10-Q

Daily Volume
(Bbls/day)

Weighted
Average Price

October 2015 - June 2016

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

(Mark One)



ý	QUARTERLY REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
	For the quarterly period ended September 30, 2015 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		73-1521290
(State or Other Jurisdiction of Incorporation or Organization)		(IRS Employer Identification Number)
14313 North May Avenue, Suite 100 Oklahoma City, Oklahoma		73134
(Address of Principal Executive Offices)		(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		Name of Each Exchange on Which Registered
Common Stock, par value $0.01 per share		The NASDAQ Stock Market LLC

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 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

As of November 2, 2015, 108,244,331 shares of the registrant’s common stock were outstanding.

Table of Contents

GULFPORT ENERGY CORPORATION

TABLE OF CONTENTS



		Page
PART I FINANCIAL INFORMATION

Item 1.	Consolidated Financial Statements (unaudited):	2

	Consolidated Balance Sheets at September 30, 2015 and December 31, 2014	2

	Consolidated Statements of Operations for the Three and Nine Months Ended September 30, 2015 and 2014	3

	Consolidated Statements of Comprehensive (Loss) Income for the Three and Nine Months Ended September 30, 2015 and 2014	4

	Consolidated Statements of Stockholders’ Equity for the Nine Months Ended September 30, 2015 and 2014	5

	Consolidated Statements of Cash Flows for the Nine Months Ended September 30, 2015 and 2014	6

	Notes to Consolidated Financial Statements	7

Item 2.	Management’s Discussion and Analysis of Financial Conditions and Results of Operations	36

Item 3.	Quantitative and Qualitative Disclosures About Market Risk	51

Item 4.	Controls and Procedures	53

PART II OTHER INFORMATION

Item 1.	Legal Proceedings	54

Item 1A.	Risk Factors	54

Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	54

Item 3.	Defaults Upon Senior Securities	54

Item 4.	Mine Safety Disclosures	54

Item 5.	Other Information	55

Item 6.	Exhibits	55

Signatures		57

Table of Contents

GULFPORT ENERGY CORPORATION

CONSOLIDATED BALANCE SHEETS

(Unaudited)



	September 30, 2015			December 31, 2014
	(In thousands, except share data)
Assets
Current assets:
Cash and cash equivalents	$	228,111		$	142,340
Accounts receivable—oil and gas	66,271			103,858
Accounts receivable—related parties	149			46
Prepaid expenses and other current assets	16,156			3,714
Short-term derivative instruments	116,100			78,391
Total current assets	426,787			328,349
Property and equipment:
Oil and natural gas properties, full-cost accounting, $2,018,803 and $1,465,538 excluded from amortization in 2015 and 2014, respectively	5,258,762			3,923,154
Other property and equipment	27,670			18,344
Accumulated depletion, depreciation, amortization and impairment	(1,896,413		)	(1,050,879		)
Property and equipment, net	3,390,019			2,890,619
Other assets:
Equity investments	295,103			369,581
Derivative instruments	51,171			24,448
Deferred tax asset	27,368			—
Other assets	24,982			19,396
Total other assets	398,624			413,425
Total assets	$	4,215,430		$	3,632,393
Liabilities and Stockholders’ Equity
Current liabilities:
Accounts payable and accrued liabilities	$	312,116		$	371,410
Asset retirement obligation—current	75			75
Deferred tax liability	38,734			27,070
Short-term derivative instruments	2,351			—
Current maturities of long-term debt	1,695			168
Total current liabilities	354,971			398,723
Long-term derivative instrument	3,208			—
Asset retirement obligation—long-term	23,073			17,863
Deferred tax liability	—			203,195
Long-term debt, net of current maturities	963,048			716,316
Total liabilities	1,344,300			1,336,097
Commitments and contingencies (Note 9)
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, 108,241,831 issued and outstanding at September 30, 2015 and 85,655,438 at December 31, 2014	1,082			856
Paid-in capital	2,820,500			1,828,602
Accumulated other comprehensive loss	(49,950		)	(26,675		)
Retained earnings	99,498			493,513
Total stockholders’ equity	2,871,130			2,296,296
Total liabilities and stockholders’ equity	$	4,215,430		$	3,632,393

See accompanying notes to consolidated financial statements.

Table of Contents

GULFPORT ENERGY CORPORATION

CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)



	Three months ended September 30,						Nine months ended September 30,
	2015			2014			2015			2014
	(In thousands, except share data)
Revenues:
Gas sales	$	179,215		$	85,168		$	363,656		$	139,039
Oil and condensate sales	41,747			58,196			111,712			199,651
Natural gas liquid sales	9,431			27,021			43,396			64,054
Other income	176			419			392			825
	230,569			170,804			519,156			403,569
Costs and expenses:
Lease operating expenses	17,568			11,883			51,411			36,192
Production taxes	3,593			5,213			11,163			18,771
Midstream gathering and processing	42,166			18,714			100,451			37,263
Depreciation, depletion and amortization	90,329			72,409			251,393			185,280
Impairment of oil and gas properties	594,776			—			594,776			—
General and administrative	11,001			8,939			31,315			28,832
Accretion expense	212			192			594			569
Gain on sale of assets	—			—			—			(11		)
	759,645			117,350			1,041,103			306,896
(LOSS) INCOME FROM OPERATIONS	(529,076		)	53,454			(521,947		)	96,673
OTHER (INCOME) EXPENSE:
Interest expense	14,124			5,706			34,906			11,993
Interest income	(279		)	(25		)	(536		)	(167		)
Litigation settlement	—			1,500			—			25,500
Loss (income) from equity method investments	61,891			34,477			57,036			(163,567		)
	75,736			41,658			91,406			(126,241		)
(LOSS) INCOME BEFORE INCOME TAXES	(604,812		)	11,796			(613,353		)	222,914
INCOME TAX (BENEFIT) EXPENSE	(216,603		)	4,876			(219,338		)	85,584
NET (LOSS) INCOME	$	(388,209	)	$	6,920		$	(394,015	)	$	137,330
NET (LOSS) INCOME PER COMMON SHARE:
Basic	$	(3.59	)	$	0.08		$	(4.06	)	$	1.61
Diluted	$	(3.59	)	$	0.08		$	(4.06	)	$	1.60
Weighted average common shares outstanding—Basic	108,217,062			85,506,095			96,935,897			85,405,630
Weighted average common shares outstanding—Diluted	108,217,062			85,907,307			96,935,897			85,790,433

See accompanying notes to consolidated financial statements.

Table of Contents

GULFPORT ENERGY CORPORATION

CONSOLIDATED STATEMENTS OF COMPREHENSIVE (LOSS) INCOME

(Unaudited)



	Three months ended September 30,						Nine months ended September 30,
	2015			2014			2015			2014
	(In thousands)
Net (loss) income	$	(388,209	)	$	6,920		$	(394,015	)	$	137,330
Foreign currency translation adjustment	(11,538		)	(9,536		)	(23,275		)	(9,998		)
Other comprehensive loss	(11,538		)	(9,536		)	(23,275		)	(9,998		)
Comprehensive (loss) income	$	(399,747	)	$	(2,616	)	$	(417,290	)	$	127,332

See accompanying notes to consolidated financial statements.

Table of Contents

GULFPORT ENERGY CORPORATION

CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY

(Unaudited)



				Paid-in Capital			Accumulated Other Comprehensive Loss			Retained Earnings			Total Stockholders’ Equity
	Common Stock
	Shares	Amount
	(In thousands, except share data)
Balance at January 1, 2015	85,655,438	$	856	$	1,828,602		$	(26,675	)	$	493,513		$	2,296,296
Net loss	—	—		—			—			(394,015		)	(394,015		)
Other Comprehensive Loss	—	—		—			(23,275		)	—			(23,275		)
Stock Compensation	—	—		10,556			—			—			10,556
Issuance of Common Stock in public offerings, net of related expenses	22,425,000	224		981,299									981,523
Issuance of Restricted Stock	156,393	2		(2		)	—			—			—
Issuance of Common Stock through exercise of options	5,000	—		45			—			—			45
Balance at September 30, 2015	108,241,831	$	1,082	$	2,820,500		$	(49,950	)	$	99,498		$	2,871,130

Balance at January 1, 2014	85,177,532	$	851	$	1,813,058		$	(9,781	)	$	246,110		$	2,050,238
Net income	—	—		—			—			137,330			137,330
Other Comprehensive Loss	—	—		—			(9,998		)	—			(9,998		)
Stock Compensation	—	—		11,246			—			—			11,246
Issuance of Restricted Stock	159,064	1		(1		)	—			—			—
Issuance of Common Stock through exercise of options	194,908	2		652			—			—			654
Balance at September 30, 2014	85,531,504	$	854	$	1,824,955		$	(19,779	)	$	383,440		$	2,189,470

See accompanying notes to consolidated financial statements.

Table of Contents

GULFPORT ENERGY CORPORATION

CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)



	Nine months ended September 30,
	2015			2014
	(In thousands)
Cash flows from operating activities:
Net (loss) income	$	(394,015	)	$	137,330
Adjustments to reconcile net income to net cash provided by operating activities:
Accretion of discount—Asset Retirement Obligation	594			569
Depletion, depreciation and amortization	251,393			185,280
Impairment of oil and gas properties	594,776			—
Stock-based compensation expense	6,334			6,747
Loss (gain) from equity investments	64,062			(78,304		)
Interest income - note receivable	—			(38		)
Unrealized gain on derivative instruments	(58,873		)	(23,049		)
Deferred income tax (benefit) expense	(219,338		)	38,566
Amortization of loan commitment fees	2,287			1,093
Amortization of note discount and premium	(1,611		)	(13		)
Changes in operating assets and liabilities:
Decrease (increase) in accounts receivable	37,587			(80,767		)
(Increase) decrease in accounts receivable—related party	(103		)	2,464
Increase in prepaid expenses	(12,442		)	(997		)
(Decrease) increase in accounts payable and accrued liabilities	(34,440		)	101,990
Settlement of asset retirement obligation	(1,120		)	(4,972		)
Net cash provided by operating activities	235,091			285,899
Cash flows from investing activities:
Deductions to cash held in escrow	8			8
Additions to other property and equipment	(8,209		)	(3,937		)
Additions to oil and gas properties	(1,373,292		)	(1,040,607		)
Proceeds from sale of oil and gas properties	18,192			4,198
Proceeds from sale of investments	—			197,565
Contributions to equity method investments	(13,837		)	(61,750		)
Distributions from equity method investments	4,761			476
Net cash used in investing activities	(1,372,377		)	(904,047		)
Cash flows from financing activities:
Principal payments on borrowings	(350,130		)	(115,126		)
Borrowings on line of credit	250,000			115,000
Proceeds from bond issuance	350,000			318,000
Debt issuance costs and loan commitment fees	(8,381		)	(6,453		)
Proceeds from issuance of common stock, net of offering costs and exercise of stock options	981,568			654
Net cash provided by financing activities	1,223,057			312,075
Net increase (decrease) in cash and cash equivalents	85,771			(306,073		)
Cash and cash equivalents at beginning of period	142,340			458,956
Cash and cash equivalents at end of period	$	228,111		$	152,883
Supplemental disclosure of cash flow information:
Interest payments	$	24,195		$	11,930
Income tax payments	$	29,753		$	23,800
Supplemental disclosure of non-cash transactions:
Capitalized stock based compensation	$	4,222		$	4,499
Asset retirement obligation capitalized	$	5,736		$	5,713
Interest capitalized	$	12,041		$	9,606
Foreign currency translation loss on investment in Grizzly Oil Sands ULC	$	(23,275	)	$	(9,998	)

See accompanying notes to consolidated financial statements.

Table of Contents

GULFPORT ENERGY CORPORATION

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

(Unaudited)

These consolidated financial statements have been prepared by Gulfport Energy Corporation (the “Company” or “Gulfport”) without audit, pursuant to the rules and regulations of the Securities and Exchange Commission (the "SEC"), and reflect all adjustments which, in the opinion of management, are necessary for a fair presentation of the results for the interim periods, on a basis consistent with the annual audited consolidated financial statements. All such adjustments are of a normal recurring nature. Certain information, accounting policies, and footnote disclosures normally included in financial statements prepared in accordance with generally accepted accounting principles have been omitted pursuant to such rules and regulations, although the Company believes that the disclosures are adequate to make the information presented not misleading. These consolidated financial statements should be read in conjunction with the consolidated financial statements and the summary of significant accounting policies and notes thereto included in the Company's most recent annual report on Form 10-K. Results for the three and nine month periods ended September 30, 2015 are not necessarily indicative of the results expected for the full year.


1.	ACQUISITIONS

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 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 11 - "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.



	(In thousands)
Consideration paid
Cash, net of purchase price adjustments	$	179,527
Fair value of identifiable assets acquired
Oil and natural gas properties
Proved	$	31,961
Unproved	6,263
Unevaluated	141,303
Fair value of net identifiable assets acquired	$	179,527

In April 2015, the Company entered into an agreement to acquire Paloma Partners III, LLC ("Paloma") for a total purchase price of approximately $301.9 million, subject to certain adjustments. Paloma holds approximately 24,000 net nonproducing acres in the Utica Shale of Ohio. In accordance with the agreement, the Company deposited $75.0 million into an escrow account. At the closing of the transaction the deposit was credited toward the purchase price. This transaction closed on August 31, 2015 for a purchase price of approximately $302.3 million, net of purchase price adjustments. At closing, approximately $30.1 million of the purchase price was placed in escrow pending completion of title review after the closing.

On June 9, 2015, the Company completed the acquisition of 6,198 gross and net acres located in Belmont and Jefferson Counties, Ohio from American Energy-Utica, LLC ("AEU") for a purchase price of approximately $68.2 million, subject to

Table of Contents

adjustment. On June 12, 2015, the Company completed the acquisition of 38,965 gross (27,228 net) acres located in Monroe County, Ohio, 14.6 MMcf per day of average net production (estimated for April 2015), 18 gross (11.3 net) drilled but uncompleted wells, an 11 mile gas gathering system and a four well pad location from AEU for a total purchase price of approximately $319.0 million (the "Monroe Acquisition"). On June 29, 2015, the Company acquired an additional 4,950 gross (1,900 net) acres in Monroe County for an additional $18.2 million from AEU. The total purchase price of these transactions, collectively referred to as the ("AEU Acquisition"), was approximately $405.4 million, subject to closing adjustments. At closing, approximately $67.1 million of the purchase price was placed in escrow pending completion of title review after the closing.

The AEU 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 June 12, 2015 acquisition date. The fair value of the assets and liabilities acquired was estimated using assumptions that represent Level 3 inputs. See Note 11 - "Fair Value Measurements" for additional discussion of the measurement inputs.

The Company estimated that the consideration paid in the AEU 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 AEU Acquisition to acquire the properties and the fair value amount of the assets acquired as of June 12, 2015. Both the consideration paid and the fair value assigned to the assets is preliminary and subject to adjustment upon final closing.



	(In thousands)
Consideration paid
Cash, net of purchase price adjustments	$	405,029
Fair value of identifiable assets acquired
Oil and natural gas properties
Proved	$	70,804
Unevaluated	334,225
Fair value of net identifiable assets acquired	$	405,029


2.	PROPERTY AND EQUIPMENT

The major categories of property and equipment and related accumulated depletion, depreciation, amortization and impairment as of September 30, 2015 and December 31, 2014 are as follows:



	September 30, 2015			December 31, 2014
	(In thousands)
Oil and natural gas properties	$	5,258,762		$	3,923,154
Office furniture and fixtures	12,453			10,752
Building	11,550			5,398
Land	3,667			2,194
Total property and equipment	5,286,432			3,941,498
Accumulated depletion, depreciation, amortization and impairment	(1,896,413		)	(1,050,879		)
Property and equipment, net	$	3,390,019		$	2,890,619

Included in oil and natural gas properties at September 30, 2015 is the cumulative capitalization of $93.5 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 $7.3 million and $20.8 million for the

Table of Contents

three and nine months ended September 30, 2015, respectively, and $5.9 million and $19.1 million for the three and nine months ended September 30, 2014, respectively.

The following table summarizes the Company’s non-producing properties excluded from amortization by area at September 30, 2015:



	September 30, 2015
	(In thousands)
Colorado	$	5,088
Bakken	96
Southern Louisiana	342
Ohio	2,013,232
Other	45
	$	2,018,803

At December 31, 2014, approximately $1.5 billion of non-producing leasehold costs was not subject to amortization.

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.

The Company's oil and natural gas properties are subject to quarterly full cost ceiling tests. Under the ceiling test, capitalized costs, less accumulated amortization and related deferred income taxes, may not exceed an amount equal to the sum of the present value of estimated future net revenues less estimated future expenditures to be incurred in developing and producing the proved reserves based on internally prepared reserve reports, less any related income tax effects. Estimated future net revenues for the quarterly ceiling are calculated using the average of commodity prices on the first day of the month over the trailing 12-month period. At September 30, 2015, the net book value of the Company’s oil and gas properties, less related deferred income taxes, was above the calculated ceiling as a result of reduced commodity prices for the period leading up to September 30, 2015. As a result, the Company was required to record an impairment of its oil and gas properties under the full cost method of accounting in the amount of $594.8 million for the three and nine months ended September 30, 2015.

A reconciliation of the Company's asset retirement obligation for the nine months ended September 30, 2015 and 2014 is as follows:




	September 30, 2015			September 30, 2014
	(In thousands)
Asset retirement obligation, beginning of period	$	17,938		$	15,083
Liabilities incurred	5,736			5,713
Liabilities settled	(1,120		)	(4,972		)
Accretion expense	594			569
Asset retirement obligation as of end of period	23,148			16,393
Less current portion	75			75
Asset retirement obligation, long-term	$	23,073		$	16,318

Table of Contents


3.	EQUITY INVESTMENTS

Investments accounted for by the equity method consist of the following as of September 30, 2015 and December 31, 2014:



			Carrying Value				(Income) loss from equity method investments
	Approximate Ownership %		September 30, 2015		December 31, 2014		Three months ended September 30,						Nine months ended September 30,
	Approximate Ownership %		September 30, 2015		December 31, 2014		2015			2014			2015			2014
			(In thousands)
Investment in Tatex Thailand II, LLC	23.5	%	$	—	$	—	$	—		$	(475	)	$	189		$	(475	)
Investment in Tatex Thailand III, LLC	17.9	%	—		—		—			47			—			217
Investment in Grizzly Oil Sands ULC	24.9999	%	99,490		180,218		58,653			4,633			71,289			8,862
Investment in Bison Drilling and Field Services LLC	—	%	—		—		—			(1,273		)	—			331
Investment in Muskie Proppant LLC	—	%	—		—		—			55			—			488
Investment in Timber Wolf Terminals LLC	50.0	%	1,000		1,013		—			7			13			7
Investment in Windsor Midstream LLC	22.5	%	27,940		13,505		(323		)	(301		)	(18,229		)	(504		)
Investment in Stingray Pressure Pumping LLC	—	%	—		—		—			(351		)	—			1,792
Investment in Stingray Cementing LLC	50.0	%	2,127		2,647		(12		)	(12		)	160			189
Investment in Blackhawk Midstream LLC	48.5	%	—		—		—			—			(7,217		)	(84,787		)
Investment in Stingray Logistics LLC	—	%	—		—		—			(256		)	—			(413		)
Investment in Diamondback Energy, Inc.	—	%	—		—		—			32,412			—			(89,300		)
Investment in Stingray Energy Services LLC	50.0	%	5,718		5,718		218			(9		)	539			26
Investment in Sturgeon Acquisitions LLC	25.0	%	22,857		22,507		(257		)	—			(1,316		)	—
Investment in Mammoth Energy Partners LP	30.5	%	135,971		143,973		3,612			—			11,608			—
			$	295,103	$	369,581	$	61,891		$	34,477		$	57,036		$	(163,567	)

The tables below summarize financial information for the Company's equity investments as of September 30, 2015 and December 31, 2014.

Summarized balance sheet information:



	September 30, 2015		December 31, 2014
	September 30, 2015		December 31, 2014
	(In thousands)
Current assets	$	129,284	$	181,060
Noncurrent assets	$	1,342,679	$	1,306,891
Current liabilities	$	72,347	$	114,506
Noncurrent liabilities	$	173,821	$	230,062

Summarized results of operations:

Table of Contents



	Three months ended September 30,					Nine months ended September 30,
	2015			2014		2015		2014
	(In thousands)
Gross revenue	$	100,979		$	247,525	$	364,669	$	625,819
Net (loss) income	$	(10,063	)	$	35,212	$	35,359	$	242,816

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.

Tatex Thailand III, LLC

The Company has an ownership interest in Tatex Thailand III, LLC ("Tatex III"). Tatex III previously owned a concession covering approximately 245,000 acres in Southeast Asia. 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. The concession expired in January 2015.

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. As of September 30, 2015, 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. In April 2015, Grizzly determined to cease bitumen production at its Algar Lake facility due to the level of commodity prices. Grizzly intends to monitor market conditions as it assesses future plans for the facility. The Company reviewed its investment in Grizzly at September 30, 2015 for impairment based on ASC 323 due to certain qualitative factors, and as such, engaged an independent third party to prepare a fair value calculation of its investment. As a result of the calculated fair value and other qualitative factors, the Company concluded that an other than temporary impairment was required under ASC 323, resulting in an impairment loss of $58.0 million for the period which is included in loss (income) from equity method investments in the consolidated statements of operations. If commodity prices continue to decline, further impairment of the investment in Grizzly may result in the future. During the nine months ended September 30, 2015, Gulfport paid $13.8 million in cash calls. Grizzly’s functional currency is the Canadian dollar. The Company's investment in Grizzly was decreased by $11.6 million and $23.3 million as a result of a foreign currency translation loss for the three and nine months ended September 30, 2015, respectively. The Company's investment in Grizzly was decreased by $9.5 million and $10.0 million as a result of a foreign currency translation loss for the three and nine months ended September 30, 2014, respectively.

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. The Company contributed its investment in Bison to Mammoth Energy Partners LP ("Mammoth") during the fourth quarter of 2014. See below under "-Mammoth Energy Partners LP" for a discussion of the 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. The (income) loss from equity method investments presented in the table above reflects any intercompany profit eliminations. The Company contributed its investment in Muskie to Mammoth during the fourth quarter of 2014. See below under "-Mammoth Energy Partners LP" for a discussion of the contribution.

Timber Wolf Terminals LLC

Table of Contents

During 2012, the Company invested in Timber Wolf Terminals LLC (“Timber Wolf”). Timber Wolf will operate a crude/condensate terminal and a sand transloading facility in Ohio. During the nine months ended September 30, 2015, Gulfport did not pay any cash calls related to Timber Wolf.

Windsor Midstream LLC

During 2012, the Company purchased an ownership interest in Windsor Midstream LLC (“Midstream”). Midstream owned a 28.4% interest in Coronado Midstream LLC ("Coronado"), a gas processing plant in West Texas. In March 2015, Coronado was sold to Enlink Midstream Partners, LP ("EnLink") for proceeds of approximately $600.0 million, consisting of cash and units representing a limited partnership interest in Enlink. Midstream recorded an $81.6 million gain on the sale of its investment in Coronado. As a result of the sale, Gulfport received $3.8 million in distributions from Midstream during the nine months ended September 30, 2015.

Stingray Pressure Pumping LLC

During 2012, the Company invested in Stingray Pressure Pumping LLC ("Stingray Pressure"). Stingray Pressure provides well completion services. 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 a discussion of the contribution.

Stingray Cementing LLC

During 2012, the Company invested in Stingray Cementing LLC ("Stingray Cementing"). Stingray Cementing provides well cementing services. During the nine months ended September 30, 2015, 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. 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 the first quarter of 2014, which is included in loss (income) from equity method investments in the consolidated statements of operations. During the first quarter of 2015, the Company received net proceeds of approximately $7.2 million from the release of escrow from the Blackhawk sale, which is included in loss (income) from equity method investments in the consolidated statements of operations.

Stingray Logistics LLC

During 2012, the Company invested in Stingray Logistics LLC ("Stingray Logistics"). Stingray Logistics provides well services. The Company contributed its investment in Stingray Logistics to Mammoth during the fourth quarter of 2014. See below under "-Mammoth Energy Partners LP" for a discussion of the contribution.

Diamondback Energy, Inc.

On May 7, 2012, the Company entered into a contribution agreement with Diamondback Energy Inc. ("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. 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 2013, the Company sold an aggregate of 4,534,536 shares of its Diamondback common stock 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 September 30, 2015 and December 31, 2014, the Company did not own any shares of Diamondback common stock.

Table of Contents

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 Company's ownership interest in Diamondback was below 20% prior to the Company's sale of its remaining Diamondback common stock in November 2014, the Company had appointed a member of Diamondback's Board. 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 a loss of approximately $32.4 million and a gain of approximately $89.3 million on its investment in Diamondback for the three and nine months ended September 30, 2014, respectively, which is included in loss (income) from equity method investments in the consolidated statements of operations.

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 nine months ended September 30, 2015, 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 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. During the nine months ended September 30, 2015, Gulfport received $1.0 million in distributions from Sturgeon.

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 originally intended to pursue the offering in 2015; however, Mammoth continues to evaluate market conditions and expects to launch the offering when commodity prices have recovered. The Company reviewed its investment in Mammoth at September 30, 2015 and determined no impairment was needed. If commodity prices continue to decline, an impairment of the investment in Mammoth may result in the future.

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 an 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 11 - Fair Value Measurements" for additional discussion of the measurement inputs.


4.	OTHER ASSETS

Prepaid expenses and other current assets consist of the following at September 30, 2015: prepaid taxes of $12.6 million, prepaid insurance of $1.3 million and prepaid other expense of $2.2 million.

Other assets consist of the following as of September 30, 2015 and December 31, 2014:




	September 30, 2015		December 31, 2014
	(In thousands)
Plugging and abandonment escrow account on the WCBB properties (Note 9)	$	3,089	$	3,097
Certificates of Deposit securing letter of credit	275		275
Prepaid drilling costs	98		483
Loan commitment fees	21,423		15,390
Deposits	34		34
Other	63		117
	$	24,982	$	19,396

Table of Contents


5.	LONG-TERM DEBT

Long-term debt consisted of the following items as of September 30, 2015 and December 31, 2014:




	September 30, 2015			December 31, 2014
	(In thousands)
Revolving credit agreement (1)	$	—		$	100,000
Building loans (2)	1,695			1,826
7.75% senior unsecured notes due 2020 (3)	600,000			600,000
6.625% senior unsecured notes due 2023 (4)	350,000			—
Unamortized original issue (discount) premium, net (5)	13,048			14,658
Construction loan (6)	—			—
Less: current maturities of long term debt	(1,695		)	(168		)
Debt reflected as long term	$	963,048		$	716,316

The Company capitalized approximately $3.6 million and $12.0 million in interest expense to oil and natural gas properties during the three and nine months ended September 30, 2015, respectively. The Company capitalized approximately $3.4 million and $9.6 million in interest expense to oil and natural gas properties during the three and nine months ended September 30, 2014, respectively.

(1) On December 27, 2013, the Company entered into an Amended and Restated Credit Agreement with 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 other lenders (The "Amended and Restated Credit Agreement") that provides for a maximum facility amount of $1.5 billion. The Amended and Restated Credit Agreement matures on June 6, 2018. The Company’s wholly-owned subsidiaries have guaranteed the obligations of the Company under the Amended and Restated Credit Agreement.

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 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.

On April 10, 2015, the Company entered into a third amendment to the Amended and Restated Credit Agreement. The third amendment increased the borrowing base from $450.0 million to $575.0 million and increased the Company's basket for unsecured debt issuances to $1.2 billion. The third amendment also made certain changes to the lenders and their respective lending commitments thereunder.

On May 29, 2015, the Company entered into a fourth amendment to the Amended and Restated Credit Agreement. The fourth amendment increased the letter of credit sublimit from $125.0 million to $150.0 million. Additionally, the Company received consent from its lenders to incur certain new secured indebtedness, limited to $30.0 million, to finance the construction of its new Oklahoma City headquarters. The lenders also agreed to waive certain provisions of the Amended and Restated Credit Agreement that may prohibit the construction loan.

On September 18, 2015, the Company entered into a fifth amendment to the Amended and Restated Credit Agreement. The fifth amendment among other things, (a) increased Gulfport’s borrowing base from $575.0 million to $700.0 million, (b) increased the maximum permitted ratio of net funded debt to EBITDAX from a current level of 3.25 to 1.00 to 4.00 to 1.00, (c)

Table of Contents

revised Gulfport’s letter of credit sublimit from $150.0 million to the greater of (i) $150.0 million and (ii) 40% of the borrowing base existing at such time, (d) added an investments basket with a $100.0 million limitation for investments in joint ventures formed to own and operate midstream assets, (e) revised the limit of the general indebtedness basket from a current limit of $10.0 million in the aggregate at any time outstanding to a limit equal to the greater of (i) $10.0 million in the aggregate at any time outstanding and (ii) two percent (2%) of the borrowing base at the time such indebtedness is incurred, (f) added a dispositions basket covering dispositions of contracts (and rights or interests therein or thereunder) or other arrangements constituting a release of natural gas interstate transportation capacity, which dispositions do not (when considered cumulatively, and taken together with other related transactions and contractual arrangements) deprive Gulfport of the benefit of any material portion of Gulfport’s mineral interests, and (g) revised the provisions that limit Gulfport’s ability to enter into swap contracts. As of September 30, 2015, the Company did not have any outstanding borrowings under the Amended and Restated Credit Agreement. At September 30, 2015, the total availability for future borrowings under the Amended and Restated Credit Agreement, after giving effect to an aggregate of $177.1 million of letters of credit, was $522.9 million.

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.

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 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,

Table of Contents

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 4.00 to 1.00 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 September 30, 2015.

(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 senior unsecured notes due 2020 (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 (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 senior unsecured notes due 2020 (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 Offering"). The December Notes were issued as additional securities under the senior note indenture. 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 the 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 intends to use the remaining net proceeds of the August Notes Offering for general corporate purposes, including funding a portion of its 2014 and 2015 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 "Old 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 Notes was completed in March 2015.

Under the senior note indenture relating to the Old Notes, interest on the Old 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 Old 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 Old Notes; provided, however, that the Old 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 Old 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 Old 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 Old Notes with the net proceeds of certain equity offerings, provided that at least 65% of the aggregate principal amount of the Old Notes initially issued remains outstanding immediately after such redemption.

(4) On April 21, 2015, the Company issued $350.0 million in aggregate principal amount of 6.625% Senior Notes due 2023 (the "April Notes" and, together with the "Old Notes," the "Notes") to qualified institutional buyers pursuant to Rule 144A

Table of Contents

under the Securities Act and to certain non-U.S. persons in accordance with Regulation S under the Securities Act (the "April Notes Offering"). The Company received net proceeds of approximately $343.6 million after initial purchaser discounts and commissions and estimated offering expenses.

The April notes were issued under an indenture, dated as of April 21, 2015, among the Company, the subsidiary guarantors party thereto and Wells Fargo Bank, N.A., as trustee. Pursuant to the indenture relating to the April Notes, interest on the April Notes will accrue at a rate of 6.625% per annum on the outstanding principal amount thereof from April 21, 2015, payable semi-annually on May 1 and November 1 of each year, commencing on November 1, 2015. The April Notes are not guaranteed by Grizzly Holdings, Inc. and will not be guaranteed by any of the Company's future unrestricted subsidiaries.

In connection with the April Notes Offering, the Company and its subsidiary guarantors entered into a registration rights agreement, dated as of April 21, 2015, pursuant to which the Company agreed to file a registration statement with respect to an offer to exchange the April 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 April Notes was filed on August 24, 2015 and declared effective by the SEC on September 4, 2015. The exchange offer for the April Notes was completed on October 13, 2015.

(5) 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 April Notes were issued at par. The premium and discount are being amortized using the effective interest method.

(6) On June 4, 2015, the Company entered into a construction loan agreement (the "Construction Loan") with InterBank for the construction of a new corporate headquarters in Oklahoma City. The Construction Loan allows for a maximum principal amount of $24.5 million to be drawn. Interest accrues daily on the outstanding principal balance at a fixed rate of 4.50% per annum and is payable on the last day of the month beginning June 30, 2015 through May 31, 2017. Monthly interest and principal payments are due beginning June 30, 2017, with the final payment due June 4, 2025. As of September 30, 2015, the Company had not drawn on this loan.


6.	COMMON STOCK AND CHANGES IN CAPITALIZATION

Equity Offering

On April 21, 2015, the Company issued 10,925,000 shares of its common stock in an underwritten public offering (which included 1,425,000 shares sold pursuant to an option to purchase additional shares of the Company's common stock granted by the Company to, and exercised in full by, the underwriters). The net proceeds from this equity offering (including the net proceeds from the sale of the shares of common stock to the underwriters pursuant to their option to purchase additional shares) were approximately $501.9 million after underwriting discounts and commissions and estimated offering expenses. The Company used a portion of these net proceeds, together with a portion of the net proceeds from its concurrent senior notes offering (see Note 5, "Long Term Debt"), to repay all amounts outstanding at that time under its revolving credit facility and to fund the acquisition of Paloma (see Note 1) and intends to use the remaining net proceeds from these offerings for general corporate purposes, including the funding of a portion of its 2015 capital development plans.

On June 12, 2015, the Company issued 11,500,000 shares of its common stock in an underwritten public offering (which included 1,500,000 shares sold pursuant to an option to purchase additional shares of the Company's common stock granted by the Company to, and exercised in full by, the underwriters). The net proceeds from this equity offering (including the net proceeds from the sale of the shares of common stock to the underwriters pursuant to their option to purchase additional shares) were approximately $479.8 million after underwriting discounts and commissions and estimated offering expenses. The Company used a portion of the net proceeds to fund the Monroe Acquisition (see Note 1) and intends to use the remaining funds for general corporate purposes, including the funding of a portion of its 2015 capital development plans.


7.	STOCK-BASED COMPENSATION

During the three and nine months ended September 30, 2015, the Company’s stock-based compensation cost was $3.9 million and $10.6 million, respectively, of which the Company capitalized $1.5 million and $4.2 million, respectively, relating to its exploration and development efforts. During the three and nine months ended September 30, 2014, the Company's stock-based compensation cost was $3.5 million and $11.2 million, respectively, of which the Company capitalized $1.4 million and $4.5 million, respectively, relating to its exploration and development efforts.

Table of Contents

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 nine months ended September 30, 2015 and 2014.

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 nine months ended September 30, 2015 is presented below:



	Shares		Weighted Average Exercise Price per Share		Weighted Average Remaining Contractual Term	Aggregate Intrinsic Value (In thousands)
Options outstanding at December 31, 2014	5,000		$	9.07	0.69	$	163
Granted	—		—
Exercised	(5,000	)	9.07			124
Forfeited/expired	—		—
Options outstanding at September 30, 2015	—		$	—	0	$	—
Options exercisable at September 30, 2015	—		$	—	0	$	—

The following table summarizes restricted stock activity for the nine months ended September 30, 2015:



	Number of Unvested Restricted Shares		Weighted Average Grant Date Fair Value
Unvested shares as of December 31, 2014	387,245		$	55.87
Granted	344,955		36.29
Vested	(156,393	)	50.19
Forfeited	(9,045	)	56.46
Unvested shares as of September 30, 2015	566,762		$	55.08

Unrecognized compensation expense as of September 30, 2015 related to outstanding stock options and restricted shares was $19.5 million. The expense is expected to be recognized over a weighted average period of 1.41 years.

Table of Contents


8.	EARNINGS PER SHARE

Reconciliations of the components of basic and diluted net income per common share are presented in the tables below:



	Three months ended September 30,
	2015							2014
	Income			Shares	Per Share			Income		Shares	Per Share
	(In thousands, except share data)
Basic:
Net (loss) income	$	(388,209	)	108,217,062	$	(3.59	)	$	6,920	85,506,095	$	0.08
Effect of dilutive securities:
Stock options and awards	—			—				—		401,212
Diluted:
Net (loss) income	$	(388,209	)	108,217,062	$	(3.59	)	$	6,920	85,907,307	$	0.08



	Nine months ended September 30,
	2015							2014
	Income			Shares	Per Share			Income		Shares	Per Share
	(In thousands, except share data)
Basic:
Net (loss) income	$	(394,015	)	96,935,897	$	(4.06	)	$	137,330	85,405,630	$	1.61
Effect of dilutive securities:
Stock options and awards	—			—				—		384,803
Diluted:
Net (loss) income	$	(394,015	)	96,935,897	$	(4.06	)	$	137,330	85,790,433	$	1.60

There were 510,605 shares and 462,801 shares of common stock that were considered anti-dilutive for the three and nine months ended September 30, 2015, respectively. There were no potential shares of common stock that were considered anti-dilutive for the three and nine months ended September 30, 2014.

Table of Contents


9.	COMMITMENTS AND CONTINGENCIES

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 the Company's 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 September 30, 2015, the plugging and abandonment trust totaled approximately $3.1 million. At September 30, 2015, the Company had plugged 463 wells at WCBB since it began its plugging program in 1997, which management believes fulfills its current minimum plugging obligation.

Employment Agreements

Effective November 1, 2012, the Company entered into an employment agreement with Messrs. James Palm, Mike Liddell and Michael G. Moore, each with 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, 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.

Effective February 15, 2014, Gulfport's former Chief Executive Officer, James D. 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 September 30, 2015, the minimum commitment under Mr. Palm's separation agreement was approximately $0.4 million.

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. 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.

On March 13, 2015, the Company entered into an employment agreement with Ross Kirtley, the Company's Chief Operating Officer. The agreement has a two-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.

On March 13, 2015, the Company entered into an employment agreement with Aaron Gaydosik, the Company's Chief Financial Officer. The agreement has a three-year term commencing effective August 11, 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.

Effective as of April 29, 2015, the Company amended and restated its existing employment agreement with Mr. Moore. The employment agreement, as amended and restated as of April 29, 2015, reflects the decision of the compensation committee of the Company’s board of directors to increase Mr. Moore’s annual base salary to $460,000 for 2015 and the determination by the compensation committee to continue to increase Mr. Moore’s annual base salary during 2016 and 2017 so as to achieve alignment between the 25th and 50th percentile of the Company’s peer group disclosed in the Company’s annual proxy statement. The amended and restated employment agreement also eliminated Mr. Moore’s right to receive a fixed annual grant of 40,000 shares of restricted stock. Instead, consistent with the recommendation of the Company’s compensation consultant and approved by the compensation committee, the amended and restated employment agreement provided that Mr. Moore is entitled to receive an award of restricted stock equal to 500% of his annual base salary on the same vesting schedule as previously provided in his employment agreement with respect to his equity awards.

Table of Contents

The aggregate minimum commitment for future salary at September 30, 2015 under the above listed employment agreements was approximately $1.5 million.

Operating Leases

The Company leases office facilities under non-cancellable operating leases exceeding one year. Future minimum lease commitments under these leases at September 30, 2015 were as follows:



	(In thousands)
Remaining 2015	$	159
2016	617
2017	513
2018	20
2019	—
Total	$	1,309

Other Commitments

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. The Company did not incur any expenses related to non-utilization fees during the three and nine months ended September 30, 2015.

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 September 30, 2015 are as follows:



	(In thousands)
Remaining 2015	$	13,110
2016	52,440
2017	52,440
2018	39,330
Total	$	157,320

Litigation

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.


10.	HEDGING ACTIVITIES

Oil and Natural Gas 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, swaptions and basis swaps. These contracts allow

Table of Contents

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 records all derivative contracts at fair value. 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 2014 and 2015, the Company entered into fixed price swap contracts for 2014 through 2019 with five financial institutions. The Company’s fixed price swap and swaption contracts are tied to the commodity prices on Argus 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 Argus for Louisiana Light Sweet Crude for oil, the NYMEX West Texas Intermediate for oil, the NYMEX Henry Hub for natural gas and Mont Belvieu for propane. At September 30, 2015, the Company had the following fixed price swaps and swaptions in place:



	Daily Volume (MMBtu/day)	Weighted Average Price
October 2015	322,500	$	3.79
November 2015 - December 2015	282,500	$	3.91
January 2016 - March 2016	377,500	$	3.63
April 2016	367,500	$	3.62
May 2016 - December 2016	297,500	$	3.52
January 2017 - June 2017	182,500	$	3.59
July 2017 - December 2017	120,000	$	3.40
January 2018 - December 2018	70,000	$	3.35
January 2019 - March 2019	20,000	$	3.37

In addition, the Company has 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. As of September 30, 2015, the Company's natural gas basis swap positions were as follows:



	Daily Volume (MMBtu/day)	Hedged Differential
October 2015	40,000	$	0.02
November 2015 - March 2016	70,000	$	0.11
April 2016 - December 2016	40,000	$	0.02

At September 30, 2015 the fair value of derivative assets and liabilities related to the fixed price swaps, swaptions and basis swaps was as follows:

Table of Contents



	(In thousands)
Short-term derivative instruments - asset	$	116,100
Long-term derivative instruments - asset	$	51,171
Short-term derivative instruments - liability	$	2,351
Long-term derivative instruments - liability	$	3,208

All fixed price swaps, swaptions and basis swaps have been executed in connection with the Company's oil and natural gas price hedging program. For fixed price swaps, swaptions and basis 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. For those contracts which are not designated as cash flow hedges changes in the fair value are classified as revenues on the Company's consolidated statements of operations.

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 (loss) income until the hedged item is recognized in earnings. The Company had no cash flow hedges in place for the three and nine months ended September 30, 2015 and 2014, as all fixed price swaps, swaptions and basis swaps had either been deemed ineffective at their inception or had been accounted for using the mark-to-market accounting method.

At September 30, 2015, no amounts related to fixed price swaps, swaptions or basis swaps remain in accumulated other comprehensive (loss) income.

The Company recognized a gain of $62.2 million and $58.9 million due to the change in fair value of derivative instruments for the three and nine months ended September 30, 2015, respectively, which is included in oil and condensate and gas sales in the consolidated statements of operations. The Company recognized a gain of $29.5 million and $23.0 million due to the change in fair value of derivative instruments for the three and nine months ended September 30, 2014, respectively, which is included in oil and condensate and gas sales in the consolidated statements of operations.


11.	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, "Fair Value Measurement and Disclosures" ("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 September 30, 2015:

Table of Contents



	September 30, 2015
	Level 1		Level 2		Level 3
	(In thousands)
Assets:
Derivative Instruments	$	167,271	$	—	$	—
Liabilities:
Derivative Instruments	$	5,559	$	—	$	—

The estimated fair value of the Company’s fixed price swap, swaption and basis swap contracts were based upon forward commodity prices based on quoted market prices, adjusted for differentials. See Note 10 for further discussion of the Company's hedging activities.

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 1 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 2 for further discussion of the Company’s asset retirement obligations. Asset retirement obligations incurred during the nine months ended September 30, 2015 were approximately $5.7 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 to be approximately $143.5 million. See Note 3 for further discussion of the Company's contribution to Mammoth.

Due to the unobservable nature of the inputs, the fair value of the Company's investment in Grizzly was estimated using assumptions that represent Level 3 inputs. The Company estimated the fair value of the investment as of September 30, 2015 to be approximately $99.5 million. See Note 3 for further discussion of the Company's investment in Grizzly.


12.	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 September 30, 2015, the carrying value of the outstanding debt represented by the Notes was approximately $963.0 million, including the remaining unamortized discount of approximately $2.6 million related to the October Notes and the remaining unamortized premium of approximately $0.3 million related to the December Notes and $15.3 million related to the August Notes. Based on the quoted market price, the fair value of the Notes was determined to be approximately $914.7 million at September 30, 2015.

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, and for the Company's swaptions, market implied volatilities of the underlying commodity are also evaluated. 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.


13.	CONDENSED CONSOLIDATING FINANCIAL INFORMATION

On October 17, 2012, December 21, 2012 and August 18, 2014, the Company issued an aggregate of $600.0 million principal amount 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 "Old Notes." The Old Notes are guaranteed on a senior unsecured basis by

Table of Contents

all existing consolidated subsidiaries that guarantee the Company's secured revolving credit facility or certain other debt (the "Guarantors"). The Old 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.

On April 21, 2015, the Company issued $350.0 million in aggregate principal amount of 6.625% Senior Notes due 2023 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. In connection with the April Notes Offering, the Company and its subsidiary guarantors entered into a registration rights agreement, dated as of April 21, 2015, pursuant to which the Company agreed to file a registration statement with respect to an offer to exchange the April 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 April Notes was filed on August 24, 2015 and declared effective by the SEC on September 4, 2015. The exchange offer for the April Notes was completed on October 13, 2015.

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.

Table of Contents

CONDENSED CONSOLIDATING BALANCE SHEETS

(Amounts in thousands)



	September 30, 2015
	Parent			Guarantors			Non-Guarantor			Eliminations			Consolidated
Assets
Current assets:
Cash and cash equivalents	$	226,161		$	1,949		$	1		$	—		$	228,111
Accounts receivable - oil and gas	66,228			43			—			—			66,271
Accounts receivable - related parties	149			—			—			—			149
Accounts receivable - intercompany	334,886			55			—			(334,941		)	—
Prepaid expenses and other current assets	16,156			—			—			—			16,156
Short-term derivative instruments	116,100			—			—			—			116,100
Total current assets	759,680			2,047			1			(334,941		)	426,787
Property and equipment:
Oil and natural gas properties, full-cost accounting	4,934,813			324,678			—			(729		)	5,258,762
Other property and equipment	27,627			43			—			—			27,670
Accumulated depletion, depreciation, amortization and impairment	(1,896,385		)	(28		)	—			—			(1,896,413		)
Property and equipment, net	3,066,055			324,693			—			(729		)	3,390,019
Other assets:
Equity investments and investments in subsidiaries	285,980			—			99,489			(90,366		)	295,103
Derivative instruments	51,171			—			—			—			51,171
Deferred tax asset	27,368			—			—			—			27,368
Other assets	24,982			—			—			—			24,982
Total other assets	389,501			—			99,489			(90,366		)	398,624
Total assets	$	4,215,236		$	326,740		$	99,490		$	(426,036	)	$	4,215,430

Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable and accrued liabilities	$	311,922		$	194		$	—		$	—		$	312,116
Accounts payable - intercompany	—			334,817			124			(334,941		)	—
Asset retirement obligation - current	75			—			—			—			75
Deferred tax liability - current	38,734			—			—			—			38,734
Short-term derivative instruments	2,351			—			—			—			2,351
Current maturities of long-term debt	1,695			—			—			—			1,695
Total current liabilities	354,777			335,011			124			(334,941		)	354,971
Long-term derivative instrument	3,208			—			—			—			3,208
Asset retirement obligation - long-term	23,073			—			—			—			23,073
Long-term debt, net of current maturities	963,048			—			—			—			963,048
Total liabilities	1,344,106			335,011			124			(334,941		)	1,344,300

Stockholders' equity:
Common stock	1,082			—			—			—			1,082
Paid-in capital	2,820,500			322			240,916			(241,238		)	2,820,500
Accumulated other comprehensive (loss) income	(49,950		)	—			(49,950		)	49,950			(49,950		)
Retained earnings (accumulated deficit)	99,498			(8,593		)	(91,600		)	100,193			99,498
Total stockholders' equity	2,871,130			(8,271		)	99,366			(91,095		)	2,871,130
Total liabilities and stockholders' equity	$	4,215,236		$	326,740		$	99,490		$	(426,036	)	$	4,215,430

Table of Contents

CONDENSED CONSOLIDATING BALANCE SHEETS

(Amounts in thousands)



	December 31, 2014
	Parent			Guarantors			Non-Guarantor		Eliminations			Consolidated
Assets
Current assets:
Cash and cash equivalents	$	141,535		$	804		$	1	$	—		$	142,340
Accounts receivable - oil and gas	103,762			96			—		—			103,858
Accounts receivable - related parties	46			—			—		—			46
Accounts receivable - intercompany	45,222			27			—		(45,249		)	—
Prepaid expenses and other current assets	3,714			—			—		—			3,714
Short-term derivative instruments	78,391			—			—		—			78,391
Total current assets	372,670			927			1		(45,249		)	328,349

Property and equipment:
Oil and natural gas properties, full-cost accounting,	3,887,874			35,990			—		(710		)	3,923,154
Other property and equipment	18,301			43			—		—			18,344
Accumulated depletion, depreciation, amortization and impairment	(1,050,855		)	(24		)	—		—			(1,050,879		)
Property and equipment, net	2,855,320			36,009			—		(710		)	2,890,619
Other assets:
Equity investments and investments in subsidiaries	360,238			—			180,217		(170,874		)	369,581
Derivative instruments	24,448			—			—		—			24,448
Other assets	19,396			—			—		—			19,396