Exhibit 99.2

GULFPORT ENERGY CORPORATION

Summary Unaudited Pro Forma Consolidated Financial Information

The following unaudited pro forma consolidated financial information is presented to illustrate the effect of Gulfport’s (or our) purchase of oil and gas assets from Vitruvian for cash and shares of our common stock to be issued to Vitruvian in the Acquisition. The unaudited pro forma balance sheet as of December 31, 2016 is based on our historical financial statements as of December 31, 2016 after giving effect to the transaction as if it had occurred on December 31, 2016. The unaudited pro forma statements of operations for the fiscal year ended December 31, 2016 are based on the historical financial statements for such period after giving effect to the transaction as if it had occurred on January 1, 2016. The unaudited pro forma financial information should be read in conjunction with our historical consolidated financial statements and notes thereto included in our reports filed with the SEC under the Securities Exchange Act of 1934, as amended.

The preparation of the unaudited pro forma consolidated financial information is based on financial statements prepared in accordance with accounting principles generally accepted in the United States of America. These principles require the use of estimates that affect the reported amounts of assets, liabilities, revenues and expenses. Actual results could differ from those estimates.

The unaudited pro forma consolidated financial information is provided for illustrative purposes only and does not purport to represent what our actual results of operations or our financial position would have been had the transactions occurred on the respective dates assumed, nor is it indicative of our future operating results or financial position. The pro forma adjustments reflected in the accompanying unaudited pro forma consolidated financial information reflect estimates and assumptions that our management believes to be reasonable.


GULFPORT ENERGY CORPORATION

UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET

At December 31, 2016

 

                 Pro        
     Gulfport     Vitruvian     Forma     Gulfport  
     Historical     Historical     Adjustments     Combined  
    

(in thousands)

 
Assets         

Current assets:

        

Cash and cash equivalents

   $ 1,275,875     $ 2,632     $ (1,171,725 ) (1), (2)    $ 106,782  

Restricted cash

     185,000       —         (185,000 ) (2)      —    

Accounts receivable - oil and gas

     136,761       38,304       (38,304 ) (1)      136,761  

Accounts receivable - related parties

     16       2,187       (2,187 ) (1)      16  

Prepaid expenses and other current assets

     7,639       12,834       (12,834 ) (1)      7,639  

Short-term derivative instruments

     3,488       2,275       (2,275 ) (1)      3,488  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total current assets

     1,608,779       58,232       (1,412,325     254,686  
  

 

 

   

 

 

   

 

 

   

 

 

 

Property and equipment:

        

Oil and natural gas properties, full-cost accounting, $1,580,305, $368,238 and $3,058,815 excluded from amortization as reported and pro forma as adjusted, respectively

     6,071,920       1,252,966       569,524  (2)      7,894,410  

Other property and equipment

     68,986       17,199       (17,199 ) (1)      68,986  

Accumulated depletion, depreciation, amortization and impairment

     (3,789,780     (498,256     498,256  (1)      (3,789,780
  

 

 

   

 

 

   

 

 

   

 

 

 

Property and equipment, net

     2,351,126       771,909       1,050,581       4,173,616  
  

 

 

   

 

 

   

 

 

   

 

 

 

Other assets

        

Equity investments

     243,920       —         —         243,920  

Deferred financing costs

     —         1,386       (1,386 ) (1)      —    

Long-term derivative instruments

     5,696       —         —         5,696  

Deferred tax asset

     4,692       —         —         4,692  

Other assets

     8,932       28       (28 ) (1)      8,932  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other assets

     263,240       1,414       (1,414     263,240  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

   $ 4,223,145     $ 831,555     $ (363,158   $ 4,691,542  
  

 

 

   

 

 

   

 

 

   

 

 

 
Liabilities and Stockholders’ Equity         

Current liabilities:

        

Accounts payable and accrued liabilities

   $ 265,124     $ 69,637     $ (69,637 ) (1)    $ 265,124  

Asset retirement obligation - current

     195       —         —         195  

Short-term derivative instruments

     119,219       15,384       (15,384 ) (1)      119,219  

Current maturities of long-term debt

     276       221,500       (221,500 ) (1)      276  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total current liabilities

     384,814       306,521       (306,521     384,814  
  

 

 

   

 

 

   

 

 

   

 

 

 

Long-term derivative instrument

     26,759       6,443       (6,443 ) (1)      26,759  

Asset retirement obligation - long-term

     34,081       6,647       (2,889 ) (1), (2)      37,839  

Long-term debt, net of current maturities

     1,593,599       98,731       (98,731 ) (1)      1,593,599  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities

     2,039,253       418,342       (414,584     2,043,011  
  

 

 

   

 

 

   

 

 

   

 

 

 

Commitments and contingencies

        

Preferred stock, $.01 par value

        

Stockholders’ equity:

        

Common stock - $.01 par value

     1,588       —         239  (2)      1,827  

Paid-in capital

     3,946,442       —         464,400  (2)      4,410,842  

Accumulated other comprehensive loss

     (53,058     —         —         (53,058

Retained (deficit) earnings

     (1,711,080     413,213       (413,213 ) (1)      (1,711,080
  

 

 

   

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

     2,183,892       413,213       51,426       2,648,531  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 4,223,145     $ 831,555     $ (363,158   $ 4,691,542  
  

 

 

   

 

 

   

 

 

   

 

 

 


GULFPORT ENERGY CORPORATION

UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

YEAR ENDED DECEMBER 31, 2016

 

                 Vitruvian        
     Gulfport     Vitruvian     Acquisition        
     Historical     Historical     Adjustments     Pro Forma  
     (in thousands)  

Revenues:

        

Gas sales

   $ 420,128     $ 96,741     $ —       $ 516,869  

Oil and condensate sales

     81,173       49,585       —         130,758  

Natural gas liquids sales

     59,115       29,070       —         88,185  

Net loss on gas, oil and NGL derivatives

     (174,506     —         (38,209 ) (3)      (212,715
  

 

 

   

 

 

   

 

 

   

 

 

 
     385,910       175,396       (38,209     523,097  
  

 

 

   

 

 

   

 

 

   

 

 

 

Costs and expenses:

        

Lease operating expenses

     68,877       6,819       —         75,696  

Production taxes

     13,276       3,055       —         16,331  

Midstream gathering and processing

     165,972       42,042       —         208,014  

Depreciation, depletion, and amortization

     245,974       64,751       34,396  (4)      345,121  

Impairment of oil and gas properties

     715,495       190,532       —         906,027  

General and administrative

     43,409       17,553       (13,188 ) (5)      47,774  

Accretion expense

     1,057       —         337  (6)      1,394  
  

 

 

   

 

 

   

 

 

   

 

 

 
     1,254,060       324,752       21,545       1,600,357  
  

 

 

   

 

 

   

 

 

   

 

 

 

LOSS FROM OPERATIONS:

     (868,150     (149,356     (59,754     (1,077,260
  

 

 

   

 

 

   

 

 

   

 

 

 

OTHER (INCOME) EXPENSE:

        

Interest expense

     63,530       —         —         63,530  

Interest income

     (1,230     —         —         (1,230

Insurance proceeds

     (5,718     —         —         (5,718

Loss on debt extinguishment

     23,776       —         —         23,776  

Gain Loss on derivative contracts, net

     —         38,209       (38,209 ) (3)      —    

Loss from equity method investments

     33,985       —         —         33,985  

Loss on sale of assets

     —         85       —         85  

Other expense

     129       —         —         129  
  

 

 

   

 

 

   

 

 

   

 

 

 
     114,472       38,294       (38,209     114,557  
  

 

 

   

 

 

   

 

 

   

 

 

 

LOSS BEFORE INCOME TAXES

     (982,622     (187,650     (21,545     (1,191,817

INCOME TAX (BENEFIT) EXPENSE

     (2,913     49       1,528  (7)      (1,336
  

 

 

   

 

 

   

 

 

   

 

 

 

NET LOSS

   $ (979,709   $ (187,699   $ (23,073   $ (1,190,481
  

 

 

   

 

 

   

 

 

   

 

 

 

NET LOSS PER COMMON SHARE:

        

Basic

   $ (7.97       $ (8.11
  

 

 

       

 

 

 

Diluted

   $ (7.97       $ (8.11
  

 

 

       

 

 

 

Weighted average common shares outstanding - Basic

     122,952,866         23,852,117       146,804,983  

Weighted average common shares outstanding - Diluted

     122,952,866         23,852,117       146,804,983  

Notes:

 

(1) These adjustments reflect the elimination of certain assets and liabilities that were not part of the assets acquired or liabilities assumed in the Vitruvian Acquisition.


(2) The Vitruvian Acquisition qualified as a business combination for accounting purposes and, as such, the Company estimated the fair value of the acquired properties as of the February 17, 2017 acquisition date. The fair value of the consideration transferred at the closing date of the Vitruvian Acquisition is allocated in the following preliminary purchase price allocation:

 

     (In thousands)  

Consideration:

  

Cash

   $ 1,354,093  

Fair value of Gulfport’s common stock issued(i)

     464,639  
  

 

 

 

Total Consideration

   $ 1,818,732  

Estimated Fair Value of Assets Acquired and Liabilities Assumed:

  

Oil and natural gas properties

  

Proved properties

   $ 341,144  

Unproved properties

     1,481,346  

Asset retirement obligations

     (3,758
  

 

 

 
   $ 1,818,732  

 

(i) 23,852,117 shares of Gulfport common stock at $19.48 per share (closing price at February 17, 2017)

Upon closing of the Vitruvian Acquisition, the Company transferred $1.35 billion in cash, subject to certain adjustments, and approximately 23.9 million shares of the Company’s common stock (of which approximately 5.2 million shares are subject to the indemnity escrow). The value of the purchase price consideration may change based upon the finalization of purchase price adjustments and finalization of the Company’s valuation of the assets acquired and liabilities assumed.

The initial purchase price of $1.85 billion consisted of cash consideration of $1.35 billion and equity consideration of $500.0 million (23,852,117 shares of Gulfport common stock based on equity offering price of $20.96 on December 15, 2016). The decrease in the price of Gulfport’s common stock from $20.96 on December 15, 2016 to $19.48 on February 17, 2017 resulted in a decrease to the fair value of the total consideration paid of approximately $35.3 million, which resulted in a closing date fair value lower than the initial purchase price.

 

(3) The following adjustment has been made to the presentation of Vitruvian historical amounts to conform with the Company’s presentation.

a. Reclassification of $38,209 of loss on derivative contracts, net to net loss on gas, oil and NGL derivatives.

 

(4) To adjust historical depletion expense associated with the oil and gas properties acquired. The pro forma adjustment includes adjusting the acquired oil and natural gas properties to their fair value calculated as of the acquisition date and applying the full cost method of accounting.
(5) Reflects adjustment for historical general and administrative costs not acquired.
(6) To adjust historical accretion expense associated with the oil and gas properties acquired.
(7) To adjust historical income tax expense for the oil and gas properties acquired.