Quarterlytics / Energy / Oil & Gas Exploration & Production / Gulfport Energy

Gulfport Energy

gpor · NASDAQ Energy
Claim this profile
Ticker gpor
Exchange NASDAQ
Sector Energy
Industry Oil & Gas Exploration & Production
Employees 201-500
← All annual reports
FY2014 Annual Report · Gulfport Energy
Sign in to download
Loading PDF…
Table of Contents
Index to Financial Statements

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549

FORM 10-K

(Mark One)

ý

¨

ANNUAL REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For the fiscal year ended December 31, 2014
OR

TRANSITION REPORT UNDER SECTION 13 OR 15(d) OF SECURITIES EXCHANGE ACT OF 1934

For the transition period from                      to                     

Commission File Number 000-19514

Gulfport Energy Corporation

(Exact Name of Registrant As Specified in Its Charter)

Delaware
(State or Other Jurisdiction of
Incorporation or Organization)
14313 North May Avenue, Suite 100
Oklahoma City, Oklahoma
(Address of Principal Executive Offices)

73-1521290
(IRS Employer
Identification Number)

73134
(Zip Code)

(405) 848-8807
(Registrant Telephone Number, Including Area Code)
Securities registered pursuant to Section 12(b) of the Act:

Title of Each Class
Common Stock, par value $0.01 per share

Securities registered pursuant to Section 12(g) of the Act:    None

Name of Each Exchange on Which Registered
The NASDAQ Stock Market LLC

Indicate by check mark if the registrant is a well-known seasoned issuer, as defined in Rule 405 of the Securities Act.    
Yes  ý    No  ¨
Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or Section 15(d) of the Act.    Yes  ¨    No  ý
Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of
1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing
requirements for the past 90 days.    Yes  ý    No  ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File

required to be submitted and posted pursuant to Rule 405 of Regulation S-T (Section 232.405 of this chapter) during the preceding 12 months (or such
shorter period that the registrant was required to submit and post such files).    Yes  ý    No  ¨

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K (Section 229.405 of this chapter) is not contained

herein, and will not be contained, to the best of registrant’s knowledge, in definitive proxy or information statements incorporated by reference in Part III
of this Form 10-K or any amendment to this Form 10-K.  ý

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting

company. See definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check
one):

Large Accelerated filer  ý    Accelerated filer   ¨    Non-accelerated filer  ¨    Smaller reporting company  ¨
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).    Yes  ¨    No  ý
The aggregate market value of the voting and non-voting common stock held by non-affiliates of the registrant computed as of June 30, 2014, based
on the closing price of the common stock on the NASDAQ Global Select Market on June 30, 2014, the last business day of the registrant’s most recently
completed second fiscal quarter ($62.80 per share), was $5,369,083,865.

As of February 20, 2015, 85,684,604 shares of the registrant’s common stock were outstanding.

DOCUMENTS INCORPORATED BY REFERENCE

Portions of Gulfport Energy Corporation’s Proxy Statement for the 2015 Annual Meeting of Stockholders are incorporated by reference in Items 10,

11, 12, 13 and 14 of Part III of this Form 10-K.

 
 
 
 
 
 
 
 
 
 
 
 
 
Table of Contents
Index to Financial Statements

GULFPORT ENERGY CORPORATION
TABLE OF CONTENTS

FORWARD-LOOKING STATEMENTS

PART I

ITEM 1.

BUSINESS

ITEM 1A.

RISK FACTORS

ITEM 1B.

UNRESOLVED STAFF COMMENTS

ITEM 2.

PROPERTIES

ITEM 3.

LEGAL PROCEEDINGS

ITEM 4.

MINE SAFETY DISCLOSURES

PART II

ITEM 5.

MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND
ISSUER PURCHASES OF EQUITY SECURITIES

ITEM 6.

SELECTED FINANCIAL DATA

ITEM 7.

MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF
OPERATIONS

ITEM 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

ITEM 8.

FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

ITEM 9.

CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
DISCLOSURE

ITEM 9A.

CONTROLS AND PROCEDURES

ITEM 9B.

OTHER INFORMATION

PART III

ITEM 10.

DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE

ITEM 11.

EXECUTIVE COMPENSATION

ITEM 12.

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED
STOCKHOLDER MATTERS

ITEM 13.

CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE

ITEM 14.

PRINCIPAL ACCOUNTING FEES AND SERVICES

PART IV

ITEM 15.

EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

Signatures

Index to Consolidated Financial Statements

Exhibit Index

i

Page

1

2

2

21

44

44

50

50

51

51

52

54

67

68

68

68

71

71

71

71

71

71

71

72

72

S-1

F-1

E-1

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Table of Contents
Index to Financial Statements

FORWARD-LOOKING STATEMENTS

Our disclosure and analysis in this Form 10-K may include forward-looking statements within the meaning of Section 27A of the
Securities Act of 1933, as amended, or the Securities Act, Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange
Act, and the Private Securities Litigation Reform Act of 1995, that are subject to risks and uncertainties. These statements involve known and
unknown risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from
any future results, performance or achievements expressed or implied by the forward-looking statements. In some cases, you can identify
forward-looking statements by terms such as “may,” “will,” “should,” “could,” “would,” “expects,” “plans,” “anticipates,” “intends,”
“believes,” “estimates,” “projects,” “predicts,” “potential” and similar expressions intended to identify forward-looking statements. All
statements, other than statements of historical facts, included in this Form 10-K that address activities, events or developments that we expect
or anticipate will or may occur in the future, including such things as estimated future net revenues from oil and gas reserves and the present
value thereof, future capital expenditures (including the amount and nature thereof), business strategy and measures to implement strategy,
competitive strength, goals, expansion and growth of our business and operations, plans, references to future success, reference to intentions
as to future matters and other such matters are forward-looking statements.

These forward-looking statements are largely based on our expectations and beliefs concerning future events, which reflect estimates and

assumptions made by our management. These estimates and assumptions reflect our best judgment based on currently known market
conditions and other factors relating to our operations and business environment, all of which are difficult to predict and many of which are
beyond our control.

Although we believe our estimates and assumptions to be reasonable, they are inherently uncertain and involve a number of risks and
uncertainties that are beyond our control. In addition, management's assumptions about future events may prove to be inaccurate. Management
cautions all readers that the forward-looking statements contained in this Form 10-K are not guarantees of future performance, and we cannot
assure any reader that those statements will be realized or the forward-looking events and circumstances will occur. Actual results may differ
materially from those anticipated or implied in the forward-looking statements due to the factors listed in the “Risk Factors” and
“Management's Discussion and Analysis of Financial Condition and Results of Operations” sections and elsewhere in this Form 10-K. All
forward-looking statements speak only as of the date of this Form 10-K. We do not intend to publicly update or revise any forward-looking
statements as a result of new information, future events or otherwise, except as required by law. These cautionary statements qualify all
forward-looking statements attributable to us or persons acting on our behalf.

1

Table of Contents
Index to Financial Statements

ITEM 1.
General

BUSINESS

PART I

We are an independent oil and natural gas exploration and production company focused on the exploration, exploitation, acquisition and

production of natural gas, natural gas liquids and crude oil in the United States. Our corporate strategy is to internally identify prospects,
acquire lands encompassing those prospects and evaluate those prospects using subsurface geology and geophysical data and exploratory
drilling. Using this strategy, we have developed an oil and natural gas portfolio of proved reserves, as well as development and exploratory
drilling opportunities on high potential conventional and unconventional oil and natural gas prospects. Our principal properties are located in
the Utica Shale primarily in Eastern Ohio and along the Louisiana Gulf Coast in the West Cote Blanche Bay, or WCBB, and Hackberry fields.
In addition, we have producing properties in the Niobrara Formation of Northwestern Colorado and the Bakken Formation. We also hold a
significant acreage position in the Alberta oil sands in Canada through our interest in Grizzly Oil Sands ULC, or Grizzly, and interests in
entities that operate in Southeast Asia, including the Phu Horm gas field in Thailand. Until November 2014, we held an equity interest in
Diamondback Energy, Inc., or Diamondback, a NASDAQ Global Select Market listed company to which we contributed our Permian Basin
oil and natural gas interests in October 2012 immediately prior to Diamondback's initial public offering, or the Diamondback IPO. At
December 31, 2014, we did not own any shares of Diamondback. We seek to achieve reserve growth and increase our cash flow through our
annual drilling programs.

As of February 13, 2015, we held acquired leasehold interests in approximately 188,000 gross (184,000 net) acres in the Utica Shale
primarily in Eastern Ohio, including approximately 8,200 net acres acquired from Rhino Exploration LLC in the first quarter of 2014. We
spud our first well, the Wagner 1-28H, on our Utica Shale acreage in February 2012 and, as of December 31, 2014, had spud 151 gross
wells, 101 of which were completed and were producing. In 2014, we spud 85 gross (67.2 net) wells, of which 36 were completed as
producing wells, two were non-productive and, as of December 31, 2014, 41 were in various stages of completion and six were still being
drilled. We commenced sales from 63 gross wells (47.4 net wells) in the Utica Shale during 2014. During 2015 (through February 13, 2015),
we had spud five gross (four net) wells. As of February 13, 2015, three of these wells were in various stages of completion and two were still
drilling. In addition, 110 gross (13.3 net) wells were drilled by other operators on our Utica Shale acreage during 2014.

We currently intend to drill 46 to 52 gross (28 to 32 net) horizontal wells, and commence sales from 49 to 53 gross (42 to 46 net)
horizontal wells on our Utica Shale acreage in 2015 for an estimated aggregate cost of $400.0 million to $430.0 million. We currently
anticipate 11 to 16 gross (four to six net) horizontal wells will be drilled, and sales commenced from 50 to 64 gross (seven to nine net)
horizontal wells, by other operators on our Utica Shale acreage during 2015 for an estimated cost of $125.0 million to $140.0 million.

Aggregate net production from our Utica Shale acreage during the three months ended December 31, 2014 was approximately 32,513 net

million cubic feet of natural gas equivalent, or MMcfe, or 353.4 MMcfe per day, of which 80% was from natural gas and 20% was from oil
and natural gas liquids, or NGLs. During January 2015, our average daily net production from the Utica Shale was approximately 345.6
MMcfe, of which 79% was from natural gas and 21% was from oil and NGLs.

In 2014, at our WCBB field, we recompleted 91 wells and spud 29 wells. Of the 29 new wells spud at WCBB in 2014, 21 were
completed as producing wells, five were non-productive and, at year end, three were waiting on completion. In the fourth quarter of 2014,
production at WCBB was approximately 1,810 MMcfe, or an average of 19.7 MMcfe per day, 100% of which was from oil. During
January 2015, our average net daily production at WCBB was approximately 19.0 MMcfe, 100% of which was from oil.

In 2014, at our East Hackberry field, we recompleted 68 wells and spud 15 wells. All of the 15 new wells spud at East Hackberry during
2014 were completed as producing wells. In the fourth quarter of 2014, net production at East Hackberry was approximately 640 MMcfe, or
an average of 7.0 MMcfe per day, of which 82% was from oil and 18% was from natural gas. During January 2015, our average net daily
production at East Hackberry was approximately 10.1 MMcfe, of which 91% was from oil and 9% was from natural gas.

In 2014, at our West Hackberry field, we recompleted two wells and spud one well which was productive. In the fourth quarter of 2014,
net production at West Hackberry was approximately 66.3 MMcfe, or an average of 720.4 Mcfe per day, of which 91% was from oil and 9%
was from natural gas. During January 2015, our average net daily production at West Hackberry was approximately 589.2 Mcfe, of which
97% was from oil and 3% was from natural gas.

2

Table of Contents
Index to Financial Statements

We currently estimate our 2015 activities in our Southern Louisiana fields to be approximately $20.0 million to $25.0 million in aggregate

for maintenance capital activities.

Effective as of April 1, 2010, we acquired our initial leasehold interests in the Niobrara Formation in Northwestern Colorado and, as of
December 31, 2014, we held leases for approximately 5,900 net acres. During the year ended December 31, 2014, there were no wells spud
on our Niobrara Formation acreage. In the fourth quarter of 2014, net production from our Niobrara Formation acreage was approximately
27.4 MMcfe, or an average of 297.3 Mcfe per day, 100% of which was from oil. During January 2015, our average net daily production from
our Niobrara Formation acreage was approximately 326.3 Mcfe, 100% of which was from oil. During 2015, we currently do not anticipate
drilling any wells in the Niobrara Formation.

As of December 31, 2014, we held approximately 864 net acres in the Bakken Formation of Western North Dakota and Eastern Montana
with interests in 18 wells and overriding royalty interests in certain existing and future wells. In the fourth quarter of 2014, our net production
from this acreage was approximately 74.4 MMcfe, or an average of 808.8 Mcfe per day, of which 93% was from oil and natural gas liquids
and 7% was from natural gas. During January 2015, our average daily net production from our Bakken Formation acreage was approximately
609.0 Mcfe, of which 87% was from oil and 13% was from natural gas.

As of December 31, 2014, we had sold all of our shares of common stock of Diamondback, a NASDAQ Global Select Market listed

company to which we contributed our Permian Basin oil and gas interests in October 2012 immediately prior to the Diamondback IPO. See
Notes 4 and 5 to our consolidated financial statements included elsewhere in this report for additional information regarding our prior
investment in Diamondback.

We, through our wholly-owned subsidiary Grizzly Holdings Inc., own a 24.9% interest in Grizzly. As of December 31, 2014, Grizzly
had approximately 830,000 net acres under lease in the Athabasca, Peace River and Cold Lake oil sands regions of Alberta, Canada. Grizzly
has three oil sands projects in various stages of development. Grizzly commenced commercial production from its Algar Lake Phase 1 steam-
assisted gravity drainage, or SAGD, oil sand project during the second quarter of 2014 and has received regulatory approval for up to 11,300
barrels per day of bitumen production. Grizzly produced approximately 1,400 barrels of bitumen per day at its Algar Lake SAGD project
during the fourth quarter of 2014. Grizzly has announced that it expects bitumen production to reach its 6,000 barrels per day peak production
rate by the fourth quarter of 2015. In the first quarter of 2012, Grizzly acquired the May River property comprising approximately 47,000
acres. An initial 12,000 barrel per day development application was filed with the regulatory authorities in the fourth quarter of 2013, covering
the eastern portion of the May River lease. The development application continues to move through the regulatory process and is expected to
be approved by mid-2015. In the first quarter of 2014, a 2-D seismic program covering approximately 83 kilometers was completed to more
fully define the resource over the remaining lease beyond the development application area. At the Thickwood thermal project, a development
application for a 12,000 barrel per day oil sands project was filed in the fourth quarter of 2012. Since then, the Alberta Energy Regulator, or
AER, announced it is implementing a policy for future regulatory requirements for reservoir containment in shallow SAGD areas, which
impacts the Thickwood application. Additional work to advance the Thickwood application will be required and is expected to be addressed
once the May River development approval is received. Grizzly has also developed delineation drilling, seismic and regulatory work plans at its
Cadotte, Peace River property. Grizzly is pursuing a rail marketing strategy to ensure consistent and flexible access to premium markets for its
production, including its Windell truck to rail terminal located near Conklin, Alberta, which commenced transloading blended bitumen
production from Algar Lake on to rail cars for delivery to the US Gulf Coast markets in the second quarter of 2014.

We own a 23.5% ownership interest in Tatex Thailand II, LLC, or Tatex II. Tatex II, a privately held entity, holds an 8.5% interest in
APICO, LLC, or APICO, an international oil and gas exploration company. APICO has a reserve base located in Southeast Asia through its
ownership of concessions covering approximately 243,000 acres which includes the Phu Horm Field.

We also own a 17.9% ownership interest in Tatex Thailand III, LLC, or Tatex III. Tatex III owns a concession covering approximately

245,000 acres in Southeast Asia. In 2009, Tatex III completed a 3-D seismic survey on this concession. Between 2010 and 2013, three wells
were drilled on Tatex III's concession. Each of the wells lacked sufficient permeability to produce in commercial quantities. Tatex III plans to
allow the concession to expire in 2015.

In an effort to facilitate the development of our Utica Shale and other domestic acreage, we have invested in entities that can provide
services that are required to support our operations. In 2013, we participated in the formation of Stingray Energy Services LLC, or Stingray
Energy, with an initial ownership interest of 50%. Stingray Energy provides rental tools for land-based oil and natural gas drilling, completion
and workover activities as well as the transfer of fresh water to wellsites. In 2012, we participated in the formation of Stingray Pressure
Pumping LLC, or Stingray Pressure, Stingray Cementing LLC, or

3

Table of Contents
Index to Financial Statements

Stingray Cementing, and Stingray Logistics LLC, or Stingray Logistics, with an initial ownership interest in each entity of 50%. These entities
provide well completion and other well services. In 2012, we also participated in the formation of Blackhawk Midstream LLC, or Blackhawk,
and Timber Wolf Terminals, LLC, or Timber Wolf, with an initial ownership interest of 50% in each entity. Blackhawk coordinates gathering,
compression, processing and marketing activities in connection with the development of our Utica Shale acreage and Timber Wolf will operate
a crude/condensate terminal and a sand transloading facility in Ohio. Also in 2012, we acquired a 22.5% equity interest in Windsor Midstream
LLC, or Midstream, which owns a 28.4% equity interest in a gas processing plant in West Texas. In 2011 and 2012, we acquired an aggregate
40% equity interest in Bison Drilling and Field Services LLC, or Bison, which owns and operates drilling rigs and related equipment. Also in
2011, we acquired a 25% interest in Muskie Proppant LLC, or Muskie, which is engaged in the processing and sale of hydraulic fracturing
grade sand. In 2014, we acquired a 25% equity interest in Sturgeon Acquisitions LLC, or Sturgeon. Sturgeon owns and operates sand mines
that produce hydraulic fracturing grade sand. In the fourth quarter of 2014, we contributed our investments in Stingray Pressure, Stingray
Logistics, Bison and Muskie to Mammoth Energy Partners LP, or Mammoth, in exchange for a 30.5% limited partner interest in this newly
formed limited partnership. Mammoth has filed a registration statement on Form S-1 with the SEC in connection with a contemplated initial
public offering, which it intends to pursue in 2015 subject to market conditions. See Note 5 to our consolidated financial statements included
elsewhere in this report for additional information regarding these investments.

As of December 31, 2014, we had 933.6 Bcfe of proved reserves with a present value of estimated future net revenues, discounted at
10%, or PV-10, of approximately $1.8 billion and associated standardized measure of discounted future net cash flows of approximately $1.4
billion, excluding reserves attributable to our interests in Grizzly, Tatex II and Tatex III. See "Item 2. Properties-Proved Oil and Natural Gas
Reserves” for our definition of PV-10, a non-GAAP financial measure, and a reconciliation of our standardized measure of discounted future
net cash flows to PV-10.

Principal Oil and Natural Gas Properties

The following table presents certain information as of December 31, 2014 reflecting our net interest in our principal producing oil and
natural gas properties in the Utica Shale primarily in Eastern Ohio, along the Louisiana Gulf Coast, in the Niobrara Formation in Northwestern
Colorado and in the Bakken Formation in Western North Dakota and Eastern Montana.

Field

NRI/WI (1) 

Productive
Wells (2)  

Non-Productive
Wells  

Percentages  

  Gross 

  Net  

  Gross  

  Net  

Proved Reserves  

Developed
Acreage (3)  
  Gross     Net 

  Gas  
  MMcf

  NGLs
  Oil  
  MBbls     MBbls

34.52/41.46  

195  

80.85  

3  

2.66   21,652   19,340   716,905  

5,412   26,268  

  Total  
  MMcfe
906,982

Utica Shale (4)
West Cote Blanche Bay
Field (5)

E. Hackberry Field (6)

W. Hackberry Field

Niobrara Formation

Bakken Formation (4)
Overrides/Royalty Non-
operated

80.108/100  
80.945/100  
79.167/100  
39.83/47.85  
1.51/1.83  

123  
39  
6  
6  
18  

123  
39  
6  
3  
0.3  

185  
107  
7  
—  
—  

185   5,668   5,668  
107   3,931   3,931  
7   1,192   1,192  
—   3,502   1,751  
163  
—   1,862  

1,318  
516  
—  
135  
108  

2,968  
469  
402  
124  
121  

—  
—  
—  
—  
—  

Various  

384  

0.42  

—  

—  

—  

—  

24  

1  

—  

19,127

3,331

2,413

878

834

33

Total

771   252.57  

302   301.66   37,807   32,045   719,006  

9,497   26,268  

933,598

(1) Net Revenue Interest (NRI)/Working Interest (WI) for producing

wells.

(2) Includes one gross and net well at WCBB that is producing

intermittently.

(3) Developed acres are acres spaced or assigned to productive wells. Approximately 16% of our acreage is developed acreage and has been

held by production.

(4) Includes NRI/WI from wells that have been drilled or in which we have elected to participate. Includes 94 gross (7.57 net) wells drilled by

other operators on our acreage.

(5) We have a 100% working interest (80.108% average NRI) from the surface to the base of the 13900 Sand which is located at 11,320 feet.

Below the base of the 13900 Sand, we have a 40.40% non-operated working interest (29.95% NRI).

(6) NRI shown is for producing

wells.

4

 
 
   
   
   
   
   
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
   
Table of Contents
Index to Financial Statements

Utica Shale (primarily in Eastern Ohio)

Location and Land

As of December 31, 2014, we held leasehold interests in approximately 185,000 gross (180,000 net) acres in the Utica Shale.

Area History

The Ohio Department of Natural Resources reported that in the Utica Shale in Ohio, as of February 7, 2015, there were 740 producing
horizontal wells, 335 horizontal wells that had been drilled but were not yet completed or connected to a pipeline, 273 horizontal wells that
were being drilled and an additional 451 horizontal wells that had been permitted.

Geology

The Utica Shale is located in the Appalachian Basin of the United States and Canada. The Utica Shale is a rock unit comprised of organic-

rich calcareous black shale that was deposited about 440 million to 460 million years ago during the Late Ordovician period. It overlies the
Trenton Limestone and is located a few thousand feet below the Marcellus Shale.

Recently, the application of horizontal drilling, combined with multi-staged hydraulic fracturing to create permeable flow paths from shale

units into wellbores, has resulted in increased drilling activity and production in the Devonian-age Marcellus Shale and the Ordovician-age
Utica Shale in the Appalachian Basin states of Pennsylvania, West Virginia, Southern New York and Eastern Ohio. This proven technology
has potential for application in other shale units which extend across much of the Appalachian Basin region.

The Utica Shale is estimated to be thicker and more geographically extensive than the Marcellus Shale. The source rock portion of the
Utica Shale underlies portions of Kentucky, Maryland, New York, Ohio, Pennsylvania, Tennessee, West Virginia and Virginia in the United
States and is also present beneath parts of Lake Ontario, Lake Erie and Ontario, Canada. Throughout this area, the Utica Shale ranges in
thickness from less than 100 feet to over 500 feet. There is a general thinning from east to west.

The Utica Shale is also significantly deeper than the Marcellus Shale. In some parts of Pennsylvania, the Utica Shale is estimated to be
over two miles below sea level and up to 7,000 feet below the Marcellus Shale. However, the depth of the Utica Shale decreases to the west
into Ohio and to the northwest under the Great Lakes and into Canada to less than 2,000 feet below sea level.

The Utica Shale is estimated to have higher carbonate and lower clay mineral content than the Marcellus Shale. The difference in
mineralogy generally produces a different response to hydraulic fracturing treatments. Operators in the Utica play continue to refine
completions techniques to optimize productivity.

Facilities

There are standard land oil and gas processing facilities in the Utica Shale. Our facilities located at well site pads include storage tank
batteries, oil/gas/water separation equipment, vapor recovery units, line heaters, compression emission control devices and applicable metering.

Recent and Future Activities

We spud our first well, the Wagner 1-28H, on our Utica Shale acreage in February 2012 and, as of December 31, 2014, had spud 151
gross wells, 101 of which were completed and were producing. In 2014, we spud 85 gross (67.2 net) wells, of which 36 were completed and
are productive, two were non-productive and, as of December 31, 2014, 41 were in various stages of completion and six were still being
drilled. During 2015 (through February 13, 2015), we had spud five gross (four net) wells during 2015 of which three were in various stages
of completion and two were still drilling. In addition, 110 gross (13.3 net) wells were drilled by other operators on our Utica Shale acreage
during 2014.

We currently intend to drill 46 to 52 gross (28 to 32 net) horizontal wells, and commence sales from 49 to 53 gross (42 to 46 net)
horizontal wells, on our Utica Shale acreage in 2015 and anticipate 11 to 16 gross (four to six net) horizontal wells will be drilled, and sales
commenced from 50 to 64 gross (seven to nine net) horizontal wells, by other operators on our Utica Shale

5

Table of Contents
Index to Financial Statements

acreage during 2015. As of February 25, 2015, we had four operated horizontal rigs drilling in the play, but plan to release one of these rigs
by the end of the first quarter of 2015.

Production Status

Aggregate net production from the Utica Shale during the three months ended December 31, 2014 was approximately 32,513 MMcfe, or

353.4 MMcfe per day, of which 80% was from natural gas and 20% was from oil and NGLs. During January 2015, our average daily net
production from the Utica Shale was approximately 345.6 MMcfe, of which 79% was from natural gas and 21% was from oil and NGLs. The
slight decrease in January 2015 production was the result of adverse winter weather conditions, partially offset by our 2014 drilling activities.

West Cote Blanche Bay Field

Location and Land

The WCBB field is located approximately five miles off the coast of Louisiana in a shallow bay with water depths averaging eight to ten

feet. We own a 100% working interest (80.108% net revenue interest, or NRI), and are the operator, in depths above the base of the 13900
Sand which is located at 11,320 feet. In addition, we own a 40.40% non-operated working interest (29.95% NRI) in depths below the base of
the 13900 Sand, which is operated by Chevron Corporation. Our leasehold interests at WCBB contain 5,668 gross acres.

Area History and Production

Texaco, now Chevron Corporation, drilled the discovery well in this field in 1940 based on a seismic and gravitational anomaly. WCBB

was subsequently developed on an even 160-acre pattern for much of the remainder of the decade. Developmental drilling continued and
reached its peak in the 1970s when over 300 wells were drilled in the field. Of the 1,077 wells drilled as of December 31, 2014, 973 were
completed as producing wells. From the date of our acquisition of WCBB in 1997 through December 31, 2014, we drilled 265 new wells, 233
of which were productive, for an 88% success rate. As of December 31, 2014, estimated field cumulative gross production was 196.8
MMBOE and 237.0 Bcf of gas. Of the 1,077 wells drilled in WCBB as of December 31, 2014, 122 were producing, 185 were shut-in, one
was producing intermittently, one was waiting on completion and six were being used as salt water disposal wells. The other 762 wells have
been plugged and abandoned.

In 1991, Texaco conducted a 70 square mile 3-D seismic survey with 1,100 shot points per mile that processed out 100 fold. In 1993, an

undershoot survey around the crest and production facilities was completed. We own the rights to the seismic data. In December 1999, we
completed the reprocessing of the seismic data and our technical staff developed prospects from the data. The reprocessed data has enabled us
to identify prospects in areas of the field that would have otherwise remained obscure. During the first half of 2005, we again reprocessed the
seismic data using advanced seismic data processing.

Geology

WCBB overlies one of the largest salt dome structures on the Gulf Coast. The field is characterized by a piercement salt dome, which
created traps from the Pleistocene through the Miocene formations. The relative movements affected deposition and created a complex system
of fault traps. The compensating fault sets generally trend northwest to southeast and are intersected by sets having a major radial component.
Later-stage movement caused extension over the dome and a large graben system (a downthrown area bounded by normal faults) was formed.

There are over 100 distinct sandstone reservoirs recognized throughout most of the field, and nearly 200 major and minor discrete
intervals have been tested. Within the 1,077 wells that had been drilled in the field as of December 31, 2014, over 4,000 potential zones have
been penetrated. These sands are highly porous and permeable reservoirs primarily with a strong water drive.

WCBB is a structurally and stratigraphically complex field. All of the proved undeveloped, or PUD, locations at WCBB are adjacent to
faults and abut at least one fault. Our drilling programs are designed to penetrate each PUD trap with a new wellbore in a structurally optimum
position, usually very close to the fault seal. The majority of these wells have been, and new wells drilled in connection with our drilling
programs will be, directionally drilled using steering tools and downhole motors. The tolerance for error in getting near the fault is low, so the
complex faulting does introduce the risk of crossing the fault before encountering the zone of interest, which could result in part or all of the
zone being absent in the borehole. This, in turn,

6

    
Table of Contents
Index to Financial Statements

can result in lower than expected or no reserves for that zone. The new wellbores eliminate the mechanical risk associated with trying to
produce the zone from an old existing wellbore, while the wellbore locations are selected in an effort to more efficiently drain each reservoir.
The vast majority of the PUD targets are up-dip offsets to wells that produced from a sub-optimal position within a particular zone.

Facilities

We own and operate a production facility at WCBB that includes four production tank batteries, eight natural gas compressors, a storage

barge facility, a dock, a dehydration unit and a salt water disposal system.

Recent and Future Activity

In 2014, we recompleted 91 gross and net wells and spud 29 gross and net wells at WCBB. Of the 29 new wells spud at WCBB in 2014,

21 were completed as producers, five were non-productive and, at year end, three were waiting on completion. As of February 13, 2015, we
had recompleted seven wells during 2015 in our WCBB field. Of the 29 wells drilled in 2014, 22 were considered deep wells. The 21
productive wells, with total depths ranging from 2,500 to 10,501 feet, have approximately 894 feet of aggregate apparent net pay.

Production Status

In the fourth quarter of 2014, our production at WCBB was approximately 1,810 net MMcfe, or an average of 19.7 MMcfe per day,

100% of which was from oil. During January 2015, our average net daily production at WCBB was approximately 19.0 MMcfe, 100% of
which was from oil. The slight decrease in average net daily production in January 2015 was due to normal production declines.

East Hackberry Field

Location and Land

The East Hackberry field in Louisiana is located along the western shore and the land surrounding Lake Calcasieu, 15 miles inland from

the Gulf of Mexico. We own a 100% working interest (approximately 80.945% average NRI) in certain producing oil and natural gas
properties situated in the East Hackberry field. As of December 31, 2014, we held beneficial interests in approximately 4,512 acres, including
the Erwin Heirs Block, which is located on land, and the adjacent State Lease 50 Block, which is located primarily in the shallow waters of
Lake Calcasieu. We licensed approximately 54 square miles of 3-D seismic data covering a portion of the area and have received a processed
version of the seismic data.

Area History and Production

The East Hackberry field was discovered in 1926 by Gulf Oil Company, now Chevron Corporation, by a gravitational anomaly survey.
The massive shallow salt stock presented an easily recognizable gravity anomaly indicating a productive field. Initial production began in 1927
and has continued to the present. The estimated cumulative oil and condensate production through 2014 was over 4,037 MBOE and 331.8 Bcf
of casinghead gas production. A total of 269 wells have been drilled on our portion of the field. As of December 31, 2014, 39 wells had daily
production, 107 were shut-in and three had been converted to salt water disposal wells. The remaining 120 wells had been plugged and
abandoned.

Geology

The Hackberry field is a major salt intrusive feature, elliptical in shape as opposed to a classic “dome,” divided into east and west field

entities by a saddle. Structurally, our East Hackberry acreage is located on the eastern end of the Hackberry salt ridge. There are over 30 pay
zones at this field. The salt intrusion formed a series of structurally complex and steeply dipping fault blocks in the Lower Miocene and
Oligocene age rocks. These fault blocks serve as traps for hydrocarbon accumulation. Our wells currently produce from perforations found
between 5,100 and 12,200 feet.

Facilities

We have a field office that serves both the East and West Hackberry fields. In addition, we own and operate three production facilities at
East Hackberry that include two land based tank batteries, a production barge, five natural gas compressors, dehydration units and salt water
disposal systems.

7

Table of Contents
Index to Financial Statements

Recent and Future Activity

During 2014 at East Hackberry, we recompleted 68 gross and net wells and drilled 15 gross and net land wells. All of the 15 wells drilled

during 2014 were completed as producing wells. As of February 13, 2015, we had recompleted 11 wells during 2015 in our East Hackberry
field.

Production Status

In the fourth quarter of 2014, our net production at East Hackberry was approximately 640 MMcfe, or an average of 7.0 MMcfe per day,

82% of which was from oil and 18% of which was from natural gas. During January 2015, our average net daily production at East
Hackberry was approximately 10.1 MMcfe, of which 91% was from oil and 9% was from natural gas. The increase in production in 2015 is a
result of our 2014 drilling and recompletion activities.

West Hackberry Field

Location and Land

The West Hackberry field is located on land and is five miles west of Lake Calcasieu in Cameron Parish, Louisiana, approximately 85
miles west of Lafayette and 15 miles inland from the Gulf of Mexico. We own a 100% working interest (approximately 79.167% NRI) in
1,192 acres within the West Hackberry field. Our leases at West Hackberry are located within two miles of one of the United States
Department of Energy's Strategic Petroleum Reserves.

Area History

The first discovery well at West Hackberry was drilled in 1938 and the field was developed by Superior Oil Company, now ExxonMobil
Corporation, between 1938 and 1988. The estimated cumulative oil and condensate production through 2014 was 426 MBOE and 140 Bcf of
natural gas. As of December 31, 2014, 41 wells had been drilled on our portion of West Hackberry. As of December 31, 2014, six of such
wells were producing, seven were shut-in and one had been converted to a saltwater disposal well. The remaining 27 wells have been plugged
and abandoned.

Geology

Structurally, our West Hackberry acreage is located on the western end of the Hackberry salt ridge. There are over 30 pay zones at this

field. West Hackberry consists of a series of fault-bounded traps in the Oligocene-age Vincent and Keough sands associated with the
Hackberry Salt Ridge. Recoveries from these thick, porous, water-drive reservoirs have resulted in per well cumulative production of almost
700 MBOE.

Recent and Future Activity

During 2014 at West Hackberry, we recompleted two gross and net wells and drilled one gross and net well which was productive. As of

February13, 2015, no new wells had been drilled in our West Hackberry field.

Production Status

In the fourth quarter of 2014, our net production at West Hackberry was approximately 66.3 MMcfe, or an average of 720.4 Mcfe per
day, of which 91% was from oil and 9% was from natural gas. During January 2015, our average net daily production at West Hackberry was
approximately 589.2 Mcfe, of which 97% was from oil and 3% was from natural gas.

Facilities

We own and operate a production facility at West Hackberry that includes a land based tank battery and salt water disposal system.

8

Table of Contents
Index to Financial Statements

Niobrara Formation (Northwestern Colorado)

Location and Land

Effective as of April 1, 2010, we acquired leasehold interests in the Niobrara Formation in Northwestern Colorado and, as of December

31, 2014, we held leases for approximately 5,900 net acres. In 2014, no wells were spud on our Niobrara Formation acreage.

Area History

The Niobrara Formation is a shale oil rock formation located in Colorado, Northwest Kansas, Southwest Nebraska, and Southeast
Wyoming. Oil and natural gas can be found at depths of 3,000 to 14,000 feet and is drilled both vertically and horizontally. The Upper
Cretaceous Niobrara Formation has emerged as another potential crude oil resource play in various basins throughout the northern Rocky
Mountain region. As with most resource plays, the Niobrara Formation has a history of producing through conventional technology with
some of the earliest production dating back to the early 1900s. Natural fracturing has played a key role in producing the Niobrara Formation
historically due to the low porosity and low permeability of the formation. Because of this, conventional production has been very localized
and limited in area extent. We believe the Niobrara Formation can be produced on a more widespread basis using today's horizontal multi-
stage fracture stimulation technology where the Niobrara Formation is thermally mature.

Geology

The Niobrara Formation oil play in Northwestern Colorado is located between the Piceance Basin to the south and the Sand Wash Basin
to the north. Rocks mainly consist of interbedded organic-rich shales, calcareous shales and marlstones. It is the fractured marlstone intervals
locally known as the Buck Peak, Tow Creek and Wolf Mountain benches that account for the majority of the area's production. These
fractured carbonate reservoirs are associated with anticlinal, synclinal and monoclinal folds, and fault zones. This proven oil accumulation is
considered to be continuous in nature and lightly explored. Source rocks are predominantly oil prone and thermally mature with respect to oil
generation. The producing intervals are geologically equivalent to the Niobrara Formation reservoirs of the DJ and Powder River Basins,
which are currently emerging as a major crude resource play.

Production Status

In the fourth quarter of 2014, our net production from our Niobrara Formation acreage was approximately 27.4 MMcfe, or an average of

297.3 Mcfe per day, 100% of which was from oil. During January 2015, our average daily net production from our Niobrara Formation
acreage was approximately 326.3 Mcfe, 100% of which was from oil.

Facilities

There are typical land oil and gas processing facilities in the Niobrara Formation. Our facilities located at well locations include storage

tank batteries, oil/gas/water separation equipment and pumping units.

Recent and Future Activity

We have completed a 60 square mile 3-D seismic survey over our Craig Dome prospect and have received a processed version of the

seismic. We do not anticipate drilling any wells in the Niobrara Formation during 2015.

Bakken Formation

Location and Land

The Bakken Formation is located in the Williston Basin areas of Western North Dakota and Eastern Montana. As of December 31, 2014,

we held approximately 864 net acres, interests in 18 wells and an overriding royalty interests in certain existing and future wells.

9

Table of Contents
Index to Financial Statements

Production Status

In the fourth quarter of 2014, our net production from our Bakken Formation acreage was approximately 74.4 MMcfe, or an average of

808.8 Mcfe per day, of which 93% was from oil and NGLs and 7% was from natural gas. During January 2015, our average net daily
production from this acreage was approximately 609.0 Mcfe, of which 87% was from oil and 13% was from natural gas.

Facilities

There are typical land, oil and gas processing facilities in the Williston Basin. The facilities located at well locations include storage tank

batteries, oil/gas/water separation equipment and pumping units.

Recent and Future Activities

Two gross (.01 net) wells were drilled on our Bakken Formation acreage in 2014. As of February 13, 2015, no new wells had been

drilled on our Bakken Formation acreage in 2015.

Additional Properties

Louisiana. In addition to our interests in the WCBB, East Hackberry and West Hackberry fields, we also own working interests and
overriding royalty interest in various fields in Louisiana, Texas and Oklahoma as described in the following table as of December 31, 2014:

Field

Deer Island

Napoleonville

Crest

Eagle City South

Fay South

Squaw Cheek

State 
  Louisiana
  Louisiana
  Texas
  Oklahoma
  Oklahoma
  Oklahoma

  Parish/County    
  Terrebonne
  Assumption
  Ochiltree
  Dewey
  Blaine
  Blaine

Acreage Working
Interest 

Overriding Royalty
Interests  

Producing
Wells 

Non-Producing
Wells 

3.125 %  

—
2 %  
1.04 %  
0.301 %  
0.694 %  

—

2.5 %

—

—

—

—

1  
3  
1  
1  
1  
1  

—

—

—

—

—

—

Our Equity Investments

Grizzly Oil Sands. We, through our wholly-owned subsidiary Grizzly Holdings Inc., own a 24.9% interest in Grizzly. As of

December 31, 2014, Grizzly had approximately 830,000 net acres under lease in the Athabasca, Peace River and Cold Lake oil sands regions
of Alberta, Canada. Grizzly has three oil sands projects in various stages of development. Grizzly commenced commercial production from its
Algar Lake Phase 1 steam-assisted gravity drainage, or SAGD, oil sand project during the second quarter of 2014 and has received regulatory
approval for up to 11,300 barrels per day of bitumen production. Grizzly produced approximately 1,400 barrels of bitumen per day at its Algar
Lake SAGD project during the fourth quarter of 2014. Grizzly has announced that it expects bitumen production to reach its 6,000 barrels per
day peak production rate by the fourth quarter of 2015. In the first quarter of 2012, Grizzly acquired the May River property comprising
approximately 47,000 acres. An initial 12,000 barrel per day development application was filed with the regulatory authorities in the fourth
quarter of 2013, covering the eastern portion of the May River lease. The development application continues to move through the regulatory
process and is expected to be approved by mid-2015. In the first quarter of 2014, a 2-D seismic program covering approximately 83
kilometers was completed to more fully define the resource over the remaining lease beyond the development application area. At the
Thickwood thermal project, a development application for a 12,000 barrel per day oil sands project was filed in the fourth quarter of 2012.
Since then, the Alberta Energy Regulator, or AER, announced it is implementing a policy for future regulatory requirements for reservoir
containment in shallow SAGD areas, which impacts the Thickwood application. Additional work to advance the Thickwood application will
be required and is expected to be addressed once the May River development approval is received. Grizzly has also developed delineation
drilling, seismic and regulatory work plans at its Cadotte, Peace River property. Grizzly is pursuing a rail marketing strategy to ensure
consistent and flexible access to premium markets for its production, including its Windell truck to rail terminal located near Conklin, Alberta,
which commenced transloading blended bitumen production from Algar Lake on to rail cars for delivery to the US Gulf Coast markets in the
second quarter of 2014.

10

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Table of Contents
Index to Financial Statements

Thailand. We own a 23.5% ownership interest in Tatex Thailand II, LLC, or Tatex II. Tatex II, a privately held entity, holds an 8.5%

interest in APICO, an international oil and gas exploration company. APICO has a reserve base located in Southeast Asia through its
ownership of concessions covering approximately 243,000 acres which includes the Phu Horm Field. Our investment is accounted for on the
equity method. Tatex II accounts for its investment in APICO using the cost method. In December 2006, first gas sales were achieved at the
Phu Horm field located in northeast Thailand. Phu Horm's initial gross production was approximately 60 million cubic feet per day. For 2014,
net gas production was approximately 105 MMcf per day and condensate production was 415 barrels per day. Hess Corporation, or Hess,
operates the field with a 35% interest. Other interest owners include APICO (35% interest), PTT Exploration and Production Public Company
Limited (20% interest) and ExxonMobil (10% interest). Our gross working interest (through Tatex II as a member of APICO) in the Phu
Horm field is 0.7%. Since our ownership in the Phu Horm field is indirect and Tatex II's investment in APICO is accounted for by the cost
method, these reserves are not included in our year-end reserve information.

We own a 17.9% ownership interest in Tatex Thailand III, LLC, or Tatex III. Tatex III owns a concession covering approximately
245,000 acres in Southeast Asia. In 2009, Tatex III completed a 3-D seismic survey on this concession. Between 2010 and 2013, three wells
were drilled on this concession. Each of the wells lacked sufficient permeability to produce in commercial quantities. Tatex III plans to allow
the concession to expire in 2015.

Other Investments. In an effort to facilitate the development of our Utica Shale and other domestic acreage, we have invested in entities

that can provide services that are required to support our operations. In 2013, we participated in the formation of Stingray Energy with an
initial ownership interest of 50%. Stingray Energy provides rental tools for land-based oil and natural gas drilling, completion and workover
activities as well as the transfer of fresh water to wellsites. In 2012, we participated in the formation of Stingray Pressure, Stingray Cementing,
and Stingray Logistics, with an initial ownership interest in each entity of 50%. These entities provide well completion and other well services.
In 2012, we also participated in the formation of Blackhawk and Timber Wolf, with an initial ownership interest of 50% in each entity.
Blackhawk coordinates gathering, compression, processing and marketing activities in connection with the development of our Utica Shale
acreage and Timber Wolf will operate a crude/condensate terminal and a sand transloading facility in Ohio. Also in 2012, we acquired a 22.5%
equity interest in Midstream which owns a 28.4% equity interest in a gas processing plant in West Texas. In 2011 and 2012, we acquired an
aggregate 40% equity interest in Bison, which owns and operates drilling rigs and related equipment. Also in 2011, we acquired a 25%
interest in Muskie, which is engaged in the processing and sale of hydraulic fracturing grade sand. In 2014, we acquired a 25% equity interest
in Sturgeon. Sturgeon owns and operates sand mines that produce hydraulic fracturing grade sand. In the fourth quarter of 2014, we
contributed our investments in Stingray Pressure, Stingray Logistics, Bison and Muskie to Mammoth in exchange for a 30.5% limited partner
interest in this newly formed limited partnership. Mammoth has filed a registration statement on Form S-1 with the SEC in connection with a
contemplated initial public offering which it intends to pursue in 2015 subject to market conditions. See Note 5 to our consolidated financial
statements included elsewhere in this report for additional information regarding these other investments.

Competition

The oil and natural gas industry is intensely competitive, and we compete with other companies that have greater resources. Many of these
companies not only explore for and produce oil and natural gas, but also carry on midstream and refining operations and market petroleum and
other products on a regional, national or worldwide basis. These competitors may be better positioned to take advantage of industry
opportunities and to withstand changes affecting the industry, such as fluctuations in oil and natural gas prices and production, the availability
of alternative energy sources and the application of government regulation. In addition, oil and natural gas compete with other forms of energy
available to customers, primarily based on price. These alternate forms of energy include electricity, coal and fuel oils. Changes in the
availability or price of oil and natural gas or other forms of energy, as well as business conditions, conservation, legislation, regulations and
the ability to convert to alternate fuels and other forms of energy may affect the demand for oil and natural gas.

Marketing and Customers

The availability of a ready market for any oil and/or natural gas we produce depends on numerous factors beyond the control of our
management, including but not limited to the demand for oil and natural gas and the level of domestic production and imports of oil, the
proximity and capacity of gas pipelines, the availability of skilled labor, materials and equipment, the effect of state and federal regulation of oil
and natural gas production and federal regulation of gas sold in interstate commerce. The oil and natural gas we produce in Louisiana is sold to
purchasers who service the areas where our wells are located. We sell the majority of our Southern Louisiana oil to Shell Trading Company,
or Shell. Shell takes custody of the oil at the outlet from our oil storage barge. Our production from WCBB is being sold in accordance with
the Shell posted price for West Texas/New Mexico Intermediate crude plus or minus Platt's trade month average P+ value, plus or minus the
Platt's HLS/WTI differential

11

Table of Contents
Index to Financial Statements

less transportation charges. Shell is the purchaser of our Utica Shale oil and pays us WTI less a differential. MarkWest Utica currently markets
our Utica Shale NGLs and remits to us a weighted average selling price less a marketing fee. We have NAESBs in place with various
purchasers for our Utica Shale natural gas production. In 2014, our Utica Shale natural gas and natural gas liquids were sold under monthly,
seasonal and long term contracts and, as needed, through daily trades. The majority of purchases are transacted at the tailgate of the plants with
available pricing based on Platts Gas Daily - Appalachian - Dominion South Point (Dominion Eastern and Dominion Transmission) or Texas
Eastern M2 Zone when sold in the Utica Basin.  To maintain flow assurance and price stability, and as discussed under "- Transportation and
Takeaway Capacity," we have entered into agreements to transport a portion of our natural gas production out of the Utica Basin. These
agreements have pricing based on the appropriate delivery point less transportation charges and fuel.

During the year ended December 31, 2014, we sold approximately 99% of our oil production to Shell, 100% of our natural gas liquids

production to MarkWest Utica and 40%, 32% and 19% of our natural gas production to BP, DTE Energy Trading, Inc. and Hess,
respectively. During the year ended December 31, 2013, we sold approximately 99% of our oil production to Shell, 100% of our natural gas
liquids production to MarkWest Utica and 32%, 31% and 17% of our natural gas production to Sequent Energy Management, L.P., Hess and
Interstate Gas Supply, Inc., respectively. During the year ended December 31, 2012, we sold approximately 92% and 8% of our oil
production to Shell and Diamondback O&G LLC (a wholly-owned subsidiary of Diamondback formerly known as Windsor Permian LLC),
or Diamondback O&G, respectively, 91% of our natural gas liquids production to Diamondback O&G and 41%, 18% and 16% of our natural
gas production to Noble Americas Gas, Hess and Chevron, respectively.

As of December 31, 2014, we had approximately 218,000 MMBtu per day of firm sales contracted with third parties. Of these sales,

33,000 MMBtu per day, 5,000 MMBtu per day, 30,000 MMBtu per day, 50,000 MMBtu per day, 50,000 MMBtu per day and 50,000
MMBtu per day expire in 2015, 2016, 2017, 2018, 2019 and 2022, respectively.

Transportation and Takeaway Capacity

In Ohio, as of December 31, 2014, we had entered into firm transportation contracts for 2015, 2016 and 2017 for an aggregate of

approximately 619,000 MMBtu per day, 719,000 MMBtu per day and 719,000 MMBtu per day, respectively, and currently have agreements
in place to transport and/or sell approximately 787,000 MMBtu per day of our gross Utica Shale gas production by year-end 2015. We
continuously monitor the need to secure additional firm transportation contracts for incremental volumes from our Utica Shale acreage but
expect additional contracts to be limited in 2015. Our primary long-haul firm transportation commitments include the following:

•

•

•

•

•

194,000 MMBtu per day of firm capacity on ANR Pipeline Company facilities, which began in 2014 and allows us to reach the
Michigan, Chicago and Wisconsin natural gas markets,

200,000 MMBtu per day of firm capacity on Tennessee Gas Pipeline facilities beginning in April 2015 allowing access to Gulf Coast
delivery points,

175,000 MMBtu per day of firm capacity on Rockies Express Pipeline facilities expected to begin in mid-2015 allowing additional
connectivity to Gulf Coast and Midwest markets,

50,000 MMBtu per day of firm capacity on Texas Gas Transmission facilities expected to begin in 2016 allowing additional access to
Gulf Coast delivery points, and

100,000 MMBtu per day of firm capacity on Energy Transfer’s Rover Pipeline facilities beginning in late 2016/early 2017 allowing
additional access to both Midwest and Gulf Coast delivery points.

Under firm transportation contracts, we are obligated to deliver minimum daily volumes or pay fees for any deficiencies in deliveries. We

continue to actively identify and evaluate additional takeaway capacity to facilitate production growth in our Utica Basin position.

Regulation

Regulation of Gas and Oil Production

Oil and natural gas operations such as ours are subject to various types of legislation, regulation and other legal requirements enacted by

governmental authorities. This legislation and regulation affecting the oil and natural gas industry is

12

Table of Contents
Index to Financial Statements

under constant review for amendment or expansion. Some of these requirements carry substantial penalties for failure to comply. The
regulatory burden on the oil and natural gas industry increases our cost of doing business and, consequently, affects our profitability.

We own interests in producing oil and natural gas properties located in the Utica Shale primarily in Eastern Ohio, along the Louisiana

Gulf Coast and in the Niobrara Formation in Northwestern Colorado and the Bakken Formation in Western North Dakota and Eastern
Montana. The states in which our fields are located regulate the production and sale of oil and natural gas, including requirements for obtaining
drilling permits, the method of developing fields and the spacing and operation of wells. In addition, regulations governing conservation
matters aimed at preventing the waste of oil and natural gas resources could affect the rate of production and may include maximum daily
production allowables for wells on a market demand or conservation basis.

Environmental Regulation

Our oil and natural gas exploration, development and production operations are subject to stringent laws and regulations governing the
discharge of materials into the environment or otherwise relating to protection of the environment or occupational health and safety. Numerous
governmental agencies, such as the U.S. Environmental Protection Agency, or the EPA, issue regulations that often require difficult and costly
compliance measures that carry substantial administrative, civil and criminal penalties and may result in injunctive obligations for non-
compliance. These laws and regulations may require the acquisition of a permit before drilling commences, restrict the types, quantities and
concentrations of various substances that can be released into the environment in connection with drilling and production activities, limit or
prohibit construction or drilling activities on certain lands lying within wilderness, wetlands, ecologically sensitive and other protected areas,
require action to prevent or remediate pollution from current or former operations, such as plugging abandoned wells or closing earthen pits,
result in the suspension or revocation of necessary permits, licenses and authorizations, require that additional pollution controls be installed
and impose substantial liabilities for pollution resulting from our operations or relate to our owned or operated facilities. The strict and joint
and several liability nature of such laws and regulations could impose liability upon us regardless of fault. Moreover, it is not uncommon for
neighboring landowners and other third parties to file claims for personal injury and property damage allegedly caused by the release of
hazardous substances, hydrocarbons or other waste products into the environment. Changes in environmental laws and regulations occur
frequently, and any changes that result in more stringent and costly pollution control or waste handling, storage, transport, disposal or cleanup
requirements could materially adversely affect our operations and financial position, as well as the oil and natural gas industry in general. Our
management believes that we are in substantial compliance with applicable environmental laws and regulations and we have not experienced
any material adverse effect from compliance with these environmental requirements. This trend, however, may not continue in the future.

Waste Handling. The Resource Conservation and Recovery Act, as amended, or RCRA, and comparable state statutes and regulations
promulgated thereunder, affect oil and natural gas exploration, development and production activities by imposing requirements regarding the
generation, transportation, treatment, storage, disposal and cleanup of hazardous and non-hazardous wastes. With federal approval, the
individual states administer some or all of the provisions of RCRA, sometimes in conjunction with their own, more stringent requirements.
Although most wastes associated with the exploration, development and production of crude oil and natural gas are exempt from regulation as
hazardous wastes under RCRA, such wastes may constitute “solid wastes” that are subject to the less stringent requirements of non-hazardous
waste provisions. However, we cannot assure you that the EPA or state or local governments will not adopt more stringent requirements for
the handling of non-hazardous wastes or categorize some non-hazardous wastes as hazardous for future regulation. Indeed, legislation has
been proposed from time to time in Congress to re-categorize certain oil and natural gas exploration, development and production wastes as
“hazardous wastes.” Any such changes in the laws and regulations could have a material adverse effect on our capital expenditures and
operating expenses.

Administrative, civil and criminal penalties can be imposed for failure to comply with waste handling requirements. We believe that we are

in substantial compliance with applicable requirements related to waste handling, and that we hold all necessary and up-to-date permits,
registrations and other authorizations to the extent that our operations require them under such laws and regulations. Although we do not
believe the current costs of managing our wastes, as presently classified, to be significant, any legislative or regulatory reclassification of oil
and natural gas exploration and production wastes could increase our costs to manage and dispose of such wastes.

Remediation of Hazardous Substances. The Comprehensive Environmental Response, Compensation and Liability Act, as amended, also

known as CERCLA or the “Superfund” law, and analogous state laws, generally imposes strict and joint and several liability, without regard
to fault or legality of the original conduct, on classes of persons who are considered to be responsible for the release of a “hazardous
substance” into the environment. These persons include the current owner or

13

Table of Contents
Index to Financial Statements

operator of a contaminated facility, a former owner or operator of the facility at the time of contamination, and those persons that disposed or
arranged for the disposal of the hazardous substance at the facility. Under CERCLA and comparable state statutes, persons deemed
“responsible parties” may be subject to strict and joint and several liability for the costs of removing or remediating previously disposed
wastes (including wastes disposed of or released by prior owners or operators) or property contamination (including groundwater
contamination), for damages to natural resources and for the costs of certain health studies. In addition, it is not uncommon for neighboring
landowners and other third parties to file claims for personal injury and property damage allegedly caused by the hazardous substances
released into the environment. In the course of our operations, we use materials that, if released, would be subject to CERCLA and comparable
state statutes. Therefore, governmental agencies or third parties may seek to hold us responsible under CERCLA and comparable state statutes
for all or part of the costs to clean up sites at which such “hazardous substances” have been released.

Water Discharges. The Federal Water Pollution Control Act of 1972, as amended, also known as the “Clean Water Act,” the Safe

Drinking Water Act, the Oil Pollution Act, or OPA, and analogous state laws and regulations promulgated thereunder impose restrictions and
strict controls regarding the unauthorized discharge of pollutants, including produced waters and other gas and oil wastes, into navigable
waters of the United States, as well as state waters. The discharge of pollutants into regulated waters is prohibited, except in accordance with
the terms of a permit issued by the EPA or the state. The Clean Water Act and regulations implemented thereunder also prohibit the discharge
of dredge and fill material into regulated waters, including jurisdictional wetlands, unless authorized by an appropriately issued permit. Spill
prevention, control and countermeasure plan requirements under federal law require appropriate containment berms and similar structures to
help prevent the contamination of navigable waters in the event of a petroleum hydrocarbon tank spill, rupture or leak. These laws and
regulations also prohibit certain activity in wetlands unless authorized by a permit issued by the U.S. Army Corps of Engineers. The EPA has
also adopted regulations requiring certain oil and natural gas exploration and production facilities to obtain individual permits or coverage
under general permits for storm water discharges. In addition, on October 20, 2011, the EPA announced a schedule to develop pre-treatment
standards for wastewater discharges produced by natural gas extraction from shale formations. The EPA stated that it will gather data, consult
with the stakeholders, including ongoing consultation with the industry, and solicit public comment on a proposed rule for shale gas in early
2015. Costs may be associated with the treatment of wastewater or developing and implementing storm water pollution prevention plans, as
well as for monitoring and sampling the storm water runoff from certain of our facilities. Some states also maintain groundwater protection
programs that require permits for discharges or operations that may impact groundwater conditions.

The OPA is the primary federal law for oil spill liability. The OPA contains numerous requirements relating to the prevention of and
response to petroleum releases into waters of the United States, including the requirement that operators of offshore facilities and certain
onshore facilities near or crossing waterways must develop and maintain facility response contingency plans and maintain certain significant
levels of financial assurance to cover potential environmental cleanup and restoration costs. The OPA subjects owners of facilities to strict,
joint and several liability for all containment and cleanup costs and certain other damages arising from a release, including, but not limited to,
the costs of responding to a release of oil to surface waters.

Noncompliance with the Clean Water Act or the OPA may result in substantial administrative, civil and criminal penalties, as well as

injunctive obligations. We believe we are in material compliance with the requirements of each of these laws.

Air Emissions. The federal Clean Air Act, as amended, and comparable state laws and regulations, regulate emissions of various air
pollutants through the issuance of permits and the imposition of other requirements. The EPA has developed, and continues to develop,
stringent regulations governing emissions of air pollutants at specified sources. New facilities may be required to obtain permits before work
can begin, and existing facilities may be required to obtain additional permits and incur capital costs in order to remain in compliance. For
example, on August 16, 2012, the EPA published final regulations under the federal Clean Air Act that establish new emission controls for oil
and natural gas production and processing operations, which regulations are discussed in more detail below under the caption “-Regulation of
Hydraulic Fracturing.” These laws and regulations may increase the costs of compliance for some facilities we own or operate, and federal
and state regulatory agencies can impose administrative, civil and criminal penalties for non-compliance with air permits or other requirements
of the federal Clean Air Act and associated state laws and regulations. We believe that we are in substantial compliance with all applicable air
emissions regulations and that we hold all necessary and valid construction and operating permits for our operations. Obtaining or renewing
permits has the potential to delay the development of oil and natural gas projects.

Climate Change. In December 2009, the EPA issued an Endangerment Finding that determined that emissions of carbon dioxide, methane

and other greenhouse gasses, or GHGs, present an endangerment to public health and the environment because, according to the EPA,
emissions of such gases contribute to warming of the earth’s atmosphere and other climatic changes. These findings by the EPA allowed the
agency to proceed with the adoption and implementation of regulations that

14

Table of Contents
Index to Financial Statements

would restrict emissions of GHGs under existing provisions of the federal Clean Air Act, including rules that regulate emissions of GHGs
from certain large stationary sources of emissions such as power plants or industrial facilities. In response to its endangerment finding, the
EPA adopted two sets of rules regarding possible future regulation of GHG emissions under the Clean Air Act. The motor vehicle rule, which
became effective in January 2011, purports to limit emissions of GHGs from motor vehicles. The EPA adopted the stationary source rule (or
the “tailoring rule”) in May 2010, and it also became effective in January 2011. The tailoring rule established new GHG emissions thresholds
that determine when stationary sources must obtain permits under the Prevention of Significant Deterioration, or PSD, and Title V programs
of the Clean Air Act. On June 23, 2014, in Utility Air Regulatory Group v. EPA, the Supreme Court held that stationary sources could not
become subject to PSD or Title V permitting solely by reason of their GHG emissions. The Court ruled, however, that the EPA may require
installation of best available control technology for GHG emissions at sources otherwise subject to the PSD and Title V programs. On
December 19, 2014, the EPA issued two memoranda providing initial guidance on GHG permitting requirements in response to the Court’s
decision in Utility Air Regulatory Group v. EPA. In its preliminary guidance, the EPA indicated that it will undertake a rulemaking action no
later than December 31, 2015 to rescind any PSD permits issued under the portions of the tailoring rule that were vacated by the Court. In the
interim, the EPA issued a narrowly crafted “no action assurance” indicating it will exercise its enforcement discretion not to pursue
enforcement of the terms and conditions relating to GHGs in an EPA-issued PSD permit, and for related terms and conditions in a Title V
permit. In November 2010, the EPA expanded its existing GHG reporting rule to include onshore and offshore oil and natural gas production
and onshore processing, transmission, storage and distribution facilities, which may include certain of our facilities, beginning in 2012 for
emissions occurring in 2011.

The EPA has continued to adopt GHG regulations applicable to other industries, such as the September 2013 proposed GHG rule that, if

finalized, would set New Source Performance Standards, which we refer to as the NSP standards, for new coal-fired and natural-gas fired
power plants. As a result of this continued regulatory focus, future GHG regulations of the oil and gas industry remain a possibility. In
addition, the U.S. Congress has from time to time considered adopting legislation to reduce emissions of greenhouse gases and almost one-
half of the states have already taken legal measures to reduce emissions of greenhouse gases primarily through the planned development of
greenhouse gas emission inventories and/or regional greenhouse gas cap and trade programs. Although the U.S. Congress has not adopted
such legislation at this time, it may do so in the future and many states continue to pursue regulations to reduce greenhouse gas emissions.

Restrictions on emissions of methane or carbon dioxide that may be imposed in various states could adversely affect the oil and natural

gas industry. Currently, while we are subject to certain federal GHG monitoring and reporting requirements, our operations are not adversely
impacted by existing federal, state and local climate change initiatives and, at this time, it is not possible to accurately estimate how potential
future laws or regulations addressing greenhouse gas emissions would impact our business.

In addition, there has been public discussion that climate change may be associated with extreme weather conditions such as more intense

hurricanes, thunderstorms, tornados and snow or ice storms, as well as rising sea levels. Another possible consequence of climate change is
increased volatility in seasonal temperatures. Some studies indicate that climate change could cause some areas to experience temperatures
substantially colder than their historical averages. Extreme weather conditions can interfere with our production and increase our costs and
damage resulting from extreme weather may not be fully insured. However, at this time, we are unable to determine the extent to which climate
change may lead to increased storm or weather hazards affecting our operations.

Endangered Species Act

Environmental laws such as the Endangered Species Act, as amended, or the ESA, may impact exploration, development and production
activities on public or private lands. The ESA provides broad protection for species of fish, wildlife and plants that are listed as threatened or
endangered in the U.S., and prohibits taking of endangered species. Similar protections are offered to migratory birds under the Migratory
Bird Treaty Act. Federal agencies are required to insure that any action authorized, funded or carried out by them is not likely to jeopardize the
continued existence of listed species or modify their critical habitat. While some of our facilities may be located in areas that are designated as
habitat for endangered or threatened species, we believe that we are in substantial compliance with the ESA. The U.S. Fish and Wildlife
Service may identify, however, previously unidentified endangered or threatened species or may designate critical habitat and suitable habitat
areas that it believes are necessary for survival of a threatened or endangered species, which could cause us to incur additional costs or become
subject to operating restrictions or bans in the affected areas.

Occupational Safety and Health Act

15

Table of Contents
Index to Financial Statements

We are also subject to the requirements of OSHA and comparable state laws that regulate the protection of the health and safety of
employees. In addition, OSHA’s hazard communication standard requires that information be maintained about hazardous materials used or
produced in our operations and that this information be provided to employees, state and local government authorities and citizens. We believe
that our operations are in substantial compliance with the OSHA requirements.

Regulation of Hydraulic Fracturing

Hydraulic fracturing is an important common practice that is used to stimulate production of hydrocarbons, particularly natural gas, from
tight formations, including shales. The process involves the injection of water, sand and chemicals under pressure into formations to fracture
the surrounding rock and stimulate production. We use hydraulic fracturing extensively in the development of our Utica Shale acreage. The
federal Safe Drinking Water Act, or SDWA, regulates the underground injection of substances through the Underground Injection Control, or
UIC, program. Hydraulic fracturing is generally exempt from regulation under the UIC program, and the hydraulic fracturing process is
typically regulated by state oil and gas commissions. The EPA, however, has in the past taken the position that hydraulic fracturing with fluids
containing diesel fuel is subject to regulation under the UIC program, specifically as “Class II” UIC wells. In addition, on May 9, 2014, the
EPA issued an Advance Notice of Proposed Rulemaking seeking comment on the development of regulations under the Toxic Substances
Control Act to require companies to disclose information regarding the chemicals used in hydraulic fracturing. The public comment period
ended on September 19, 2014. Also, the EPA is updating chloride water quality criteria for the protection of aquatic life under the Clean Water
Act, which criteria are used by states for establishing acceptable discharge limits. The EPA is expected to release draft criteria in early 2016.
Moreover, the EPA announced in 2011 that it was launching a study regarding wastewater resulting from hydraulic fracturing activities and
currently plans to propose standards in early 2015 that such wastewater must meet before being transported to a treatment plant. As part of
these studies, the EPA has requested that certain companies provide them with information concerning the chemicals used in the hydraulic
fracturing process. These studies, depending on their results, could spur initiatives to regulate hydraulic fracturing under the SDWA or
otherwise.

Legislation to amend the SDWA to repeal the exemption for hydraulic fracturing from the definition of “underground injection” and
require federal permitting and regulatory control of hydraulic fracturing, as well as legislative proposals to require disclosure of the chemical
constituents of the fluids used in the fracturing process, were proposed in recent sessions of Congress.

On August 16, 2012, the EPA approved final regulations under the federal Clean Air Act that establish new air emission controls for oil

and natural gas production and natural gas processing operations. Specifically, the EPA’s rule package includes NSP standards to address
emissions of sulfur dioxide and volatile organic compounds, or VOCs, and a separate set of emission standards to address hazardous air
pollutants frequently associated with oil and natural gas production and processing activities. The final rule seeks to achieve a 95% reduction
in VOCs emitted by requiring the use of reduced emission completions or “green completions” on all hydraulically-fractured wells constructed
or refractured after January 1, 2015. The rules also establish specific new requirements regarding emissions from compressors, controllers,
dehydrators, storage tanks and other production equipment. The EPA received numerous requests for reconsideration of these rules from both
industry and the environmental community, and court challenges to the rules were also filed. The EPA intends to issue revised rules that will
likely be responsive to some of these requests. For example, on September 23, 2013, the EPA published an amendment extending compliance
dates for certain storage vessels. Also, on December 19, 2014, the EPA released final updates and clarifications to the NSP standards. In
addition, on January 14, 2015, the EPA announced a series of steps it plans to take to address methane and smog-forming VOC emissions
from the oil and gas industry. At this point, we cannot predict the final regulatory requirements or the cost to comply with such requirements
with any certainty. In addition, the U.S. Department of the Interior, or DOI, published a revised proposed rule on May 24, 2013, that would
update existing regulation for hydraulic fracturing activities on federal lands, including requirements for disclosure, well bore integrity and
handling of flowback water. The DOI announced its intent to finalize the rule in 2014, however, the final rule remains pending.

In addition, there are certain governmental reviews either underway or being proposed that focus on environmental aspects of hydraulic

fracturing practices. These ongoing or proposed studies, depending on their degree of pursuit and whether any meaningful results are
obtained, could spur initiatives to further regulate hydraulic fracturing under the SDWA or other regulatory authorities. The EPA is currently
evaluating the potential impacts of hydraulic fracturing on drinking water resources, with results of the study anticipated to be available in
March 2015. The White House Council on Environmental Quality is coordinating an administration-wide review of hydraulic fracturing
practices. The U.S. Department of Energy has conducted an investigation into practices the agency could recommend to better protect the
environment from drilling using hydraulic-fracturing completion methods. Additionally, certain members of Congress have called upon the
U.S. Government Accountability Office to investigate how hydraulic fracturing might adversely affect water resources, the Securities and
Exchange Commission, or SEC, to investigate the natural gas industry and any possible misleading of investors or the public

16

Table of Contents
Index to Financial Statements

regarding the economic feasibility of pursuing natural gas deposits in shale formations by means of hydraulic fracturing, and the U.S. Energy
Information Administration to provide a better understanding of that agency’s estimates regarding natural gas reserves, including reserves
from shale formations, as well as uncertainties associated with those estimates.

Some states and local jurisdictions in which we operate or hold oil and natural gas interests have adopted or are considering adopting

regulations that could restrict or prohibit hydraulic fracturing in certain circumstances, impose more stringent operating standards and/or
require the disclosure of the composition of hydraulic fracturing fluids. For example, in June 2012, Ohio’s Governor signed legislation
mandating chemical disclosure for hydraulic fracturing fluids, pre-drilling testing of water samples within 1,500 feet of a proposed horizontal
well, and increased well operator liability insurance requirements. In addition, in April 2014, Ohio’s Department of Natural Resources
announced new permit conditions for drilling near faults or areas of past seismic activity. The Texas Railroad Commission, or RRC, and
Louisiana Department of Natural Resources adopted rules and regulations requiring that well operators disclose the list of chemical ingredients
subject to the requirements of federal Occupational Safety and Health Act (OSHA) to state regulators and on a public internet website.
Additionally, on October 28, 2014, the RRC adopted disposal well rule amendments designed, among other things, to require applicants for
new disposal wells that will receive non-hazardous produced water and hydraulic fracturing flowback fluid to conduct seismic activity
searches utilizing the U.S. Geological Survey. These searches are intended to determine the potential of earthquakes within a circular area of
100 square miles around a proposed new disposal well. The disposal well rule amendments, which became effective in Texas on November
17, 2014, also clarify the RRC’s authority to modify, suspend or terminate a disposal well permit if scientific data indicates a disposal well is
likely to contribute to seismic activity. Also, in May 2013, the RRC adopted new rules, which became effective in January 2014, governing
well casing, cementing and other standards for ensuring that hydraulic fracturing operations do not contaminate nearby water resources.
Effective August 27, 2011, Montana adopted hydraulic fracturing disclosure regulations under which well operators must provide information
in drilling permit applications on the estimated volume and types of materials to be used in the proposed hydraulic fracturing activities. Upon
completion of the well, well operators must provide the Montana Board of Oil and Gas Conservation with the volume and type of chemicals
used, including the additive type, chemical ingredient names, and Chemical Abstracts Service, or CAS, number, subject to certain trade secret
protections. On April 1, 2012, the North Dakota Industrial Commission enacted regulations requiring hydraulic fracturing well operators to
disclose the hydraulic fluid composition, including the trade name, supplier, ingredients, CAS Number, and the maximum ingredient
concentrations of all additives in the hydraulic fracturing fluid. Colorado enacted rules requiring similar disclosures on January 30, 2012.
Also, in 2013 and 2014, Colorado approved regulations that require well operators to test groundwater quality before and after drilling and to
install emission controls to capture 95 percent of VOC and methane emissions. In addition, on May 16, 2013, the DOI issued a revised
proposed rule that seeks to require companies operating on federal and Indian lands to (i) publicly disclose the chemicals used in the hydraulic
fracturing process; (ii) confirm its wells meet certain construction standards and (iii) establish site plans to manage flowback water.

There has been increasing public controversy regarding hydraulic fracturing with regard to the use of fracturing fluids, impacts on

drinking water supplies, use of water and the potential for impacts to surface water, groundwater and the environment generally. A number of
lawsuits and enforcement actions have been initiated across the country implicating hydraulic fracturing practices. If new laws or regulations
that significantly restrict hydraulic fracturing are adopted, such laws could make it more difficult or costly for us to perform fracturing to
stimulate production from tight formations as well as make it easier for third parties opposing the hydraulic fracturing process to initiate legal
proceedings based on allegations that specific chemicals used in the fracturing process could adversely affect groundwater. In addition, if
hydraulic fracturing is further regulated at the federal, state or local level, our fracturing activities could become subject to additional permitting
and financial assurance requirements, more stringent construction specifications, increased monitoring, reporting and recordkeeping
obligations, plugging and abandonment requirements and also to attendant permitting delays and potential increases in costs. Such legislative
changes could cause us to incur substantial compliance costs, and compliance or the consequences of any failure to comply by us could have a
material adverse effect on our financial condition and results of operations. At this time, it is not possible to estimate the impact on our
business of newly enacted or potential federal, state or local laws governing hydraulic fracturing.

Other Regulation of the Oil and Natural Gas Industry

The oil and natural gas industry is extensively regulated by numerous federal, state and local authorities. Legislation affecting the oil and

natural gas industry is under constant review for amendment or expansion, frequently increasing the regulatory burden. Also, numerous
departments and agencies, both federal and state, are authorized by statute to issue rules and regulations that are binding on the oil and natural
gas industry and its individual members, some of which carry substantial penalties for failure to comply. Although the regulatory burden on
the oil and natural gas industry increases our cost of doing business and, consequently, affects our profitability, these burdens generally do not
affect us any differently or to any greater or lesser extent than they affect other companies in the industry with similar types, quantities and
locations of production.

17

Table of Contents
Index to Financial Statements

The availability, terms and cost of transportation significantly affect sales of oil and natural gas. The interstate transportation and sale for
resale of oil and natural gas is subject to federal regulation, including regulation of the terms, conditions and rates for interstate transportation,
storage and various other matters, primarily by the Federal Energy Regulatory Commission, or FERC. Federal and state regulations govern the
price and terms for access to oil and natural gas pipeline transportation. FERC's regulations for interstate oil and natural gas transmission in
some circumstances may also affect the intrastate transportation of oil and natural gas.

Although oil and natural gas prices are currently unregulated, Congress historically has been active in the area of oil and natural gas
regulation. We cannot predict whether new legislation to regulate oil and natural gas might be proposed, what proposals, if any, might actually
be enacted by Congress or the various state legislatures, and what effect, if any, the proposals might have on our operations. Sales of
condensate and oil and natural gas liquids are not currently regulated and are made at market prices.

Drilling and Production. Our operations are subject to various types of regulation at the federal, state and local level. These types of
regulation include requiring permits for the drilling of wells, drilling bonds and reports concerning operations. The states and some counties
and municipalities in which we operate also regulate one or more of the following:

•

•

•

•

•

•

•

the location of
wells;

the method of drilling and casing
wells;

the timing of construction or drilling activities, including seasonal wildlife
closures;

the rates of production or
“allowables”;

the surface use and restoration of properties upon which wells are
drilled;

the plugging and abandoning of wells;
and

notice to, and consultation with, surface owners and other third
parties.

State laws regulate the size and shape of drilling and spacing units or proration units governing the pooling of oil and natural gas
properties. Some states allow forced pooling or integration of tracts to facilitate exploration while other states rely on voluntary pooling of
lands and leases. In some instances, forced pooling or unitization may be implemented by third parties and may reduce our interest in the
unitized properties. In addition, state conservation laws establish maximum rates of production from oil and natural gas wells, generally
prohibit the venting or flaring of natural gas and impose requirements regarding the ratability of production. These laws and regulations may
limit the amount of oil and natural gas we can produce from our wells or limit the number of wells or the locations at which we can drill.
Moreover, each state generally imposes a production or severance tax with respect to the production and sale of oil, natural gas and natural gas
liquids within its jurisdiction. States do not regulate wellhead prices or engage in other similar direct regulation, but we cannot assure you that
they will not do so in the future. The effect of such future regulations may be to limit the amounts of oil and natural gas that may be produced
from our wells, negatively affect the economics of production from these wells or to limit the number of locations we can drill.

Federal, state and local regulations provide detailed requirements for the abandonment of wells, closure or decommissioning of production

facilities and pipelines and for site restoration in areas where we operate. The U.S. Army Corps of Engineers and many other state and local
authorities also have regulations for plugging and abandonment, decommissioning and site restoration. Although the U.S. Army Corps of
Engineers does not require bonds or other financial assurances, some state agencies and municipalities do have such requirements.

Natural Gas Sales and Transportation. Historically, federal legislation and regulatory controls have affected the price of the natural gas
we produce and the manner in which we market our production. FERC has jurisdiction over the transportation and sale for resale of natural
gas in interstate commerce by natural gas companies under the Natural Gas Act of 1938 and the Natural Gas Policy Act of 1978. Since 1978,
various federal laws have been enacted which have resulted in the complete removal of all price and non-price controls for sales of domestic
natural gas sold in “first sales,” which include all of our sales of our own production. Under the Energy Policy Act of 2005, FERC has
substantial enforcement authority to prohibit the manipulation of natural gas markets and enforce its rules and orders, including the ability to
assess substantial civil penalties.

18

Table of Contents
Index to Financial Statements

FERC also regulates interstate natural gas transportation rates and service conditions and establishes the terms under which we may use

interstate natural gas pipeline capacity, which affects the marketing of natural gas that we produce, as well as the revenues we receive for sales
of our natural gas and release of our natural gas pipeline capacity. Commencing in 1985, FERC promulgated a series of orders, regulations
and rule makings that significantly fostered competition in the business of transporting and marketing gas. Today, interstate pipeline
companies are required to provide nondiscriminatory transportation services to producers, marketers and other shippers, regardless of whether
such shippers are affiliated with an interstate pipeline company. FERC's initiatives have led to the development of a competitive, open access
market for natural gas purchases and sales that permits all purchasers of natural gas to buy gas directly from third-party sellers other than
pipelines. However, the natural gas industry historically has been very heavily regulated; therefore, we cannot guarantee that the less stringent
regulatory approach currently pursued by FERC and Congress will continue indefinitely into the future nor can we determine what effect, if
any, future regulatory changes might have on our natural gas related activities.

Under FERC’s current regulatory regime, transmission services must be provided on an open-access, non-discriminatory basis at cost-

based rates or at market-based rates if the transportation market at issue is sufficiently competitive. Gathering service, which occurs upstream
of jurisdictional transmission services, is regulated by the states onshore and in state waters. Section 1(b) of the NGA exempts natural gas
gathering facilities from regulation by FERC as a natural gas company under the NGA. Although its policy is still in flux, FERC has in the
past reclassified certain jurisdictional transmission facilities as non-jurisdictional gathering facilities, which has the tendency to increase our
costs of transporting gas to point-of-sale locations.

Oil Sales and Transportation. Sales of crude oil, condensate and natural gas liquids are not currently regulated and are made at negotiated

prices. Nevertheless, Congress could reenact price controls in the future.

Our crude oil sales are affected by the availability, terms and cost of transportation. The transportation of oil in common carrier pipelines

is also subject to rate regulation. FERC regulates interstate oil pipeline transportation rates under the Interstate Commerce Act and intrastate oil
pipeline transportation rates are subject to regulation by state regulatory commissions. The basis for intrastate oil pipeline regulation, and the
degree of regulatory oversight and scrutiny given to intrastate oil pipeline rates, varies from state to state. Insofar as effective interstate and
intrastate rates are equally applicable to all comparable shippers, we believe that the regulation of oil transportation rates will not affect our
operations in any materially different way than such regulation will affect the operations of our competitors.

Further, interstate and intrastate common carrier oil pipelines must provide service on a non-discriminatory basis. Under this open access

standard, common carriers must offer service to all shippers requesting service on the same terms and under the same rates. When oil pipelines
operate at full capacity, access is governed by prorationing provisions set forth in the pipelines' published tariffs. Accordingly, we believe that
access to oil pipeline transportation services generally will be available to us to the same extent as to our competitors.

State Regulation. The states in which we operate regulate the drilling for, and the production and gathering of, oil and natural gas,
including through requirements relating to the method of developing new fields, the spacing and operation of wells and the prevention of
waste of oil and natural gas resources. States may also regulate rates of production and may establish maximum daily production allowables
from oil and natural gas wells based on market demand or resource conservation, or both. States do not regulate wellhead prices or engage in
other similar direct economic regulation, but we cannot assure you that they will not do so in the future. The effect of these regulations may be
to limit the amount of oil and natural gas that may be produced from our wells and to limit the number of wells or locations we can drill.

The petroleum industry is also subject to compliance with various other federal, state and local regulations and laws. Some of those laws

relate to resource conservation and equal employment opportunity. We do not believe that compliance with these laws will have a material
adverse effect on us.

Operational Hazards and Insurance

The oil and natural gas business involves a variety of operating risks, including the risk of fire, explosions, blow outs, pipe failures and,

in some cases, abnormally high pressure formations which could lead to environmental hazards such as oil spills, natural gas leaks and the
discharge of toxic gases. If any of these should occur, we could incur legal defense costs and could be required to pay amounts due to injury,
loss of life, damage or destruction to property, natural resources and equipment, pollution or environmental damage, regulatory investigation
and penalties and suspension of operations.

In accordance with what we believe to be industry practice, we maintain insurance against some, but not all, of the operating risks to

which our business is exposed. We insure some, but not all, of our properties for operational and hurricane

19

Table of Contents
Index to Financial Statements

related events. We currently have insurance policies that include coverage for general liability, physical damage to our oil and natural gas
properties, operational control of certain wells, oil pollution, third party liability, workers compensation and employers' liability and other
coverage. Our insurance coverage includes deductibles that must be met prior to recovery. Additionally, our insurance is subject to exclusion
and limitations, and there is no assurance that such coverage will fully or adequately protect us against liability from all potential consequences,
damages and losses. Any of these events could cause a significant disruption to our business. A loss not fully covered by insurance could
have a material adverse effect on our financial position, results of operations and cash flows.

Currently, we have general liability insurance coverage with an annual aggregate limit of up to $21.0 million which includes sudden and
accidental pollution for the effects of onshore and offshore pollution on third parties arising from our operations as well as $10.0 million of
gradual pollution insurance coverage. For our offshore WCBB properties, we also have a $38.0 million property physical damage policy
which insures against most operational perils, such as explosions, fire, vandalism, theft, hail and windstorms, provided, however, that this
policy is limited to $12.5 million for damages arising as a result of a named windstorm. In the event of a loss under this policy, we have up to
$12.6 million of business interruption coverage available after a 90 day waiting period. All of our insurance coverage includes deductibles of
up to $500,000 per occurrence ($1.25 million in the case of a named windstorm) that must be met prior to recovery. Additionally, our
insurance is subject to customary exclusions and limitations. We reevaluate the purchase of insurance, policy terms and limits annually each
May. Future insurance coverage for our industry could increase in cost and may include higher deductibles or retentions. In addition, some
forms of insurance may become unavailable in the future or unavailable on terms that we believe are economically acceptable. No assurance
can be given that we will be able to maintain insurance in the future at rates that we consider reasonable and we may elect to maintain minimal
or no insurance coverage. We may not be able to secure additional insurance or bonding that might be required by new governmental
regulations. This may cause us to restrict our operations, which might severely impact our financial position. The occurrence of a significant
event, not fully insured against, could have a material adverse effect on our financial condition and results of operations.

We carry control of well insurance for all of our Utica Shale wells and several Southern Louisiana wells. We also require all of our third

party vendors to sign master service agreements in which they agree to indemnify us for injuries and deaths of the service provider's
employees as well as contractors and subcontractors hired by the service provider.

We have prepared and have in place spill prevention control and countermeasure plans for each of our principal facilities in response to
federal and state requirements. The plans are reviewed annually and updated as necessary. As required by applicable regulations, our facilities
are built with secondary containment systems to capture potential releases. We also own additional spill kits with oil booms and absorbent
pads that are readily available, if needed. In addition, we have emergency response companies on retainer. These companies specialize in the
clean up of hydrocarbons as a result of spills, blow-outs and natural disasters, and are on call to us 24 hours a day, seven days a week when
their services are needed. We pay these companies a retainer plus additional amounts when they provide us with clean up services. Our
aggregate payments for the retainer and clean up services during 2014 and 2013 were approximately $0.2 million and $0.7 million,
respectively. While these companies have been able to meet our service needs when required from time to time in the past, it is possible that the
ability of one or more of them to provide services to us in the future, if and when needed, could be hindered or delayed in the event of a
widespread disaster. However, in light of the areas in which we operate and the nature of our production, we believe other companies would
be available to us in the event our primary remediation companies are unable to perform. To supplement our planning and operation activities
in Ohio, we also actively manage an incident response planning program and coordinate with applicable state agency personnel on spills and
releases. We also participate in Ohio's Emergency Planning and Community Right to Know Act (EPCRA) program, which includes reporting
of various materials used or stored on-site as well as notification to state and local emergency response centers, such as local fire departments,
for emergency planning purposes.

Headquarters and Other Facilities

We own an approximately 28,500 square foot office building in Oklahoma City, Oklahoma that serves as our corporate headquarters.
Additionally, we lease approximately 25,200 square feet of office space in other buildings in Oklahoma City. We also own an approximately
12,500 square foot building in Lafayette, Louisiana. This building contains approximately 6,200 square feet of finished office area and 6,300
square feet of clear span warehouse area. We also lease approximately 3,700 square feet in a building in Lafayette that we use as our Louisiana
headquarters. We own an approximately 5,700 square foot office building in St. Clairsville, Ohio that serves as our Ohio headquarters. In
addition, we lease approximately 4,275 square feet of office space in St. Clairsville, Ohio. Each of these properties is suitable and adequate for
its use.

20

Table of Contents
Index to Financial Statements

Employees

At December 31, 2014, we had 203 employees. An unrelated Louisiana well servicing company provides all necessary field personnel

needed to operate the WCBB and the Hackberry fields.

Availability of Company Reports

Our annual report on Form 10-K, quarterly reports on Form 10-Q, current reports on Form 8-K and all amendments to those reports filed

or furnished pursuant to Section 13(a) or 15(d) of the Exchange Act are made available free of charge on the Investor Relations page of our
website at www.gulfportenergy.com as soon as reasonably practicable after such material is electronically filed with, or furnished to, the SEC.
Information contained on our website, or on other websites that may be linked to our website, is not incorporated by reference into this annual
report on Form 10-K and should not be considered part of this report or any other filing that we make with the SEC.

ITEM 1A.

RISK FACTORS

Risks Related to our Business and Industry

Market conditions for oil and natural gas, and particularly the recent decline in prices for oil and natural gas, could adversely affect our
revenue, cash flows, profitability, growth, production and the present value of our estimated reserves

Our revenues, cash flows, profitability, future rate of growth, production and the carrying value of our oil and natural gas properties
depend significantly upon the prevailing prices for oil and natural gas. Historically, oil and natural gas prices have been volatile and are subject
to fluctuations in response to changes in supply and demand, market uncertainty and a variety of additional factors that are beyond our control,
including:

•

•

•

•

•

•

•

•

•

•

•

•

•

•

worldwide and domestic supplies of oil and natural
gas;

the level of prices, and expectations about future prices, of oil and natural
gas;

the cost of exploring for, developing, producing and delivering oil and natural
gas;

the expected rates of declining current
production;

weather conditions, including hurricanes, and other natural disasters that can affect oil and natural gas operations over a wide
area;

the level of consumer
demand;

the price and availability of alternative
fuels;

technical advances affecting energy
consumption;

risks associated with operating drilling
rigs;

the availability of pipeline capacity and other transportation
facilities;

the price and level of foreign
imports;

domestic and foreign governmental regulations and
taxes;

the ability of the members of the Organization of Petroleum Exporting Countries to agree to and maintain oil price and production
controls;

speculative trading in crude oil and natural gas derivative
contracts;

21

Table of Contents
Index to Financial Statements

•

•

political or economic instability or armed conflict in oil and natural gas producing regions, including the Middle East, Africa, South
America and Russia; and

the overall domestic and global economic
environment.

These factors and the volatility of the energy markets make it extremely difficult to predict future oil and natural gas price movements with

any certainty. During the past six years, the posted price for West Texas intermediate light sweet crude oil, which we refer to as West Texas
Intermediate or WTI, has ranged from a low of $34.03 per barrel, or Bbl, in February 2009 to a high of $113.39 per Bbl in April 2011. The
Henry Hub spot market price of natural gas has ranged from a low of $1.82 per MMBtu in April 2012 to a high of $7.51 per MMBtu in
January 2010. During 2014, WTI prices ranged from $52.87 to $100.54 per Bbl and the Henry Hub spot market price of natural gas ranged
from $2.89 to $4.91 per MMBtu. On January 20, 2015, the WTI posted price for crude oil was $46.47 per Bbl and the Henry Hub spot
market price of natural gas was $2.82 per MMBtu, representing decreases of 54% and 43%, respectively, from the high of $100.54 per Bbl of
oil and $4.91 per MMBtu for natural gas during 2014. If the prices of oil and natural gas continue at current levels or decline further, our
operations, financial condition and level of expenditures for the development of our oil and natural gas reserves may be materially and
adversely affected. In addition, lower oil and natural gas prices may reduce the amount of oil and natural gas that we can produce
economically. This may result in our having to make substantial downward adjustments to our estimated proved reserves. If this occurs or if
our production estimates change or our exploration or development activities are curtailed, full cost accounting rules may require us to write
down, as a non-cash charge to earnings, the carrying value of our oil and natural gas properties. Reductions in our reserves could also
negatively impact the borrowing base under our revolving credit facility, which could further limit our liquidity and ability to conduct
additional exploration and development activities.

Concerns over general economic, business or industry conditions may have a material adverse effect on our results of operations,
liquidity and financial condition.

Concerns over global economic conditions, energy costs, geopolitical issues, inflation, the availability and cost of credit, the European

debt crisis and the United States financial market have contributed to increased economic uncertainty and diminished expectations for the
global economy. In addition, continued hostilities in the Middle East and the occurrence or threat of terrorist attacks in the United States or
other countries could adversely affect the global economy. These factors, combined with volatility in commodity prices, business and
consumer confidence and unemployment rates, have precipitated an economic slowdown. Concerns about global economic growth have had a
significant adverse impact on global financial markets and commodity prices. If the economic climate in the United States or abroad
deteriorates, worldwide demand for petroleum products could diminish, which could impact the price at which we can sell our production,
affect the ability of our vendors, suppliers and customers to continue operations and ultimately adversely impact our results of operations,
liquidity and financial condition.

Our development and exploration operations require substantial capital and we may be unable to obtain needed capital or financing on
satisfactory terms or at all, which could lead to a loss of properties and a decline in our oil and natural gas reserves.

Our future success depends upon our ability to find, develop or acquire additional oil and natural gas reserves that are economically
recoverable. Our proved reserves will generally decline as reserves are depleted, except to the extent that we conduct successful exploration or
development activities or acquire properties containing proved reserves, or both. To increase reserves and production, we undertake
development, exploration and other replacement activities or use third parties to accomplish these activities. We have made and expect to make
in the future substantial capital expenditures in our business and operations for the development, production, exploration and acquisition of oil
and natural gas reserves. For example, we currently estimate our exploration and production capital expenditures for 2015 to be in the range of
$545.0 million to $595.0 million and an additional $85.0 million to $95.0 million for acreage acquisitions in the Utica Shale.

Historically, we have financed capital expenditures primarily with cash flow from operations, the issuance of equity and debt securities

and borrowings under our bank and other credit facilities. Our cash flow from operations and access to capital are subject to a number of
variables, including:

•

•

•

our proved reserves;

the volume of oil and natural gas we are able to produce from existing wells;

the prices at which oil and natural gas are sold; and

22

Table of Contents
Index to Financial Statements

•

•

our ability to acquire, locate and produce new reserves; and

 our ability to borrow under our credit facility.

We cannot assure you that our operations and other capital resources will provide cash in sufficient amounts to maintain planned or future

levels of capital expenditures. Further, our actual capital expenditures in 2015 could exceed our capital expenditure budget. In the event our
capital expenditure requirements at any time are greater than the amount of capital we have available, we could be required to seek additional
sources of capital, which may include traditional reserve base borrowings, debt financing, joint venture partnerships, production payment
financings, sales of assets, offerings of debt or equity securities or other means. We cannot assure you that we will be able to obtain debt or
equity financing on terms favorable to us, or at all.

If we are unable to fund our capital requirements, we may be required to curtail our operations relating to the exploration and development

of our prospects, which in turn could lead to a possible loss of properties and a decline in our oil and natural gas reserves, or we may be
otherwise unable to implement our development plan, complete acquisitions or take advantage of business opportunities or respond to
competitive pressures, any of which could have a material adverse effect on our production, revenues and results of operations. In addition, a
delay in or the failure to complete proposed or future infrastructure projects could delay or eliminate potential efficiencies.

Our success depends on finding, developing or acquiring additional reserves, which requires significant capital expenditures.

Our future success depends upon our ability to find, develop or acquire additional oil and natural gas reserves that are economically
recoverable. Our proved reserves will generally decline as reserves are depleted, except to the extent that we conduct successful exploration or
development activities or acquire properties containing proved reserves, or both. To increase reserves and production, we undertake
development, exploration and other replacement activities or use third parties to accomplish these activities. We have made, and expect to make
in the future, substantial capital expenditures in our business and operations for the development, production, exploration and acquisition of oil
and natural gas reserves. We may not have sufficient resources to acquire additional reserves or to undertake exploration, development,
production or other replacement activities, such activities may not result in significant additional reserves and we may not have success drilling
productive wells at low finding and development costs. If we are unable to replace our current production, the value of our reserves will
decrease, and our business, financial condition and results of operations would be adversely affected. Furthermore, although our revenues may
increase if prevailing oil and natural gas prices increase significantly, our finding costs for additional reserves could also increase.

Our failure to successfully identify, complete and integrate future acquisitions of properties or businesses could reduce our earnings
and slow our growth.

There is intense competition for acquisition opportunities in our industry. The successful acquisition of producing properties requires an

assessment of several factors, including:

•

•

•

•

 recoverable reserves;

 future oil and natural gas prices and their applicable differentials;

 operating costs; and

 potential environmental and other liabilities.

The accuracy of these assessments is inherently uncertain and we may not be able to identify attractive acquisition opportunities. In

connection with these assessments, we perform a review of the subject properties that we believe to be generally consistent with industry
practices. Our review will not reveal all existing or potential problems nor will it permit us to become sufficiently familiar with the properties
to assess fully their deficiencies and capabilities. Inspections may not always be performed on every well, and environmental problems, such
as groundwater contamination, are not necessarily observable even when an inspection is undertaken. Even when problems are identified, the
seller may be unwilling or unable to provide effective contractual protection against all or part of the problems. Even if we do identify attractive
acquisition opportunities, we may not be able to complete the acquisition or do so on commercially acceptable terms.

Competition for acquisitions may increase the cost of, or cause us to refrain from, completing acquisitions. Our ability to complete
acquisitions is dependent upon, among other things, our ability to obtain debt and equity financing and, in some cases, regulatory approvals.
Further, these acquisitions may be in geographic regions in which we do not currently operate, which could result in unforeseen operating
difficulties and difficulties in coordinating geographically dispersed operations, personnel

23

Table of Contents
Index to Financial Statements

and facilities. In addition, if we enter into new geographic markets, we may be subject to additional and unfamiliar legal and regulatory
requirements. Compliance with regulatory requirements may impose substantial additional obligations on us and our management, cause us to
expend additional time and resources in compliance activities and increase our exposure to penalties or fines for non-compliance with such
additional legal requirements. Further, the success of any completed acquisition will depend on our ability to integrate effectively the acquired
business into our existing operations. The process of integrating acquired businesses may involve unforeseen difficulties and may require a
disproportionate amount of our managerial and financial resources. In addition, possible future acquisitions may be larger and for purchase
prices significantly higher than those paid for earlier acquisitions.

No assurance can be given that we will be able to identify additional suitable acquisition opportunities, negotiate acceptable terms, obtain

financing for acquisitions on acceptable terms or successfully acquire identified targets. Our failure to achieve consolidation savings, to
integrate the acquired businesses and assets into our existing operations successfully or to minimize any unforeseen operational difficulties
could have a material adverse effect on our financial condition and results of operations. The inability to effectively manage the integration of
acquisitions could reduce our focus on subsequent acquisitions and current operations, which, in turn, could negatively impact our earnings
and growth. Our financial position and results of operations may fluctuate significantly from period to period, based on whether or not
significant acquisitions are completed in particular periods.

Properties we acquire may not produce as projected, and we may be unable to determine reserve potential, identify liabilities associated
with the properties that we acquire or obtain protection from sellers against such liabilities.

Acquiring oil and natural gas properties requires us to assess reservoir and infrastructure characteristics, including recoverable reserves,
development and operating costs and potential environmental and other liabilities. Such assessments are inexact and inherently uncertain. In
connection with the assessments, we perform a review of the subject properties, but such a review will not necessarily reveal all existing or
potential problems. In the course of our due diligence, we may not inspect every well or pipeline. We cannot necessarily observe structural and
environmental problems, such as pipe corrosion, when an inspection is made. We may not be able to obtain contractual indemnities from the
seller for liabilities created prior to our purchase of the property. We may be required to assume the risk of the physical condition of the
properties in addition to the risk that the properties may not perform in accordance with our expectations.

We may incur losses as a result of title defects in the properties in which we invest.

It is our practice in acquiring oil and natural gas leases or interests not to incur the expense of retaining lawyers to examine the title to the
mineral interest. Rather, we rely upon the judgment of oil and gas lease brokers or landmen who perform the fieldwork in examining records
in the appropriate governmental office before attempting to acquire a lease in a specific mineral interest. The existence of a material title
deficiency can render a lease worthless and can adversely affect our results of operations and financial condition.

Prior to the drilling of an oil or natural gas well, however, it is the normal practice in our industry for the person or company acting as the
operator of the well to obtain a preliminary title review to ensure there are no obvious defects in title to the well. Frequently, as a result of such
examinations, certain curative work must be done to correct defects in the marketability of the title, and such curative work entails expense.
Our failure to cure any title defects may delay or prevent us from utilizing the associated mineral interest, which may adversely impact our
ability in the future to increase production and reserves. Additionally, undeveloped acreage has greater risk of title defects than developed
acreage. If there are any title defects or defects in the assignment of leasehold rights in properties in which we hold an interest, we will suffer a
financial loss.

If we are unable to complete capital projects in a timely manner, our business, financial condition, results of operations and cash flows
could be materially and adversely affected.

Delays related to capital spending programs involving engineering, procurement and construction of facilities (including improvements

and repairs to our existing facilities) could adversely affect our ability to achieve forecasted internal rates of return and operating results.
Delays in making required changes or upgrades to our facilities could subject us to fines or penalties as well as affect our ability to supply
certain products we produce. Such delays may arise as a result of unpredictable factors, many of which are beyond our control, including:

•

•

denial of or delay in receiving requisite regulatory approvals and/or
permits;

unplanned increases in the cost of construction materials or
labor;

24

Table of Contents
Index to Financial Statements

•

•

•

disruptions in transportation of components or construction
materials;

adverse weather conditions, natural disasters or other events (such as equipment malfunctions, explosions, fires or spills) affecting
our facilities, or those of vendors or suppliers;

shortages of sufficiently skilled labor, or labor disagreements resulting in unplanned work
stoppages;

• market-related increases in a project's debt or equity financing costs;

and

•

nonperformance by, or disputes with, vendors, suppliers, contractors or
subcontractors.

Any one or more of these factors could have a significant impact on our ongoing capital projects.

Our Canadian oil sands projects are complex undertakings and may not be completed at our estimated cost or at all.

We, through our wholly-owned subsidiary Grizzly Holdings Inc., own a 24.9% interest in Grizzly. As of December 31, 2014, Grizzly
had approximately 830,000 net acres under lease in the Athabasca, Peace River and Cold Lake oil sands regions of Alberta, Canada. Our total
net investment in Grizzly was approximately $180.2 million as of December 31, 2014. Grizzly has three oil sands projects in various stages of
development. Grizzly commenced commercial production from its Algar Lake Phase 1 steam-assisted gravity drainage, or SAGD, oil sand
project during the second quarter of 2014 and has received regulatory approval for up to 11,300 barrels per day of bitumen production.
Grizzly produced approximately 1,400 barrels of bitumen per day at its Algar Lake SAGD project during the fourth quarter of 2014. Grizzly
has announced that it expects bitumen production to reach its 6,000 barrels per day peak production rate by the fourth quarter of 2015. In the
first quarter of 2012, Grizzly acquired the May River property comprising approximately 47,000 acres. An initial 12,000 barrel per day
development application was filed with the regulatory authorities in the fourth quarter of 2013, covering the eastern portion of the May River
lease. The development application continues to move through the regulatory process and is expected to be approved by mid-2015. In the first
quarter of 2014, a 2-D seismic program covering approximately 83 kilometers was completed to more fully define the resource over the
remaining lease beyond the development application area. At the Thickwood thermal project, a development application for a 12,000 barrel per
day oil sands project was filed in the fourth quarter of 2012. Since then, the Alberta Energy Regulator, or AER, announced it is implementing
a policy for future regulatory requirements for reservoir containment in shallow SAGD areas, which impacts the Thickwood application.
Additional work to advance the Thickwood application will be required and is expected to be addressed once the May River development
approval is received. Grizzly has also developed delineation drilling, seismic and regulatory work plans at its Cadotte, Peace River property.
Grizzly is pursuing a rail marketing strategy to ensure consistent and flexible access to premium markets for its production, including its
Windell truck to rail terminal located near Conklin, Alberta, which commenced transloading blended bitumen production from Algar Lake on
to rail cars for delivery to the US Gulf Coast markets in the second quarter of 2014. These are complex projects and additional financing may
be required. There can be no assurance that such financing, if required, could be obtained on commercially reasonable terms or at all, or that if
one or more of these projects are completed that they will be successful or that we realize a return on our investment.

The unavailability, high cost or shortages of rigs, equipment, raw materials, supplies, oilfield services or personnel may restrict our
operations.

The oil and natural gas industry is cyclical, which can result in shortages of drilling rigs, equipment, raw materials (particularly sand and

other proppants), supplies and personnel. When shortages occur, the costs and delivery times of rigs, equipment and supplies increase and
demand for and wage rates of qualified drilling rig crews also rise with increases in demand. In accordance with customary industry practice,
we rely on independent third party service providers to provide most of the services necessary to drill new wells. If we are unable to secure a
sufficient number of drilling rigs at reasonable costs, our financial condition and results of operations could suffer, and we may not be able to
drill all of our acreage before our leases expire. Shortages of drilling rigs, equipment, raw materials (particularly sand and other proppants),
supplies, personnel, trucking services, tubulars, fracking and completion services and production equipment could delay or restrict our
exploration and development operations, which in turn could impair our financial condition and results of operations.

We rely on a few key employees whose absence or loss could disrupt our operations resulting in a loss of revenues.

Many key responsibilities within our business have been assigned to a small number of employees. The loss of their services, particularly
the loss of Michael G. Moore, our Chief Executive Officer and President, Aaron Gydosik, our Chief Financial Officer, and our geophysicists
or our lead operations personnel, could disrupt our operations resulting in a loss of

25

Table of Contents
Index to Financial Statements

revenues. Our executives are not restricted from competing with us if they cease to be employed by us, except under certain limited
circumstances prohibiting competition while making use of our trade secrets. We are party to an employment agreement with each of these
executive officers. As a practical matter, however, employment agreements may not assure the retention of our employees. Further, we do not
maintain “key person” life insurance policies on any of our employees. As a result, we are not insured against any losses resulting from the
death of our key employees.

Estimates of oil and natural gas reserves are uncertain and may vary substantially from actual production.

There are numerous uncertainties associated with estimating quantities of proved reserves and in projecting future rates of production and
timing of expenditures. The reserve information herein represents estimates prepared by (i) Ryder Scott with respect to our Utica Shale acreage
at December 31, 2014, 2013 and 2012, (ii) Netherland, Sewell & Associates, Inc., or NSAI, with respect to our WCBB, Hackberry and
Niobrara fields at each of December 31, 2014, 2013 and 2012 and (iii) our personnel with respect to our overriding royalty and non-operated
interests at December 31, 2014, 2013 and 2012. Petroleum engineering is not an exact science. Information relating to our proved oil and
natural gas reserves is based upon engineering estimates. Estimates of economically recoverable oil and natural gas reserves and of future net
cash flows necessarily depend upon a number of variable factors and assumptions, such as historical production from the area compared with
production from other producing areas, future site restoration and abandonment costs, the assumed effects of regulations by governmental
agencies and assumptions concerning future oil and natural gas prices, future operating costs, severance and excise taxes, capital expenditures
and workover and remedial costs, all of which may in fact vary considerably from actual results. For these reasons, estimates of the
economically recoverable quantities of oil and natural gas attributable to any particular group of properties, classifications of such reserves
based on risk of recovery and estimates of the future net cash flows expected therefrom prepared by different engineers or by the same
engineers at different times may vary substantially. Actual production, revenues and expenditures with respect to our reserves will likely vary
from estimates, and such variances may be material.

Estimates of reserves as of year-end 2014, 2013 and 2012 were prepared using an average price equal to the unweighted arithmetic

average of hydrocarbon prices received on a field-by-field basis on the first day of each month within the 12-month period ended
December 31, 2014, 2013 and 2012, respectively, in accordance with the revised guidelines of the SEC applicable to reserves estimates for
such years. Reserve estimates do not include any value for probable or possible reserves that may exist, nor do they include any value for
undeveloped acreage. The reserve estimates represent our net revenue interest in our properties.

The present value of future net revenues from our proved reserves is not necessarily the same as the current market value of our estimated

oil and natural gas reserves. We base the estimated discounted future net revenue from our proved reserves for 2014, 2013 and 2012 on an
average price equal to the unweighted arithmetic average of prices received on a field-by-field basis on the first day of each month within the
12-month period ended December 31, 2014, 2013 and 2012, respectively, in accordance with the revised guidelines of the SEC applicable to
reserves estimates for such years. However, actual future net revenues from our oil and natural gas properties also will be affected by factors
such as:

•

•

•

•

actual prices we receive for oil and natural
gas;

the amount and timing of actual
production;

supply of and demand for oil and natural gas;
and

changes in governmental regulations or
taxation.

The timing of both our production and our incurrence of costs in connection with the development and production of oil and natural gas
properties will affect the timing of actual future net revenues from proved reserves, and thus their actual present value. In addition, the 10%
discount factor we use when calculating discounted future net cash flows may not be the most appropriate discount factor based on interest
rates in effect from time to time and risks associated with us or the oil and natural gas industry in general.

SEC rules could limit our ability to book additional proved undeveloped reserves in the future.

SEC rules require that, subject to limited exceptions, proved undeveloped reserves may only be booked if they relate to wells scheduled to

be drilled within five years after the date of booking. This requirement has limited and may continue to limit

26

Table of Contents
Index to Financial Statements

our ability to book additional proved undeveloped reserves as we pursue our drilling program. Moreover, we may be required to write down
our proved undeveloped reserves if we do not drill those wells within the required five-year timeframe.

The development of our proved undeveloped reserves may take longer and may require higher levels of capital expenditures than we
currently anticipate.

Approximately 51.4% of our total estimated proved reserves at December 31, 2014, were proved undeveloped reserves and may not be
ultimately developed or produced. Recovery of proved undeveloped reserves requires significant capital expenditures and successful drilling
operations. The reserve data included in the reserve reports of our independent petroleum engineers assume that substantial capital
expenditures are required to develop such reserves. We cannot be certain that the estimated costs of the development of these reserves are
accurate, that development will occur as scheduled or that the results of such development will be as estimated. Delays in the development of
our reserves or increases in costs to drill and develop such reserves will reduce the future net revenues of our estimated proved undeveloped
reserves and may result in some projects becoming uneconomical. In addition, delays in the development of reserves could force us to
reclassify certain of our proved reserves as unproved reserves.

There are numerous uncertainties in estimating quantities of bitumen reserves and resources in connection with our equity investment
in Grizzly and the indicated level of reserves or recovery of bitumen may not be realized.

There are numerous uncertainties in estimating quantities of bitumen reserves and resources, and the indicated level of reserves or

recovery of bitumen may not be realized. In general, estimates of economically recoverable bitumen reserves and the future net cash flow from
such reserves are based upon a number of factors and assumptions made as of the date on which the reserve and resource estimates were
determined, such as geological and engineering estimates which have uncertainties, the assumed effects of regulation by governmental
agencies and estimates of future commodity prices and operating costs, all of which may vary considerably from actual results. All such
estimates are, to some degree, uncertain and classifications of reserves are only attempts to define the degree of uncertainty involved. For these
reasons, estimates of the economically recoverable bitumen, the classification of such reserves based on risk of recovery and estimates of
future net revenues expected therefrom, prepared by different engineers or by the same engineers at different times, may vary substantially.

Estimates with respect to reserves and resources that may be developed and produced in the future are often based upon volumetric
calculations and upon analogy to similar types of reserves, rather than upon actual production history. Estimates based on these methods
generally are less reliable than those based on actual production history. Subsequent evaluation of the same reserves based upon production
history may result in variations in the estimated reserves. Reserve and resource estimates may require revision based on actual production
experience. Reserve and resources estimates are determined with reference to assumed oil prices and operating costs. Market price fluctuations
of oil prices may render uneconomic the recovery of certain grades of bitumen. The actual gravity or quality of bitumen to be produced from
Grizzly's lands cannot be determined at this time.

The marketability of our production is dependent upon compressors, gathering lines, transportation barges and other facilities, certain
of which we do not control. When these facilities are unavailable, our operations can be interrupted and our revenues reduced.

The marketability of our oil and natural gas production depends in part upon the availability, proximity and capacity of natural gas lines
and transportation barges owned by third parties. In general, we do not control these transportation facilities and our access to them may be
limited or denied. A significant disruption in the availability of these transportation facilities or our compression and other production facilities
could adversely impact our ability to deliver to market or produce our oil and natural gas and thereby cause a significant interruption in our
operations. We are at particular risk with respect to oil and natural gas produced at our WCBB field and from our Utica Shale acreage. In
October 2006, for example, a natural gas line in our WCBB field operated by our natural gas purchaser was ruptured by a third party
contractor, requiring the field to be shut in for approximately seven weeks until the line could be repaired. Further, we are dependent on our oil
purchaser to provide the barges necessary to transport our oil production from the WCBB field. With respect to our Utica Shale acreage where
we are focusing a significant portion of our exploration and development activity, historically there has been no or only limited infrastructure
in this area and the commencement of production from our initial and subsequent wells on our Utica Shale acreage has been delayed due to
challenges in obtaining rights-of-way and acquiring necessary state and federal permitting and the completion of facilities by our midstream
service provider. If we are unable, for any sustained period, to have access to acceptable delivery or transportation arrangements or encounter
compression or other production related difficulties, we will be required to shut in or curtail production from the impacted field(s). Any such
shut in or curtailment, or an inability to obtain

27

Table of Contents
Index to Financial Statements

favorable terms for delivery of the oil and natural gas produced from our fields, would adversely affect our financial condition and results of
operations.

Substantially all of our producing properties are located in Eastern Ohio and Louisiana, making us vulnerable to risks associated with
operating in these regions.

Our largest fields by production are located in Eastern Ohio and approximately five miles off the coast of Louisiana in a shallow bay with

water depths averaging eight to ten feet. As a result, we may be disproportionately exposed to the impact of delays or interruptions of
production in these geographic regions caused by weather conditions such as snow, ice, fog, rain, hurricanes or other natural disasters or lack
of field infrastructure. Losses could occur for uninsured risks or in amounts in excess of any existing insurance coverage. We may not be able
to obtain and maintain adequate insurance at rates we consider reasonable and it is possible that certain types of coverage may not be available.

Our identified drilling locations, which are part of our anticipated future drilling plans, are susceptible to uncertainties that could
materially alter the occurrence or timing of their drilling.

We have identified over 1,000 drilling locations on our Louisiana, Ohio and Western Colorado properties assuming full development of
all of our acreage. These drilling locations represent a significant part of our growth strategy. Our ability to drill and develop these locations
depends on a number of uncertainties, including the availability of capital, oil and natural gas prices, inclement weather, costs, drilling results
and regulatory changes. Because of these uncertainties, we do not know if the numerous potential drilling locations we have identified will
ever be drilled or if we will be able to produce oil or natural gas from these or any other potential drilling locations. As such, our actual drilling
activities may materially differ from those presently identified, which could adversely affect our business.

Drilling for and producing oil and natural gas are high-risk activities with many uncertainties that may result in a total loss of
investment and adversely affect our business, financial condition or results of operations.

Our drilling activities are subject to many risks. For example, we cannot assure you that new wells drilled by us will be productive or that
we will recover all or any portion of our investment in such wells. Drilling for oil and natural gas often involves unprofitable efforts, not only
from dry wells but also from wells that are productive but do not produce sufficient oil or natural gas to return a profit at then realized prices
after deducting drilling, operating and other costs. The seismic data and other technologies we use do not allow us to know conclusively prior
to drilling a well that oil or natural gas is present or that it can be produced economically. The costs of exploration, exploitation and
development activities are subject to numerous uncertainties beyond our control, and increases in those costs can adversely affect the
economics of a project. Further, our drilling and producing operations may be curtailed, delayed, canceled or otherwise negatively impacted as
a result of other factors, including:

•

•

•

•

•

•

•

•

unusual or unexpected geological
formations;

loss of drilling fluid
circulation;

title
problems;

facility or equipment
malfunctions;

unexpected operational
events;

shortages or delivery delays of equipment and
services;

compliance with environmental and other governmental requirements;
and

adverse weather
conditions.

Any of these risks can cause substantial losses, including personal injury or loss of life, damage to or destruction of property, natural

resources and equipment, pollution, environmental contamination or loss of wells and other regulatory penalties.

28

Table of Contents
Index to Financial Statements

Operating hazards and uninsured risks may result in substantial losses and could prevent us from realizing profits.

Our operations are subject to all of the hazards and operating risks associated with drilling for and production of oil and natural gas,
including the risk of fire, explosions, blowouts, surface cratering, uncontrollable flows of natural gas, oil and formation water, pipe or pipeline
failures, abnormally pressured formations, casing collapses and environmental hazards such as oil spills, gas leaks, ruptures or discharges of
toxic gases. In addition, our operations are subject to risks associated with hydraulic fracturing, including any mishandling, surface spillage or
potential underground migration of fracturing fluids, including chemical additives. We may face liability for environmental damage caused by
previous owners of properties purchased by us, which liabilities may or may not be covered by insurance. The occurrence of any of these
events could result in substantial losses to us due to injury or loss of life, severe damage to or destruction of property, natural resources and
equipment, pollution or other environmental damage, clean-up responsibilities, regulatory investigations and penalties, suspension of
operations and repairs required to resume operations.

In accordance with what we believe to be customary industry practice, we historically have maintained insurance against some, but not all,

of our business risks. Our insurance may not be adequate to cover any losses or liabilities we may suffer. Also, insurance may no longer be
available to us or, if it is, its availability may be at premium levels that do not justify its purchase. The occurrence of a significant uninsured
claim, a claim in excess of the insurance coverage limits maintained by us or a claim at a time when we are not able to obtain liability insurance
could have a material adverse effect on our ability to conduct normal business operations and on our financial condition, results of operations
or cash flow. We may not be able to secure additional insurance or bonding that might be required by new governmental regulations. This may
cause us to restrict our operations, which might severely impact our financial position. A loss not fully covered by insurance could have a
material adverse effect on our financial position, results of operations and cash flows.

Our operations may be exposed to significant delays, costs and liabilities as a result of environmental, health and safety requirements
applicable to our business activities.

We may incur significant delays, costs and liabilities as a result of federal, state and local environmental, health and safety requirements
applicable to our exploration, development and production activities. These laws and regulations may, among other things: (i) require us to
obtain a variety of permits or other authorizations governing our air emissions, water discharges, waste disposal or other environmental
impacts associated with drilling, producing and other operations; (ii) regulate the sourcing and disposal of water used in the drilling, fracturing
and completion processes; (iii) limit or prohibit drilling activities in certain areas and on certain lands lying within wilderness, wetlands,
frontier and other protected areas; (iv) require remedial action to prevent or mitigate pollution from former operations such as plugging
abandoned wells or closing earthen pits; and/or (v) impose substantial liabilities for spills, pollution or failure to comply with regulatory
filings. In addition, these laws and regulations may restrict the rate of oil or natural gas production. These laws and regulations are complex,
change frequently and have tended to become increasingly stringent over time. Failure to comply with these laws and regulations may result in
the assessment of administrative, civil and criminal penalties, imposition of cleanup and site restoration costs and liens, the suspension or
revocation of necessary permits, licenses and authorizations, the requirement that additional pollution controls be installed and, in some
instances, issuance of orders or injunctions limiting or requiring discontinuation of certain operations. Under certain environmental laws that
impose strict as well as joint and several liability, we may be required to remediate contaminated properties currently or formerly operated by
us or facilities of third parties that received waste generated by our operations regardless of whether such contamination resulted from the
conduct of others or from consequences of our own actions that were in compliance with all applicable laws at the time those actions were
taken. In addition, claims for damages to persons or property, including natural resources, may result from the environmental, health and
safety impacts of our operations. In addition, the risk of accidental and/or unpermitted spills or releases from our operations could expose us to
significant liabilities, penalties and other sanctions under applicable laws.

Moreover, public interest in the protection of the environment has increased dramatically in recent years. The trend of more expansive and
stringent environmental legislation and regulations applied to the crude oil and natural gas industry could continue, resulting in increased costs
of doing business and consequently affecting profitability. To the extent laws are enacted or other governmental action is taken that restricts
drilling or imposes more stringent and costly operating, waste handling, disposal and cleanup requirements, our business, prospects, financial
condition or results of operations could be materially adversely affected.

We have entered into a compliance agreement with the Ohio Division of Oil and Gas Resources Management and, if we fail to comply
with the conditions of the compliance agreement, all or part of our drilling and producing operations in the State of Ohio may be
suspended.

29

Table of Contents
Index to Financial Statements

In September 2013, we entered into a compliance agreement with the Ohio Division of Oil and Gas Resources Management, or the
Division, concerning aspects of our operations at seven drilling sites in Ohio. We had previously notified the Division of brine contamination
at these drilling sites. After receipt of this notification, the Division conducted an investigation and determined that certain contaminants were
escaping from underneath the containment liners at these locations. In the compliance agreement, we agreed, among other things, to conduct
our production operations in compliance with all requirements of applicable regulations, implement a remediation plan and make a payment of
$250,000. We are continuing to work with the Division to fulfill our obligations under the compliance agreement and to enhance our materials
handling protocols. If the Chief of the Division determines that we have failed to comply with the conditions set forth in the compliance
agreement, the Chief may suspend all or part of our drilling and production operations in the State of Ohio for a period determined by the
Chief, and we could incur additional penalties and costs.

Our development and exploratory drilling efforts and our well operations may not be profitable or achieve our targeted returns.

We acquire significant amounts of unproved property in order to further our development efforts and expect to continue to undertake
acquisitions in the future. Development and exploratory drilling and production activities are subject to many risks, including the risk that no
commercially productive reservoirs will be discovered. We acquire unproved properties and lease undeveloped acreage that we believe will
enhance our growth potential and increase our earnings over time. However, we cannot assure you that all prospects will be economically
viable or that we will not abandon our investments. Additionally, we cannot assure you that unproved property acquired by us or undeveloped
acreage leased by us will be profitably developed, that new wells drilled by us in prospects that we pursue will be productive or that we will
recover all or any portion of our investment in such unproved property or wells.

Drilling for oil and natural gas may involve unprofitable efforts, not only from dry wells but also from wells that are productive but do not
produce sufficient commercial quantities to cover the drilling, operating and other costs. The cost of drilling, completing and operating a well is
often uncertain, and many factors can adversely affect the economics of a well or property. Drilling operations may be curtailed, delayed or
canceled as a result of unexpected drilling conditions, equipment failures or accidents, shortages of equipment or personnel, environmental
issues and for other reasons. In addition, wells that are profitable may not meet our internal return targets, which are dependent upon the
current and expected future market prices for oil and natural gas, expected costs associated with producing oil and natural gas and our ability to
add reserves at an acceptable cost. Drilling results in our newer oil and liquids-rich shale plays may be more uncertain than in shale plays that
are more developed and have longer established production histories, and we can provide no assurance that drilling and completion techniques
that have proven to be successful in other shale formations to maximize recoveries will be ultimately successful when used in newly developed
shale formations.

Part of our strategy involves drilling in existing or emerging shale plays using the latest available horizontal drilling and completion
techniques; therefore, the results of our planned exploratory drilling in these plays are subject to risks associated with drilling and
completion techniques and drilling results may not meet our expectations for reserves or production.

Our operations involve utilizing the latest drilling and completion techniques as developed by us and our service providers. Risks that we

face while drilling include, but are not limited to, landing our well bore in the desired drilling zone, staying in the desired drilling zone while
drilling horizontally through the formation, running our casing the entire length of the well bore and being able to run tools and other
equipment consistently through the horizontal well bore. Risks that we face while completing our wells include, but are not limited to, being
able to fracture stimulate the planned number of stages, being able to run tools the entire length of the well bore during completion operations
and successfully cleaning out the well bore after completion of the final fracture stimulation stage. In addition, to the extent we engage in
horizontal drilling, those activities may adversely affect our ability to successfully drill in one or more of our identified vertical drilling
locations. Furthermore, certain of the new techniques we are adopting, such as infill drilling and multi-well pad drilling, may cause
irregularities or interruptions in production due to, in the case of infill drilling, offset wells being shut in and, in the case of multi-well pad
drilling, the time required to drill and complete multiple wells before any such wells begin producing. The results of our drilling in new or
emerging formations are more uncertain initially than drilling results in areas that are more developed and have a longer history of established
production. Newer or emerging formations and areas often have limited or no production history and consequently we are less able to predict
future drilling results in these areas.

Ultimately, the success of these drilling and completion techniques can only be evaluated over time as more wells are drilled and
production profiles are established over a sufficiently long time period. If our drilling results are less than anticipated or we are unable to
execute our drilling program because of capital constraints, lease expirations, access to gathering systems, and/or declines in natural gas and oil
prices, the return on our investment in these areas may not be as

30

Table of Contents
Index to Financial Statements

attractive as we anticipate. Further, as a result of any of these developments we could incur material write-downs of our oil and natural gas
properties and the value of our undeveloped acreage could decline in the future.

We have been an early entrant into the Utica Shale in Eastern Ohio. As a result, our drilling results in this area may vary, and the value
of our undeveloped acreage will decline if drilling results are unsuccessful.

We spud our first well, the Wagner 1-28H, on our Utica Shale acreage in February 2012 and, as of December 31, 2014, had spud 151

wells, 101 of which were completed and are producing. In 2014, we spud 85 gross (67.2 net) wells, of which 36 were completed as
producing wells, two were non-productive and, as of December 31, 2014, 41 were in various stages of completion and six were still being
drilled. As of February 13, 2015, we had spud five gross (four net) wells during 2015. As of February 13, 2015, three of these wells were in
various stages of completion and two were still being drilled. In addition, 110 gross (13.3 net) wells were drilled by other operators on our
Utica Shale acreage during 2014. We currently intend to drill 46 to 52 gross (28 to 32 net) wells on our Utica Shale acreage in 2015 and
anticipate an additional 11 to 16 gross (four to six net) wells will be drilled by other operators on our Utica Shale acreage in 2015. While our
costs to acquire undeveloped acreage in this emerging play have generally been less than those of later entrants into a developing play, our
drilling results in this area are more uncertain than drilling results in areas that are developed and producing. Since the Utica Shale has limited
production history and since we have limited experience drilling in this play, it is difficult to predict our future drilling results. Our cost of
drilling, completing and operating wells in this area may be higher than initially expected, and the value of our undeveloped acreage in the
Utica Shale may decline if drilling results are unsuccessful. We cannot assure you that unproved property acquired, or undeveloped acreage
leased, by us in the Utica Shale or other emerging plays will be profitably developed, that wells drilled by us in prospects that we pursue will
be productive or that we will recover all or any portion of our investment in such unproved property or wells.

Part of our strategy involves using some of the latest available horizontal drilling and completion techniques, which involve risks and
uncertainties in their application.

Our operations involve utilizing some of the latest drilling and completion techniques as developed by us and our service providers. Risks

that we face while drilling include, but are not limited to, the following:

•

•

•

•

•

effectively controlling the level of pressure flowing from particular wells;

landing our wellbore in the desired drilling zone;

staying in the desired drilling zone while drilling horizontally through the formation;

running our casing the entire length of the wellbore; and

being able to run tools and other equipment consistently through the horizontal wellbore.

Risks that we face while completing our wells include, but are not limited to, the following:

•

•

•

the ability to fracture stimulate the planned number of stages;

the ability to run tools the entire length of the wellbore during completion operations; and

the ability to successfully clean out the wellbore after completion of the final fracture stimulation stage

The results of our drilling in new or emerging formations are more uncertain initially than drilling results in areas that are more developed

and have a longer history of established production. Newer or emerging formations and areas have limited or no production history and,
consequently, we are more limited in assessing future drilling results in these areas. If our drilling results are less than anticipated, the return
on our investment for a particular project may not be as attractive as we anticipated and we could incur material write-downs of unevaluated
properties and the value of our undeveloped acreage could decline in the future.

We are not the operator of all of our oil and natural gas properties and therefore are not in a position to control the timing of
development efforts, the associated costs or the rate of production of the reserves on such properties.

We are not the operator of all of the properties in which we have an interest, and have limited ability to exercise influence over the

operations of such non-operated properties or their associated costs. Dependence on the operator and other working interest owners for these
projects, and limited ability to influence operations and associated costs, could prevent the realization of targeted returns on capital in drilling or
acquisition activities. The success and timing of development and exploitation

31

Table of Contents
Index to Financial Statements

activities on properties operated by others will depend upon a number of factors that will be largely outside of our control, including:

•

•

•

•

•

•

the timing and amount of capital
expenditures;

the availability of suitable drilling equipment, production and transportation infrastructure and qualified operating
personnel;

the operator's expertise and financial
resources;

approval of other participants in drilling
wells;

selection of technology;
and

the rate of production of the
reserves.

In addition, when we are not the majority owner or operator of a particular oil or natural gas project, if we are not willing or able to fund

our capital expenditures relating to such projects when required by the majority owner or operator, our interests in these projects may be
reduced or forfeited.

A significant portion of our net leasehold acreage is undeveloped, and that acreage may not ultimately be developed or become
commercially productive, which could cause us to lose rights under our leases as well as have a material adverse effect on our oil and
natural gas reserves and future production and, therefore, our future cash flow and income.

A significant portion of our net leasehold acreage is undeveloped, or acreage on which wells have not been drilled or completed to a point
that would permit the production of commercial quantities of oil and natural gas regardless of whether such acreage contains proved reserves.
In addition, many of our oil and natural gas leases require us to drill wells that are commercially productive, and if we are unsuccessful in
drilling such wells, we could lose our rights under such leases. Our future oil and natural gas reserves and production and, therefore, our
future cash flow and income are highly dependent on successfully developing our undeveloped leasehold acreage.

Our undeveloped acreage must be drilled before lease expiration to hold the acreage by production. In highly competitive markets for
acreage, failure to drill sufficient wells to hold acreage could result in a substantial lease renewal cost or, if renewal is not feasible, loss
of our lease and prospective drilling opportunities.

Unless production is established within the spacing units covering the undeveloped acres on which some of the locations are identified,
the leases for such acreage will expire. While none of our Utica Shale acreage leases are scheduled to expire until 2015, at that time 25% of our
total Utica Shale undeveloped acreage as of December 31, 2014 will be subject to expiration, with 29% of such acreage expiring in 2016, 5%
in 2017, 13% in 2018 and 10% thereafter, although our Utica Shale leases generally grant us the right to extend these leases for an additional
five-year period. As of December 31, 2014, leases representing 14%, 31%, 6%, 7% and 24%, respectively, of our total Niobrara Formation
undeveloped acreage are scheduled to expire in 2015, 2016, 2017, 2018 and thereafter. The cost to renew expiring leases may increase
significantly, and we may not be able to renew such leases on commercially reasonable terms or at all. As such, our actual drilling activities
may differ materially from our current expectations, which could adversely affect our business.

Conservation measures and technological advances could reduce demand for oil and natural gas.

Fuel conservation measures, alternative fuel requirements, increasing consumer demand for alternatives to oil and natural gas,
technological advances in fuel economy and energy generation devices could reduce demand for oil and natural gas. The impact of the
changing demand for oil and natural gas services and products may have a material adverse effect on our business, financial condition, results
of operations and cash flows.

Properties we acquire may not produce as projected, and we may be unable to determine reserve potential, identify liabilities associated
with the properties that we acquire or obtain protection from sellers against such liabilities.

Acquiring oil and gas properties requires us to assess reservoir and infrastructure characteristics, including recoverable reserves,
development and operating costs and potential environmental and other liabilities. Such assessments are inexact and inherently uncertain. In
connection with the assessments, we perform a review of the subject properties, but such a review will not necessarily reveal all existing or
potential problems. In the course of our due diligence, we may not inspect every well or

32

Table of Contents
Index to Financial Statements

pipeline. We cannot necessarily observe structural and environmental problems, such as pipe corrosion, when an inspection is made. We may
not be able to obtain contractual indemnities from the seller for liabilities created prior to our purchase of the property. We may be required to
assume the risk of the physical condition of the properties in addition to the risk that the properties may not perform in accordance with our
expectations.

Our operations are subject to various governmental laws and regulations which require compliance that can be burdensome and
expensive and could expose us to significant liabilities.

Our oil and natural gas operations are subject to various federal, state and local governmental regulations that may be changed from time

to time in response to economic and political conditions. Matters subject to regulation include discharge permits for drilling operations, drilling
bonds, reports concerning operations, the spacing of wells, unitization and pooling of properties and taxation. From time to time, regulatory
agencies have imposed price controls and limitations on production by restricting the rate of flow of oil and natural gas wells below actual
production capacity to conserve supplies of oil and gas. In addition, the production, handling, storage, transportation, remediation, emission
and disposal of oil and natural gas, by-products thereof and other substances and materials produced or used in connection with oil and natural
gas operations are subject to regulation under federal, state and local laws and regulations primarily relating to protection of human health and
the environment. Failure to comply with these laws and regulations may result in the assessment of sanctions, including administrative, civil or
criminal penalties, permit revocations, requirements for additional pollution controls and injunctions limiting or prohibiting some or all of our
operations. Moreover, these laws and regulations have continually imposed increasingly strict requirements for water and air pollution control
and solid waste management. Significant expenditures may be required to comply with governmental laws and regulations applicable to us.
We believe the trend of more expansive and stricter environmental legislation and regulations will continue. See Item 1. “Business-Regulation-
Environmental Matters and Regulation” and Item 1. “Business-Regulation-Other Regulation of the Oil and Natural Gas Industry” for a
description of the laws and regulations that affect us.

Federal and state legislative and regulatory initiatives relating to hydraulic fracturing could result in increased costs and additional
operating restrictions or delays.

Hydraulic fracturing is an important common practice that is used to stimulate production of hydrocarbons, particularly natural gas, from
tight formations, including shales. The process involves the injection of water, sand and chemicals under pressure into formations to fracture
the surrounding rock and stimulate production. The federal Safe Drinking Water Act, or SDWA, regulates the underground injection of
substances through the Underground Injection Control, or UIC, program. Hydraulic fracturing is generally exempt from regulation under the
UIC program, and the hydraulic fracturing process is typically regulated by state oil and natural gas commissions. The Environmental
Protection Agency, or EPA, however, has in the past taken the position that hydraulic fracturing with fluids containing diesel fuel is subject to
regulation under the UIC program, specifically as “Class II” UIC wells. In addition, on May 9, 2014, the EPA issued an Advanced Notice of
Proposed Rulemaking seeking comment on the development of regulations under the Toxic Substances Control Act to require companies to
disclose information regarding the chemicals used in hydraulic fracturing. The public comment period ended on September 18, 2014. Also, the
EPA is updating chloride water quality criteria for the protection of aquatic life under the Clean Water Act, which criteria are used by states for
establishing acceptable discharge limits. The EPA is expected to release draft criteria in early 2016. Moreover, the EPA announced on October
20, 2011 that it is launching a study regarding wastewater resulting from hydraulic fracturing activities and currently plans to propose
standards in early 2015 that such wastewater must meet before being transported to a treatment plant. Hydraulic fracturing stimulation requires
the use of a significant volume of water with some resulting “flowback,” as well as “produced water.” If adopted, the new pretreatment rules
will require operators to pretreat wastewater before transferring it to a treatment facility that discharges to surface water. As part of these
studies, the EPA has requested that certain companies provide them with information concerning the chemicals used in the hydraulic fracturing
process. These studies, depending on their results, could spur initiatives to regulate hydraulic fracturing under the SDWA or otherwise.

Legislation to amend the SDWA to repeal the exemption for hydraulic fracturing from the definition of “underground injection” and
require federal permitting and regulatory control of hydraulic fracturing, as well as legislative proposals to require disclosure of the chemical
constituents of the fluids used in the fracturing process, were proposed in recent sessions of Congress.

In August 2012, the EPA published final regulations under the federal Clean Air Act that establish new air emission controls for oil and

natural gas production and natural gas processing operations. Specifically, the EPA's rule package includes NSP standards to address
emissions of sulfur dioxide and volatile organic compounds, or VOCs, and a separate set of emission standards to address hazardous air
pollutants frequently associated with oil and natural gas production and processing activities.

33

Table of Contents
Index to Financial Statements

The final rule seeks to achieve a 95% reduction in VOCs emitted by requiring the use of reduced emission completions or “green completions”
on all hydraulically-fractured wells constructed or refractured after January 1, 2015. The rules also establish specific new requirements
regarding emissions from compressors, controllers, dehydrators, storage tanks and other production equipment. These rules will require a
number of modifications to our operations, including the installation of new equipment to control emissions from our wells by January 1,
2015. The EPA received numerous requests for reconsideration of these rules from both industry and the environmental community, and court
challenges to the rules were also filed. The EPA intends to issue revised rules that are likely responsive to some of these requests. For
example, on September 23, 2013, the EPA published an amendment extending compliance dates for certain storage vessels. Also, on
December 19, 2014, the EPA released final updates and clarifications to the NSP standards. In addition, on January 14, 2015, the EPA
announced a series of steps it plans to take to address methane and smog-forming VOC emissions from the oil and gas industry. At this point,
we cannot predict the final regulatory requirements or the cost to comply with such requirements with any certainty. In addition, the U.S.
Department of the Interior, or DOI, published a revised proposed rule on May 24, 2013, that would update existing regulation of hydraulic
fracturing activities on federal lands, including requirements for disclosure, well bore integrity and handling of flowback water. The DOI
announced its intent to finalize the rule in 2014, however, the final rule remains pending.

In addition, there are certain governmental reviews either underway or being proposed that focus on environmental aspects of hydraulic

fracturing practices. These ongoing or proposed studies, depending on their degree of pursuit and whether any meaningful results are
obtained, could spur initiatives to further regulate hydraulic fracturing under the SDWA or other regulatory authorities. The EPA is currently
evaluating the potential impacts of hydraulic fracturing on drinking water resources, with results of the study anticipated to be available March
2015. The White House Council on Environmental Quality is conducting an administration-wide review of hydraulic fracturing practices. The
U.S. Department of Energy has conducted an investigation into practices the agency could recommend to better protect the environment from
drilling using hydraulic-fracturing completion methods. Additionally, certain members of Congress have called upon the U.S. Government
Accountability Office to investigate how hydraulic fracturing might adversely affect water resources, the SEC to investigate the natural gas
industry and any possible misleading of investors or the public regarding the economic feasibility of pursuing natural gas deposits in shale
formations by means of hydraulic fracturing, and the U.S. Energy Information Administration to provide a better understanding of that
agency's estimates regarding natural gas reserves, including reserves from shale formations, as well as uncertainties associated with those
estimates.

Several states and local jurisdictions in which we operate or hold oil and natural gas interests have adopted or are considering adopting

regulations that could restrict or prohibit hydraulic fracturing in certain circumstances, impose more stringent operating standards and/or
require the disclosure of the composition of hydraulic fracturing fluids. For a more detailed discussion of state and local laws and initiatives
concerning hydraulic fracturing, see “Business-Regulation-Regulation of Hydraulic Fracturing” above. Also, on May 6, 2013, the DOI issued
a revised proposed rule that seeks to require companies operating on federal and Indian lands to (i) publicly disclose the chemicals used in the
hydraulic fracturing process; (ii) confirm its wells meet certain construction standards and (iii) establish site plans to manage flowback water.
We plan to use hydraulic fracturing extensively in connection with the development and production of certain of our oil and natural gas
properties and any increased federal, state, local, foreign or international regulation of hydraulic fracturing or offshore drilling, including
legislation and regulation in the states in which we operate, could reduce the volumes of oil and natural gas that we can economically recover,
which could materially and adversely affect our revenues and results of operations.

There has been increasing public controversy regarding hydraulic fracturing with regard to the use of fracturing fluids, impacts on

drinking water supplies, use of water and the potential for impacts to surface water, groundwater and the environment generally. A number of
lawsuits and enforcement actions have been initiated across the country implicating hydraulic fracturing practices. If new laws or regulations
are adopted that significantly restrict hydraulic fracturing, such laws could make it more difficult or costly for us to perform fracturing to
stimulate production from tight formations as well as make it easier for third parties opposing the hydraulic fracturing process to initiate legal
proceedings based on allegations that specific chemicals used in the fracturing process could adversely affect groundwater. In addition, if
hydraulic fracturing is further regulated at the federal, state or local level, our fracturing activities could become subject to additional permitting
and financial assurance requirements, more stringent construction specifications, increased monitoring, reporting and recordkeeping
obligations, plugging and abandonment requirements and also to attendant permitting delays and potential increases in costs. Such legislative
changes could cause us to incur substantial compliance costs, and compliance or the consequences of any failure to comply by us could have a
material adverse effect on our financial condition and results of operations. At this time, it is not possible to estimate the impact on our
business of newly enacted or potential federal, state or local laws governing hydraulic fracturing.

34

Table of Contents
Index to Financial Statements

Restrictions on drilling activities intended to protect certain species of wildlife may adversely affect our ability to conduct drilling activities
in some of the areas where we operate.

Oil and natural gas operations in our operating areas can be adversely affected by seasonal or permanent restrictions on drilling activities
designed to protect various wildlife. Seasonal restrictions may limit our ability to operate in protected areas and can intensify competition for
drilling rigs, oilfield equipment, services, supplies and qualified personnel, which may lead to periodic shortages when drilling is allowed.
These constraints and the resulting shortages or high costs could delay our operations and materially increase our operating and capital costs.
Permanent restrictions imposed to protect endangered species could prohibit drilling in certain areas or require the implementation of expensive
mitigation measures. The designation of previously unprotected species in areas where we operate as threatened or endangered could cause us
to incur increased costs arising from species protection measures or could result in limitations on our exploration and production activities that
could have an adverse impact on our ability to develop and produce our reserves

The adoption of derivatives legislation by the U.S. Congress could have an adverse effect on our ability to use derivative instruments to
reduce the effect of commodity price, interest rate and other risks associated with our business.

The adoption of derivatives legislation by the U.S. Congress could have an adverse effect on our ability to use derivative instruments to
reduce the effect of commodity price, interest rate and other risks associated with our business. The U.S. Congress adopted the Dodd-Frank
Wall Street Reform and Consumer Protection Act (HR 4173), or Dodd-Frank Act, which, among other provisions, establishes federal
oversight and regulation of the over-the-counter derivatives market and entities that participate in that market. The legislation was signed into
law by the President on July 21, 2010. In its rulemaking under the legislation, the Commodities Futures Trading Commission, or CFTC, has
issued a final rule on position limits for certain futures and option contracts in the major energy markets and for swaps that are their economic
equivalents (with exemptions for certain bona fide hedging transactions). The CFTC's final rule was set aside by the U.S. District Court for
the District of Columbia on September 28, 2012 and remanded to the CFTC to resolve ambiguity as to whether statutory requirements for
such limits to be determined necessary and appropriate were satisfied. As a result, the rule has not yet taken effect, although the CFTC has
indicated that it intends to appeal the court's decision and that it believes the Dodd-Frank Act requires it to impose position limits. The impact
of such regulations upon our business is not yet clear. Certain of our hedging and trading activities and those of our counterparties may be
subject to the position limits, which may reduce our ability to enter into hedging transactions.

In addition, the Dodd-Frank Act does not explicitly exempt end users (such as us) from the requirement to use cleared exchanges, rather
than hedging over-the-counter, and the requirements to post margin in connection with hedging activities. While it is not possible at this time to
predict when the CFTC will finalize certain other related rules and regulations, the Dodd-Frank Act and related regulations may require us to
comply with margin requirements and with certain clearing and trade-execution requirements in connection with our derivative activities,
although whether these requirements will apply to our business is uncertain at this time. If the regulations ultimately adopted require that we
post margin for our hedging activities or require our counterparties to hold margin or maintain capital levels, the cost of which could be passed
through to us, or impose other requirements that are more burdensome than current regulations, our hedging would become more expensive
and we may decide to alter our hedging strategy.

The financial reform legislation may also require us to comply with margin requirements and with certain clearing and trade-execution
requirements in connection with our existing or future derivative activities, although the application of those provisions to us is uncertain at
this time. The financial reform legislation may also require the counterparties to our derivative instruments to spin off some of their derivatives
activities to separate entities, which may not be as creditworthy as the current counterparties. The new legislation and any new regulations
could significantly increase the cost of derivative contracts (including through requirements to post collateral which could adversely affect our
available liquidity), materially alter the terms of derivative contracts, reduce the availability of derivatives to protect against risks we encounter,
reduce our ability to monetize or restructure our derivative contracts in existence at that time, and increase our exposure to less creditworthy
counterparties. If we reduce or change the way we use derivative instruments as a result of the legislation and regulations, our results of
operations may become more volatile and our cash flows may be less predictable, which could adversely affect our ability to plan for and fund
capital expenditures. Finally, the legislation was intended, in part, to reduce the volatility of oil and natural gas prices, which some legislators
attributed to speculative trading in derivatives and commodity instruments related to oil and natural gas. Our revenues could therefore be
adversely affected if a consequence of the legislation and regulations is to lower commodity prices. Any of these consequences could have a
material adverse effect on our consolidated financial position, results of operations or cash flows.

35

Table of Contents
Index to Financial Statements

Certain federal income tax deductions currently available with respect to natural gas and oil exploration and development may be
eliminated, and additional state taxes on natural gas extraction may be imposed, as a result of future legislation.

From time to time, legislative proposals are made that would, if enacted, make significant changes to U.S. tax laws. These proposed

changes have included, but are not limited to, (i) eliminating the immediate deduction for intangible drilling and development costs, (ii)
eliminating the deduction from income for domestic production activities relating to oil and natural gas exploration and development, (iii) the
repeal of the percentage depletion allowance for oil and natural gas properties; (iv) an extension of the amortization period for certain
geological and geophysical expenditures and (v) implementing certain international tax reforms.

These proposed changes in the U.S. tax law, if adopted, or other similar changes that reduce or eliminate deductions currently available

with respect to natural gas and oil exploration and development, could adversely affect our business, financial condition, results of operations
and cash flows.

In February 2013, the Governor of the State of Ohio proposed a plan in the Ohio House to enact new severance taxes on the oil and gas
industry. The proposal was part of the state budget bill. Due to pressure from the State Senate, the proposal was removed from the bill. The
bill then passed without the severance tax on June 7, 2013, with an effective date of July 1, 2013. Later in 2013, the Ohio House introduced a
stand-alone bill to address the severance tax. HB 375 was introduced on December 4, 2013 and after many hearings and amendments,
contained a 2.5% severance tax on horizontal drillers with a percentage of the proceeds earmarked for affected communities in Southeastern
Ohio. This bill passed the Ohio House on May 14, 2014 and was pending in the Ohio Senate. The Ohio State Senate held a hearing on the
bill, but there was no further movement before the summer recess of the Ohio Legislature.

In February 2015, the Governor of Ohio proposed another plan to enact new severance taxes on the oil and gas industry as part of the

state budget proposal to finance a reduction in personal income taxes and other initiatives. The proposal would impose a 6.5% tax on oil and
gas sold at the wellhead.

The adoption of climate change legislation by Congress could result in increased operating costs and reduced demand for the oil and
natural gas we produce.

In December 2009, the EPA issued an Endangerment Finding that determined that emissions of carbon dioxide, methane and other GHGs
present an endangerment to public health and the environment because, according to the EPA, emissions of such gases contribute to warming
of the earth's atmosphere and other climatic changes. These findings by the EPA allowed the agency to proceed with the adoption and
implementation of regulations that would restrict emissions of GHGs under existing provisions of the federal Clean Air Act. Subsequently,
the EPA adopted two sets of related rules, one of which purports to regulate emissions of GHGs from motor vehicles and the other of which
regulates emissions of GHGs from certain large stationary sources of emissions such as power plants or industrial facilities. The EPA
finalized the motor vehicle rule in April 2010 and it became effective in January 2011 and purports to limit emissions of GHGs from motor
vehicles. The EPA adopted the stationary source rule, also known as the “tailoring rule,” in May 2010, and it also became effective in January
2011. The tailoring rule established new GHG emissions thresholds that determine when stationary sources must obtain permits under the
PSD and Title V programs of the Clean Air Act. On June 23, 2014, in UARG v. EPA the Supreme Court held that stationary sources could not
become subject to PSD or Title V permitting solely by reason of their GHG emissions. The Court ruled, however, that the EPA may require
installation of best available control technology for GHG emissions at sources otherwise subject to the PSD and Title V programs. On
December 19, 2014, the EPA issued two memoranda providing initial guidance on GHG permitting requirements in response to the Court’s
decision in UARG v. EPA. In its preliminary guidance, the EPA indicates it will undertake a rulemaking action no later than December 31,
2015 to rescind any PSD permits issued under the portions of the Tailoring Rule that were vacated by the Court. In the interim, the EPA
issued a narrowly crafted “no action assurance” indicating it will exercise its enforcement discretion not to pursue enforcement of the terms
and conditions relating to GHGs in an EPA-issued PSD permit, and for related terms and conditions in a Title V permit. Additionally, in
September 2009, the EPA issued a final rule requiring the reporting of GHG emissions from specified large GHG emission sources in the
U.S., including natural gas liquids fractionators and local natural gas/distribution companies, beginning in 2011 for emissions occurring in
2010.

In addition, in August 2012, the EPA established NSP standards for volatile organic compounds and sulfur dioxide and an air toxic
standard for oil and natural gas production, transmission, and storage. The rules include the first federal air standards for natural gas wells that
are hydraulically fractured, or refractured, as well as requirements for several other sources, such as storage tanks and other equipment, and
limits methane emissions from these sources in an effort to reduce GHG emissions.

36

Table of Contents
Index to Financial Statements

The EPA has continued to adopt GHG regulations of other industries, such as the September 2013 and June 2014 proposed GHG rules
that, if finalized, would set NSP standards for new and existing coal-fired and natural gas-fired power plants, respectively, which could have
an adverse effect on our financial condition, results of operation and cash available for distribution to the extent we acquire working interests
in the future. The EPA is also considering additional regulation of greenhouse gases as “air pollutants.” As a result of this continued
regulatory focus, future GHG regulations of the oil and gas industry remain a possibility. In addition, the U.S. Congress has from time to time
considered adopting legislation to reduce emissions of greenhouse gases and almost one-half of the states have already taken legal measures to
reduce emissions of greenhouse gases primarily through the planned development of greenhouse gas emission inventories and/or regional
greenhouse gas cap and trade programs. The U.S. Congress has not adopted such legislation at this time, but it may do so in the future, and
many states continue to pursue regulations to reduce greenhouse gas emissions. Although it is not possible at this time to predict how
legislation or new regulations that may be adopted to address GHG emissions would impact our business, any such future laws and
regulations imposing reporting obligations on, or limiting emissions of GHGs from, our equipment and operations could require us to incur
costs to reduce emissions of GHGs associated with our operations. In addition, substantial limitations on GHG emissions could adversely
affect demand for the oil and natural gas we produce.

Restrictions on emissions of methane or carbon dioxide that may be imposed in various states could adversely affect the oil and natural
gas industry, and state and local climate change initiatives and, at this time, it is not possible to accurately estimate how potential future laws or
regulations addressing greenhouse gas emissions would impact our business.

In addition, there has been public discussion that climate change may be associated with extreme weather conditions such as more intense
hurricanes, thunderstorms, tornadoes and snow or ice storms, as well as rising sea levels. Another possible consequence of climate change is
increased volatility in seasonal temperatures. Some studies indicate that climate change could cause some areas to experience temperatures
substantially colder than their historical averages. Extreme weather conditions can interfere with our production and increase our costs and
damage resulting from extreme weather may not be fully insured. However, at this time, we are unable to determine the extent to which climate
change may lead to increased storm or weather hazards affecting our operations.

A change in the jurisdictional characterization of some of our assets by federal, state or local regulatory agencies or a change in policy
by those agencies may result in increased regulation of our assets, which may cause our revenues to decline and operating expenses to
increase.

Section 1(b) of the Natural Gas Act of 1938, or the NGA, exempts natural gas gathering facilities from regulation by the Federal Energy

Regulatory Commission, or FERC. We believe that the natural gas pipelines in our gathering systems meet the traditional tests FERC has used
to establish whether a pipeline performs a gathering function and therefore is exempt from FERC's jurisdiction under the NGA. However, the
distinction between FERC-regulated transmission services and federally unregulated gathering services is a fact-based determination. The
classification of facilities as unregulated gathering is the subject of ongoing litigation, so the classification and regulation of our gathering
facilities are subject to change based on future determinations by FERC, the courts or Congress, which could cause our revenues to decline
and operating expenses to increase and may materially adversely affect our business, financial condition or results of operations. In addition,
FERC has adopted regulations that may subject certain of our otherwise non-FERC jurisdictional facilities to FERC annual reporting and daily
scheduled flow and capacity posting requirements. Additional rules and legislation pertaining to those and other matters may be considered or
adopted by FERC from time to time. Failure to comply with those regulations in the future could subject us to civil penalty liability, which
could have a material adverse effect on our business, financial condition or results of operations.

We face extensive competition in our industry.

The oil and natural gas industry is intensely competitive, and we compete with other companies that have greater resources. Many of these
companies not only explore for and produce oil and natural gas, but also carry on midstream and refining operations and market petroleum and
other products on a regional, national or worldwide basis. These competitors may be better positioned to take advantage of industry
opportunities and to withstand changes affecting the industry, such as fluctuations in oil and natural gas prices and production, the availability
of alternative energy sources and the application of government regulation.

37

Table of Contents
Index to Financial Statements

We depend upon a limited number of customers for the sale of most of our oil and natural gas production. The loss of one or more of
these purchasers could, among other factors, limit our access to suitable markets for the oil and natural gas we produce.

The oil and natural gas we produce in Louisiana is sold to purchasers who service the areas where our wells are located. We sell the
majority of our oil to Shell Trading Company, or Shell. Shell takes custody of the oil at the outlet from our oil storage barge. Our production
from WCBB is being sold in accordance with the Shell posted price for West Texas/New Mexico Intermediate crude plus or minus Platt's
trade month average P+ value, plus or minus the Platt's HLS/WTI differential less transportation charges. Shell is the purchaser of our Utica
Shale oil and pays us WTI less a differential. MarkWest Utica currently markets our Utica Shale NGLs and remits to us a weighted average
selling price less a marketing fee. We have NAESBs in place with various purchasers for our Utica Shale natural gas production. In 2014, our
Utica Shale natural gas and natural gas liquids were sold under monthly, seasonal and long term contracts and, as needed, through daily trades.
The majority of purchases are transacted at the tailgate of the plants with available pricing based on Platts Gas Daily - Appalachian - Dominion
South Point (Dominion Eastern and Dominion Transmission) or Texas Eastern M2 Zone when sold in the Utica Basin.  To maintain flow
assurance and price stability, and as discussed under "- Transportation and Takeaway Capacity," we have entered into agreements to transport
a portion of our natural gas production out of the Utica Basin. These agreements have pricing based on the appropriate delivery point less
transportation charges and fuel. During the year ended December 31, 2014, we sold approximately 99% of our oil production to Shell, 100%
of our natural gas liquids production to MarkWest Utica, and 40%, 32% and 19% of our natural gas production to BP, DTE Energy Trading,
Inc. and Hess, respectively. During the year ended December 31, 2013, we sold approximately 99% of our oil production to Shell, 100% of
our natural gas liquids production to MarkWest Utica and 32%, 31% and 17% of our natural gas production to Sequent Energy Management,
L.P., Hess and Interstate Gas Supply, Inc., respectively. During 2012, we sold approximately 92% and 8% of our oil production to Shell and
Diamondback O&G, respectively, 91% of our natural gas liquids production to Diamondback O&G, and 41%, 18% and 16% of our natural
gas production to Noble Americas Gas, Hess and Chevron, respectively.

Our method of accounting for oil and natural gas properties may result in impairment of asset value.

We use the full cost method of accounting for oil and natural gas operations. Accordingly, all costs, including nonproductive costs and

certain general and administrative costs associated with acquisition, exploration and development of oil and natural gas properties, are
capitalized. Net capitalized costs are limited to the estimated future net revenues, after income taxes, discounted at 10% per year, from proven
oil and natural gas reserves and the cost of the properties not subject to amortization. Such capitalized costs, including the estimated future
development costs and site remediation costs, if any, are depleted by an equivalent units-of-production method, converting natural gas to
barrels at the ratio of six Mcf of natural gas to one barrel of oil.

Companies that use the full cost method of accounting for oil and gas properties are required to perform a ceiling test each quarter. The

test determines a limit, or ceiling, on the book value of the oil and gas properties. Net capitalized costs are limited to the lower of unamortized
cost net of deferred income taxes or the cost center ceiling. The cost center ceiling is defined as the sum of (a) estimated future net revenues,
discounted at 10% per annum, from proved reserves, based on the 12-month unweighted arithmetic average of the first-day-of-the-month
prices for 2014, 2013 and 2012 adjusted for any contract provisions or financial derivatives, if any, that hedge oil and natural gas revenue,
excluding the estimated abandonment costs for properties with asset retirement obligations recorded on the balance sheet, (b) the cost of
properties not being amortized, if any, and (c) the lower of cost or market value of unproved properties included in the cost being amortized,
less income tax effects related to differences between the book and tax basis of the oil and natural gas properties. If the net book value reduced
by the related net deferred income tax liability exceeds the ceiling, an impairment or noncash writedown is required. A ceiling test impairment
can give us a significant loss for a particular period. Once incurred, a write down of oil and natural gas properties is not reversible at a later
date, even if oil or gas prices increase. If prices of oil, natural gas and natural gas liquids decrease, we may be required to further write down
the value of our oil and gas properties. Future non-cash asset impairments could negatively affect our results of operations.

Our use of 2-D and 3-D seismic data is subject to interpretation and may not accurately identify the presence of oil and natural gas,
which could adversely affect the results of our drilling operations.

Even when properly used and interpreted, 2-D and 3-D seismic data and visualization techniques are only tools used to assist

geoscientists in identifying subsurface structures and hydrocarbon indicators and do not enable the interpreter to know whether hydrocarbons
are, in fact, present in those structures. In addition, the use of 3-D seismic and other advanced technologies requires greater predrilling
expenditures than traditional drilling strategies, and we could incur losses as a result of such expenditures. As a result, our drilling activities
may not be successful or economical.

38

Table of Contents
Index to Financial Statements

We are exposed to fluctuations in the price of natural gas and oil. Although we have hedged a portion of our estimated 2015 production,
we may still be adversely affected by continuing and prolonged declines in the price of natural gas and oil.

We use fixed price swaps to reduce price volatility associated with certain of our oil and natural gas sales, but these hedges may be
inadequate to protect us from continuing and prolonged declines in the price of oil and natural gas. For the period from January 2015 through
March 2015, we entered into fixed price swaps for 190,625 MMBtu per day at a weighted average price of $4.12. For April 2015, we entered
into fixed price swaps for 191,250 MMBtu per day at a weighted average price of $4.05. For the period from May 2015 through June 2015,
we entered into fixed price swaps for 201,250 MMBtu per day at a weighted average price of $4.05. For the period from July 2015 through
August 2015, we entered into fixed price swaps for 216,875 MMBtu per day at a weighted average price of $4.04. For September 2015, we
entered into fixed price swaps for 246,875 MMBtu per day at a weighted average price of $3.97. For the period from October 2015 through
December 2015, we entered into fixed price swaps for 262,500 MMBtu per day at a weighted average price of $3.96. For the period from
January 2016 through March 2016, we entered into fixed price swaps for 252,500 MMBtu per day at a weighted average price of $3.82. For
April of 2016 we entered into fixed price swaps for 242,500 MMBtu per day at a weighted average price of $3.81 For the period from May
2016 through December 2016, we entered into fixed price swaps for 172,500 MMBtu per day at a weighted average price of $3.73. For the
period from January 2017 through June 2017, we entered into fixed price swaps for 142,500 MMBtu per day at a weighted average price of
$3.67. For the period from July 2017 through December 2017, we entered into fixed price swaps for 80,000 MMBtu per day at a weighted
average price of $3.45. For the period from January 2018 through December 2018, we entered into fixed price swaps for 30,000 MMBtu per
day at a weighted average price of $3.40. For the period from March 2015 through June 2016, we entered into fixed price swaps for 1,000
barrels of oil per day at a weighted average price of $62.25. For the period from March 2015 through December 2016, we entered into natrual
gas basis swap positions, which settle on the pricing index to basis differential of MichCon to the NYMEX Henry Hub natural gas price for
30,000 MMBtu per day at a hedge differential of $.02 and for 10,000 MMBtu per day at a hedge differential of $.01. Under the 2015
contracts, we have hedged approximately 47% to 52% of our estimated 2015 production. Such arrangements may expose us to risk of
financial loss in certain circumstances, including instances where production is less than expected or oil and natural gas prices increase.
Further, to the extent that the price of oil and natural gas remains at current levels or declines further, we will not be able to hedge future
production at the same level as our current hedges, and our results of operations and financial condition would be negatively impacted.

Our hedging transactions expose us to counterparty credit risk.

Our hedging transactions expose us to risk of financial loss if a counterparty fails to perform under a derivative contract. Disruptions in
the financial markets could lead to sudden decreases in a counterparty's liquidity, which could make them unable to perform under the terms of
the derivative contract and we may not be able to realize the benefit of the derivative contract.

A terrorist attack or armed conflict could harm our business.

Terrorist activities, anti-terrorist efforts and other armed conflicts involving the United States or other countries may adversely affect the
United States and global economies and could prevent us from meeting our financial and other obligations. If any of these events occur, the
resulting political instability and societal disruption could reduce overall demand for oil and natural gas, potentially putting downward pressure
on demand for our services and causing a reduction in our revenues. Oil and natural gas related facilities could be direct targets of terrorist
attacks, and our operations could be adversely impacted if infrastructure integral to our customers' operations is destroyed or damaged. Costs
for insurance and other security may increase as a result of these threats, and some insurance coverage may become more difficult to obtain, if
available at all.

Conservation measures and technological advances could reduce demand for oil and natural gas.

Fuel conservation measures, alternative fuel requirements, increasing consumer demand for alternatives to oil and natural gas,
technological advances in fuel economy and energy generation devices could reduce demand for oil and natural gas. The impact of the
changing demand for oil and gas services and products may have a material adverse effect on our business, financial condition, results of
operations and cash flows.

Loss of our information and computer systems could adversely affect our business.

We are dependent on our information systems and computer based programs, including our well operations information, seismic data,

electronic data processing and accounting data. If any of such programs or systems were to fail or create erroneous information in our
hardware or software network infrastructure, possible consequences include our loss of communication links, inability to find, produce,
process and sell oil and natural gas and inability to automatically process

39

Table of Contents
Index to Financial Statements

commercial transactions or engage in similar automated or computerized business activities. Any such consequence could have a material
adverse effect on our business.

Risks Relating to Our Indebtedness

Our substantial level of indebtedness could adversely affect our business, financial condition, results of operations and prospects.

As of December 31, 2014, we had total indebtedness (net of associated accrued discount and premium) of approximately $716.5 million,

including $614.7 million attributable to our senior notes. We had borrowing base availability of $306.4 million under our secured revolving
credit facility after giving effect to an aggregate of $43.6 million of letters of credit and outstanding borrowings of $100.0 million.

Our outstanding indebtedness could have important consequences to you, including the following:

•

•

•

•

•

•

•

•

our high level of indebtedness could make it more difficult for us to satisfy our obligations with respect to our indebtedness, and any
failure to comply with the obligations under any of our debt instruments, including restrictive covenants, could result in a default
under our secured revolving credit facility or the senior note indenture;

the restrictions imposed on the operation of our business by the terms of our debt agreements may hinder our ability to take
advantage of strategic opportunities to grow our business;

our ability to obtain additional financing for working capital, capital expenditures, debt service requirements, restructuring,
acquisitions or general corporate purposes may be impaired, which could be exacerbated by further volatility in the credit markets;

we must use a substantial portion of our cash flow from operations to pay interest on the Notes and our other indebtedness, which
will reduce the funds available to us for operations and other purposes;

our high level of indebtedness could place us at a competitive disadvantage compared to our competitors that may have
proportionately less debt;

our flexibility in planning for, or reacting to, changes in our business and the industry in which we operate may be
limited;

our high level of indebtedness makes us more vulnerable to economic downturns and adverse developments in our business;
and

we may be vulnerable to interest rate increases, as our borrowings under our secured revolving credit facility are at variable interest
rates.

Any of the foregoing could have a material adverse effect on our business, financial condition, results of operations and prospects.

In addition, if we are unable to generate sufficient cash flow and are otherwise unable to obtain funds necessary to meet required
payments of principal, premium, if any, or interest on our indebtedness, or if we otherwise fail to comply with the various covenants,
including financial and operating covenants, in the instruments governing our indebtedness, we could be in default under the terms of the
agreements governing such indebtedness. In the event of such default, the holders of such indebtedness could elect to declare all the funds
borrowed thereunder to be due and payable, together with accrued and unpaid interest. More specifically, the lenders under our secured
revolving credit facility could elect to terminate their commitments, cease making further loans and institute foreclosure proceedings against
our assets, and we could be forced into bankruptcy or litigation.

Servicing our indebtedness requires a significant amount of cash, and we may not have sufficient cash flow from our business to pay
our substantial indebtedness.

Our ability to make scheduled payments of the principal of, to pay interest on or to refinance our indebtedness, including the senior notes,

depends on our future performance, which is subject to economic, financial, competitive and other factors

40

Table of Contents
Index to Financial Statements

beyond our control. Our business may not generate cash flow from operations in the future sufficient to service our debt and make necessary
capital expenditures. If we are unable to generate such cash flow, we may be required to adopt one or more alternatives, such as reducing or
delaying capital expenditures, selling assets, restructuring debt or obtaining additional equity capital on terms that may be onerous or highly
dilutive. However, we cannot assure you that undertaking alternative financing plans, if necessary, would allow us to meet our debt
obligations. In the absence of such cash flows, we could have substantial liquidity problems and might be required to sell material assets or
operations to attempt to meet our debt service and other obligations. Our revolving credit facility and the indenture governing the senior notes
restrict our ability to use the proceeds from asset sales. We may not be able to consummate those asset sales to raise capital or sell assets at
prices that we believe are fair, and proceeds that we do receive may not be adequate to meet any debt service obligations then due. Our ability
to refinance our indebtedness will depend on the capital markets and our financial condition at the time. We may not be able to engage in any
of these activities or engage in these activities on desirable terms, which could result in a default on our debt obligations and have an adverse
effect on our financial condition.

Restrictive covenants in our secured revolving credit facility, the indenture governing the senior notes and in future debt instruments
may restrict our ability to pursue our business strategies.

Our secured revolving credit facility and the indenture governing the senior notes limit, and the terms of any future indebtedness may

limit, our ability, among other things, to:

•

incur or guarantee additional
indebtedness;

• make certain
investments;

•

•

•

•

•

•

•

•

•

declare or pay dividends or make distributions on our capital
stock;

prepay subordinated
indebtedness;

sell assets including capital stock of restricted
subsidiaries;

agree to payment restrictions affecting our restricted
subsidiaries;

consolidate, merge, sell or otherwise dispose of all or substantially all of our
assets;

enter into transactions with our
affiliates;

incur
liens;

engage in business other than the oil and gas business;
and

designate certain of our subsidiaries as unrestricted
subsidiaries.

We may be prevented from taking advantage of business opportunities that arise because of the limitations imposed on us by the
restrictive covenants contained in our revolving credit facility and the indenture governing the senior notes. In addition, our revolving credit
facility requires us to maintain certain financial ratios and tests. The requirement that we comply with these provisions may materially
adversely affect our ability to react to changes in market conditions, take advantage of business opportunities we believe to be desirable, obtain
future financing, fund needed capital expenditures or withstand a continuing or future downturn in our business.

A breach of any of these restrictive covenants could result in default under our revolving credit facility. If default occurs, the lenders under

our revolving credit facility may elect to declare all borrowings outstanding, together with accrued interest and other fees, to be immediately
due and payable, which would result in an event of default under the indenture governing the senior notes. The lenders will also have the right
in these circumstances to terminate any commitments they have to provide further borrowings. If we are unable to repay outstanding
borrowings when due, the lenders under our revolving credit facility will also have the right to proceed against the collateral granted to them to
secure the indebtedness. If the indebtedness under our revolving credit facility and the senior notes were to be accelerated, we cannot assure
you that our assets would be sufficient to repay in full that indebtedness.

41

Table of Contents
Index to Financial Statements

Any significant reduction in our borrowing base under our revolving credit facility as a result of the periodic borrowing base
redeterminations or otherwise may negatively impact our ability to fund our operations, and we may not have sufficient funds to repay
borrowings under our revolving credit facility if required as a result of a borrowing base redetermination.

Availability under our revolving credit facility is currently subject to a borrowing base of $450.0 million. The borrowing base is subject to
scheduled semiannual and other elective collateral borrowing base redeterminations based on our oil and natural gas reserves and other factors.
As of December 31, 2014, we had $100.0 million of borrowings under our revolving credit facility. We intend to continue borrowing under
our revolving credit facility in the future. Any significant reduction in our borrowing base as a result of such borrowing base redeterminations
or otherwise may negatively impact our liquidity and our ability to fund our operations and, as a result, may have a material adverse effect on
our financial position, results of operation and cash flow. Further if, the outstanding borrowings under our revolving credit facility were to
exceed the borrowing base as a result of any such redetermination, we would be required to repay the excess. We may not have sufficient
funds to make such repayments. If we do not have sufficient funds and we are otherwise unable to negotiate renewals of our borrowings or
arrange new financing, we may have to sell significant assets. Any such sale could have a material adverse effect on our business and financial
results.

We may still be able to incur substantial additional indebtedness in the future, which could further exacerbate the risks that we and our
subsidiaries face.

We and our subsidiaries may be able to incur substantial additional indebtedness in the future. The terms of our revolving credit facility
and the indenture governing the senior notes restrict, but in each case do not completely prohibit, us from doing so. As of December 31, 2014,
our borrowing base under our revolving credit facility was set at $450.0 million and we had $100.0 million of borrowings outstanding under
this facility. In addition, the indenture governing the senior notes allows us to issue additional notes under certain circumstances which will
also be guaranteed by the guarantors. The indenture governing the senior notes also allows us to incur certain other additional secured debt and
allows us to have subsidiaries that do not guarantee the senior notes and which may incur additional debt, which would be structurally senior
to the senior notes. In addition, the indenture governing the senior notes does not prevent us from incurring other liabilities that do not
constitute indebtedness. If we or a guarantor incur any additional indebtedness that ranks equally with the senior notes (or with the guarantees
thereof), including additional unsecured indebtedness or trade payables, the holders of that indebtedness will be entitled to share ratably with
holders of the senior notes in any proceeds distributed in connection with any insolvency, liquidation, reorganization, dissolution or other
winding-up of us or a guarantor. If new debt or other liabilities are added to our current debt levels, the related risks that we and our
subsidiaries now face could intensify.

Our borrowings under our revolving credit facility expose us to interest rate risk.

Our earnings are exposed to interest rate risk associated with borrowings under our revolving credit facility. Our revolving credit facility

is structured under floating rate terms, as advances under this facility may be in the form of either base rate loans or eurodollar loans. As such,
our interest expense is sensitive to fluctuations in the prime rates in the U.S. or, if the eurodollar rates are elected, the eurodollar rates. At
December 31, 2014, amounts borrowed under our revolving credit facility bore interest at the Eurodollar rate of 1.91%. A 1% increase in
interest rates would increase interest expense by approximately $1.0 million per year, based on $100.0 million outstanding under our revolving
credit facility as of December 31, 2014. As of December 31, 2014, we did not hedge our interest rate risk. An increase in our interest rate at
the time we have variable interest rate borrowings outstanding under our revolving credit facility will increase our costs, which may have a
material adverse effect on our results of operations and financial condition.

Risks Related to Our Common Stock

If our quarterly revenues and operating results fluctuate significantly, the price of our common stock may be volatile.

Our revenues and operating results may in the future vary significantly from quarter to quarter. If our quarterly results fluctuate, it may

cause our stock price to be volatile. We believe that a number of factors could cause these fluctuations, including:

•

•

•

changes in oil and natural gas
prices;

changes in production
levels;

changes in governmental regulations and
taxes;

42

Table of Contents
Index to Financial Statements

•

•

•

geopolitical
developments;

the level of foreign imports of oil and natural gas;
and

conditions in the oil and natural gas industry and the overall economic
environment.

Because of the factors listed above, among others, we believe that our quarterly revenues, expenses and operating results may vary
significantly in the future and that period-to-period comparisons of our operating results are not necessarily meaningful. You should not rely
on the results of one quarter as an indication of our future performance. It is also possible that in some future quarters, our operating results
will fall below our expectations or the expectations of market analysts and investors. If we do not meet these expectations, the price of our
common stock may decline significantly.

We do not currently pay dividends on our common stock and do not anticipate doing so in the future.

We have paid no cash dividends on our common stock, and we may not pay cash dividends on our common stock in the future. We
intend to retain any earnings to fund our operations. Therefore, we do not anticipate paying any cash dividends on our common stock in the
foreseeable future. In addition, the terms of our credit agreement prohibit the payment of any dividends to the holders of our common stock.

A change of control could limit our use of net operating losses.

As of December 31, 2014, we had a net operating loss, or NOL, carry forward of approximately $3.1 million for federal income tax
purposes. Transfers of our stock in the future could result in an ownership change. In such a case, our ability to use the NOLs generated
through the ownership change date could be limited. In general, the amount of NOLs we could use for any tax year after the date of the
ownership change would be limited to the value of our stock (as of the ownership change date) multiplied by the long-term tax-exempt rate.

Future sales of our common stock may depress our stock price.

We have registered a substantial number of shares of our common stock under a registration statement filed with the SEC. Sales of these

shares of our common stock in the public market or the perception that these sales may occur, could cause the market price of our common
stock to decline. In addition, sales by certain of our stockholders of their shares could impair our ability to raise capital through the sale of
common or preferred stock. As of February 20, 2015, there were 85,684,604 shares of our common stock issued and outstanding, excluding
358,079 shares of unvested restricted stock awarded under our Amended and Restated 2005 Stock Incentive Plan and 5,000 shares issuable
upon exercise of outstanding options to purchase our common stock granted under our Amended and Restated 2005 Stock Incentive Plan.

We could issue preferred stock which could be entitled to dividend, liquidation and other special rights and preferences not shared by
holders of our common stock or which could have anti-takeover effects.

We are authorized to issue up to 5,000,000 shares of preferred stock, par value $0.01 per share. Shares of preferred stock may be issued

from time to time in one or more series as our board of directors, by resolution or resolutions, may from time to time determine each such
series to be distinctively designated. The voting powers, preferences and relative, participating, optional and other special rights, and the
qualifications, limitations or restrictions, if any, of each such series of preferred stock may differ from those of any and all other series of
preferred stock at any time outstanding, and, subject to certain limitations of our certificate of incorporation and the Delaware General
Corporation Law, or DGCL, our board of directors may fix or alter, by resolution or resolutions, the designation, number, voting powers,
preferences and relative, participating, optional and other special rights, and qualifications, limitations and restrictions thereof, of each such
series preferred stock. The issuance of any such preferred stock could materially adversely affect the rights of holders of our common stock
and, therefore, could reduce the value of our common stock.

In addition, specific rights granted to future holders of preferred stock could be used to restrict our ability to merge with, or sell our assets

to, a third party. The ability of our board of directors to issue preferred stock could discourage, delay or prevent a takeover of us, thereby
preserving control of the company by the current stockholders.

The existence of some provisions in our organizational documents could delay or prevent a change in control of our company, even if that

change would be beneficial to our stockholders. Our certificate of incorporation and bylaws contain provisions that may make acquiring
control of our company difficult.

43

Table of Contents
Index to Financial Statements

ITEM 1B.

UNRESOLVED STAFF COMMENTS

None.

ITEM 2.

PROPERTIES

Additional information regarding our properties is included in Item 1. "Business" above and in Note 4 of the notes to our consolidated

financial statements included in this report, which information is incorporated herein by reference.

Proved Oil and Natural Gas Reserves

SEC Rule-Making Activity

In December 2008, the SEC released its final rule for “Modernization of Oil and Gas Reporting.” These rules require disclosure of oil and

gas proved reserves by significant geographic area, using the arithmetic 12-month average beginning-of-the-month price for the year, as
opposed to year-end prices as had previously been required unless contractual arrangements designate the price to be used. Other significant
amendments included the following:

•

•

•

•

•

•

Disclosure of unproved reserves: probable and possible reserves may be disclosed separately on a voluntary
basis.

Proved undeveloped reserve guidelines: reserves may be classified as proved undeveloped if there is a high degree of confidence that
the quantities will be recovered and they are scheduled to be drilled within the next five years, unless the specific circumstances
justify a longer time.

The ability to book proved undeveloped reserves, subject to certain exceptions, only if they relate to wells scheduled to be drilled
within five years of the date of booking, as well as the requirement to write down proved undeveloped reserves if the associated
wells are not drilled within the required five-year time-frame.

Reserves estimation using new technologies: reserves may be estimated through the use of reliable technology in addition to flow
tests and production history.

Reserves personnel and estimation process: additional disclosure is required regarding the qualifications of the chief technical person
who oversees the reserves estimation process. We are also required to provide a general discussion of our internal controls used to
assure the objectivity of the reserves estimate.

Non-traditional resources: the definition of oil and gas producing activities has expanded and focuses on the marketable product
rather than the method of extraction.

We adopted the rules effective December 31, 2009, as required by the SEC.

Evaluation and Review of Reserves.

Reserve estimates at December 31, 2014 were prepared by Ryder Scott with respect to our assets in the Utica Shale in Eastern Ohio (97%

of our proved reserves at December 31, 2014), by NSAI with respect to our WCBB, Hackberry and Niobrara fields (3% of our proved
reserves at December 31, 2014) and by our personnel with respect to our overriding royalty and non-operated interests (less than 1% of our
proved reserves at December 31, 2014).

Ryder Scott and NSAI are independent petroleum engineering firms. Copies of their summary reserve reports are included as Exhibit 99.1

and 99.2, respectively, to this Annual Report on Form 10-K. The technical persons responsible for preparing our proved reserve estimates
meet the requirements with regards to qualifications, independence, objectivity and confidentiality set forth in the Standards Pertaining to the
Estimating and Auditing of Oil and Gas Reserves Information promulgated by the Society of Petroleum Engineers. Our independent third-
party engineers do not own an interest in any of our properties and are not employed by us on a contingent basis.

We maintain an internal staff of petroleum engineers and geoscience professionals who work closely with Ryder Scott and NSAI, our
independent reserve engineers, to ensure the integrity, accuracy and timeliness of the data used to calculate our proved reserves relating to our
assets in the Utica Shale and our WCBB, Hackberry and Niobrara fields. Our internal technical team members meet with Ryder Scott and
NSAI periodically throughout the year to discuss the assumptions and methods used in the proved reserve estimation process. We provide
historical information to Ryder Scott and NSAI for our properties such as ownership interest, oil and gas production, well test data,
commodity prices and operating and development costs and other considerations, including availability and costs of infrastructure and status of
permits. Our proved reserves attributable to our other minority interests are prepared internally by our internal staff of petroleum engineers and
geoscience professionals. Our

44

Table of Contents
Index to Financial Statements

Vice President of Reservoir Engineering is primarily responsible for overseeing the preparation of all of our reserve estimates. He is a
petroleum engineer with over 35 years of reservoir and operations experience and our geophysical staff has over 60 years combined industry
experience. Our technical staff uses historical information for our properties such as ownership interest, oil and gas production, well test data,
commodity prices and operating and development costs.

Our proved reserve estimates are prepared in accordance with our internal control procedures. These procedures, which are intended to

ensure reliability of reserve estimations, include the following:

•

•

•

•

•

•

•

•

•

review and verification of historical production data, which data is based on actual production as reported by
us;

verification of property ownership by our land
department;

preparation of reserve estimates by our experienced reservoir engineers or under their direct
supervision;

direct reporting responsibilities by our reservoir engineering department to our Chief Executive
Officer;

review by our reservoir engineering department of all of our reported proved reserves at the close of each quarter, including the
review of all significant reserve changes and all new proved undeveloped reserves additions;

provision of quarterly updates to our board of directors regarding operational data, including production, drilling and completion
activity levels and any significant changes in our reserves;

annual review by our board of directors of our year-end reserve report and year-over-year changes in our proved reserves, as well as
any changes to our previously adopted development plans;

annual review and approval by our senior management and our board of directors of a multi-year development plan;
and

annual review by our senior management of adjustments to our previously adopted development plan and considerations involved in
making such adjustments.

Further, during 2014, we implemented additional procedures in connection with our year-end reserve preparation and annual capital

budget determination, including:

•

review by our board of directors of changes in our previously approved development plan made by senior management and technical
staff during the year, including the substitution, removal or deferral of PUD locations.

The following table sets forth our estimated proved reserves at December 31, 2014, 2013 and 2012:

Year Ended December 31,

2014

Natural
Gas
(MMcf)
345,166  
373,840  
719,006  

Natural
Gas
Liquids
(MBbls)

12,379  
13,889  
26,268  

2013

Natural
Gas
(MMcf)

Natural
Gas
Liquids
(MBbls)

Oil
(MBbls)

2012

Natural
Gas
(MMcf)

Oil
(MBbls)

5,609  
2,737  
8,346  

94,552  
51,894  
146,446  

3,527  
2,148  
5,675  

5,175  
2,931  
8,106  

18,482  
15,289  
33,771  

Natural
Gas
Liquids
(MBbls)

44
101
145

Oil
(MBbls)

5,719  
3,778  
9,497  

Proved developed
Proved undeveloped
Total (1)

Total net proved oil and natural gas reserves (MMcfe) (1)

PV-10 value (in millions) (2)
Standardized measure (in millions) (3)
 _____________________

45

Year Ended December 31,

2014

2013

2012

933,598  
1,840.8   $
1,427.2   $

230,574  

696.9   $
578.5   $

$
$

83,274

436.8
348.6

 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Table of Contents
Index to Financial Statements

(1) Estimates of reserves as of year-end 2014, 2013 and 2012 were prepared using an average price equal to the unweighted arithmetic
average of hydrocarbon prices received on a field-by-field basis on the first day of each month within the 12-month period ended
December 31, 2014, 2013 and 2012, respectively, in accordance with revised guidelines of the SEC applicable to reserves estimates as of
year-end 2014, 2013 and 2012. Reserve estimates do not include any value for probable or possible reserves that may exist, nor do they
include any value for undeveloped acreage. The reserve estimates represent our net revenue interest in our properties. Although we believe
these estimates are reasonable, actual future production, cash flows, taxes, development expenditures, operating expenses and quantities of
recoverable oil and natural gas reserves may vary substantially from these estimates.

(2) Represents present value, discounted at 10% per annum, of estimated future net revenue before income tax of our estimated proven
reserves. The estimated future net revenues set forth above were determined by using reserve quantities of proved reserves and the
periods in which they are expected to be developed and produced based on certain prevailing economic conditions. The estimated future
production in our reserve reports for the years ended December 31, 2014, 2013 and 2012 is priced based on the 12-month unweighted
arithmetic average of the first-day-of-the month price for the period January through December of the applicable year, using $94.99 per
barrel and $4.35 per MMBtu for 2014, $96.78 per barrel and $3.67 per MMBtu for 2013 and $91.32 per barrel and $2.76 per MMBtu
for 2012, and in each case adjusted by lease for transportation fees and regional price differentials.

PV-10 is a non-GAAP measure because it excludes income tax effects. Management believes that the presentation of the non-GAAP
financial measure of PV-10 provides useful information to investors because it is widely used by professional analysts and sophisticated
investors in evaluating oil and gas companies. PV-10 is not a measure of financial or operating performance under GAAP. PV-10 should
not be considered as an alternative to the standardized measure as defined under GAAP. We have included a reconciliation of PV-10 to the
most directly comparable GAAP measure-standardized measure of discounted future net cash flows. The following table reconciles the
standardized measure of future net cash flows to the PV-10 value:

Standardized measure of discounted future net cash flows
Add: Present value of future income tax discounted at 10%
PV-10 value

December 31,

2014

2013

2012

(In thousands)

$

$

1,427,167   $
413,671  
1,840,838   $

578,466   $
118,445  
696,911   $

348,641
88,206
436,847

(3) The standardized measure represents the present value of estimated future cash inflows from proved oil and natural gas reserves, less
future development, abandonment, production, and income tax expenses, discounted at 10% per annum to reflect timing of future cash
flows and using the same pricing assumptions as were used to calculate PV-10. Standardized measure differs from PV-10 because
standardized measure includes the effect of future income taxes.

The above table does not include proved reserves net to our interest in Diamondback, Tatex II, Tatex III or Grizzly. For further discussion

of our interest in Tatex II, Tatex III and Grizzly, see Item 1. “Business-Our Equity Investments.”

The foregoing reserves are all located within the continental United States. Reserve engineering is a subjective process of estimating
volumes of economically recoverable oil and natural gas that cannot be measured in an exact manner. The accuracy of any reserve estimate is a
function of the quality of available data and of engineering and geological interpretation. As a result, the estimates of different engineers often
vary. In addition, the results of drilling, testing and production may justify revisions of such estimates. Accordingly, reserve estimates often
differ from the quantities of oil and natural gas that are ultimately recovered. Estimates of economically recoverable oil and natural gas and of
future net revenues are based on a number of variables and assumptions, all of which may vary from actual results, including geologic
interpretation, prices and future production rates and costs. See Item 1A. “Risk Factors” contained elsewhere in this Form 10-K. We have not
filed any estimates of total, proved net oil or gas reserves with any federal authority or agency other than the SEC since the beginning of our
last fiscal year.

Additional information regarding estimates of proved reserves, proved developed reserves and proved undeveloped reserves, or PUDs, at
December 31, 2014, 2013 and 2012 and changes in proved reserves during the last three years are contained in the Supplemental Information
on Oil and Gas Exploration and Production Activities, or Supplemental Information, in Note 19 to our consolidated financial statements
included in this report. Also contained in the Supplemental Information are our estimates of future net cash flows and discounted future net
cash flows from proved reserves. Additional information

46

 
 
 
 
 
 
Table of Contents
Index to Financial Statements

regarding our proved reserves can be found in Item 7. “Management's Discussion and Analysis of Financial Condition and Results of
Operations-Results of Operations” and “-Critical Accounting Policies and Estimates” included in this report.

Proved Undeveloped Reserves (PUDs)

As of December 31, 2014, our proved undeveloped reserves totaled 3,778 MBbls of oil, 373,840 MMcf of natural gas and 13,889
MBbls of NGLs, for a total of 479,844 MMcfe. Approximately 99% of our PUDs at year-end 2014 were located in our Utica field. PUDs
will be converted from undeveloped to developed as the applicable wells begin production.

We record PUD reserves only after a development plan has been approved by our senior management and board of directors to complete

the associated development drilling within five years from the time of initial booking. The PUD locations identified in our development plan
are determined based on an analysis of the information that we have available at that time. After a development plan has been adopted, we may
periodically make adjustments to the approved development plan due to events and circumstances that have occurred subsequent to the time the
plan was approved. These circumstances may include delays in the availability of infrastructure, well permitting delays, changes in commodity
price outlook and costs, and new data from recently completed wells. During 2014, we did not make any material adjustments to our
development plan with respect to our PUD locations booked in our reserve report for the year ended December 31, 2013 and scheduled to be
drilled during 2014. Changes in PUDs that occurred during 2014 were primarily due to:

•

•

•

•

Additions of 448.1 Bcfe attributable to 2014 extensions in our Utica
field;

Conversion of approximately 37.8 Bcfe attributable to PUDs into proved developed
reserves;

Acquisition of approximately 4 Bcfe from our Rhino acquisition;
and

Downward revisions of 15.8 Bcfe due to the exclusion of PUD locations in our Southern Louisiana and Utica fields that were not
expected to be drilled within five years of initial booking.

Costs incurred relating to the development of PUDs were approximately $68.2 million in 2014. Estimated future development costs
relating to the development of PUDs are projected to be approximately $221.0 million in 2015, $93.1 million in 2016, $215.4 million in 2017,
$73.2 million in 2018 and $59.3 million in 2019.

All PUD drilling locations included in our 2014 reserve report are scheduled to be drilled within five years of initial booking.

As of December 31, 2014, 2% of our total proved reserves were classified as proved developed non-producing.

Production, Prices and Production Costs

The following table presents our production volumes, average prices received and average production costs during the periods indicated:

47

Table of Contents
Index to Financial Statements

Production Volumes:
Oil (MBbls)
Gas (MMcf)
Natural gas liquids (MGal)
Gas equivalents (MMcfe)
Average Prices:
Oil (per Bbl)
Gas (per Mcf)
Natural gas liquids (per Gal)
Gas equivalents (per Mcfe)
Production Costs:
Average production costs (per Mcfe)
Average production taxes and midstream costs (per Mcfe)
Total production and midstream costs and production taxes (per Mcfe)

(1)

Includes various derivative contracts at a weighted average price
of:

$
$
$
$

$
$
$

2014

2013

2012

2,684  
59,318  
86,092  
87,719  

92.18 (1)  $
5.55 (1)  $
$
1.09   
$
7.65   

0.59  
1.01  
1.60   

$
$
$

2,317   
8,891   
13,416   
24,709   

96.74 (1)  $
2.36 (1)  $
$
1.27   
$
10.61   

1.08   
1.54   
2.62   

$
$
$

2,323   
1,108   
2,714   
15,436   

104.46 (1) 
2.91   
0.98   
16.11   

1.57   
1.90   
3.47   

January – December 2014
January – December 2013
January – December 2012

January – December 2014
January – December 2013

Per barrel

102.79
100.90
108.31

Per MMBtu

4.06
4.00

$
$
$

$
$

Excluding the effect of fixed price swaps, the average price for 2014 would have been $89.88 per barrel of oil, $3.81 per Mcf of gas and
$6.40 per Mcfe. The total volume hedged for 2014 represented approximately 62% of our total sales volumes for the year. Excluding the
effect of fixed price swaps, the average price for 2013 would have been $104.51 per barrel of oil, $3.73 per Mcf of gas and $11.83 per
Mcfe. The total volume hedged for 2013 represented approximately 48% of our total sales volumes for the year. Excluding the effect of
fixed price swap contracts, the average oil price for 2012 would have been $106.11 per barrel of oil and $16.35 per Mcfe. The total volume
hedged for 2012 represented approximately 46% of our total sales volumes for the year.

The following table provides a summary of our production, average sales prices and average production costs for oil and gas fields

containing 15% or more of our total proved reserves as of December 31, 2014:

48

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Table of Contents
Index to Financial Statements

Utica Shale

Net Production

Oil (MBbls)
Gas (MMcf)
NGL (Mgal)
Total (MMcfe)
Average Sales Price:
Oil (per Bbl)
Gas (per Mcf)
NGL (per Gal)

Average Production Cost (per Mcfe)

Productive Wells and Acreage

Year Ended December 31,

2014

2013

2012

883  
58,919  
86,051  
76,512  

78.63   $
5.56   $
1.09   $
0.38   $

315  
8,439  
13,384  
12,238  

83.67   $
2.29   $
1.27   $
0.59   $

$
$
$
$

25
365
80
525

78.21
2.99
1.56
1.38

The following table presents our total gross and net productive and non-productive wells, expressed separately for oil and gas, and the

total gross and net developed and undeveloped acres as of December 31, 2014.

Productive
NRI/WI (1)
Oil Wells (2)
Percentages   Gross   Net
34.52/41.46  

171  

Productive
Gas Wells
  Gross   Net

Non-Productive
Oil Wells

Non-Productive
Gas Wells
  Gross   Net

Net
2.66   —   —  

  Gross

63.29  

24   17.56  

3  

Developed
Acreage (3)

Undeveloped
Acreage

  Gross

21,652  

  Gross

Net
19,340   163,330   161,051

Net

80.108/100  

123  

123   —   —  

168  

168  

17  

17  

5,668  

5,668  

—  

80.945/100  

39  

39   —   —  

107  

107   —   —  

3,931  

3,931  

581  

79.167/100  

39.83/47.85  

6  

6  

6   —   —  

7  

7   —   —  

1,192  

1,192  

—  

3   —   —  

—  

—   —   —  

3,502  

1,751  

8,464  

4,149

1.51/1.83  

18  

0.3   —   —  

—  

—   —   —  

1,862  

163  

3,505  

701

Various  

384  
747   235.01  

0.42   —   —  
24   17.56  

—  
285  

—   —   —  
17  
17  

284.66  

—  
37,807  

—  

—
32,045   175,880   166,482

—  

—

581

—

Field

Utica Shale (4)
West Cote
Blanche Bay
Field (5)
E. Hackberry
Field (6)
W. Hackberry
Field
Niobrara
Formation (7)
Bakken
Formation (8)
Overrides/Royalty
Non-operated
Total

(1) Net Revenue Interest (NRI)/Working Interest

(WI).

(2) Includes one gross and net well at WCBB that is producing

intermittently.

(3) Developed acres are acres spaced or assigned to productive wells. Approximately 16% of our acreage is developed acreage and has been

perpetuated by production.

(4) In 2015, 25% of our total Utica Shale undeveloped acreage as of December 31, 2014 will be subject to expiration, with 29% of such

acreage expiring in 2016, 5% in 2017, 13% in 2018 and 10% thereafter. Our Utica Shale leases generally grant us the right to extend these
leases for an additional five-year period. NRI/WI is from wells that have been drilled or in which we have elected to participate. Includes
91 gross (6.96 net) oil wells and 3 gross (.61 net) gas wells drilled by other operators on our acreage.

49

 
 
 
 
 
   
   
 
   
   
 
   
   
 
 
 
 
 
 
 
 
 
 
 
 
Table of Contents
Index to Financial Statements

(5) We have a 100% working interest (80.108% average NRI) from the surface to the base of the 13900 Sand which is located at 11,320 feet.

Below the base of the 13900 Sand, we have a 40.40% non-operated working interest (29.95% NRI).

(6) NRI shown is for producing

wells.

(7) The leases relating to our Niobrara Formation acreage will expire at the end of their respective primary terms unless the applicable leases

are renewed or extended, we have commenced the necessary operations required by the terms of the applicable leases or we have obtained
actual production from acreage subject to the applicable leases, in which event they will remain in effect until the cessation of production.
Leases representing 14%, 31%, 6%, 7% and 24% of our total Niobrara undeveloped acreage are currently scheduled to expire in 2015,
2016, 2017, 2018 and thereafter, respectively.

(8) NRI/WI is from wells that have been drilled or in which we have elected to

participate.

Completed and Present Drilling and Recompletion Activities

The following table sets forth information with respect to operated wells completed during the periods indicated. The information should
not be considered indicative of future performance, nor should it be assumed that there is necessarily any correlation between the number of
productive wells drilled, quantities of reserves found or economic value. Productive wells are those that produce commercial quantities of
hydrocarbons, whether or not they produce a reasonable rate of return.

Recompletions:
Productive
Dry

Total

Development:
      Productive
      Dry

Total

Exploratory:

Productive
Dry

Total

2014

2013

2012

Gross

Net

Gross

Net

Gross

Net

161  
—  
161  

119  
7  
126  

—  
—  
—  

161  
—  
161  

100  
6.8  
106.8  

—  
—  
—  

150  
—  
150  

80  
2  
82  

3  
—  
3  

150  
—  
150  

63.8  
2  
65.8  

2.7  
—  
2.7  

92  
1  
93  

70  
8  
78  

19  
—  
19  

92
0.5
92.5

57
7
64

6
—
6

Title to Oil and Natural Gas Properties

It is customary in the oil and natural gas industry to make only a cursory review of title to undeveloped oil and natural gas leases at the
time they are acquired and to obtain more extensive title examinations when acquiring producing properties. In future acquisitions, we will
conduct title examinations on material portions of such properties in a manner generally consistent with industry practice. Certain of our oil
and natural gas properties may be subject to title defects, encumbrances, easements, servitudes or other restrictions, none of which, in
management's opinion, will in the aggregate materially restrict our operations.

ITEM 3.

LEGAL PROCEEDINGS

Due to the nature of our business, we are, from time to time, involved in routine litigation or subject to disputes or claims related to our
business activities, including workers' compensation claims and employment related disputes. In the opinion of our management, none of the
pending litigation, disputes or claims against us, if decided adversely, will have a material adverse effect on our financial condition, cash flows
or results of operations.

ITEM 4.

MINE SAFETY DISCLOSURES

Not applicable.

50

 
 
 
 
 
 
 
 
 
 
   
   
   
   
   
 
   
   
   
   
   
 
   
   
   
   
   
Table of Contents
Index to Financial Statements

PART II

ITEM 5.

MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND
ISSUER PURCHASES OF EQUITY SECURITIES

Price Range of Common Stock

Our common stock is quoted on the NASDAQ Global Select Market under the symbol “GPOR.” The following table sets forth the high

and low sale prices of our common stock for the periods presented:

2013
First Quarter
Second Quarter
Third Quarter
Fourth Quarter
2014
First Quarter
Second Quarter
Third Quarter
Fourth Quarter
2015
First Quarter (through February 25, 2015)

Price Range of
Common Stock

High

Low

47.19   $
54.07  
64.73  
69.81  

71.35   $
75.75  
65.18  
56.72  

35.24
43.98
46.85
53.93

52.28
58.90
51.59
36.56

45.54   $

35.00

$

$

$

On February 25, 2015, the last reported sale price of our common stock on the NASDAQ Global Select Market was $44.09.

Unregistered Sales of Equity Securities and Use of Proceeds

None.

Repurchases of Equity Securities

None.

Holders of Record

At the close of business on February 23, 2015, there were 312 stockholders of record holding 85,684,604 shares of our outstanding

common stock. There were approximately 28,487 beneficial owners of our common stock as of February 23, 2015.

Dividend Policy

We have never paid dividends on our common stock. We currently intend to retain all earnings to fund our operations. Therefore, we do

not intend to pay any cash dividends on the common stock in the foreseeable future. In addition, the terms of our credit facility prohibit the
payment of any dividends to the holders of our common stock.

51

 
 
 
 
 
   
 
   
 
   
Table of Contents
Index to Financial Statements

ITEM 6.

SELECTED FINANCIAL DATA

You should read the following selected consolidated financial data in conjunction with "Item 7. Management's Discussion and Analysis
of Financial Condition and Results of Operations” and the consolidated financial statements and the related notes appearing elsewhere in this
report. The selected consolidated statements of operations data for the fiscal years ended December 31, 2014, December 31, 2013 and
December 31, 2012 and the selected consolidated balance sheet data at December 31, 2014 and December 31, 2013 are derived from our
audited consolidated financial statements appearing elsewhere in this report. The selected consolidated statements of operations data for the
fiscal years ended December 31, 2011 and December 31, 2010 and the selected consolidated balance sheet data at December 31,
2012, December 31, 2011 and December 31, 2010 are derived from our audited consolidated financial statements that are not included in this
report. The historical data presented below is not indicative of future results. We did not pay any cash dividends on our common stock during
any of the periods set forth in the following table.

Fiscal Year Ended December 31,

2014

2013

2012

2011

2010

(In thousands, except share data)

Selected Consolidated Statements of
Operations Data:
Revenues
Costs and expenses:

Lease operating expenses
Production taxes
Midstream gathering and processing
Depreciation, depletion and
amortization
General and administrative
Accretion expense

       Loss (gain) on sale of assets

Income from Operations
Other (Income) Expense:
Interest expense
Interest income
Litigation settlement
Gain on contribution of investments
(Income) loss from equity method
investments

Income from Continuing Operations
before Income Taxes
        Income Tax Expense (Benefit)
Income from Continuing Operations
Discontinued Operations:
     Loss on disposal of Belize properties,
net of tax
Net Income Available to Common
$
Stockholders
Net Income Per Common Share—Basic:
$
Net Income Per Common Share—Diluted: $

$

671,266   $

262,753   $

248,926   $

229,254   $

127,921

52,191  
24,006  
64,467  

265,431  
38,290  
761  
(11)  
445,135  
226,131  

23,986  
(195)  
25,500  
(84,470)  

26,703  
26,933  
11,030  

118,880  
22,519  
717  
508  
207,290  
55,463  

17,490  
(297)  
—  
—  

(139,434)  
(174,613)  

(213,058)  
(195,865)  

400,744  
153,341  
247,403  

251,328  
98,136  
153,192  

24,308  
28,957  
443  

90,749  
13,808  
698  
(7,300)  
151,663  
97,263  

7,458  
(72)  
—  
—  

(8,322)  
(936)  

98,199  
26,363  
71,836  

20,897  
26,054  
279  

62,320  
8,074  
666  
—  
118,290  
110,964  

1,400  
(186)  
—  
—  

1,418  
2,632  

108,332  
(90)  
108,422  

—  

—  

3,465  

—  

247,403   $
2.90   $
2.88   $

153,192   $
1.98   $
1.97   $

68,371   $
1.22   $
1.21   $

108,422   $
2.22   $
2.20   $

52

17,614
13,823
143

38,907
6,063
617
—
77,167
50,754

2,761
(387)
—
—

977
3,351

47,403
40
47,363

—

47,363
1.08

1.07

 
 
 
 
 
 
 
 
   
   
   
   
 
   
   
   
   
 
 
   
   
   
   
 
 
   
   
   
   
Table of Contents
Index to Financial Statements

2014

2013

2012

2011

2010

(In thousands)

At December 31,

Selected Consolidated Balance Sheet
Data:
Total assets
Total debt, including current maturity
Total liabilities
Stockholders’ equity

$
$
$
$

3,632,393   $
716,484   $
1,336,097   $
2,296,296   $

2,693,136   $
299,187   $
642,898   $
2,050,238   $

1,578,368   $
299,038   $
451,960   $
1,126,408   $

691,158   $
2,283   $
58,808   $
632,350   $

319,693
51,917
108,637
125,051

53

 
 
 
 
 
 
 
 
   
   
   
   
Table of Contents
Index to Financial Statements

ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF

OPERATIONS

The following discussion and analysis should be read in conjunction with the consolidated financial statements and related notes
included elsewhere in this Annual Report on Form 10-K. This discussion contains forward-looking statements reflecting our current
expectations, estimates and assumptions concerning events and financial trends that may affect our future operating results or financial
position. Actual results and the timing of events may differ materially from those contained in these forward-looking statements due to a
number of factors, including those discussed in Item 1A. "Risk Factors” and the section entitled “Cautionary Note Regarding Forward-
Looking Statements” appearing elsewhere in this Annual Report on Form 10-K.

Overview

We are an independent oil and natural gas exploration and production company focused on the exploration, exploitation, acquisition and

production of natural gas, natural gas liquids and crude oil in the United States. Our corporate strategy is to internally identify prospects,
acquire lands encompassing those prospects and evaluate those prospects using subsurface geology and geophysical data and exploratory
drilling. Using this strategy, we have developed an oil and natural gas portfolio of proved reserves, as well as development and exploratory
drilling opportunities on high potential conventional and unconventional oil and natural gas prospects. Our principal properties are located in
the Utica Shale primarily in Eastern Ohio and along the Louisiana Gulf Coast in the West Cote Blanche Bay, or WCBB, and Hackberry fields.
In addition, we have producing properties in the Niobrara Formation of Northwestern Colorado and the Bakken Formation. We also hold a
significant acreage position in the Alberta oil sands in Canada through our interest in Grizzly Oil Sands ULC, or Grizzly, and interests in
entities that operate in Southeast Asia, including the Phu Horm gas field in Thailand. Until November 2014, we held an equity interest in
Diamondback Energy, Inc., or Diamondback, a NASDAQ Global Select Market listed company to which we contributed our Permian Basin
oil and natural gas interests in October 2012 immediately prior to Diamondback's initial public offering, or the Diamondback IPO. At
December 31, 2014, we did not own any shares of Diamondback. We seek to achieve reserve growth and increase our cash flow through our
annual drilling programs.

In this Annual Report on Form 10-K, our oil and natural gas production is presented in cubic feet of natural gas equivalent, as compared

to our production presentation in prior periods which was expressed in barrels of oil equivalent. This change in presentation is due to the
change in our production mix from predominately oil and natural gas liquids to predominately natural gas and natural gas liquids that occurred
during 2014. Certain changes have been made to prior year financial statements to conform to the current year’s presentation.

2014 and 2015 Year to Date Highlights

•

•

•

•

•

•

Oil and natural gas revenues increased 156% to $670.8 million for the year ended December 31, 2014 from $262.2 million for the
year ended December 31, 2013.

Production increased 255% to approximately 87,719 MMcfe for the year ended December 31, 2014 from approximately 24,709
MMcfe for the year ended December 31, 2013.

During 2014, we spud 130 gross (112 net) wells, participated in an additional 112 gross (13 net) wells that were drilled by other
operators on our Utica Shale and Bakken acreage and recompleted 161 gross and net wells. Of our 130 new wells spud during 2014,
73 were completed as producing wells, seven were non-productive, and, at year end, 44 were in various stages of completion and six
were drilling.

In 2014, we acquired approximately 8,200 net acres in the Utica Shale from Rhino for a total purchase price of $182.0 million
($179.5 million net of purchase price adjustments). We are the operator of substantially all of this acreage.

As of February 13, 2015, we held leasehold interests in approximately 188,000 gross (184,000 net) acres in the Utica Shale. During
2014, we spud 85 gross (67.2 net) wells on our Utica Shale acreage and, during 2015 (through February 13, 2015), we had spud
five gross (four net) wells. As of February 13, 2015, three of these wells were in various stages of completion and two were still
being drilled.

In June, September and November of 2014, we sold shares of our Diamondback common stock in underwritten public offerings for
an aggregate of $258.4 million in net proceeds. As of December 31, 2014, we did not own any shares of Diamondback common
stock.

54

Table of Contents
Index to Financial Statements

•

In August of 2014, we issued $300.0 million in aggregate principal amount of our 7.750% Senior Notes due 2020, resulting in net
proceeds to us of approximately $312.0 million, a portion of which we used to repay all outstanding borrowings under our senior
secured revolving credit facility. We used the remaining net proceeds for general corporate purposes, which included funding a
portion of our 2014 capital development plan.

Critical Accounting Policies and Estimates

Our discussion and analysis of our financial condition and results of operations are based upon consolidated financial statements, which
have been prepared in accordance with accounting principles generally accepted in the United States of America, or GAAP. The preparation of
these consolidated financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities,
revenues and expenses. We have identified certain of these policies as being of particular importance to the portrayal of our financial position
and results of operations and which require the application of significant judgment by our management. We analyze our estimates including
those related to oil and natural gas properties, revenue recognition, income taxes and commitments and contingencies, and base our estimates
on historical experience and various other assumptions that we believe to be reasonable under the circumstances. Actual results may differ
from these estimates under different assumptions or conditions. We believe the following critical accounting policies affect our more
significant judgments and estimates used in the preparation of our consolidated financial statements:

Oil and Natural Gas Properties. We use the full cost method of accounting for oil and natural gas operations. Accordingly, all costs,
including non-productive costs and certain general and administrative costs directly associated with acquisition, exploration and development
of oil and natural gas properties, are capitalized. Companies that use the full cost method of accounting for oil and gas properties are required
to perform a ceiling test each quarter. The test determines a limit, or ceiling, on the book value of the oil and gas properties. Net capitalized
costs are limited to the lower of unamortized cost net of deferred income taxes or the cost center ceiling. The cost center ceiling is defined as
the sum of (a) estimated future net revenues, discounted at 10% per annum, from proved reserves, based on the 12-month unweighted average
of the first-day-of-the-month price for the prior twelve months, adjusted for any contract provisions or financial derivatives, if any, that hedge
our oil and natural gas revenue, and excluding the estimated abandonment costs for properties with asset retirement obligations recorded on the
balance sheet, (b) the cost of properties not being amortized, if any, and (c) the lower of cost or market value of unproved properties included
in the cost being amortized, including related deferred taxes for differences between the book and tax basis of the oil and natural gas
properties. If the net book value, including related deferred taxes, exceeds the ceiling, an impairment or noncash writedown is required. Such
capitalized costs, including the estimated future development costs and site remediation costs of proved undeveloped properties are depleted by
an equivalent units-of-production method, converting gas to barrels at the ratio of six Mcf of gas to one barrel of oil. No gain or loss is
recognized upon the disposal of oil and natural gas properties, unless such dispositions significantly alter the relationship between capitalized
costs and proven oil and natural gas reserves. Oil and natural gas properties not subject to amortization consist of the cost of undeveloped
leaseholds and totaled $1.5 billion at December 31, 2014 and $1.0 billion at December 31, 2013. These costs are reviewed quarterly by
management for impairment, with the impairment provision included in the cost of oil and natural gas properties subject to amortization.
Factors considered by management in its impairment assessment include our drilling results and those of other operators, the terms of oil and
natural gas leases not held by production and available funds for exploration and development.

Ceiling Test. Companies that use the full cost method of accounting for oil and gas properties are required to perform a ceiling test each
quarter. The test determines a limit, or ceiling, on the book value of the oil and gas properties. Net capitalized costs are limited to the lower of
unamortized cost net of deferred income taxes or the cost center ceiling. The cost center ceiling is defined as the sum of (a) estimated future net
revenues, discounted at 10% per annum, from proved reserves, based on the 12-month unweighted average of the first-day-of-the-month price
for the prior twelve months of the applicable year beginning with 2009, adjusted for any contract provisions or financial derivatives, if any,
that hedge our oil and natural gas revenue, and excluding the estimated abandonment costs for properties with asset retirement obligations
recorded on the balance sheet, (b) the cost of properties not being amortized, if any, and (c) the lower of cost or market value of unproved
properties included in the cost being amortized, including related deferred taxes for differences between the book and tax basis of the oil and
natural gas properties. If the net book value, including related deferred taxes, exceeds the ceiling, an impairment or noncash writedown is
required. Ceiling test impairment can give us a significant loss for a particular period; however, future depletion expense would be reduced. A
decline in oil and gas prices may result in an impairment of oil and gas properties. For instance, as a result of the drop in commodity prices on
December 31, 2008 and subsequent reduction in our proved reserves, we recognized a ceiling test impairment of $272.7 million for the year
ended December 31, 2008. If prices of oil, natural gas and natural gas liquids decline, we may be required to further write down the value of
our oil and gas properties, which could negatively affect our results of operations. No ceiling test impairment was required for the year ended
December 31, 2014.

55

Table of Contents
Index to Financial Statements

Asset Retirement Obligations. We have obligations to remove equipment and restore land at the end of oil and gas production operations.

Our removal and restoration obligations are primarily associated with plugging and abandoning wells and associated production facilities.

We account for abandonment and restoration liabilities under FASB ASC 410 which requires us to record a liability equal to the fair value

of the estimated cost to retire an asset. The asset retirement liability is recorded in the period in which the obligation meets the definition of a
liability, which is generally when the asset is placed into service. When the liability is initially recorded, we increase the carrying amount of the
related long-lived asset by an amount equal to the original liability. The liability is accreted to its present value each period, and the capitalized
cost is depreciated over the useful life of the related long-lived asset. Upon settlement of the liability or the sale of the well, the liability is
reversed. These liability amounts may change because of changes in asset lives, estimated costs of abandonment or legal or statutory
remediation requirements.

The fair value of the liability associated with these retirement obligations is determined using significant assumptions, including current
estimates of the plugging and abandonment or retirement, annual inflation of these costs, the productive life of the asset and our risk adjusted
cost to settle such obligations discounted using our credit adjusted risk free interest rate. Changes in any of these assumptions can result in
significant revisions to the estimated asset retirement obligation. Revisions to the asset retirement obligation are recorded with an offsetting
change to the carrying amount of the related long-lived asset, resulting in prospective changes to depreciation, depletion and amortization
expense and accretion of discount. Because of the subjectivity of assumptions and the relatively long life of most of our oil and natural gas
assets, the costs to ultimately retire these assets may vary significantly from previous estimates.

Oil and Gas Reserve Quantities. Our estimate of proved reserves is based on the quantities of oil and natural gas that engineering and
geological analysis demonstrate, with reasonable certainty, to be recoverable from established reservoirs in the future under current operating
and economic parameters. Ryder Scott Company, L.P., Netherland, Sewell & Associates, Inc., and to a lesser extent our personnel have
prepared reserve reports of our reserve estimates at December 31, 2014 on a well-by-well basis for our properties.

Reserves and their relation to estimated future net cash flows impact our depletion and impairment calculations. As a result, adjustments to
depletion and impairment are made concurrently with changes to reserve estimates. Our reserve estimates and the projected cash flows derived
from these reserve estimates have been prepared in accordance with the guidelines of the Securities and Exchange Commission, or SEC. The
accuracy of our reserve estimates is a function of many factors including the following:

•

•

•

•

the quality and quantity of available
data;

the interpretation of that
data;

the accuracy of various mandated economic assumptions;
and

the judgments of the individuals preparing the
estimates.

Our proved reserve estimates are a function of many assumptions, all of which could deviate significantly from actual results. Therefore,

reserve estimates may materially vary from the ultimate quantities of oil and natural gas eventually recovered.

Income Taxes. We use the asset and liability method of accounting for income taxes, under which deferred tax assets and liabilities are
recognized for the future tax consequences of (1) temporary differences between the financial statement carrying amounts and the tax bases of
existing assets and liabilities and (2) operating loss and tax credit carryforwards. Deferred income tax assets and liabilities are based on
enacted tax rates applicable to the future period when those temporary differences are expected to be recovered or settled. The effect of a
change in tax rates on deferred tax assets and liabilities is recognized in income during the period the rate change is enacted. Deferred tax
assets are recognized in the year in which realization becomes determinable. Periodically, management performs a forecast of its taxable
income to determine whether it is more likely than not that a valuation allowance is needed, looking at both positive and negative factors. A
valuation allowance for our deferred tax assets is established, if in management's opinion, it is more likely than not that some portion will not
be realized. At December 31, 2014, a valuation allowance of $3.1 million had been provided for state net operating loss and federal tax credit
deferred tax assets based on the uncertainty these assets may be realized.

56

Table of Contents
Index to Financial Statements

Revenue Recognition. We derive almost all of our revenue from the sale of crude oil and natural gas produced from our oil and natural gas

properties. Revenue is recorded in the month the product is delivered to the purchaser. We receive payment on substantially all of these sales
from one to three months after delivery. At the end of each month, we estimate the amount of production delivered to purchasers that month
and the price we will receive. Variances between our estimated revenue and actual payment received for all prior months are recorded at the
end of the quarter after payment is received. Historically, our actual payments have not significantly deviated from our accruals.

Investments—Equity Method. Investments in entities greater than 20% and less than 50% and/or investments in which we have significant

influence are accounted for under the equity method. Under the equity method, our share of investees’ earnings or loss is recognized in the
statement of operations. In accordance with FASB ASC 825, "Financial Instruments," we have elected the fair value option of accounting for
our equity method investment in Diamondback's stock. At the end of each reporting period, the quoted closing market price of Diamondback's
stock is multiplied by the total shares owned by us and the resulting gain or loss is recognized in income from equity method investments in
the consolidated statements of operations. As of December 31, 2014, we had sold all of our shares of common stock of Diamondback.

We review our investments to determine if a loss in value which is other than a temporary decline has occurred. If such loss has occurred,

we recognize an impairment provision. At December 31, 2014, we fully impaired our investment in Tatex III. There was no impairment of
equity method investments as of December 31, 2013.

Commitments and Contingencies. Liabilities for loss contingencies arising from claims, assessments, litigation or other sources are
recorded when it is probable that a liability has been incurred and the amount can be reasonably estimated. We are involved in certain litigation
for which the outcome is uncertain. Changes in the certainty and the ability to reasonably estimate a loss amount, if any, may result in the
recognition and subsequent payment of legal liabilities.

Derivative Instruments and Hedging Activities. We seek to reduce our exposure to unfavorable changes in oil and natural gas prices by

utilizing energy swaps and collars, or fixed-price contracts. We follow the provisions of FASB ASC 815, “Derivatives and Hedging,” as
amended. It requires that all derivative instruments be recognized as assets or liabilities in the balance sheet, measured at fair value. We
estimate the fair value of all derivative instruments using established index prices and other sources. These values are based upon, among other
things, futures prices, correlation between index prices and our realized prices, time to maturity and credit risk. The values reported in the
financial statements change as these estimates are revised to reflect actual results, changes in market conditions or other factors.

The accounting for changes in the fair value of a derivative depends on the intended use of the derivative and the resulting designation.
Designation is established at the inception of a derivative, but re-designation is permitted. For derivatives designated as cash flow hedges and
meeting the effectiveness guidelines of FASB ASC 815, changes in fair value are recognized in accumulated other comprehensive income
until the hedged item is recognized in earnings. Hedge effectiveness is measured at least quarterly based on the relative changes in fair value
between the derivative contract and the hedged item over time. We recognize any change in fair value resulting from ineffectiveness
immediately in earnings.

See "Item 7. Commodity Price Risk" for a summary of our fixed price swaps in place as of December 31, 2014.

RESULTS OF OPERATIONS

Results of Operations

The markets for oil and natural gas have historically been, and will continue to be, volatile. Prices for oil and natural gas may fluctuate in

response to relatively minor changes in supply and demand, market uncertainty and a variety of factors beyond our control.

The following table presents our production volumes, average prices received and average production costs during the periods indicated:

57

Table of Contents
Index to Financial Statements

Production Volumes:
Oil (MBbls)
Gas (MMcf)
Natural gas liquids (MGal)
Gas equivalents (MMcfe)
Average Prices:
Oil (per Bbl)
Gas (per Mcf)
Natural gas liquids (per Gal)
Gas equivalents (per Mcfe)
Production Costs:
Average production costs (per Mcfe)
Average production taxes and midstream costs (per Mcfe)
Total production and midstream costs and production taxes (per Mcfe)

_____________________ 
(1)

Includes various derivative contracts at a weighted average price
of:

January – December 2014
January – December 2013
January – December 2012

January – December 2014
January – December 2013

2014

2013

2012

2,684  
59,318  
86,092  
87,719  

2,317   
8,891   
13,416   
24,709   

2,323   
1,108   
2,714   
15,436   

$
$
$
$

$
$
$

92.18 (1)  $
5.55 (1)  $
$
1.09  
$
7.65  

0.59  
1.01  
1.60  

$
$
$

96.74 (1)  $
2.36 (1)  $
$
1.27   
$
10.61   

104.46 (1) 
2.91   
0.98   
16.11   

1.08   
1.54   
2.62   

$
$
$

1.57   
1.90   
3.47   

Per barrel

102.79
100.90
108.31

Per MMBtu

4.06
4.00

$
$
$

$
$

Excluding the net effect of fixed price swaps, the average price for 2014 would have been $89.88 per barrel of oil, $3.81 per Mcf of gas
and $6.40 per Mcfe. The total volume hedged for 2014 represented approximately 62% of our total sales volumes for the year. Excluding
the effect of fixed price swaps, the average oil price for 2013 would have been $104.51 per barrel of oil, $3.73 per Mcf of gas and $11.83
per Mcfe. The total volume hedged for 2013 represented approximately 48% of our total sales volumes for the year. Excluding the net
effect of forward sales contracts, the average oil price for 2012 would have been $106.11 per barrel of oil and $16.35 per Mcfe. The total
volume hedged for 2012 represented approximately 46% of our total sales volumes for the year.

From 2013 to 2014, our net equivalent gas production increased 255% from 24,709 MMcfe to 87,719 MMcfe primarily as a result of the

development of our Utica Shale acreage. From 2012 to 2013, our net equivalent gas production also increased 60% from 15,436 MMcfe to
24,709 MMcfe due to the results of our 2013 drilling and recompletion activities. We currently estimate that our 2015 production will be
between 157,680 and 175,200 MMcfe. However, our actual production may be different due to changes in our currently anticipated drilling
and recompletion activities, changing economic climate, adverse weather conditions or other unforeseen events.

Comparison of the Years Ended December 31, 2014 and December 31, 2013

We reported net income of $247.4 million for the year ended December 31, 2014 as compared to $153.2 million for the year ended
December 31, 2013. This 61% increase in period-to-period net income was due primarily to $79.7 million of income recognized from our
equity method investment in Diamondback, $84.8 million of income recognized from our equity method investment in Blackhawk, $84.5
million of income recognized from our contribution of investments to Mammoth and a 255% increase in net production to 87,719 MMcfe
from 24,709 MMcfe, partially offset by a 28% decrease in realized Mcfe prices to $7.65 from $10.61, a $25.5 million increase in lease
operating expenses, a $53.4 million increase in midstream gathering and processing expenses, a $15.8 million increase in general and
administrative expenses, a $6.5 million increase in interest expense

58

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Table of Contents
Index to Financial Statements

and a $55.2 million increase in income tax expense for the year ended December 31, 2014 as compared to the year ended December 31, 2013.

Oil and Gas Revenues. For the year ended December 31, 2014, we reported oil and natural gas revenues of $670.8 million as compared to
oil and natural gas revenues of $262.2 million during 2013. This $408.5 million, or 156%, increase in revenues was primarily attributable to a
255% increase in net production to 87,719 MMcfe from 24,709 MMcfe, partially offset by a 28% decrease in realized Mcfe prices to $7.65
from $10.61 due to a shift in our production mix toward natural gas and NGLs, for the year ended December 31, 2014 as compared to the
year ended December 31, 2013.

The following table summarizes our oil and natural gas production and related pricing for the years ended December 31, 2014 and

December 31, 2013:

Oil production volumes (MBbls)
Gas production volumes (MMcf)
Natural gas liquids production volumes (MGal)
Gas equivalents (MMcfe)
Average oil price (per Bbl)
Average gas price (per Mcf)
Average natural gas liquids (per Gal)
Gas equivalents (per Mcfe)

Year Ended
December 31,

2014

2013

2,684   
59,318   
86,092   
87,719   
92.18   $
5.55   $
1.09   $
7.65   $

2,317
8,891
13,416
24,709
96.74
2.36
1.27
10.61

$
$
$
$

Lease Operating Expenses. Lease operating expenses, or LOE, not including production taxes increased to $52.2 million for the year
ended December 31, 2014 from $26.7 million for the year ended December 31, 2013. This increase was mainly the result of an increase in
expenses related to property taxes, compressor rentals, compressor repairs and maintenance, contract pumpers, environmental services, field
supervision, location repair, rentals and salt water disposal.

Production Taxes. Production taxes decreased to $24.0 million for the year ended December 31, 2014 from $26.9 million for 2013. This

decrease was primarily related to changes in our product mix and production location.

Midstream Gathering and Processing Expenses. Midstream gathering and processing expenses increased by $53.4 million to $64.5
million for the year ended December 31, 2014 from $11.0 million for 2013. This increase was primarily the result of midstream expenses
related to our production volumes in the Utica Shale resulting from our 2014 drilling activities.

Depreciation, Depletion and Amortization. Depreciation, depletion and amortization, or DD&A, expense increased to $265.4 million for

the year ended December 31, 2014, and consisted of $263.9 million in depletion of oil and natural gas properties and $1.5 million in
depreciation of other property and equipment, as compared to total DD&A expense of $118.9 million for 2013. This increase was due to an
increase in our full cost pool as a result of our capital activities as well as an increase in our production, partially offset by an increase in our
total proved reserves volume used to calculate our total DD&A expense.

General and Administrative Expenses. Net general and administrative expenses increased to $38.3 million for the year ended

December 31, 2014 from $22.5 million for the year ended December 31, 2013. This $15.8 million increase was due to an increase in salaries,
stock compensation expenses and benefits resulting from an increased number of employees, increases in legal expenses, corporate fees,
consulting fees, rent expense associated with office space, bank service charges, computer support and franchise taxes, partially offset by an
increase in general and administrative costs related to exploration and development activity capitalized to the full cost pool.

Accretion Expense. Accretion expense remained relatively flat at $0.8 million for the years ended December 31, 2014 and 2013.

59

 
 
 
Table of Contents
Index to Financial Statements

Interest Expense. Interest expense increased to $24.0 million for the year ended December 31, 2014 from $17.5 million for the year ended

December 31, 2013 due primarily to our issuance of $300.0 million of additional 7.75% Senior Notes due 2020 and increased borrowings
under our revolving credit facility. On August 18, 2014, we issued $300.0 million aggregate principal amount of our 7.75% Senior Notes due
2020, a portion of the net proceeds from which was used to repay all outstanding borrowings under our revolving credit facility. Total
weighted debt outstanding under our revolving credit facility was $22.8 million for the year ended December 31, 2014 as compared to no
borrowings outstanding under such facility for 2013. Additionally, we capitalized approximately $9.7 million and $7.1 million in interest
expense to undeveloped oil and natural gas properties during the years ended December 31, 2014 and December 31, 2013, respectively. This
increase in capitalized interest in the 2014 period was the result of an increase in our undeveloped oil and natural gas properties.

Income Taxes. As of December 31, 2014, we had a net operating loss carry forward of approximately $3.1 million, in addition to
numerous temporary differences, which gave rise to a net deferred tax liability. Periodically, management performs a forecast of our taxable
income to determine whether it is more likely than not that a valuation allowance is needed, looking at both positive and negative factors. A
valuation allowance for our deferred tax assets is established if, in management's opinion, it is more likely than not that some portion will not
be realized. At December 31, 2014, a valuation allowance of $3.1 million had been provided for state net operating loss and federal tax credit
deferred tax assets based on the uncertainty these assets may be realized. We recognized an income tax expense from continuing operations of
$153.3 million for the year ended December 31, 2014.

Comparison of the Years Ended December 31, 2013 and December 31, 2012

We reported net income of $153.2 million for the year ended December 31, 2013 as compared to $68.4 million for the year ended
December 31, 2012. This 124% increase in period-to-period net income was due primarily to $220.1 million of income recognized from our
equity method investment in Diamondback and a 60% increase in net production to 24,709 MMcfe from 15,436 MMcfe, partially offset by a
34% decrease in realized Mcfe prices to $10.61 from $16.11, a $2.4 million increase in lease operating expenses, a $10.6 million increase in
midstream gathering and processing expenses, an $8.7 million increase in general and administrative expenses, a $10.0 million increase in
interest expense and a $71.8 million increase in income tax expense for the year ended December 31, 2013 as compared to the year ended
December 31, 2012.

Oil and Gas Revenues. For the year ended December 31, 2013, we reported oil and natural gas revenues of $262.2 million as compared to

oil and natural gas revenues of $248.6 million during 2012. This $13.6 million, or 5%, increase in revenues was primarily attributable to a
60% increase in net production to 24,709 MMcfe from 15,436 MMcfe, partially offset by a 34% decrease in realized Mcfe prices to $10.61
from $16.11, for the year ended December 31, 2013 as compared to the year ended December 31, 2012.

The following table summarizes our oil and natural gas production and related pricing for the years ended December 31, 2013 and

December 31, 2012:

Oil production volumes (MBbls)
Gas production volumes (MMcf)
Natural gas liquids production volumes (MGal)
Gas equivalents (MMcfe)
Average oil price (per Bbl)
Average gas price (per Mcf)
Average natural gas liquids (per Gal)
Gas equivalents (per Mcfe)

Year Ended
December 31,

2013

2012

2,317   
8,891   
13,416   
24,709  

96.74   $
2.36   $
1.27   $
10.61   $

2,323
1,108
2,714
15,436
104.46
2.91
0.98
16.11

$
$
$
$

Lease Operating Expenses. Lease operating expenses, or LOE, not including production taxes increased to $26.7 million for the year
ended December 31, 2013 from $24.3 million for the year ended December 31, 2012. This increase was mainly the result of an increase in
expenses related to property taxes, compressor rentals, compressor repairs and maintenance, contract pumpers, environmental services,
insurance expense and salt water disposal.

60

 
 
 
Table of Contents
Index to Financial Statements

Production Taxes. Production taxes decreased to $26.9 million for the year ended December 31, 2013 from $29.0 million for 2012. This

decrease was primarily related to changes in our product mix and production location.

Midstream Gathering and Processing Expenses. Midstream gathering and processing expenses increased by $10.6 million to $11.0
million for the year ended December 31, 2013 from $0.4 million for 2012. This increase was primarily the result of midstream expenses
related to our production volumes in the Utica Shale resulting from our 2013 drilling activities.

Depreciation, Depletion and Amortization. Depreciation, depletion and amortization, or DD&A, expense increased to $118.9 million for

the year ended December 31, 2013, and consisted of $118.1 million in depletion of oil and natural gas properties and $0.8 million in
depreciation of other property and equipment, as compared to total DD&A expense of $90.7 million for 2012. This increase was due to an
increase in our full cost pool as a result of our capital activities as well as an increase in our production, partially offset by an increase in our
total proved reserves volume used to calculate our total DD&A expense.

General and Administrative Expenses. Net general and administrative expenses increased to $22.5 million for the year ended December

31, 2013 from $13.8 million for the year ended December 31, 2012. This $8.7 million increase was due to an increase in salaries, stock
compensation expenses and benefits resulting from an increased number of employees, increases in legal expenses, corporate fees, consulting
fees and fees for auditing services and a reduction in administrative services reimbursements under the acquisition team agreement, partially
offset by an increase in general and administrative costs related to exploration and development activity capitalized to the full cost pool.

Accretion Expense. Accretion expense remained relatively flat at $0.7 million for the years ended December 31, 2013 and 2012.

Interest Expense. Interest expense increased to $17.5 million for the year ended December 31, 2013 from $7.5 million for the year ended

December 31, 2012 due largely to a full year of interest on our 7.75% Senior Notes due 2020. During 2013, we had no debt outstanding
under our revolving credit facility as compared to total weighted average debt outstanding under our revolving credit facility of $45.0 million
in 2012, which bore a weighted average interest rate of 2.85%. On October 17, 2012, we issued $250.0 million aggregate principal amount of
our 7.75% Senior Notes due 2020, a portion of the proceeds from which was used to repay all outstanding borrowings under our revolving
credit facility. On December 21, 2012, we issued an additional $50.0 million aggregate principal amount of our 7.75% Senior Notes due 2020.
Additionally, we capitalized approximately $7.1 million in interest expense to undeveloped oil and natural gas properties during the year ended
December 31, 2013 as a result of increased interest costs incurred on our 7.75% Senior Notes. We did not capitalize any interest costs for the
year ended December 31, 2012.

Income Taxes. As of December 31, 2013, we had a net operating loss carry forward of approximately $4.2 million, in addition to
numerous temporary differences, which gave rise to a net deferred tax liability. Periodically, management performs a forecast of our taxable
income to determine whether it is more likely than not that a valuation allowance is needed, looking at both positive and negative factors. A
valuation allowance for our deferred tax assets is established if, in management's opinion, it is more likely than not that some portion will not
be realized. At December 31, 2013, a valuation allowance of $4.7 million had been provided for state net operating loss and federal tax credit
deferred tax assets based on the uncertainty these assets may be realized. We recognized an income tax expense from continuing operations of
$98.1 million for the year ended December 31, 2013.

Liquidity and Capital Resources

Overview. Historically, our primary sources of funds have been cash flow from our producing oil and natural gas properties, borrowings
under our credit facility and the issuances of equity and debt securities. Our ability to access any of these sources of funds can be significantly
impacted by decreases in oil and natural gas prices or oil and natural gas production. During 2014, we received net proceeds of $312.0 million
from the sale of our 7.750% Senior Notes due 2020. In addition, we received an aggregate of $258.4 million in net proceeds from the sale of
shares of our Diamondback common stock in 2014. We also received net proceeds of $84.8 million from the sale of Blackhawk's equity
interest in Ohio Gathering Company, LLC and Ohio Condensate Company, LLC. In January 2013, we received $32.8 million of net proceeds
from the underwriters' exercise of their option to purchase the remaining shares of common stock subject to the over-allotment option granted
in connection with our December 2012 equity offering. In 2013, we received an aggregate of $733.8 million from the sale of shares of our
common stock. In addition, we received an aggregate of $192.7 million in net proceeds from the sale of shares of our Diamondback common
stock in 2013.

61

Table of Contents
Index to Financial Statements

Net cash flow provided by operating activities was $409.9 million for the year ended December 31, 2014 as compared to net cash flow

provided by operating activities of $191.1 million for 2013. This increase was primarily the result of an increase in cash receipts from our oil
and natural gas purchasers due to a 255% increase in our net Mcfe production, partially offset by a 28% decrease in net realized Mcfe prices.

Net cash flow provided by operating activities was $191.1 million for the year ended December 31, 2013, as compared to net cash flow

provided by operating activities of $199.2 million for 2012. This decrease was primarily the result of an decrease in cash receipts from our oil
and natural gas purchasers due to a 34% decrease in our net realized Mcfe prices, partially offset by a 60% increase in net Mcfe production.

Net cash used in investing activities for the year ended December 31, 2014 was $1.1 billion as compared to $664.3 million for 2013.
During the year ended December 31, 2014, we spent $1,329.3 million in additions to oil and natural gas properties, of which $503.8 million
was spent on our 2014 drilling and recompletion programs, $317.8 million was spent on expenses attributable to the wells drilled and
recompleted during 2013, $7.8 million was spent on compressors and other facility enhancements, $7.5 million was spent on plugging costs,
$257.8 million was spent on lease related costs, primarily the acquisition of leases in the Utica Shale, and $179.5 million was spent on the
acquisition of producing properties and non-producing leasehold interests from Rhino, with the remainder attributable mainly to capitalized
general and administrative expenses. In addition, $18.8 million was invested in Grizzly and $45.2 million was invested in our other equity
investments during the year ended December 31, 2014. We also received $258.4 million from the sale of shares of Diamondback common
stock during 2014. During the year ended December 31, 2014, we used cash from operations and proceeds from our 2013 equity and 2014
debt offerings for our investing activities.

Net cash used in investing activities for the year ended December 31, 2013 was $664.3 million as compared to $840.6 million for 2012.
During the year ended December 31, 2013, we spent $808.2 million in additions to oil and natural gas properties, of which $335.2 million was
spent on our 2013 drilling and recompletion programs, $93.4 million was spent on expenses attributable to the wells drilled and recompleted
during 2012, $5.8 million was spent on compressors and other facility enhancements, $2.0 million was spent on plugging costs, $340.4
million was spent on lease related costs, primarily the acquisition of leases in the Utica Shale, and $5.2 million was spent on tubulars, with the
remainder attributable mainly to capitalized general and administrative expenses. In addition, $33.9 million was invested in Grizzly and $13.1
million was invested in our other equity investments during the year ended December 31, 2013. During the year ended December 31, 2013,
we used cash from operations and proceeds from our 2012 and 2013 equity and debt offerings for our investing activities.

Net cash provided by financing activities for the year ended December 31, 2014 was $410.2 million as compared to net cash provided by

financing activities of $765.1 million for 2013. The 2014 amount provided by financing activities is primarily attributable to the net proceeds
of $312.0 million from our 2014 debt offering and net borrowings under our revolving credit facility.

Net cash provided by financing activities for the year ended December 31, 2013 was $765.1 million as compared to $714.6 million for
2012. The 2013 amount provided by financing activities is primarily attributable to the net proceeds of $765.1 million from our 2013 equity
offerings.

Credit Facility. On September 30, 2010, we entered into a senior secured revolving credit facility with The Bank of Nova Scotia, as the
lead arranger and administrative agent and certain lenders from time to time party thereto. On December 27, 2013, we amended and restated
that credit agreement in its entirety. The amended and restated credit agreement provided for an increase in the maximum facility amount from
$350.0 million to $1.5 billion, with an increase in borrowing base availability as of December 27, 2013 from $50.0 million to $150.0 million.
The amended and restated credit agreement matures on June 6, 2018.

On April 23, 2014, we entered into a first amendment to the amended and restated credit agreement. The first amendment increased the
letter of credit sublimit from $20.0 million to $70.0 million and provided for an increase in the borrowing base availability from $150.0 million
to $275.0 million. The first amendment also made certain changes to the lenders and their respective lending commitments thereunder.

On November 26, 2014, we entered into a second amendment to the amended and restated credit agreement. The second amendment
changed the definition of EBITDAX to exclude proceeds from the disposition of equity method investments and changed the ratio of funded
debt to EBITDAX to be the ratio of net funded debt to EBITDAX. Net funded debt is funded debt less the amount of cash and short-term
investments at the end of the relevant fiscal quarter. The second amendment requires the ratio of net funded debt to EBITDAX to be less than
3.50 to 1.00 for the period December 31, 2014 through June 30, 2015 and

62

Table of Contents
Index to Financial Statements

then less than 3.25 to 1.00 for the periods thereafter. Further, the second amendment increased the letter of credit sublimit from $70.0 million
to $125.0 million and provided for an increase in the borrowing base availability from $275.0 million to $450.0 million. The Bank of Nova
Scotia, as sole lead arranger and administrative agent of our revolving credit facility, as part of the regular spring 2015 borrowing base
redetermination process, informed us that it will be recommending to the lending syndicate an increase in our borrowing base under this
facility from $450.0 million to $575.0 million. We expect final approval and implementation of the borrowing base increase to be completed
within the next 30 to 45 days by the lending syndicate. As of December 31, 2014, $100.0 million was outstanding under our revolving credit
facility and total funds available for borrowing, after giving effect to an aggregate of $43.6 million of letters of credit, were $306.4 million.
This facility is secured by substantially all of our assets. Our wholly-owned subsidiaries guarantee our obligations under our revolving credit
facility.

Advances under our revolving credit agreement may be in the form of either base rate loans or eurodollar loans. The interest rate for base

rate loans is equal to (1) the applicable rate, which ranges from 0.50% to 1.50%, plus (2) the highest of: (a) the federal funds rate plus 0.50%,
(b) the rate of interest in effect for such day as publicly announced from time to time by agent as its “prime rate,” and (c) the eurodollar rate for
an interest period of one month plus 1.00%. The interest rate for eurodollar loans is equal to (1) the applicable rate, which ranges from 1.50%
to 2.50%, plus (2) the London interbank offered rate that appears on pages LIBOR01 or LIBOR02 of the Reuters screen that displays such
rate for deposits in U.S. dollars, or, if such rate is not available, the rate as administered by ICE Benchmark Administration (or any other
person that takes over administration of such rate) per annum equal to the offered rate on such other page or other service that displays an
average London interbank offered rate as administered by ICE Benchmark Administration (or any other person that takes over the
administration of such rate) for deposits in U.S. dollars, or, if such rate is not available, the average quotations for three major New York
money center banks of whom the agent shall inquire as the “London Interbank Offered Rate” for deposits in U.S. dollars. At December 31,
2014, amounts borrowed under the revolving credit facility bore interest at the eurodollar rate (1.91%).

Our revolving credit facility contains customary negative covenants including, but not limited to, restrictions on our and our subsidiaries'
ability to: incur indebtedness; grant liens; pay dividends and make other restricted payments; make investments; make fundamental changes;
enter into swap contracts and forward sales contracts; dispose of assets; change the nature of their business; and enter into transactions with
their affiliates. The negative covenants are subject to certain exceptions as specified in our revolving credit facility. Our revolving credit facility
also contains certain affirmative covenants, including, but not limited to the following financial covenants: (1) the ratio of net funded debt to
EBITDAX (net income, excluding (i) any non-cash revenue or expense associated with swap contracts resulting from ASC 815 and (ii) any
cash or non-cash revenue or expense attributable to minority investment plus without duplication and, in the case of expenses, to the extent
deducted from revenues in determining net income, the sum of (a) the aggregate amount of consolidated interest expense for such period,
(b) the aggregate amount of income, franchise, capital or similar tax expense (other than ad valorem taxes) for such period, (c) all amounts
attributable to depletion, depreciation, amortization and asset or goodwill impairment or writedown for such period, (d) all other non-cash
charges,(e) exploration costs deducted in determining net income under successful efforts accounting, (f) actual cash distributions received
from minority investments, (g) to the extent actually reimbursed by insurance, expenses with respect to liability on casualty events or business
interruption, and (h) all reasonable transaction expenses related to dispositions and acquisitions of assets, investments and debt and equity
offerings (provided that expenses related to any unsuccessful dispositions will be limited to $3.0 million in the aggregate) for a twelve-month
period may not be greater than 3.50 to 1.00 for the period December 31, 2014 through June 30, 2015 and 3.25 to 1.00 for the twleve-month
period ending September 30, 2015 and periods thereafter; and (2) the ratio of EBITDAX to interest expense for a twelve-month period may
not be less than 3.00 to 1.00. We were in compliance with these financial covenants at December 31, 2014.

Senior Notes. On October 17, 2012, we issued $250.0 million in aggregate principal amount of our 7.75% Senior Notes due 2020, or the
October Notes, to qualified institutional buyers pursuant to Rule 144A under the Securities Act and to certain non-U.S. persons in accordance
with Regulation S under the Securities Act under an indenture among us, our subsidiary guarantors and Wells Fargo Bank, National
Association, as the trustee.

On December 21, 2012, we issued an additional $50.0 million in aggregate principal amount of our 7.75% Senior Notes due 2020, or the

December Notes, to qualified institutional buyers pursuant to Rule 144A under the Securities Act and to certain non-U.S. persons in
accordance with Regulation S under the Securities Act. The December Notes were issued as additional securities under the existing senior note
indenture. We used a portion of the net proceeds from the offering of the October Notes to repay all amounts outstanding at such time under
our revolving credit facility. We used the remaining net proceeds of the offering of the October Notes and the net proceeds of the offering of
the December Notes for general corporate purposes, which includes funding a portion of our 2013 capital development plan. The October
Notes and the December Notes were exchanged for substantially identical notes in the same aggregate principal amount that were registered
under the Securities Act in October 2013.

63

Table of Contents
Index to Financial Statements

On August 18, 2014, we issued an additional $300.0 million in aggregate principal amount of our 7.75% Senior Notes due 2020, or the
August Notes, to qualified institutional buyers pursuant to Rule 144A under the Securities Act and to certain non-U.S. persons in accordance
with Regulation S under the Securities Act. The August Notes were issued as additional securities under the existing senior note indenture.
We used a portion of the net proceeds from the offering of the August Notes to repay all amounts outstanding at such time under our
revolving credit facility. We used the remaining net proceeds from this offering for general corporate purposes, including funding a portion of
our 2014 capital development plans.

In connection with the issuance of the August Notes, we and the subsidiary guarantors entered into a registration rights agreement with
the initial purchasers on August 18, 2014, pursuant to which we and the subsidiary guarantors have agreed to file a registration statement with
respect to an offer to exchange the August Notes for a new issue of substantially identical debt securities registered under the Securities Act.
The registration statement relating to the exchange offer for the August Notes was filed on November 6, 2014, as amended on February 3,
2015, and declared effective by the SEC on February 4, 2015. The exchange offer for the August Note is expected to be completed on or
about March 10, 2015.

Under the senior note indenture, interest on the Exchange Notes and the August Notes (which we refer together as the Notes) accrues at a

rate of 7.75% per annum on the outstanding principal amount from October 17, 2012, payable semi-annually on May 1 and November 1 of
each year, commencing on May 1, 2013. The Notes are senior unsecured obligations and rank equally in the right of payment with all of our
other senior indebtedness and senior in right of payment to any of our future subordinated indebtedness. All of our existing and future
restricted subsidiaries that guarantee our secured revolving credit facility or certain other debt guarantee the Notes, provided, however, that the
Notes are not guaranteed by Grizzly Holdings, Inc. and will not be guaranteed by any of our future unrestricted subsidiaries. The guarantees
rank equally in the right of payment with all of the senior indebtedness of the subsidiary guarantors and senior in the right of payment to any
future subordinated indebtedness of the subsidiary guarantors. The Notes and the guarantees are effectively subordinated to all of our and the
subsidiary guarantors' secured indebtedness (including all borrowings and other obligations under our revolving credit facility) to the extent of
the value of the collateral securing such indebtedness, and structurally subordinated to all indebtedness and other liabilities of any of our
subsidiaries that do not guarantee the Notes.

We may redeem some or all of the Notes at any time on or after November 1, 2016, at the redemption prices listed in the senior note
indenture. Prior to November 1, 2016, we may redeem the Notes at a price equal to 100% of the principal amount plus a “make-whole”
premium. In addition, prior to November 1, 2015, we may redeem up to 35% of the aggregate principal amount of the Notes with the net
proceeds of certain equity offerings, provided that at least 65% of the aggregate principal amount of the Notes initially issued remains
outstanding immediately after such redemption.

If we experience a change of control (as defined in the senior note indenture), we will be required to make an offer to repurchase the
Notes at a price equal to 101% of the principal amount thereof, plus accrued and unpaid interest, if any, to the date of repurchase. If we sell
certain assets and fail to use the proceeds in a manner specified in the senior note indenture, we will be required to use the remaining proceeds
to make an offer to repurchase the Notes at a price equal to 100% of the principal amount thereof, plus accrued and unpaid interest, if any, to
the date of repurchase.

The senior note indenture contains certain covenants that, subject to certain exceptions and qualifications, among other things, limit our

ability and the ability of our restricted subsidiaries to incur or guarantee additional indebtedness, make certain investments, declare or pay
dividends or make distributions on capital stock, prepay subordinated indebtedness, sell assets including capital stock of restricted
subsidiaries, agree to payment restrictions affecting our restricted subsidiaries, consolidate, merge, sell or otherwise dispose of all or
substantially all of our assets, enter into transactions with affiliates, incur liens, engage in business other than the oil and gas business and
designate certain of our subsidiaries as unrestricted subsidiaries.

Capital Expenditures. Our recent capital commitments have been primarily for the execution of our drilling programs, for acquisitions

(primarily in the Utica Shale), to fund Grizzly's delineation drilling program and initial preparation of the Algar Lake facility and for
investments in entities that may provide services to facilitate the development of our acreage. Our strategy is to continue to (1) increase cash
flow generated from our operations by undertaking new drilling, workover, sidetrack and recompletion projects to exploit our existing
properties, subject to economic and industry conditions, (2) pursue acquisition and disposition opportunities and (3) pursue business
integration opportunities.

Of our net reserves at December 31, 2014, 51.4% were categorized as proved undeveloped. Our proved reserves will generally decline as

reserves are depleted, except to the extent that we conduct successful exploration or development activities or acquire properties containing
proved developed reserves, or both. To realize reserves and increase production, we must continue our exploratory drilling, undertake other
replacement activities or use third parties to accomplish those activities.

64

Table of Contents
Index to Financial Statements

During 2014, we spud 85 gross (67.2 net) wells in the Utica Shale for a total cost of approximately $583.5 million. We currently expect
our 2015 capital expenditures to be $400.0 million to $430.0 million to drill 46 to 52 gross (28 to 32 net) horizontal wells and commence sales
from 49 to 53 gross (42 to 46 net) wells on our Utica Shale acreage. As of February 25, we had four operated horizontal rigs drilling in the
play, but plan to release one of these rigs by the end of the first quarter 2015. We also anticipate an additional 11 to 16 gross (four to six net)
horizontal wells will be drilled, and sales commenced from 50 to 64 gross (seven to nine net) horizontal wells, on our Utica Shale acreage by
other operators for estimated 2015 expenditures of $125.0 million to $140.0 million. In addition, we currently expect to spend $85.0 million to
$95.0 million in 2015 to acquire additional acreage in the Utica Shale.

During 2014, we recompleted 91 existing wells and spud 29 new wells for a total cost of approximately $70.0 million at our WCBB field.
In our Hackberry fields, in 2014, we recompleted 70 existing wells and spud 16 new wells for a total cost of approximately $43.4 million. We
currently expect our 2015 capital expenditures to be $20.0 million to $25.0 million for maintenance capital expenditures and recompletions in
Southern Louisiana.

During 2014, no new wells were spud on our Niobrara Formation acreage. We do not currently anticipate any capital expenditures in the

Niobrara Formation in 2015.

During the third quarter of 2006, we purchased a 24.9% interest in Grizzly. As of December 31, 2014, our net investment in Grizzly was

approximately $180.2 million. Our capital requirements in 2014 for Grizzly were approximately $18.8 million, primarily for the expenses
associated with the construction of the Algar Lake facility. Effective October 5, 2012, Grizzly entered into a $125.0 million revolving credit
facility, of which $75.0 million has been borrowed to fund additional infrastructure relating to the Algar Lake facility and other future
development projects. We do not currently anticipate any material capital expenditures in 2015 related to Grizzly's activities.

We had capital expenditures of approximately $1.2 million during the year ended December 31, 2014 related to our interests in Thailand.

We do not currently anticipate any capital expenditures in Thailand in 2015.

In an effort to facilitate the development of our Utica Shale and other domestic acreage, we have invested in entities that can provide
services that are required to support our operations. In 2013, we participated in the formation of Stingray Energy with an initial ownership
interest of 50%. Stingray Energy provides rental tools for land-based oil and natural gas drilling, completion and workover activities as well as
the transfer of fresh water to wellsites. In 2012, we participated in the formation of Stingray Pressure, Stingray Cementing, and Stingray
Logistics, with an initial ownership interest in each entity of 50%. These entities provide well completion and other well services. In 2012, we
also participated in the formation of Blackhawk and Timber Wolf with an initial ownership interest of 50% in each entity. Blackhawk
coordinates gathering, compression, processing and marketing activities in connection with the development of our Utica Shale acreage and
Timber Wolf will operate a crude/condensate terminal and a sand transloading facility in Ohio. Also in 2012, we acquired a 22.5% equity
interest in Midstream which owns a 28.4% equity interest in a gas processing plant in West Texas. In 2011 and 2012, we acquired an
aggregate 40% equity interest in Bison which owns and operates drilling rigs and related equipment. Also in 2011, we acquired a 25% interest
in Muskie which is engaged in the processing and sale of hydraulic fracturing grade sand. In 2014, we acquired a 25% equity interest in
Sturgeon which owns and operates sand mines that produce hydraulic fracturing grade sand. See Note 5 to our consolidated financial
statements included elsewhere in this report for additional information regarding these other investments. During the year ended December 31,
2014, we invested approximately $43.6 million in these entities. In 2015, we do not currently anticipate any capital expenditures related to
these entities. We are currently evaluating strategic alternatives with respect to these oil field service entities. In the fourth quarter of 2014, we
contributed our investments in Stingray Pressure, Stingray Logistics, Bison and Muskie to Mammoth in exchange for a 30.5% limited partner
interest in this newly formed limited partnership. Mammoth has filed a registration statement on Form S-1 with the SEC in connection with its
contemplated initial public offering which it intends to pursue in 2015 subject to market conditions. In January 2014, Blackhawk completed
the sale of its equity interests in Ohio Gathering Company, LLC and Ohio Condensate Company, LLC for a purchase price of $190.0 million,
of which we received $84.8 million in net proceeds. Subsequent to December 31, 2014, we received net proceeds of $7.2 million from the
release of escrow from the Blackhawk sale.

Our total capital expenditures for 2015 are currently estimated to be in the range of $545.0 million to $595.0 million. In addition, we
currently expect to spend $85.0 million to $95.0 million in 2015 to acquire additional Utica Shale acreage. Approximately 96% of our 2015
estimated capital expenditures are currently expected to be spent in the Utica Shale. This range is down from the $872.9 million spent in 2014,
excluding Utica leasehold acquisitions and the Rhino acquisition, primarily due to current commodity prices and a desire to maintain a strong
liquidity position. During 2014, we continued to focus on operational efficiencies in an effort to reduce our overall well costs. Further, due in
large part to the significant decline in commodity prices, we have been able to negotiate reductions in service costs with our vendors. We
continue to see

65

Table of Contents
Index to Financial Statements

improvement in our service costs and expect that our operational efficiencies, combined with our service costs reductions, will lower our
overall well costs by approximately 15% during 2015. We intend to continue to monitor pricing and cost developments and make adjustments
to our future capital expenditure programs as warranted.

We believe that our cash on hand, cash flow from operations, the January 2015 escrow distribution from Blackhawk and borrowings
under our revolving credit facility will be sufficient to meet our normal recurring operating needs and capital requirements for the next twelve
months. In the event we elect to further expand or accelerate our drilling program or pursue additional acquisitions, or Grizzly's oil sands
projects require additional investments, we may be required to obtain additional funds which we would seek to do through traditional
borrowings, offerings of debt or equity securities or other means, including the sale of assets. We regularly evaluate new acquisition
opportunities. Needed capital may not be available to us on acceptable terms or at all. If we are unable to obtain funds when needed or on
acceptable terms, we may be required to delay or curtail implementation of our business plan or not be able to complete acquisitions that may
be favorable to us.

Commodity Price Risk

The volatility of the energy markets makes it extremely difficult to predict future oil and natural gas price movements with any certainty.
During the past six years, the posted price for West Texas intermediate light sweet crude oil, which we refer to as West Texas Intermediate or
WTI, has ranged from a low of $34.03 per barrel, or Bbl, in February 2009 to a high of $113.39 per Bbl in April 2011. The Henry Hub spot
market price of natural gas has ranged from a low of $1.82 per MMBtu in April 2012 to a high of $7.51 per MMBtu in January 2010. During
2014, WTI prices ranged from $52.87 to $100.54 per Bbl and the Henry Hub spot market price of natural gas ranged from $2.89 to $4.91 per
MMBtu. On January 20, 2015, the WTI posted price for crude oil was $46.47 per Bbl and the Henry Hub spot market price of natural gas
was $2.82 per MMBtu, representing decreases of 54% and 43%, respectively, from the high of $100.54 per Bbl of oil and $4.91 per MMBtu
for natural gas during 2014. If the prices of oil and natural gas continue at current levels or decline further, our operations, financial condition
and level of expenditures for the development of our oil and natural gas reserves may be materially and adversely affected. In addition, lower
oil and natural gas prices may reduce the amount of oil and natural gas that we can produce economically. This may result in our having to
make substantial downward adjustments to our estimated proved reserves. If this occurs or if our production estimates change or our
exploration or development activities are curtailed, full cost accounting rules may require us to write down, as a non-cash charge to earnings,
the carrying value of our oil and natural gas properties. Reductions in our reserves could also negatively impact the borrowing base under our
revolving credit facility, which could further limit our liquidity and ability to conduct additional exploration and development activities.

See Item 7A. Quantitative and Qualitative Disclosures about Market Risk for information regarding our open fixed price swaps at

December 31, 2014.

Commitments

In connection with our acquisition in 1997 of the remaining 50% interest in the WCBB properties, we assumed the seller's (Chevron)
obligation to contribute approximately $18,000 per month through March 2004, to a plugging and abandonment trust and the obligation to
plug a minimum of 20 wells per year for 20 years commencing March 11, 1997. Chevron retained a security interest in production from these
properties until abandonment obligations to Chevron have been fulfilled. Beginning in 2009, we can access the trust for use in plugging and
abandonment charges associated with the property. As of December 31, 2014, the plugging and abandonment trust totaled approximately $3.1
million. At December 31, 2014, we have plugged 450 wells at WCBB since we began our plugging program in 1997, which management
believes fulfills our current minimum plugging obligation.

Contractual and Commercial Obligations

The following table sets forth our contractual and commercial obligations at December 31, 2014:

66

 
Table of Contents
Index to Financial Statements

Contractual Obligations

Total

  Less than 1 year  

1-3 years

3-5 years

More than 5
years

Payment due by period

7.75% senior unsecured notes due 2020 (1)
Revolving credit agreement
Asset retirement obligations
Employment agreements
Building loan (2)
Firm transportation contracts
Purchase obligations (3)
Operating leases
Total

$

$

877,127   $
100,000  
17,938  
933  
1,826  
2,403,828  
196,650  
1,610  
3,599,912   $

(In thousands)

46,500   $

93,000   $

—  
75  
400  
168  
83,871  
52,440  
615  
184,069   $

—  
474  
533  
1,658  
261,064  
104,880  
975  
462,584   $

93,000   $
100,000  
852  
—  
—  
289,120  
39,330  
20  

522,322   $

644,627
—
16,537
—
—
1,769,773
—
—
2,430,937

_____________________ 
(1) Includes estimated interest of $46.5 million due in less than one year; $93.0 million due in 1-3 years; $93.0 million due in 3-5 years and

$44.6 million due thereafter.

(2) Does not include estimated interest of $102,000 due in less than one year and $16,000 due in 1-3

years.

(3) The purchasing obligations reported above represent our minimum financial commitment pursuant to the terms of these

contracts.

Off-balance Sheet Arrangements

We had no off-balance sheet arrangements as of December 31, 2014. 

New Accounting Pronouncements

In April 2014, the Financial Accounting Standards Board, or FASB, issued Accounting Standards Update, or ASU, No. 2014-08,
Presentation of Financial Statements (Topic 205) and Property, Plant, and Equipment (Topic 360) - Reporting Discontinued Operations and
Disclosures of Disposals of Components of an Entity. ASU 2014-08 changes the threshold for a disposal to qualify as a discontinued
operation and requires new disclosures of both discontinued operations and certain other material disposal transactions that do not meet the
revised definition of a discontinued operation. Under the updated standard, a disposal of a component or group of components of an entity is
required to be reported as discontinued operations if the disposal represents a strategic shift that has (or will have) a major effect on an entity’s
operations and financial results when the component or group of components of the entity (1) has been disposed of by a sale, (2) has been
disposed of other than by sale or (3) is classified as held for sale. The ASU is effective for annual and interim periods beginning after
December 15, 2014, however, early adoption is permitted. We early adopted this ASU on a prospective basis beginning with the second
quarter of 2014. The adoption did not have a material impact on our consolidated financial statements.

In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers, which supersedes the revenue recognition

requirements in Topic 605, Revenue Recognition, and most industry-specific guidance. The core principle of the new standard is for the
recognition of revenue to depict the transfer of goods or services to customers in amounts that reflect the payment to which the company
expects to be entitled in exchange for those goods or services. The new standard will also result in enhanced revenue disclosures, provide
guidance for transactions that were not previously addressed comprehensively and improve guidance for multiple-element arrangements. The
ASU is effective for annual periods beginning after December 15, 2016, and interim periods within those years, using either a full or a
modified retrospective application approach. We are in the process of evaluating the impact on our consolidated financial statements.

In August 2014, the FASB issued ASU No. 2014-15, "Presentation of Financial Statements - Going Concern (Subtopic 205-40)." The

new guidance addresses management's responsibility to evaluate whether there is substantial doubt about an entity's ability to continue as a
going concern and in certain circumstances to provide related footnote disclosures. The standard is effective for the annual period ending after
December 15, 2016 and for annual and interim periods thereafter. Early adoption is permitted. We do not believe that the adoption of this
guidance will have a material impact on our consolidated financial statements.

ITEM 7A.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK

Our revenues, operating results, profitability, future rate of growth and the carrying value of our oil and natural gas properties depend

primarily upon the prevailing prices for oil and natural gas. Historically, oil and natural gas prices have been volatile and are subject to
fluctuations in response to changes in supply and demand, market uncertainty and a variety of additional factors, including: worldwide and
domestic supplies of oil and natural gas; the level of prices, and expectations about future prices, of oil and natural gas; the cost of exploring
for, developing, producing and delivering oil and natural gas; the expected rates of declining current production; weather conditions, including
hurricanes, that can affect oil and natural gas operations over a wide area; the level of consumer demand; the price and availability of alternative
fuels; technical advances affecting energy consumption; risks associated with operating drilling rigs; the availability of pipeline capacity; the
price and level of foreign imports; domestic and foreign governmental regulations and taxes; the ability of the members of the Organization of
Petroleum Exporting Countries to agree to and maintain oil price and production controls; political instability or armed conflict in oil and
natural gas producing regions; and the overall economic environment.

These factors and the volatility of the energy markets make it extremely difficult to predict future oil and natural gas price movements with

any certainty. During the past six years, the posted price for West Texas intermediate light sweet crude oil, which we refer to as West Texas

 
 
 
 
any certainty. During the past six years, the posted price for West Texas intermediate light sweet crude oil, which we refer to as West Texas
Intermediate or WTI, has ranged from a low of $34.03 per barrel, or Bbl, in February 2009 to a high of $113.39 per Bbl in April 2011. The
Henry Hub spot market price of natural gas has ranged from a low of $1.82 per MMBtu in April 2012 to a high of $7.51 per MMBtu in
January 2010. During 2014, WTI prices ranged from $52.87 to $100.54 per Bbl and the Henry Hub spot market price of natural gas ranged
from $2.89 to $4.91 per MMBtu. On January 20, 2015, the WTI posted price for crude oil was $46.47 per Bbl and the Henry Hub spot
market price of natural gas was $2.82 per MMBtu, representing decreases of 54% and 43%, respectively, from the high of $100.54 per Bbl of
oil and $4.91 per MMBtu for natural gas during 2014. If the prices of oil and natural gas continue at current levels or decline further, our
operations, financial condition and level of expenditures for the development of our oil and natural gas reserves may be materially and
adversely affected. In addition, lower oil and natural gas prices may reduce the amount of oil and natural gas that we can produce
economically. This may result in our having to make substantial downward adjustments to our estimated proved reserves. If this occurs or if
our production estimates change or our exploration or development activities are curtailed, full cost accounting rules may require us to write
down, as a non-cash charge to earnings, the carrying value of our oil and natural gas properties. Reductions in our reserves could also
negatively impact the borrowing base under our revolving credit facility, which could further limit our liquidity and ability to conduct
additional exploration and development activities.

To mitigate the effects of commodity price fluctuations on our oil and natural gas production, we had the following open fixed price

swaps and swaptions at December 31, 2014:

Fixed Price Swaps and Swaptions:
January 2015 - March 2015
April 2015
May 2015 - June 2015
July 2015 - September 2015
October 2015 - December 2015
January 2015 - March 2016
April 2016
May 2016 - December 2016
January 2017 - June 2017

Volume (MMBtu
per day)

Weighted
Average Price ($
per MMBtu)

190,625 $
191,250 $
201,250 $
216,875 $
232,500 $
172,500 $
162,500 $
92,500 $
62,500 $

4.12
4.05
4.05
4.04
4.04
3.99
3.99
3.97
3.96

In January and February of 2015, we entered into fixed price swaps for 1,000 barrels of oil per day at a weighted average price of $62.25

per barrel. For the period of September 2015 through December 2015, we entered into fixed price swaps for 30,000 MMBtu of natural gas
per day at a weighted average price of $3.40 per MMBtu. For the period from January 2016 through December 2017, we entered into fixed
price swaps for 80,000 MMBtu of natural gas per day at a weighted average

67

 
 
 
 
 
 
Table of Contents
Index to Financial Statements

price of $3.45 per MMBtu. For the period from January 2018 through December 2018, we entered into fixed price swaps for 30,000 MMBtu
of natural gas per day at a weighted average price of $3.40 per MMBtu. Our fixed price swap contracts are tied to the commodity prices on
NYMEX. We will receive the fixed price amount stated in the contract and pay to our counterparty the current market price as listed on
NYMEX for natural gas.

In February 2015, we entered into natural gas basis swap positions, which settle on the pricing index to basis differential of MichCon to
the NYMEX Henry Hub natural gas price for 30,000 MMBtu per day at a hedge differential of $.02 for the period from March 2015 through
December 2016 and for 10,000 MMBtu per day at a hedge differential of $.01 for the period from March 2015 through December 2016.

Under our 2015 contracts, we have hedged approximately 47% to 52% of our expected 2015 production. Such arrangements may expose

us to risk of financial loss in certain circumstances, including instances where production is less than expected or oil prices increase. These
fixed price swaps are accounted for as cash flow hedges and recorded at fair value pursuant to FASB ASC 815 and related pronouncements.
At December 31, 2014, we had a net asset derivative position of $102.8 million as compared to a net liability derivative position of $22.8
million as of December 31, 2013, related to our fixed price swaps. Utilizing actual derivative contractual volumes, a 10% increase in
underlying commodity prices would have reduced the fair value of these instruments by approximately $42.1 million, while a 10% decrease in
underlying commodity prices would have increased the fair value of these instruments by approximately $42.1 million. However, any realized
derivative gain or loss would be substantially offset by a decrease or increase, respectively, in the actual sales value of production covered by
the derivative instrument.

Our revolving credit facility is structured under floating rate terms, as advances under this facility may be in the form of either base rate
loans or eurodollar loans. As such, our interest expense is sensitive to fluctuations in the prime rates in the U.S. or, if the eurodollar rates are
elected, the eurodollar rates. At December 31, 2014, amounts borrowed under our revolving credit facility bore interest at the Eurodollar rate
of 1.91%. A 1% increase in interest rates would increase interest expense by approximately $1.0 million per year, based on $100.0 million
outstanding under our revolving credit facility as of December 31, 2014. As of December 31, 2014, we did not have any interest rate swaps to
hedge our interest risks.

ITEM 8.

FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

The information required by this item appears beginning on page F-1 following the signature pages of this Report.

ITEM 9.

CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL
DISCLOSURE

None.

ITEM 9A.

CONTROLS AND PROCEDURES

Evaluation of Disclosure Control and Procedures. Under the direction of our Chief Executive Officer and President and our Chief
Financial Officer, we have established disclosure controls and procedures that are designed to ensure that information required to be disclosed
by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods
specified in the SEC's rules and forms. The disclosure controls and procedures are also intended to ensure that such information is
accumulated and communicated to management, including our Chief Executive Officer and President and our Chief Financial Officer, as
appropriate to allow timely decisions regarding required disclosures.

As of December 31, 2014, an evaluation was performed under the supervision and with the participation of management, including our

Chief Executive Officer and President and our Chief Financial Officer, of the effectiveness of the design and operation of our disclosure
controls and procedures pursuant to Rule 13a-15(b) under the Exchange Act. Based upon our evaluation, our Chief Executive Officer and
President and our Chief Financial Officer have concluded that, as of December 31, 2014, our disclosure controls and procedures are effective.

Changes in Internal Control over Financial Reporting. There have not been any changes in our internal control over financial reporting

that occurred during our last fiscal quarter that have materially affected, or are reasonably likely to materially affect, internal controls over
financial reporting.

68

Table of Contents
Index to Financial Statements

Management's Report on Internal Control Over Financial Reporting

Management is responsible for the fair presentation of the consolidated financial statements of Gulfport Energy Corporation. Management
is also responsible for establishing and maintaining a system of adequate internal controls over financial reporting as defined in Rule 13a-15(f)
and 15d-15(f) under the Securities Exchange Act of 1934, as amended. These internal controls are designed to provide reasonable assurance
that the reported financial information is presented fairly, that disclosures are adequate and that the judgments inherent in the preparation of
financial statements are reasonable. There are inherent limitations in the effectiveness of any system of internal control, including the
possibility of human error and overriding of controls. Consequently, an effective internal control system can only provide reasonable, not
absolute, assurance with respect to reporting financial information.

Management conducted an evaluation of the effectiveness of our internal control over financial reporting based on the framework in the
2013 Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission. Based on
its evaluation under the framework in the 2013 Internal Control-Integrated Framework, management did not identify any material weaknesses
in our internal control over financial reporting and concluded that our internal control over financial reporting was effective as of December 31,
2014.

Grant Thornton LLP, the independent registered public accounting firm that audited our financial statements for the year ended
December 31, 2014 included with this Annual Report on Form 10-K, has also audited our internal control over financial reporting as of
December 31, 2014, as stated in their accompanying report.

/s/ Michael G. Moore
Name:
Title:

  Michael G. Moore
  Chief Executive Officer and President

/s/ Aaron Gaydosik
Name:
Title:

  Aaron Gaydosik
  Chief Financial Officer

69

 
 
 
Table of Contents
Index to Financial Statements

Board of Directors and Stockholders
Gulfport Energy Corporation:

Report of Independent Registered Public Accounting Firm

We have audited the internal control over financial reporting of Gulfport Energy Corporation and Subsidiaries (the “Company”) as of
December 31, 2014, based on criteria established in the 2013 Internal Control-Integrated Framework issued by the Committee of Sponsoring
Organizations of the Treadway Commission (“COSO”). The Company's management is responsible for maintaining effective internal control
over financial reporting and for its assessment of the effectiveness of internal control over financial reporting, included in the accompanying
Management's Report on Internal Control Over Financial Reporting. Our responsibility is to express an opinion on the Company's internal
control over financial reporting based on our audit.

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those
standards require that we plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial
reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial reporting,
assessing the risk that a material weakness exists, testing and evaluating the design and operating effectiveness of internal control based on the
assessed risk, and performing such other procedures as we considered necessary in the circumstances. We believe that our audit provides a
reasonable basis for our opinion.

A company's internal control over financial reporting is a process designed to provide reasonable assurance regarding the reliability of

financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting
principles. A company's internal control over financial reporting includes those policies and procedures that (1) pertain to the maintenance of
records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the company; (2) provide
reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally
accepted accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of
management and directors of the company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized
acquisition, use, or disposition of the company's assets that could have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not prevent or detect misstatements. Also, projections of
any evaluation of effectiveness to future periods are subject to the risk that controls may become inadequate because of changes in conditions,
or that the degree of compliance with the policies or procedures may deteriorate.

In our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of December 31,

2014, based on criteria established in the 2013 Internal Control-Integrated Framework issued by COSO.

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the
consolidated financial statements of the Company as of and for the year ended December 31, 2014 and our report dated February 27, 2015
expressed an unqualified opinion on those financial statements.

/s/ GRANT THORNTON LLP

Oklahoma City, Oklahoma
February 27, 2015

70

Table of Contents
Index to Financial Statements

ITEM 9B.

OTHER INFORMATION

None.

ITEM 10.

DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE

For information concerning Item 10-Directors, Executive Officers and Corporate Governance, see our definitive proxy statement, which

will be filed with the Securities and Exchange Commission within 120 days after the close of our previous fiscal year and is incorporated
herein by this reference (with the exception of portions noted therein that are not incorporated by reference).

PART III

ITEM 11.

EXECUTIVE COMPENSATION

For information concerning Item 11-Executive Compensation, see our definitive proxy statement, which will be filed with the Securities
and Exchange Commission within 120 days after the close of our previous fiscal year and is incorporated herein by this reference (with the
exception of portions noted therein that are not incorporated by reference).

ITEM 12.

SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED
STOCKHOLDER MATTERS

For information concerning Item 12-Security Ownership of Certain Beneficial Owners and Management and Related Stockholder
Matters, see our definitive proxy statement, which will be filed with the Securities and Exchange Commission within 120 days after the close
of our previous fiscal year and is incorporated herein by this reference (with the exception of portions noted therein that are not incorporated
by reference).

ITEM 13.

CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE

For information concerning Item 13-Certain Relationships and Related Transactions, and Director Independence, see our definitive proxy

statement, which will be filed with the Securities and Exchange Commission with 120 days after the close of our previous fiscal year and is
incorporated herein by this reference (with the exception of portions noted therein that are not incorporated by reference).

ITEM 14.

PRINCIPAL ACCOUNTING FEES AND SERVICES

For information concerning Item 14-Principal Accounting Fees and Services, see our definitive proxy statement, which will be filed with
the Securities and Exchange Commission with 120 days after the close of our previous fiscal year and is incorporated herein by this reference
(with the exception of portions noted therein that are not incorporated by reference).

71

Table of Contents
Index to Financial Statements

ITEM 15.

EXHIBITS AND FINANCIAL STATEMENT SCHEDULES

The following documents are filed as part of this report or incorporated by reference herein:

PART IV

(1) Financial
Statements
Reference is made to the Index to Financial Statements appearing on Page F-1.

Reference is also made to the Financial Statements of Diamondback Energy, Inc. (“Diamondback”) that have been included on pages
F-1 to F-54 in Diamondback’s Annual Report on Form 10-K (File No. 001-35700) filed with the SEC on February 20, 2015, as such
Annual Report on Form 10-K may be amended from time to time, which Financial Statements are incorporated herein by reference.

(2) Financial Statement

Schedules
All financial statement schedules have been omitted because they are not applicable or the required disclosure is presented in the
financial statements or notes thereto.

(3) Exhibits

Exhibit
Number

Description

2.1

3.1

3.2

3.3

3.4

3.5

3.6

4.1

4.2

4.3

4.4

4.5

Contribution Agreement, dated May 7, 2012, by and between the Company and Diamondback Energy, Inc. (incorporated
by reference to Exhibit 10.1 to the Form 8-K, File No. 000-19514, filed by the Company with the SEC on May 8, 2012).

Restated Certificate of Incorporation (incorporated by reference to Exhibit 3.1 to the Form 8-K, File No. 000-19514, filed
by the Company with the SEC on April 26, 2006).

Certificate of Amendment No. 1 to Restated Certificate of Incorporation (incorporated by reference to Exhibit 3.2 to Form
10-Q, File No. 000-19514, filed by the Company with the SEC on November 6, 2009).

Certificate of Amendment No. 2 to Restated Certificate of Incorporation (incorporated by reference to Exhibit 3.1 to the
Form 8-K, File No. 000-19514, filed by the Company with the SEC on July 23, 2013).

Amended and Restated Bylaws (incorporated by reference to Exhibit 3.2 to the Form 8-K, File No. 000-19514, filed by
the Company with the SEC on July 12, 2006).

First Amendment to the Amended and Restated Bylaws (incorporated by reference to Exhibit 3.2 to the Form 8-K, File
No. 000-19514, filed by the Company with the SEC on July 23, 2013).

Second Amendment to the Amended and Restated Bylaws of the Company (incorporated by reference to Exhibit 3.1 to
the Form 8-K, File No. 000-19514, filed by the Company with the SEC on May 2, 2014).

Form of Common Stock certificate (incorporated by reference to Exhibit 4.1 to Amendment No. 2 to the Registration
Statement on Form SB-2, File No. 333-115396, filed by the Company with the SEC on July 22, 2004).

Indenture, dated as of October 17, 2012, among Gulfport Energy Corporation, subsidiary guarantors party thereto and
Wells Fargo Bank, National Association, as trustee (including the form of Gulfport Energy Corporation's 7.750% Senior
Note Due November 1, 2020) (incorporated by reference to Exhibit 4.1 to the Form 8-K, File No. 000-19514, filed by the
Company with the SEC on October 23, 2012).

First Supplemental Indenture, dated December 21, 2012, among Gulfport Energy Corporation, subsidiary guarantors
party thereto and Wells Fargo Bank, National Association, as trustee (incorporated by reference to Exhibit 4.2 to the Form
8-K, File No. 000-19514, filed by the Company with the SEC on December 26, 2012).

Second Supplemental Indenture, dated August 18, 2014, among Gulfport Energy Corporation, the subsidiary guarantors
party thereto and Wells Fargo Bank, N.A., as trustee (incorporated by reference to Exhibit 4.3 to the Form 8-K, File No.
000-19514, filed by the Company with the SEC on August 19, 2014).

Registration Rights Agreement, dated as of August 18, 2014, among Gulfport Energy Corporation, the subsidiary
guarantors party thereto and Credit Suisse Securities (USA) LLC, as representative of the several initial purchasers
(incorporated by reference to Exhibit 4.4 to the Form 8-K, File No. 000-19514, filed by the Company with the SEC on
August 19, 2014).

72

 
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
   
 
 
   
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Table of Contents
Index to Financial Statements

10.1+

10.2+

10.3+*

10.4+

10.5+

10.6+

10.7+

10.8

10.9

10.10

10.11#

10.12#

10.13+

10.14

2013 Restated Stock Incentive Plan (incorporated by reference to Exhibit 10.1 to the Form S-4, File No. 333-189992,
filed by the Company with the SEC on July 17, 2013).

2014 Executive Annual Incentive Compensation Plan (incorporated by reference to Exhibit 10.1 to the Form 8-K, File No.
000-19514, filed by the Company with the SEC on April 7, 2014).

Form of Stock Option Agreement (incorporated by reference to Exhibit 10.2 to Form 8-K, File No. 000-19514, filed by
the Company with the SEC on April 26, 2006).

Form of Restricted Stock Award Agreement (incorporated by reference to Exhibit 10.3 to the Form 10-K, File No. 000-
19514, filed by the Company with the SEC on February 28, 2014).

Consulting Agreement, effective as of June 14, 2013, by and between the Company and Mike Liddell (incorporated by
reference to Exhibit 10.1 to the Form 8-K, File No. 000-19514, filed by the Company with the SEC on June 19, 2013).

Separation and Release Agreement, dated as of January 31, 2014, by and between the Company and James D. Palm
(incorporated by reference to Exhibit 10.1 to the Form 8-K, File No. 000-19514, filed by the Company with the SEC on
February 4, 2014).

Employment Agreement, entered into on April 30, 2014, by and between Gulfport Energy Corporation and Michael G.
Moore (incorporated by reference to Exhibit 10.2 to the Registration Statement on Form S-4/A, File No. 333-199905,
filed by the Company with the SEC on February 3, 2015).

Amended and Restated Credit Agreement, dated as of December 27, 2013, by and among the Company, as borrower, The
Bank of Nova Scotia, as administrative agent, sole lead arranger and sole bookrunner, Amegy Bank National Association,
as syndication agent, KeyBank National Association, as documentation agent, and the other lenders party thereto
(incorporated by reference to Exhibit 10.1 to Form 8-K, File No. 000-19514, filed by the Company with the SEC on
January 3, 2014).

First Amendment to Amended and Restated Credit Agreement, dated as of April 23, 2014, among Gulfport Energy
Corporation, as borrower, The Bank of Nova Scotia, as administrative agent, sole lead arranger and sole bookrunner,
Amegy Bank National Association, as syndication agent, KeyBank National Association, as documentation agent, and the
other lenders party thereto (incorporated by reference to Exhibit 10.1 to Form 8-K, File No. 000-19514, filed by the
Company with the SEC on April 28, 2014).

Second Amendment to Amended and Restated Credit Agreement, dated as of November 26, 2014, among Gulfport
Energy Corporation, as borrower, The Bank of Nova Scotia, as administrative agent, and the lenders party thereto
(incorporated by reference to Exhibit 10.1 to Form 8-K, File No. 000-19514, filed by the Company with the SEC on
December 3, 2014).

Sand Supply Agreement, effective as of October 1, 2014, by and between Muskie Proppant LLC and Gulfport Energy
Corporation (incorporated by reference to Exhibit 10.1 to the Form 10-Q, File No. 000-19514, filed by the Company with
the SEC on November 7, 2014).

Amended and Restated Master Services Agreement, effective as of October 1, 2014, by and between Gulfport Energy
Corporation and Stingray Pressure Pumping LLC (incorporated by reference to Exhibit 10.2 to the Form 10-Q, File No.
000-19514, filed by the Company with the SEC on November 7, 2014).

Form of Indemnification Agreement (incorporated by reference to Exhibit 10.1 to the Registration Statement on Form S-4,
File No. 333-199905, filed by the Company with the SEC on November 6, 2014).

Investor Rights Agreement, dated as of October 11, 2012, between Gulfport Energy Corporation and Diamondback
Energy, Inc. (incorporated by reference to Exhibit 10.1 to the Form 8-K, File No. 000-19514, filed by the Company with
the SEC on October 17, 2012).

14

Code of Ethics (incorporated by reference to Exhibit 14 of Form 8-K, File No. 000-19514, filed by the Company with the
SEC on February 14, 2006).

21*

  Subsidiaries of the Registrant.

23.1*

23.2*

23.3*

  Consent of Grant Thornton LLP.

  Consent of Ryder Scott Company.

  Consent of Netherland, Sewell & Associates, Inc.

73

 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
   
 
   
 
   
 
   
Table of Contents
Index to Financial Statements

23.4*

31.1*

31.2*

32.1**

32.2**

  Consent of Grant Thornton LLP with respect to financial statements of Diamondback Energy, Inc.

Certification of Chief Executive Officer of the Registrant pursuant to Rule 13a-14(a) promulgated under the Securities
Exchange Act of 1934, as amended.

Certification of Chief Financial Officer of the Registrant pursuant to Rule 13a-14(a) promulgated under the Securities
Exchange Act of 1934, as amended.

Certification of Chief Executive Officer of the Registrant pursuant to Rule 13a-14(b) promulgated under the Securities
Exchange Act of 1934, as amended, and Section 1350 of Chapter 63 of Title 18 of the United States Code.

Certification of Chief Financial Officer of the Registrant pursuant to Rule 13a-14(b) promulgated under the Securities
Exchange Act of 1934, as amended, and Section 1350 of Chapter 63 of Title 18 of the United States Code.

99.1*

Report of Ryder Scott Company.

99.2*

  Report of Netherland, Sewell & Associates, Inc.

101.INS*

  XBRL Instance Document.

101.SCH*

  XBRL Taxonomy Extension Schema Document.

101.CAL*

  XBRL Taxonomy Extension Calculation Linkbase Document.

101.DEF*

  XBRL Taxonomy Extension Definition Linkbase Document.

101.LAB*

  XBRL Taxonomy Extension Labels Linkbase Document.

101.PRE*

  XBRL Taxonomy Extension Presentation Linkbase Document.

*

**

+

#

Filed herewith.

Furnished herewith, not filed.

Management contract, compensatory plan or arrangement.

Confidential treatment with respect to certain portions of this agreement was granted by the SEC on January 16, 2015, which
portions have been omitted and filed separately with the SEC.

74

 
   
 
 
 
 
 
 
 
 
 
 
 
   
 
 
   
 
   
 
 
 
   
 
 
 
   
 
 
Table of Contents
Index to Financial Statements

In accordance with Section 13 or 15(d) of the Exchange Act, the registrant caused this report to be signed on its behalf by the

SIGNATURES

undersigned, thereunto duly authorized.

Date: February 27, 2015

In accordance with the Exchange Act, this report has been signed below by the following persons on behalf of the registrant and in the

GULFPORT ENERGY CORPORATION

By:

/s/    MICHAEL G. MOORE
Michael G. Moore
Chief Executive Officer and President

capacities and on the dates indicated.

Date:

February 27, 2015

Date:

February 27, 2015

Date:

February 27, 2015

Date:

February 27, 2015

Date:

February 27, 2015

Date:

February 27, 2015

Date:

February 27, 2015

/s/    MICHAEL G. MOORE
Michael G. Moore
Chief Executive Officer and President
(Principal Executive Officer)

/s/    DAVID L. HOUSTON
David L. Houston
Chairman of the Board and Director

/s/    AARON GAYDOSIK
Aaron Gaydosik
Chief Financial Officer
(Principal Financial and Accounting Officer)

/s/    DONALD DILLINGHAM
Donald Dillingham
Director

/s/    CRAIG GROESCHEL
Craig Groeschel
Director

/s/    SCOTT E. STRELLER
Scott E. Streller
Director

/s/    BEN T. MORRIS
Ben T. Morris
Director

By:

By:

By:

By:

By:

By:

By:

S-1

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
 
 
Table of Contents
Index to Financial Statements

ITEM 8.

FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA

INDEX TO FINANCIAL STATEMENTS

Report of Independent Registered Public Accounting Firm

Consolidated Balance Sheets, December 31, 2014 and December 31, 2013

Consolidated Statements of Operations, Years Ended December 31, 2014, 2013 and 2012

Consolidated Statements of Comprehensive Income, Years Ended December 31, 2014, 2013 and 2012

Consolidated Statements of Stockholders’ Equity, Years Ended December 31, 2014, 2013 and 2012

Consolidated Statements of Cash Flows, Years Ended December 31, 2014, 2013 and 2012

Notes to Consolidated Financial Statements

F-1

Page

F-2

F-3

F-4

F-5

F-6

F-7

F-8

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Table of Contents
Index to Financial Statements

Board of Directors and Stockholders
Gulfport Energy Corporation:

Report of Independent Registered Public Accounting Firm

We have audited the accompanying consolidated balance sheets of Gulfport Energy Corporation (a Delaware Corporation) and subsidiaries
(the “Company”) as of December 31, 2014 and 2013, and the related consolidated statements of operations, comprehensive income,
stockholders’ equity, and cash flows for each of the three years in the period ended December 31, 2014. These financial statements are the
responsibility of the Company’s management. Our responsibility is to express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those
standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material
misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An
audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall
financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Gulfport
Energy Corporation and subsidiaries as of December 31, 2014 and 2013, and the results of their operations and their cash flows for each of
the three years in the period ended December 31, 2014, in conformity with accounting principles generally accepted in the United States of
America.

We also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the Company’s
internal control over financial reporting as of December 31, 2014, based on criteria established in the 2013 Internal Control—Integrated
Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO), and our report dated February 27,
2015 expressed an unqualified opinion.

/s/ GRANT THORNTON LLP

Oklahoma City, Oklahoma
February 27, 2015

F-2

Table of Contents
Index to Financial Statements

GULFPORT ENERGY CORPORATION

CONSOLIDATED BALANCE SHEETS

Assets

Current assets:

Cash and cash equivalents
Accounts receivable—oil and gas
Accounts receivable—related parties
Prepaid expenses and other current assets
Deferred tax asset
Short-term derivative instruments
Note receivable - related party
Total current assets

Property and equipment:

Oil and natural gas properties, full-cost accounting, $1,465,538 and $1,020,835 excluded
from amortization in 2014 and 2013, respectively
Other property and equipment
Accumulated depletion, depreciation, amortization and impairment

Property and equipment, net

Other assets:

Equity investments ($0 and $178,708 attributable to fair value option in 2014 and 2013,
respectively)
Derivative instruments
Other assets

Total other assets
Total assets

Liabilities and Stockholders’ Equity

Current liabilities:

Accounts payable and accrued liabilities
Asset retirement obligation—current
Short-term derivative instruments
Deferred tax liability
Current maturities of long-term debt

Total current liabilities
Long-term derivative instrument
Asset retirement obligation—long-term
Deferred tax liability
Long-term debt, net of current maturities

Total liabilities

December 31, 
2014

December 31, 
2013

(In thousands, except share data)

$

$

$

142,340   $
103,858  
46  
3,714  
—  
78,391  
—  
328,349  

3,923,154  
18,344  
(1,050,879)  
2,890,619  

369,581  
24,448  
19,396  
413,425  
3,632,393   $

371,410   $

75  
—  
27,070  
168  
398,723  
—  
17,863  
203,195  
716,316  

1,336,097  

458,956
58,824
2,617
2,581
6,927
324
875
531,104

2,477,178
11,131
(784,717)
1,703,592

440,068
521
17,851
458,440
2,693,136

190,707
795
12,280
—
159
203,941
11,366
14,288
114,275
299,028

642,898

Commitments and contingencies (Notes 16 and 17)
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, 200,000,000 authorized, 85,655,438 issued and outstanding in
2014 and 85,177,532 in 2013

Paid-in capital
Accumulated other comprehensive loss
Retained earnings

Total stockholders’ equity

Total liabilities and stockholders’ equity

$
See accompanying notes to consolidated financial statements.

F-3

—  

—

856  
1,828,602  
(26,675)  
493,513  
2,296,296  
3,632,393   $

851
1,813,058
(9,781)
246,110
2,050,238
2,693,136

 
 
 
 
   
 
   
 
   
 
   
 
   
 
   
 
 
   
Table of Contents
Index to Financial Statements

GULFPORT ENERGY CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

Revenues:

Oil and condensate sales
Gas sales
Natural gas liquid sales
Other income

Costs and expenses:

Lease operating expenses
Production taxes
Midstream gathering and processing
Depreciation, depletion and amortization
General and administrative
Accretion expense
(Gain) loss on sale of assets

INCOME FROM OPERATIONS
OTHER (INCOME) EXPENSE:

Interest expense
Interest income
Litigation settlement
Gain on contribution of investments
Income from equity method investments

INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES
INCOME TAX EXPENSE
INCOME FROM CONTINUING OPERATIONS
DISCONTINUED OPERATIONS
      Loss on disposal of Belize properties, net of tax
NET INCOME
NET INCOME PER COMMON SHARE:

Basic net income from continuing operations per share
Basic net income from discontinued operations, net of tax, per share
Basic net income per share
Diluted net income from continuing operations per share
Diluted net income from discontinued operations, net of tax, per share
Diluted net income per share

For the Year Ended December 31,

2014

2013

2012

(In thousands, except share data)

$

247,381   $
329,254  
94,127  
504  
671,266  

224,129   $
21,015  
17,081  
528  
262,753  

52,191  
24,006  
64,467  
265,431  
38,290  
761  
(11)  
445,135  

226,131  

23,986  
(195)  
25,500  
(84,470)  
(139,434)  
(174,613)  
400,744  
153,341  
247,403  

26,703  
26,933  
11,030  
118,880  
22,519  
717  
508  
207,290  

55,463  

17,490  
(297)  
—  
—  
(213,058)  
(195,865)  
251,328  
98,136  
153,192  

—  

—  

247,403   $

153,192   $

2.90   $
—  
2.90   $
2.88   $
—  
2.88   $

1.98   $
—  
1.98   $
1.97   $
—  
1.97   $

$

$

$
$

$

242,708
3,225
2,668
325
248,926

24,308
28,957
443
90,749
13,808
698
(7,300)
151,663

97,263

7,458
(72)
—
—
(8,322)
(936)
98,199
26,363
71,836

3,465
68,371

1.28
(0.06)
1.22
1.27
(0.06)
1.21

Weighted average common shares outstanding—Basic
Weighted average common shares outstanding—Diluted

85,445,963  
85,813,182  

77,375,683  
77,861,646  

55,933,354
56,417,488

See accompanying notes to consolidated financial statements.

F-4

 
 
 
 
 
 
 
   
   
 
   
   
 
   
   
 
 
   
   
 
   
   
Table of Contents
Index to Financial Statements

GULFPORT ENERGY CORPORATION
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME

Net income
Foreign currency translation adjustment
Change in fair value of derivative instruments (1)
Reclassification of settled contracts (2)
Other comprehensive loss
Comprehensive income

For the Year Ended December 31,

2014

2013

2012

(In thousands)

247,403   $
(16,894)  
—  
—  
(16,894)  
230,509   $

153,192   $
(12,223)  
(4,419)  
10,290  
(6,352)  
146,840   $

$

$

68,371
1,355
(8,452)
1,005
(6,092)
62,279

(1) Net of $4.3 million and $(4.3) million in taxes for the years ended December 31, 2013 and 2012, respectively. No taxes were recorded in the year

ended 2014.

(2) Net of $(0.5) million and $0.5 million in taxes for the years ended December 31, 2013 and 2012, respectively. No taxes were recorded in the year

ended 2014.

See accompanying notes to consolidated financial statements.

F-5

 
 
 
 
 
Table of Contents
Index to Financial Statements

GULFPORT ENERGY CORPORATION

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

Common Stock

Shares

  Amount

Paid-in
Capital

  Accumulated

Other
Comprehensive
Income (Loss)

Retained
Earnings

Total
Stockholders’
Equity

Balance at January 1, 2012 55,621,371   $

Net income
Other Comprehensive Loss
Stock Compensation
Issuance of Common Stock in public offerings,
net of related expenses
Issuance of Restricted Stock
Issuance of Common Stock through exercise of
options

—  
—  
—  

11,750,000  
135,015  

21,000  
Balance at December 31, 2012 67,527,386  
—  
—  
—  

Net income
Other Comprehensive Loss
Stock Compensation
Issuance of Common Stock in public offerings,
net of related expenses
Issuance of Restricted Stock
Issuance of Common Stock through exercise of
options

125,000  
Balance at December 31, 2013 85,177,532  
—  
—  
—  
272,665  

Net income
Other Comprehensive Loss
Stock Compensation
Issuance of Restricted Stock
Issuance of Common Stock through exercise of
options

205,241  

17,287,500  
237,646  

Balance at December 31, 2014 85,655,438   $

(In thousands, except share data)

556   $
—  
—  
—  

604,584   $

—  
—  
4,688  

2,663   $
—  
(6,092)  
—  

24,547   $
68,371  
—  
—  

632,350
68,371
(6,092)
4,688

118  
—  

—  
674  
—  
—  
—  

173  
3  

1  
851  
—  
—  
—  
3  

426,789  
—  

184  
1,036,245  
—  
—  
10,495  

764,922  
(3)  

1,399  
1,813,058  
—  
—  
14,860  
(3)  

—  
—  

—  
(3,429)  
—  
(6,352)  
—  

—  
—  

—  
(9,781)  
—  
(16,894)  
—  
—  

—  
—  

426,907
—

—  
92,918  
153,192  
—  
—  

184
1,126,408
153,192
(6,352)
10,495

—  
—  

765,095
—

—  
246,110  
247,403  
—  
—  
—  

1,400
2,050,238
247,403
(16,894)
14,860
—

2  

687    
856   $ 1,828,602   $

(26,675)   $

689
493,513   $ 2,296,296

See accompanying notes to consolidated financial statements.

F-6

 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
   
   
   
   
   
Table of Contents
Index to Financial Statements

GULFPORT ENERGY CORPORATION
CONSOLIDATED STATEMENTS OF CASH FLOWS

Cash flows from operating activities:

Net income

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

Accretion of discount—Asset Retirement Obligation

Depletion, depreciation and amortization

Stock-based compensation expense

Gain from equity investments

Gain on contribution of investments

Interest income - note receivable

Unrealized (gain) loss on derivative instruments

Deferred income tax expense

Amortization of loan commitment fees

Amortization of note discount and premium

Write off of loan commitment fees

Loss on disposal of assets

Gain on sale of assets

Changes in operating assets and liabilities:

(Increase) decrease in accounts receivable

Decrease (increase) in accounts receivable—related party

Increase in prepaid expenses

Increase in other assets

Increase in accounts payable and accrued liabilities

Settlement of asset retirement obligation

Net cash provided by operating activities

Cash flows from investing activities:

Deductions to cash held in escrow

Additions to other property and equipment

Additions to oil and gas properties

Proceeds from sale of other property and equipment

Proceeds from sale of oil and gas properties

Repayments (advances) on note receivable to related party

Proceeds from sale of investments

Contributions to equity method investments

Distributions from equity method investments

Net cash used in investing activities

Cash flows from financing activities:

Principal payments on borrowings

Borrowings on line of credit

Proceeds from bond issuance

Debt issuance costs and loan commitment fees

Proceeds from issuance of common stock, net of offering costs

Net cash provided by financing activities

Net (decrease) increase in cash and cash equivalents

Cash and cash equivalents at beginning of period

Cash and cash equivalents at end of period

Supplemental disclosure of cash flow information:

Interest payments

Income tax payments

Supplemental disclosure of non-cash transactions:

Capitalized stock based compensation

Asset retirement obligation capitalized

Interest capitalized

Foreign currency translation (loss) gain on investment in Grizzly Oil Sands ULC

Year Ended December 31,

2014

2013

2012

(In thousands)

$

247,403   $

153,192   $

68,371

761  
265,431  
8,916  
(54,171 )  
(84,470 )  
(46 )  
(121,148 )  
122,917  
1,685  
(533 )  
—  
—  
—  

(45,034 )  
2,571  
(1,133 )  
—  
73,925  
(7,201 )  
409,873  

8  
(7,030 )  
(1,329,277 )  
—  
4,404  
875  
258,362  
(63,999 )  
—  
(1,136,657 )  

717  
118,880  
6,297  
(212,714 )  
—  
(26 )  
18,189  
84,951  
1,012  
298  
—  
—  
—  

(33,209 )  
32,231  
(1,075 )  
(4,523 )  
29,310  
(2,465 )  
191,065  

8  
(2,322 )  
(808,183 )  
113  
—  
(875 )  
192,737  
(47,014 )  
1,276  
(664,260 )  

(115,690 )  
215,000  
318,000  
(7,831 )  
689  
410,168  
(316,616 )  
458,956  
142,340   $

(149 )  
—  
—  
(1,283 )  
766,495  
765,063  
291,868  
167,088  
458,956   $

28,646   $
23,800   $

24,280   $
2,761   $

5,944   $
9,295   $
9,687   $
16,894   $

4,198   $
3,556   $
7,132   $
(12,223 )   $

$

$

$

$

$

$

$

698

90,749

2,813

(8,322 )
—
(2 )

144

24,120

640

59

1,143

5,702

(7,300 )

2,404

(30,117 )

(179 )

—

50,506

(2,271 )

199,158

8

(638 )

(757,192 )

140

63,590

—

—

(147,307 )

820

(840,579 )

(158,639 )

158,500

296,835

(9,175 )

427,091

714,612

73,191

93,897

167,088

1,461

261

1,875

2,195

—

1,355

 See accompanying notes to consolidated financial statements.

F-7

 
 
 
 
 
 
   
   
 
   
   
 
   
   
 
   
   
 
   
   
 
   
   
 
   
   
Table of Contents
Index to Financial Statements

GULFPORT ENERGY CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

DECEMBER 31, 2014, 2013 AND 2012

1.

SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES

Business

Gulfport Energy Corporation (“Gulfport” or the “Company”) is an independent oil and gas exploration, development and production
company with its principal properties located in the Utica Shale primarily in Eastern Ohio, along the Louisiana Gulf Coast and in Western
Colorado in the Niobrara Formation, and has investments in companies operating in the United States, Canada and Thailand.

Cash and Cash Equivalents

The Company considers all highly liquid investments with an original maturity of three months or less to be cash equivalents for

purposes of the statement of cash flows.

Principles of Consolidation

The consolidated financial statements include the Company and its wholly owned subsidiaries, Grizzly Holdings Inc., Jaguar Resources

LLC, Gator Marine, Inc., Gator Marine Ivanhoe, Inc., Westhawk Minerals LLC and Puma Resources, Inc. All intercompany balances and
transactions are eliminated in consolidation.

Accounts Receivable

The Company’s accounts receivable—oil and gas primarily are from companies in the oil and gas industry. The majority of its
receivables are from three purchasers of the Company’s oil and gas and receivables from joint interest owners on properties the Company
operates. Credit is extended based on evaluation of a customer’s payment history and, generally, collateral is not required. Accounts receivable
are due within 30 days and are stated at amounts due from customers, net of an allowance for doubtful accounts when the Company believes
collection is doubtful. Accounts outstanding longer than the contractual payment terms are considered past due. The Company determines its
allowance by considering a number of factors, including the length of time accounts receivable are past due, the Company’s previous loss
history, the customer’s current ability to pay its obligation to the Company, amounts which may be obtained by an offset against production
proceeds due the customer and the condition of the general economy and the industry as a whole. The Company writes off specific accounts
receivable when they become uncollectible, and payments subsequently received on such receivables are credited to the allowance for doubtful
accounts. No allowance was deemed necessary at December 31, 2014 and December 31, 2013.

Oil and Gas Properties

The Company uses the full cost method of accounting for oil and gas operations. Accordingly, all costs, including nonproductive costs

and certain general and administrative costs directly associated with acquisition, exploration and development of oil and gas properties, are
capitalized. Under the full cost method of accounting, the Company is required to perform a ceiling test each quarter. The test determines a
limit, or ceiling, on the book value of the oil and gas properties. Net capitalized costs are limited to the lower of unamortized cost net of
deferred income taxes or the cost center ceiling. The cost center ceiling is defined as the sum of (a) estimated future net revenues, discounted at
10% per annum, from proved reserves, based on the 12-month unweighted average of the first-day-of-the-month price for 2014, 2013 and
2012, adjusted for any contract provisions or financial derivatives, if any, that hedge the Company’s oil and natural gas revenue, and excluding
the estimated abandonment costs for properties with asset retirement obligations recorded on the balance sheet, (b) the cost of properties not
being amortized, if any, and (c) the lower of cost or market value of unproved properties included in the cost being amortized, including related
deferred taxes for differences between the book and tax basis of the oil and natural gas properties. If the net book value, including related
deferred taxes, exceeds the ceiling, an impairment or noncash writedown is required.

Such capitalized costs, including the estimated future development costs and site remediation costs of proved undeveloped properties are

depleted by an equivalent units-of-production method, converting barrels to gas at the ratio of one barrel of oil to six Mcf of gas. No gain or
loss is recognized upon the disposal of oil and gas properties, unless such dispositions significantly alter the relationship between capitalized
costs and proven oil and gas reserves. Oil and gas properties not subject to amortization consist of the cost of unproved leaseholds and totaled
$1.5 billion and $1.0 billion at December 31, 2014 and December 31, 2013, respectively. These costs are reviewed quarterly by management
for impairment. If impairment has

F-8

Table of Contents
Index to Financial Statements

occurred, the portion of cost in excess of the current value is transferred to the cost of oil and gas properties subject to amortization. Factors
considered by management in its impairment assessment include drilling results by Gulfport and other operators, the terms of oil and gas
leases not held by production, and available funds for exploration and development.

The Company accounts for its abandonment and restoration liabilities under FASB ASC Topic 410, “Asset Retirement and

Environmental Obligations” (“FASB ASC 410”), which requires the Company to record a liability equal to the fair value of the estimated cost
to retire an asset. The asset retirement liability is recorded in the period in which the obligation meets the definition of a liability, which is
generally when the asset is placed into service. When the liability is initially recorded, the Company increases the carrying amount of oil and
natural gas properties by an amount equal to the original liability. The liability is accreted to its present value each period, and the capitalized
cost is included in capitalized costs and depreciated consistent with depletion of reserves. Upon settlement of the liability or the sale of the
well, the liability is reversed. These liability amounts may change because of changes in asset lives, estimated costs of abandonment or legal or
statutory remediation requirements.

Other Property and Equipment

Depreciation of other property and equipment is provided on a straight-line basis over the estimated useful lives of the related assets,

which range from 3 to 30 years.

Foreign Currency

The U.S. dollar is the functional currency for Gulfport’s consolidated operations. However, the Company has an equity investment in a
Canadian entity whose functional currency is the Canadian dollar. The assets and liabilities of the Canadian investment are translated into U.S.
dollars based on the current exchange rate in effect at the balance sheet dates. Canadian income and expenses are translated at average rates for
the periods presented and equity contributions are translated at the current exchange rate in effect at the date of the contribution. Translation
adjustments have no effect on net income and are included in accumulated other comprehensive income in stockholders’ equity. The following
table presents the balances of the Company’s cumulative translation adjustments included in accumulated other comprehensive income (loss).

December 31, 2011
December 31, 2012
December 31, 2013
December 31, 2014

Net Income per Common Share

(In thousands)
1,087
2,442
(9,781)
(26,675)

$
$
$
$

Basic net income per common share is computed by dividing income attributable to common stock by the weighted average number of
common shares outstanding for the period. Diluted net income per common share reflects the potential dilution that could occur if options or
other contracts to issue common stock were exercised or converted into common stock. Potential common shares are not included if their
effect would be anti-dilutive. Calculations of basic and diluted net income per common share are illustrated in Note 12.

Income Taxes

Gulfport uses the asset and liability method of accounting for income taxes, under which deferred tax assets and liabilities are recognized

for the future tax consequences of (1) temporary differences between the financial statement carrying amounts and the tax bases of existing
assets and liabilities and (2) operating loss and tax credit carryforwards. Deferred income tax assets and liabilities are based on enacted tax
rates applicable to the future period when those temporary differences are expected to be recovered or settled. The effect of a change in tax
rates on deferred tax assets and liabilities is recognized in income during the period the rate change is enacted. Deferred tax assets are
recognized as income in the year in which realization becomes determinable. A valuation allowance is provided for deferred tax assets when it
is more likely than not the deferred tax assets will not be realized.

The Company is subject to U.S. federal income tax as well as income tax of multiple jurisdictions. The Company’s 1999 – 2014 U.S.

federal and state income tax returns remain open to examination by tax authorities, due to net operating losses. As of December 31, 2014, the
Company has no unrecognized tax benefits that would have a material impact on the effective rate. The Company recognizes interest and
penalties related to income tax matters as interest expense and general and administrative

F-9

 
 
Table of Contents
Index to Financial Statements

expenses, respectively. For the year ended December 31, 2014, there is no interest or penalties associated with uncertain tax positions in the
Company’s consolidated financial statements.

Revenue Recognition

Natural gas revenues are recorded in the month produced and delivered to the purchaser using the entitlement method, whereby any

production volumes received in excess of the Company’s ownership percentage in the property are recorded as a liability. If less than
Gulfport’s entitlement is received, the underproduction is recorded as a receivable. At December 31, 2014 and 2013, the Company had no gas
imbalance liability. Oil revenues are recognized when ownership transfers, which occurs in the month produced.

Investments—Equity Method

Investments in entities in which the Company owns an equity interest greater than 20% and less than 50% and/or investments in which it

has significant influence are accounted for under the equity method. Under the equity method, the Company’s share of investees’ earnings or
loss is recognized in the statement of operations. In accordance with FASB ASC 825, "Financial Instruments," the Company has elected the
fair value option of accounting for its equity method investment in the common stock of Diamondback Energy Inc. ("Diamondback"). At the
end of each reporting period, the quoted closing market price of Diamondback's common stock is multiplied by the total shares owned by the
Company and the resulting gain or loss is recognized in income from equity method investments in the consolidated statements of operations.
As of December 31, 2014, the Company did not own any shares of Diamondback's common stock.

The Company reviews its investments annually to determine if a loss in value which is other than a temporary decline has occurred. If

such loss has occurred, the Company recognizes an impairment provision. There was no impairment of equity method investments at
December 31, 2013. At December 31, 2014, the Company recognized an impairment of $12.1 million related to its investment in Tatex
Thailand III, LLC. See Note 5 for further discussion of this impairment.

Accounting for Stock-Based Compensation

The Company accounts for stock-based compensation in accordance with the provisions of FASB ASC Topic 718, “Compensation—

Stock Compensation” (“FASB ASC 718”). FASB ASC 718 requires share-based payments to employees, including grants of employee stock
options and restricted stock, to be recognized as equity or liabilities at the fair value on the date of grant and to be expensed over the applicable
vesting period. The vesting periods for the options range between three to five years and have a maximum contractual term of ten years. The
vesting periods for restricted shares range between one to five years with either quarterly or annual vesting installments.

Accounting for Derivative Instruments and Hedging Activities

The Company may seek to reduce its exposure to unfavorable changes in oil and natural gas prices by utilizing energy swaps and
collars. The Company follows the provisions of FASB ASC 815, “Derivatives and Hedging” (“FASB ASC 815”) as amended. It requires
that all derivative instruments be recognized as assets or liabilities in the balance sheet, measured at fair value.

The Company estimates the fair value of all derivative instruments using established index prices and other sources. These values are

based upon, among other things, futures prices, correlation between index prices and the Company’s realized prices, time to maturity and
credit risk. The values reported in the consolidated financial statements change as these estimates are revised to reflect actual results, changes in
market conditions or other factors.

The accounting for changes in the fair value of a derivative depends on the intended use of the derivative and the resulting designation.
Designation is established at the inception of a derivative, but re-designation is permitted. For derivatives designated as cash flow hedges and
meeting the effectiveness guidelines of FASB ASC 815, changes in fair value are recognized in accumulated other comprehensive income
until the hedged item is recognized in earnings. Hedge effectiveness is measured at least quarterly based on the relative changes in fair value
between the derivative contract and the hedged item over time. Any change in fair value resulting from ineffectiveness is recognized
immediately in earnings.

Use of Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America
requires management to make estimates, judgments and assumptions that affect the reported amounts of assets and liabilities as of the date of
the financial statements and revenues and expenses during the reporting period. Actual results could differ materially from those estimates.
Significant estimates with regard to these financial statements include the estimate of

F-10

Table of Contents
Index to Financial Statements

proved oil and gas reserve quantities and the related present value of estimated future net cash flows there from, the amount and timing of asset
retirement obligations, the realization of deferred tax assets and the realization of future net operating loss carryforwards available as
reductions of income tax expense. The estimate of the Company’s oil and gas reserves is used to compute depletion, depreciation, amortization
and impairment of oil and gas properties.

Reclassification

Certain reclassifications have been made to prior period financial statements to conform to current period presentation.

Recent Accounting Pronouncements

In April 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2014-08,
Presentation of Financial Statements (Topic 205) and Property, Plant, and Equipment (Topic 360) - Reporting Discontinued Operations and
Disclosures of Disposals of Components of an Entity. ASU 2014-08 changes the threshold for a disposal to qualify as a discontinued
operation and requires new disclosures of both discontinued operations and certain other material disposal transactions that do not meet the
revised definition of a discontinued operation. Under the updated standard, a disposal of a component or group of components of an entity is
required to be reported as discontinued operations if the disposal represents a strategic shift that has (or will have) a major effect on an entity’s
operations and financial results when the component or group of components of the entity (1) has been disposed of by a sale, (2) has been
disposed of other than by sale or (3) is classified as held for sale. The ASU is effective for annual and interim periods beginning after
December 15, 2014, however, early adoption is permitted. The Company early adopted this ASU on a prospective basis beginning with the
second quarter of 2014. The adoption did not have a material impact on the Company’s consolidated financial statements.

In May 2014, the FASB issued ASU No. 2014-09, Revenue from Contracts with Customers, which supersedes the revenue recognition

requirements in Topic 605, Revenue Recognition, and most industry-specific guidance. The core principle of the new standard is for the
recognition of revenue to depict the transfer of goods or services to customers in amounts that reflect the payment to which the company
expects to be entitled in exchange for those goods or services. The new standard will also result in enhanced revenue disclosures, provide
guidance for transactions that were not previously addressed comprehensively and improve guidance for multiple-element arrangements. The
ASU is effective for annual periods beginning after December 15, 2016, and interim periods within those years, using either a full or a
modified retrospective application approach. The Company is in the process of evaluating the impact on its consolidated financial statements.

In August 2014, the FASB issued ASU No. 2014-15, "Presentation of Financial Statements - Going Concern (Subtopic 205-40)." The

new guidance addresses management's responsibility to evaluate whether there is substantial doubt about an entity's ability to continue as a
going concern and in certain circumstances to provide related footnote disclosures. The standard is effective for the annual period ending after
December 15, 2016 and for annual and interim periods thereafter. Early adoption is permitted. The Company does not believe that the adoption
of this guidance will have a material impact on its consolidated financial statements.

In February 2013, the FASB issued ASU No. 2013-02, "Reporting of Amounts Reclassified Out of Accumulated Other Comprehensive

Income," which requires additional information about amounts reclassified out of accumulated other comprehensive income by component.
This ASU requires the presentation, either on the face of the statement where net income is presented or in the notes, significant amounts
reclassified out of accumulated other comprehensive income by the respective line items of net income but only if the amount reclassified is
required under GAAP to be reclassified to net income in its entirety in the same reporting period. For other amounts that are not required
under GAAP to be reclassified in their entirety to net income, a cross-reference to other disclosures required under GAAP that provide
additional detail about those amounts. The requirements of this ASU are effective prospectively for reporting periods beginning after
December 15, 2012 with early adoption permitted. Adoption of the provisions of this ASU did not have a material effect on the Company's
consolidated financial statements.

In May 2011, the FASB issued ASU No. 2011-04, “Fair Value Measurement: Amendments to Achieve Common Fair Value

Measurement and Disclosure Requirements in U.S. GAAP and IFRS,” which provides amendments to FASB ASC Topic 820, “Fair Value
Measurements and Disclosure” (“FASB ASC 820”). The purpose of the amendments in this update is to create common fair value
measurement and disclosure requirements between GAAP and IFRS. The amendments change certain fair value measurement principles and
enhance the disclosure requirements. The amendments to FASB ASC 820 were effective for interim and annual periods beginning after
December 15, 2011. Adoption of this ASU had no impact on the Company's financial position or results of operations.

F-11

Table of Contents
Index to Financial Statements

In June 2011, the FASB issued ASU 2011-05, “Comprehensive Income: Presentation of Comprehensive Income,” which provides

amendments to FASB ASC Topic 220, “Comprehensive Income” (“FASB ASC 220”). The purpose of the amendments in this update is to
provide a more consistent method of presenting non-owner transactions that affect an entity’s equity. The amendments eliminate the option to
report other comprehensive income and its components in the statement of changes in stockholders’ equity and require an entity to present the
total of comprehensive income, the components of net income and the components of other comprehensive income either in a single
continuous statement or in two separate but consecutive statements. The amendments to FASB ASC 220 were effective for interim and annual
periods beginning after December 15, 2011 and should be applied retrospectively. The Company adopted this ASU for reporting periods in
2012 and reports the components of net income and the components of other comprehensive income in two separate but consecutive
statements. Adoption of this ASU had no impact on the Company's financial position or results of operations.

2.

ACQUISITIONS

Beginning in February 2011, the Company entered into agreements to acquire certain leasehold interests located in the Utica Shale in

Ohio. Certain of the agreements also granted the Company an exclusive right of first refusal for a period of six months to acquire certain
additional tracts leased by the seller. Certain entities that, at the time, were affiliates of Gulfport initially participated with the Company on a
50/50 basis in the acquisition of all leases described above. On December 17, 2012, Gulfport entered into a definitive agreement with one of
the affiliates to purchase approximately 30,000 net acres in the Utica Shale for approximately $302.0 million. On December 19, 2012, the
parties amended that agreement to provide for Gulfport's acquisition of approximately 7,000 additional net acres for approximately $70.0
million, resulting in a total purchase price of approximately $372.0 million, subject to certain adjustments. This transaction closed on
December 24, 2012. At closing, approximately $53.9 million of the purchase price was placed in escrow pending completion of title review
after the closing. Gulfport funded this acquisition with a portion of the net proceeds from its common stock offering that closed on
December 24, 2012 (with a second closing for the underwriters' purchase of 900,000 shares pursuant to their over-allotment option on
January 7, 2013). The Company received aggregate net proceeds of approximately $460.7 million from this equity offering, as discussed
below in Note 8.

On February 15, 2013, the Company completed an acquisition of approximately 22,000 net acres in the Utica Shale. The purchase price
was approximately $220.0 million, subject to certain adjustments. At closing, approximately $33.6 million of the purchase price was placed in
escrow pending completion of title review after the closing. Gulfport funded this acquisition with a portion of the net proceeds from its
common stock offering that closed on February 15, 2013. The Company received aggregate net proceeds of approximately $325.8 million
from this equity offering. All of the acreage included in these transactions was nonproducing at the time of the applicable transaction and the
Company is the operator of all of this acreage, subject to existing development and operating agreements between the parties. These
acquisitions excluded the seller's interest in 14 existing wells and 16 proposed future wells together with certain acreage surrounding these
wells.

In May 2013, both escrow accounts terminated and an aggregate of $10.0 million was returned to the Company. The balance of the

escrow accounts was distributed to the seller based on the results of the title review.

In February 2014, the Company entered into a definitive agreement with Rhino Exploration LLC ("Rhino") to acquire additional oil and

natural gas properties consisting of approximately 8,000 net acres in the Utica Shale, as well as Rhino's interest in all of the producing wells
on this acreage (the "Rhino Acquisition"). The Company purchased approximately $182.0 million ($179.5 million net of purchase price
adjustments) of these assets in 2014. The Company recognized $6.4 million of net revenues and $1.0 million of lease operating expenses as a
result of the Rhino Acquisition from the closing date of March 20, 2014 through December 31, 2014, which is included in the accompanying
consolidated statements of operations.

The Rhino 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 March 20, 2014 acquisition date. The fair value of the assets and liabilities acquired was estimated using
assumptions that represent Level 3 inputs. See "Note 14 - Fair Value Measurements" for additional discussion of the measurement inputs.

The Company estimated that the consideration paid in the Rhino Acquisition for these properties approximated the fair value that would

be paid by a typical market participant. As a result, no goodwill or bargain purchase gain was recognized in conjunction with the purchase.

The following table summarizes the consideration paid in the Rhino Acquisition to acquire the properties and the fair value amount of the

assets acquired as of March 20, 2014.

F-12

Table of Contents
Index to Financial Statements

Consideration paid
     Cash, net of purchase price adjustments
Fair value of identifiable assets acquired
     Oil and natural gas properties
       Proved
       Unproved
       Unevaluated
Fair value of net identifiable assets acquired

(in thousands)

179,527

31,961
6,263
141,303
179,527

$

$

$

3.

ACCOUNTS RECEIVABLE—RELATED
PARTIES

Included in the accompanying consolidated balance sheets as of December 31, 2014 and 2013 are amounts receivable from related

parties of the Company. At December 31, 2013, these receivables totaled $2.6 million. At December 31, 2014, the amount of related party
receivables was immaterial.

4.

PROPERTY AND
EQUIPMENT

The major categories of property and equipment and related accumulated depletion, depreciation, amortization and impairment as of

December 31, 2014 and 2013 are as follows:

Oil and natural gas properties
Office furniture and fixtures
Building
Land
Total property and equipment
Accumulated depletion, depreciation, amortization and impairment
Property and equipment, net

December 31,

2014

2013

(In thousands)

$

$

3,923,154   $
10,752  
5,398  
2,194  
3,941,498  
(1,050,879)  
2,890,619   $

2,477,178
6,093
4,626
412
2,488,309
(784,717)
1,703,592

No impairment of oil and natural gas properties was required under the ceiling test for the years ended December 31, 2014, 2013 or

2012.

Included in oil and natural gas properties at December 31, 2014 and 2013 is the cumulative capitalization of $72.7 million and $47.5
million in general and administrative costs incurred and capitalized to the full cost pool. General and administrative costs capitalized to the full
cost pool represent management’s estimate of costs incurred directly related to exploration and development activities such as geological and
other administrative costs associated with overseeing the exploration and development activities. All general and administrative costs not
directly associated with exploration and development activities were charged to expense as they were incurred. Capitalized general and
administrative costs were approximately $25.2 million, $14.9 million and $9.1 million for the years ended December 31, 2014, 2013 and
2012, respectively.

The following is a summary of Gulfport’s oil and gas properties not subject to amortization as of December 31, 2014:

F-13

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Table of Contents
Index to Financial Statements

Acquisition costs
Exploration costs
Development costs
Capitalized interest
Total oil and gas properties not subject to
amortization

$

$

Costs Incurred in

2014

2013

2012

Prior to 2012

Total

(in thousands)

405,226   $

323,515   $

459,151   $

93,864   $

—  
173,693  
5,204  

—  
1,801  
2,578  

—  
506  
—  

—  
—  
—  

1,281,756
—
176,000
7,782

584,123   $

327,894   $

459,657   $

93,864   $

1,465,538

The following table summarizes the Company’s non-producing properties excluded from amortization by area at December 31, 2014:

Colorado
Bakken
Southern Louisiana
Ohio
Other

December 31, 2014

(In thousands)

$

$

5,127
96
145
1,460,125
45
1,465,538

At December 31, 2013, approximately $1.0 billion of non-producing leasehold costs was not subject to amortization.

During the year ended December 31, 2012, the Company determined that further development of its non-producing leasehold assets
located in Belize was not in alignment with its strategic operating plan and, therefore, recognized a loss on disposal of assets, net of tax, of
approximately $3.5 million which is included in discontinued operations on the accompanying consolidated statements of operations for the
year ended December 31, 2012.

The Company evaluates the costs excluded from its amortization calculation at least annually. Subject to industry conditions and the level

of the Company’s activities, the inclusion of most of the above referenced costs into the Company’s amortization calculation is expected to
occur within three to five years.

A reconciliation of the Company's asset retirement obligation for the years ended December 31, 2014 and 2013 is as follows:

Asset retirement obligation, beginning of period

Liabilities incurred
Liabilities settled
Accretion expense

Asset retirement obligation as of end of period
Less current portion
Asset retirement obligation, long-term

December 31,

2014

2013

(In thousands)

15,083   $
9,295  
(7,201)  
761  
17,938  
75  
17,863   $

13,275
3,556
(2,465)
717
15,083
795
14,288

$

$

On May 7, 2012, the Company entered into a contribution agreement with Diamondback. Under the terms of the contribution agreement,

the Company agreed to contribute to Diamondback, prior to the closing of the Diamondback initial public offering (“Diamondback IPO”), all
its oil and natural gas interests in the Permian Basin (the "Contribution"). The Contribution was completed on October 11, 2012. At the
closing of the Contribution, Diamondback issued to the Company (i)

F-14

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Table of Contents
Index to Financial Statements

7,914,036 shares of Diamondback common stock and (ii) a promissory note for $63.6 million, which was repaid to the Company at the
closing of the Diamondback IPO on October 17, 2012. This aggregate consideration was subject to a post-closing cash adjustment based on
changes in the working capital, long-term debt and certain other items of Diamondback O&G LLC, formerly Windsor Permian LLC
("Diamondback O&G"), as of the date of the Contribution. In January 2013, the Company received an additional payment from Diamondback
of approximately $18.6 million as a result of this post-closing adjustment. Diamondback O&G is a wholly-owned subsidiary of
Diamondback. Under the contribution agreement, the Company is generally responsible for all liabilities and obligations with respect to the
contributed properties arising prior to the Contribution and Diamondback is responsible for such liabilities and obligations with respect to the
contributed properties arising after the Contribution.

In accordance with the Company's policy under the full cost method of accounting to only recognize a gain or loss upon the disposal of

oil and natural gas properties if such dispositions significantly alter the relationship between capitalized costs and proven oil and natural gas
reserves, the Company recognized a gain on the sale of its Permian Basin assets of approximately $7.3 million, which is included in the
accompanying consolidated statements of operations for the year ended December 31, 2012. In addition, the Company recorded a reduction to
its full cost pool of approximately $213.0 million as a result of the Contribution.

In connection with the Contribution, the Company and Diamondback entered into an investor rights agreement under which the
Company had the right, for so long as it beneficially owned more than 10% of Diamondback’s outstanding common stock, to designate one
individual as a nominee to serve on Diamondback’s board of directors. Such nominee, if elected to Diamondback’s board, would also serve
on each committee of the board so long as he or she satisfied the independence and other requirements for service on the applicable committee
of the board. So long as the Company had the right to designate a nominee to Diamondback’s board and there was no Gulfport nominee
actually serving as a Diamondback director, the Company had the right to appoint one individual as an advisor to the board who would be
entitled to attend board and committee meetings. The Company was also entitled to certain information rights and Diamondback granted the
Company certain demand and “piggyback” registration rights obligating Diamondback to register with the SEC any shares of Diamondback
common stock that the Company owns. Immediately upon completion of the Contribution, the Company owned a 35% equity interest in
Diamondback, rather than leasehold interests in the Company’s Permian Basin acreage. Upon completion of the Diamondback IPO in October
2012, Gulfport owned approximately 21.4% of Diamondback's outstanding common stock. Following the Contribution, the Company has
accounted for its interest in Diamondback as an equity investment. In November 2014, the Company sold all of the remaining shares of
Diamondback common stock that it received in the Contribution and, as of December 31, 2014, Gulfport did not own any shares of
Diamondback's common stock. See Note 5, "Equity Investments - Diamondback Energy, Inc."

F-15

Table of Contents
Index to Financial Statements

5.

EQUITY
INVESTMENTS

Investments accounted for by the equity method consist of the following as of December 31, 2014 and 2013:

Investment in Tatex Thailand II, LLC
Investment in Tatex Thailand III, LLC
Investment in Grizzly Oil Sands ULC
Investment in Bison Drilling and Field Services LLC
Investment in Muskie Proppant LLC
Investment in Timber Wolf Terminals LLC
Investment in Windsor Midstream LLC
Investment in Stingray Pressure Pumping LLC
Investment in Stingray Cementing LLC
Investment in Blackhawk Midstream LLC
Investment in Stingray Logistics LLC
Investment in Diamondback Energy, Inc.
Investment in Stingray Energy Services LLC
Investment in Sturgeon Acquisitions LLC
Investment in Mammoth Energy Partners LP

Carrying Value

December 31,

(Income) loss from equity method
investments

For the Year Ended December 31,

2014

2013

2014

2013

2012

Approximate
Ownership %

23.5%   $
17.9%  
24.9999%  
—%  
—%  
50.0%  
22.5%  
—%  
50.0%  
—%  
50.0%  
—%  
50.0%  
25.0%  
30.5%  

—   $
—  
180,218  
—  
—  
1,013  
13,505  
—  
2,647  
—  
—  
—  
5,718  
22,507  
143,973  

(In thousands)

—   $

(475) $

10,774  
191,473  
12,318  
7,544  
1,001  
10,632  
19,624  
3,291  
—  
903  
178,708  
3,800  
—  
—  

12,408
13,159
213
371
9
(477)
2,027
344
(84,787)
(464)
(79,654)
(88)
(1,819)
(201)

(343) $
254
2,999
3,533
1,975
(6)
(1,125)
(818)
93
673
51
(220,129)
(215)
—
—

  $ 369,581   $ 440,068   $ (139,434) $ (213,058) $

7
251
1,512
373
1,031
122
(663)
1,235
159
436
36
(12,821)
—
—
—
(8,322)

The tables below summarize financial information for the Company's equity investments, excluding Diamondback, as of December 31,

2014 and 2013.

Summarized balance sheet information:    

Current assets
Noncurrent assets
Current liabilities
Noncurrent liabilities

Summarized results of operations:    

Gross revenue
Net loss

December 31,

2014

2013

(In thousands)

$
$
$
$

181,060   $
1,306,891   $
114,506   $
230,062   $

84,107
1,107,579
112,406
110,095

December 31,

2014

2013

2012

(In thousands)

$
$

390,620   $
140,796   $

162,401   $
17,350   $

39,918
1,943

Gross revenue and net loss presented above include approximately one month of activity for Mammoth Energy Partners LP

("Mammoth") and approximately eleven months of activity for Stingray Pressure Pumping LLC, Stingray Logistics LLC,

F-16

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Table of Contents
Index to Financial Statements

Muskie Proppant LLC and Bison Drilling and Field Services LLC, which were contributed to Mammoth in November 2014. See further
discussion of the contribution to Mammoth below.

Tatex Thailand II, LLC

The Company has an indirect ownership interest in Tatex Thailand II, LLC (“Tatex”). Tatex holds 85,122 of the 1,000,000 outstanding

shares of APICO, LLC (“APICO”), an international oil and gas exploration company. APICO has a reserve base located in Southeast Asia
through its ownership of concessions covering approximately 243,000 acres which includes the Phu Horm Field. During the year ended
December 31, 2014, Gulfport received $0.5 million in distributions from Tatex which is included in income from equity method investments
in the consolidated statements of operations.

Tatex Thailand III, LLC

The Company has an ownership interest in Tatex Thailand III, LLC ("Tatex III"). Tatex III owns a concession covering approximately

245,000 acres in Southeast Asia. During the years ended December 31, 2014 and 2013, the Company paid cash calls of $1.6 million and $2.4
million, respectively. As of December 31, 2014, the Company reviewed its investment in Tatex III and made the decision to allow the
concession to expire in 2015. As such, the Company fully impaired the asset as of December 31, 2014, recognizing a loss of $12.1 million
which is included in income from equity method investments in the accompanying consolidated statements of operations.

Grizzly Oil Sands ULC

The Company, through its wholly owned subsidiary Grizzly Holdings Inc. ("Grizzly Holdings"), owns an interest in Grizzly Oil Sands
ULC ("Grizzly"), a Canadian unlimited liability company. The remaining interest in Grizzly is owned by Grizzly Oil Sands Inc. ("Oil Sands").
As of December 31, 2014, Grizzly had approximately 830,000 acres under lease in the Athabasca and Peace River oil sands regions of
Alberta, Canada. Initiation of steam injection at its first project, Algar Lake Phase 1, commenced in January 2014 and first bitumen production
was achieved during the second quarter of 2014. During the years ended December 31, 2014 and 2013, Gulfport paid $18.8 million and $33.9
million, respectively, in cash calls. Grizzly’s functional currency is the Canadian dollar. The Company's investment in Grizzly was decreased
by $16.9 million and $12.2 million as a result of a foreign currency translation loss for the years ended December 31, 2014 and 2013,
respectively, and increased by $1.4 million as a result of a foreign currency translation gain for the year ended December 31, 2012.

Bison Drilling and Field Services LLC

During 2011, the Company invested in Bison Drilling and Field Services LLC (“Bison”). Bison owns and operates drilling rigs. During

the years ended December 31, 2014 and 2013, Gulfport paid $17.0 million and $2.3 million, respectively, in cash calls.

The Company entered into a loan agreement with Bison effective May 15, 2012. Interest accrued at LIBOR plus 0.28% or 8%, whichever

was lower, and was to be paid on a paid-in-kind basis by increasing the outstanding balance of the loan. The loan had a maturity date of
January 31, 2015. The Company loaned Bison $1.6 million during the first nine months of 2012, all of which was repaid by Bison during the
third quarter of 2012. This loan agreement was terminated in November 2014.

The Company contributed its investment in Bison to Mammoth during the fourth quarter of 2014. See below under Mammoth Energy

Partners LP for discussion of contribution.

Muskie Proppant LLC

During 2011, the Company invested in Muskie Proppant LLC (“Muskie”). Muskie processes and sells sand for use in hydraulic

fracturing by the oil and natural gas industry and holds certain rights in a lease covering land in Wisconsin for mining oil and natural gas
fracture grade sand. During the years ended December 31, 2014 and 2013, Gulfport paid $1.0 million and $2.2 million, respectively, in cash
calls to Muskie.

The Company entered into a loan agreement with Muskie effective July 1, 2013, under which it loaned Muskie $0.9 million. Interest

accrued at the prime rate plus 2.5%. The loan had a original maturity date of July 31, 2014. Effective July 31, 2014, an amendment was made
to the loan agreement which changed the maturity date of the loan to July 31, 2015. During the fourth quarter of 2014, Muskie repaid the
outstanding balance and the loan agreement was terminated.

F-17

Table of Contents
Index to Financial Statements

The Company contributed its investment in Muskie to Mammoth during the fourth quarter of 2014. See below under Mammoth Energy

Partners LP for discussion of contribution.

Timber Wolf Terminals LLC

During 2012, the Company invested in Timber Wolf Terminals LLC (“Timber Wolf”). The Company's initial investment during 2012

was $1.0 million. Timber Wolf will operate a crude/condensate terminal and a sand transloading facility in Ohio. During the year ended
December 31, 2014, the Company paid an immaterial amount of cash calls related to Timber Wolf. During the year ended December 31, 2013,
Gulfport paid $0.1 million in cash calls.

Windsor Midstream LLC

During 2012, the Company purchased an ownership interest in Windsor Midstream LLC (“Midstream”). Midstream owns a 28.4%
interest in Coronado Midstream LLC ("Coronado"), a gas processing plant in West Texas. In February of 2015, Coronado announced its
intent to sell its natural gas gathering and processing facilities for approximately $600.0 million. During the year ended December 31, 2014,
the Company paid $2.4 million in cash calls to Midstream. During the year ended December 31, 2013, the Company paid an immaterial
amount in net cash calls to Midstream.

Stingray Pressure Pumping LLC

During 2012, the Company invested in Stingray Pressure Pumping LLC ("Stingray Pressure"). Stingray Pressure provides well
completion services. During the years ended December 31, 2014 and 2013, the Company paid $2.5 million and $1.8 million, respectively, in
cash calls. The (income) loss from equity method investments presented in the table above reflects any intercompany profit eliminations.

The Company contributed its investment in Stingray Pressure to Mammoth during the fourth quarter of 2014. See below under

Mammoth Energy Partners LP for discussion of contribution.

Stingray Cementing LLC

During 2012, the Company invested in Stingray Cementing LLC ("Stingray Cementing"). Stingray Cementing provides well cementing

services. During the years ended December 31, 2014 and 2013, the Company did not pay any cash calls related to Stingray Cementing. The
(income) loss from equity method investments presented in the table above reflects any intercompany profit eliminations.

Blackhawk Midstream LLC

During 2012, the Company invested in Blackhawk Midstream LLC ("Blackhawk"). Blackhawk coordinates gathering, compression,
processing and marketing activities for the Company in connection with the development of its Utica Shale acreage. During the year ended
December 31, 2013, the Company paid $0.7 million in cash calls related to Blackhawk. On January 28, 2014, Blackhawk closed on the sale of
its equity interests in Ohio Gathering Company, LLC and Ohio Condensate Company, LLC for a purchase price of $190.0 million, of which
$14.3 million was placed in escrow. Gulfport received $84.8 million in net proceeds from this transaction in 2014, which is included in
income from equity method investments in the accompanying consolidated statements of operations. Subsequent to December 31, 2014, the
Company received net proceeds of approximately $7.2 million from the release of escrow from the Blackhawk sale.

Stingray Logistics LLC

During 2012, the Company invested in Stingray Logistics LLC ("Stingray Logistics"). Stingray Logistics provides well services. During

the years ended December 31, 2014 and 2013, the Company did not pay any cash calls related to Stingray Logistics.

The Company contributed its investment in Stingray Logistics to Mammoth during the fourth quarter of 2014. See below under

Mammoth Energy Partners LP for discussion of contribution.

Diamondback Energy, Inc.

F-18

Table of Contents
Index to Financial Statements

As noted above in Note 4, on October 11, 2012, following the closing of the Diamondback IPO, the Company owned 7,914,036 shares

of Diamondback's outstanding common stock for an initial investment in Diamondback valued at $138.5 million. In June and November of
2013, the Company sold 2,234,536 and 2,300,000 shares of its Diamondback common stock, respectively, and received aggregate net
proceeds of approximately $192.7 million. In June and September of 2014, the Company sold 1,000,000 and 1,437,500 shares of its
Diamondback common stock, respectively, and received aggregate net proceeds of approximately $197.6 million. On November 12, 2014, the
Company sold its remaining 942,000 shares of Diamondback common stock for net proceeds of approximately $60.8 million. As of
December 31, 2014, the Company did not own any shares of Diamondback common stock.

The Company accounted for its interest in Diamondback as an equity method investment and had elected the fair value option of

accounting for this investment. While the investment in Diamondback was below 20% ownership prior to November 2014, the Company had
appointed a member of Diamondback's Board as discussed in Note 4. The individual appointed by the Company continues to serve on
Diamondback's board and the Company had influence through this board seat. The Company recognized an aggregate gain of approximately
$79.7 million, $220.1 million and $12.8 million on its investment in Diamondback for years ended December 31, 2014, 2013, and 2012,
respectively, which is included in income from equity method investments in the consolidated statements of operations.

The Company has determined that for the periods presented in its consolidated financial statements, Diamondback has met the conditions
of a significant subsidiary under Rule 1-02(w) of Regulation S-X, for which the Company is required, pursuant to Rule 3-09 of Regulation S-
X, to attach separate financial statements as exhibits to its Annual Report on Form 10-K.

Stingray Energy Services LLC

During 2013, the Company invested in Stingray Energy Services LLC ("Stingray Energy"). Stingray Energy provides rental tools for
land-based oil and natural gas drilling, completion and workover activities as well as the transfer of fresh water to wellsites. During the year
ended December 31, 2014, the Company did not pay any cash calls to Stingray Energy. The (income) loss from equity method investments
presented in the table above reflects any intercompany profit eliminations.

Sturgeon Acquisitions LLC

During the third quarter of 2014, the Company invested $20.7 million and received an ownership interest of 25% in Sturgeon

Acquisitions LLC ("Sturgeon"). Sturgeon owns and operates sand mines that produce hydraulic fracturing grade sand.

Mammoth Energy Partners LP

In the fourth quarter of 2014, the Company contributed its investments in Stingray Pressure, Stingray Logistics, Bison and Muskie to
Mammoth for a 30.5% interest in this newly formed limited partnership. Mammoth has filed a registration statement on Form S-1 with the
SEC in connection with its proposed initial public offering. Mammoth intends to pursue this offering in 2015 subject to market conditions.

The Company accounted for the contribution as a sale of financial assets under ASC 860. The Company estimated the fair market value

of its investment in Mammoth as of the contribution date using an average of the market approach and the income approach, based on a
independently prepared valuation of the contributed assets. The fair market value was reduced by a discount factor for lack of marketability
due to the Company's minority interest, resulting in a fair value of $143.5 million for the Company's 30.5% interest. The fair value of the
assets and liabilities acquired was estimated using assumptions that represent Level 3 inputs. See "Note 14 - Fair Value Measurements" for
additional discussion of the measurement inputs. The Company recognized a gain of $84.5 million from its contribution of assets to
Mammoth, which is included in gain on contribution of investments in the accompanying consolidated statements of operations.

6.

OTHER
ASSETS

Other assets consist of the following as of December 31, 2014 and 2013:

F-19

Table of Contents
Index to Financial Statements

Plugging and abandonment escrow account on the WCBB properties (Note 16)
Certificates of Deposit securing letter of credit
Prepaid drilling costs
Loan commitment fees
Derivative receivable
Deposits
Other

7.

LONG-TERM
DEBT

Long-term debt consisted of the following items as of December 31, 2014 and 2013:

Revolving credit agreement (1)
Building loans (2)
7.75% senior unsecured notes due 2020 (3)
Unamortized original issue premium (discount), net (4)
Less: current maturities of long term debt
Debt reflected as long term

December 31,

2014

2013

(In thousands)
3,097   $
275  
483  
15,390  
—  
34  
117  
19,396   $

3,105
275
526
9,341
4,493
34
77
17,851

$

$

December 31,

2014

2013

(In thousands)

100,000   $
1,826  
600,000  
14,658  
(168)  
716,316   $

—
1,995
300,000
(2,808)
(159)
299,028

$

$

Maturities of long-term debt (excluding premiums and discounts) as of December 31, 2014 are as follows:

2015
2016
2017
2018
2019
Thereafter
Total

(In thousands)
168
1,658
—
100,000
—
600,000
701,826

$

$

The Company capitalized approximately $9.7 million and $7.1 million in interest expense to undeveloped oil and natural gas properties

during the years ended December 31, 2014 and 2013, respectively.

(1) On September 30, 2010, the Company entered into a senior secured revolving credit agreement with the Bank of Nova Scotia as the
lead arranger and administrative agent and certain lenders from time to time party thereto. On December 27, 2013, the Company amended and
restated its credit agreement in its entirety (the "Amended and Restated Credit Agreement"). The Amended and Restated Credit Agreement
provided for an increase in the maximum facility amount from $350.0 million to $1.5 billion, with an increase in borrowing base availability as
of December 27, 2013 from $50.0 million to $150.0 million. The credit agreement is secured by substantially all of the Company's assets. The
Amended and Restated Credit Agreement matures on June 6, 2018.

On April 23, 2014, the Company entered into a first amendment to the Amended and Restated Credit Agreement. The first amendment

increased the letter of credit sublimit from $20.0 million to $70.0 million and provided for an increase in the

F-20

 
 
 
 
 
 
 
 
 
 
 
Table of Contents
Index to Financial Statements

borrowing base availability from $150.0 million to $275.0 million. The first amendment also made certain changes to the lenders and their
respective lending commitments thereunder.

On November 26, 2014, the Company entered into a second amendment to the Amended and Restated Credit Agreement. The second
amendment changed the definition of EBITDAX to exclude proceeds from the disposition of equity method investments and changed the ratio
of funded debt to EBITDAX to be the ratio of net funded debt to EBITDAX. Net funded debt is funded debt less the amount of cash and
short-term investments the Company has at the end of the relevant fiscal quarter. The second amendment increases the ratio from 2.00 to 1.00
to 3.50 to 1.00 for the period December 31, 2014 through June 30, 2015 and then decreases the ratio to 3.25 to 1.00 for the periods thereafter.
Further, the second amendment increased the letter of credit sublimit from $70.0 million to $125.0 million and provided for an increase in the
borrowing base availability from $275.0 million to $450.0 million. As of December 31, 2014, $100.0 million was outstanding under the
Amended and Restated Credit Agreement. At December 31, 2014, the total availability for future borrowings under Amended and Restated
Credit Agreement, after giving effect to an aggregate of $43.6 million of letters of credit, was $306.4 million. The Company's wholly-owned
subsidiaries have guaranteed the obligations of the Company under the Amended and Restated Credit Agreement.

Advances under the Amended and Restated Credit Agreement may be in the form of either base rate loans or eurodollar loans. The

interest rate for base rate loans is equal to (1) the applicable rate, which ranges from 0.50% to 1.50%, plus (2) the highest of: (a) the federal
funds rate plus 0.50%, (b) the rate of interest in effect for such day as publicly announced from time to time by agent as its “prime rate,” and
(c) the eurodollar rate for an interest period of one month plus 1.00%. The interest rate for eurodollar loans is equal to (1) the applicable rate,
which ranges from 1.50% to 2.50%, plus (2) the London interbank offered rate that appears on pages LIBOR01 or LIBOR02 of the Reuters
screen that displays such rate for deposits in U.S. dollars, or, if such rate is not available, the rate as administered by ICE Benchmark
Administration (or any other person that takes over administration of such rate) per annum equal to the offered rate on such other page or
service that displays on average London interbank offered rate as determined by ICE Benchmark Administration (or any other person that
takes over administration of such rate) for deposits in U.S. dollars, or, if such rate is not available, the average quotations for three major New
York money center banks of whom the agent shall inquire as the “London Interbank Offered Rate” for deposits in U.S. dollars. At
December 31, 2014, amounts borrowed under the Amended and Restated Credit Agreement bore interest at the Eurodollar rate (1.91%).

The Amended and Restated Credit Agreement contains customary negative covenants including, but not limited to, restrictions on the

Company’s and its subsidiaries’ ability to:

•

•

•

incur indebtedness;

grant liens;

pay dividends and make other restricted payments;

• make investments;

• make fundamental changes;

•

•

•

•

enter into swap contracts and forward sales contracts;

dispose of assets;

change the nature of their business; and

enter into transactions with affiliates.

The negative covenants are subject to certain exceptions as specified in the Amended and Restated Credit Agreement. The Amended and

Restated Credit Agreement also contains certain affirmative covenants, including, but not limited to the following financial covenants:

(i) the ratio of net funded debt to EBITDAX (net income, excluding (i) any non-cash revenue or expense associated with swap contracts
resulting from ASC 815 and (ii) any cash or noncash revenue or expense attributable to minority investments plus without duplication and, in
the case of expenses, to the extent deducted from revenues in determining net income, the sum

F-21

Table of Contents
Index to Financial Statements

of (a) the aggregate amount of consolidated interest expense for such period, (b) the aggregate amount of income, franchise, capital or similar
tax expense (other than ad valorem taxes) for such period, (c) all amounts attributable to depletion, depreciation, amortization and asset or
goodwill impairment or writedown for such period, (d) all other non-cash charges, (e) exploration costs deducted in determining net income
under successful efforts accounting, (f) actual cash distributions received from minority investments, (g) to the extent actually reimbursed by
insurance, expenses with respect to liability on casualty events or business interruption, and (h) all reasonable transaction expenses related to
dispositions and acquisitions of assets, investments and debt and equity offerings (provided that expenses related to any unsuccessful
disposition will be limited to $3.0 million in the aggregate) for a twelve-month period may not be greater than 3.50 to 1.00 for the period
December 31, 2014 through June 30, 2015 and 3.25 to 1.00 for the twelve-month period ending September 30, 2015 and periods thereafter;
and

(ii) the ratio of EBITDAX to interest expense for a twelve-month period may not be less than 3.00 to 1.00.

The Company was in compliance with all covenants at December 31, 2014.

The Bank of Nova Scotia, as sole lead arranger and administrative agent of the Company's revolving credit facility, as part of the regular
spring 2015 borrowing base redetermination process, informed the Company that it will be recommending to the lending syndicate an increase
in the Company's borrowing base under this facility from $450.0 million to $575.0 million. The Company expects final approval and
implementation of the borrowing base increase to be completed within the next 30 to 45 days by the lending syndicate.

(2) In March 2011, the Company entered into a new building loan agreement for the office building it occupies in Oklahoma City,
Oklahoma. The new loan agreement refinanced the $2.4 million outstanding under the previous building loan agreement. The new agreement
matures in February 2016 and bears interest at the rate of 5.82% per annum. The new building loan requires monthly interest and principal
payments of approximately $22,000 and is collateralized by the Oklahoma City office building and associated land.

(3) On October 17, 2012, the Company issued $250.0 million in aggregate principal amount of October Notes to qualified institutional
buyers pursuant to Rule 144A under the Securities Act and to certain non-U.S. persons in accordance with Regulation S under the Securities
Act, (the "October Notes Offering") under an indenture among the Company, its subsidiary guarantors and Wells Fargo Bank, National
Association, as the trustee, (the "senior note indenture"). On December 21, 2012, the Company issued an additional $50.0 million in aggregate
principal amount of December Notes to qualified institutional buyers pursuant to Rule 144A under the Securities Act and to certain non-U.S.
persons in accordance with Regulation S under the Securities Act ("the December Notes Offering"). The December Notes were issued as
additional securities under the senior note indenture. The October Notes Offering and the December Notes Offering are collectively referred to
as the "Notes Offerings". The Company used a portion of the net proceeds from the October Notes Offering to repay all amounts outstanding
at such time under its revolving credit facility. The Company used the remaining net proceeds of October Notes Offering and the net proceeds
of the December Notes Offering for general corporate purposes, which included funding a portion of its 2013 capital development plan. The
October Notes and the December Notes were exchanged for substantially identical notes in the same aggregate principal amount that were
registered under the Securities Act in October 2013 (the "Exchange Notes").

On August 18, 2014, the Company issued an additional $300.0 million in aggregate principal amount of senior unsecured notes due
2020 (the "August Notes") to qualified institutional buyers pursuant to Rule 144A under the Securities Act and to certain non-U.S. persons in
accordance with Regulation S under the Securities Act ("the August Notes Offering"). The August Notes were issued as additional securities
under the senior note indenture. The Company used a portion of the net proceeds from the August Notes Offering to repay all amounts
outstanding at such time under its revolving credit facility. The Company used the remaining net proceeds of the August Notes Offering for
general corporate purposes, including funding a portion of its 2014 capital development plans. The October Notes Offering, December Notes
Offering and the August Notes Offering are collectively referred to as the "Notes Offerings" and the Exchange Notes, and the August Notes
are collectively referred to as the "Notes".

In connection with the issuance of the August Notes, the Company and the subsidiary guarantors entered into a registration rights

agreement with the initial purchasers on August 18, 2014, pursuant to which the Company and the subsidiary guarantors have agreed to file a
registration statement with respect to an offer to exchange the August Notes for a new issue of substantially identical debt securities registered
under the Securities Act. The registration statement relating to the exchange offer for the August Notes was filed on November 6, 2014, as
amended on February 3, 2015, and declared effective by the SEC on February 4, 2015. The exchange offer for the August Note is expected to
be completed on or about March 10, 2015.

F-22

Table of Contents
Index to Financial Statements

Under the senior note indenture, interest on the Notes accrues at a rate of 7.75% per annum on the outstanding principal amount from

October 17, 2012, payable semi-annually on May 1 and November 1 of each year, commencing on May 1, 2013. The Notes are the
Company's senior unsecured obligations and rank equally in the right of payment with all of the Company's other senior indebtedness and
senior in right of payment to any future subordinated indebtedness. All of the Company's existing and future restricted subsidiaries that
guarantee the Company's secured revolving credit facility or certain other debt guarantee the Notes; provided, however, that the Notes are not
guaranteed by Grizzly Holdings, Inc. and will not be guaranteed by any of the Company's future unrestricted subsidiaries. The Company may
redeem some or all of the Notes at any time on or after November 1, 2016, at the redemption prices listed in the senior note indenture. Prior to
November 1, 2016, the Company may redeem the Notes at a price equal to 100% of the principal amount plus a “make-whole” premium. In
addition, prior to November 1, 2015, the Company may redeem up to 35% of the aggregate principal amount of the Notes with the net
proceeds of certain equity offerings, provided that at least 65% of the aggregate principal amount of the Notes initially issued remains
outstanding immediately after such redemption.

(4) The October Notes were issued at a price of 98.534% resulting in a gross discount of $3.7 million and an effective rate of 8.000%.
The December Notes were issued at a price of 101.000% resulting in a gross premium of $0.5 million and an effective rate of 7.531%. The
August Notes were issued at a price of 106.000% resulting in a gross premium of $18.0 million and an effective rate of 6.561%. The premium
and discount are being amortized using the effective interest method.

Interest Expense

The following schedule shows the components of interest expense at December 31, 2014, 2013 and 2012:

Cash paid for interest
Change in accrued interest
Write-off of deferred loan costs
Capitalized interest
Amortization of loan costs
Amortization of note discount and premium
Other
Total interest expense

December 31,

2014

2013

2012

(In thousands)

$

$

28,646   $
3,875  
—  
(9,687)  
1,685  
(533)  
—  
23,986   $

24,270   $
(969)  
—  
(7,132)  
1,012  
298  
11  
17,490   $

1,404
4,155
1,143
—
640
59
57
7,458

8.

COMMON STOCK OPTIONS, WARRANTS, RESTRICTED STOCK AND CHANGES IN
CAPITALIZATION

Options

In January 2005, the Company adopted the 2005 Stock Incentive Plan (“2005 Plan”), which is administered by the Compensation
Committee (the "Committee"). Under the terms of the 2005 Plan, the Committee may determine when options shall be granted, to which
eligible participants options shall be granted, the number of shares covered by such options, the purchase price or exercise price of such
options, the vesting periods of such options and the exercisable period of such options. Eligible participants are defined as employees,
consultants, and directors of the Company.

On April 20, 2006, the Company amended and restated the 2005 Plan to (i) include (a) incentive stock options, (b) nonstatutory stock

options, (c) restricted awards (restricted stock and restricted stock units), (d) performance awards and (e) stock appreciation rights and
(ii) increase the maximum aggregate amount of common stock that may be issued under the 2005 Plan from 1,904,606 shares to 3,000,000
shares, including the 627,337 shares underlying options granted to employees under the Plan prior to adoption of the 2005 Plan. As of
December 31, 2014, the Company had granted 997,269 options for the purchase of shares of the Company’s common stock and 1,143,217
shares of restricted stock under the 2005 Plan. No additional securities will be issued under the Plan other than upon exercise of options that
are outstanding.

On April 19, 2013, the Company amended and restated the 2005 Plan with the 2013 Restated Stock Incentive Plan ("2013 Plan"). The

2013 Plan increased the numbers of shares that may be awarded from 3,000,000 to 7,500,000 shares, including the

F-23

 
 
 
 
 
Table of Contents
Index to Financial Statements

627,337 shares underlaying options granted to employees under the Plan. The shares of stock issued once the options are exercised will be
from authorized but unissued common stock. As of December 31, 2014, the Company had granted 258,361 shares of restricted stock under
the 2013 Plan.

Sale of Common Stock

On December 24, 2012, the Company completed the sale of an aggregate of 11,750,000 shares of its common stock in an underwritten

public offering (including the partial exercise of a 1,650,000 share over-allotment option granted to the underwriters, which option was
initially exercised to the extent of 750,000 shares) at a public offering price of $38.00 per share less the underwriting discount. The
underwriters subsequently exercised their option to purchase the remaining 900,000 additional shares of common stock subject to the over-
allotment option in a second closing, which occurred on January 7, 2013. The Company received aggregate net proceeds from both closings of
approximately $460.7 million from the sale of these shares after deducting the underwriting discount and before offering expenses. The
Company used a portion of these net proceeds to fund the acquisition of approximately 37,000 net acres in the Utica Shale, as described above
in Note 2, and for general corporate purposes, including the funding of a portion of its 2013 capital development plan.

On February 15, 2013, the Company completed the sale of an aggregate of 8,912,500 shares of its common stock in an underwritten
public offering at a public offering price of $38.00 per share less the underwriting discount. The Company received aggregate net proceeds of
approximately $325.8 million from the sale of these shares after deducting the underwriting discount and before offering expenses. The
Company used a portion of the net proceeds from this equity offering to fund its acquisition of additional Utica Shale acreage as described in
Note 2, and the balance for general corporate purposes, including the funding of a portion of its 2013 capital development plan.

On November 13, 2013, the Company completed the sale of an aggregate of 7,475,000 shares of its common stock in an

underwritten public offering at a public offering price of $56.75 per share less the underwriting discount. The Company received aggregate net
proceeds of approximately $408.0 million from the sale of these shares after deducting the underwriting discount and before offering
expenses. The Company has used and intends to continue to use the net proceeds from this equity offering for general corporate purposes,
which may include expenditures associated with its 2014 drilling program and additional acreage acquisitions in the Utica Shale.

Private Placement Offering

In March 2002, the Company completed a private placement offering of 10,000 units. Each unit consisted of (i) one share of Cumulative
Preferred Stock, Series A, of the Company (the “Preferred”) and (ii) a warrant to purchase up to 250 shares of common stock, par value $0.01
per share, of the Company (the “Warrants”). Holders of the Preferred were entitled to receive dividends at the rate of 12% of the liquidation
preference per annum payable quarterly in cash or, at the option of the Company for all quarters ending on or prior to March 31, 2004, payable
in whole or in part in additional shares of Preferred at the rate of 15% of the liquidation preference per annum. All Preferred shares were
redeemed in 2005.

The 2,322,962 Warrants issued had a term of 10 years and a current exercise price of $1.19 per share of common stock subject to
adjustment. The Company granted to holders of the Warrants certain demand and piggyback registration rights with respect to shares of
common stock issuable upon exercise of the Warrants. The 8,875 unexercised warrants expired on March 31, 2012.

9.

STOCK-BASED
COMPENSATION

During the years ended December 31, 2014, 2013 and 2012 the Company’s stock-based compensation cost was $14.9 million, $10.5
million and $4.7 million, respectively, of which the Company capitalized $5.9 million, $4.2 million and $1.9 million, respectively, relating to
its exploration and development efforts.

The fair value of each option award is estimated on the date of grant using the Black-Scholes option valuation model. Expected

volatilities are based on the historical volatility of the market price of Gulfport’s common stock over a period of time ending on the grant date.
Based upon the historical experience of the Company, the expected term of options granted is equal to the vesting period plus one year. The
risk-free rate for periods within the contractual life of the option is based on the U.S. Treasury yield curve in effect at the time of the grant. The
2013 Restated Stock Incentive Plan (which amended and restated the 2005 Plan) provides that all options must have an exercise price not less
than the fair value of the Company’s common stock on the date of the grant.

No stock options were issued during the years ended December 31, 2014, 2013 and 2012.

The Company has not declared dividends and does not intend to do so in the foreseeable future, and thus did not use a dividend yield. In

each case, the actual value that will be realized, if any, depends on the future performance of the common stock and overall stock market
conditions. There is no assurance that the value an optionee actually realizes will be at or near the value estimated using the Black-Scholes
model.

A summary of the status of stock options and related activity for the years ended December 31, 2014, 2013 and 2012 is presented

below:

F-24

3.41   $

8,172

628

2.39   $

10,678

4,797

1.07   $

12,538

0.69   $
0.69   $

12,822

163
163

5,000
5,000

Weighted
Average
Exercise Price
per Share

Weighted
Average
Remaining

Contractual Term  

Aggregate
Intrinsic
Value (In
thousands)

Table of Contents
Index to Financial Statements

Options outstanding at December 31, 2011

Granted
Exercised
Forfeited/expired

Options outstanding at December 31, 2012

Granted
Exercised
Forfeited/expired

Options outstanding at December 31, 2013

Granted
Exercised
Forfeited/expired

Options outstanding at December 31, 2014
Options exercisable at December 31, 2014

Shares

356,241   $

—  
(21,000)  
—  
335,241  
—  
(125,000)  
—  
210,241  
—  
(205,241)  
—  
5,000   $
5,000   $

6.51  
—    
8.80    
—    
6.37  
—    
11.20    
—    
3.50  
—    
3.36    
—    
9.07  
9.07  

The following table summarizes information about the stock options outstanding at December 31, 2014:

Exercise
Price

Number
Outstanding

$

9.07  

5,000  
5,000    

Weighted Average
Remaining Life
(in years)

0.69  

Number
Exercisable

The following table summarizes restricted stock activity for the twelve months ended December 31, 2014, 2013 and 2012:

Granted
Vested
Forfeited

Granted
Vested
Forfeited

Granted
Vested
Forfeited

Number of
Unvested
Restricted Shares

Weighted
Average
Grant Date
Fair Value

Unvested shares as of December 31, 2011

Unvested shares as of December 31, 2012

Unvested shares as of December 31, 2013

Unvested shares as of December 31, 2014

203,348   $
196,832  
(135,015)  
(19,334)  
245,831   $
463,952   $
(237,646)  
(8,500)  
463,637   $
246,409   $
(272,665)  
(50,136)  
387,245   $

26.02
35.87
29.59
26.81
31.88
50.00
41.79
38.54
44.80

65.07
45.76
53.72
55.87

Unrecognized compensation expense as of December 31, 2014 related to outstanding stock options and restricted shares was $17.9

million. The expense is expected to be recognized over a weighted average period of 1.49 years.

F-25

 
 
 
 
   
 
   
   
 
   
   
 
   
 
 
 
 
 
 
 
 
 
 
Table of Contents
Index to Financial Statements

10.

FAIR VALUE OF FINANCIAL
INSTRUMENTS

The carrying amounts on the accompanying consolidated balance sheet for cash and cash equivalents, accounts receivable, accounts
payable and accrued liabilities, and current debt are carried at cost, which approximates market value due to their short-term nature. Long-term
debt related to the building loan is carried at cost, which approximates market value based on the borrowing rates currently available to the
Company with similar terms and maturities.

At December 31, 2014, the carrying value of the outstanding debt represented by the Notes was $614.7 million, including the remaining

unamortized discount of approximately $2.8 million related to the October Notes and the remaining unamortized premium of approximately
$0.4 million related to the December Notes and $17.1 million related to the August Notes. Based on the quoted market price, the fair value of
the Notes was determined to be approximately $587.6 million at December 31, 2014.

The fair value of the derivative instruments is computed based on the difference between the prices provided by the fixed-price contracts

and forward market prices as of the specified date, as adjusted for basis differentials. Forward market prices for oil and natural gas are
dependent upon supply and demand factors in such forward market and are subject to significant volatility.

11.

INCOME
TAXES

The income tax provision for continuing operations consists of the following:

Current:

State
Federal

Deferred:
State
Federal

Total income tax expense provision from continuing operations

2014

2013

2012

(In thousands)

$

$

14,384   $
16,039  

6,860   $
6,325  

4,314  
118,604  
153,341   $

7,385  
77,566  
98,136   $

84
646

2,214
23,419
26,363

A reconciliation of the statutory federal income tax amount to the recorded expense follows:

Income from continuing operations before federal income taxes
Expected income tax at statutory rate
State income taxes
Other differences
Changes in valuation allowance
Income tax expense recorded for continuing operations

2014

2013

2012

(In thousands)

$

$

400,744   $
140,259  
11,570  
1,512  
—  

153,341   $

251,328   $
87,965  
9,297  
874  
—  
98,136   $

98,199
34,370
1,493
292
(9,792)
26,363

The tax effects of temporary differences and net operating loss carryforwards, which give rise to deferred tax assets and liabilities at

December 31, 2014, 2013 and 2012 are estimated as follows: 

F-26

 
 
 
 
 
 
   
   
 
   
   
 
 
 
 
 
Table of Contents
Index to Financial Statements

Deferred tax assets:
Net operating loss carryforward
FASB ASC 718 compensation expense
AMT credit
Charitable contributions carryover
Unrealized loss on hedging activities
Foreign tax credit carryforwards
Accrued liabilities
State net operating loss carryover
Total deferred tax assets
Valuation allowance for deferred tax assets
Deferred tax assets, net of valuation allowance
Deferred tax liabilities:
Oil and gas property basis difference
Investment in pass through entities
Non-oil and gas property basis difference
Investment in nonconsolidated affiliates
Unrealized gain on hedging activities
Total deferred tax liabilities
Net deferred tax liability

2014

2013

2012

(In thousands)

$

$

1,091   $
1,562  
24,053  
150  
—  
2,074  
1,260  
2,627  
32,817  
(3,145)  
29,672  

1,462   $
634  
7,968  
25  
8,540  
2,074  
—  
4,408  
25,111  
(4,743)  
20,368  

183,767  
38,315  
849  
—  
37,006  
259,937  
(230,265)   $

72,173  
8,799  
249  
46,495  
—  
127,716  
(107,348)   $

1,513
762
1,643
5
3,836
2,074
—
4,315
14,148
(4,629)
9,519

15,049
3,618
227
9,232
—
28,126
(18,607)

The Company has an available federal tax net operating loss carryforward estimated at approximately $3.1 million as of December 31,
2014. This carryforward will begin to expire in the year 2034. Based upon the December 31, 2014, 2013 and 2012 net deferred tax liability
position of the Company's oil and gas assets, management believes that this is a positive source of evidence to utilize the carryforward before it
expires. Therefore, a valuation allowance has not been provided at December 31, 2014, 2013 and 2012. The Company also has state net
operating loss carryovers of $50.5 million from Louisiana that will begin to expire in 2014, alternative minimum tax credits of $24.1 million
with no expiration date and federal foreign tax credit carryovers of $2.1 million which begin to expire in 2017. The Company has recorded a
valuation allowance of $3.1 million related to state net operating loss carryovers and foreign tax credit carryovers as the carryovers may not be
utilized based upon a more likely than not basis.

In 2012, the Diamondback Contribution generated an estimated $61.9 million taxable gain. As a result, the Company recognized $9.8
million of its deferred tax assets which had previously been subject to a valuation allowance. The Company also recognized $25.6 million of
deferred tax expense in 2012 primarily due to the utilization of prior net operating losses from the Diamondback Contribution gain. In 2013,
the sale of Diamondback common shares generated $120.0 million taxable gain resulting in deferred tax expense of $35.7 million and current
tax expense of $13.2 million. In 2014, the sale of the remaining shares of Diamondback, as well as the sale of Blackhawk, generated $203.3
million and $83.7 million taxable gains, respectively, resulting in a deferred tax expense of $79.4 million and $32.3 million, respectively. The
Company's current federal tax expense in 2014, 2013 and 2012 is primarily attributable to alternative minimum tax, primarily generated by
taxable gains from the sale of shares of Diamondback and the sale of assets by Blackhawk in 2014.

At December 31, 2014 and 2013, the Company owed approximately $17.7 million and $11.0 million, respectively, for state and federal

income taxes payable which is included on the accompanying consolidated balance sheets.

F-27

 
 
 
 
 
   
   
 
   
   
Table of Contents
Index to Financial Statements

12.

EARNINGS PER
SHARE

Reconciliations of the components of basic and diluted net income per common share are presented in the tables below:

2014

2013

2012

For the Year Ended December 31,

Income

Shares

Per
Share

Income

Shares

Per
Share

(In thousands, except share data)

Income  

Shares

  Per Share

$247,403   85,445,963   $ 2.90   $153,192   77,375,683   $ 1.98   $68,371   55,933,354   $ 1.22

—  

367,219  

—  

485,963  

—  

484,134    

$247,403   85,813,182   $ 2.88   $153,192   77,861,646   $ 1.97   $68,371   56,417,488   $ 1.21

Basic:

Net income 

Effect of dilutive securities:
Stock options and awards

Diluted:

Net income

There were no potential shares of common stock that were considered anti-dilutive for the years ended December 31, 2014, 2013 and

2012.

F-28

 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
   
   
   
   
   
   
   
 
 
 
 
 
   
   
   
 
 
 
 
 
 
 
   
   
   
 
Table of Contents
Index to Financial Statements

13. HEDGING

ACTIVITIES

Oil Price Hedging Activities

The Company seeks to reduce its exposure to unfavorable changes in oil and natural gas prices, which are subject to significant and
often volatile fluctuation, by entering into fixed price swaps. These contracts allow the Company to predict with greater certainty the effective
oil and natural gas prices to be received for hedged production and benefit operating cash flows and earnings when market prices are less than
the fixed prices provided in the contracts. However, the Company will not benefit from market prices that are higher than the fixed prices in
the contracts for hedged production.

The Company accounts for its oil and natural gas derivative instruments as cash flow hedges for accounting purposes under FASB ASC

815 and related pronouncements. All derivative contracts are marked to market each quarter end and are included in the accompanying
consolidated balance sheets as derivative assets and liabilities.

During 2013 and 2014, the Company entered into fixed price swap and swaption contracts for 2013 through 2017 with four financial

institutions. The Company’s fixed price swap contracts are tied to the commodity prices on the International Petroleum Exchange (“IPE”) and
NYMEX. The Company will receive the fixed price amount stated in the contract and pay to its counterparty the current market price as listed
on the IPE for Brent Crude and the NYMEX WTI for oil and on the NYMEX Henry Hub for natural gas. At December 31, 2014, the
Company had the following fixed price swaps in place:

January 2015 - March 2015
April 2015
May 2015 - June 2015
July 2015 - September 2015
October 2015 - December 2015
January 2016 - March 2016
April 2016
May 2016 - December 2016
January 2017 - June 2017

Daily Volume
(MMBtu/day)

Weighted
Average Price

190,625   $
191,250   $
201,250   $
216,875   $
232,500   $
172,500   $
162,500   $
92,500   $
62,500   $

4.12
4.05
4.05
4.04
4.04
3.99
3.99
3.97
3.96

At December 31, 2014 the fair value of derivative assets and liabilities related to the fixed price swaps was as follows:

Short-term derivative instruments - asset
Long-term derivative instruments - asset

(In thousands)

$
$

78,391
24,448

At December 31, 2013 the fair value of derivative assets and liabilities related to the fixed price swaps and swaptions was as follows:

Short-term derivative instruments - asset
Long-term derivative instruments - asset
Short-term derivative instruments - liability
Long-term derivative instruments - liability

(In thousands)

$
$
$
$

324
521
12,280
11,366

All fixed price swaps have been executed in connection with the Company’s oil and natural gas price hedging program. For fixed price
swaps qualifying as cash flow hedges pursuant to FASB ASC 815, the realized contract price is included in oil and gas sales in the period for
which the underlying production was hedged.

F-29

 
 
 
 
 
 
Table of Contents
Index to Financial Statements

For derivatives designated as cash flow hedges and meeting the effectiveness guidelines of FASB ASC 815, changes in fair value are

recognized in accumulated other comprehensive income (loss) until the hedged item is recognized in earnings. Amounts reclassified out of
accumulated other comprehensive income (loss) into earnings as a component of oil and condensate sales for the years ended December 31,
2014, 2013 and 2012 are presented below.

Reduction to oil and condensate sales

Year Ended December 31,

2014

2013

2012

(In thousands)

$

—   $

(9,779)   $

(1,517)

At December 31, 2014, no amounts related to fixed price swaps remain in accumulated other comprehensive income (loss).

The following table presents the balances of the Company’s cumulative hedging activities included in other comprehensive loss.

December 31, 2011
December 31, 2012
December 31, 2013
December 31, 2014

(In thousands)
1,576
(9,660)
—
—

$
$
$
$

Hedge effectiveness is measured at least quarterly based on the relative changes in fair value between the derivative contract and the

hedged item over time. Any change in fair value resulting from ineffectiveness is recognized immediately in earnings. The Company
recognized a gain of $121.1 million related to hedge ineffectiveness for the year ended December 31, 2014, which is included in oil and
condensate and gas sales in the consolidated statements of operations. The Company recognized a loss of $18.2 million related to hedge
ineffectiveness for the year ended December 31, 2013, which is included in oil and condensate and gas sales in the consolidated statements of
operations. This loss was comprised of a loss of $9.1 million related to hedge ineffectiveness and a loss of $9.1 million related to the
amortization of other comprehensive income for the year ended December 31, 2013. The Company recognized a loss of $0.1 million related to
hedge ineffectiveness for the year ended December 31, 2012, which is included in oil and condensate sales in the consolidated statements of
operations.

The Company delivered approximately 62% of its 2014 production under fixed price swaps.

14.

FAIR VALUE
MEASUREMENTS

The Company records certain financial and non-financial assets and liabilities on the balance sheet at fair value in accordance with FASB

ASC 820. FASB ASC 820 defines fair value as the price that would be received to sell an asset or paid to transfer a liability (exit price) in an
orderly transaction between market participants at the measurement date. The statement establishes market or observable inputs as the preferred
sources of values, followed by assumptions based on hypothetical transactions in the absence of market inputs. The statement requires fair
value measurements be classified and disclosed in one of the following categories:

Level 1 – Quoted prices in active markets for identical assets and liabilities.

Level 2 – Quoted prices in active markets for similar assets and liabilities, quoted prices for identical or similar instruments in markets

that are not active and model-derived valuations whose inputs are observable or whose significant value drivers are observable.

Level 3 – Significant inputs to the valuation model are unobservable.

Financial assets and liabilities are classified based on the lowest level of input that is significant to the fair value measurement.

The following tables summarize the Company’s financial and non-financial liabilities by FASB ASC 820 valuation level as of

December 31, 2014 and 2013:

F-30

 
 
 
 
 
 
 
 
 
Table of Contents
Index to Financial Statements

Assets:

Fixed price swaps

Assets:

Fixed price swaps

       Equity investment in Diamondback
Liabilities:

Fixed price swaps

December 31, 2014

Level 1

Level 2

Level 3

(In thousands)

$

—   $

102,839   $

—

December 31, 2013

Level 1

Level 2

Level 3

(In thousands)

$

$

—   $

178,708  

845   $
—  

—   $

23,646   $

—
—

—

The estimated fair value of the Company’s fixed price swap contracts were based upon forward commodity prices based on quoted
market prices, adjusted for differentials. See Note 13 for further discussion of the Company's hedging activities. The estimated fair value of the
Company's equity investment in Diamondback was based upon the public closing share price of Diamondback's common stock as of
December 31, 2013.

The estimated fair values of proved oil and gas properties assumed in business combinations are based on a discounted cash flow model

and market assumptions as to future commodity prices, projections of estimated quantities of oil and natural gas reserves, expectations for
timing and amount of future development and operating costs, projections of future rates of production, expected recovery rates, and risk-
adjusted discount rates. The estimated fair values of unevaluated oil and gas properties was based on geological studies, historical well
performance, location and applicable mineral lease terms. Based on the unobservable nature of certain of the inputs, the estimated fair value of
the oil and gas properties assumed is deemed to use Level 3 inputs. See Note 2 for further discussion of the Company's acquisitions.

The Company estimates asset retirement obligations pursuant to the provisions of FASB ASC Topic 410, “Asset Retirement and

Environmental Obligations” (“FASB ASC 410”). The initial measurement of asset retirement obligations at fair value is calculated using
discounted cash flow techniques and based on internal estimates of future retirement costs associated with oil and gas properties. Given the
unobservable nature of the inputs, including plugging costs and reserve lives, the initial measurement of the asset retirement obligation liability
is deemed to use Level 3 inputs. See Note 4 for further discussion of the Company’s asset retirement obligations. Asset retirement obligations
incurred during the year ended December 31, 2014 were approximately $9.3 million.

Due to the unobservable nature of the inputs, the fair value of the Company's initial investment in Mammoth was estimated using
assumptions that represent level 3 inputs. The Company estimated the fair value of the investment as of the November 24, 2014 contribution
date. See Note 5 for further discussion of the Company's contribution to Mammoth. The estimated fair value of the Company's investment in
Mammoth was $143.5 million at December 31, 2014.

15. RELATED PARTY
TRANSACTIONS

In the ordinary course of business, the Company has conducted business activities with certain related parties.

Gulfport is the operator of its Niobrara Formation acreage under a development agreement with Windsor Niobrara LLC ("Windsor
Niobrara"). As operator, the Company is responsible for daily operations, monthly operation billings and monthly revenue disbursements for
these properties. For the year ended December 31, 2013, the Company billed Windsor Niobrara approximately $0.9 million for these services.
At December 31, 2013, Windsor Niobrara owed the Company an immaterial amount for these services. Windsor Niobrara was not a related
party in 2014.

Windsor Ohio LLC ("Windsor Ohio") participated with the Company in the acquisition of certain leasehold interests in acreage located

in the Utica Shale in Ohio. As operator of this acreage, the Company is responsible for daily operations, monthly operation billings and
monthly revenue disbursements for these properties. For the year ended December 31, 2013, the Company billed Windsor Ohio
approximately $73.4 million for these services. At December 31, 2013, Windsor Ohio owed the

F-31

 
 
 
 
 
 
   
   
 
 
 
 
 
 
   
   
 
   
   
Table of Contents
Index to Financial Statements

Company approximately $1.6 million for these services. During the years ended December 31, 2013 and 2012, the Company purchased
certain oil and natural gas properties in the Utica Shale from Windsor Ohio. For information regarding these transactions, see Note 2. Windsor
Ohio was not a related party in 2014.

Stingray Pressure provides well completion services. Stingray Pressure was previously 50% owned by the Company until its contribution

to Mammoth in November 2014 as discussed above in Note 5. As of the contribution date, the Company owns a 30.5% limited partner
interest in Mammoth. No amounts were owed to Stingray Pressure at the date of the contribution. As of December 31, 2013, the Company
owed Stingray Pressure approximately $8.3 million related to these services. Approximately $78.3 million and $58.3 million of services
provided by Stingray Pressure are included in oil and natural gas properties before elimination of intercompany profits on the accompanying
consolidated balance sheets at December 31, 2014 and 2013, respectively.

Stingray Cementing, which is 50% owned by the Company, provides well cementing services as discussed above in Note 5. At

December 31, 2014 and 2013, the Company owed Stingray Cementing approximately $0.8 million and $1.5 million, respectively, related to
these services. Approximately $6.0 million and $4.0 million of services provided by Stingray Cementing are included in oil and natural gas
properties before elimination of intercompany profits on the accompanying consolidated balance sheets at December 31, 2014 and 2013,
respectively.

Stingray Energy, which is 50% owned by the Company, provides rental tools for land-based oil and natural gas drilling, completion and

workover activities as well as the transfer of fresh water to wellsites as discussed above in Note 5. At December 31, 2014 and 2013, the
Company owed Stingray Energy approximately $6.0 million and $4.1 million, respectively, related to these services. Approximately $1.3
million and an immaterial amount of services provided by Stingray Energy are included in lease operating expenses in the consolidated
statements of operations for the year ended December 31, 2014 and 2013, respectively. Approximately $24.8 million and $5.1 million of
services provided by Stingray Energy are included in oil and natural gas properties before elimination of intercompany profits on the
accompanying consolidated balance sheets at December 31, 2014 and 2013, respectively.

Athena Construction LLC (“Athena”) performs services for the Company at its WCBB and Hackberry fields. At December 31, 2013, the

Company owed Athena approximately $1.0 million related to these services. Approximately $0.6 million of services provided by Athena are
included in lease operating expenses in the consolidated statements of operations for the year ended December 31, 2013. Approximately $4.1
million related to services performed by Athena are included in oil and natural gas properties on the accompanying consolidated balance sheets
at December 31, 2013. Athena was not a related party in 2014.

Black Fin P&A, LLC (“Black Fin”) performed plugging and abandonment services for the Company at its WCBB field. No amounts
were owed to Black Fin at December 31, 2013. An immaterial amount of services performed by Black Fin are included in oil and natural gas
properties on the accompanying consolidated balance sheets at December 31, 2013. Black Fin was not a related party in 2014.

Panther Drilling Systems, LLC ("Panther") performs directional drilling services for the Company. In November 2014, Panther became a

wholly-owned subsidiary of Mammoth. The Company owns a 30.5% limited partner interest in Mammoth as discussed above in Note 5. At
December 31, 2014 and 2013, the Company owed Panther approximately $2.4 million and $1.8 million, respectively, related to these services.
Approximately $7.6 million and $12.6 million of services provided by Panther are included in oil and natural gas properties on the
accompanying consolidated balance sheets at December 31, 2014 and 2013, respectively.

Redback Directional Services, LLC ("Redback") provides coil tubing and flow back services for the Company. In November 2014,
Redback became a wholly-owned subsidiary of Mammoth. The Company owns a 30.5% limited partner interest in Mammoth as discussed
above in Note 5. At December 31, 2014, the Company owed Redback approximately $0.4 million related to these services. No amounts were
owed to Redback at December 31, 2013. Approximately $1.0 million and $0.1 million related to services performed by Redback are included
in oil and natural gas properties on the accompanying consolidated balance sheets at December 31, 2014 and 2013, respectively.

In November 2014, the Company contributed its investment in Muskie, Stingray Pressure, Stingray Logistics and Bison to Mammoth, of

which the Company owns 30.5%. Approximately $11.1 million of services provided by Mammoth are included in oil and natural gas
properties on the accompanying consolidated balance sheets at December 31, 2014. At December 31, 2014, the Company owed Mammoth
approximately $28.4 million related to these services.

F-32

Table of Contents
Index to Financial Statements

Caliber Development Company, LLC ("Caliber") provides building maintenance services for the Company's headquarters in Oklahoma
City, Oklahoma. Caliber also leases office space to the Company. At December 31, 2013, the Company owed Caliber an immaterial amount
related to these services. Approximately $0.2 million of services performed by Caliber and rent paid to Caliber are included in general and
administrative expenses on the accompanying consolidated statements of operations for the year ended December 31, 2013. Caliber was not a
related party in 2014.

Each of Diamondback, Windsor Niobrara, Windsor Ohio, Stingray Pressure, Stingray Cementing, Stingray Energy, Stingray Logistics,
Athena, Black Fin, Panther, Redback and Caliber is affiliated with or controlled by Wexford Capital LP ("Wexford"). In addition, affiliates of
Wexford own the general partner of Mammoth and the remaining 69.5% limited partner interest in Mammoth. See Note 5 above. Prior to
September 21, 2012, Wexford and/or its affiliates beneficially owned more than 10% of the Company's common stock and was deemed to be
a related party. On or about September 28, 2012, Wexford’s and/or its affiliates’ ownership of Gulfport’s common stock dropped to below
1% and, as a result, was no longer deemed to be a related party. Subsequent to September 28, 2012, the Company continued to treat Windsor
Niobrara, Windsor Ohio, Athena, Black Fin, Panther, Redback and Caliber as related parties because Mr. Mike Liddell, the Company's former
Chairman of the Board and a named executive officer during 2013, had informed the Company that he was the operating member of each such
entity and also held a 10% participation interest in Windsor Ohio and a 10% contingent participation interest in Windsor Niobrara, Athena,
Black Fin, Panther, Redback and Caliber. Mr. Liddell is no longer a related party with respect to the Company.

16. COMMITMENTS

Plugging and Abandonment Funds

In connection with the Company's acquisition in 1997 of the remaining 50% interest in its WCBB properties, the Company assumed the

seller’s (Chevron) obligation to contribute approximately $18,000 per month through March 2004 to a plugging and abandonment trust and
the obligation to plug a minimum of 20 wells per year for 20 years commencing March 11, 1997. Chevron retained a security interest in
production from these properties until abandonment obligations to Chevron have been fulfilled. Beginning in 2009, the Company could access
the trust for use in plugging and abandonment charges associated with the property, although it has not yet done so. As of December 31,
2014, the plugging and abandonment trust totaled approximately $3.1 million. At December 31, 2014, the Company had plugged 450 wells at
WCBB since it began its plugging program in 1997, which management believes fulfills its current minimum plugging obligation.

Contributions to 401(k) Plan

Gulfport sponsors a 401(k) and Profit Sharing plan under which eligible employees may contribute up to 100% of their total

compensation up to the maximum pre-tax threshold through salary deferrals. Also under the plan, the Company will make a contribution each
calendar year on behalf of each employee equal to at least 3% of his or her salary, regardless of the employee’s participation in salary deferrals
and may also make additional discretionary contributions. During the years ended December 31, 2014, 2013 and 2012, Gulfport incurred $0.8
million, $0.6 million, and $0.4 million, respectively, in contributions expense related to this plan.

Employment Agreements

Effective November 1, 2012, the Company entered into employment agreements with Mike Liddell, the Company's former Chairman,
James D. Palm, the Company's former Chief Executive Officer, and Michael G. Moore, the Company's former Chief Financial Officer. Each
agreement had an initial three-year term expiring on November 1, 2015 subject to automatic one-year extensions unless terminated by either
party to the agreement at least 90 days prior to the end of the then current term. These agreements provided for minimum salary and bonus
levels which were subject to review and potential increase by the Compensation Committee and/or the Board of Directors, as well as
participation in the Company's Amended and Restated 2005 Stock Incentive Plan (or other equity incentive plans that may be put in place for
the benefit of employees) and other employee benefits.

Effective February 15, 2014, Mr. Palm retired and his employment agreement with the Company terminated. The Company entered into
a separation agreement with Mr. Palm, under which agreement certain benefits are provided to, and obligations imposed on, Mr. Palm. As of
December 31, 2014, the minimum commitment under Mr. Palm's separation agreement was approximately $0.6 million.

F-33

Table of Contents
Index to Financial Statements

Mr. Liddell resigned as the Company's Chairman effective June 2013 at which date his employment agreement with Gulfport terminated.

At that same time, the Company entered into a consulting agreement with Mr. Liddell. In October 2014, Mr. Liddell terminated his consulting
agreement with the Company effective January 1, 2015.

On April 22, 2014, the Board of Directors appointed Michael G. Moore as Chief Executive Officer of the Company. The Company and
Mr. Moore entered into an amended and restated employment agreement. The agreement has a three-year term commencing effective April 22,
2014. This agreement provides, among other things, for a minimum salary level, subject to review and potential increase by the Compensation
Committee and/or the Board of Directors, as well as participation in the Company's incentive plans and other employee benefits. The aggregate
minimum commitment for future salary at December 31, 2014 under the April 22, 2014 amended and restated employment agreement was
approximately $0.9 million.

Firm Transportation Commitments

As of December 31, 2014, the Company had approximately 218,000 MMBtu per day of firm sales contracted with third parties. Of

these sales, 33,000 MMBtu per day, 5,000 MMBtu per day, 30,000 MMBtu per day, 50,000 MMBtu per day, 50,000 MMBtu per day and
50,000 MMBtu per day expire in 2015, 2016, 2017, 2018, 2019 and 2022, respectively.

Operating Leases

The  Company  leases  office  facilities  under  non-cancellable  operating  leases  exceeding  one  year.  Future  minimum  lease  commitments

under these leases at December 31, 2014 are as follows:

2015
2016
2017
2018
Total

(In thousands)

615
524
451
20
1,610

$

$

The following table presents rent expense for the years ended December 31, 2014, 2013 and 2012, respectively.

Minimum rentals
Less: Sublease rentals

Other Commitments

For the years ended December 31,

2014

2013

2012

(In thousands)

$

$

733
15
718

$

$

$

258
45
213   $

139
7
132

Effective October 1, 2014, the Company entered into a Sand Supply Agreement with Muskie that expires on September 30, 2018.
Pursuant to this agreement, the Company has agreed to purchase annual and monthly amounts of proppant sand subject to exceptions specified
in the agreement at a fixed price per ton, subject to certain adjustments, plus agreed costs and expenses. Failure by either Muskie or the
Company to deliver or accept the minimum monthly amount results in damages calculated per ton based on the difference between the monthly
obligation amount and the amount actually delivered or accepted, as applicable. As of December 31, 2014, the Company had accrued $0.3
million related to non-utilization fees.

Effective October 1, 2014, the Company entered into an Amended and Restated Master Services Agreement for pressure pumping
services with Stingray Pressure that expires on September 30, 2018. Pursuant to this agreement, Stingray Pressure has agreed to provide
hydraulic fracturing, stimulation and related completion and rework services to the Company and the Company has agreed to pay Stingray
Pressure a monthly service fee plus the associated costs of the services provided.

Future minimum commitments under these agreements at December 31, 2014 are as follows:

F-34

 
 
 
 
 
 
 
Table of Contents
Index to Financial Statements

2015
2016
2017
2018

Total

17.    CONTINGENCIES

(In thousands)
52,440
52,440
52,440
39,330
196,650

$

$

Due to the nature of the Company's business, it is, from time to time, involved in routine litigation or subject to disputes or claims related

to its business activities, including workers' compensation claims and employment related disputes. In the opinion of the Company's
management, none of the pending litigation, disputes or claims against the Company, if decided adversely, will have a material adverse effect
on its financial condition, cash flows or results of operations.

Concentration of Credit Risk

Gulfport operates in the oil and gas industry principally in the states of Ohio and Louisiana with sales to refineries, re-sellers such as

pipeline companies, and local distribution companies. While certain of these customers are affected by periodic downturns in the economy in
general or in their specific segment of the oil and gas industry, Gulfport believes that its level of credit-related losses due to such economic
fluctuations has been immaterial and will continue to be immaterial to the Company’s results of operations in the long term.

The Company maintains cash balances at several banks. Accounts at each institution are insured by the Federal Deposit Insurance

Corporation up to $250,000. At December 31, 2014, Gulfport held cash in excess of insured limits in these banks totaling $140.9 million.

During the year ended December 31, 2014, Gulfport sold approximately 99% of its oil production to Shell Trading Company (“Shell”),

100% of its natural gas liquids production to MarkWest Utica and 40%, 32% and 19% of its natural gas production to BP, DTE Energy
Trading Inc. and Hess, respectively. During the year ended December 31, 2013, Gulfport sold approximately 99% of its oil production to
Shell, 100% of its natural gas liquids production to MarkWest Utica, and 32%, 31% and 17% of its natural gas production to Sequent Energy
Management, L.P., Hess and Interstate Gas Supply, Inc., respectively. During the year ended December 31, 2012, Gulfport sold
approximately 92% and 8% of its oil production to Shell and Diamondback O&G, respectively, 91% of its natural gas liquids production to
Diamondback O&G and 41%, 18% and 16% of its natural gas production to Noble Americas Gas, Hess and Chevron, respectively.

18. CONDENSED CONSOLIDATING FINANCIAL

INFORMATION

On October 17, 2012, December 21, 2012, and August 18, 2014, the Company issued an aggregate of $600.0 million of its 7.75%
Senior Notes. The October Notes and the December Notes were exchanged for substantially identical notes in the same aggregate principal
amount that were registered under the Securities Act. The Exchange Notes and the August Notes are collectively referred to as the "Notes".
The Notes are guaranteed on a senior unsecured basis by all existing consolidated subsidiaries that guarantee the Company's secured revolving
credit facility or certain other debt (the "Guarantors"). The Notes are not guaranteed by Grizzly Holdings, Inc., (the "Non-Guarantor"). The
Guarantors are 100% owned by Gulfport (the "Parent"), and the guarantees are full, unconditional, joint and several. There are no significant
restrictions on the ability of the Parent or the Guarantors to obtain funds from each other in the form of a dividend or loan.

In connection with the issuance of the August Notes, the Company and the subsidiary guarantors entered into a registration rights

agreement with the initial purchasers on August 18, 2014, pursuant to which the Company and the subsidiary guarantors have agreed to file a
registration statement with respect to an offer to exchange the August Notes for a new issue of substantially identical debt securities registered
under the Securities Act. The registration statement relating to the exchange offer for the August Notes was filed on November 6, 2014, as
amended on February 3, 2015, and declared effective by the SEC on February 4, 2015. The exchange offer for the August Note is expected to
be completed on or about March 10, 2015.

F-35

 
Table of Contents
Index to Financial Statements

The following condensed consolidating balance sheets, statements of operations, statements of comprehensive income (loss) and

statements of cash flows are provided for the Parent, the Guarantors and the Non-Guarantor and include the consolidating adjustments and
eliminations necessary to arrive at the information for the Company on a condensed consolidated basis. The information has been presented
using the equity method of accounting for the Parent's ownership of the Guarantors and the Non-Guarantor.

F-36

Table of Contents
Index to Financial Statements

CONDENSED CONSOLIDATING BALANCE SHEETS
(Amounts in thousands)

Parent

Guarantors

December 31, 2014
  Non-Guarantor   Eliminations

  Consolidated

Current assets:

Assets

Cash and cash equivalents

$

Accounts receivable - oil and gas

Accounts receivable - related parties

Accounts receivable - intercompany

Prepaid expenses and other current assets

Short-term derivative instruments

Total current assets

Property and equipment:

Oil and natural gas properties, full-cost accounting

Other property and equipment
Accumulated depletion, depreciation, amortization
and impairment

Property and equipment, net

Other assets:

Equity investments and investments in subsidiaries

$

$

Derivative instruments

Other assets

Total other assets

  Total assets

Liabilities and Stockholders' Equity

Current liabilities:

Accounts payable and accrued liabilities

Accounts payable - intercompany

Asset retirement obligation - current

Deferred tax liability

Current maturities of long-term debt

Total current liabilities

Asset retirement obligation - long-term

Deferred tax liability

Long-term debt, net of current maturities

Total liabilities

Stockholders' equity:

Common stock

Paid-in capital

Accumulated other comprehensive income (loss)

Retained earnings (accumulated deficit)

Total stockholders' equity

  Total liabilities and stockholders' equity

$

141,535   $
103,762  
46  
45,222  
3,714  
78,391  
372,670  

3,887,874  
18,301  

(1,050,855 )  
2,855,320  

360,238  
24,448  
19,396  
404,082  
3,632,072   $

804   $
96  
—  
27  
—  
—  
927  

35,990  
43  

(24 )  
36,009  

—  
—  
—  
—  
36,936   $

1   $
—  
—  
—  
—  
—  
1  

—  
—  

—  
—  

—   $
—  
—  
(45,249 )  
—  
—  
(45,249 )  

(710 )  
—  

—  
(710 )  

180,217  
—  
—  
180,217  
180,218   $

(170,874 )  
—  
—  
(170,874 )  
(216,833 )   $

142,340

103,858

46

—

3,714

78,391

328,349

3,923,154

18,344

(1,050,879 )

2,890,619

369,581

24,448

19,396

413,425
3,632,393

371,089   $

321   $

45,143  
—  
—  
—  
45,464  
—  
—  
—  
45,464  

—  
322  
—  
(8,850 )  
(8,528 )  
36,936   $

—  
75  
27,070  
168  
398,402  
17,863  
203,195  
716,316  
1,335,776  

856  
1,828,602  
(26,675 )  
493,513  
2,296,296  
3,632,072   $

F-37

—   $

371,410

—   $
106  
—  
—  
—  
106  
—  
—  
—  
106  

(45,249 )  
—  
—  
—  
(45,249 )  
—  
—  
—  
(45,249 )  

—  
227,079  
(26,675 )  
(20,292 )  
180,112  
180,218   $

—  
(227,401 )  
26,675  
29,142  
(171,584 )  
(216,833 )   $

—

75

27,070

168

398,723

17,863

203,195

716,316

1,336,097

856

1,828,602

(26,675 )

493,513

2,296,296

3,632,393

 
 
 
 
   
   
   
   
 
   
   
   
   
 
   
   
   
   
 
   
   
   
   
 
 
   
   
   
   
 
   
   
   
   
 
   
   
   
   
 
 
   
   
   
   
 
   
   
   
   
Table of Contents
Index to Financial Statements

CONDENSED CONSOLIDATING BALANCE SHEETS
(Amounts in thousands)

Parent

Guarantors

December 31, 2013
  Non-Guarantor   Eliminations

  Consolidated

Current assets:

Assets

Cash and cash equivalents

$

Accounts receivable - oil and gas

Accounts receivable - related parties

Accounts receivable - intercompany

Prepaid expenses and other current assets

Deferred tax asset

Short-term derivative instruments

Note receivable - related party

Total current assets

Property and equipment:

Oil and natural gas properties, full-cost accounting,

Other property and equipment
Accumulated depletion, depreciation, amortization
and impairment

Property and equipment, net

Other assets:

Equity investments and investments in subsidiaries

Derivative instruments

Other assets

Total other assets

  Total assets

Liabilities and Stockholders' Equity

Current liabilities:

Accounts payable and accrued liabilities

Accounts payable - intercompany

Asset retirement obligation - current

Short-term derivative instruments

Current maturities of long-term debt

Total current liabilities

Long-term derivative instruments

Asset retirement obligation - long-term

Deferred tax liability

Long-term debt, net of current maturities

Total liabilities

Stockholders' equity:

Common stock

Paid-in capital

$

$

Accumulated other comprehensive income (loss)

Retained earnings (accumulated deficit)

Total stockholders' equity

  Total liabilities and stockholders' equity

$

451,431   $
58,662  
2,617  
21,379  
2,581  
6,927  
324  
875  
544,796  

2,470,411  
11,102  

(784,695 )  
1,696,818  

432,727  
521  
17,851  
451,099  
2,692,713   $

7,525   $
162  
—  
27  
—  
—  
—  
—  
7,714  

7,340  
29  

(22 )  
7,347  

—  
—  
—  
—  
15,061   $

—   $
—  
—  
—  
—  
—  
—  
—  
—  

—  
—  

—  
—  

—   $
—  
—  
(21,406 )  
—  
—  
—  
—  
(21,406 )  

(573 )  
—  

—  
(573 )  

191,473  
—  
—  
191,473  
191,473   $

(184,132 )  
—  
—  
(184,132 )  
(206,111 )   $

458,956

58,824

2,617

—

2,581

6,927

324

875

531,104

2,477,178

11,131

(784,717 )

1,703,592

440,068

521

17,851

458,440

2,693,136

190,284   $

423   $

—  
795  
12,280  
159  
203,518  

11,366  
14,288  
114,275  
299,028  
642,475  

21,296  
—  
—  
—  
21,719  

—  
—  
—  
—  
21,719  

—   $
110  
—  
—  
—  
110  

—  
—  
—  
—  
110  

—   $

190,707

(21,406 )  
—  
—  
—  
(21,406 )  

—  
—  
—  
—  
(21,406 )  

—

795

12,280

159

203,941

11,366

14,288

114,275

299,028

642,898

851  
1,813,058  
(9,781 )  
246,110  
2,050,238  
2,692,713   $

—  
322  
—  
(6,980 )  
(6,658 )  
15,061   $

—  
208,277  
(9,781 )  
(7,133 )  
191,363  
191,473   $

—  
(208,599 )  
9,781  
14,113  
(184,705 )  
(206,111 )   $

851

1,813,058

(9,781 )

246,110

2,050,238

2,693,136

F-38

 
 
 
 
   
   
   
   
 
   
   
   
   
 
 
   
   
   
   
 
   
   
   
   
 
   
   
   
   
 
 
   
   
   
   
 
   
   
   
   
 
   
   
   
   
 
 
   
   
   
   
 
 
   
   
   
   
 
   
   
   
   
Table of Contents
Index to Financial Statements

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
(Amounts in thousands)

Parent

Guarantors

Eliminations

  Consolidated

Year Ended December 31, 2014
  Non-Guarantor  

Total revenues

$

669,067   $

2,199   $

—   $

—   $

671,266

Costs and expenses:

Lease operating expenses

Production taxes

Midstream gathering and processing

Depreciation, depletion and amortization

General and administrative

Accretion expense

Gain on sale of assets

INCOME FROM OPERATIONS

OTHER (INCOME) EXPENSE:

Interest expense

Interest income

Litigation settlement

Gain on contribution of investments
(Income) loss from equity method investments and
investments in subsidiaries

INCOME (LOSS) BEFORE INCOME TAXES

INCOME TAX EXPENSE

51,238  
23,803  
64,402  
265,428  
37,846  
761  
(11 )  
443,467  

225,600  

23,986  
(195 )  
25,500  
(84,470 )  

(139,965 )  
(175,144 )  

400,744  
153,341  

953  
203  
65  
3  
446  
—  
—  
1,670  

529  

—  
—  
—  
—  

—  
—  

529  
—  

—  
—  
—  
—  
(2 )  
—  
—  
(2 )  

2  

—  
—  
—  
—  

—  
—  
—  
—  
—  
—  
—  
—  

—  

—  
—  
—  
—  

13,159  
13,159  

(13,157 )  
—  

(12,628 )  
(12,628 )  

12,628  
—  

52,191

24,006

64,467

265,431

38,290

761

(11 )

445,135

226,131

23,986

(195 )

25,500

(84,470 )

(139,434 )

(174,613 )

400,744

153,341

NET INCOME (LOSS)

$

247,403   $

529   $

(13,157 )   $

12,628   $

247,403

F-39

 
 
 
 
 
   
   
   
   
 
 
   
   
   
   
 
   
   
   
   
 
 
 
   
   
   
   
 
 
   
   
   
   
 
   
   
   
   
 
 
 
   
   
   
   
 
 
   
   
   
   
Table of Contents
Index to Financial Statements

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
(Amounts in thousands)

Parent

Guarantors

Eliminations

  Consolidated

Year Ended December 31, 2013
  Non-Guarantor  

Total revenues

$

261,809   $

1,517   $

—   $

(573 )   $

262,753

Costs and expenses:

Lease operating expenses

Production taxes

Midstream gathering and processing

Depreciation, depletion and amortization

General and administrative

Accretion expense

Loss on sale of assets

INCOME (LOSS) FROM OPERATIONS

OTHER (INCOME) EXPENSE:

Interest expense

Interest income
(Income) loss from equity method investments and
investments in subsidiaries

INCOME (LOSS) BEFORE INCOME TAXES

INCOME TAX EXPENSE

25,971  
26,848  
10,999  
118,878  
22,359  
717  
508  
206,280  

55,529  

17,490  
(297 )  

(212,992 )  
(195,799 )  

251,328  
98,136  

732  
85  
31  
2  
159  
—  
—  
1,009  

508  

—  
—  

—  
—  

508  
—  

—  
—  
—  
—  
1  
—  
—  
1  

(1 )  

—  
—  

2,999  
2,999  

(3,000 )  
—  

—  
—  
—  
—  
—  
—  
—  
—  

26,703

26,933

11,030

118,880

22,519

717

508

207,290

(573 )  

55,463

—  
—  

(3,065 )  
(3,065 )  

2,492

—  

17,490

(297 )

(213,058 )

(195,865 )

251,328

98,136

NET INCOME (LOSS)

$

153,192   $

508   $

(3,000 )   $

2,492

  $

153,192

F-40

 
 
 
 
 
   
   
   
   
 
 
   
   
   
   
 
   
   
   
   
 
 
 
   
   
   
   
 
 
   
   
   
   
 
   
   
   
   
 
 
 
   
   
   
   
 
 
 
   
   
   
   
Table of Contents
Index to Financial Statements

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
(Amounts in thousands)

Parent

Guarantors

Eliminations

  Consolidated

Year Ended December 31, 2012
  Non-Guarantor  

Total revenues

$

247,637   $

1,289   $

—   $

—   $

248,926

Costs and expenses:

Lease operating expenses

Production taxes

Midstream gathering and processing

Depreciation, depletion and amortization

General and administrative

Accretion expense

Gain on sale of assets

INCOME (LOSS) FROM OPERATIONS

OTHER (INCOME) EXPENSE:

Interest expense

Interest income
(Income) loss from equity method investments and
investments in subsidiaries

INCOME (LOSS) FROM COTINUING OPERATIONS
BEFORE INCOME TAXES

INCOME TAX EXPENSE

INCOME (LOSS) FROM CONTINUING
OPERATIONS

DISCONTINUED OPERATIONS

23,644  
28,874  
432  
90,749  
13,602  
698  
(7,300 )  
150,699  

96,938  

7,458  
(72 )  

(5,182 )  
2,204  

94,734  
26,363  

664  
83  
11  
—  
132  
—  
—  
890  

399  

—  
—  

—  
—  

399  
—  

—  
—  
—  
—  
74  
—  
—  
74  

(74 )  

—  
—  

1,512  
1,512  

(1,586 )  
—  

—  
—  
—  
—  
—  
—  
—  
—  

—  

—  
—  

(4,652 )  
(4,652 )  

4,652

—  

24,308

28,957

443

90,749

13,808

698

(7,300 )

151,663

97,263

7,458

(72 )

(8,322 )

(936 )

98,199

26,363

68,371  

399  

(1,586 )  

4,652

71,836

Loss on disposal of Belize properties, net of tax

NET INCOME (LOSS)

—  

$

68,371

$

3,465  
(3,066 ) $

—  
(1,586 ) $

—  

4,652

$

3,465
68,371

F-41

 
 
 
 
 
   
   
   
   
 
 
   
   
   
   
 
   
   
   
   
 
 
 
   
   
   
   
 
 
   
   
   
   
 
   
   
   
   
 
 
 
   
   
   
   
 
 
 
   
   
   
   
 
 
   
   
   
   
Table of Contents
Index to Financial Statements

CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(Amounts in thousands)

Net income (loss)

Foreign currency translation adjustment

Other comprehensive income (loss)

Comprehensive income

Net income (loss)

Foreign currency translation adjustment
Change in fair value of derivative instruments, net of
taxes

Reclassification of settled contracts, net of taxes

Other comprehensive income (loss)

Comprehensive income

Net income (loss)

Foreign currency translation adjustment
Change in fair value of derivative instruments, net of
taxes

Reclassification of settled contracts, net of taxes

Other comprehensive income (loss)

Comprehensive income

Parent

247,403   $
(16,894 )  
(16,894 )  
230,509   $

Parent

153,192   $
(12,223 )  

(4,419 )  
10,290  
(6,352 )  
146,840   $

Parent

68,371   $
1,355  

(8,452 )  
1,005  
(6,092 )  
62,279   $

$

$

$

$

$

$

Year Ended December 31, 2014
  Non-Guarantor  

Guarantors

Eliminations

  Consolidated

529   $
—  
—  
529   $

(13,157 )   $
(16,894 )  
(16,894 )  
(30,051 )   $

12,628   $
16,894  
16,894  
29,522   $

247,403

(16,894 )

(16,894 )
230,509

Year Ended December 31, 2013
  Non-Guarantor  

Guarantors

Eliminations

  Consolidated

508   $
—  

—  
—  
—  
508   $

(3,000 )   $
(12,223 )  

—  
—  
(12,223 )  
(15,223 )   $

2,492   $
12,223  

—  
—  
12,223  
14,715   $

153,192

(12,223 )

(4,419 )

10,290

(6,352 )

146,840

Year Ended December 31, 2012
  Non-Guarantor  

Guarantors

Eliminations

  Consolidated

(3,066 )   $
—  

—  
—  
—  
(3,066 )   $

(1,586 )   $
1,355  

—  
—  
1,355  
(231 )   $

  $

4,652
(1,355 )  

—  
—  
(1,355 )  
3,297

  $

68,371

1,355

(8,452 )

1,005

(6,092 )
62,279

F-42

 
 
 
 
 
   
   
   
   
 
 
 
 
 
 
 
 
 
 
Table of Contents
Index to Financial Statements

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
(Amounts in thousands)

Parent

Guarantors

  Non-Guarantor

Eliminations

  Consolidated

Year Ended December 31, 2014

Net cash provided by (used in) operating activities

$

388,177   $

21,698   $

(2 )   $

—   $

409,873

Net cash provided by (used in) investing activities

(1,108,241 )  

(28,419 )  

(18,799 )  

18,802  

(1,136,657 )

Net cash provided by (used in) financing activities

410,168  

—  

18,802  

(18,802 )  

410,168

Net increase (decrease) in cash and cash equivalents

(309,896 )  

(6,721 )  

Cash and cash equivalents at beginning of period

451,431  

7,525  

1  

—  

—  

—  

(316,616 )

458,956

Cash and cash equivalents at end of period

$

141,535   $

804   $

1   $

—   $

142,340

Parent

Guarantors

  Non-Guarantor

Eliminations

  Consolidated

Year Ended December 31, 2013

Net cash provided by operating activities

$

182,961   $

8,104   $

—   $

—   $

191,065

Net cash provided by (used in) investing activities

(661,886 )  

(2,374 )  

(33,929 )  

33,929  

(664,260 )

Net cash provided by (used in) financing activities

765,063  

—  

33,929  

(33,929 )  

765,063

Net increase in cash and cash equivalents

286,138  

5,730  

Cash and cash equivalents at beginning of period

165,293  

1,795  

—  

—  

—  

—  

291,868

167,088

Cash and cash equivalents at end of period

$

451,431   $

7,525   $

—   $

—   $

458,956

Parent

Guarantors

  Non-Guarantor

Eliminations

  Consolidated

Year Ended December 31, 2012

Net cash provided by (used in) operating activities

$

195,734   $

3,425   $

(1 )   $

—   $

199,158

Net cash provided by (used in) investing activities

(838,177 )  

(2,402 )  

(103,915 )  

103,915  

(840,579 )

Net cash provided by (used in) financing activities

714,612  

—  

103,915  

(103,915 )  

714,612

Net increase (decrease) in cash and cash equivalents

72,169  

1,023  

Cash and cash equivalents at beginning of period

93,124  

772  

(1 )  

1  

—  

—  

73,191

93,897

Cash and cash equivalents at end of period

$

165,293   $

1,795   $

—   $

—   $

167,088

F-43

 
 
 
 
 
 
   
   
   
   
 
 
   
   
   
   
 
 
   
   
   
   
 
 
   
   
   
   
 
 
   
   
   
   
 
 
   
   
   
   
 
 
 
 
 
 
   
   
   
   
 
 
   
   
   
   
 
 
   
   
   
   
 
 
   
   
   
   
 
 
   
   
   
   
 
 
   
   
   
   
 
 
 
 
 
 
   
   
   
   
 
 
   
   
   
   
 
 
   
   
   
   
 
 
   
   
   
   
 
 
   
   
   
   
 
 
   
   
   
   
Table of Contents
Index to Financial Statements

19.

SUPPLEMENTAL INFORMATION ON OIL AND GAS EXPLORATION AND PRODUCTION ACTIVITIES
(UNAUDITED)

As discussed above in Notes 4 and 5, the Company did not own any of Diamondback's common stock at December 31, 2014.
However, at December 31, 2013 and December 31, 2012, the Company owned a 7.2% and 21.4% equity interest in Diamondback,
respectively, which interest is shown below. The Company also owns a 24.9999% interest in Grizzly, which interest is shown below. Grizzly
achieved first production in 2014, therefore, interest in Grizzly is shown only for 2014.

The following is historical revenue and cost information relating to the Company’s oil and gas operations located entirely in the United

States:

Capitalized Costs Related to Oil and Gas Producing Activities

Proven properties
Unproven properties

Accumulated depreciation, depletion, amortization and impairment reserve
Net capitalized costs

Equity investment in Diamondback Energy, Inc.
Proven properties
Unproven properties

Accumulated depreciation, depletion, amortization and impairment reserve
Net capitalized costs

Equity investment in Grizzly Oil Sand ULC
Proven properties
Unproven properties

Accumulated depreciation, depletion, amortization and impairment reserve
Net capitalized costs

F-44

2014

2013

(In thousands)

2,457,616   $
1,465,538  
3,923,154  
(1,044,273)  
2,878,881   $

1,526,588
950,590
2,477,178
(779,561)
1,697,617

—   $
—  
—  
—  
—   $

92,074
26,608
118,682
(15,180)
103,502

96,859   $

103,160  
200,019  
(1,248)  
198,771   $

—
—
—
—
—

$

$

$

$

$

$

 
 
 
 
 
 
 
   
 
   
 
 
 
   
 
   
 
Table of Contents
Index to Financial Statements

Costs Incurred in Oil and Gas Property Acquisition and Development Activities

Acquisition
Development of proved undeveloped properties
Exploratory
Recompletions
Capitalized asset retirement obligation

Total

Equity investment in Diamondback Energy, Inc.
Acquisition
Development of proved undeveloped properties
Exploratory
Capitalized asset retirement obligation

Total

Equity investment in Grizzly Oil Sands ULC
Acquisition
Development of proved undeveloped properties
Exploratory
Capitalized asset retirement obligation

Total

Results of Operations for Producing Activities

2014

2013

2012

(In thousands)

$

$

$

$

$

$

440,288   $
864,511  
2,249  
45,658  
2,095  
1,354,801   $

—   $
—  
—  
—  
—   $

1,230   $
7,107  
—  
1,055  
9,392   $

338,153   $
408,121  
26,174  
44,633  
3,556  
820,637   $

44,534   $
6,369  
17,491  
50  
68,444   $

—   $
—  
—  
—  
—   $

513,904
121,787
93,397
24,643
2,195
755,926

49,895
22,740
3,755
203
76,593

—
—
—
—
—

The following schedule sets forth the revenues and expenses related to the production and sale of oil and gas. The income tax expense is

calculated by applying the current statutory tax rates to the revenues after deducting costs, which include depreciation, depletion and
amortization allowances, after giving effect to the permanent differences. The results of operations exclude general office overhead and interest
expense attributable to oil and gas production.

F-45

 
 
 
 
 
 
 
   
   
 
   
   
 
 
   
   
 
   
   
 
Table of Contents
Index to Financial Statements

Revenues
Production costs
Depletion

Income tax expense (benefit)

Current
Deferred

Results of operations from producing activities
Depletion per Mcf of gas equivalent (Mcfe)

Results of Operations from equity method investment in Diamondback
Energy, Inc.
Revenues
Production costs
Depletion

Income tax expense
Results of operations from producing activities

Results of Operations from equity method investment in Grizzly Oil Sands
ULC
Revenues
Production costs
Depletion

Income tax expense
Results of operations from producing activities

Oil and Gas Reserves

2014

2013

2012

(In thousands)

$

$
$

$

$

$

$

670,762   $
(140,664)  
(263,946)  
266,152  

—  
96,061  
96,061  
170,091   $
3.01   $

262,225   $
(64,666)  
(118,118)  
79,441  

—  
49,447  
49,447  
29,994   $
4.78   $

—   $
—  
—  
—  
—  
—   $

14,976   $
(2,518)  
(4,754)  
7,704  
2,286  
5,418   $

5,449   $

(10,113)  
(1,195)  
(5,859)  
—  
(5,859)   $

—   $
—  
—  
—  
—  
—   $

248,601
(53,708)
(90,230)
104,663

730
25,633
26,363
78,300
5.85

16,042
(4,474)
(5,515)
6,053
2,158
3,895

—
—
—
—
—
—

The following table presents estimated volumes of proved developed and undeveloped oil and gas reserves as of December 31, 2014,
2013 and 2012 and changes in proved reserves during the last three years. The reserve reports use an average price equal to the unweighted
arithmetic average of hydrocarbon prices received on a field-by-field basis on the first day of each month within the 12-month period ended
December 31, 2014, 2013 and 2012, in accordance with guidelines of the SEC applicable to reserves estimates. Volumes for oil are stated in
thousands of barrels (MBbls) and volumes for gas are stated in millions of cubic feet (MMcf). The prices used for the 2014 reserve report are
$94.99 per barrel of oil, $4.35 per MMbtu and $44.84 per barrel for NGLs, adjusted by lease for transportation fees and regional price
differentials, and for oil and gas reserves, respectively. The prices used at December 31, 2013 and 2012 for reserve report purposes are $96.78
per barrel, $3.67 per MMbtu and $41.23 per barrel for NGLs and $91.32 per barrel and $2.76 per MMbtu, respectively.

Gulfport emphasizes that the volumes of reserves shown below are estimates which, by their nature, are subject to revision. The

estimates are made using all available geological and reservoir data, as well as production performance data. These estimates are reviewed
annually and revised, either upward or downward, as warranted by additional performance data.

F-46

 
 
 
 
 
 
   
   
 
 
 
   
   
 
   
   
 
 
 
   
   
 
   
   
 
 
 
   
   
 
Table of Contents
Index to Financial Statements

Proved Reserves

Beginning of the
period
Purchases in oil and
gas reserves in place
Extensions and
discoveries
Sales of oil and gas
reserves in place
Revisions of prior
reserve estimates
Current production
End of period
Proved developed
reserves
Proved undeveloped
reserves

Equity investment in
Diamondback Energy,
Inc.
Proved Reserves

Beginning of the
period
Change in
ownership interest in
Diamondback
Purchases in oil and
gas reserves in place
Extensions and
discoveries
Revisions of prior
reserve estimates
Current production
End of period
Proved developed
reserves
Proved undeveloped
reserves

Equity investment in
Grizzly Oil Sands ULC  
Beginning of the
period
Purchases in oil and
gas reserves in place
Extensions and
discoveries
Revisions of prior
reserve estimates
Current production
End of period

Proved developed
reserves
Proved undeveloped
reserves

13,637  

—  

—  

990  
(69)  
14,558  

1,632  

12,926  

Oil
(MBbls)

2014

Gas
(MMcf)

NGL
(MBbls)

Oil
(MBbls)

2013

Gas
(MMcf)

2012

NGL

Oil

(MBbls)   (MBbls)  

Gas
(MMcf)

NGL
  (MBbls)

8,346  

146,446  

5,675  

8,106  

33,771  

145  

13,954  

15,728  

2,791

173  

8,863  

353  

—  

—  

—  

—  

—  

—

4,975  

629,151  

22,594  

2,765   123,597  

5,850  

4,732  

31,265  

148

—  

—  

—  

—  

—  

—  

(7,875)  

(11,757)  

(2,729)

(1,313)  
(2,684)  
9,497  

(6,136)  
(59,318)  
719,006  

(304)  
(2,050)  
26,268  

(2,031)  
(208)  
(2,317)  
(8,891)  
8,346   146,446  

—  
(320)  
5,675  

(382)  
(2,323)  
8,106  

(357)  
(1,108)  
33,771  

5,719  

345,166  

12,379  

5,609  

94,552  

3,527  

5,175  

18,482  

3,778  

373,840  

13,889  

2,737  

51,894  

2,148  

2,931  

15,289  

—
(65)
145

44

101

—  

—  

—  

5,606  

7,398  

1,766  

3,874  

4,398  

1,080

—  

—  

—  

—  
—  
—  

—  

—  

—  

—  

—  

—  
—  
—  

—  

—  

—  

—  

—  

—  
—  
—  

—  

—  

—  

(3,720)  

(4,909)  

(1,171)  

—  

—  

—  

528  

752  

120  

1,543  

2,292  

—  

1,227  

1,741  

331  

665  

804  

—

540

186

—  
—  
—  

(428)  
(146)  
3,067  

(417)  
(124)  
4,441  

(249)  
(26)  
771  

(314)  
(162)  
5,606  

82  
(178)  
7,398  

(1)
(39)
1,766

—  

1,425  

2,263  

358  

1,539  

2,753  

641

—  

1,642  

2,178  

413  

4,068  

4,645  

1,124

—  

—  

—  

—  
—  
—  

—  

—  

—  

—  

—  

—  
—  
—  

—  

—  

F-47

—  

—  

—  

—  
—  
—  

—  

—  

—  

—  

—  

—  
—  
—  

—  

—  

—  

—  

—  

—  
—  
—  

—  

—  

—  

—  

—  

—  
—  
—  

—  

—  

—

—

—

—
—
—

—

—

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
   
   
   
   
   
   
   
 
 
   
   
   
   
   
   
   
   
 
   
   
   
   
   
   
   
   
 
   
   
   
   
   
   
   
   
 
 
   
   
   
   
   
   
   
   
   
   
   
   
   
   
   
   
Table of Contents
Index to Financial Statements

In 2014, the Company experienced extensions and discoveries of 786,347 million cubic feet of gas equivalent (MMcfe) of proved
reserves attributable to the development of the Company's Utica Shale acreage. In addition, the Company experienced downward revisions of
15,837 MMcfe in estimated proved reserves in 2014 primarily due to the exclusion of PUD locations in our Southern Louisiana and Utica
fields that were not expected to be drilled within five years of initial booking. The Company also purchased 12,019 MMcfe of proved reserves
as a result of its acquisition from Rhino discussed in Note 2. In 2013, the Company experienced extensions and discoveries of 166,832
MMcfe of proved reserves attributable to the development of the Company's Utica Shale acreage. The Company contributed its Permian Basin
assets to Diamondback in 2012, as discussed in Note 4, resulting in a decrease of 75,384 MMcfe in estimated proved reserves in 2012. The
Company experienced extensions and discoveries of proved reserves of 40,049 MMcfe in 2012 attributable to the discovery and development
of the Company's Utica Shale acreage. In addition, the Company experienced downward reserve revisions of 2,649 MMcfe in estimated
proved reserves in 2012 primarily due to a change in the drilling schedule of its Niobrara acreage.

Discounted Future Net Cash Flows

The following tables present the estimated future cash flows, and changes therein, from Gulfport’s proven oil and gas reserves as of
December 31, 2014, 2013 and 2012 using an unweighted average first-of-the-month price for the period January through December 31, 2014,
2013 and 2012.

F-48

Table of Contents
Index to Financial Statements

Standardized Measure of Discounted Future Net Cash Flows Relating to Proved Oil and Gas Reserves  

Future cash flows
Future development and abandonment costs
Future production costs
Future production taxes
Future income taxes
Future net cash flows
10% discount to reflect timing of cash flows
Standardized measure of discounted future net cash flows

Equity investment in Diamondback Energy, Inc. Standardized measure of
discounted cash flows
Future cash flows
Future development and abandonment costs
Future production costs
Future production taxes
Future income taxes
Future net cash flows
10% discount to reflect timing of cash flows
Standardized measure of discounted future net cash flows

Equity investment in Grizzly Oil Sands ULC Standardized measure of
discounted cash flows
Future cash flows
Future development and abandonment costs
Future production costs
Future production taxes
Future income taxes
Future net cash flows
10% discount to reflect timing of cash flows
Standardized measure of discounted future net cash flows

Year ended December 31,

2014

2013

2012

(In thousands)

$

$

$

$

$

$

4,667,678   $
(719,898)  
(880,427)  
(71,229)  
(693,154)  
2,302,970  
(875,803)  
1,427,167   $

1,657,708   $
(272,500)  
(274,428)  
(78,647)  
(172,691)  
859,442  
(280,976)  
578,466   $

—   $
—  
—  
—  
—  
—  
—  
—   $

331,505   $
(37,229)  
(58,096)  
(22,925)  
(48,547)  
164,708  
(94,462)  
70,246   $

754,720   $
(205,242)  
(291,988)  
—  
(11,250)  
246,240  
(152,494)  

93,746   $

—   $
—  
—  
—  
—  
—  
—  
—   $

954,833
(159,113)
(147,024)
(89,175)
(114,867)
444,654
(96,013)
348,641

592,669
(115,869)
(165,553)
(30,122)
(71,669)
209,456
(130,871)
78,585

—
—
—
—
—
—
—
—

In order to develop its proved undeveloped reserves according to the drilling schedule used by the engineers in Gulfport’s reserve

report, the Company will need to spend $221.0 million, $93.1 million and $215.4 million during years 2015, 2016 and 2017, respectively.

F-49

 
 
 
 
 
 
 
   
   
 
   
   
 
 
   
   
 
   
   
Table of Contents
Index to Financial Statements

Changes in Standardized Measure of Discounted Future Net Cash Flows Relating to Proved Oil and Gas Reserves

Sales and transfers of oil and gas produced, net of production costs
Net changes in prices, production costs, and development costs
Acquisition of oil and gas reserves in place
Extensions and discoveries
Previously estimated development costs incurred during the period
Revisions of previous quantity estimates, less related production costs
Sales of reserves in place
Accretion of discount
Net changes in income taxes
Change in production rates and other
Total change in standardized measure of discounted future net cash flows

Equity investment in Diamondback Energy, Inc. Changes in standardized
measure of discounted cash flows
Change in ownership interest in Diamondback
Sales and transfers of oil and gas produced, net of production costs
Net changes in prices, production costs, and development costs
Acquisition of oil and gas reserves in place
Extensions and discoveries
Previously estimated development costs incurred during the period
Revisions of previous quantity estimates, less related production costs
Accretion of discount
Net changes in income taxes
Change in production rates and other
Total change in standardized measure of discounted future net cash flows

Equity investment in Grizzly Oil Sands ULC Changes in standardized
measure of discounted cash flows
Sales and transfers of oil and gas produced, net of production costs
Net changes in prices, production costs, and development costs
Acquisition of oil and gas reserves in place
Extensions and discoveries
Previously estimated development costs incurred during the period
Revisions of previous quantity estimates, less related production costs
Accretion of discount
Net changes in income taxes
Change in production rates and other
Total change in standardized measure of discounted future net cash flows

F-50

$

$

$

$

$

$

Year ended December 31,

2014

2013

2012

(In thousands)

(530,098)   $
97,716  
14,266  
790,533  
68,227  
(37,801)  
—  
57,847  
(295,226)  
683,237  
848,701   $

—   $
—  
—  
—  
—  
—  
—  
—  
—  
—  
—   $

4,664   $

(76,518)  
—  
7,107  
—  
10,659  
14,946  
9,162  
(25,738)  
(55,718)   $

(197,559)   $
65,573  
—  
130,826  
43,478  
(3,591)  
—  
34,864  
(30,239)  
186,473  
229,825   $

(52,145)   $
(12,524)  
3,312  
21,968  
39,776  
5,517  
(9,143)  
4,175  
(12,137)  
2,862  
(8,339)   $

—   $
—  
—  
—  
—  
—  
—  
—  
—  
—   $

(194,893)
108,941
—
151,654
10,211
(10,504)
(214,867)
37,668
25,585
58,165
(28,040)

—
(11,601)
(14,596)
23,090
16,969
19,014
(4,897)
7,803
(26,866)
(8,358)
558

—
—
—
—
—
—
—
—
—
—

 
 
 
 
 
 
 
 
   
   
 
   
   
 
 
   
   
 
   
   
Table of Contents
Index to Financial Statements

20.

SELECTED QUARTERLY FINANCIAL DATA
(UNAUDITED)

The following table summarizes quarterly financial data for the years ended December 31, 2014 and 2013:

Revenues
Income from operations
Income tax expense
Net income
Income per share:
Basic
Diluted

Revenues
Income from operations
Income tax expense
Net income
Income per share:
Basic
Diluted

First
Quarter

Second
Quarter

Third
Quarter

Fourth
Quarter

2014

118,029   $
25,109  
49,247  
82,558  

0.97   $
0.96   $

(In thousands)

114,736   $
18,110  
31,461  
47,852  

0.56   $
0.56   $

2013

170,804   $
53,454  
4,876  
6,920  

0.08   $
0.08   $

267,697
129,458
67,757
110,073

1.29
1.28

First
Quarter

Second
Quarter

Third
Quarter

Fourth
Quarter

55,000   $
14,944  
28,195  
44,559  

0.61   $
0.61   $

(In thousands)

70,434   $
22,456  
25,514  
43,828  

0.57   $
0.56   $

69,252   $
15,137  
23,400  
40,527  

0.52   $
0.52   $

68,067
2,926
21,027
24,278

0.30
0.30

  $

  $
  $

  $

  $
  $

21.    SUBSEQUENT EVENTS

In January and February of 2015, the Company entered into fixed price swaps for 1,000 barrels of oil per day at a weighted average
price of $62.25 per barrel. For the period of September 2015 through December 2015, the Company entered into fixed price swaps for 30,000
MMBtu of natural gas per day at a weighted average price of $3.40 per MMBtu. For the period from January 2016 through December 2017,
the Company entered into fixed price swaps for 80,000 MMBtu of natural gas per day at a weighted average price of $3.45 per MMBtu. For
the period from January 2018 through December 2018, the Company entered into fixed price swaps for 30,000 MMBtu of natural gas per day
at a weighted average price of $3.40 per MMBtu. The Company's fixed price swap contracts are tied to the commodity prices on NYMEX.
The Company will receive the fixed price amount stated in the contract and pay to its counterparty the current market price as listed on
NYMEX for natural gas.

In February 2015, the Company entered into natural gas basis swap positions, which settle on the pricing index to basis differential of
MichCon to the NYMEX Henry Hub natural gas price for 30,000 MMBtu per day at a hedge differential of $.02 for the period from March
2015 through December 2016 and for 10,000 MMBtu per day at a hedge differential of $.01 for the period from March 2015 through
December 2016.

F-51

 
 
 
 
 
 
 
 
 
 
 
 
 
   
   
   
   
 
   
   
   
   
 
 
 
 
 
 
 
 
 
 
 
 
   
   
   
   
 
    
Table of Contents
Index to Financial Statements

ITEM 6.

EXHIBITS

Exhibit
Number

Description

2.1

3.1

3.2

3.3

3.4

3.5

3.6

4.1

4.2

4.3

4.4

4.5

10.1+

10.2+

10.3+

10.4+

10.5+

10.6+

Contribution Agreement, dated May 7, 2012, by and between the Company and Diamondback Energy, Inc. (incorporated
by reference to Exhibit 10.1 to the Form 8-K, File No. 000-19514, filed by the Company with the SEC on May 8, 2012).

Restated Certificate of Incorporation (incorporated by reference to Exhibit 3.1 to the Form 8-K, File No. 000-19514, filed
by the Company with the SEC on April 26, 2006).

Certificate of Amendment No. 1 to Restated Certificate of Incorporation (incorporated by reference to Exhibit 3.2 to Form
10-Q, File No. 000-19514, filed by the Company with the SEC on November 6, 2009).

Certificate of Amendment No. 2 to Restated Certificate of Incorporation (incorporated by reference to Exhibit 3.1 to the
Form 8-K, File No. 000-19514, filed by the Company with the SEC on July 23, 2013).

Amended and Restated Bylaws (incorporated by reference to Exhibit 3.2 to the Form 8-K, File No. 000-19514, filed by
the Company with the SEC on July 12, 2006).

First Amendment to the Amended and Restated Bylaws (incorporated by reference to Exhibit 3.2 to the Form 8-K, File
No. 000-19514, filed by the Company with the SEC on July 23, 2013).

Second Amendment to the Amended and Restated Bylaws of the Company (incorporated by reference to Exhibit 3.1 to
the Form 8-K, File No. 000-19514, filed by the Company with the SEC on May 2, 2014).

Form of Common Stock certificate (incorporated by reference to Exhibit 4.1 to Amendment No. 2 to the Registration
Statement on Form SB-2, File No. 333-115396, filed by the Company with the SEC on July 22, 2004).

Indenture, dated as of October 17, 2012, among Gulfport Energy Corporation, subsidiary guarantors party thereto and
Wells Fargo Bank, National Association, as trustee (including the form of Gulfport Energy Corporation's 7.750% Senior
Note Due November 1, 2020) (incorporated by reference to Exhibit 4.1 to the Form 8-K, File No. 000-19514, filed by the
Company with the SEC on October 23, 2012).

First Supplemental Indenture, dated December 21, 2012, among Gulfport Energy Corporation, subsidiary guarantors
party thereto and Wells Fargo Bank, National Association, as trustee (incorporated by reference to Exhibit 4.2 to the Form
8-K, File No. 000-19514, filed by the Company with the SEC on December 26, 2012).

Second Supplemental Indenture, dated August 18, 2014, among Gulfport Energy Corporation, the subsidiary guarantors
party thereto and Wells Fargo Bank, N.A., as trustee (incorporated by reference to Exhibit 4.3 to the Form 8-K, File No.
000-19514, filed by the Company with the SEC on August 19, 2014).

Registration Rights Agreement, dated as of August 18, 2014, among Gulfport Energy Corporation, the subsidiary
guarantors party thereto and Credit Suisse Securities (USA) LLC, as representative of the several initial purchasers
(incorporated by reference to Exhibit 4.4 to the Form 8-K, File No. 000-19514, filed by the Company with the SEC on
August 19, 2014).

2013 Restated Stock Incentive Plan (incorporated by reference to Exhibit 10.1 to the Form S-4, File No. 333-189992,
filed by the Company with the SEC on July 17, 2013).

2014 Executive Annual Incentive Compensation Plan (incorporated by reference to Exhibit 10.1 to the Form 8-K, File No.
000-19514, filed by the Company with the SEC on April 7, 2014).

Form of Stock Option Agreement (incorporated by reference to Exhibit 10.2 to Form 8-K, File No. 000-19514, filed by
the Company with the SEC on April 26, 2006).

Form of Restricted Stock Award Agreement (incorporated by reference to Exhibit 10.3 to the Form 10-K, File No. 000-
19514, filed by the Company with the SEC on February 28, 2014).

Consulting Agreement, effective as of June 14, 2013, by and between the Company and Mike Liddell (incorporated by
reference to Exhibit 10.1 to the Form 8-K, File No. 000-19514, filed by the Company with the SEC on June 19, 2013).

Separation and Release Agreement, dated as of January 31, 2014, by and between the Company and James D. Palm
(incorporated by reference to Exhibit 10.1 to the Form 8-K, File No. 000-19514, filed by the Company with the SEC on
February 4, 2014).

E-1

 
 
 
 
 
 
   
 
 
 
 
 
 
 
 
 
 
 
   
 
 
   
 
 
   
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
Table of Contents
Index to Financial Statements

10.7+

10.8

10.9

10.10

10.11#

10.12#

10.13+

10.14

Employment Agreement, entered into on April 30, 2014, by and between Gulfport Energy Corporation and Michael G.
Moore (incorporated by reference to Exhibit 10.2 to the Registration Statement on Form S-4/A, File No. 333-199905,
filed by the Company with the SEC on February 3, 2015).

Amended and Restated Credit Agreement, dated as of December 27, 2013, by and among the Company, as borrower, The
Bank of Nova Scotia, as administrative agent, sole lead arranger and sole bookrunner, Amegy Bank National Association,
as syndication agent, KeyBank National Association, as documentation agent, and the other lenders party thereto
(incorporated by reference to Exhibit 10.1 to Form 8-K, File No. 000-19514, filed by the Company with the SEC on
January 3, 2014).

First Amendment to Amended and Restated Credit Agreement, dated as of April 23, 2014, among Gulfport Energy
Corporation, as borrower, The Bank of Nova Scotia, as administrative agent, sole lead arranger and sole bookrunner,
Amegy Bank National Association, as syndication agent, KeyBank National Association, as documentation agent, and the
other lenders party thereto (incorporated by reference to Exhibit 10.1 to Form 8-K, File No. 000-19514, filed by the
Company with the SEC on April 28, 2014).

Second Amendment to Amended and Restated Credit Agreement, dated as of November 26, 2014, among Gulfport
Energy Corporation, as borrower, The Bank of Nova Scotia, as administrative agent, and the lenders party thereto
(incorporated by reference to Exhibit 10.1 to Form 8-K, File No. 000-19514, filed by the Company with the SEC on
December 3, 2014).

Sand Supply Agreement, effective as of October 1, 2014, by and between Muskie Proppant LLC and Gulfport Energy
Corporation (incorporated by reference to Exhibit 10.1 to the Form 10-Q, File No. 000-19514, filed by the Company with
the SEC on November 7, 2014).

Amended and Restated Master Services Agreement, effective as of October 1, 2014, by and between Gulfport Energy
Corporation and Stingray Pressure Pumping LLC (incorporated by reference to Exhibit 10.2 to the Form 10-Q, File No.
000-19514, filed by the Company with the SEC on November 7, 2014).

Form of Indemnification Agreement (incorporated by reference to Exhibit 10.1 to the Registration Statement on Form S-4,
File No. 333-199905, filed by the Company with the SEC on November 6, 2014).

Investor Rights Agreement, dated as of October 11, 2012, between Gulfport Energy Corporation and Diamondback
Energy, Inc. (incorporated by reference to Exhibit 10.1 to the Form 8-K, File No. 000-19514, filed by the Company with
the SEC on October 17, 2012).

14

Code of Ethics (incorporated by reference to Exhibit 14 of Form 8-K, File No. 000-19514, filed by the Company with the
SEC on February 14, 2006).

21*

  Subsidiaries of the Registrant.

23.1*

23.2*

23.3*

23.4*

31.1*

31.2*

32.1**

32.2**

99.1*

99.2*

  Consent of Grant Thornton LLP.

  Consent of Ryder Scott Company.

  Consent of Netherland, Sewell & Associates, Inc.

  Consent of Grant Thornton LLP with respect to financial statements of Diamondback Energy, Inc.

Certification of Chief Executive Officer of the Registrant pursuant to Rule 13a-14(a) promulgated under the Securities
Exchange Act of 1934, as amended.

Certification of Chief Financial Officer of the Registrant pursuant to Rule 13a-14(a) promulgated under the Securities
Exchange Act of 1934, as amended.

Certification of Chief Executive Officer of the Registrant pursuant to Rule 13a-14(b) promulgated under the Securities
Exchange Act of 1934, as amended, and Section 1350 of Chapter 63 of Title 18 of the United States Code.

Certification of Chief Financial Officer of the Registrant pursuant to Rule 13a-14(b) promulgated under the Securities
Exchange Act of 1934, as amended, and Section 1350 of Chapter 63 of Title 18 of the United States Code.

  Report of Ryder Scott Company.

  Report of Netherland, Sewell & Associates, Inc.

101.INS*

  XBRL Instance Document.

101.SCH*

  XBRL Taxonomy Extension Schema Document.

101.CAL*

  XBRL Taxonomy Extension Calculation Linkbase Document.

E-2

 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
 
   
 
   
 
   
 
   
 
   
 
   
 
 
 
 
 
 
 
 
 
 
 
   
 
 
 
   
 
 
 
   
 
 
Table of Contents
Index to Financial Statements

101.DEF*

  XBRL Taxonomy Extension Definition Linkbase Document.

101.LAB*

  XBRL Taxonomy Extension Labels Linkbase Document.

101.PRE*

  XBRL Taxonomy Extension Presentation Linkbase Document.

*

**

+

#

Filed herewith.

Furnished herewith, not filed.

Management contract, compensatory plan or arrangement.

Confidential treatment with respect to certain portions of this agreement was granted by the SEC on January 16, 2015,
which portions have been omitted and filed separately with the SEC.

E-3

 
   
 
 
SUBSIDIARIES OF GULFPORT ENERGY CORPORATION

Exhibit 21

Name of Subsidiary

Grizzly Holdings, Inc.

Jaguar Resources LLC
Puma Resources, Inc.
Gator Marine, Inc.
Gator Marine Ivanhoe, Inc.
Westhawk Minerals LLC

  Jurisdiction of Organization

Delaware

  Delaware
  Delaware
  Delaware
  Delaware
  Delaware

 
 
   
 
 
 
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

We have issued our reports dated February 27, 2015, with respect to the consolidated financial statements and internal control over financial
reporting included in the Annual Report of Gulfport Energy Corporation on Form 10-K for the year ended December 31, 2014. We hereby
consent to the incorporation by reference of said reports in the Registration Statements of Gulfport Energy Corporation on Forms S-8 (File
No. 333-135728, effective July 12, 2006; File No. 333-129178, effective October 21, 2005; and File No. 333-55738, effective February 16,
2001), and on Form S-3ASR (File No. 333-192113, automatically effective November 6, 2013).

Exhibit 23.1

/s/ GRANT THORNTON LLP

Oklahoma City, OK
February 27, 2015

 
 
CONSENT OF RYDER SCOTT COMPANY, L.P.

Exhibit 23.2

We have issued our report dated January 16, 2015 for the year ended December 31, 2014 on estimates of proved reserves and future net cash
flows of certain oil and natural gas properties located in the Utica Shale of Eastern Ohio of Gulfport Energy Corporation (“Gulfport”). As
independent oil and gas consultants, we hereby consent
to the inclusion of our report and the information contained therein and information from our prior reserve reports in this Annual Report on
Form 10-K of Gulfport (this “Annual Report”) and to all references to our firm in this Annual Report. We hereby also consent to the
incorporation by reference of such reports and the information contained therein in the Registration Statements of Gulfport on Forms S-8 (File
No. 333-135728, effective July 12, 2006; File No. 333-129178, effective October 21, 2005; and File No. 333-55738, effective February 16,
2001), and on Form S-3ASR (File No. 333-192113, automatically effective November 6, 2013).

RYDER SCOTT COMPANY, L.P.

/s/ RYDER SCOTT COMPANY,, L.P.
RYDER SCOTT COMPANY, L.P. TBPE Firm Registration No. F-1580

February 27, 2015
Oklahoma City, Oklahoma

 
CONSENT OF NETHERLAND, SEWELL & ASSOCIATES, INC.

Exhibit 23.3

We hereby consent to the inclusion in the Form 10-K of Gulfport Energy Corporation (the “Form 10-K”) of our report dated January 14,
2015 on oil and gas reserves of Gulfport Energy Corporation and its subsidiaries as of December 31, 2014 located in Colorado and Louisiana
and information from our prior reserve reports, to all references to our firm included in the Form 10-K and to the incorporation by reference of
all such reports in the Registration Statements of Gulfport Energy Corporation on Forms S-8 (File No. 333-135728, effective July 12, 2006;
File No. 333-129178, effective October 21, 2005; and File No. 333-55738, effective February 16, 2001), and on Form S-3ASR (File No.
333-192113, automatically effective November 6, 2013).

NETHERLAND, SEWELL & ASSOCIATES, INC.

                    By: /s/ J. CARTER HENSON, JR.

J. Carter Henson, Jr., P.E.
Senior Vice President

Houston, Texas
February 27, 2015

CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

Exhibit 23.4

We have issued our report dated February 19, 2015, with respect to the consolidated financial statements included in the Annual Report of
Diamondback  Energy,  Inc.  on  Form  10-K  for  the  year  ended  December  31,  2014  and  incorporated  by  reference  in  the  Annual  Report  of
Gulfport Energy Corporation on Form 10-K for the year ended December 31, 2014. We hereby consent to the incorporation by reference of
said report in the Registration Statements of Gulfport Energy Corporation on Forms S-8 (File No. 333-135728, effective July 12, 2006; File
No.  333-129178,  effective  October  21,  2005;  and  File  No.  333-55738,  effective  February  16,  2001),  on  Form  S-3  (File  No.  333-168180,
effective July 28, 2010) and on Form S-3ASR (File No. 333-175435, automatically effective July 11, 2011).

/s/ GRANT THORNTON LLP

Oklahoma City, Oklahoma
February 27, 2015

Exhibit 31.1

I, Michael G. Moore, Chief Executive Officer of Gulfport Energy Corporation, certify that:

1. I have reviewed this Annual Report on Form 10-K of Gulfport Energy Corporation;

CERTIFICATION

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to
make the statement made, in light of the circumstances under which such statements were made, not misleading with respect to the period
covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material
respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer and I am responsible for establishing and maintaining disclosure controls and procedures (as defined
in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in the Exchange Act Rules 13a-15(f)
and 15d-15(f)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our
supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known
to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed
under our super    vision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of
financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions
about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on
such evaluation; and

(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the

registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially
affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial
reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent
functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal controls over financial reporting which
are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information;
and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s

internal controls over financial reporting.

Date: February 27, 2015

/s/ Michael G. Moore
Michael G. Moore
Chief Executive Officer and President

 
 
 
 
Exhibit 31.2

I, Aaron Gaydosik, Chief Financial Officer of Gulfport Energy Corporation, certify that:

1. I have reviewed this Annual Report on Form 10-K of Gulfport Energy Corporation;

CERTIFICATION

2. Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to
make the statement made, in light of the circumstances under which such statements were made, not misleading with respect to the period
covered by this report;

3. Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material
respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report;

4. The registrant’s other certifying officer and I am responsible for establishing and maintaining disclosure controls and procedures (as defined
in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in the Exchange Act Rules 13a-15(f)
and 15d-15(f)) for the registrant and have:

(a) Designed such disclosure controls and procedures, or caused such disclosure controls and procedures to be designed under our
supervision, to ensure that material information relating to the registrant, including its consolidated subsidiaries, is made known
to us by others within those entities, particularly during the period in which this report is being prepared;

(b) Designed such internal control over financial reporting, or caused such internal control over financial reporting to be designed
under our supervision, to provide reasonable assurance regarding the reliability of financial reporting and the preparation of
financial statements for external purposes in accordance with generally accepted accounting principles;

(c) Evaluated the effectiveness of the registrant’s disclosure controls and procedures and presented in this report our conclusions
about the effectiveness of the disclosure controls and procedures, as of the end of the period covered by this report based on
such evaluation; and

(d) Disclosed in this report any change in the registrant’s internal control over financial reporting that occurred during the

registrant’s most recent fiscal quarter (the registrant’s fourth fiscal quarter in the case of an annual report) that has materially
affected, or is reasonably likely to materially affect, the registrant’s internal control over financial reporting; and

5. The registrant’s other certifying officers and I have disclosed, based on our most recent evaluation of internal control over financial
reporting, to the registrant’s auditors and the audit committee of registrant’s board of directors (or persons performing the equivalent
functions):

(a) All significant deficiencies and material weaknesses in the design or operation of internal controls over financial reporting which
are reasonably likely to adversely affect the registrant’s ability to record, process, summarize and report financial information;
and

(b) Any fraud, whether or not material, that involves management or other employees who have a significant role in the registrant’s

internal controls over financial reporting.

Date: February 27, 2015

/s/ Aaron Gaydosik
Aaron Gaydosik
Chief Financial Officer

 
 
 
CERTIFICATION OF PERIODIC REPORT

Exhibit 32.1

I, Michael G. Moore, Chief Executive Officer of Gulfport Energy Corporation (the “Company”), certify, pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350, that, to the best of my knowledge:

(1) the Annual Report on Form10-K of the Company for the year ended December 31, 2014 (the “Report”) fully complies with the

requirements of Section 13 (a) or 15(d) of the Securities Exchange Act of 1934 (15 U.S.C. 78m(a) or 78o(d)); and

(2) the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of

the Company.

Dated: February 27, 2015

A signed original of this written statement required by Section 906 has been provided to the Company and will be retained by the

Company and furnished to the Securities and Exchange Commission or its staff upon request.

/s/ Michael G. Moore
Michael G. Moore
Chief Executive Officer and President

 
 
 
 
CERTIFICATION OF PERIODIC REPORT

Exhibit 32.2

I, Aaron Gaydosik, Chief Financial Officer of Gulfport Energy Corporation (the “Company”), certify, pursuant to Section 906 of the
Sarbanes-Oxley Act of 2002, 18 U.S.C. Section 1350, that, to the best of my knowledge:

(1) the Annual Report on Form 10-K of the Company for the year ended December 31, 2014 (the “Report”) fully complies with the

requirements of Section 13 (a) or 15(d) of the Securities Exchange Act of 1934 (15 U.S.C. 78m(a) or 78o(d)); and

(2) the information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of

the Company.

Dated: February 27, 2015

A signed original of this written statement required by Section 906 has been provided to the Company and will be retained by the

Company and furnished to the Securities and Exchange Commission or its staff upon request.

/s/ Aaron Gaydosik
Aaron Gaydosik
Chief Financial Officer

 
 
 
 
RYDER SCOTT COMPANY PETROLEUM CONSULTANTS

Exhibit 99.1

January 16, 2015

Gulfport Energy Corporation
14313 N. May, Suite 100
Oklahoma City, Oklahoma 73134

Gentlemen:

At your request, Ryder Scott Company, L.P. (Ryder Scott) has prepared an estimate of the proved reserves,
future production, and income attributable to certain leasehold interests of Gulfport Energy Corporation (Gulfport) as
of December 31, 2014. The subject properties are located in the state of Ohio. The reserves and income data were
estimated  based  on  the  definitions  and  disclosure  guidelines  of  the  United  States  Securities  and  Exchange
Commission  (SEC)  contained  in  Title  17,  Code  of  Federal  Regulations,  Modernization  of  Oil  and  Gas  Reporting,
Final Rule released January 14, 2009 in the Federal Register (SEC regulations). Our third party study, completed on
January 12, 2015, and presented herein, was prepared for public disclosure by Gulfport in filings made with the SEC
in accordance with the disclosure requirements set forth in the SEC regulations.

The  properties  evaluated  by  Ryder  Scott  represent  100  percent  of  the  total  net  proved  liquid  hydrocarbon
reserves and 100 percent of the total net proved gas reserves of Gulfport in the Ohio Utica Shale as of December
31, 2014. The results of this study are summarized below.

SEC PARAMETERS
Estimated Net Reserves and Income Data
Certain Leasehold Interests of
Gulfport Energy Corporation

As of December 31, 2014

Developed
Producing

Proved

Undeveloped

Total
Proved

2,143  
12,379  
343,222  
71,726  

3,269  
13,889  
373,683  
79,438  

1,989,720  
420,576  
1,569,144  

1,094,346  

$

$

$

2,254,206  
1,002,277  
1,251,929  

595,373  

$

$

$

$

$

5,412
26,268
716,905
151,164

4,243,926
1,422,853
2,821,073

1,689,719

Net Remaining Reserves
  Oil/Condensate - Mbbl
  Plant Products - Mbbl
  Gas - MMCF
  MBOE

Income Data ($M)
  Future Gross Revenue
  Deductions
  Future Net Income (FNI)

  Discounted FNI @ 10%

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Liquid  hydrocarbons  are  expressed  in  thousands  of  standard  42  gallon  barrels  (Mbbl). All  gas  volumes  are
reported on an  “as  sold  basis”  expressed  in  millions  of  cubic  feet  (MMCF)  at  the  official  temperature  and  pressure
bases  of  the  state  of  Ohio. The  net  remaining  reserves  are  also  shown  herein  on  an  equivalent  unit  basis  wherein
natural  gas  is  converted  to  oil  equivalent  using  a  factor  of  6,000  cubic  feet  of  natural  gas  per  one  barrel  of  oil
equivalent. MBOE  means  thousands  of  barrels  of  oil  equivalent. In  this  report,  the  revenues,  deductions,  and
income data are expressed as thousands of U.S. dollars ($M).

The estimated reserves and future net income amounts presented in this report, as of December 31, 2014,
are  related  to  hydrocarbon  prices. The  hydrocarbon  prices  used  in  the  preparation  of  this  report  are  based  on  the
average  prices  during  the  12-month  period  prior  to  the  “as  of  date”  of  this  report,  determined  as  the  unweighted
arithmetic  averages  of  the  prices  in  effect  on  the  first-day-of-the-month  for  each  month  within  such  period,  unless
prices were defined by contractual arrangements, as required by the SEC regulations. Actual future prices may vary
significantly from the prices required by SEC regulations; therefore, volumes of reserves actually recovered and the
amounts of income actually received may differ significantly from the estimated quantities presented in this report.

The  estimates  of  the  reserves,  future  production,  and  income  attributable  to  properties  in  this  report  were
prepared  using  the  economic  software  package  AriesTM  System  Petroleum  Economic  Evaluation  Software,  a
copyrighted  program  of  Halliburton. The  program  was  used  at  the  request  of  Gulfport. Ryder  Scott  has  found  this
program  to  be  generally  acceptable,  but  notes  that  certain  summaries  and  calculations  may  vary  due  to  rounding
and  may  not  exactly  match  the  sum  of  the  properties  being  summarized. Furthermore,  one  line  economic
summaries  may  vary  slightly  from  the  more  detailed  cash  flow  projections  of  the  same  properties,  also  due  to
rounding. The rounding differences are not material.

The  future  gross  revenue  is  after  the  deduction  of  production  taxes. The  deductions  incorporate  the  normal
direct  costs  of  operating  the  wells,  ad  valorem  taxes,  and  development  costs. The future net income is before the
deduction  of  state  and  federal  income  taxes  and  general  administrative  overhead,  and  has  not  been  adjusted  for
outstanding  loans  that  may  exist,  nor  does  it  include  any  adjustment  for  cash  on  hand  or  undistributed  income.
Liquid  hydrocarbon  reserves  account  for  approximately  40.5  percent  and  gas  reserves  account  for  the  remaining
59.5 percent of total future gross revenue from proved reserves.

The  discounted  future  net  income  shown  above  was  calculated  using  a  discount  rate  of  10  percent  per
annum  compounded  monthly. Future  net  income  was  discounted  at  four  other  discount  rates  which  were  also
compounded monthly. These results are shown in summary form as follows.

Discount Rate
Percent

  5
15
20
25

Discounted Future Net Income ($M)
As of December 31, 2014
Total
Proved

$2,114,525
$1,409,936
$1,212,949
$1,067,208

The results shown above are presented for your information and should not be construed as our estimate of

fair market value.

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Reserves Included in This Report

The  proved  reserves  included  herein  conform  to  the  definition  as  set  forth  in  the  Securities  and  Exchange
Commission’s  Regulations  Part  210.4-10(a). An  abridged  version  of  the  SEC  reserves  definitions  from  210.4-10(a)
entitled “Petroleum Reserves Definitions” is included as an attachment to this report.

The various proved reserve status categories are defined under the attachment entitled “Petroleum Reserves

Status Definitions and Guidelines” in this report.

No attempt was made to quantify or otherwise account for any accumulated gas production imbalances that
may  exist. The  proved  gas  volumes  presented  herein  do  not  include  volumes  of  gas  consumed  in  operations  as
reserves.

Reserves  are  “estimated  remaining  quantities  of  oil  and  gas  and  related  substances  anticipated  to  be
economically  producible,  as  of  a  given  date,  by  application  of  development  projects  to  known  accumulations.” All
reserve  estimates  involve  an  assessment  of  the  uncertainty  relating  the  likelihood  that  the  actual  remaining
quantities recovered will be greater or less than the estimated quantities determined as of the date the estimate is
made. The uncertainty depends chiefly on the amount of reliable geologic and engineering data available at the time
of the estimate and the interpretation of these data. The relative degree of uncertainty may be conveyed by placing
reserves  into  one  of  two  principal  classifications,  either  proved  or  unproved. Unproved  reserves  are  less  certain  to
be recovered than proved reserves, and may be further sub-classified as probable and possible reserves to denote
progressively  increasing  uncertainty  in  their  recoverability. At  Gulfport’s  request,  this  report  addresses  only  the
proved reserves attributable to the properties evaluated herein.

Proved  oil  and  gas  reserves  are  “those  quantities  of  oil  and  gas  which,  by  analysis  of  geoscience  and
engineering  data,  can  be  estimated  with  reasonable  certainty  to  be  economically  producible  from  a  given  date
forward.” The  proved  reserves  included  herein  were  estimated  using  deterministic  methods. The  SEC  has  defined
reasonable  certainty  for  proved  reserves,  when  based  on  deterministic  methods,  as  a  “high  degree  of  confidence
that the quantities will be recovered.”

Proved  reserve  estimates  will  generally  be  revised  only  as  additional  geologic  or  engineering  data  become
available  or  as  economic  conditions  change. For  proved  reserves,  the  SEC  states  that  “as  changes  due  to
increased  availability  of  geoscience  (geological,  geophysical,  and  geochemical),  engineering,  and  economic  data
are  made  to  the  estimated  ultimate  recovery  (EUR)  with  time,  reasonably  certain  EUR  is  much  more  likely  to
increase or remain constant than to decrease.” Moreover, estimates of proved reserves may be revised as a result
of future operations, effects of regulation by governmental agencies or geopolitical or economic risks. Therefore,  the
proved  reserves  included  in  this  report  are  estimates  only  and  should  not  be  construed  as  being  exact  quantities,
and  if  recovered,  the  revenues  therefrom,  and  the  actual  costs  related  thereto,  could  be  more  or  less  than  the
estimated amounts.

Gulfport’s  operations  may  be  subject  to  various  levels  of  governmental  controls  and  regulations. These
controls and regulations may include, but may not be limited to, matters relating to land tenure and leasing, the legal
rights  to  produce  hydrocarbons,  drilling  and  production  practices,  environmental  protection,  marketing  and  pricing
policies,  royalties,  various  taxes  and  levies  including  income  tax  are  subject  to  change  from  time  to  time. Such
changes  in  governmental  regulations  and  policies  may  cause  volumes  of  proved  reserves  actually  recovered  and
amounts of proved income actually received to differ significantly from the estimated quantities.

The  estimates  of  proved  reserves  presented  herein  were  based  upon  a  detailed  study  of  the  properties  in
which  Gulfport  owns  an  interest;  however,  we  have  not  made  any  field  examination  of  the  properties. No
consideration was given in this report to potential environmental liabilities that may exist nor

were  any  costs  included  for  potential  liabilities  to  restore  and  clean  up  damages,  if  any,  caused  by  past  operating
practices.

Estimates of Reserves

The  estimation  of  reserves  involves  two  distinct  determinations. The  first  determination  results  in  the
estimation of the quantities of recoverable oil and gas and the second determination results in the estimation of the
uncertainty associated with those estimated quantities in accordance with the definitions set forth by the Securities
and Exchange Commission’s Regulations Part 210.4-10(a). The process of estimating the quantities of recoverable
oil  and  gas  reserves  relies  on  the  use  of  certain  generally  accepted  analytical  procedures. These  analytical
procedures  fall  into  three  broad  categories  or  methods:  (1)  performance-based  methods;  (2)  volumetric-based
methods; and (3) analogy. These methods may be used singularly or in combination by the reserve evaluator in the
process  of  estimating  the  quantities  of  reserves. Reserve  evaluators  must  select  the  method  or  combination  of
methods  which  in  their  professional  judgment  is  most  appropriate  given  the  nature  and  amount  of  reliable
geoscience  and  engineering  data  available  at  the  time  of  the  estimate,  the  established  or  anticipated  performance
characteristics of the reservoir being evaluated and the stage of development or producing maturity of the property.

In  many  cases,  the  analysis  of  the  available  geoscience  and  engineering  data  and  the  subsequent
interpretation  of  this  data  may  indicate  a  range  of  possible  outcomes  in  an  estimate,  irrespective  of  the  method
selected  by  the  evaluator. When a range in the quantity of reserves is identified, the evaluator must determine the
uncertainty associated with the incremental quantities of the reserves. If the reserve quantities are estimated using
the  deterministic  incremental  approach,  the  uncertainty  for  each  discrete  incremental  quantity  of  the  reserves  is
addressed  by  the  reserve  category  assigned  by  the  evaluator. Therefore,  it  is  the  categorization  of  reserve
quantities  as  proved,  probable  and/or  possible  that  addresses  the  inherent  uncertainty  in  the  estimated  quantities
reported. For  proved  reserves,  uncertainty  is  defined  by  the  SEC  as  reasonable  certainty  wherein  the  “quantities
actually recovered are much more likely than not to be achieved.” The SEC states that “probable reserves are those
additional  reserves  that  are  less  certain  to  be  recovered  than  proved  reserves  but  which,  together  with  proved
reserves,  are  as  likely  as  not  to  be  recovered.” The  SEC  states  that  “possible  reserves  are  those  additional
reserves  that  are  less  certain  to  be  recovered  than  probable  reserves  and  the  total  quantities  ultimately  recovered
from  a  project  have  a  low  probability  of  exceeding  proved  plus  probable  plus  possible  reserves.” All  quantities  of
reserves within the same reserve category must meet the SEC definitions as noted above.

Estimates  of  reserves  quantities  and  their  associated  reserve  categories  may  be  revised  in  the  future  as
additional geoscience or engineering data become available. Furthermore, estimates of reserves quantities and their
associated  reserve  categories  may  also  be  revised  due  to  other  factors  such  as  changes  in  economic  conditions,
results  of  future  operations,  effects  of  regulation  by  governmental  agencies  or  geopolitical  or  economic  risks  as
previously noted herein.

The proved reserves for the properties included herein were estimated by performance methods, analogy, or
a  combination  of  these  methods.  Approximately  90  percent  of  the  proved  producing  reserves  attributable  to
producing  wells  and/or  reservoirs  were  estimated  by  performance  methods. These  performance  methods  include,
but may not be limited to, decline curve analysis which utilized extrapolations of historical production and pressure
data  available  through  November  2014  in  those  cases  where  such  data  were  considered  to  be  definitive. The  data
utilized  in  this  analysis  were  furnished  to  Ryder  Scott  by  Gulfport  and  were  considered  sufficient  for  the  purpose
thereof. The remaining 10 percent of the proved producing reserves were estimated by analogy, or a combination of
analogy  and  performance. These  methods  were  used  where  there  were  inadequate  historical  performance  data  to
establish  a  definitive  trend  and  where  the  use  of  production  performance  data  alone  as  a  basis  for  the  reserve
estimates was considered to be inappropriate.

All  of  the  proved  undeveloped  reserves  included  herein  were  estimated  by  the  analogy  method. The  data

utilized from the analogues were considered sufficient for the purpose thereof.

To  estimate  economically  recoverable  proved  oil  and  gas  reserves  and  related  future  net  cash  flows,  we
consider  many  factors  and  assumptions  including,  but  not  limited  to,  the  use  of  reservoir  parameters  derived  from
geological, geophysical and engineering data that cannot be measured directly, economic criteria based on current
costs  and  SEC  pricing  requirements,  and  forecasts  of  future  production  rates. Under  the  SEC  regulations  210.4-
10(a)(22)(v) and (26), proved reserves must be anticipated to be economically producible from a given date forward
based  on  existing  economic  conditions  including  the  prices  and  costs  at  which  economic  producibility  from  a
reservoir is to be determined. While it may reasonably be anticipated that the future prices received for the sale of
production and the operating costs and other costs relating to such production may increase or decrease from those
under  existing  economic  conditions,  such  changes  were,  in  accordance  with  rules  adopted  by  the  SEC,  omitted
from consideration in making this evaluation.

Gulfport  has  informed  us  that  they  have  furnished  us  all  of  the  material  accounts,  records,  geological  and
engineering data, and reports and other data required for this investigation. In preparing our forecast of future proved
production  and  income,  we  have  relied  upon  data  furnished  by  Gulfport  with  respect  to  property  interests  owned,
production  and  well  tests  from  examined  wells,  normal  direct  costs  of  operating  the  wells  or  leases,  other  costs
such  as  transportation  and/or  processing  fees,  ad  valorem  and  production  taxes,  and  development  costs,  product
prices  based  on  the  SEC  regulations,  adjustments  or  differentials  to  product  prices,  geological  structural  and
isochore maps, well logs, core analyses, and pressure measurements. Ryder Scott reviewed such factual data for
its reasonableness; however, we have not conducted an independent verification of the data furnished by Gulfport.
We consider the factual data used in this report appropriate and sufficient for the purpose of preparing the estimates
of reserves and future net revenues herein.

In  summary,  we  consider  the  assumptions,  data,  methods  and  analytical  procedures  used  in  this  report
appropriate for the purpose hereof, and we have used all such methods and procedures that we consider necessary
and appropriate to prepare the estimates of reserves herein. The  proved  reserves  included  herein  were  determined
in  conformance  with  the  United  States  Securities  and  Exchange  Commission  (SEC)  Modernization  of  Oil  and  Gas
Reporting; Final Rule, including all references to Regulation S-X and Regulation S-K, referred to herein collectively
as  the  “SEC  Regulations.” In  our  opinion,  the  proved  reserves  presented  in  this  report  comply  with  the  definitions,
guidelines and disclosure requirements as required by the SEC regulations.

Future Production Rates

For  wells  currently  on  production,  our  forecasts  of  future  production  rates  are  based  on  historical
performance  data. If  no  production  decline  trend  has  been  established,  future  production  rates  were  held  constant,
or adjusted for the effects of curtailment where appropriate, until a decline in ability to produce was anticipated. An
estimated rate of decline was then applied to depletion of the reserves. If a decline trend has been established, this
trend was used as the basis for estimating future production rates.

Test  data  and  other  related  information  were  used  to  estimate  the  anticipated  initial  production  rates  for
those  locations  that  are  not  currently  producing. For  reserves  not  yet  on  production,  sales  were  estimated  to
commence  at  an  anticipated  date  furnished  by  Gulfport. Locations  that  are  not  currently  producing  may  start
producing earlier or later than anticipated in our estimates due to unforeseen factors causing a change in the timing
to  initiate  production. Such  factors  may  include  delays  due  to  weather,  the  availability  of  rigs,  the  sequence  of
drilling, completing and/or recompleting wells and/or constraints set by regulatory bodies.

The  future  production  rates  from  wells  currently  on  production  or  wells  or  locations  that  are  not  currently

producing may be more or less than estimated because of changes including, but not limited to,

reservoir  performance,  operating  conditions  related  to  surface  facilities,  compression  and  artificial  lift,  pipeline
capacity  and/or  operating  conditions,  producing  market  demand  and/or  allowables  or  other  constraints  set  by
regulatory bodies.

Hydrocarbon Prices

The hydrocarbon prices used herein are based on SEC price parameters using the average prices during the
12-month  period  prior  to  the  “as  of  date”  of  this  report,  determined  as  the  unweighted  arithmetic  averages  of  the
prices  in  effect  on  the  first-day-of-the-month  for  each  month  within  such  period,  unless  prices  were  defined  by
contractual  arrangements. For  hydrocarbon  products  sold  under  contract,  the  contract  prices,  including  fixed  and
determinable  escalations,  exclusive  of  inflation  adjustments,  were  used  until  expiration  of  the  contract. Upon
contract  expiration,  the  prices  were  adjusted  to  the  12-month  unweighted  arithmetic  average  as  previously
described.

Gulfport furnished us with the above mentioned average prices in effect on December 31, 2014. These  initial
SEC  hydrocarbon  prices  were  determined  using  the  12-month  average  first-day-of-the-month  benchmark  prices
appropriate  to  the  geographic  area  where  the  hydrocarbons  are  sold. These  benchmark  prices  are  prior  to  the
adjustments  for  differentials  as  described  herein. The  table  below  summarizes  the  “benchmark  prices”  and  “price
reference” used  for  the  geographic  area  included  in  the  report. In certain geographic areas, the price reference and
benchmark prices may be defined by contractual arrangements.

The  product  prices  that  were  actually  used  to  determine  the  future  gross  revenue  for  each  property  reflect
adjustments to the benchmark prices for gravity, quality, local conditions, gathering and transportation fees,  and/or
distance from market, referred to herein as “differentials.” The differentials used in the preparation of this report were
furnished to us by Gulfport. The differentials furnished to us were accepted as factual data and reviewed by us for
their reasonableness; however, we have not conducted an independent verification of the data used by Gulfport to
determine these differentials.

In addition, the table below summarizes the net volume weighted benchmark prices adjusted for differentials
and  referred  to  herein  as  the  “average  realized  prices.” The  average  realized  prices  shown  in  the  table  below  were
determined from the total future gross revenue before production taxes and the total net reserves for the geographic
area  and  presented  in  accordance  with  SEC  disclosure  requirements  for  each  of  the  geographic  areas  included  in
the report.

Geographic Area
North America
    United States

Product

Price
Reference

Average
Benchmark
Prices

Average Realized
Prices

Oil/Condensate
NGLs
Gas

WTI Cushing
Propane, Mt. Belvieu
Henry Hub

$94.99/Bbl
$44.84/Bbl
$4.35/MMBTU

$84.49/Bbl
$48.44/Bbl
$3.54/MCF

The effects of derivative instruments designated as price hedges of oil and gas quantities are not reflected

in our individual property evaluations.

Costs

Operating  costs  for  the  leases  and  wells  in  this  report  were  furnished  by  Gulfport  and  are  based  on  the

operating expense reports of Gulfport and include only those costs directly applicable to the leases or

 
 
 
 
    
 
wells. The operating costs include a portion of general and administrative costs allocated directly to the leases and
wells . The  operating  costs  furnished  to  us  were  accepted  as  factual  data  and  reviewed  by  us  for  their
reasonableness;  however,  we  have  not  conducted  an  independent  verification  of  the  operating  cost  data  used  by
Gulfport. No  deduction  was  made  for  loan  repayments,  interest  expenses,  or  exploration  and  development
prepayments that were not charged directly to the leases or wells.

Development costs were furnished to us by Gulfport and are based on authorizations for expenditure for the
proposed work or actual costs for similar projects. The development costs furnished to us were accepted as factual
data  and  reviewed  by  us  for  their  reasonableness;  however,  we  have  not  conducted  an  independent  verification  of
these  costs. Gulfport’s estimates of zero abandonment costs after salvage value for onshore properties were used
in  this  report. Ryder  Scott  has  not  performed  a  detailed  study  of  the  abandonment  costs  or  the  salvage  value  and
makes no warranty for Gulfport’s estimate.

The proved undeveloped reserves in this report have been incorporated herein in accordance with Gulfport’s
plans to develop these reserves as of December 31, 2014. The implementation of Gulfport’s development plans as
presented to us and incorporated herein is subject to the approval process adopted by Gulfport’s management. As
the result of our inquiries during the course of preparing this report, Gulfport  has  informed  us  that  the  development
activities  included  herein  have  been  subjected  to  and  received  the  internal  approvals  required  by  Gulfport’s
management at the appropriate local, regional and/or corporate level. In addition to the internal approvals as noted,
certain  development  activities  may  still  be  subject  to  specific  partner  AFE  processes,  Joint  Operating  Agreement
(JOA)  requirements  or  other  administrative  approvals  external  to  Gulfport. Additionally,  Gulfport  has  informed  us
that they are not aware of any legal, regulatory or political obstacles that would significantly alter their plans.

Current costs used by Gulfport were held constant throughout the life of the properties.

Standards of Independence and Professional Qualification

Ryder  Scott  is  an  independent  petroleum  engineering  consulting  firm  that  has  been  providing  petroleum
consulting  services  throughout  the  world  since  1937. Ryder  Scott  is  employee-owned  and  maintains  offices  in
Houston, Texas; Denver, Colorado; and Calgary, Alberta, Canada. We have over eighty engineers and geoscientists
on  our  permanent  staff. By  virtue  of  the  size  of  our  firm  and  the  large  number  of  clients  for  which  we  provide
services, no single client or job represents a material portion of our annual revenue. We do not serve as officers or
directors of any privately-owned or publicly-traded oil and gas company and are separate and independent from the
operating  and  investment  decision-making  process  of  our  clients. This  allows  us  to  bring  the  highest  level  of
independence and objectivity to each engagement for our services.

Ryder  Scott  actively  participates  in  industry-related  professional  societies  and  organizes  an  annual  public
forum focused on the subject of reserves evaluations and SEC regulations. Many of our staff have authored or co-
authored  technical  papers  on  the  subject  of  reserves  related  topics. We  encourage  our  staff  to  maintain  and
enhance their professional skills by actively participating in ongoing continuing education.

Prior  to  becoming  an  officer  of  the  Company,  Ryder  Scott  requires  that  staff  engineers  and  geoscientists
have received professional accreditation in the form of a registered or certified professional engineer’s license or a
registered  or  certified  professional  geoscientist’s  license,  or  the  equivalent  thereof,  from  an  appropriate
governmental authority or a recognized self-regulating professional organization.

We are independent petroleum engineers with respect to Gulfport. Neither we nor any of our employees have
any financial interest in the subject properties and neither the employment to do this work nor the compensation is
contingent on our estimates of reserves for the properties which were reviewed.

The  results  of  this  study,  presented  herein,  are  based  on  technical  analysis  conducted  by  teams  of
geoscientists  and  engineers  from  Ryder  Scott. The  professional  qualifications  of  the  undersigned,  the  technical
person primarily responsible for the evaluation of the reserves information discussed in this report, are included as
an attachment to this letter.

Terms of Usage

The  results  of  our  third  party  study,  presented  in  report  form  herein,  were  prepared  in  accordance  with  the
disclosure  requirements  set  forth  in  the  SEC  regulations  and  intended  for  public  disclosure  as  an  exhibit  in  filings
made with the SEC by Gulfport Energy Corporation.

Gulfport  makes  periodic  filings  on  Form  10-K  with  the  SEC  under  the  1934  Exchange  Act. Furthermore,
Gulfport  has  certain  registration  statements  filed  with  the  SEC  under  the  1933  Securities  Act  into  which  any
subsequently filed Form 10-K is incorporated by reference. We have consented to the incorporation by reference in
the  registration  statements  on  Form  S-3  and  Form  S-8  of  Gulfport  of  the  references  to  our  name  as  well  as  to  the
references to our third party report for Gulfport, which appears in the December 31, 2014 annual report on Form 10-K
of  Gulfport. Our written consent for such use is included as a separate exhibit to the filings made with the SEC by
Gulfport.

We have provided Gulfport with a digital version of the original signed copy of this report letter. In  the  event
there  are  any  differences  between  the  digital  version  included  in  filings  made  by  Gulfport  and  the  original  signed
report letter, the original signed report letter shall control and supersede the digital version.

The data and work papers used in the preparation of this report are available for examination by authorized

parties in our offices. Please contact us if we can be of further service.

Very truly yours,

RYDER SCOTT COMPANY, L.P.
TBPE Firm Registration No. F-1580

\s\ Don P. Griffin

Don P. Griffin P.E.
TBPE License No. 64150

Senior Vice President

DPG (FWZ)/pl

[SEAL]

        
Exhibit 99.2

January 14, 2015

Mr. Michael G. Moore
Gulfport Energy Corporation
14313 North May Avenue, Suite 100
Oklahoma City, Oklahoma 73134

Dear Mr. Moore:

In accordance with your request, we have estimated the proved reserves and future revenue, as of December 31, 2014, to
the Gulfport Energy Corporation (Gulfport) interest in certain oil and gas properties located in Colorado and Louisiana. We
completed our evaluation on or about the date of this letter. It is our understanding that the proved reserves estimated in this
report constitute approximately 3 percent of all proved reserves owned by Gulfport. The estimates in this report have been
prepared in accordance with the definitions and regulations of the U.S. Securities and Exchange Commission (SEC) and
conform  to  the  FASB  Accounting  Standards  Codification  Topic  932,  Extractive  Activities-Oil  and  Gas,  except  that  future
income  taxes  are  excluded  and,  as  requested,  per-well  overhead  expenses  are  excluded. Definitions  are  presented
immediately following this letter. This report has been prepared for Gulfport's use in filing with the SEC; in our opinion the
assumptions, data, methods, and procedures used in the preparation of this report are appropriate for such purpose.

We estimate the net reserves and future net revenue to the Gulfport interest in these properties, as of December 31, 2014,
to be:

Category

Net Reserves

Future Net Revenue (M$)

Oil
(MBBL)

Gas
(MMCF)

Total

Present Worth
at 10%

Proved Developed Producing
Proved Developed Non-Producing
Proved Undeveloped

1,230.9  
2,222.8  
509.7  

776.2  
1,036.2  
156.8  

55,461.0  
98,378.0  
12,767.5  

53,100.7
82,367.8
9,708.4

Total Proved

3,963.4  

1,969.1  

166,606.5  

145,176.9

Totals may not add because of rounding.

The  oil  volumes  shown  include  crude  oil  and  condensate. Oil  volumes  are  expressed  in  thousands  of  barrels  (MBBL);  a
barrel is equivalent to 42 United States gallons. Gas volumes are expressed in millions of cubic feet (MMCF) at standard
temperature and pressure bases.

The estimates shown in this report are for proved reserves. As requested, probable reserves that exist for these properties
have  not  been  included. No  study  was  made  to  determine  whether  possible  reserves  might  be  established  for  these
properties. This report does not include any value that could be attributed to interests in undeveloped acreage beyond those
tracts for which undeveloped reserves have been estimated. Reserves categorization conveys

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Exhibit 99.2

the relative degree of certainty; reserves subcategorization is based on development and production status. The estimates of
reserves and future revenue included herein have not been adjusted for risk.

Gross revenue is Gulfport's share of the gross (100 percent) revenue from the properties prior to any deductions. Future net
revenue is after deductions for Gulfport's share of production taxes, ad valorem taxes, capital costs, abandonment costs, and
operating expenses but before consideration of any income taxes. The future net revenue has been discounted at an annual
rate of 10 percent to determine its present worth, which is shown to indicate the effect of time on the value of money. Future
net revenue presented in this report, whether discounted or undiscounted, should not be construed as being the fair market
value of the properties.

Prices used in this report are based on the 12-month unweighted arithmetic average of the first-day-of-the-month price for
each month in the period January through December 2014. For oil volumes, the average Shell Trading (US) Company West
Texas/New Mexico Intermediate posted price of $91.60 per barrel is adjusted by field for quality, transportation fees, and
market differentials. For gas volumes, the average Henry Hub spot price of $4.350 per MMBTU is adjusted by field for energy
content, transportation fees, and market differentials. All prices are held constant throughout the lives of the properties. The
average adjusted product prices weighted by production over the remaining lives of the properties are $96.73 per barrel of
oil and $3.453 per MCF of gas.

Operating costs used in this report are based on operating expense records of Gulfport, the operator of the properties, and
include only direct lease- and field-level costs. Operating costs have been divided into field-level costs, per-well costs, and
per-unit-of-production costs. As requested, these costs do not include the per-well overhead expenses allowed under joint
operating  agreements,  nor  do  they  include  the  headquarters  general  and  administrative  overhead  expenses  of  Gulfport.
Operating costs are not escalated for inflation.

Capital costs used in this report were provided by Gulfport and are based on actual costs from recent activity. Capital costs
are included as required for workovers, new development wells, and production equipment. Based on our understanding of
future development plans, a review of the records provided to us, and our knowledge of similar properties, we regard these
estimated  capital  costs  to  be  reasonable. Abandonment  costs  used  in  this  report  are  Gulfport's  estimates  of  the  costs  to
abandon  the  wells  and  production  facilities,  net  of  any  salvage  value. Capital  costs  and  abandonment  costs  are  not
escalated for inflation.

For the purposes of this report, we did not perform any field inspection of the properties, nor did we examine the mechanical
operation  or  condition  of  the  wells  and  facilities. We  have  not  investigated  possible  environmental  liability  related  to  the
properties; therefore, our estimates do not include any costs due to such possible liability.

We have made no investigation of potential volume and value imbalances resulting from overdelivery or underdelivery to the
Gulfport  interest. Therefore, our estimates of reserves and future revenue do not include adjustments for the settlement of
any such imbalances; our projections are based on Gulfport receiving its net revenue interest share of estimated future gross
production.

The reserves shown in this report are estimates only and should not be construed as exact quantities. Proved reserves are
those quantities of oil and gas which, by analysis of engineering and geoscience data, can be estimated with reasonable
certainty  to  be  economically  producible;  probable  and  possible  reserves  are  those  additional  reserves  which  are
sequentially less certain to be recovered than proved reserves. Estimates of reserves may increase or decrease as a result
of market conditions, future operations, changes in regulations, or actual reservoir performance. In addition to the primary
economic assumptions discussed herein, our estimates are based on certain assumptions including, but not limited to, that
the properties will be developed consistent with current development plans as provided to us by Gulfport, that the properties
will be operated in a prudent manner, that no governmental regulations or controls will be put in place that would impact the
ability of the interest owner to recover the reserves, and that our projections of future production will prove consistent with
actual  performance. If the reserves are recovered, the revenues therefrom and the costs related thereto could be more or
less  than  the  estimated  amounts. Because  of  governmental  policies  and  uncertainties  of  supply  and  demand,  the  sales
rates, prices received for the reserves, and costs incurred in recovering such reserves may vary from assumptions made
while preparing this report.

Exhibit 99.2

For the purposes of this report, we used technical and economic data including, but not limited to, well logs, geologic maps,
well test data, production data, historical price and cost information, and property ownership interests. The reserves in this
report have been estimated using deterministic methods; these estimates have been prepared in accordance with the
Standards Pertaining to the Estimating and Auditing of Oil and Gas Reserves Information promulgated by the Society of
Petroleum Engineers (SPE Standards). We used standard engineering and geoscience methods, or a combination of
methods, including performance analysis, volumetric analysis, and analogy, that we considered to be appropriate and
necessary to categorize and estimate reserves in accordance with SEC definitions and regulations. A substantial portion of
these reserves are for behind-pipe zones, non-producing zones, and undeveloped locations; such reserves are based on
estimates of reservoir volumes and recovery efficiencies along with analogy to properties with similar geologic and reservoir
characteristics. As in all aspects of oil and gas evaluation, there are uncertainties inherent in the interpretation of
engineering and geoscience data; therefore, our conclusions necessarily represent only informed professional judgment.

The data used in our estimates were obtained from Gulfport, public data sources, and the nonconfidential files of Netherland,
Sewell & Associates, Inc. (NSAI) and were accepted as accurate. Supporting work data are on file in our office. We have not
examined the titles to the properties or independently confirmed the actual degree or type of interest owned. The technical
persons  responsible  for  preparing  the  estimates  presented  herein  meet  the  requirements  regarding  qualifications,
independence,  objectivity,  and  confidentiality  set  forth  in  the  SPE  Standards. Derek  F.  Newton,  a  Licensed  Professional
Engineer in the State of Texas, has been practicing consulting petroleum engineering at NSAI since 1997 and has over 14
years of prior industry experience. Edward C. Roy III, a Licensed Professional Geoscientist in the State of Texas, has been
practicing consulting petroleum geoscience at NSAI since 2008 and has over 11 years of prior industry experience. We are
independent  petroleum  engineers,  geologists,  geophysicists,  and  petrophysicists;  we  do  not  own  an  interest  in  these
properties nor are we employed on a contingent basis.

Sincerely,

NETHERLAND, SEWELL & ASSOCIATES, INC.
Texas Registered Engineering Firm F-2699

/s/ C.H. (Scott) Rees III

By:        

C.H. (Scott) Rees III, P.E.
Chairman and Chief Executive Officer

/s/ Derek F. Newton                    /s/ Edward C. Roy III

By:                            By:        

Derek F. Newton, P.E. 97689                Edward C. Roy III, P.G. 2364
Vice President                        Vice President

Date Signed: January 14, 2015                Date Signed: January 14, 2015

Exhibit 99.2

DEFINITIONS OF OIL AND GAS RESERVES
Adapted from U.S. Securities and Exchange Commission Regulation S-X Section 210.4-10(a)

210.4‑10(a). Also  included  is  supplemental  information  from  (1)  the  2007  Petroleum  Resources  Management  System
approved  by  the  Society  of  Petroleum  Engineers,  (2)  the  FASB  Accounting  Standards  Codification  Topic  932,  Extractive
Activities-Oil and Gas, and (3) the SEC's Compliance and Disclosure Interpretations.

(1) Acquisition  of  properties. Costs  incurred  to  purchase,  lease  or  otherwise  acquire  a  property,  including  costs  of  lease
bonuses  and  options  to  purchase  or  lease  properties,  the  portion  of  costs  applicable  to  minerals  when  land  including
mineral rights is purchased in fee, brokers' fees, recording fees, legal costs, and other costs incurred in acquiring properties.

(2) Analogous reservoir. Analogous reservoirs, as used in resources assessments, have similar rock and fluid properties,
reservoir conditions (depth, temperature, and pressure) and drive mechanisms, but are typically at a more advanced stage
of development than the reservoir of interest and thus may provide concepts to assist in the interpretation of more limited
data and estimation of recovery. When used to support proved reserves, an "analogous reservoir" refers to a reservoir that
shares the following characteristics with the reservoir of interest:

(i) Same  geological  formation  (but  not  necessarily  in  pressure  communication  with  the  reservoir  of

interest);

(ii) Same 

environment 

of

deposition;

(iii) Similar  geological  structure;

and
(iv) Same 

mechanism.

drive

Instruction to paragraph (a)(2): Reservoir properties must, in the aggregate, be no more favorable in the analog than in the
reservoir of interest.

(3) Bitumen. Bitumen, sometimes referred to as natural bitumen, is petroleum in a solid or semi-solid state in natural deposits
with a viscosity greater than 10,000 centipoise measured at original temperature in the deposit and atmospheric pressure,
on a gas free basis. In its natural state it usually contains sulfur, metals, and other non-hydrocarbons.

(4) Condensate. Condensate is a mixture of hydrocarbons that exists in the gaseous phase at original reservoir temperature
and pressure, but that, when produced, is in the liquid phase at surface pressure and temperature.

(5) Deterministic estimate. The method of estimating reserves or resources is called deterministic when a single value for
each parameter (from the geoscience, engineering, or economic data) in the reserves calculation is used in the reserves
estimation procedure.

(6) Developed oil and gas reserves. Developed oil and gas reserves are reserves of any category that can be expected to
be recovered:

(i) Through  existing  wells  with  existing  equipment  and  operating  methods  or  in  which  the  cost  of  the  required

equipment is relatively minor compared to the cost of a new well; and

(ii) Through  installed  extraction  equipment  and  infrastructure  operational  at  the  time  of  the  reserves  estimate  if  the

extraction is by means not involving a well.

Supplemental definitions from the 2007 Petroleum Resources Management System:

Developed Producing Reserves - Developed Producing Reserves are expected to be recovered from completion intervals that are open and
producing  at  the  time  of  the  estimate. Improved  recovery  reserves  are  considered  producing  only  after  the  improved  recovery  project  is  in
operation.

Developed  Non-Producing  Reserves  -  Developed  Non-Producing  Reserves  include  shut-in  and  behind-pipe  Reserves. Shut-in  Reserves  are
expected to be recovered from (1) completion intervals which are open at the time of the estimate but which have not yet started producing,
(2) wells which were shut-in for market conditions or pipeline connections, or (3) wells not capable of production

Exhibit 99.2

for  mechanical  reasons. Behind-pipe  Reserves  are  expected  to  be  recovered  from  zones  in  existing  wells  which  will  require  additional
completion  work  or  future  recompletion  prior  to  start  of  production. In  all  cases,  production  can  be  initiated  or  restored  with  relatively  low
expenditure compared to the cost of drilling a new well.

(7) Development  costs. Costs incurred to obtain access to proved reserves and to provide facilities for extracting, treating,
gathering and storing the oil and gas. More specifically, development costs, including depreciation and applicable operating
costs of support equipment and facilities and other costs of development activities, are costs incurred to:

(i) Gain  access  to  and  prepare  well  locations  for  drilling,  including  surveying  well  locations  for  the  purpose  of
determining specific development drilling sites, clearing ground, draining, road building, and relocating public roads,
gas lines, and power lines, to the extent necessary in developing the proved reserves.

(ii) Drill and equip development wells, development-type stratigraphic test wells, and service wells, including the costs

of platforms and of well equipment such as casing, tubing, pumping equipment, and the wellhead assembly.

(iii) Acquire, construct, and install production facilities such as lease flow lines, separators, treaters, heaters, manifolds,
measuring devices, and production storage tanks, natural gas cycling and processing plants, and central utility and
waste disposal systems.

(iv) Provide 
systems.

improved 

recovery

(8) Development project. A  development  project  is  the  means  by  which  petroleum  resources  are  brought  to  the  status  of
economically  producible. As  examples,  the  development  of  a  single  reservoir  or  field,  an  incremental  development  in  a
producing  field,  or  the  integrated  development  of  a  group  of  several  fields  and  associated  facilities  with  a  common
ownership may constitute a development project.

(9) Development well. A well drilled within the proved area of an oil or gas reservoir to the depth of a stratigraphic horizon
known to be productive.

(10) Economically  producible.  The  term  economically  producible,  as  it  relates  to  a  resource,  means  a  resource  which
generates revenue that exceeds, or is reasonably expected to exceed, the costs of the operation. The value of the products
that generate revenue shall be determined at the terminal point of oil and gas producing activities as defined in paragraph
(a)(16) of this section.

(11) Estimated ultimate recovery (EUR). Estimated ultimate recovery is the sum of reserves remaining as of a given date and
cumulative production as of that date.

(12) Exploration costs. Costs incurred in identifying areas that may warrant examination and in examining specific areas that
are  considered  to  have  prospects  of  containing  oil  and  gas  reserves,  including  costs  of  drilling  exploratory  wells  and
exploratory-type  stratigraphic  test  wells. Exploration  costs  may  be  incurred  both  before  acquiring  the  related  property
(sometimes  referred  to  in  part  as  prospecting  costs)  and  after  acquiring  the  property. Principal types of exploration costs,
which include depreciation and applicable operating costs of support equipment and facilities and other costs of exploration
activities, are:

(i) Costs  of  topographical,  geographical  and  geophysical  studies,  rights  of  access  to  properties  to  conduct  those
studies,  and  salaries  and  other  expenses  of  geologists,  geophysical  crews,  and  others  conducting  those  studies.
Collectively, these are sometimes referred to as geological and geophysical or "G&G" costs.

(ii) Costs of carrying and retaining undeveloped properties, such as delay rentals, ad valorem taxes on properties, legal

costs for title defense, and the maintenance of land and lease records.

(iii) Dry 

hole 

contributions 

and 

bottom 

hole

contributions.

(iv) Costs  of  drilling  and  equipping  exploratory

wells.

(v) Costs  of  drilling  exploratory-type  stratigraphic  test

wells.

Exhibit 99.2

(13) Exploratory well. An exploratory well is a well drilled to find a new field or to find a new reservoir in a field previously
found to be productive of oil or gas in another reservoir. Generally, an exploratory well is any well that is not a development
well, an extension well, a service well, or a stratigraphic test well as those items are defined in this section.

(14) Extension well. An extension well is a well drilled to extend the limits of a known reservoir.

15) Field. An  area  consisting  of  a  single  reservoir  or  multiple  reservoirs  all  grouped  on  or  related  to  the  same  individual
geological  structural  feature  and/or  stratigraphic  condition. There  may  be  two  or  more  reservoirs  in  a  field  which  are
separated vertically by intervening impervious strata, or laterally by local geologic barriers, or by both. Reservoirs that are
associated  by  being  in  overlapping  or  adjacent  fields  may  be  treated  as  a  single  or  common  operational  field. The
geological  terms  "structural  feature"  and  "stratigraphic  condition"  are  intended  to  identify  localized  geological  features  as
opposed to the broader terms of basins, trends, provinces, plays, areas-of-interest, etc.

(16) Oil and gas producing activities.

(i) Oil  and  gas  producing  activities

include:

(A) The  search  for  crude  oil,  including  condensate  and  natural  gas  liquids,  or  natural  gas  ("oil  and  gas")  in  their

natural states and original locations;

(B) The  acquisition  of  property  rights  or  properties  for  the  purpose  of  further  exploration  or  for  the  purpose  of

removing the oil or gas from such properties;

(C) The construction, drilling, and production activities necessary to retrieve oil and gas from their natural reservoirs,
including  the  acquisition,  construction,  installation,  and  maintenance  of  field  gathering  and  storage  systems,
such as:
(1) Lifting  the  oil  and  gas  to  the  surface;

and

(2) Gathering, treating, and field processing (as in the case of processing gas to extract liquid hydrocarbons);

and

(D) Extraction  of  saleable  hydrocarbons,  in  the  solid,  liquid,  or  gaseous  state,  from  oil  sands,  shale,  coalbeds,  or
other nonrenewable natural resources which are intended to be upgraded into synthetic oil or gas, and activities
undertaken with a view to such extraction.

Instruction 1 to paragraph (a)(16)(i): The oil and gas production function shall be regarded as ending at a "terminal point",
which is the outlet valve on the lease or field storage tank. If unusual physical or operational circumstances exist, it may
be appropriate to regard the terminal point for the production function as:

a. The  first  point  at  which  oil,  gas,  or  gas  liquids,  natural  or  synthetic,  are  delivered  to  a  main  pipeline,  a  common

b.

carrier, a refinery, or a marine terminal; and
In the case of natural resources that are intended to be upgraded into synthetic oil or gas, if those natural resources
are delivered to a purchaser prior to upgrading, the first point at which the natural resources are delivered to a main
pipeline, a common carrier, a refinery, a marine terminal, or a facility which upgrades such natural resources into
synthetic oil or gas.

Instruction  2  to  paragraph  (a)(16)(i):  For  purposes  of  this  paragraph  (a)(16),  the  term saleable  hydrocarbons  means
hydrocarbons that are saleable in the state in which the hydrocarbons are delivered.

(ii) Oil  and  gas  producing  activities  do  not

include:

(A) Transporting,  refining,  or  marketing  oil  and

gas;

(B) Processing  of  produced  oil,  gas,  or  natural  resources  that  can  be  upgraded  into  synthetic  oil  or  gas  by  a

registrant that does not have the legal right to produce or a revenue interest in such production;

Exhibit 99.2

(C) Activities  relating  to  the  production  of  natural  resources  other  than  oil,  gas,  or  natural  resources  from  which

synthetic oil and gas can be extracted; or

(D) Production 
steam.

of 

geothermal

(17) Possible reserves. Possible reserves are those additional reserves that are less certain to be recovered than probable
reserves.

(i) When deterministic methods are used, the total quantities ultimately recovered from a project have a low probability
of exceeding proved plus probable plus possible reserves. When probabilistic methods are used, there should be at
least a 10% probability that the total quantities ultimately recovered will equal or exceed the proved plus probable
plus possible reserves estimates.

(ii) Possible reserves may be assigned to areas of a reservoir adjacent to probable reserves where data control and
interpretations of available data are progressively less certain. Frequently, this will be in areas where geoscience
and  engineering  data  are  unable  to  define  clearly  the  area  and  vertical  limits  of  commercial  production  from  the
reservoir by a defined project.

(iii) Possible  reserves  also  include  incremental  quantities  associated  with  a  greater  percentage  recovery  of  the

hydrocarbons in place than the recovery quantities assumed for probable reserves.

(iv) The proved plus probable and proved plus probable plus possible reserves estimates must be based on reasonable
alternative  technical  and  commercial  interpretations  within  the  reservoir  or  subject  project  that  are  clearly
documented, including comparisons to results in successful similar projects.

(v) Possible reserves may be assigned where geoscience and engineering data identify directly adjacent portions of a
reservoir within the same accumulation that may be separated from proved areas by faults with displacement less
than formation thickness or other geological discontinuities and that have not been penetrated by a wellbore, and
the registrant believes that such adjacent portions are in communication with the known (proved) reservoir. Possible
reserves may be assigned to areas that are structurally higher or lower than the proved area if these areas are in
communication with the proved reservoir.

(vi) Pursuant to paragraph (a)(22)(iii) of this section, where direct observation has defined a highest known oil (HKO)
elevation  and  the  potential  exists  for  an  associated  gas  cap,  proved  oil  reserves  should  be  assigned  in  the
structurally  higher  portions  of  the  reservoir  above  the  HKO  only  if  the  higher  contact  can  be  established  with
reasonable certainty through reliable technology. Portions of the reservoir that do not meet this reasonable certainty
criterion  may  be  assigned  as  probable  and  possible  oil  or  gas  based  on  reservoir  fluid  properties  and  pressure
gradient interpretations.

(18) Probable reserves. Probable reserves are those additional reserves that are less certain to be recovered than proved
reserves but which, together with proved reserves, are as likely as not to be recovered.

(i) When deterministic methods are used, it is as likely as not that actual remaining quantities recovered will exceed the
sum of estimated proved plus probable reserves. When probabilistic methods are used, there should be at least a
50%  probability  that  the  actual  quantities  recovered  will  equal  or  exceed  the  proved  plus  probable  reserves
estimates.

(ii) Probable  reserves  may  be  assigned  to  areas  of  a  reservoir  adjacent  to  proved  reserves  where  data  control  or
interpretations of available data are less certain, even if the interpreted reservoir continuity of structure or productivity
does not meet the reasonable certainty criterion. Probable reserves may be assigned to areas that are structurally
higher than the proved area if these areas are in communication with the proved reservoir.

(iii) Probable  reserves  estimates  also  include  potential  incremental  quantities  associated  with  a  greater  percentage

recovery of the hydrocarbons in place than assumed for proved reserves.
(iv) See  also  guidelines  in  paragraphs  (a)(17)(iv)  and  (a)(17)(vi)  of  this

section.

(19) Probabilistic  estimate. The method of estimation of reserves or resources is called probabilistic when the full range of
values  that  could  reasonably  occur  for  each  unknown  parameter  (from  the  geoscience  and  engineering  data)  is  used  to
generate a full range of possible outcomes and their associated probabilities of occurrence.

Exhibit 99.2

(20) Production costs.

(i) Costs  incurred  to  operate  and  maintain  wells  and  related  equipment  and  facilities,  including  depreciation  and
applicable operating costs of support equipment and facilities and other costs of operating and maintaining those
wells  and  related  equipment  and  facilities. They  become  part  of  the  cost  of  oil  and  gas  produced. Examples  of
production costs (sometimes called lifting costs) are:

(A) Costs  of  labor  to  operate  the  wells  and  related  equipment  and

facilities.
(B) Repairs 

maintenance.

and

(C) Materials, supplies, and fuel consumed and supplies utilized in operating the wells and related equipment and

facilities.

(D) Property  taxes  and  insurance  applicable  to  proved  properties  and  wells  and  related  equipment  and

facilities.
(E) Severance
taxes.

(ii) Some support equipment or facilities may serve two or more oil and gas producing activities and may also serve
transportation, refining, and marketing activities. To the extent that the support equipment and facilities are used in
oil and gas producing activities, their depreciation and applicable operating costs become exploration, development
or production costs, as appropriate. Depreciation, depletion, and amortization of capitalized acquisition, exploration,
and development costs are not production costs but also become part of the cost of oil and gas produced along with
production (lifting) costs identified above.

(21) Proved area. The part of a property to which proved reserves have been specifically attributed.

(22) Proved  oil  and  gas  reserves. Proved  oil  and  gas  reserves  are  those  quantities  of  oil  and  gas,  which,  by  analysis  of
geoscience and engineering data, can be estimated with reasonable certainty to be economically producible-from a given
date  forward,  from  known  reservoirs,  and  under  existing  economic  conditions,  operating  methods,  and  government
regulations-prior to the time at which contracts providing the right to operate expire, unless evidence indicates that renewal
is reasonably certain, regardless of whether deterministic or probabilistic methods are used for the estimation. The project to
extract the hydrocarbons must have commenced or the operator must be reasonably certain that it will commence the project
within a reasonable time.

(i) The  area  of  the  reservoir  considered  as  proved

includes:

(A) The  area  identified  by  drilling  and  limited  by  fluid  contacts,  if  any,

and

(B) Adjacent undrilled portions of the reservoir that can, with reasonable certainty, be judged to be continuous with it
and to contain economically producible oil or gas on the basis of available geoscience and engineering data.

(ii)

In  the  absence  of  data  on  fluid  contacts,  proved  quantities  in  a  reservoir  are  limited  by  the  lowest  known
hydrocarbons  (LKH)  as  seen  in  a  well  penetration  unless  geoscience,  engineering,  or  performance  data  and
reliable technology establishes a lower contact with reasonable certainty.

(iii) Where direct observation from well penetrations has defined a highest known oil (HKO) elevation and the potential
exists  for  an  associated  gas  cap,  proved  oil  reserves  may  be  assigned  in  the  structurally  higher  portions  of  the
reservoir only if geoscience, engineering, or performance data and reliable technology establish the higher contact
with reasonable certainty.

(iv) Reserves which can be produced economically through application of improved recovery techniques (including, but

not limited to, fluid injection) are included in the proved classification when:

(A) Successful  testing  by  a  pilot  project  in  an  area  of  the  reservoir  with  properties  no  more  favorable  than  in  the

reservoir as a whole, the operation of an installed program in the reservoir or an

Exhibit 99.2

analogous  reservoir,  or  other  evidence  using  reliable  technology  establishes  the  reasonable  certainty  of  the
engineering analysis on which the project or program was based; and

(B) The project has been approved for development by all necessary parties and entities, including governmental

entities.

(v) Existing  economic  conditions  include  prices  and  costs  at  which  economic  producibility  from  a  reservoir  is  to  be
determined. The price shall be the average price during the 12-month period prior to the ending date of the period
covered by the report, determined as an unweighted arithmetic average of the first-day-of-the-month price for each
month within such period, unless prices are defined by contractual arrangements, excluding escalations based upon
future conditions.

(23) Proved properties. Properties with proved reserves.

(24) Reasonable certainty. If deterministic methods are used, reasonable certainty means a high degree of confidence that
the quantities will be recovered. If probabilistic methods are used, there should be at least a 90%
probability that the quantities actually recovered will equal or exceed the estimate. A high degree of confidence exists if the
quantity  is  much  more  likely  to  be  achieved  than  not,  and,  as  changes  due  to  increased  availability  of  geoscience
(geological,  geophysical,  and  geochemical),  engineering,  and  economic  data  are  made  to  estimated  ultimate  recovery
(EUR) with time, reasonably certain EUR is much more likely to increase or remain constant than to decrease.

(25) Reliable technology. Reliable technology is a grouping of one or more technologies (including computational methods)
that  has  been  field  tested  and  has  been  demonstrated  to  provide  reasonably  certain  results  with  consistency  and
repeatability in the formation being evaluated or in an analogous formation.

(26) Reserves. Reserves  are  estimated  remaining  quantities  of  oil  and  gas  and  related  substances  anticipated  to  be
economically producible, as of a given date, by application of development projects to known accumulations. In  addition,
there  must  exist,  or  there  must  be  a  reasonable  expectation  that  there  will  exist,  the  legal  right  to  produce  or  a  revenue
interest  in  the  production,  installed  means  of  delivering  oil  and  gas  or  related  substances  to  market,  and  all  permits  and
financing required to implement the project.

Note to paragraph (a)(26): Reserves should not be assigned to adjacent reservoirs isolated by major, potentially sealing,
faults until those reservoirs are penetrated and evaluated as economically producible. Reserves should not be assigned to
areas  that  are  clearly  separated  from  a  known  accumulation  by  a  non-productive  reservoir  (i.e.,  absence  of  reservoir,
structurally  low  reservoir,  or  negative  test  results).  Such  areas  may  contain  prospective  resources  (i.e.,  potentially
recoverable resources from undiscovered accumulations).

Excerpted from the FASB Accounting Standards Codification Topic 932, Extractive Activities-Oil and Gas:

932-235-50-30 A  standardized  measure  of  discounted  future  net  cash  flows  relating  to  an  entity's  interests  in  both  of  the  following  shall  be
disclosed as of the end of the year:

a.    Proved oil and gas reserves (see paragraphs 932-235-50-3 through 50-11B)
b.    Oil and gas subject to purchase under long-term supply, purchase, or similar agreements and contracts in which the entity
participates  in  the  operation  of  the  properties  on  which  the  oil  or  gas  is  located  or  otherwise  serves  as  the  producer  of  those  reserves
(see paragraph 932-235-50-7).

The  standardized  measure  of  discounted  future  net  cash  flows  relating  to  those  two  types  of  interests  in  reserves  may  be  combined  for
reporting purposes.

932-235-50-31 All of the following information shall be disclosed in the aggregate and for each geographic area for which reserve quantities
are disclosed in accordance with paragraphs 932-235-50-3 through 50-11B:

a.    Future  cash  inflows. These  shall  be  computed  by  applying  prices  used  in  estimating  the  entity's  proved  oil  and  gas
reserves  to  the  year-end  quantities  of  those  reserves. Future  price  changes  shall  be  considered  only  to  the  extent  provided  by
contractual arrangements in existence at year-end.

Exhibit 99.2

b.    Future development and production costs. These costs shall be computed by estimating the expenditures to be incurred in
developing and producing the proved oil and gas reserves at the end of the year, based on year-end costs and assuming continuation
of  existing  economic  conditions. If  estimated  development  expenditures  are  significant,  they  shall  be  presented  separately  from
estimated production costs.

c.    Future income tax expenses. These expenses shall be computed by applying the appropriate year-end statutory tax rates,
with  consideration  of  future  tax  rates  already  legislated,  to  the  future  pretax  net  cash  flows  relating  to  the  entity's  proved  oil  and  gas
reserves, less the tax basis of the properties involved. The future income tax expenses shall give effect to tax deductions and tax credits
and allowances relating to the entity's proved oil and gas reserves.

d.    Future  net  cash  flows. These  amounts  are  the  result  of  subtracting  future  development  and  production  costs  and  future

income tax expenses from future cash inflows.

e.    Discount. This amount shall be derived from using a discount rate of 10 percent a year to reflect the timing of the future net

cash flows relating to proved oil and gas reserves.

f.    Standardized  measure  of  discounted  future  net  cash  flows. This  amount  is  the  future  net  cash  flows  less  the  computed

discount.

(27) Reservoir. A porous and permeable underground formation containing a natural accumulation of producible oil and/or
gas that is confined by impermeable rock or water barriers and is individual and separate from other reservoirs.

(28) Resources. Resources are quantities of oil and gas estimated to exist in naturally occurring accumulations. A portion of
the resources may be estimated to be recoverable, and another portion may be considered to be unrecoverable. Resources
include both discovered and undiscovered accumulations.

29) Service well. A well drilled or completed for the purpose of supporting production in an existing field. Specific purposes
of  service  wells  include  gas  injection,  water  injection,  steam  injection,  air  injection,  salt-water  disposal,  water  supply  for
injection, observation, or injection for in-situ combustion.

(30) Stratigraphic test well. A stratigraphic test well is a drilling effort, geologically directed, to obtain information pertaining to
a  specific  geologic  condition. Such  wells  customarily  are  drilled  without  the  intent  of  being  completed  for  hydrocarbon
production. The  classification  also  includes  tests  identified  as  core  tests  and  all  types  of  expendable  holes  related  to
hydrocarbon  exploration. Stratigraphic  tests  are  classified  as  "exploratory  type"  if  not  drilled  in  a  known  area  or
"development type" if drilled in a known area.

(31) Undeveloped oil and gas reserves. Undeveloped oil and gas reserves are reserves of any category that are expected to
be recovered from new wells on undrilled acreage, or from existing wells where a relatively major expenditure is required for
recompletion.

(i) Reserves  on  undrilled  acreage  shall  be  limited  to  those  directly  offsetting  development  spacing  areas  that  are
reasonably  certain  of  production  when  drilled,  unless  evidence  using  reliable  technology  exists  that  establishes
reasonable certainty of economic producibility at greater distances.

(ii) Undrilled locations can be classified as having undeveloped reserves only if a development plan has been adopted
indicating that they are scheduled to be drilled within five years, unless the specific circumstances, justify a longer
time.

From the SEC's Compliance and Disclosure Interpretations (October 26, 2009):

Although  several  types  of  projects  -  such  as  constructing  offshore  platforms  and  development  in  urban  areas,  remote  locations  or
environmentally sensitive locations - by their nature customarily take a longer time to develop and therefore often do justify longer time periods,
this determination must always take into consideration all of the facts and circumstances. No particular type of project per se justifies a longer
time period, and any extension beyond five years should be the exception, and not the rule.

Factors  that  a  company  should  consider  in  determining  whether  or  not  circumstances  justify  recognizing  reserves  even  though  development
may extend past five years include, but are not limited to, the following:

The  company's  level  of  ongoing  significant  development  activities  in  the  area  to  be  developed  (for  example,  drilling

only the minimum number of wells necessary to maintain the lease generally would not constitute significant development activities);
The company's historical record at completing development of comparable long-term projects;
The  amount  of  time  in  which  the  company  has  maintained  the  leases,  or  booked  the  reserves,  without  significant

development activities;

Exhibit 99.2

The extent to which the company has followed a previously adopted development plan (for example, if a company has
changed  its  development  plan  several  times  without  taking  significant  steps  to  implement  any  of  those  plans,  recognizing  proved
undeveloped reserves typically would not be appropriate); and

The  extent  to  which  delays  in  development  are  caused  by  external  factors  related  to  the  physical  operating
environment (for example, restrictions on development on Federal lands, but not obtaining government permits), rather than by internal
factors (for example, shifting resources to develop properties with higher priority).

(iii) Under  no  circumstances  shall  estimates  for  undeveloped  reserves  be  attributable  to  any  acreage  for  which  an
application  of  fluid  injection  or  other  improved  recovery  technique  is  contemplated,  unless  such  techniques  have
been proved effective by actual projects in the same reservoir or an analogous reservoir, as defined in paragraph
(a)(2) of this section, or by other evidence using reliable technology establishing reasonable certainty.

(32) Unproved properties. Properties with no proved reserves.