Exhibit 99.2

PDC ENERGY, INC.

UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

INDEX

1

PDC ENERGY, INC.

Pro Forma Condensed Consolidated Balance Sheet

(unaudited; in thousands, except share and per share data)

(1) See Note 4

See accompanying Notes to Pro Forma Condensed Consolidated Financial Statements

2

PDC ENERGY, INC.

Pro Forma Condensed Consolidated Statement of Operations

(unaudited; in thousands, except share and per share data)

(1) See Note 4

See accompanying Notes to Pro Forma Condensed Consolidated Financial Statements

3

PDC ENERGY, INC.

Pro Forma Condensed Consolidated Statement of Operations

(unaudited; in thousands, except share and per share data)

(1) See Note 4

See accompanying Notes to Pro Forma Condensed Consolidated Financial Statements

4

Note 1 - Basis of Presentation

The unaudited pro forma condensed consolidated balance sheet of PDC Energy, Inc. (“PDC” or the “Company”) as of June 30, 2016, is derived from:

·                  the historical consolidated balance sheet of the Company;

·                  the historical consolidated balance sheet of Arris Petroleum Corporation (“Arris”); and

·                  the preliminary estimated values assigned to the identifiable assets to be acquired and liabilities to be assumed from 299 Resources, 299 Production, LLC, 299 Pipeline, LLC (collectively, “299 Sellers”)

The unaudited pro forma condensed consolidated statements of operations of the Company for the six months ended June 30, 2016 and year ended December 31, 2015 are derived from:

·                  the historical consolidated statements of operations of the Company; and

·                  the historical consolidated statements of operations of Arris.

The unaudited pro forma condensed consolidated balance sheet gives effect to the pending acquisition of the stock of Arris and the assets of 299 Sellers as if the transaction had occurred on June 30, 2016. The unaudited pro forma condensed consolidated statements of operations give effect to the acquisition of Arris and the issuance of the Company’s common shares as if the transactions had occurred on January 1, 2015. The transactions and the related adjustments are described in the accompanying notes to the financial statements. In the opinion of Company management, all adjustments have been made that are necessary to present fairly, in accordance with Regulation S-X of the Securities and Exchange Commission (“SEC”), the pro forma condensed consolidated financial statements.

The unaudited pro forma condensed consolidated balance sheet and statements of operations are presented for illustrative purposes only, and do not purport to be indicative of the results of operations that would actually have occurred if the transaction described had occurred as presented in such statements or that may be obtained in the future. In addition, future results may vary significantly from those reflected in such statements due to factors described in “Risk Factors” included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2015 (the “2015 Form 10-K”), and elsewhere in the Company’s reports and filings with the SEC.

The financing of the acquisition in the pro forma financial statements assumes partial funding by a short-term financing agreement. The Company expects to repay amounts outstanding under the short-term financing with permanent financing, which is expected to include a combination of long-term debt and equity.

The unaudited pro forma condensed consolidated balance sheet and statements of operations should be read in conjunction with the Company’s historical consolidated financial statements and the notes thereto included in its 2015 Form 10-K. The pro forma statements should also be read in conjunction with the historical statements of Arris and the notes thereto filed as Exhibit 99.1 to the Current Report on Form 8-K of which this Exhibit 99.2 is a part.

Note 2 - Acquisition Date

The Company currently expects the acquisition to close in the fourth quarter of  2016, for an estimated closing price of approximately $1.5 billion, subject to customary closing conditions, including adjustments based on title and environmental due diligence, and would have an effective date of July 1, 2016. There can be no assurance the acquisition will close or the timing of any such closing.

5

PDC ENERGY, INC.

Notes To Pro Forma Condensed Consolidated Financial Statements

Six Months Ended June 30, 2016 And Year Ended December 31, 2015

(unaudited)

Note 3 - Preliminary Acquisition Accounting

The transaction is accounted for under the acquisition method of accounting. Accordingly, the Company conducts assessments of net assets acquired and liabilities assumed and recognizes amounts for identifiable assets acquired and liabilities assumed at their estimated acquisition date fair values, while transaction and integration costs associated with the acquisition are expensed as incurred. The preliminary purchase price allocation presented within is based on our initial assessment of the limited financial information available, pending final settlement and completion of valuation. The final purchase price allocation for the business combination will be performed subsequent to closing and adjustments to estimated amounts, or recognition of additional assets acquired or liabilities assumed, may occur as more detailed analyses are completed and additional information is obtained about the facts and circumstances that existed as of the acquisition date.

The following presents the preliminary estimated purchase price allocation of the net assets to be acquired in the pending acquisition (in thousands):

The preliminary estimated fair value of properties and equipment and asset retirement obligations were measured using valuation techniques that convert future cash flows to a single discounted amount. Significant inputs to the valuation of properties and equipment include estimates of: (i) reserves; (ii) future operating and development costs; (iii) future commodity prices; (iv) estimated future cash flows; and (v) a market-based weighted-average cost of capital rate.

Properties and Equipment. Significant accounting polices related to our properties and equipment are discussed below.

Crude Oil and Natural Gas Properties. We account for our crude oil and natural gas properties under the successful efforts method of accounting. Costs of proved developed producing properties, successful exploratory wells and developmental dry hole costs are capitalized and depreciated or depleted by the unit-of-production method based on estimated proved developed producing reserves. Property acquisition costs are depreciated or depleted on the unit-of-production method based on estimated proved reserves. We calculate quarterly depreciation, depletion and amortization (“DD&A”) expense by using our estimated prior period-end reserves as the denominator, with the exception of our fourth quarter where we use the year-end reserve estimate adjusted to add back fourth quarter production. Upon the sale or retirement of significant portions of or complete fields of depreciable or depletable property, the net book value thereof, less proceeds or salvage value, is recognized in the consolidated statements of operations as a gain or loss. Upon the sale of individual wells or a portion of a field, the proceeds are credited to accumulated DD&A.

6

PDC ENERGY, INC.

Notes To Pro Forma Condensed Consolidated Financial Statements

Six Months Ended June 30, 2016 And Year Ended December 31, 2015

(unaudited)

Proved Property Impairment. Upon a triggering event, we assess our producing crude oil and natural gas properties for possible impairment by comparing net capitalized costs, or carrying value, to estimated undiscounted future net cash flows on a field-by-field basis using estimated production based upon prices at which we reasonably estimate the commodity to be sold. The estimates of future prices may differ from current market prices of crude oil, natural gas and NGLs. Certain events, including but not limited to downward revisions in estimates to our reserve quantities, expectations of falling commodity prices or rising operating costs, could result in a triggering event and, therefore, a possible impairment of our proved crude oil and natural gas properties. If net capitalized costs exceed undiscounted future net cash flows, the measurement of impairment is based on estimated fair value utilizing a future discounted cash flows analysis and is measured by the amount by which the net capitalized costs exceed their fair value. Impairments are included in the consolidated statements of operations line item impairment of crude oil and natural gas properties, with a corresponding impact on accumulated DD&A on the consolidated balance sheets.

Unproved Property Impairment. The acquisition costs of unproved properties are capitalized when incurred, until such properties are transferred to proved properties or charged to expense when expired, impaired or amortized. Unproved crude oil and natural gas properties with individually significant acquisition costs are periodically assessed for impairment. Unproved crude oil and natural gas properties which are not individually significant are amortized, by field, based on our historical experience, acquisition dates and average lease terms. Impairment and amortization charges related to unproved crude oil and natural gas properties are charged to the consolidated statements of operations line item impairment of crude oil and natural gas properties.

Other Property and Equipment. Other property and equipment is carried at cost. Depreciation is provided principally on the straightline method over the assets’ estimated useful lives. We review these long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of the asset to estimated undiscounted future cash flows expected to be generated by the asset. If the carrying amount of the asset exceeds our estimated future cash flows, an impairment charge is recognized in the amount by which the carrying amount of the asset exceeds the fair value of the asset.

The following table presents the estimated useful lives of our other property and equipment:

Maintenance and repair costs on other property and equipment are charged to expense as incurred. Major renewals and improvements are capitalized and depreciated over the remaining useful life of the asset. Upon the sale or other disposition of assets, the cost and related accumulated DD&A are removed from the accounts, the proceeds are applied thereto and any resulting gain or loss is reflected in income.

Note 4 - Pro Forma Adjustments

The pro forma condensed consolidated financial statements have been adjusted to reflect the estimated closing price to be paid by the Company for the stock of Arris and assets of 299 Sellers, estimated additional borrowings, issuance of Company stock to seller, adjustments to historical book values of Arris’ and 299 Sellers’ properties to their preliminary estimated fair values in accordance with the acquisition method of accounting and estimated direct acquisition costs, including to:

(a) reflect the consideration of $638.0 million, including cash paid of $389.4 million and 3,996,290 shares of Company stock valued at $248.6 million and the preliminary estimated fair value measurement of assets acquired from 299 Sellers and liabilities assumed for the acquisition;

7

PDC ENERGY, INC.

Notes To Pro Forma Condensed Consolidated Financial Statements

Six Months Ended June 30, 2016 And Year Ended December 31, 2015

(unaudited)

(b) reflect the consideration of $867.0 million, including cash paid of $525.3 million and 5,390,478 shares of Company stock valued at $341.7 million for the stock of Arris and adjustments to historical book value of the Arris assets to their preliminary estimated fair values in accordance with the acquisition method of accounting;

(c) reflect the assumed incremental draw on our existing credit facility of approximately $315.0 million and committed short-term financing of approximately $600.0 million incurred to partially fund the estimated closing price for Arris stock and 299 Sellers assets;

(d) record deferred tax liabilities of $421.7 million on the difference between the book basis and tax basis of Arris properties acquired as this was a non-taxable transaction due to no IRS section 338 election being made;

(e) eliminate Arris capital and adjust fair value of assets acquired;

(f) record estimated direct acquisition costs of $10.3 million;

(g) record estimated fees of $5.9 million paid to increase revolving credit facility commitment to $700.0 million;

(h) record estimated fees of $18.0 million for securing $600.0 million short-term financing;

(i) reflect interest payable and amortization of debt issuance costs for each period presented associated with a committed short-term financing and our existing credit facility incurred to partially fund the acquisition. The Company assumed it would utilize the short-term financing for the year ended December 31, 2015 and roll over the agreement through June 30, 2016 in accordance with terms included in the short-term financing agreement. The Company assumed a total of $34.4 million of debt issuance costs associated with short-term financing, which includes $10.5 million due if the short-term financing remains outstanding for more than one year, and an increase in the commitment under its existing credit facility. The Company assumed interest expense of $11.0 million and $19.1 million associated with amortization of debt issuance costs for the six months ended June 30, 2016 and year ended December 31, 2015, respectively. Interest expense of $33.6 million and $58.2 million was computed using effective interest rates of 9.75% and 8.25% for $600.0 million of short-term financing borrowings and estimated an interest rate of 2.75% for assumed borrowings of $315.0 million under its credit facility for the six months ended June 30, 2016 and year ended December 31, 2015, respectively. The assumptions above are for pro forma purposes only as the Company intends to replace the short-term financing with permanent financing, which is expected to include a combination of long-term debt and equity; and

(j) record the tax benefit on additional loss for the periods.

The pro forma condensed consolidated statements of operations also include an adjustment to the weighted-average common shares outstanding to reflect shares issued to fund the purchase price of the stock of Arris and the assets of 299 Sellers.

Note that the fair value of the proved properties and other property and equipment being acquired approximates the net book value and, as a result, no pro forma adjustment was made to DD&A expense for all periods presented as there would not be a significant change to DD&A expense.

The final structure and terms of the acquisition financing will be subject to market conditions and may change materially from the assumptions described above. Changes in the assumptions described above would result in changes to various components of the unaudited pro forma condensed consolidated balance sheet, including cash and cash equivalents, long-term debt and additional paid-in capital, and various components of the unaudited pro forma condensed consolidated statements of income, including interest expense, earnings per share and weighted-average shares outstanding. Depending upon the nature of the changes, the impact on the pro forma financial information could be material.

·                  The 9,386,768 shares of Company stock which will be issued was valued at approximately $63 per share for a total value of approximately $590.3 million. The following sets forth the increase or decreases to this value at the stock prices shown:

8

PDC ENERGY, INC.

Notes To Pro Forma Condensed Consolidated Financial Statements

Six Months Ended June 30, 2016 And Year Ended December 31, 2015

(unaudited)

·                  For each $100 million of Company equity issued in lieu of borrowing under the short-term financing agreement, interest expense would decrease by approximately $4.9 million and $8.3 million for the six months ended June 30, 2016 and the year ended December 31, 2015, respectively;

·                  For each $100 million of Company equity issued in lieu of borrowing under its revolving credit facility, interest expense would decrease by approximately $1.4 million and $2.8 million for the six months ended June 30, 2016 and the year ended December 31, 2015, respectively;

·                  For each 0.25% increase in the assumed interest rates of the short-term financing borrowings and the credit facility borrowings, interest expense would increase by approximately $1.1 million and $2.3 million for the six months ended June 30, 2016 and the year ended December 31, 2015, respectively;

Note 5 - Supplemental Oil and Natural Gas Reserve Information

The following tables set forth certain unaudited pro forma information concerning the Company’s proved crude oil, natural gas and natural gas liquids (“NGLs”) reserves for the year December 31, 2015, giving effect to the acquisition of Arris as if it had occurred on January 1, 2015. There are numerous uncertainties inherent in estimating the quantities of proved reserves and projecting future rates of production and timing of development costs. The estimates of reserves, and the standardized measure of future net cash flow, shown below, reflects Arris’ development plan for the Arris properties, rather than the Company’s development plan for the properties. The following reserve data represent estimates only and should not be construed as being precise. Arris oil reserves include NGLs.

9

PDC ENERGY, INC.

Notes To Pro Forma Condensed Consolidated Financial Statements

Six Months Ended June 30, 2016 And Year Ended December 31, 2015

(unaudited)

Standardized Measure of Discounted Future Net Cash Flows and Changes Therein Relating to Proved Reserves

Summarized in the following table is information for the standardized measure of discounted cash flows relating to proved reserves as of December 31, 2015, giving effect to the acquisition of Arris properties. Future estimated cash flows were based on a 12-month average price calculated as the unweighted arithmetic average of the prices on the first day of each month, January through December applied to the year-end estimated proved reserves. Prices were adjusted by field for Btu content, transportation and regional price differences; however, they were not adjusted to reflect the value of commodity derivatives. Production and development costs were based on prices as of December 31, 2015. The amounts shown do not give effect to non-property related expenses, such as corporate general and administrative expenses, debt service or to depreciation, depletion and amortization expense. Production and development costs include those cash flows associated with the ultimate settlement of our asset retirement obligation. Future estimated income tax expense is computed by applying the statutory rate in effect at the end of each year to the future pretax net cash flows, less the tax basis of the properties and gives effect to permanent differences, tax credits and allowances related to the properties.

10

PDC ENERGY, INC.

Notes To Pro Forma Condensed Consolidated Financial Statements

Six Months Ended June 30, 2016 And Year Ended December 31, 2015

(unaudited)

Changes in the demand for crude oil, natural gas and NGLs, inflation, and other factors make such estimates inherently imprecise and subject to substantial revision. This table should not be construed to be an estimate of the current market value of the Company's proved reserves.

11

PDC ENERGY, INC.

Notes To Pro Forma Condensed Consolidated Financial Statements

Six Months Ended June 30, 2016 And Year Ended December 31, 2015

(unaudited)

The following table summarizes the principal sources of change in the standardized measure of discounted future net cash flows:

It is necessary to emphasize that the data presented should not be viewed as representing the expected cash flow from, or current value of, existing proved reserves since the computations are based on a large number of estimates and arbitrary assumptions. Reserve quantities cannot be measured with precision and their estimation requires many judgmental determinations and frequent revisions. The required projection of production and related expenditures over time requires further estimates with respect to pipeline availability, rates of demand and governmental control. Actual future prices and costs are likely to be substantially different from the recent average prices and current costs utilized in the computation of reported amounts. Any analysis or evaluation of the reported amounts should give specific recognition to the computational methods utilized and the limitations inherent therein.

12