UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
On August 11, 2023, SilverBow and SilverBow Operating, entered into the Purchase Agreement with the Chesapeake Sellers to buy the
Chesapeake South Texas Rich Properties (as referred to in this section, the Chesapeake Transaction). Under the terms and conditions of the Purchase Agreement, which has an economic effective date of February 1, 2023, the aggregate
consideration to be paid to Chesapeake in the Chesapeake Transaction will consist of $700,000,000, comprised of cash in the amount of $650,000,000, due at the closing of the Chesapeake Transaction, subject to certain purchase price adjustments and
cash in the amount of $50,000,000 due on the first anniversary of the closing of the Chesapeake Transaction. The Chesapeake Transaction also includes an earn-out payment contingent upon the average monthly
settlement price of NYMEX West Texas Intermediate (WTI) crude oil for the 12 month period beginning on the first trading day of the next full calendar month following the closing date of the Chesapeake Transaction. If the average monthly
settlement price of WTI during the 12 month period exceeds $80 per barrel, SilverBow shall pay Chesapeake an amount equal to $50 million or (b) is between $75 per barrel and $80 per barrel, SilverBow shall pay Chesapeake an amount equal to
$25 million. If the average monthly settlement price of WTI during the 12 month period is below $75 per barrel, SilverBow shall not owe Chesapeake an earn-out payment.
The Chesapeake Transaction is expected to be funded with borrowings under the Companys existing Credit Facility, proceeds from its
Second Lien Notes and cash on hand. In conjunction with the Chesapeake Transaction, the Company has secured $425 million of incremental commitments under its Credit Facility from existing and new lenders, which, subject to the closing of the
Chesapeake Transaction, will increase lender commitments under the Credit Facility to $1.2 billion, and the Second Lien Notes will be upsized by $350 million, which, subject to the closing of the Chesapeake Transaction, will increase
lender commitments under the Second Lien Notes to $500 million and extend the maturity date for the Second Lien Notes to December 15, 2028 (together, the related financing).
Acquisition of Sundance Assets
On
June 30, 2022, SilverBow and its operating subsidiary, SilverBow Operating, closed the previously announced purchase and sale agreement dated April 13, 2022 with Sundance Energy, Inc. and certain affiliated entities (collectively,
Sundance), thereby acquiring oil and gas assets in the Eagle Ford (the Sundance Transaction and together with the Chesapeake Transaction, the Transactions). After consideration of closing adjustments, total
aggregate consideration was approximately $344.9 million, consisting primarily of $220.9 million in cash, 4,148,472 shares of our common stock valued at approximately $117.7 million based on the Companys share price on the
closing date and contingent consideration with an estimated fair value of $7.4 million. The contingent consideration consists of up to two earn-out payments of $7.5 million each, contingent upon the
average monthly settlement price of NYMEX West Texas Intermediate crude oil exceeding $95 per barrel for the period from April 13, 2022 through December 31, 2022 which would trigger a payment of $7.5 million in 2023 and $85 per barrel
for 2023 which would trigger a payment of $7.5 million in 2024 (the 2022 WTI Contingency Payout). The contingent payout for the period of April 13, 2022 through December 31, 2022 did not materialize. As part of our
post-close settlement, we settled the 2022 WTI Contingency during the second quarter of 2023. As such, we are no longer required to make a contingency payment related to the 2022 WTI Contingency Payout. We incurred approximately $6.8 million in
transaction costs during the year ended December 31, 2022 related to the Sundance Transaction.
Unaudited Pro Forma Condensed Combined Financial
Statements
The following unaudited pro forma condensed combined financial statements are derived from the historical consolidated
financial statements of SilverBow, historical Chesapeake South Texas Rich Properties Statements of Revenues and Direct Operating Expenses related to the Chesapeake Transaction and from the historical financial activity of Sundance through June 30,
2022, the closing date of the Sundance Transaction.
S-20