Exhibit 99.1
Gulfport Energy Corporation Reports Fourth Quarter and Year-End 2011 Results
OKLAHOMA CITY (February 23, 2012) Gulfport Energy Corporation (NASDAQ: GPOR) today reported financial and operational results for the quarter and year ended December 31, 2011 and provided an update on its 2012 activities.
For the quarter ended December 31, 2011, Gulfport reported net income of $31.0 million on oil and gas revenues of $68.9 million, or $0.59 per diluted share. For the fourth quarter of 2011, EBITDA (as defined below) was $53.0 million and cash flow from operating activities before changes in working capital was $53.8 million.
For the year ended December 31, 2011, Gulfport reported net income of $108.4 million on oil and gas revenues of $229.0 million, or $2.20 per diluted share. For 2011, EBITDA (as defined below) was $172.7 million and cash flow from operating activities before changes in working capital was $173.6 million.
Financial Highlights
| Produced full-year oil and gas sales volumes of 2.33 million barrels of oil equivalent (BOE) during 2011, an 18% increase over 2010 |
| Increased average daily sales volumes to 7,193 barrels of oil equivalent per day (BOEPD) in the fourth quarter of 2011, a 12% sequential increase over the third quarter of 2011 and a 23% year-over-year increase from the fourth quarter of 2010 |
| Generated $53.0 million of EBITDA in the fourth quarter of 2011, a 20% sequential increase over the third quarter of 2011 and a 96% year-over-year increase from the fourth quarter of 2010 |
| Recorded net income of $31.0 million for the fourth quarter of 2011, a 7% sequential improvement over the third quarter of 2011 and a 116% year-over-year increase from the fourth quarter of 2010 |
| Reduced unit lease operating expense for the fourth quarter of 2011 to $8.76 per BOE, a 10% sequential decrease from the third quarter of 2011 and a 13% year-over-year decrease from the fourth quarter of 2010 |
Production
For the fourth quarter of 2011, net production was 617,932 barrels of oil, 186,296 thousand cubic feet (MCF) of natural gas and 535,354 gallons of natural gas liquids (NGL), or 661,728 BOE. Net production for the fourth quarter of 2011 by region was 362,996 BOE at West Cote Blanche Bay, 194,209 BOE at Hackberry, 93,760 BOE in the Permian Basin and an aggregate of 10,763 BOE in the Bakken, Niobrara and other areas. For 2011, Gulfport recorded net production of 2,128,077 barrels of oil, 878,148 MCF of natural gas and 2,468,466 gallons of NGL, or 2,333,208 BOE.
Realized price for the fourth quarter of 2011 including transportation costs was $109.18 per barrel of oil, $3.67 per MCF of natural gas and $1.39 per gallon of NGL, for a total equivalent of $104.11 per BOE. Realized price for the full-year 2011 including transportation costs was $104.33 per barrel of oil, $4.37 per MCF of natural gas and $1.25 per gallon of NGL, for a total equivalent of $98.13 per BOE.
Gulfport Energy Corporation
Production Schedule
(Unaudited)
4Q2011 | 4Q2010 | 2011 | 2010 | |||||||||||||
Production Volumes: |
||||||||||||||||
Oil (MBbls) |
617.9 | 491.1 | 2,128.1 | 1,777.1 | ||||||||||||
Natural Gas (MMcf) |
186.3 | 164.2 | 878.1 | 788.2 | ||||||||||||
NGL (MGal) |
535.4 | 767.6 | 2,468.5 | 2,820.7 | ||||||||||||
Oil equivalents (MBOE) |
661.7 | 536.7 | 2,333.2 | 1,975.6 | ||||||||||||
Average Realized Price: |
||||||||||||||||
Oil (per Bbl) |
$ | 109.18 | $ | 74.32 | $ | 104.33 | $ | 68.29 | ||||||||
Natural Gas (per Mcf) |
$ | 3.67 | $ | 3.99 | $ | 4.37 | $ | 4.40 | ||||||||
NGL (per Gal) |
$ | 1.39 | $ | 1.07 | $ | 1.25 | $ | 1.00 | ||||||||
Oil equivalents (BOE) |
$ | 104.11 | $ | 70.75 | $ | 98.13 | $ | 64.61 |
Year-End 2011 Reserves
Gulfport reported year-end 2011 total proved reserves of 19.37 million BOE, consisting of 16.75 million barrels of oil and 15.73 billion cubic feet of natural gas. In addition, Gulfports third party engineers estimated Gulfports year-end 2011 probable reserves to be 19.59 million barrels of oil and 13.95 billion cubic feet of natural gas, or 21.92 million BOE. At year-end 2011, 43.9% of Gulfports proved reserves were classified as proved developed reserves.
GULFPORT ENERGY CORPORATION
DECEMBER 31, 2011 NET RESERVES
(Unaudited)
Oil MMBBL |
Natural Gas BCF |
Oil Equivalent MMBOE |
||||||||||
Proved Developed Producing |
4.70 | 4.19 | 5.39 | |||||||||
Proved Developed Non-Producing |
2.79 | 1.96 | 3.12 | |||||||||
Proved Undeveloped |
9.26 | 9.58 | 10.86 | |||||||||
|
|
|
|
|
|
|||||||
Total Proved Reserves |
16.75 | 15.73 | 19.37 | |||||||||
|
|
|
|
|
|
|||||||
Probable Reserves |
19.59 | 13.95 | 21.92 | |||||||||
|
|
|
|
|
|
|||||||
Total Proved and Probable Reserves |
36.34 | 29.68 | 41.29 | |||||||||
|
|
|
|
|
|
In accordance with SEC guidelines (SEC Case), at year-end 2011, reserve calculations were based on the average first day of the month price for the prior 12 months. The prices utilized for Gulfports year-end 2011 reserve report were $96.19 per barrel of crude oil and $4.12 per MMBTU of natural gas, in each case as adjusted by lease for transportation fees and regional price differentials. Utilizing these prices, the present value of Gulfports total proved reserves discounted at 10% (referred to as PV-10) was $490 million at December 31, 2011, which represents a 25% increase from year-end 2010. The PV-10 value of our total proved and probable reserves was $914 million at December 31, 2011. In addition to the SEC Case, Gulfport has also prepared estimates of its year-end PV-10 values using two alternate commodity price assumptions. The following table summarizes Gulfports PV-10 values as of December 31, 2011 under each of the three cases.
GULFPORT ENERGY CORPORATION
DECEMBER 31, 2011 PV-10 Sensitivities
(Unaudited)
SEC Case ($MM) |
Flat Price Case¹ ($MM) |
NYMEX Case² ($MM) |
||||||||||
Proved Developed Producing |
$ | 205 | $ | 215 | $ | 213 | ||||||
Proved Developed Non-Producing |
$ | 133 | $ | 145 | $ | 142 | ||||||
Proved Undeveloped |
$ | 152 | $ | 159 | $ | 152 | ||||||
|
|
|
|
|
|
|||||||
Total Proved Reserves |
$ | 490 | $ | 519 | $ | 507 | ||||||
|
|
|
|
|
|
|||||||
Probable Reserves |
$ | 424 | $ | 455 | $ | 410 | ||||||
|
|
|
|
|
|
|||||||
Total Proved and Probable Reserves |
$ | 914 | $ | 974 | $ | 917 | ||||||
|
|
|
|
|
|
¹ | The Flat Price Case was based on the posted spot prices as of December 30, 2011 for both oil and natural gas. For oil and natual gas liquids, the West Texas Intermediate posted price of $98.83 per barrel was adjusted by lease for quality, transportation fees and regional price differentials. For natural gas, the Henry Hub spot price of $2.89 per MMBTU was adjusted by lease for energy content, transportation fees, and regional price differentials. Such prices were held constant throughout the estimated lives of the reserves. |
² | The NYMEX Case was based on the forward closing prices on the New York Mercantile Exchange for oil and natural gas as of February 15, 2011. For oil and natural gas liquids, the price was based on a crude oil price which decreased from $104.13 per barrel to $88.66 per barrel during the life of the reserves and was adjusted by lease for quality, transportation fees and regional price differentials. For natural gas, the price was based on a natural gas price which increased from $2.43 per MMBTU to $6.96 per MMBTU over the life of the properties and was adjusted by lease for energy content, transportation fees and regional price differentials. |
Grizzly Oil Sands Reserves and Resource
Effective December 31, 2011, third party engineers GLJ Petroleum Consultants Ltd. (GLJ) provided an assessment report to Grizzly Oil Sands ULC (Grizzly), a company in which Gulfport holds an approximate 25% equity interest, estimating that Grizzly has 67 million barrels of Proved reserves, 47 million barrels of Probable reserves, 2.262 billion barrels of Best Estimate (P50) Contingent Resource.
The following table summarizes GLJs determination of Grizzlys reserves and resources effective December 31, 2011.
Reserves and Resources | Grizzly Interest (Millions of Barrels) |
|||
Proved Reserves |
67 | |||
Probable Reserves |
47 | |||
|
|
|||
Proved + Probable (2P) Reserves |
114 | |||
|
|
|||
Best Estimate (P50) Contingent Resource |
2,262 | |||
|
|
The GLJ reserve and resource assessment report was prepared in accordance with National Instrument 51-101 using the assumptions and methodology outlined in the Canadian Oil and Gas Evaluation Handbook. For important qualifications and limitations relating to these oil sands reserves and resources, please see Oil Sands Reserves & Resources Notes below.
Operational Update
Utica Shale
Gulfport has spud its first horizontal well in the Utica Shale of Eastern Ohio. Gulfport has contracted the drilling rig for the remainder of 2012 and has filed five drilling permits with the Ohio Department of Natural Resources. Gulfport currently anticipates adding a second drilling rig in April 2012. Gulfport has approximately 125,000 gross (62,500 net) acres under lease in the Utica Shale.
Canadian Oil Sands
In the Canadian Oil Sands, Grizzlys Algar Lake SAGD Project has received regulatory approval and Grizzly continues to be on budget and on track for commissioning in the fourth quarter of 2012 with first production by mid-year 2013. In addition, Grizzly is currently conducting an active winter exploration program. Grizzly has drilled a total of 22 core holes at Thickwood during the current winter drilling season and is currently in the process of conducting a seismic survey over the acreage. Following the 2011/2012 winter exploration program, Grizzlys Thickwood Hills property will have been explored to a sufficient level so as to support the filing of a SAGD project regulatory application.
As previously announced, Grizzly recently entered into an agreement with Petrobank Energy and Resources Ltd. (Petrobank) to purchase its May River property for Cdn$225 million, subject to customary closing adjustments. The May River property includes 46,720 acres (18,250 hectares) of 100% working interest oil sands leases in the Athabasca oil sands area and 90.6 million barrels of Proved + Probable (2P) reserves and 624.1 million barrels of Best Estimate (P50) Contingent Resource based upon steam assisted gravity drainage (SAGD) development. Grizzly intends to develop the May River property using SAGD recovery technology and its Advanced, Relocatable, Modular, Standardized(ARMS) development model.
Permian Basin
In the Permian Basin, 39 gross (17 net) wells were drilled on Gulfports acreage during 2011. Two drilling rigs are currently active on Gulfports acreage in the Permian and Gulfport anticipates the first horizontal well on its acreage will be spud in March 2012.
Hackberry
At Hackberry, Gulfport drilled 22 wells, completing 17 wells as productive during 2011 with three wells waiting on completion at year-end 2011. In addition, Gulfport performed 24 recompletions at the field. At present, Gulfport has two rigs active at Hackberry drilling ahead on the third and fourth wells of 2012 at the field.
West Cote Blanche Bay (WCBB)
At WCBB, Gulfport drilled 21 wells, completing 19 wells as productive during 2011 with one well waiting on completion at year-end 2011. In addition, Gulfport performed 68 recompletions at the field. At present, Gulfport has two rigs active at WCBB drilling ahead on the fourth and fifth wells of 2012 at the field.
Niobrara
In the Niobrara, Gulfport drilled three gross (1.5 net) vertical wells during 2011, all of which have tested commercial rates of oil as un-stimulated, natural open-hole completions. Gulfport is currently in the process of inserting slotted liners into each of the three wells. Gulfport has completed a 60 square mile 3-D seismic survey over its Craig Dome prospect and has received a processed version of the 3-D seismic. Gulfport is in the process of selecting drilling locations based upon the results of the 3-D seismic survey and plans to begin drilling in May 2012.
Thailand
Tatex Thailand III, LLC, a company in which Gulfport owns a 17.9% interest, recently conducted the flow test on the TEW-E well. During testing, the TEW-E well produced rates as high as 16 million cubic feet (MMCF) per day of natural gas for short intervals, but would then fall to a sustained rate of 2 MMCF per day. Flow test results combined with pressure buildup information have confirmed that the TEW-E well lacks sufficient permeability to deliver commercial quantities of gas.
Presentation
An updated presentation has been posted to the Companys website. The presentation can be found at www.gulfportenergy.com under the Webcasts & Presentations section on the Investor Relations page. Information on the Companys website does not constitute a portion of this press release.
2012 Guidance
Gulfport estimates 2012 production to be in the range of 3.0 million to 3.2 million BOE. Capital expenditures for drilling activities and infrastructure projects during 2012 are estimated to be in the range of $215 million to $225 million. For 2012, Gulfport projects
lease operating expense to be in the range of $8.00 to $9.50 per BOE, general and administrative expense to be between $2.50 to $3.50 per BOE, production taxes to be between $8.00 to $9.50 per BOE and depreciation, depletion and amortization expense to be in the range of $32.00 to $34.00 per BOE.
GULFPORT ENERGY CORPORATION
2012 GUIDANCE
Year Ending 12/31/2012 |
||||
Forecasted Production |
||||
Oil Equivalent - BOE |
3,000,000 - 3,200,000 | |||
Average Daily Oil Equivalent Midpoint - BOEPD |
8,197 - 8,743 | |||
Projected Year-Over-Year Production Increase¹ |
29% - 37 | % | ||
Projected Cash Operating Costs per BOE |
||||
Lease Operating Expense - $/BOE |
$ | 8.00 - $9.50 | ||
Production Taxes - $/BOE |
$ | 8.00 - $9.50 | ||
General and Administrative - $/BOE |
$ | 2.50 - $3.50 | ||
|
|
|||
Total Project Cash Operating Costs - $/BOE |
$ | 18.50 - $22.50 | ||
Depreciation, Depletion and Amortization per BOE |
$ | 32.00 - $34.00 | ||
Budgeted Capital Expenditures - In Millions:² |
||||
West Cote Blanche Bay |
$ | 42 - $45 | ||
Hackberry |
$ | 24 - $26 | ||
Permian |
$ | 23 - $25 | ||
Niobrara |
$ | 5 - $6 | ||
Grizzly |
$ | 40 - $43 | ||
Utica |
$ | 72 - $76 | ||
Thailand |
$ | 6 | ||
|
|
|||
Total Budgeted Capital Expenditures |
$ | 215 - $225 |
¹ | Based upon 2011 actual production of 2.33 million BOE and the 2012 forecasted production |
² | Excludes amounts for acquisitions |
Conference Call
Gulfport will host a conference call on February 23, 2012 at 12:00 p.m. Central Time to discuss its fourth quarter and full-year 2011 financial and operational results. Interested parties may listen to the call via Gulfports website at www.gulfportenergy.com or by calling toll-free at 877-291-1287 or 973-409-9250 for international callers. The passcode for the call is 44446131. A replay of the call will be available for two weeks at 855-859-2056 or 404-537-3406 for international callers. The replay passcode is 44446131. The webcast will be archived on the Companys website and can be accessed on the Companys Investor Relations page.
About Gulfport
Gulfport Energy Corporation is an Oklahoma City-based independent oil and natural gas exploration and production company with its principal producing properties located along the Louisiana Gulf Coast and in the Permian Basin in West Texas. Gulfport has also acquired acreage positions in the Niobrara Formation of Western Colorado and the Utica Shale of Eastern Ohio. In addition, Gulfport holds a sizeable acreage position in the Alberta Oil Sands in Canada through its interest in Grizzly Oil Sands ULC and has interests in entities that operate in Southeast Asia, including the Phu Horm gas field in Thailand.
Forward Looking Statements
This press release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the Securities Act), and Section 21E of the Securities Exchange Act of 1934, as amended (the Exchange Act). All statements, other than statements of historical facts, included in this press release that address activities, events or developments that Gulfport expects or anticipates will or may occur in the future, including such things as future capital expenditures (including the amount and nature thereof), business strategy and measures to implement strategy, competitive strength, goals, expansion and growth of Gulfports business and operations, plans, market conditions, references to future success, reference to intentions as to future matters and other such matters are forward-looking statements. These statements are based on certain assumptions and analyses made by Gulfport in light of its experience and its perception of historical trends, current conditions and expected future developments as well as other factors it believes are appropriate in the circumstances. However, whether actual results and developments will conform with Gulfports expectations and predictions is subject to a number of risks and uncertainties, general economic, market, credit or business conditions; the opportunities (or lack thereof) that may be presented to and pursued by Gulfport; competitive actions by other oil and gas companies; changes in laws or regulations; and other factors, many of which are beyond the control of Gulfport. Information concerning these and other factors can be found in the Companys filings with the Securities and Exchange Commission, including its Forms 10-K, 10-Q and 8-K. Consequently, all of the forward-looking statements made in this news release are qualified by these cautionary statements and there can be no assurances that the actual results or developments anticipated by Gulfport will be realized, or even if realized, that they will have the expected consequences to or effects on Gulfport, its business or operations. Gulfport has no intention, and disclaims any obligation, to update or revise any forward-looking statements, whether as a result of new information, future results or otherwise.
Non-GAAP Financial Measures
EBITDA is a non-GAAP financial measure equal to net income, the most directly comparable GAAP financial measure, plus interest expense, income tax expense (benefit), accretion expense and depreciation, depletion and amortization. Cash flow from
operating activities before changes in operating assets and liabilities is a non-GAAP financial measure equal to cash provided by operating activities before changes in operating assets and liabilities. The Company has presented EBITDA because it uses EBITDA as an integral part of its internal reporting to measure its performance and to evaluate the performance of its senior management. EBITDA is considered an important indicator of the operational strength of the Companys business. EBITDA eliminates the uneven effect of considerable amounts of non-cash depletion, depreciation of tangible assets and amortization of certain intangible assets. A limitation of this measure, however, is that it does not reflect the periodic costs of certain capitalized tangible and intangible assets used in generating revenues in the Companys business. Management evaluates the costs of such tangible and intangible assets and the impact of related impairments through other financial measures, such as capital expenditures, investment spending and return on capital. Therefore, the Company believes that EBITDA provides useful information to its investors regarding its performance and overall results of operations. EBITDA and cash flow from operating activities before changes in operating assets and liabilities are not intended to be performance measures that should be regarded as an alternative to, or more meaningful than, either net income as an indicator of operating performance or to cash flows from operating activities as a measure of liquidity. In addition, EBITDA and cash flow from operating activities before changes in operating assets and liabilities are not intended to represent funds available for dividends, reinvestment or other discretionary uses, and should not be considered in isolation or as a substitute for measures of performance prepared in accordance with GAAP. The EBITDA and cash flow from operating activities before changes in operating assets and liabilities presented in this press release may not be comparable to similarly titled measures presented by other companies, and may not be identical to corresponding measures used in the Companys various agreements.
Oil Sands Reserves and Resource Notes:
(1) | Proved reserves are defined in the Canadian Oil and Gas Evaluation Handbook (the COGE Handbook) as those reserves that can be estimated with a high degree of certainty to be recoverable. It is likely that the actual remaining quantities recovered will exceed the estimated Proved reserves. |
(2) | Probable reserves are defined in the COGE Handbook as those additional reserves that are less certain to be recovered than proved reserves. It is equally likely that the actual remaining quantities recovered will be greater or less than the sum of the estimated proved plus probable reserves. |
(3) | Contingent Resources are defined in the COGE Handbook as those quantities of petroleum estimated, as of a given date, to be potentially recoverable from known accumulations using established technology or technology under development, but which are not currently considered to be commercially recoverable due to one or more contingencies. |
(4) | Prospective Resources are defined in the COGE Handbook as those quantities of petroleum estimated, as of a given date, to be potentially recoverable from undiscovered accumulations by application of future development projects. |
(5) | Best Estimate as defined in the COGE Handbook is considered to be the best estimate of the quantity that will actually be recovered from the accumulation. If probabilistic methods are used, this term is a measure of central tendency of the uncertainty distribution (P50). |
(6) | It should be noted that reserves, Contingent Resources and Prospective Resources involve different risks associated with achieving commerciality. There is no certainty that it will be commercially viable for Grizzly to produce any portion of the Contingent Resources. There is no certainty that any portion of Grizzlys Prospective Resources will be discovered. If discovered, there is no certainty that it will be commercially viable to produce any portion of the Prospective Resources. Grizzlys Prospective Resource estimates discussed in this press release have been risked for the chance of discovery but not for the chance of development and hence are considered by Grizzly as partially risked estimates. |
Investor & Media Contact:
Paul K. Heerwagen
Director, Investor Relations
pheerwagen@gulfportenergy.com
405-242-4888
GULFPORT ENERGY CORPORATION
CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||||||||||
2011 | 2010 | 2011 | 2010 | |||||||||||||
Revenues: |
||||||||||||||||
Oil and condensate sales |
$ | 67,466,000 | $ | 36,497,000 | $ | 222,025,000 | $ | 121,350,000 | ||||||||
Gas sales |
683,000 | 655,000 | 3,838,000 | 3,468,000 | ||||||||||||
Natural gas liquids sales |
744,000 | 823,000 | 3,090,000 | 2,818,000 | ||||||||||||
Other income (expense) |
53,000 | 49,000 | 301,000 | 285,000 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
68,946,000 | 38,024,000 | 229,254,000 | 127,921,000 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Costs and expenses: |
||||||||||||||||
Lease operating expenses |
5,794,000 | 5,402,000 | 20,897,000 | 17,614,000 | ||||||||||||
Production taxes |
7,813,000 | 3,576,000 | 26,333,000 | 13,966,000 | ||||||||||||
Depreciation, depletion, and amortization |
21,714,000 | 11,995,000 | 62,320,000 | 38,907,000 | ||||||||||||
General and administrative |
1,865,000 | 1,625,000 | 8,074,000 | 6,063,000 | ||||||||||||
Accretion expense |
175,000 | 156,000 | 666,000 | 617,000 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
37,361,000 | 22,754,000 | 118,290,000 | 77,167,000 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
INCOME (LOSS) FROM OPERATIONS: |
31,585,000 | 15,270,000 | 110,964,000 | 50,754,000 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
OTHER (INCOME) EXPENSE: |
||||||||||||||||
Interest expense |
237,000 | 607,000 | 1,400,000 | 2,761,000 | ||||||||||||
Interest income |
(47,000 | ) | (143,000 | ) | (186,000 | ) | (387,000 | ) | ||||||||
Loss from equity method investments |
512,000 | 491,000 | 1,418,000 | 977,000 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
702,000 | 955,000 | 2,632,000 | 3,351,000 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
INCOME BEFORE INCOME TAXES |
30,883,000 | 14,315,000 | 108,332,000 | 47,403,000 | ||||||||||||
INCOME TAX EXPENSE (BENEFIT): |
(91,000 | ) | | (90,000 | ) | 40,000 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
NET INCOME |
$ | 30,974,000 | $ | 14,315,000 | $ | 108,422,000 | $ | 47,363,000 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
NET INCOME PER COMMON SHARE: |
||||||||||||||||
Basic |
$ | 0.59 | $ | 0.32 | $ | 2.22 | $ | 1.08 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted |
$ | 0.59 | $ | 0.32 | $ | 2.20 | $ | 1.07 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Basic weighted average shares outstanding |
52,331,045 | 44,607,180 | 48,754,840 | 43,863,190 | ||||||||||||
Diluted weighted average shares outstanding |
52,814,781 | 44,982,744 | 49,206,963 | 44,256,092 |
GULFPORT ENERGY CORPORATION
CONSOLIDATED BALANCE SHEETS
December 31, 2011 |
December 31, 2010 |
|||||||
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 93,897,000 | $ | 2,468,000 | ||||
Accounts receivable - oil and gas |
28,019,000 | 14,952,000 | ||||||
Accounts receivable - related parties |
4,731,000 | 573,000 | ||||||
Prepaid expenses and other current assets |
1,327,000 | 1,732,000 | ||||||
Short-term derivative instruments |
1,601,000 | | ||||||
|
|
|
|
|||||
Total current assets |
129,575,000 | 19,725,000 | ||||||
|
|
|
|
|||||
Property and equipment: |
||||||||
Oil and natural gas properties, full-cost accounting, $138,623,000 and $16,778,000 excluded from amortization in 2011 and 2010, respectively |
1,035,754,000 | 747,344,000 | ||||||
Other property and equipment |
8,024,000 | 7,609,000 | ||||||
Accumulated depletion, depreciation, amortization and impairment |
(575,142,000 | ) | (512,822,000 | ) | ||||
|
|
|
|
|||||
Property and equipment, net |
468,636,000 | 242,131,000 | ||||||
|
|
|
|
|||||
Other assets: |
||||||||
Equity investments |
86,824,000 | 33,021,000 | ||||||
Note receivable - related party |
| 20,006,000 | ||||||
Other assets |
5,123,000 | 4,182,000 | ||||||
|
|
|
|
|||||
Total other assets |
91,947,000 | 57,209,000 | ||||||
|
|
|
|
|||||
Deferred tax asset |
1,000,000 | 628,000 | ||||||
|
|
|
|
|||||
Total assets |
$ | 691,158,000 | $ | 319,693,000 | ||||
|
|
|
|
|||||
Liabilities and Stockholders Equity |
||||||||
Current liabilities: |
||||||||
Accounts payable and accrued liabilities |
$ | 43,872,000 | $ | 41,155,000 | ||||
Asset retirement obligation - current |
620,000 | 635,000 | ||||||
Short-term derivative instruments |
| 4,720,000 | ||||||
Current maturities of long-term debt |
141,000 | 2,417,000 | ||||||
|
|
|
|
|||||
Total current liabilities |
44,633,000 | 48,927,000 | ||||||
|
|
|
|
|||||
Asset retirement obligationlong-term |
12,033,000 | 10,210,000 | ||||||
Long-term debt, net of current maturities |
2,142,000 | 49,500,000 | ||||||
|
|
|
|
|||||
Total liabilities |
58,808,000 | 108,637,000 | ||||||
|
|
|
|
|||||
Commitments and contingencies (Notes 17 and 18) |
||||||||
Preferred stock, $.01 par value; 5,000,000 authorized, 30,000 authorized as redeemable 12% cumulative preferred stock, Series A; 0 issued and outstanding |
| | ||||||
Stockholders equity: |
||||||||
Common stock - $.01 par value, 100,000,000 authorized, 55,621,371 issued and outstanding in 2011 and 44,645,435 in 2010 |
556,000 | 446,000 | ||||||
Paid-in capital |
604,584,000 | 296,253,000 | ||||||
Accumulated other comprehensive income (loss) |
2,663,000 | (1,768,000 | ) | |||||
Retained earnings (accumulated deficit) |
24,547,000 | (83,875,000 | ) | |||||
|
|
|
|
|||||
Total stockholders equity |
632,350,000 | 211,056,000 | ||||||
|
|
|
|
|||||
Total liabilities and stockholders equity |
$ | 691,158,000 | $ | 319,693,000 | ||||
|
|
|
|
Gulfport Energy Corporation
Reconciliation of EBITDA and Cash Flow
(Unaudited)
Three Months Ended | Twelve Months Ended | |||||||||||||||
December 31, 2011 | December 31, 2010 | December 31, 2011 | December 31, 2010 | |||||||||||||
Net income |
$ | 30,974,000 | $ | 14,315,000 | $ | 108,422,000 | $ | 47,363,000 | ||||||||
Interest expense |
237,000 | 607,000 | 1,400,000 | 2,761,000 | ||||||||||||
Income tax expense (benefit) |
(91,000 | ) | | (90,000 | ) | 40,000 | ||||||||||
Accretion expense |
175,000 | 156,000 | 666,000 | 617,000 | ||||||||||||
Depreciation, depletion and amortization |
21,714,000 | 11,995,000 | 62,320,000 | 38,907,000 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
EBITDA |
$ | 53,009,000 | $ | 27,073,000 | $ | 172,718,000 | $ | 89,688,000 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Three Months Ended | Twelve Months Ended | |||||||||||||||
December 31, 2011 | December 31, 2010 | December 31, 2011 | December 31, 2010 | |||||||||||||
Cash provided by operating activities |
$ | 36,092,000 | $ | 27,601,000 | $ | 158,138,000 | $ | 85,835,000 | ||||||||
Adjustments: |
||||||||||||||||
Changes in operating assets and liabilities |
17,734,000 | (682,000 | ) | 15,456,000 | 1,962,000 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Operating Cash Flow |
$ | 53,826,000 | $ | 26,919,000 | $ | 173,594,000 | $ | 87,797,000 | ||||||||
|
|
|
|
|
|
|
|