       (Boe/d)                                         150,391                                                         140,099                116,196



                   Average sales prices
                    (1) :


      Oil, without realized
       derivatives (per Bbl)                                     $
          55.16                                                 $
       58.23             $
      62.78


      Oil, with realized
       derivatives (per Bbl)                                     $
          54.12                                                 $
       55.42             $
      61.44


      Natural gas, without realized
       derivatives (per Mcf)                                      $
          0.59                                                  $
       0.01              $
      1.30


      Natural gas, with realized
       derivatives (per Mcf)                                      $
          0.64                                                  $
       0.28              $
      1.35



     NGLs (per Bbl)                                             $
          11.08                                                 $
       14.18             $
      31.26


      Average price per Boe,
       without realized derivatives                              $
          36.65                                                 $
       39.01             $
      47.58


      Average price per Boe, with
       realized derivatives                                      $
          36.07                                                 $
       37.54             $
      46.79




     
                Average costs (per Boe):


      Lease operating expenses                                    $
          3.30                                                  $
       3.35              $
      3.72


      Transportation and processing
       costs                                                      $
          0.87                                                  $
       0.52              $
      0.79


      Production and ad valorem
       taxes                                                      $
          2.76                                                  $
       2.41              $
      2.86


      Depreciation, depletion and
       amortization                                              $
          15.30                                                 $
       15.57             $
      14.72


      General and administrative
       expenses (including stock-
       based      compensation)                                   $
          2.65                                                  $
       2.74              $
      3.51


      General and administrative
       expenses (cash based)                                      $
          2.28                                                  $
       2.35              $
      3.07




              (1)              Average prices
                                  shown in the
                                  table reflect
                                  prices both
                                  before and
                                  after the
                                  effects of
                                  the Company's
                                  realized
                                  commodity
                                  hedging
                                  transactions.
                                  The Company's
                                  calculations
                                  of such
                                  effects
                                  include both
                                  realized
                                  gains and
                                  losses on
                                  cash
                                  settlements
                                  for commodity
                                  derivative
                                  transactions
                                  and premiums
                                  paid or
                                  received on
                                  options that
                                  settled
                                  during the
                                  period.
                                  Realized oil
                                  prices are
                                  net of
                                  transportation
                                  costs.


                                                                                      
              
                Parsley Energy, Inc. and Subsidiaries


                                                                                 
              
                Condensed Consolidated Statements of Operations


                                                                             
              
                (Unaudited, in thousands, except for per share data)(1)




                                                                                   Three Months Ended                         
              
                Nine Months Ended
                                                                          September 30,                                                     September 30,


                                                               2019                             2018                      2019                                         2018

                                                                                                                                                                     ---


     
                REVENUES



     Oil sales                                                     $
              465,549                                         $
              424,549                         $
           1,292,563  $
          1,151,977



     Natural gas sales                                       8,566                                       12,810                                          23,159                         42,469


      Natural gas liquids sales                              33,041                                       71,294                                         115,138                        169,189



     Other                                                   2,995                                        2,369                                           5,503                          7,916




     Total revenues                                        510,151                                      511,022                                       1,436,363                      1,371,551




     
                OPERATING EXPENSES



     Lease operating expenses                               45,719                                       39,777                                         129,587                        104,513


      Transportation and processing costs                    12,052                                        8,495                                          26,917                         21,233


      Production and ad valorem taxes                        38,235                                       30,604                                          96,386                         82,121


      Depreciation, depletion and
       amortization                                         211,737                                      157,352                                         584,023                        424,103


      General and administrative expenses
       (including stock-based
       compensation)                                         36,718                                       37,555                                         109,662                        108,541


      Exploration and abandonment costs                      11,988                                       11,140                                          35,054                         19,917



     Acquisition costs                                           -                                                                                                                        2


      Accretion of asset retirement
       obligations                                              373                                          361                                           1,071                          1,074



     Gain on sale of property                              (1,887)                                     (1,383)                                        (1,887)                       (6,438)


      Restructuring and other termination
       costs                                                      -                                                                                      1,562



     Other operating expenses                                2,175                                        6,129                                           3,563                         10,781




     Total operating expenses                              357,110                                      290,030                                         985,938                        765,847



                   OPERATING INCOME                         153,041                                      220,992                                         450,425                        605,704




     
                OTHER INCOME (EXPENSE)



     Interest expense, net                                (33,578)                                    (32,854)                                      (100,177)                       (98,580)


      Gain (loss) on derivatives                             56,552                                     (22,514)                                       (43,574)                      (42,773)



     Change in TRA liability                                     -                                                                                                                     (82)



     Interest income                                           216                                        1,055                                             610                          4,864



     Other (expense) income                                (1,678)                                        (76)                                          (905)                           459



      Total other income (expense), net                      21,512                                     (54,389)                                      (144,046)                      (136,112)


                   INCOME BEFORE INCOME TAXES               174,553                                      166,603                                         306,379                        469,592


                   INCOME TAX EXPENSE                      (34,953)                                    (32,454)                                       (59,788)                      (89,022)




     
                NET INCOME                               139,600                                      134,149                                         246,591                        380,570


                   LESS: NET INCOME ATTRIBUTABLE TO
                    NONCONTROLLING INTERESTS               (19,890)                                    (20,840)                                       (35,010)                      (65,216)



                   NET INCOME ATTRIBUTABLE TO PARSLEY
                    ENERGY, INC. STOCKHOLDERS                       $
              119,710                                         $
              113,309                           $
           211,581    $
          315,354






     
                Net income per common share:



     Basic                                                            $
              0.43                                            $
              0.41                              $
           0.76       $
          1.17



     Diluted                                                          $
              0.43                                            $
              0.41                              $
           0.76       $
          1.16


                   Weighted average common shares outstanding:



     Basic                                                 279,961                                      277,705                                         279,491                        270,262



     Diluted                                               280,547                                      278,396                                         279,954                        270,846




              (1)              Certain
                                  reclassifications
                                  and
                                  adjustments to
                                  prior period
                                  amounts have
                                  been made to
                                  conform with
                                  current
                                  presentation.


                                                               
              
      Parsley Energy, Inc. and Subsidiaries


                                                               
              
      Condensed Consolidated Balance Sheets


                                                              
              
      (Unaudited, in thousands
                )




                                                                                September 30, 2019                                     December 31, 2018

                                                                                                                                 ---


              
                ASSETS



              
                CURRENT ASSETS



              Cash and cash equivalents                                                                 $
              4,660                               $
       163,216


               Accounts receivable, net of allowance for doubtful accounts:



              Joint interest owners and other                                              43,656                               39,564



              Oil, natural gas and NGLs                                                   176,261                              136,209



              Related parties                                                                 381                                   94


               Short-term derivative instruments, net                                      216,525                              191,297



              Other current assets                                                         10,101                               10,332




              Total current assets                                                        451,584                              540,712




              
                PROPERTY, PLANT AND EQUIPMENT


               Oil and natural gas properties, successful
                efforts method                                                          10,988,657                            9,948,246


               Accumulated depreciation, depletion and
                impairment                                                             (1,851,971)                         (1,295,098)



               Total oil and natural gas properties, net                                 9,136,686                            8,653,148



               Other property, plant and equipment, net                                    179,409                              170,739



               Total property, plant and equipment, net                                  9,316,095                            8,823,887




              
                NONCURRENT ASSETS


               Operating lease assets, net of accumulated
                depreciation                                                               167,316


               Long-term derivative instruments, net                                        54,741                               20,124



              Other noncurrent assets                                                       5,960                                6,640




              Total noncurrent assets                                                     228,017                               26,764




              
                TOTAL ASSETS                                                             $
              9,995,696                             $
       9,391,363






              
                LIABILITIES AND EQUITY



              
                CURRENT LIABILITIES


               Accounts payable and accrued expenses                                                   $
              410,001                               $
       364,803


               Revenue and severance taxes payable                                         135,408                              127,265


               Short-term derivative instruments, net                                      177,716                              152,330


               Current operating lease liabilities                                          83,145



              Other current liabilities                                                     3,465                                4,547



              Total current liabilities                                                   809,735                              648,945




              
                NONCURRENT LIABILITIES



              Long-term debt                                                            2,197,093                            2,181,667



              Deferred tax liability                                                      191,596                              131,523



              Operating lease liability                                                    87,217


               Payable pursuant to tax receivable
                agreement                                                                   71,077                               68,110


               Long-term derivative instruments, net                                        46,822                               16,633



              Asset retirement obligations                                                 27,604                               24,750



              Financing lease liability                                                     1,768



              Other noncurrent liabilities                                                     59




              Total noncurrent liabilities                                              2,623,236                            2,422,683




              
                COMMITMENTS AND CONTINGENCIES



              
                STOCKHOLDERS' EQUITY


               Preferred stock, $0.01 par value,
                50,000,000 shares authorized, none issued
                and outstanding                                                                  -



              Common stock


               Class A, $0.01 par value, 600,000,000
                shares authorized, 282,256,544 shares
                issued and 281,238,301 shares outstanding
                at September 30, 2019 and 280,827,038
                shares issued and 280,205,293 shares
                outstanding at December 31, 2018                                             2,822                                2,808


               Class B, $0.01 par value, 125,000,000
                shares authorized, 35,420,258 and
                36,547,731 shares issued and outstanding
                at                                                                             355                                  366
    September 30, 2019 and December 31, 2018



              Additional paid in capital                                                5,195,144                            5,163,987



              Retained earnings                                                           615,743                              412,646


               Treasury stock, at cost, 1,018,243 shares
                and 621,745 shares at September 30, 2019
                and December 31, 2018                                                     (17,421)                            (11,749)




              Total stockholders' equity                                                5,796,643                            5,568,058



              Noncontrolling interests                                                    766,082                              751,677




              Total equity                                                              6,562,725                            6,319,735



                            TOTAL LIABILITIES AND EQUITY                                             $
              9,995,696                             $
       9,391,363




              (1)              Certain
                                  reclassifications
                                  and
                                  adjustments to
                                  prior period
                                  amounts have
                                  been made to
                                  conform with
                                  current
                                  presentation.


                                
              
                Parsley Energy, Inc. and Subsidiaries


                           
              
                Condensed Consolidated Statements of Cash Flows


                                      
              
                (Unaudited, in thousands)




                                                                    Nine Months Ended September 30,


                                                   2019                                2018

                                                                                       ---

                   CASH FLOWS FROM OPERATING ACTIVITIES:



     Net income                                           $
              246,591                                  $
         380,570


      Adjustments to reconcile net income to net cash
       provided by operating activities:


      Depreciation, depletion and
       amortization                             584,023                                           424,103


      Leasehold abandonments and
       impairments                               34,074                                            18,319


      Accretion of asset retirement
       obligations                                1,071                                             1,074


      Gain on sale of property                  (1,887)                                          (6,438)


      Stock-based compensation                   15,473                                            15,118


      Deferred income tax expense                59,788                                            89,022


      Change in TRA liability                         -                                               82



     Loss on derivatives                        43,574                                            42,773


      Net cash (paid) received for
       derivative settlements                  (13,088)                                               94


      Net cash paid for option
       premiums                                (35,321)                                         (40,087)



     Other                                       5,140                                             3,375


      Changes in operating assets and liabilities,
       net of acquisitions:



     Accounts receivable                      (44,144)                                         (45,089)


      Accounts receivable-related
       parties                                    (287)                                              240


      Other current assets                        5,062                                             (696)


      Other noncurrent assets                     (274)                                            (386)


      Accounts payable and accrued
       expenses                                  33,303                                           (7,964)


      Revenue and severance taxes
       payable                                    8,143                                            25,767


      Other noncurrent liabilities                   59



      Net cash provided by operating
       activities                               941,300                                           899,877



                   CASH FLOWS FROM INVESTING ACTIVITIES:


      Development of oil and natural
       gas properties                       (1,081,182)                                       (1,364,755)


      Acquisitions of oil and
       natural gas properties                  (33,841)                                         (96,702)


      Additions to other property
       and equipment                           (28,155)                                         (62,542)


      Proceeds from sales of
       property, plant and equipment             40,967                                            87,954


      Maturity of short-term
       investments                                    -                                          149,331



     Other                                       5,221                                            13,657


      Net cash used in investing
       activities                           (1,096,990)                                       (1,273,057)



                   CASH FLOWS FROM FINANCING ACTIVITIES:


      Borrowings under long-term
       debt                                     462,000


      Payments on long-term debt              (447,000)                                          (2,203)


      Payments on financing lease
       obligations                              (2,126)



     Debt issuance costs                             -                                             (45)


      Repurchase of common stock                (5,672)                                         (10,941)


      Dividends and distributions
       paid                                     (9,465)


      Distributions to owners from
       consolidated subsidiary                    (603)


      Net cash used in financing
       activities                               (2,866)                                         (13,189)



      Net decrease in cash, cash
       equivalents and restricted
       cash                                   (158,556)                                        (386,369)


      Cash, cash equivalents and
       restricted cash at beginning
       of period                                163,216                                           554,189



      Cash, cash equivalents and
       restricted cash at end of
       period                                                $
              4,660                                  $
         167,820



                   SUPPLEMENTAL DISCLOSURE OF CASH FLOW
                    INFORMATION:


      Cash paid for interest                              $
              (71,774)                                $
         (94,392)



      Cash received for income taxes                           $
              240                            
     $



                   SUPPLEMENTAL DISCLOSURE OF NON-CASH
                    ACTIVITIES:


      Asset retirement obligations
       incurred, including changes
       in estimate                                           $
              1,619                                    $
         1,665



      Additions (reductions) to oil
       and natural gas properties -
       change in capital accruals                           $
              15,429                                 $
         (19,244)



      Net premiums on options that
       settled during the period                          $
              (31,513)                                $
         (52,451)




              (1)              Certain
                                  reclassifications
                                  and
                                  adjustments to
                                  prior period
                                  amounts have
                                  been made to
                                  conform with
                                  current
                                  presentation.

Reconciliation of Non-GAAP Financial Measures

Adjusted EBITDAX

Adjusted EBITDAX is not a measure of net income as determined by GAAP. Adjusted EBITDAX is a supplemental non-GAAP financial measure that is used by the Company's management and external users of the Company's consolidated financial statements, such as industry analysts, investors, lenders and rating agencies. The Company defines Adjusted EBITDAX as net income before depreciation, depletion and amortization, exploration and abandonment costs, net interest expense, interest income, income tax expense, change in Tax Receivable Agreement ("TRA") liability, stock-based compensation, acquisition costs, gain on sale of property, restructuring and other termination costs, accretion of asset retirement obligations, inventory write down, (gain) loss on derivatives, net settlements on derivative instruments and net premiums on options that settled during the period.

Management believes Adjusted EBITDAX is useful because it allows the Company to more effectively evaluate its operating performance and compare the results of its operations from period to period without regard to its financing methods or capital structure. The Company excludes the items listed above from net income in arriving at Adjusted EBITDAX because these amounts can vary substantially from company to company within its industry depending upon accounting methods and book values of assets, capital structures, and the method by which the assets were acquired. Adjusted EBITDAX should not be considered as an alternative to, or more meaningful than, net income as determined in accordance with GAAP or as an indicator of the Company's operating performance. Certain items excluded from Adjusted EBITDAX are significant components in understanding and assessing a company's financial performance, such as a company's cost of capital and tax structure, as well as the historic costs of depreciable assets, none of which are components of Adjusted EBITDAX. The Company's computations of Adjusted EBITDAX may not be comparable to other similarly titled measures of other companies. The Company believes that Adjusted EBITDAX is a widely followed measure of operating performance.

The following table presents a reconciliation of Adjusted EBITDAX to the GAAP financial measure of net income attributable to Parsley Energy, Inc. stockholders for each of the periods indicated.


                                                                             
              
           Parsley Energy, Inc. and Subsidiaries


                                                                                       
          
               Adjusted EBITDAX


                                                                                 
              
           (Unaudited, in thousands)(1)




                                                               Three Months Ended                    
              
                Nine Months Ended
                                                      September 30,                                                September 30,


                                         2019                               2018                 2019                                         2018

                                                                                                                                            ---

                   Adjusted EBITDAX reconciliation to net
                    income:


      Net income
       attributable to
       Parsley Energy, Inc.
       stockholders                             $
              119,710                                    $
              113,309                           $
        211,581    $
       315,354


      Net income
       attributable to
       noncontrolling
       interests                       19,890                                         20,840                                     35,010                      65,216


      Depreciation,
       depletion and
       amortization                   211,737                                        157,352                                    584,023                     424,103


      Exploration and
       abandonment costs               11,988                                         11,140                                     35,054                      19,917


      Interest expense, net            33,578                                         32,854                                    100,177                      98,580


      Interest income                   (216)                                       (1,055)                                     (610)                    (4,864)


      Income tax expense               34,953                                         32,454                                     59,788                      89,022




     EBITDAX                         431,640                                        366,894                                  1,025,023                   1,007,328



      Change in TRA
       liability                            -                                                                                                                 82


      Stock-based
       compensation                     5,175                                          4,686                                     15,473                      15,118


      Acquisition costs                     -                                                                                                                  2


      Gain on sale of
       property                       (1,887)                                       (1,383)                                   (1,887)                    (6,438)


      Restructuring and
       other termination
       costs                                -                                                                                   1,562


      Accretion of asset
       retirement
       obligations                        373                                            361                                      1,071                       1,074


      Inventory write down                  -                                           451                                                                   495


      (Gain) loss on
       derivatives                   (56,552)                                        22,514                                     43,574                      42,773


      Net settlements on
       derivative
       instruments                      3,686                                          9,376                                   (13,108)                      (516)


      Net premiums on
       options that settled
       during the period             (11,765)                                      (17,853)                                  (31,513)                   (52,451)



      Adjusted EBITDAX                          $
              370,670                                    $
              385,046                         $
        1,040,195  $
       1,007,467






              (1)              Certain
                                  reclassifications
                                  to prior
                                  period amounts
                                  have been made
                                  to conform
                                  with current
                                  presentation.

Operating Cash Margin

Operating cash margin is not a measure of operating income as determined by GAAP. Operating cash margin is a supplemental non-GAAP performance measure used by the Company as an indicator of the Company's profitability and ability to manage its operating income. The Company defines operating cash margin as net income before income tax expense, other revenues, depreciation, depletion and amortization, exploration and abandonment costs, stock-based compensation, acquisition costs, accretion of asset retirement obligations, other operating expense, net interest expense, (gain) loss on sale of property, restructuring and other termination costs, (gain) loss on derivatives, change in TRA liability, interest income, and other income. The amounts included in the calculations of operating cash margin were computed in accordance with GAAP.

Operating cash margin is provided in addition to, and not as an alternative for, and should be read in conjunction with, the information contained in the Company's condensed consolidated financial statements prepared in accordance with GAAP (including the notes), included in its SEC filings and posted on its website. The following table provides a reconciliation of operating cash margin to the GAAP financial measure of net income attributable to Parsley Energy, Inc. stockholders.


                                                                                 
             
                Parsley Energy, Inc. and Subsidiaries


                                                                                        
              
                Operating Cash Margin


                                                                         
              
               (Unaudited, in thousands, except for per unit data)(1)




                                                                 Three Months Ended                            
              
                Nine Months Ended
                                                        September 30,                                                         September 30,


                                          2019                                2018                        2019                                  2018

                                                                                                                                              ---

                  Operating cash margin reconciliation to
                   net income:


     Net income
      attributable to
      Parsley Energy, Inc.
      stockholders                               $
              119,710                                            $
              113,309                        $
             211,581    $
         315,354


     Net income
      attributable to
      noncontrolling
      interests                         19,890                                            20,840                                             35,010                     65,216


     Income tax expense                 34,953                                            32,454                                             59,788                     89,022


     Other revenues                    (2,995)                                          (2,369)                                           (5,503)                   (7,916)


     Depreciation,
      depletion and
      amortization                     211,737                                           157,352                                            584,023                    424,103


     Exploration and
      abandonment costs                 11,988                                            11,140                                             35,054                     19,917


     Stock-based
      compensation                       5,175                                             4,686                                             15,473                     15,118


     Acquisition costs                       -                                                                                                                            2


     Accretion of asset
      retirement
      obligations                          373                                               361                                              1,071                      1,074


     Other operating
      expense                            2,175                                             6,129                                              3,563                     10,781


     Interest expense, net              33,578                                            32,854                                            100,177                     98,580


     Gain on sale of
      property                         (1,887)                                          (1,383)                                           (1,887)                   (6,438)


     Restructuring and
      other termination
      costs                                  -                                                                                              1,562


     (Gain) loss on
      derivatives                     (56,552)                                           22,514                                             43,574                     42,773


     Change in TRA
      liability                              -                                                                                                                           82


     Interest income                     (216)                                          (1,055)                                             (610)                   (4,864)


     Other income                        1,678                                                76                                                905                      (459)



     Operating cash margin                       $
              379,607                                            $
              396,908                      $
             1,083,781  $
         1,062,345


     Operating cash margin
      per Boe                                      $
              27.44                                              $
              37.13                          $
             28.62      $
         36.75




     Average price per
      Boe, without
      realized derivatives                         $
              36.65                                              $
              47.58                          $
             37.78      $
         47.17


     Operating cash margin
      percentage                  75
            %                                      78
           %                                      76
            %               78
           %




              (1)              Certain
                                  reclassifications
                                  to prior
                                  period amounts
                                  have been made
                                  to conform
                                  with current
                                  presentation.

Free Cash Flow (Outspend)

Free cash flow (outspend) is not a measure of net cash provided by operating activities as determined by GAAP. Free cash flow (outspend) is a supplemental non-GAAP financial measure that is used by the Company as an indicator of the Company's ability to manage its operating cash flow (outspend), internally fund its exploration and development activities, pay dividends, and to service or incur additional debt. The Company defines free cash flow (outspend) as net cash provided by operating activities before changes in operating assets and liabilities, net of acquisitions, less accrual-based development capital expenditures. The amounts included in the calculations of free cash flow (outspend) were computed in accordance with GAAP.

Free cash flow (outspend) is provided in addition to, and not as an alternative for, and should be read in conjunction with, the information contained in the Company's condensed consolidated financial statements prepared in accordance with GAAP (including the notes), included in its SEC filings and posted on its website. The following table provides a reconciliation of free cash flow (outspend) to the GAAP financial measure of net cash provided by operating activities.


                          
          
              Parsley Energy, Inc. and Subsidiaries


                            
            
                Free Cash Flow (Outspend)


                            
            
                (Unaudited, in thousands)




                                   Three Months                                                 Nine Months
                             Ended                                               Ended

                                                                                          ---

                                                     September 30, 2019


     Net cash provided by
      operating
      activities                                  $
              325,418                                                 $
       941,300


     Net change in
      operating assets
      and liabilities,
      net of acquisitions                13,694                                          (1,862)


     Total discretionary
      cash flow                         339,112                                                    $
           939,438




     Development of oil
      and natural gas
      properties                      (343,988)                                     (1,081,182)


     Reductions
      (additions) to oil
      and natural gas
      properties -change
      in capital accruals                25,695                                         (15,429)



     Total accrual-based
      development capital
      expenditures                    (318,293)                                     (1,096,611)


     Free cash flow
      (outspend)                                   $
              20,819                                               $
       (157,173)

Adjusted Net Income

Adjusted net income is not a measure of net income determined in accordance with GAAP. Adjusted net income is a supplemental non-GAAP performance measure used by the Company's management to evaluate financial performance, prior to (gains) losses on derivatives, net settlements on derivative instruments, net premiums received on options that settled during the period, gain on sale of property, restructuring and other termination costs, exploration and abandonment costs, acquisition costs, and change in TRA liability, while adjusting for noncontrolling interests and the associated changes in estimated income tax. Management believes adjusted net income is useful because it may enhance investors' ability to assess Parsley's historical and future financial performance. Adjusted net income should not be considered an alternative to, or more meaningful than, consolidated net income, operating income, or any other measure of financial performance presented in accordance with GAAP. The following table presents a reconciliation of the non-GAAP financial measure of adjusted net income to the GAAP financial measure of net income attributable to Parsley Energy, Inc. stockholders.


                                                                         
              
                Parsley Energy, Inc. and Subsidiaries


                                                                      
              
                Adjusted Net Income and Net Income Per Share


                                                                  
              
                (Unaudited, in thousands, except per share data)(1)




                                                                  Three Months Ended                                                 Nine Months Ended
                                                         September 30,                                                     September 30,


                                              2019                             2018                      2019                               2018

                                                                                                                                          ---

                   Net income
                    attributable to
                    Parsley Energy, Inc.
                    stockholders                   $
              119,710                                         $
              113,309                     $
           211,581  $
        315,354



     
                Adjustments:


      (Gain) loss on
       derivatives                        (56,552)                                      22,514                                          43,574                   42,773


      Net settlements on
       derivative
       instruments                           3,686                                        9,376                                        (13,108)                   (516)


      Net premiums on
       options that settled
       during the period                  (11,765)                                    (17,853)                                       (31,513)                (52,451)


      Gain on sale of
       property                            (1,887)                                     (1,383)                                        (1,887)                 (6,438)


      Restructuring and
       other termination
       costs                                     -                                                                                      1,562


      Exploration and
       abandonment costs                    11,988                                       11,140                                          35,054                   19,917


      Acquisition costs                          -                                                                                                                  2


      Change in TRA
       liability                                 -                                                                                                                 82


      Change in
       noncontrolling
       interests                             6,106                                      (2,745)                                        (4,113)                   (410)


      Change in estimated
       income tax                           10,675                                      (8,130)                                        (6,565)                 (4,647)



                   Adjusted net income              $
              81,961                                         $
              126,228                     $
           234,585  $
        313,666



                   Net income per diluted
                    share -as
                    reported(2)                       $
              0.43                                            $
              0.41                        $
           0.76     $
        1.16



     
                Adjustments:


      (Gain) loss on
       derivatives                                  $
              (0.20)                                           $
              0.08                        $
           0.16     $
        0.16


      Net settlements on
       derivative
       instruments                            0.01                                         0.03                                          (0.05)


      Net premiums on
       options that settled
       during the period                    (0.04)                                      (0.06)                                         (0.11)                  (0.19)


      Gain on sale of
       property                             (0.01)                                                                                     (0.01)                  (0.02)


      Restructuring and
       other termination
       costs                                     -                                                                                       0.01


      Exploration and
       abandonment costs                      0.04                                         0.04                                            0.13                     0.07


      Acquisition costs                          -


      Change in TRA
       liability                                 -


      Change in
       noncontrolling
       interests                              0.02                                       (0.01)                                         (0.01)


      Change in estimated
       income tax                             0.04                                       (0.04)                                         (0.04)                  (0.02)



                   Adjusted net income
                    per diluted share(3)              $
              0.29                                            $
              0.45                        $
           0.84     $
        1.16



      Basic weighted average
       shares outstanding -
       as reported(2)                      279,961                                      277,705                                         279,491                  270,262


      Effect of dilutive securities:


      Class B Common Stock                       -


      Restricted Stock and
       Restricted Stock
       Units                                   586                                          691                                             463                      584



      Diluted weighted
       average shares
       outstanding -as
       reported(2)                         280,547                                      278,396                                         279,954                  270,846



      Effect of dilutive securities:


      Class B Common Stock                       -


      Restricted Stock and
       Restricted Stock
       Units                                     -



                   Diluted weighted
                    average shares
                    outstanding for
                    adjusted net
                    income(3)              280,547                                      278,396                                         279,954                  270,846






              (1)              Certain
                                  reclassifications
                                  to prior
                                  period amounts
                                  have been made
                                  to conform
                                  with current
                                  presentation.



              (2)              For the three
                                  and nine
                                  months ended
                                  September 30,
                                  2019 and 2018,
                                  the number of
                                  weighted
                                  average
                                  diluted shares
                                  used to
                                  calculate
                                  actual net
                                  income per
                                  share is based
                                  on the fact
                                  that, under
                                  the "if
                                  converted"
                                  method, Class
                                  B Common Stock
                                  was not
                                  recognized
                                  because it
                                  would have
                                  been
                                  antidilutive.



              (3)              For purposes of
                                  calculating
                                  adjusted net
                                  income per
                                  diluted share
                                  for the three
                                  and nine
                                  months ended
                                  September 30,
                                  2019 and 2018,
                                  Class B Common
                                  Stock was not
                                  recognized
                                  because the
                                  shares would
                                  have been
                                  antidilutive
                                  using the "if
                                  converted"
                                  method.



       
                
                  Standalone Open Derivatives Positions

    ---



                                                                                                                       
      
          Parsley Energy, Inc. and Subsidiaries


                                                                                                                      
      
          Open Crude Oil Derivatives Positions(1)




                                                                        4Q19                  1Q20               2Q20                                             3Q20            4Q20

                                                                                                                                                                                   ---

                                    OPTION CONTRACTS:

    ---


       
                CUSHING


                     Put Spreads -Cushing
                      (MBbls/d)(2)                                      19.6


        Long Put Price ($/Bbl)                                                    $
       57.29


        Short Put Price ($/Bbl)                                                   $
       47.29


                     Three Way Collars -
                      Cushing (MBbls/d)(3)                              26.1


        Short Call Price ($/Bbl)                                                  $
       72.69


        Long Put Price ($/Bbl)                                                    $
       51.88


        Short Put Price ($/Bbl)                                                   $
       42.81


                     Collars -Cushing
                      (MBbls/d)(4)                                      21.2


        Short Call Price ($/Bbl)                                                  $
       58.37


        Long Put Price ($/Bbl)                                                    $
       54.56



       
                MIDLAND


                     Put Spreads -Midland
                      (MBbls/d)(2)                                       4.9


        Long Put Price ($/Bbl)                                                    $
       60.00


        Short Put Price ($/Bbl)                                                   $
       50.00


                     Three Way Collars -
                      Midland (MBbls/d)(3)                               4.9                              23.1                                                      23.1                               9.8               9.8


        Short Call Price ($/Bbl)                                                  $
       64.65                                 $
        68.57                                                      $
        68.57                          $
         65.00      $
          65.00


        Long Put Price ($/Bbl)                                                    $
       50.00                                 $
        56.86                                                      $
        56.86                          $
         54.67      $
          54.67


        Short Put Price ($/Bbl)                                                   $
       45.00                                 $
        46.86                                                      $
        46.86                          $
         44.67      $
          44.67


                     Swaps -Midland (MBbls/d)(5)                                             3.3                                   3.3



       Swap Price ($/Bbl)                                                                         $
     55.20                                                             $
      55.20


                     MAGELLAN EAST HOUSTON ("MEH")


                     Put Spreads -MEH
                      (MBbls/d)(2)                                       4.9


        Long Put Price ($/Bbl)                                                    $
       60.00


        Short Put Price ($/Bbl)                                                   $
       50.00


                     Three Way Collars -MEH
                      (MBbls/d)(3)                                       3.3                              46.2                                                      46.2                              37.5              37.5


        Short Call Price ($/Bbl)                                                  $
       75.00                                 $
        74.62                                                      $
        74.62                          $
         72.28      $
          72.28


        Long Put Price ($/Bbl)                                                    $
       60.00                                 $
        59.05                                                      $
        59.05                          $
         58.08      $
          58.08


        Short Put Price ($/Bbl)                                                   $
       50.00                                 $
        49.05                                                      $
        49.05                          $
         48.08      $
          48.08


                     Swaps -MEH (MBbls/d)(5)                                                                                                                     4.2                               4.2



       Swap Price ($/Bbl)                                                                                                                                             $
      56.30                               $
     56.30



       
                BRENT


                     Three Way Collars -Brent (MBbls/d)(3)                                                     11.5                                                           9.8                          9.8



       Short Call Price ($/Bbl)                                                                                          $
        74.29                                                      $
        74.17                          $
         74.17



       Long Put Price ($/Bbl)                                                                                            $
        62.29                                                      $
        62.33                          $
         62.33



       Short Put Price($/Bbl)                                                                                            $
        52.29                                                      $
        52.33                          $
         52.33


                     Total Option Contracts
                      (MBbls/d)                                         84.9                              72.6                                                      84.1                              61.3              61.3


                     Premium Realization
                      ($MM)(6)                                               $
     
         (10.9)                          $
      
          (14.1)                                                $
     
          (15.7)                    $
     
           (11.5)    $
     
        (11.5)


                                    BASIS SWAPS:

    ---

                     Midland-Cushing Basis
                      Swaps (MBbls/d)(7)                                35.9                               4.9                                                       4.9


        Basis Differential
         ($/Bbl)                                                                 $
       (0.78)                                 $
        0.25                                                       $
        0.25


                     Midland-MEH Basis Swaps
                      (MBbls/d)(7)                                       2.1


        Basis Differential
         ($/Bbl)                                                                   $
       5.10


                                                                              
           
             Parsley Energy, Inc. and Subsidiaries


                                                                            
           
             Open Natural Gas Derivatives Positions(1)




                                                        4Q19                    1Q20                                    2Q20               3Q20          4Q20



                                    OPTION CONTRACTS:

    ---


       
                HENRY HUB


                     Three Way Collars -Henry Hub
                      (MMBtu/d)(3)                    32,609


        Short Call Price ($/MMBtu)                             $
       3.93



       Put Price ($/MMBtu)                                    $
       3.00


        Short Put Price ($/MMBtu)                              $
       2.50



       
                WAHA


                     Swaps -Waha (MMBtu/d)(5)                     48,242                                               48,242                     48,152                48,152



       Swap Price ($/MMBtu)                                             $
         1.08                                                    $
      0.70                     $
      0.90         $
     0.86


                     Total Option Contracts (MMBtu/
                      d)                              32,609                            48,242                                             48,242             48,152           48,152


                                    BASIS SWAPS:

    ---

                     Waha-Henry Hub Basis Swaps
                      (MMBtu/d)(7)                    32,609


        Basis Differential ($/MMBtu)                         $
       (1.64)



       
                
                  Pro Forma Open Derivatives Positions

    ---



                                                                                                                           
           
             Parsley Energy, Inc. and Subsidiaries


                                                                                                                      
          
           Pro Forma Open Crude Oil Derivatives Positions(1)(8)




                                                                        4Q19                   1Q20               2Q20                                                    3Q20                   4Q20

                                                                                                                                                                                                  ---

                                    OPTION CONTRACTS:

    ---


       
                CUSHING


                     Put Spreads -Cushing
                      (MBbls/d)(2)                                      19.6


        Long Put Price ($/Bbl)                                                    $
       57.29


        Short Put Price ($/Bbl)                                                   $
       47.29


                     Three Way Collars -
                      Cushing (MBbls/d)(3)                              26.1


        Short Call Price ($/Bbl)                                                  $
       72.69


        Long Put Price ($/Bbl)                                                    $
       51.88


        Short Put Price ($/Bbl)                                                   $
       42.81


                     Collars -Cushing
                      (MBbls/d)(4)                                      21.2


        Short Call Price ($/Bbl)                                                  $
       58.37


        Long Put Price ($/Bbl)                                                    $
       54.56


                     Swaps -Cushing (MBbls/d)(5)                                             20.0                                         20.0                                                   20.0                                20.0



       Swap Price ($/Bbl)                                                                          $
     58.25                                                                    $
             58.25                               $
      58.25                          $
     58.25



       
                MIDLAND


                     Put Spreads -Midland
                      (MBbls/d)(2)                                       4.9


        Long Put Price ($/Bbl)                                                    $
       60.00


        Short Put Price ($/Bbl)                                                   $
       50.00


                     Three Way Collars -
                      Midland (MBbls/d)(3)                               4.9                               23.1                                                             23.1                                      9.8                  9.8


        Short Call Price ($/Bbl)                                                  $
       64.65                                      $
           68.57                                                             $
        68.57                             $
         65.00                 $
          65.00


        Long Put Price ($/Bbl)                                                    $
       50.00                                      $
           56.86                                                             $
        56.86                             $
         54.67                 $
          54.67


        Short Put Price ($/Bbl)                                                   $
       45.00                                      $
           46.86                                                             $
        46.86                             $
         44.67                 $
          44.67


                     Swaps -Midland (MBbls/d)(5)                                              3.3                                          3.3



       Swap Price ($/Bbl)                                                                          $
     55.20                                                                    $
             55.20


                     MAGELLAN EAST HOUSTON ("MEH")


                     Put Spreads -MEH
                      (MBbls/d)(2)                                       4.9


        Long Put Price ($/Bbl)                                                    $
       60.00


        Short Put Price ($/Bbl)                                                   $
       50.00


                     Three Way Collars -MEH
                      (MBbls/d)(3)                                       3.3                               46.2                                                             46.2                                     37.5                 37.5


        Short Call Price ($/Bbl)                                                  $
       75.00                                      $
           74.62                                                             $
        74.62                             $
         72.28                 $
          72.28


        Long Put Price ($/Bbl)                                                    $
       60.00                                      $
           59.05                                                             $
        59.05                             $
         58.08                 $
          58.08


        Short Put Price ($/Bbl)                                                   $
       50.00                                      $
           49.05                                                             $
        49.05                             $
         48.08                 $
          48.08


                     Swaps -MEH (MBbls/d)(5)                                                                                                                             4.2                                      4.2



       Swap Price ($/Bbl)                                                                                                                                                     $
             56.30                               $
      56.30



       
                BRENT


                     Three Way Collars -Brent (MBbls/d)(3)                                                      11.5                                                                         9.8                          9.8



       Short Call Price ($/Bbl)                                                                                               $
           74.29                                                             $
        74.17                             $
         74.17



       Long Put Price ($/Bbl)                                                                                                 $
           62.29                                                             $
        62.33                             $
         62.33



       Short Put Price ($/Bbl)                                                                                                $
           52.29                                                             $
        52.33                             $
         52.33


                     Total Option Contracts
                      (MBbls/d)                                         84.9                               92.6                                                            104.1                                     81.3                 81.3


                     Premium Realization
                      ($MM)(6)                                               $
     
         (10.9)                            $
         
             (14.1)                                                       $
     
          (15.7)                       $
     
           (11.5)             $
     
          (11.5)


                                    BASIS SWAPS:

    ---

                     Midland-Cushing Basis
                      Swaps (MBbls/d)(7)                                35.9                               30.9                                                             30.9                                     26.0                 26.0


        Basis Differential
         ($/Bbl)                                                                 $
       (0.78)                                    $
           (1.06)                                                           $
        (1.06)                           $
         (1.31)                 $
        (1.31)


                     Midland-MEH Basis Swaps
                      (MBbls/d)(7)                                       2.1


        Basis Differential
         ($/Bbl)                                                                   $
       5.10


                                                                             
            
             Parsley Energy, Inc. and Subsidiaries


                                                                         
         
            Pro Forma Open Natural Gas Derivatives Positions(1)(8)




                                                        4Q19                     1Q20                                   2Q20                      3Q20         4Q20



                                    OPTION CONTRACTS:

    ---


       
                HENRY HUB


                     Three Way Collars -Henry Hub
                      (MMBtu/d)(3)                    32,609


        Short Call Price ($/MMBtu)                             $
       3.93



       Put Price ($/MMBtu)                                    $
       3.00


        Short Put Price ($/MMBtu)                              $
       2.50



       
                WAHA


                     Swaps -Waha (MMBtu/d)(5)                     48,242                                               48,242                           48,152         48,152



       Swap Price ($/MMBtu)                                              $
         1.08                                                          $
      0.70             $
      0.90  $
     0.86


                     Total Option Contracts (MMBtu/d)             48,242                                               48,242                           48,152         48,152


                                    BASIS SWAPS:

    ---

                     Waha-Henry Hub Basis Swaps
                      (MMBtu/d)(7)                    32,609


        Basis Differential ($/MMBtu)                         $
       (1.64)




              (1)              Hedge
                                  positions as
                                  of
                                  11/5/2019.
                                  Prices
                                  represent
                                  the weighted
                                  average
                                  price of
                                  contracts
                                  scheduled
                                  for
                                  settlement
                                  during the
                                  period.



              (2)              When the
                                  reference
                                  price (WTI,
                                  Midland, or
                                  MEH, Brent,
                                  or Henry
                                  Hub) is
                                  above the
                                  long put
                                  price,
                                  Parsley
                                  receives the
                                  reference
                                  price. When
                                  the
                                  reference
                                  price is
                                  between the
                                  long put
                                  price and
                                  the short
                                  put price,
                                  Parsley
                                  receives the
                                  long put
                                  price. When
                                  the
                                  reference
                                  price is
                                  below the
                                  short put
                                  price,
                                  Parsley
                                  receives the
                                  reference
                                  price plus
                                  the
                                  difference
                                  between the
                                  short put
                                  price and
                                  the long put
                                  price.



              (3)              Functions
                                  similarly to
                                  put spreads
                                  except when
                                  the
                                  reference
                                  price is at
                                  or above the
                                  call price,
                                  Parsley
                                  receives the
                                  call price.



              (4)              When the
                                  reference
                                  price (WTI)
                                  is above the
                                  call price,
                                  Parsley
                                  receives the
                                  call price.
                                  When the
                                  reference
                                  price is
                                  below the
                                  long put
                                  price,
                                  Parsley
                                  receives the
                                  long put
                                  price. When
                                  the
                                  reference
                                  price is
                                  between the
                                  short call
                                  and long put
                                  prices,
                                  Parsley
                                  receives the
                                  reference
                                  price.



              (5)              Parsley
                                  receives the
                                  swap price.



              (6)              Premium
                                  realizations
                                  represent
                                  net premiums
                                  paid
                                  (including
                                  deferred
                                  premiums),
                                  which are
                                  recognized
                                  as income or
                                  loss in the
                                  period of
                                  settlement.



              (7)              Swaps that
                                  fix the
                                  basis
                                  differentials
                                  representing
                                  the index
                                  prices at
                                  which the
                                  Company
                                  sells its
                                  oil and gas
                                  produced in
                                  the Permian
                                  Basin less
                                  the WTI
                                  Cushing
                                  price and
                                  Henry Hub
                                  price,
                                  respectively.



              (8)                        4Q19
                                      positions
                                        reflect
                                        Parsley
                                    standalone.
                                           2020
                                      positions
                                        are pro
                                      forma for
                                        pending
                                    Jagged Peak
                                    acquisition
                                      announced
                                    10/14/2019.

No Offer or Solicitation

Communications in this news release do not constitute an offer to sell or the solicitation of an offer to subscribe for or buy any securities or a solicitation of any vote or approval with respect to the proposed transaction or otherwise, nor shall there be any sale, issuance or transfer of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of any such jurisdiction.

Additional Information for Shareholders

In connection with the proposed transaction, Parsley and Jagged Peak have filed materials with the Securities and Exchange Commission ("SEC"), including a Registration Statement on Form S-4 of Parsley (the "Registration Statement") that includes a preliminary joint proxy statement/prospectus of Parsley and Jagged Peak. The information in the Registration Statement is not complete and may be changed. After the Registration Statement is declared effective by the SEC, Parsley and Jagged Peak intend to mail a definitive proxy statement/prospectus to the shareholders of Parsley and the shareholders of Jagged Peak. This news release is not a substitute for the joint proxy statement/prospectus or the Registration Statement or for any other document that Parsley or Jagged Peak may file with the SEC and send to Parsley's shareholders and/or Jagged Peak's shareholders in connection with the proposed transaction. INVESTORS AND SECURITY HOLDERS OF PARSLEY AND JAGGED PEAK ARE URGED TO CAREFULLY AND THOROUGHLY READ THE JOINT PROXY STATEMENT AND THE REGISTRATION STATEMENT/PROSPECTUS, AS EACH MAY BE AMENDED OR SUPPLEMENTED FROM TIME TO TIME, AND OTHER RELEVANT DOCUMENTS FILED BY PARSLEY AND JAGGED PEAK WITH THE SEC, WHEN THEY BECOME AVAILABLE BECAUSE THEY WILL CONTAIN IMPORTANT INFORMATION ABOUT PARSLEY, JAGGED PEAK, THE PROPOSED TRANSACTION, THE RISKS RELATED THERETO AND RELATED MATTERS.

Investors will be able to obtain free copies of the Registration Statement and joint proxy statement/prospectus, as each may be amended from time to time, and other relevant documents filed by Parsley and Jagged Peak with the SEC (when they become available) through the website maintained by the SEC at www.sec.gov. Copies of documents filed with the SEC by Parsley will be available free of charge from Parsley's website at www.parsleyenergy.com under the "Investors" tab or by contacting Parsley's Investor Relations Department at (512) 505-5199 or IR@parsleyenergy.com. Copies of documents filed with the SEC by Jagged Peak will be available free of charge from Jagged Peak's website at www.jaggedpeakenergy.com under the "Investor Relations" tab or by contacting Jagged Peak's Investor Relations Department at (720) 215-3754 or jedwards@jaggedpeakenergy.com.

Participants in the Proxy Solicitation

Parsley, Jagged Peak and their respective directors and certain of their executive officers and other members of management and employees may be deemed, under SEC rules, to be participants in the solicitation of proxies from Parsley's shareholders and Jagged Peak's shareholders in connection with the proposed transaction. Information regarding the executive officers and directors of Parsley is included in its definitive proxy statement for its 2019 annual meeting filed with the SEC on April 8, 2019. Information regarding the executive officers and directors of Jagged Peak is included in its definitive proxy statement for its 2019 annual meeting filed with the SEC on April 10, 2019. Additional information regarding the persons who may be deemed participants and their direct and indirect interests, by security holdings or otherwise, will be set forth in the Registration Statement and joint proxy statement/prospectus and other materials when they are filed with the SEC in connection with the proposed transaction. Free copies of these documents may be obtained as described in the paragraphs above.

Cautionary Statement Regarding Forward-Looking Information

Certain statements in this news release concerning the proposed transaction, including any statements regarding the expected timetable for completing the proposed transaction, the results, effects, benefits and synergies of the proposed transaction, future opportunities for the combined company, future financial performance and condition, guidance and any other statements regarding Parsley's or Jagged Peak's future expectations, beliefs, plans, objectives, financial conditions, assumptions or future events or performance that are not historical facts are "forward-looking" statements based on assumptions currently believed to be valid. Forward-looking statements are all statements other than statements of historical facts. The words "anticipate," "believe," "ensure," "expect," "if," "intend," "estimate," "probable," "project," "forecasts," "predict," "outlook," "aim," "will," "could," "should," "would," "potential," "may," "might," "anticipate," "likely" "plan," "positioned," "strategy," and similar expressions or other words of similar meaning, and the negatives thereof, are intended to identify forward-looking statements. Specific forward-looking statements include statements regarding Parsley and Jagged Peak's plans and expectations with respect to the proposed transaction and the anticipated impact of the proposed transaction on the combined company's results of operations, financial position, growth opportunities and competitive position. The forward-looking statements are intended to be subject to the safe harbor provided by Section 27A of the Securities Act of 1933, Section 21E of the Securities Exchange Act of 1934 and the Private Securities Litigation Reform Act of 1995.

These forward-looking statements involve significant risks and uncertainties that could cause actual results to differ materially from those anticipated, including, but not limited to, the possibility that shareholders of Parsley may not approve the issuance of new shares of Parsley Class A common stock in the transaction or that shareholders of Jagged Peak may not approve the merger agreement; the risk that a condition to closing of the proposed transaction may not be satisfied, that either party may terminate the merger agreement or that the closing of the proposed transaction might be delayed or not occur at all; potential adverse reactions or changes to business or employee relationships, including those resulting from the announcement or completion of the transaction; the diversion of management time on transaction-related issues; the ultimate timing, outcome and results of integrating the operations of Parsley and Jagged Peak; the effects of the business combination of Parsley and Jagged Peak, including the combined company's future financial condition, results of operations, strategy and plans; the ability of the combined company to realize anticipated synergies in the timeframe expected or at all; changes in capital markets and the ability of the combined company to finance operations in the manner expected; regulatory approval of the transaction; the effects of commodity prices; the risks of oil and gas activities; and the fact that operating costs and business disruption may be greater than expected following the public announcement or consummation of the proposed transaction. Expectations regarding business outlook, including changes in revenue, pricing, capital expenditures, cash flow generation, strategies for our operations, oil and natural gas market conditions, legal, economic and regulatory conditions, and environmental matters are only forecasts regarding these matters.

Additional factors that could cause results to differ materially from those described above can be found in Parsley's Annual Report on Form 10-K for the year ended December 31, 2018 and in its subsequently filed Quarterly Reports on Form 10-Q, each of which is on file with the SEC and available from Parsley's website at www.parsleyenergy.com under the "Investors" tab, and in other documents Parsley files with the SEC, and in Jagged Peak's Annual Report on Form 10-K for the year ended December 31, 2018 and in its subsequently filed Quarterly Reports on Form 10-Q, each of which is on file with the SEC and available from Jagged Peak's website at www.jaggedpeakenergy.com under the "Investor Relations" tab, and in other documents Jagged Peak files with the SEC.

All forward-looking statements speak only as of the date they are made and are based on information available at that time. Neither Parsley nor Jagged Peak assumes any obligation to update forward-looking statements to reflect circumstances or events that occur after the date the forward-looking statements were made or to reflect the occurrence of unanticipated events except as required by federal securities laws. As forward-looking statements involve significant risks and uncertainties, caution should be exercised against placing undue reliance on such statements.

View original content to download multimedia:http://www.prnewswire.com/news-releases/parsley-energy-announces-third-quarter-2019-financial-and-operating-results-tightens-capital-budget-range-raises-production-guidance-and-lowers-unit-cost-estimates-300952196.html

SOURCE Parsley Energy, Inc.