Exhibit 99.2
Year ended December 31, 2024
Supplemental Information of Gulfport Energy
Production Volumes by Asset Area : Quarter ended, December 31, 2024
Production Volumes
| Three Months Ended December 31, 2024 | Three Months Ended December 31, 2023 | |||||||
| Natural gas (Mcf/day) | ||||||||
| Utica & Marcellus | 790,745 | 795,776 | ||||||
| SCOOP | 167,330 | 181,044 | ||||||
| Total | 958,075 | 976,820 | ||||||
| Oil and condensate (Bbl/day) | ||||||||
| Utica & Marcellus | 3,800 | 1,116 | ||||||
| SCOOP | 1,429 | 2,382 | ||||||
| Total | 5,229 | 3,498 | ||||||
| NGL (Bbl/day) | ||||||||
| Utica & Marcellus | 3,875 | 1,991 | ||||||
| SCOOP | 7,129 | 8,932 | ||||||
| Total | 11,004 | 10,923 | ||||||
| Combined (Mcfe/day) | ||||||||
| Utica & Marcellus | 836,798 | 814,415 | ||||||
| SCOOP | 218,674 | 248,926 | ||||||
| Total | 1,055,472 | 1,063,341 | ||||||
Totals may not sum or recalculate due to rounding.
Page 2
Production Volumes by Asset Area : Year ended, December 31, 2024
Production Volumes
| Year Ended December 31, 2024 | Year Ended December 31, 2023 | |||||||
| Natural gas (Mcf/day) | ||||||||
| Utica & Marcellus | 810,242 | 765,556 | ||||||
| SCOOP | 157,391 | 194,187 | ||||||
| Total | 967,633 | 959,743 | ||||||
| Oil and condensate (Bbl/day) | ||||||||
| Utica & Marcellus | 2,314 | 698 | ||||||
| SCOOP | 1,672 | 3,035 | ||||||
| Total | 3,986 | 3,733 | ||||||
| NGL (Bbl/day) | ||||||||
| Utica & Marcellus | 2,928 | 2,346 | ||||||
| SCOOP | 7,503 | 9,672 | ||||||
| Total | 10,431 | 12,018 | ||||||
| Combined (Mcfe/day) | ||||||||
| Utica & Marcellus | 841,695 | 783,822 | ||||||
| SCOOP | 212,441 | 270,429 | ||||||
| Total | 1,054,136 | 1,054,251 | ||||||
Totals may not sum or recalculate due to rounding.
Page 3
Production and Pricing : Quarter ended, December 31, 2024
The following table summarizes production and related pricing for the quarter ended December 31, 2024, as compared to such data for the quarter ended December 31, 2023:
| Three Months Ended December 31, 2024 | Three Months Ended December 31, 2023 | |||||||
| Natural gas sales | ||||||||
| Natural gas production volumes (MMcf) | 88,143 | 89,867 | ||||||
| Natural gas production volumes (MMcf) per day | 958 | 977 | ||||||
| Total sales | $ | 221,554 | $ | 212,631 | ||||
| Average price without the impact of derivatives ($/Mcf) | $ | 2.51 | $ | 2.37 | ||||
| Impact from settled derivatives ($/Mcf) | $ | 0.48 | $ | 0.54 | ||||
| Average price, including settled derivatives ($/Mcf) | $ | 2.99 | $ | 2.91 | ||||
| Oil and condensate sales | ||||||||
| Oil and condensate production volumes (MBbl) | 481 | 322 | ||||||
| Oil and condensate production volumes (MBbl) per day | 5 | 3 | ||||||
| Total sales | $ | 31,294 | $ | 23,642 | ||||
| Average price without the impact of derivatives ($/Bbl) | $ | 65.05 | $ | 73.47 | ||||
| Impact from settled derivatives ($/Bbl) | $ | 0.70 | $ | (3.32 | ) | |||
| Average price, including settled derivatives ($/Bbl) | $ | 65.75 | $ | 70.15 | ||||
| NGL sales | ||||||||
| NGL production volumes (MBbl) | 1,012 | 1,005 | ||||||
| NGL production volumes (MBbl) per day | 11 | 11 | ||||||
| Total sales | $ | 31,985 | $ | 26,782 | ||||
| Average price without the impact of derivatives ($/Bbl) | $ | 31.59 | $ | 26.65 | ||||
| Impact from settled derivatives ($/Bbl) | $ | (0.61 | ) | $ | 2.72 | |||
| Average price, including settled derivatives ($/Bbl) | $ | 30.98 | $ | 29.37 | ||||
| Natural gas, oil and condensate and NGL sales | ||||||||
| Natural gas equivalents (MMcfe) | 97,103 | 97,827 | ||||||
| Natural gas equivalents (MMcfe) per day | 1,055 | 1,063 | ||||||
| Total sales | $ | 284,833 | $ | 263,055 | ||||
| Average price without the impact of derivatives ($/Mcfe) | $ | 2.93 | $ | 2.69 | ||||
| Impact from settled derivatives ($/Mcfe) | $ | 0.43 | $ | 0.51 | ||||
| Average price, including settled derivatives ($/Mcfe) | $ | 3.36 | $ | 3.20 | ||||
| Production Costs: | ||||||||
| Average lease operating expenses ($/Mcfe) | $ | 0.20 | $ | 0.17 | ||||
| Average taxes other than income ($/Mcfe) | $ | 0.08 | $ | 0.08 | ||||
| Average transportation, gathering, processing and compression ($/Mcfe) | $ | 0.91 | $ | 0.91 | ||||
| Total lease operating expenses, midstream costs and production taxes ($/Mcfe) | $ | 1.19 | $ | 1.16 | ||||
Page 4
Production and Pricing : Year ended, December 31, 2024
The following table summarizes production and related pricing for the year ended December 31, 2024, as compared to such data for the year ended December 31, 2023:
| Year Ended December 31, 2024 | Year Ended December 31, 2023 | |||||||
| Natural gas sales | ||||||||
| Natural gas production volumes (MMcf) | 354,154 | 350,306 | ||||||
| Natural gas production volumes (MMcf) per day | 968 | 960 | ||||||
| Total sales | $ | 714,160 | $ | 831,812 | ||||
| Average price without the impact of derivatives ($/Mcf) | $ | 2.02 | $ | 2.37 | ||||
| Impact from settled derivatives ($/Mcf) | $ | 0.80 | $ | 0.42 | ||||
| Average price, including settled derivatives ($/Mcf) | $ | 2.82 | $ | 2.79 | ||||
| Oil and condensate sales | ||||||||
| Oil and condensate production volumes (MBbl) | 1,459 | 1,363 | ||||||
| Oil and condensate production volumes (MBbl) per day | 4 | 4 | ||||||
| Total sales | $ | 101,589 | $ | 99,854 | ||||
| Average price without the impact of derivatives ($/Bbl) | $ | 69.64 | $ | 73.27 | ||||
| Impact from settled derivatives ($/Bbl) | $ | 0.11 | $ | (2.53 | ) | |||
| Average price, including settled derivatives ($/Bbl) | $ | 69.75 | $ | 70.74 | ||||
| NGL sales | ||||||||
| NGL production volumes (MBbl) | 3,818 | 4,386 | ||||||
| NGL production volumes (MBbl) per day | 10 | 12 | ||||||
| Total sales | $ | 112,855 | $ | 119,717 | ||||
| Average price without the impact of derivatives ($/Bbl) | $ | 29.56 | $ | 27.29 | ||||
| Impact from settled derivatives ($/Bbl) | $ | (0.56 | ) | $ | 2.07 | |||
| Average price, including settled derivatives ($/Bbl) | $ | 29.00 | $ | 29.36 | ||||
| Natural gas, oil and condensate and NGL sales | ||||||||
| Natural gas equivalents (MMcfe) | 385,814 | 384,802 | ||||||
| Natural gas equivalents (MMcfe) per day | 1,054 | 1,054 | ||||||
| Total sales | $ | 928,604 | $ | 1,051,383 | ||||
| Average price without the impact of derivatives ($/Mcfe) | $ | 2.41 | $ | 2.73 | ||||
| Impact from settled derivatives ($/Mcfe) | $ | 0.73 | $ | 0.40 | ||||
| Average price, including settled derivatives ($/Mcfe) | $ | 3.14 | $ | 3.13 | ||||
| Production Costs: | ||||||||
| Average lease operating expenses ($/Mcfe) | $ | 0.18 | $ | 0.18 | ||||
| Average taxes other than income ($/Mcfe) | $ | 0.08 | $ | 0.09 | ||||
| Average transportation, gathering, processing and compression ($/Mcfe) | $ | 0.91 | $ | 0.91 | ||||
| Total lease operating expenses, midstream costs and production taxes ($/Mcfe) | $ | 1.17 | $ | 1.17 | ||||
Totals may not sum or recalculate due to rounding.
Page 5
Consolidated Statements of Income: Quarter ended, December 31, 2024
(In thousands, except per share data)
(Unaudited)
| Three Months Ended December 31, 2024 | Three Months Ended December 31, 2023 | |||||||
| REVENUES: | ||||||||
| Natural gas sales | $ | 221,554 | $ | 212,631 | ||||
| Oil and condensate sales | 31,294 | 23,642 | ||||||
| Natural gas liquid sales | 31,985 | 26,782 | ||||||
| Net (loss) gain on natural gas, oil and NGL derivatives | (44,960 | ) | 226,053 | |||||
| Total revenues | 239,873 | 489,108 | ||||||
| OPERATING EXPENSES: | ||||||||
| Lease operating expenses | 19,269 | 17,004 | ||||||
| Taxes other than income | 7,626 | 7,868 | ||||||
| Transportation, gathering, processing and compression | 88,189 | 88,748 | ||||||
| Depreciation, depletion and amortization | 84,322 | 80,968 | ||||||
| Impairment of oil and natural gas properties | 342,727 | — | ||||||
| General and administrative expenses | 12,129 | 11,362 | ||||||
| Accretion expense | 602 | 665 | ||||||
| Total operating expenses | 554,864 | 206,615 | ||||||
| (LOSS) INCOME FROM OPERATIONS | (314,991 | ) | 282,493 | |||||
| OTHER EXPENSE (INCOME): | ||||||||
| Interest expense | 13,955 | 14,667 | ||||||
| Other, net | 3,806 | (7,490 | ) | |||||
| Total other expense | 17,761 | 7,177 | ||||||
| (LOSS) INCOME BEFORE INCOME TAXES | (332,752 | ) | 275,316 | |||||
| INCOME TAX (BENEFIT) EXPENSE: | ||||||||
| Current | — | — | ||||||
| Deferred | (59,510 | ) | 29,585 | |||||
| Total income tax (benefit) expense | (59,510 | ) | 29,585 | |||||
| NET (LOSS) INCOME | (273,242 | ) | 245,731 | |||||
| Dividends on Preferred Stock | (937 | ) | (1,122 | ) | ||||
| Participating securities - Preferred Stock | — | (35,629 | ) | |||||
| NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ | (274,179 | ) | $ | 208,980 | |||
| NET (LOSS) INCOME PER COMMON SHARE: | ||||||||
| Basic | $ | (15.40 | ) | $ | 11.28 | |||
| Diluted | $ | (15.40 | ) | $ | 11.13 | |||
| Weighted average common shares outstanding—Basic | 17,803 | 18,524 | ||||||
| Weighted average common shares outstanding—Diluted | 17,803 | 18,829 | ||||||
Page 6
Consolidated Statements of Income: Year ended, December 31, 2024
(In thousands, except per share data)
(Unaudited)
| Year Ended December 31, 2024 | Year Ended December 31, 2023 | |||||||
| REVENUES: | ||||||||
| Natural gas sales | $ | 714,160 | $ | 831,812 | ||||
| Oil and condensate sales | 101,589 | 99,854 | ||||||
| Natural gas liquid sales | 112,855 | 119,717 | ||||||
| Net gain on natural gas, oil and NGL derivatives | 29,527 | 740,319 | ||||||
| Total revenues | 958,131 | 1,791,702 | ||||||
| OPERATING EXPENSES: | ||||||||
| Lease operating expenses | 70,112 | 68,648 | ||||||
| Taxes other than income | 29,737 | 33,717 | ||||||
| Transportation, gathering, processing and compression | 351,237 | 348,631 | ||||||
| Depreciation, depletion and amortization | 325,723 | 319,715 | ||||||
| Impairment of oil and natural gas properties | 373,214 | — | ||||||
| General and administrative expenses | 42,558 | 38,600 | ||||||
| Restructuring costs | — | 4,762 | ||||||
| Accretion expense | 2,307 | 2,782 | ||||||
| Total operating expenses | 1,194,888 | 816,855 | ||||||
| (LOSS) INCOME FROM OPERATIONS | (236,757 | ) | 974,847 | |||||
| OTHER EXPENSE (INCOME): | ||||||||
| Interest expense | 59,982 | 57,069 | ||||||
| Loss on debt extinguishment | 13,388 | — | ||||||
| Other, net | 7,336 | (27,982 | ) | |||||
| Total other expense | 80,706 | 29,087 | ||||||
| (LOSS) INCOME BEFORE INCOME TAXES | (317,463 | ) | 945,760 | |||||
| INCOME TAX BENEFIT: | ||||||||
| Current | — | — | ||||||
| Deferred | (56,077 | ) | (525,156 | ) | ||||
| Total income tax benefit | (56,077 | ) | (525,156 | ) | ||||
| NET (LOSS) INCOME | (261,386 | ) | 1,470,916 | |||||
| Dividends on preferred stock | (4,230 | ) | (4,840 | ) | ||||
| Participating securities - preferred stock | — | (212,360 | ) | |||||
| NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ | (265,616 | ) | $ | 1,253,716 | |||
| NET (LOSS) INCOME PER COMMON SHARE: | ||||||||
| Basic | $ | (14.72 | ) | $ | 67.24 | |||
| Diluted | $ | (14.72 | ) | $ | 66.46 | |||
| Weighted average common shares outstanding—Basic | 18,050 | 18,645 | ||||||
| Weighted average common shares outstanding—Diluted | 18,050 | 18,902 | ||||||
Page 7
(In thousands, except share data)
(Unaudited)
| December 31, 2024 | December 31, 2023 | |||||||
| Assets | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 1,473 | $ | 1,929 | ||||
| Accounts receivable—oil, natural gas, and natural gas liquids sales | 155,942 | 122,479 | ||||||
| Accounts receivable—joint interest and other | 8,727 | 22,221 | ||||||
| Prepaid expenses and other current assets | 7,086 | 16,951 | ||||||
| Short-term derivative instruments | 58,085 | 233,226 | ||||||
| Total current assets | 231,313 | 396,806 | ||||||
| Property and equipment: | ||||||||
| Oil and natural gas properties, full-cost method | ||||||||
| Proved oil and natural gas properties | 3,349,805 | 2,904,519 | ||||||
| Unproved properties | 221,650 | 204,233 | ||||||
| Other property and equipment | 11,291 | 9,165 | ||||||
| Total property and equipment | 3,582,746 | 3,117,917 | ||||||
| Less: accumulated depletion, depreciation, amortization and impairment | (1,564,475 | ) | (865,618 | ) | ||||
| Total property and equipment, net | 2,018,271 | 2,252,299 | ||||||
| Other assets: | ||||||||
| Long-term derivative instruments | 6,003 | 47,566 | ||||||
| Deferred tax asset | 581,233 | 525,156 | ||||||
| Operating lease assets | 6,099 | 14,299 | ||||||
| Other assets | 22,778 | 31,487 | ||||||
| Total other assets | 616,113 | 618,508 | ||||||
| Total assets | $ | 2,865,697 | $ | 3,267,613 | ||||
Page 8
Consolidated Balance Sheets
(In thousands, except share data)
(Unaudited)
| December 31, 2024 | December 31, 2023 | |||||||
| Liabilities, Mezzanine Equity and Stockholders’ Equity | ||||||||
| Current liabilities: | ||||||||
| Accounts payable and accrued liabilities | $ | 298,081 | $ | 309,532 | ||||
| Short-term derivative instruments | 41,889 | 21,963 | ||||||
| Current portion of operating lease liabilities | 5,538 | 12,959 | ||||||
| Total current liabilities | 345,508 | 344,454 | ||||||
| Non-current liabilities: | ||||||||
| Long-term derivative instruments | 35,081 | 18,602 | ||||||
| Asset retirement obligation | 32,949 | 29,941 | ||||||
| Non-current operating lease liabilities | 561 | 1,340 | ||||||
| Long-term debt | 702,857 | 667,382 | ||||||
| Total non-current liabilities | 771,448 | 717,265 | ||||||
| Total liabilities | $ | 1,116,956 | $ | 1,061,719 | ||||
| Commitments and contingencies | ||||||||
| Mezzanine equity: | ||||||||
| Preferred stock - $0.0001 par value, 110.0 thousand shares authorized, 37.3 thousand and outstanding at December 31, 2024, and 44.2 thousand issued and outstanding at December 31, 2023 | 37,348 | 44,214 | ||||||
| Stockholders’ equity: | ||||||||
| Common stock - $0.0001 par value, 42.0 million shares authorized, 17.8 million issued and outstanding at December 31, 2024, and 18.3 million issued and outstanding at December 31, 2023 | 2 | 2 | ||||||
| Additional paid-in capital | 129,059 | 315,726 | ||||||
| Common stock held in reserve, 0 shares at December 31, 2024, and 62.0 thousand shares at December 31, 2023 | — | (1,996 | ) | |||||
| Retained earnings | 1,582,332 | 1,847,948 | ||||||
| Total stockholders’ equity | $ | 1,711,393 | $ | 2,161,680 | ||||
| Total liabilities, mezzanine equity and stockholders’ equity | $ | 2,865,697 | $ | 3,267,613 | ||||
Page 9
Consolidated Statement of Cash Flows: Quarter ended, December 31, 2024
(In thousands)
(Unaudited)
| Three Months Ended December 31, 2024 | Three Months Ended December 31, 2023 | |||||||
| Cash flows from operating activities: | ||||||||
| Net (loss) income | $ | (273,242 | ) | $ | 245,731 | |||
| Adjustments to reconcile net (loss) income to net cash provided by operating activities: | ||||||||
| Depletion, depreciation and amortization | 84,322 | 80,968 | ||||||
| Impairment of oil and natural gas properties | 342,727 | — | ||||||
| Net loss (gain) on derivative instruments | 44,960 | (226,053 | ) | |||||
| Net cash receipts on settled derivative instruments | 41,696 | 50,252 | ||||||
| Deferred income tax (benefit) expense | (59,510 | ) | 29,585 | |||||
| Stock-based compensation expense | 2,548 | 2,077 | ||||||
| Other, net | 1,806 | 1,778 | ||||||
| Changes in operating assets and liabilities, net | (36,459 | ) | (28,837 | ) | ||||
| Net cash provided by operating activities | 148,848 | 155,501 | ||||||
| Cash flows from investing activities: | ||||||||
| Additions to oil and natural gas properties | (77,188 | ) | (116,228 | ) | ||||
| Proceeds from sale of oil and natural gas properties | 225 | 12 | ||||||
| Other, net | 21 | (1,030 | ) | |||||
| Net cash used in investing activities | (76,942 | ) | (117,246 | ) | ||||
| Cash flows from financing activities: | ||||||||
| Principal payments on Credit Facility | (211,000 | ) | (250,000 | ) | ||||
| Borrowings on Credit Facility | 219,000 | 273,000 | ||||||
| Debt issuance costs and loan commitment fees | (113 | ) | (103 | ) | ||||
| Dividends on preferred stock | (937 | ) | (1,122 | ) | ||||
| Repurchase of common stock under Repurchase Program | (41,323 | ) | (46,408 | ) | ||||
| Repurchase of common stock under Repurchase Program - related party | (39,269 | ) | (20,000 | ) | ||||
| Shares exchanged for tax withholdings | (8 | ) | (16 | ) | ||||
| Other, net | (3 | ) | (2 | ) | ||||
| Net cash used in financing activities | (73,653 | ) | (44,651 | ) | ||||
| Net change in cash, cash equivalents and restricted cash | (1,747 | ) | (6,396 | ) | ||||
| Cash and cash equivalents at beginning of period | 3,220 | 8,325 | ||||||
| Cash and cash equivalents at end of period | $ | 1,473 | $ | 1,929 | ||||
Page 10
Consolidated Statement of Cash Flows: Year ended, December 31, 2024
(In thousands)
(Unaudited)
| Year Ended December 31, 2024 | Year Ended December 31, 2023 | |||||||
| Cash flows from operating activities: | ||||||||
| Net (loss) income | $ | (261,386 | ) | $ | 1,470,916 | |||
| Adjustments to reconcile net (loss) income to net cash provided by operating activities: | ||||||||
| Depletion, depreciation and amortization | 325,723 | 319,715 | ||||||
| Impairment of oil and natural gas properties | 373,214 | — | ||||||
| Loss on debt extinguishment | 13,388 | — | ||||||
| Net gain on derivative instruments | (29,527 | ) | (740,319 | ) | ||||
| Net cash receipts on settled derivative instruments | 282,637 | 152,199 | ||||||
| Deferred income tax benefit | (56,077 | ) | (525,156 | ) | ||||
| Stock-based compensation expense | 10,958 | 9,480 | ||||||
| Other, net | 6,315 | 7,645 | ||||||
| Changes in operating assets and liabilities, net | (15,212 | ) | 28,701 | |||||
| Net cash provided by operating activities | 650,033 | 723,181 | ||||||
| Cash flows from investing activities: | ||||||||
| Additions to oil and natural gas properties | (454,098 | ) | (537,360 | ) | ||||
| Proceeds from sale of oil and natural gas properties | 225 | 2,659 | ||||||
| Other, net | (2,120 | ) | (2,526 | ) | ||||
| Net cash used in investing activities | (455,993 | ) | (537,227 | ) | ||||
| Cash flows from financing activities: | ||||||||
| Principal payments on Credit Facility | (1,036,000 | ) | (998,000 | ) | ||||
| Borrowings on Credit Facility | 956,000 | 971,000 | ||||||
| Issuance of 2029 Senior Notes | 650,000 | — | ||||||
| Early retirement of 2026 Senior Notes | (524,298 | ) | — | |||||
| Premium paid on 2026 Senior Notes | (12,941 | ) | — | |||||
| Debt issuance costs and loan commitment fees | (14,933 | ) | (7,068 | ) | ||||
| Dividends on preferred stock | (4,230 | ) | (4,840 | ) | ||||
| Repurchase of common stock under Repurchase Program | (105,344 | ) | (108,735 | ) | ||||
| Repurchase of common stock under Repurchase Program - related party | (79,133 | ) | (40,430 | ) | ||||
| Shares exchanged for tax withholdings | (23,614 | ) | (3,207 | ) | ||||
| Other, net | (3 | ) | (4 | ) | ||||
| Net cash used in financing activities | (194,496 | ) | (191,284 | ) | ||||
| Net change in cash and cash equivalents | (456 | ) | (5,330 | ) | ||||
| Cash and cash equivalents at beginning of period | 1,929 | 7,259 | ||||||
| Cash and cash equivalents at end of period | $ | 1,473 | $ | 1,929 | ||||
Page 11
Gulfport’s 2025 guidance assumes commodity strip prices as of January 27, 2025, adjusted for applicable commodity and location differentials, and no property acquisitions or divestitures.
| Year Ending | ||||||||
| December 31, 2025 | ||||||||
| Low | High | |||||||
| Production | ||||||||
| Average daily gas equivalent (MMcfe/day) | 1,040 | 1,065 | ||||||
| Average daily liquids production (MBbl/day) | 18.0 | 20.5 | ||||||
| % Gas | ~89% | |||||||
| Realizations (before hedges) | ||||||||
| Natural gas (differential to NYMEX settled price) ($/Mcf) | $ | (0.20 | ) | $ | (0.35 | ) | ||
| NGL (% of WTI) | 40 | % | 50 | % | ||||
| Oil (differential to NYMEX WTI) ($/Bbl) | $ | (5.50 | ) | $ | (6.50 | ) | ||
| Expenses | ||||||||
| Lease operating expense ($/Mcfe) | $ | 0.19 | $ | 0.22 | ||||
| Taxes other than income ($/Mcfe) | $ | 0.08 | $ | 0.10 | ||||
| Transportation, gathering, processing and compression ($/Mcfe) | $ | 0.93 | $ | 0.97 | ||||
| Recurring cash general and administrative(1,2) ($/Mcfe) | $ | 0.12 | $ | 0.14 | ||||
| Total | ||||||||
| Capital expenditures (incurred) | (in millions) | |||||||
| Operated D&C | $ | 335 | $ | 355 | ||||
| Maintenance leasehold and land | $ | 35 | $ | 40 | ||||
| Total base capital expenditures | $ | 370 | $ | 395 | ||||
| (1) | Recurring cash G&A includes capitalization. It excludes non-cash stock compensation and expenses related to the continued administration of our prior Chapter 11 filing. |
| (2) | This is a non-GAAP measure. Reconciliations of these non-GAAP measures and other disclosures are provided with the supplemental financial tables available on our website at www.gulfportenergy.com. |
Page 12
The below details Gulfport’s hedging positions as of February 20, 2025.
| 1Q2025 | 2Q2025 | 3Q2025 | 4Q2025 | Full Year 2025 | Full Year 2026 | |||||||||||||||||||
| Natural Gas Contract Summary: | ||||||||||||||||||||||||
| Fixed Price Swaps | ||||||||||||||||||||||||
| Volume (BBtupd) | 263 | 270 | 270 | 270 | 268 | 200 | ||||||||||||||||||
| Weighted Average Price ($/MMBtu) | $ | 3.82 | $ | 3.82 | $ | 3.82 | $ | 3.82 | $ | 3.82 | $ | 3.64 | ||||||||||||
| Fixed Price Collars | ||||||||||||||||||||||||
| Volume (BBtupd) | 220 | 220 | 220 | 220 | 220 | 90 | ||||||||||||||||||
| Weighted Average Floor Price ($/MMBtu) | $ | 3.37 | $ | 3.37 | $ | 3.37 | $ | 3.37 | $ | 3.37 | $ | 3.35 | ||||||||||||
| Weighted Average Ceiling Price ($/MMBtu) | $ | 4.23 | $ | 4.23 | $ | 4.23 | $ | 4.23 | $ | 4.23 | $ | 4.10 | ||||||||||||
| Fixed Price Calls Sold | ||||||||||||||||||||||||
| Volume (BBtupd) | 200 | 200 | 200 | 173 | 193 | — | ||||||||||||||||||
| Weighted Average Price ($/MMBtu) | $ | 5.76 | $ | 5.76 | $ | 5.76 | $ | 5.93 | $ | 5.80 | $ | — | ||||||||||||
| Basis Contract Summary: | ||||||||||||||||||||||||
| Rex Zone 3 Basis | ||||||||||||||||||||||||
| Volume (BBtupd) | 110 | 110 | 110 | 110 | 110 | 80 | ||||||||||||||||||
| Differential ($/MMBtu) | $ | (0.20 | ) | $ | (0.20 | ) | $ | (0.20 | ) | $ | (0.20 | ) | $ | (0.20 | ) | $ | (0.18 | ) | ||||||
| Tetco M2 Basis | ||||||||||||||||||||||||
| Volume (BBtupd) | 230 | 230 | 230 | 230 | 230 | 130 | ||||||||||||||||||
| Differential ($/MMBtu) | $ | (0.96 | ) | $ | (0.96 | ) | $ | (0.96 | ) | $ | (0.96 | ) | $ | (0.96 | ) | $ | (0.98 | ) | ||||||
| NGPL TX OK Basis | ||||||||||||||||||||||||
| Volume (BBtupd) | 40 | 40 | 40 | 40 | 40 | 30 | ||||||||||||||||||
| Differential ($/MMBtu) | $ | (0.29 | ) | $ | (0.29 | ) | $ | (0.29 | ) | $ | (0.29 | ) | $ | (0.29 | ) | $ | (0.30 | ) | ||||||
| TGP 500 Basis | ||||||||||||||||||||||||
| Volume (BBtupd) | 10 | 10 | 10 | 10 | 10 | 10 | ||||||||||||||||||
| Differential ($/MMBtu) | $ | 0.31 | $ | 0.31 | $ | 0.31 | $ | 0.31 | $ | 0.31 | $ | 0.54 | ||||||||||||
| Transco Station 85 Basis | ||||||||||||||||||||||||
| Volume (BBtupd) | 5 | 5 | 5 | 5 | 5 | 5 | ||||||||||||||||||
| Differential ($/MMBtu) | $ | 0.38 | $ | 0.38 | $ | 0.38 | $ | 0.38 | $ | 0.38 | $ | 0.52 | ||||||||||||
| Oil Contract Summary: | ||||||||||||||||||||||||
| Fixed Price Swaps | ||||||||||||||||||||||||
| Volume (Bblpd) | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | — | ||||||||||||||||||
| Weighted Average Price ($/Bbl) | $ | 73.29 | $ | 73.29 | $ | 73.29 | $ | 73.29 | $ | 73.29 | $ | — | ||||||||||||
| NGL Contract Summary: | ||||||||||||||||||||||||
| C3 Propane Fixed Price Swaps | ||||||||||||||||||||||||
| Volume (Bblpd) | 2,000 | 2,000 | 3,000 | 3,000 | 2,504 | 496 | ||||||||||||||||||
| Weighted Average Price ($/Bbl) | $ | 30.09 | $ | 30.09 | $ | 29.89 | $ | 29.89 | $ | 29.97 | $ | 29.51 | ||||||||||||
Page 13
Gulfport’s management uses certain non-GAAP financial measures for planning, forecasting and evaluating business and financial performance, and believes that they are useful tools to assess Gulfport’s operating results. Although these are not measures of performance calculated in accordance with generally accepted accounting principles (GAAP), management believes that these financial measures are useful to an investor in evaluating Gulfport because (i) analysts utilize these metrics when evaluating company performance and have requested this information as of a recent practicable date, (ii) these metrics are widely used to evaluate a company’s operating performance, and (iii) we want to provide updated information to investors. Investors should not view these metrics as a substitute for measures of performance that are calculated in accordance with GAAP. In addition, because all companies do not calculate these measures identically, these measures may not be comparable to similarly titled measures of other companies
These non-GAAP financial measures include adjusted net income, adjusted EBITDA, adjusted free cash flow, and recurring general and administrative expense. A reconciliation of each financial measure to its most directly comparable GAAP financial measure is included in the tables below. These non-GAAP measure should be considered in addition to, but not instead of, the financial statements prepared in accordance with GAAP.
Page 14
Adjusted net income is a non-GAAP financial measure equal to income (loss) less non-cash derivative loss (gain), impairment of oil and natural gas properties, non-recurring general and administrative expenses comprised of expenses related to the continued administration of our prior Chapter 11 filing, stock-based compensation expenses, restructuring costs, loss on debt extinguishment, other items which include items related to our Chapter 11 filing and other non-material expenses and the tax effect of the adjustments to net income.
Adjusted EBITDA is a non-GAAP financial measure equal to net income (loss), the most directly comparable GAAP financial measure, plus interest expense, deferred income tax expense (benefit), depreciation, depletion, amortization, impairment and accretion, non-cash derivative (gain) loss, non-recurring general and administrative expenses comprised of expenses related to the continued administration of our prior Chapter 11 filing, stock-based compensation, restructuring costs, loss on debt extinguishment and other items which include items related to our Chapter 11 filing and other non-material expenses.
Adjusted free cash flow is a non-GAAP measure defined as adjusted EBITDA plus certain non-cash items that are included in net cash provided by operating activities but excluded from adjusted EBITDA less interest expense, capitalized expenses incurred and capital expenditures incurred excluding discretionary acreage acquisitions. Gulfport includes a adjusted free cash flow estimate for 2024. We are unable, however, to provide a quantitative reconciliation of the forward-looking non-GAAP measure to its most directly comparable forward-looking GAAP measure because management cannot reliably quantify certain of the necessary components of such forward-looking GAAP measure. Accordingly, Gulfport is relying on the exception provided by Item 10(e)(1)(i)(B) of Regulation S-K to exclude such reconciliation. Items excluded in net cash provided by (used in) operating activities to arrive at adjusted free cash flow include interest expense, income taxes, capitalized expenses as well as one-time items or items whose timing or amount cannot be reasonably estimated.
Recurring general and administrative expense is a non-GAAP financial measure equal to general and administrative expense (GAAP) plus capitalized general and administrative expense, less non-recurring general and administrative expenses comprised of expenses related to the continued administration of our prior Chapter 11 filing. Gulfport includes a recurring general and administrative expense estimate for 2024. We are unable, however, to provide a quantitative reconciliation of the forward-looking non-GAAP measure to its most directly comparable forward-looking GAAP measure because management cannot reliably quantify certain of the necessary components of such forward-looking GAAP measure. Accordingly, Gulfport is relying on the exception provided by Item 10(e)(1)(i)(B) of Regulation S-K to exclude such reconciliation. Items excluded in general and administrative expense to arrive at recurring general and administrative expense include capitalized expenses as well as one-time items or items whose timing or amount cannot be reasonably estimated. The non-GAAP measure recurring general and administrative expenses allows investors to compare Gulfport’s total general and administrative expenses, including capitalization, to peer companies that account for their oil and gas operations using the successful efforts method.
Page 15
Adjusted Net Income: Quarter ended, December 31, 2024
(In thousands)
(Unaudited)
| Three Months Ended December 31, 2024 | Three Months Ended December 31, 2023 | |||||||
| Net (Loss) Income (GAAP) | $ | (273,242 | ) | $ | 245,731 | |||
| Adjustments: | ||||||||
| Non-cash derivative loss (gain) | 86,656 | (175,801 | ) | |||||
| Impairment of oil and natural gas properties | 342,727 | — | ||||||
| Non-recurring general and administrative expense | 963 | 409 | ||||||
| Stock-based compensation expense | 2,548 | 2,077 | ||||||
| Other, net(1,2) | 3,806 | (7,490 | ) | |||||
| Tax effect of adjustments(3) | (78,082 | ) | 19,455 | |||||
| Adjusted Net Income (Non-GAAP) | $ | 85,376 | $ | 84,381 | ||||
| (1) | For the three months ended December 31, 2024, “Other, net” included approximately $2.0 million related to changes in the Company’s legal reserves for certain litigation and regulatory proceedings. Additionally, “Other, net” included approximately $1.9 million as a result of a write-down of certain of its pipe inventory that the Company does not expect to utilize in its drilling and completion activities. |
| (2) | For the three months ended December 31, 2023, “Other, net” included $8.3 million receipt of funds related to our interim claim distribution from our Chapter 11 Plan of Reorganization. For more discussion, refer to Note 1 of our consolidated financial statements included in our Annual Report on Form 10-K filing for the year ended December 31, 2024. |
| (3) | Deferred income taxes were approximately 18% and 11% for the three months ended December 31, 2024 and December 31, 2023, respectively. |
Page 16
Adjusted Net Income: Year ended, December 31, 2024
(In thousands)
(Unaudited)
| Year Ended December 31, 2024 | Year Ended December 31, 2023 | |||||||
| Net (Loss) Income (GAAP) | $ | (261,386 | ) | $ | 1,470,916 | |||
| Adjustments: | ||||||||
| Non-cash derivative loss (gain) | 253,110 | (588,120 | ) | |||||
| Impairment of oil and natural gas properties | 373,214 | — | ||||||
| Non-recurring general and administrative expense | 2,524 | 2,844 | ||||||
| Stock-based compensation expense | 10,958 | 8,215 | ||||||
| Restructuring costs | — | 4,762 | ||||||
| Loss on debt extinguishment | 13,388 | — | ||||||
| Other, net(1,2) | 7,336 | (27,982 | ) | |||||
| Tax effect of adjustments(3) | (116,650 | ) | (525,156 | ) | ||||
| Adjusted Net Income (Non-GAAP) | $ | 282,494 | $ | 345,479 | ||||
| (1) | For the year ended December 31, 2024, “Other, net” included approximately $4.9 million related to changes in the Company’s legal reserves for certain litigation and regulatory proceedings. Additionally, “Other, net” included approximately $1.9 million as a result of a write-down of certain of its pipe inventory that the Company does not expect to utilize in its drilling and completion activities. |
| (2) | For the year ended December 31, 2023, “Other, net” included a $26.1 million receipt of funds related to our interim claim distribution from our Chapter 11 Plan of Reorganization and a $1 million administrative payment to Rover as part of the executed settlement. For more discussion, refer to Note 1 of our consolidated financial statements included in our Annual Report on Form 10-K filing for the year ended December 31, 2024. Additionally, “Other, net” included a $5.0 million recoupment of previously placed collateral for certain firm transportation commitments during our Chapter 11 filing. |
| (3) | Deferred income taxes were approximately 18% for the year ended December 31, 2024. For the year ended December 31, 2023, the Company’s effective tax rate was significantly impacted by the partial release of its valuation allowance during the third quarter of 2023. As a result, the Company adjusted the total impact of the deferred income tax benefit from its adjusted net income during the period. |
Page 17
Adjusted EBITDA: Quarter ended, December 31, 2024
(In thousands)
(Unaudited)
| Three Months Ended December 31, 2024 | Three Months Ended December 31, 2023 | |||||||
| Net (Loss) Income (GAAP) | $ | (273,242 | ) | $ | 245,731 | |||
| Adjustments: | ||||||||
| Interest expense | 13,955 | 14,667 | ||||||
| Deferred income tax (benefit) expense | (59,510 | ) | 29,585 | |||||
| DD&A, impairment and accretion | 427,651 | 81,633 | ||||||
| Non-cash derivative loss (gain) | 86,656 | (175,801 | ) | |||||
| Non-recurring general and administrative expenses | 963 | 409 | ||||||
| Stock-based compensation expense | 2,548 | 2,077 | ||||||
| Other, net(1,2) | 3,806 | (7,490 | ) | |||||
| Adjusted EBITDA (Non-GAAP) | $ | 202,827 | $ | 190,811 | ||||
| (1) | For the three months ended December 31, 2024, “Other, net” included approximately $2.0 million related to changes in the Company’s legal reserves for certain litigation and regulatory proceedings. Additionally, “Other, net” included approximately $1.9 million as a result of a write-down of certain of its pipe inventory that the Company does not expect to utilize in its drilling and completion activities. |
| (2) | For the three months ended December 31, 2023, “Other, net” included $8.3 million receipt of funds related to our interim claim distribution from our Chapter 11 Plan of Reorganization. For more discussion, refer to Note 1 of our consolidated financial statements included in our Annual Report on Form 10-K filing for the year ended December 31, 2024. |
Page 18
Adjusted EBITDA: Year ended, December 31, 2024
(In thousands)
(Unaudited)
| Year Ended December 31, 2024 | Year Ended December 31, 2023 | |||||||
| Net (Loss) Income (GAAP) | (261,386 | ) | 1,470,916 | |||||
| Adjustments: | ||||||||
| Interest expense | 59,982 | 57,069 | ||||||
| Deferred income tax benefit | (56,077 | ) | (525,156 | ) | ||||
| DD&A, impairment and accretion | 701,244 | 322,497 | ||||||
| Non-cash derivative loss (gain) | 253,110 | (588,120 | ) | |||||
| Non-recurring general and administrative expenses | 2,524 | 2,844 | ||||||
| Stock-based compensation expense | 10,958 | 8,215 | ||||||
| Restructuring costs | — | 4,762 | ||||||
| Loss on debt extinguishment | 13,388 | — | ||||||
| Other, net(1,2) | 7,336 | (27,982 | ) | |||||
| Adjusted EBITDA (Non-GAAP) | $ | 731,079 | $ | 725,045 | ||||
| (1) | For the year ended December 31, 2024, “Other, net” included approximately $4.9 million related to changes in the Company’s legal reserves for certain litigation and regulatory proceedings. Additionally, “Other, net” included approximately $1.9 million as a result of a write-down of certain of its pipe inventory that the Company does not expect to utilize in its drilling and completion activities. |
| (2) | For the year ended December 31, 2023, “Other, net” included a $26.1 million receipt of funds related to our interim claim distribution from our Chapter 11 Plan of Reorganization and a $1 million administrative payment to Rover as part of the executed settlement. For more discussion, refer to Note 1 of our consolidated financial statements included in our Annual Report on Form 10-K filing for the year ended December 31, 2024. Additionally, “Other, net” included a $5.0 million recoupment of previously placed collateral for certain firm transportation commitments during our Chapter 11 filing. |
Page 19
Adjusted Free Cash Flow: Quarter ended, December 31, 2024
(In thousands)
(Unaudited)
| Three Months Ended December 31, 2024 | Three Months Ended December 31, 2023 | |||||||
| Net cash provided by operating activity (GAAP) | $ | 148,848 | $ | 155,501 | ||||
| Adjustments: | ||||||||
| Interest expense | 13,955 | 14,667 | ||||||
| Non-recurring general and administrative expenses | 963 | 409 | ||||||
| Other, net(1,2) | 2,602 | (8,603 | ) | |||||
| Changes in operating assets and liabilities, net: | ||||||||
| Accounts receivable - oil, natural gas, and natural gas liquids sales | 67,011 | 15,748 | ||||||
| Accounts receivable - joint interest and other | (5,547 | ) | 9,857 | |||||
| Accounts payable and accrued liabilities | (25,184 | ) | 2,672 | |||||
| Prepaid expenses | 183 | 571 | ||||||
| Other assets | (4 | ) | (11 | ) | ||||
| Total changes in operating assets and liabilities, net | $ | 36,459 | $ | 28,837 | ||||
| Adjusted EBITDA (Non-GAAP) | $ | 202,827 | $ | 190,811 | ||||
| Interest expense | (13,955 | ) | (14,667 | ) | ||||
| Capitalized expenses incurred(3) | (6,721 | ) | (6,794 | ) | ||||
| Capital expenditures incurred(4,5,6) | (56,941 | ) | (83,904 | ) | ||||
| Adjusted free cash flow (Non-GAAP) | $ | 125,210 | $ | 85,446 | ||||
| (1) | For the three months ended December 31, 2024, “Other, net” included approximately $2.0 million related to changes in the Company’s legal reserves for certain litigation and regulatory proceedings. Additionally, “Other, net” included approximately $1.9 million as a result of a write-down of certain of its pipe inventory that the Company does not expect to utilize in its drilling and completion activities. |
| (2) | For the three months ended December 31, 2023, “Other, net” included $8.3 million receipt of funds related to our interim claim distribution from our Chapter 11 Plan of Reorganization. For more discussion, refer to Note 1 of our consolidated financial statements included in our Annual Report on Form 10-K filing for the year ended December 31, 2024. |
| (3) | Includes cash capitalized general and administrative expense and incurred capitalized interest expenses. |
| (4) | Incurred capital expenditures and cash capital expenditures may vary from period to period due to the cash payment cycle. |
| (5) | For the three months ended December 31, 2024, includes $0.3 million of non-D&C capital and excludes targeted discretionary acreage acquisitions of $6.0 million. |
| (6) | For the three months ended December 31, 2023, includes $1.0 million of non-D&C capital and excludes targeted discretionary acreage acquisitions of $23.1 million. |
Page 20
Adjusted Free Cash Flow: Year ended, December 31, 2024
(In thousands)
(Unaudited)
| Year Ended December 31, 2024 | Year Ended December 31, 2023 | |||||||
| Net cash provided by operating activity (GAAP) | $ | 650,033 | $ | 723,181 | ||||
| Adjustments: | ||||||||
| Interest expense | 59,982 | 57,069 | ||||||
| Non-recurring general and administrative expenses | 2,524 | 2,844 | ||||||
| Restructuring costs | — | 4,762 | ||||||
| Other, net(1,2) | 3,328 | (34,110 | ) | |||||
| Changes in operating assets and liabilities, net: | ||||||||
| Accounts receivable - oil, natural gas, and natural gas liquids sales | 33,463 | (155,925 | ) | |||||
| Accounts receivable - joint interest and other | (13,494 | ) | 743 | |||||
| Accounts payable and accrued liabilities | (4,067 | ) | 126,329 | |||||
| Prepaid expenses | (667 | ) | 215 | |||||
| Other assets | (23 | ) | (63 | ) | ||||
| Total changes in operating assets and liabilities | 15,212 | (28,701 | ) | |||||
| Adjusted EBITDA (Non-GAAP) | $ | 731,079 | $ | 725,045 | ||||
| Interest expense | (59,982 | ) | (57,069 | ) | ||||
| Capitalized expenses incurred(3) | (24,712 | ) | (22,911 | ) | ||||
| Capital expenditures incurred(4,5,6) | (389,574 | ) | (446,202 | ) | ||||
| Adjusted free cash flow (Non-GAAP) | $ | 256,811 | $ | 198,863 | ||||
| (1) | For the year ended December 31, 2024, “Other, net” included approximately $4.9 million related to changes in the Company’s legal reserves for certain litigation and regulatory proceedings. Additionally, “Other, net” included approximately $1.9 million as a result of a write-down of certain of its pipe inventory that the Company does not expect to utilize in its drilling and completion activities. |
| (2) | For the year ended December 31, 2023, “Other, net” included a $26.1 million receipt of funds related to our interim claim distribution from our Chapter 11 Plan of Reorganization and a $1 million administrative payment to Rover as part of the executed settlement. For more discussion, refer to Note 1 of our consolidated financial statements included in our Annual Report on Form 10-K filing for the year ended December 31, 2024. Additionally, “Other, net” included a $5.0 million recoupment of previously placed collateral for certain firm transportation commitments during our Chapter 11 filing. |
| (3) | Includes cash capitalized general and administrative expense and incurred capitalized interest expenses. |
| (4) | Incurred capital expenditures and cash capital expenditures may vary from period to period due to the cash payment cycle. |
| (5) | For the year ended December 31, 2024, includes $4.3 million of non-D&C capital and excludes targeted discretionary acreage acquisitions of $44.8 million. |
| (6) | For the year ended December 31, 2023, includes $2.8 million of non-D&C capital and excludes targeted discretionary acreage acquisitions of $48.0 million. |
Page 21
Recurring General and Administrative Expenses:
Quarter ended, December 31, 2024
(In thousands)
(Unaudited)
| Three Months Ended December 31, 2024 | Three Months Ended December 31, 2023 | |||||||||||||||||||||||
| Cash | Non-Cash | Total | Cash | Non-Cash | Total | |||||||||||||||||||
| General and administrative expense (GAAP) | $ | 9,581 | $ | 2,548 | $ | 12,129 | $ | 9,285 | $ | 2,077 | $ | 11,362 | ||||||||||||
| Capitalized general and administrative expense | 5,552 | 1,256 | 6,808 | 5,601 | 1,023 | 6,624 | ||||||||||||||||||
| Non-recurring general and administrative expense | (963 | ) | — | (963 | ) | (409 | ) | — | (409 | ) | ||||||||||||||
| Recurring general and administrative before capitalization (Non-GAAP) | $ | 14,170 | $ | 3,804 | $ | 17,974 | $ | 14,477 | $ | 3,100 | $ | 17,577 | ||||||||||||
Page 22
Recurring General and Administrative Expenses:
Year ended, December 31, 2024
(In thousands)
(Unaudited)
| Year Ended December 31, 2024 | Year Ended December 31, 2023 | |||||||||||||||||||||||
| Cash | Non-Cash | Total | Cash | Non-Cash | Total | |||||||||||||||||||
| General and administrative expense (GAAP) | $ | 31,600 | $ | 10,958 | $ | 42,558 | $ | 30,385 | $ | 8,215 | $ | 38,600 | ||||||||||||
| Capitalized general and administrative expense | 19,940 | 5,398 | 25,338 | 18,764 | 4,046 | 22,810 | ||||||||||||||||||
| Non-recurring general and administrative expense | (2,524 | ) | — | (2,524 | ) | (2,844 | ) | — | (2,844 | ) | ||||||||||||||
| Recurring general and administrative before capitalization (Non-GAAP) | $ | 49,016 | $ | 16,356 | $ | 65,372 | $ | 46,305 | $ | 12,261 | $ | 58,566 | ||||||||||||
Page 23