-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, GOSmUwsi2OS6opvvgFgMaeLcEvxFuGEqyKa5JZ3hjXreR194o/ppNmIDxRi8eS+e 1qIaIVPw/5J5XZQU58QBrw== 0001193125-09-197300.txt : 20090924 0001193125-09-197300.hdr.sgml : 20090924 20090924165056 ACCESSION NUMBER: 0001193125-09-197300 CONFORMED SUBMISSION TYPE: 8-K/A PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20090305 ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20090924 DATE AS OF CHANGE: 20090924 FILER: COMPANY DATA: COMPANY CONFORMED NAME: TRANSATLANTIC PETROLEUM CORP. CENTRAL INDEX KEY: 0001092289 STANDARD INDUSTRIAL CLASSIFICATION: OIL AND GAS FIELD EXPLORATION SERVICES [1382] IRS NUMBER: 841147944 STATE OF INCORPORATION: A0 FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K/A SEC ACT: 1934 Act SEC FILE NUMBER: 000-31643 FILM NUMBER: 091085384 BUSINESS ADDRESS: STREET 1: 340 12TH AVE SW, STE 1550 STREET 2: CALGARY ALBERTA T2R 1L5 CITY: CANADA STATE: A0 ZIP: 00000 BUSINESS PHONE: 7136269373 MAIL ADDRESS: STREET 1: 340 12TH AVE SW, STE 1550 STREET 2: CALGARY ALBERTA T2R 1L5 CITY: CANADA STATE: A0 ZIP: 00000 FORMER COMPANY: FORMER CONFORMED NAME: TRANSATLANTIC PETROLEUM CORP DATE OF NAME CHANGE: 20000918 8-K/A 1 d8ka.htm AMENDMENT #2 TO FORM 8-K AMENDMENT #2 TO FORM 8-K

 

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K/A

Amendment No. 2

 

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934

Date of Report (Date of earliest event reported): March 5, 2009

 

 

TRANSATLANTIC PETROLEUM CORP.

(Exact name of registrant as specified in its charter)

 

 

 

Alberta, Canada   000-31643   None
(State or other jurisdiction
of incorporation)
  (Commission File Number)  

(IRS Employer

Identification No.)

 

Suite 1840, 444 – 5th Ave., SW Calgary,

Alberta, Canada

  T2P 2T8
(Address of principal executive offices)   (Zip Code)

Registrant’s telephone number, including area code: (403) 262-8556

 

(Former name or former address, if changed since last report)

 

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):

 

¨ Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

¨ Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

¨ Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

¨ Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 

 


EXPLANATORY NOTE

On March 11, 2009, TransAtlantic Petroleum Corp. (the “Company”) filed a Form 8-K (the “Form 8-K”) to report that TransAtlantic Australia Pty. Ltd. (“TransAtlantic Australia”), a wholly-owned subsidiary of the Company, acquired 14,132,259 ordinary shares of Incremental Petroleum Limited (“Incremental”), bringing TransAtlantic Australia’s total ownership to approximately 65.4% of the outstanding shares of Incremental. On May 21, 2009, the Company filed Amendment No. 1 on Form 8-K/A (the “Amendment No. 1”) to provide certain financial statements in accordance with Item 9.01. This Amendment No. 2 on Form 8-K/A is being filed to amend Exhibit 99.2 to update the total proved reserves reported in note 2. Other than as noted above, no other changes have been made to the Form 8-K or Amendment No. 1.

Item 9.01 Financial Statements and Exhibits.

 

(d) Exhibits.

 

Exhibit No.

 

Description

99.2   Unaudited Pro Forma Condensed Combined Financial Statements of TransAtlantic Petroleum Corp. for the Year Ended December 31, 2008.

 

- 2 -


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

Date: September 24, 2009

 

TRANSATLANTIC PETROLEUM CORP.

By:  

/s/    Jeffrey S. Mecom

  Jeffrey S. Mecom
  Vice President and Corporate Secretary

 

- 3 -


EXHIBIT INDEX

 

Exhibit No.

 

Description

99.2   Unaudited Pro Forma Condensed Combined Financial Statements of TransAtlantic Petroleum Corp. for the Year Ended December 31, 2008.

 

- 4 -

EX-99.2 2 dex992.htm UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

Exhibit 99.2

TRANSATLANTIC PETROLEUM CORP.

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

The following unaudited pro forma condensed combined financial statements give effect to the following transactions of TransAtlantic Petroleum Corp. (“TransAtlantic” or the “Company”).

TransAtlantic, pursuant to a purchase agreement dated September 19, 2008 (the “Purchase Agreement”) purchased all of the shares of Longe Energy Limited (“Longe”), which was controlled by N. Malone Mitchell, 3rd, a shareholder and director of TransAtlantic, and concluded a private placement of TransAtlantic common shares (the “Private Placement”). The transactions closed on December 30, 2008 (the “Closing Date”). Longe was a development stage company whose activity prior to TransAtlantic’s acquisition consisted of the acquisition of oilfield service equipment and exploration licenses in Morocco. Longe, a private Bermuda limited company, was incorporated on April 14, 2008. Pursuant to the terms of the Purchase Agreement, TransAtlantic acquired 100% of the issued and outstanding shares of Longe in consideration for the issuance of 39,583,333 common shares and 10,000,000 common share purchase warrants of TransAtlantic. Consequently, Longe became an indirect wholly-owned subsidiary of TransAtlantic. The Company accounted for its acquisition of Longe in accordance with the provisions of Statement of Financial Accounting Standards No. 141, Business Combinations. Concurrently with the acquisition, TransAtlantic issued 35,416,667 of its common shares pursuant to the Private Placement. Both the acquisition of Longe and the Private Placement are reflected on TransAtlantic’s historical consolidated balance as of December 31, 2008.

On October 27, 2008, the Company announced its intention to make an all cash takeover offer (the “Offer”) through TransAtlantic Australia Pty. Ltd., a wholly-owned subsidiary of the Company (“TransAtlantic Australia”), for all of the shares in Incremental Petroleum Limited (“Incremental”), an international oil and gas company publicly traded on the Australian Stock Exchange. The Offer closed on March 6, 2009, at which time TransAtlantic Australia and Mr. Mitchell owned or had received acceptances for approximately 96% of the Incremental shares. Incremental was delisted from the Australian Stock Exchange on March 26, 2009, and TransAtlantic Australia acquired the remaining outstanding Incremental shares pursuant to an Australian statutory procedure on April 20, 2009. The acquisition of all of the outstanding shares of Incremental is referred to herein as the “Incremental Acquisition.” In addition, pursuant to Australian law, TransAtlantic Australia purchased all of the outstanding options to acquire Incremental shares. On April 8, 2009, in exchange for the assignment of the Incremental options to TransAtlantic Australia, TransAtlantic Australia paid the Incremental option holders an aggregate of $721,000 in cash, and issued an aggregate of 101,585 TransAtlantic common shares and 829,960 TransAtlantic common share purchase warrants. Each warrant is exercisable until April 2, 2012 and entitles the holder to purchase one common share at an exercise price of $1.20 per share. The common shares and common share purchase warrants were issued pursuant to an exemption from registration under Regulation S of the Securities Act of 1933, as amended. The Company had recorded $181,000 in deferred charges for transaction costs related to the Incremental Acquisition as of December 31, 2008, and incurred a total of $463,000 in transaction costs through the closing of the Incremental Acquisition. The Company has accounted for the Incremental Acquisition in accordance with the provisions of Statement of Financial Accounting Standards No. 141R, Business Combinations (“SFAS 141R”).

On November 28, 2008, the Company entered into a credit agreement with Dalea Partners, LP (“Dalea”), a company owned and controlled by Mr. Mitchell. The purpose of the Dalea credit agreement was to fund the Incremental Acquisition. As of March 31, 2009, the Company had borrowed $59.0 million from Dalea pursuant to the credit agreement for the acquisition of 96% of the outstanding Incremental shares. Pursuant to the Dalea credit agreement, as amended, until May 30, 2009, the Company may request advances from Dalea of (i) up to $62.0 million to purchase shares of Incremental in connection with the Offer plus related transaction costs and expenses, and (ii) up to $14.0 million for general corporate purposes. Advances under the credit agreement in connection with the Incremental Acquisition are denominated in U.S. Dollars, but are advanced in Australian Dollars at an agreed upon currency exchange rate of $0.7024 to AUD $1.00. Advances under the credit agreement in connection with funding general corporate activities are denominated and advanced in U.S. Dollars. Balances outstanding under the agreement bear interest at a fixed rate of 10% per annum.

The unaudited pro forma condensed combined balance sheet as of December 31, 2008 gives effect to the Incremental Acquisition and the borrowings under the Dalea credit agreement described above as if those transactions occurred on December 31, 2008. The Company has recorded the assets acquired and the liabilities assumed in the Incremental Acquisition at their estimated fair values, all of which are provisional amounts and subject to change as the Company gathers appraisals and other evidence needed to finalize the estimates of such fair values. The TransAtlantic historic consolidated balance sheet information was derived from its audited consolidated balance sheet as of December 31, 2008, as filed in its Annual Report on Form 10-K for the year ended December 31, 2008. The historic consolidated balance sheet of Incremental was derived from its audited consolidated balance sheet as of December 31, 2008 included elsewhere in this Amendment No. 1 to Current Report on Form 8-K/A, though amounts reported on Incremental’s historic consolidated balance sheet have been expressed in Australian Dollars, and have been translated into U.S. Dollars using the exchange rates in effect on December 31, 2008, which amounted to approximately $0.69 per Australian Dollar. Incremental’s historic consolidated balance sheet is presented in accordance with International Financial Accounting Standards as issued by the International Accounting Standards Board (“IFRS”).


The unaudited pro forma condensed combined statements of operations for the year ended December 31, 2008 gives effect to: i) the Longe Acquisition and Private Placement as if they were consummated on April 14, 2008; ii) the Incremental Acquisition as if it occurred on January 1, 2008; and iii) the effects of the borrowings under the Dalea credit agreement as if they had occurred on January 1, 2008. The unaudited pro forma condensed combined statement of operations combines the historical results of TransAtlantic, Longe and Incremental for the year ended December 31, 2008. The historical results of Longe were derived from its audited statement of operations for the period from April 14, 2008 (inception) through November 30, 2008. The historical results of TransAtlantic were derived from its audited consolidated statements of operations and comprehensive loss for the year ended December 31, 2008. The historical results of operations for Incremental were derived from its audited consolidated income statements included elsewhere in this Amendment No. 1 to Current Report on Form 8-K/A, though amounts reported on Incremental’s results of operations have been expressed in Australian Dollars, and have been translated into U.S. Dollars using the average exchange rates in effect over the year ended December 31, 2008, which amounted to approximately $0.85 per Australian Dollar. Incremental’s historic results of operations are presented in accordance with IFRS.

The pro forma statements are prepared in accordance with generally accepted accounting principles in the United States (“U.S. GAAP”), and the accounting policies used in the preparation of the pro forma statements are consistent with those used in TransAtlantic’s audited financial statements as of and for the year ended December 31, 2008, except that the Incremental Acquisition reflects TransAtlantic’s adoption of SFAS 141R. The unaudited pro forma condensed combined financial statements have been prepared for illustrative purposes only and are not necessarily indicative of the consolidated financial position or results of operations in future periods or the results that actually would have been realized had Longe and Incremental been consolidated with TransAtlantic during the periods shown. The pro forma adjustments are based on information available at the time of the preparation of these unaudited pro forma condensed combined financial statements. The unaudited pro forma condensed combined financial statements, including the notes thereto, should be read in conjunction with the historical audited financial statements of Longe for the period ended November 30, 2008, the historical consolidated financial statements of TransAtlantic set forth in TransAtlantic’s Annual Report on Form 10-K for the year ended December 31, 2008 and the audited consolidated financial statements of Incremental included elsewhere in this Amendment No. 1 to Current Report on Form 8-K/A.


TRANSATLANTIC PETROLEUM CORP.

UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET

As of December 31, 2008

(Thousands of U.S. Dollars)

 

     TransAtlantic
Historical
    Incremental
Historical
(IFRS)
    U.S. GAAP
and Pro Forma
Adjustments
   Combined
Pro Forma
Amounts
 

ASSETS

           

Current assets

           

Cash and cash equivalents

   $ 30,052      $ 8,180      $ (57,168   B    $ 35,790   
         54,726      C   

Accounts receivable

     1,327        3,704        —             5,031   

Inventories

     —          1,861        (1,861   A      —     

Prepaid and other current assets

     3,861        510        —             4,371   

Deferred income tax assets

     —          —          759      A      759   
                                   

Total current assets

     35,240        14,255        (3,544        45,951   

Property and equipment

           

Oil and gas properties (full cost method)

     52,091        71,010        (1,251   A      121,850   

Less accumulated depreciation, depletion and amortization

     (53     —          —             (53
                                   

Property and equipment, net

     52,038        71,010        (1,251        121,797   

Other assets:

           

Restricted cash

     3,268        —          —             3,268   

Deferred charges

     181        —          (181   D      —     
                                   

Total other assets

     3,449        —          (181        3,268   
                                   

Total Assets

   $ 90,727      $ 85,265      $ (4,976      $ 171,016   
                                   

LIABILITIES, STOCKHOLDERS’ EQUITY

           

Current liabilities:

           

Accounts payable

   $ 3,962      $ 2,420      $ 282      D    $ 6,664   

Accounts payable – related party

     1,517        —          —             1,517   

Accrued liabilities

     581        245        —             826   

Loan payable

     —          2,786        —             2,786   

Asset retirement obligations of assets held for sale

     14        —          —             14   

Settlement provision

     240        —          —             240   
                                   

Total current liabilities

     6,314        5,451        282           12,047   

Deferred income tax liabilities

     —          9,443        2,591      A      12,034   

Long-term debt

     —          1,920        —             1,920   

Notes payable, related party

     —          —          59,002      C      59,002   

Asset retirement obligations

     —          2,047        3,669      A      5,716   

Other non-current liabilities

     —          345        —             345   
                                   

Total Liabilities

     6,314        19,206        65,544           91,064   

Stockholders’ equity:

           

Issued capital

     —          45,823        (45,823   E      —     

Additional paid in capital

     133,062        —          71      B      133,133   

Additional paid in capital – warrants

     5,228        —          207      B      5,435   

Retained earnings (accumulated deficit)

     (53,877     20,366        (20,366   E      (58,616
         (4,276   C   
         (463   D   

Reserves

     —          (130     130      E      —     
                                   

Total stockholders’ equity

     84,413        66,059        (70,520        79,952   
                                   

Total liabilities and stockholders’ equity

   $ 90,727      $ 85,265      $ (4,976      $ 171,016   
                                   

See Accompanying Notes to these Unaudited Pro Forma Condensed Combined Financial Statements


TRANSATLANTIC PETROLEUM CORP.

UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

For the Year Ended December 31, 2008

(Thousands of U.S. Dollars, except per share amounts)

 

     TransAtlantic
Historical
    Longe
Historical
    Incremental
Historical
(IFRS)
    U.S. GAAP
and Pro Forma
Adjustments
   Combined
Pro Forma
Amounts
 

Revenues:

             

Revenues

   $ —        $ —        $ 45,439      $ (1,051   F   
           (44,388   G    $ —     

Oil and gas sales

     —          —          —          (5,520   J   
           44,388      G      38,868   
                                           

Total revenues

     —          —          45,439        (6,571        38,868   

Costs and Expenses:

             

General and administrative

     3,009        508        —          463      H      13,388   
           9,408      I   

Employee benefits expense

     —          —          7,977        (7,977   I      —     

Takeover defense

     —          —          1,431        (1,431   I      —     

International oil and gas activities

     5,183        257        —          9,388      K      14,828   

Royalty expense

     —          —          5,520        (5,520   J      —     

Raw materials and consumables used

     —          —          7,113        (7,113   K      —     

Field costs

     —          —          2,275        (2,275   K      —     

Stock-based compensation

     583        —          —          —             583   

Accretion of discount on asset retirement obligations

     —          —          —          415      L      415   

Finance costs

     —          —          105        (105   M      —     

Depreciation, depletion and amortization

     59        —          4,123        1,799      N      5,981   

Foreign exchange loss

     —          —          853        —             853   
                                           

Total costs and expenses

     8,834        765        29,397        (2,948        36,048   
                                           

Operating income (loss)

     (8,834     (765     16,042        (3,623        2,820   

Other income (expense):

             

Interest and financing expense

     (38     (132     —          (5,900   O      (10,346
           (4,276   P   

Interest and other income

     338        —          —          761      F      1,099   

Other

     —          —          (678     290      F      (388
                                           

Income (loss) before income tax provision (benefit)

     (8,534     (897     15,364        (12,748        (6,815

Income tax provision (benefit)

     —          —          4,822        (422   Q      4,400   
                                           

Net income (loss)

   $ (8,534   $ (897   $ 10,542      $ (12,326      $ (11,215
                                           

Loss per share:

             

Basic and diluted

   $ (0.13         R    $ (0.09
                         

Weighted average shares outstanding:

             

Basic and diluted

     66,524            R      120,110   
                         

See Accompanying Notes to these Unaudited Pro Forma Condensed Combined Financial Statements


TRANSATLANTIC PETROLEUM CORP.

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

 

1. Description of U.S. GAAP and Pro Forma Adjustments

 

A Records the assets acquired and liabilities assumed resulting from the Incremental Acquisition, based on provisional fair value, in accordance with the provisions of SFAS 141R as follows (in thousands of U.S. Dollars, unless otherwise indicated):

 

Financial Assets:

  

Cash and cash equivalents

   $ 8,180   

Accounts receivable

     3,704   
        

Total financial assets

     11,884   

Other current assets, consisting primarily of prepaid expenses

     510   

Deferred income tax assets

     759   

Oil and gas properties

  

Unproved properties

     5,334   

Proved properties

     60,310   

Rigs and related equipment

     2,802   

Materials and supplies inventories

     1,313   
        

Total oil and gas properties

     69,759   

Financial Liabilities:

  

Accounts payable

     (2,420

Accrued liabilities

     (245

Current portion of long-term debt

     (2,786

Deferred income tax liabilities

     (12,034

Long-term debt

     (1,920

Asset retirement obligations, consisting of future plugging and abandonment liabilities on Incremental’s developed wellbores as of March 5, 2009, based on a third-party estimate of such costs, adjusted for historic Turkish inflation rates ranging from approximately 7% to 11%, and discounted to present value using TransAtlantic Australia’s credit-adjusted risk-free rate of 6.0%

     (5,716

Other

     (345
        

Total financial liabilities

     (25,466
        

Total Identifiable Net Assets

   $ 57,446   
        

This adjustment also reclassifies inventory, which is included in current assets on Incremental’s Consolidated Balance Sheet, as presented under IFRS. Consistent with U.S. GAAP, these amounts are included in the fair value of oil and gas properties.

 

B Records the consideration paid in the Incremental Acquisition (in thousands of U.S. Dollars, unless otherwise indicated):

Cash Consideration:

 

Payment of cash amounting to $86,511,882 Australian Dollars for the acquisition of 79,735,605 shares of Incremental, translated into U.S. Dollars based on the exchanges rates in effect on the dates of the transactions, ranging from February 18, 2009 through April 20, 2009

   $ 56,447

Payment of cash to retire share-based payment arrangements of Incremental

     721
      

Total cash consideration

     57,168

Equity Instruments Issued:

 

Issuance of 101,585 TransAtlantic common shares to retire share-based payment arrangements of Incremental

     71

Issuance of 829,960 warrants to purchase TransAtlantic common shares to retire share-based payment arrangements of Incremental

     207
      

Fair value of total consideration transferred

   $ 57,446
      


TRANSATLANTIC PETROLEUM CORP.

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS – CONTINUED

 

C Records the amounts borrowed under the Dalea credit agreement as follows (in thousands of U.S. Dollars, unless otherwise indicated):

 

U.S. Dollar obligations incurred

   $ 59,002

Less: U.S. Dollar Equivalents of Australian Dollars realized on borrowings based on exchange rates in effect on the dates of borrowings

     54,726
      

Equals realized loss on borrowings under Dalea credit agreement based on fixed exchange rate of $0.7024 per Australian Dollar

   $ 4,276
      

Under the terms of the Dalea credit agreement, the Company borrowed U.S. funds to purchase Incremental’s outstanding shares. The U.S. Dollar amounts borrowed were based on the Australian Dollar equivalent to purchase Incremental shares translated at $0.7024 per Australian Dollar. The existence of the fixed exchange rate constitutes an embedded derivative.

 

D Records the costs incurred to complete the Incremental acquisition of $463,000, of which $181,000 had been incurred as of December 31, 2008 and included in deferred charges.

 

E Removes Incremental’s historic equity accounts.

 

F Reclassifies interest and other income, which is included in revenue on Incremental’s Consolidated Statement of Income, as presented under IFRS. Consistent with U.S. GAAP, these amounts should be included in other income (expense).

 

G Reclassifies oil and gas sales revenue, which is included in revenue on Incremental’s Consolidated Statement of Income, as presented under IFRS. Consistent with U.S. GAAP, these amounts should be included in oil and gas sales revenue.

 

H Records the direct costs associated with the Incremental Acquisition as contemplated in Note D above, as if the Incremental acquisition occurred on January 1, 2008. In accordance with SFAS 141R these costs are expensed as incurred.

 

I Reclassifies employee benefits expense and takeover defense, which are shown separately on Incremental’s Consolidated Statement of Income, as presented under IFRS. These charges represent general and administrative expenses as reported under U.S. GAAP.

 

J Reclassifies royalty expense which is shown as an expense on Incremental’s Consolidated Statement of Income, as presented under IFRS. In conformance with TransAtlantic’s accounting policies, these amounts are shown as a reduction of revenue because Incremental was never entitled to these amounts.

 

K Reclassifies raw materials and consumables used and field costs, which are shown separately on Incremental’s Consolidated Statement of Income, as presented under IFRS. These charges represent lease operating expenses as reported under U.S. GAAP, and would have been included in international oil and gas activities on TransAtlantic’s consolidated statement of operations had the Incremental Acquisition occurred on January 1, 2008.

 

L Records accretion of discount on asset retirement obligations based on TransAtlantic’s estimate of the present value of those obligations.

 

M Finance costs on Incremental’s Consolidated Statement of Income, as presented under IFRS represent accretion of discount on asset retirement obligations. This adjustment reverses the historical amounts as the pro forma amounts have been contemplated in Note L above.

 

N Adjusts Incremental’s historic depletion and depreciation expense recorded in accordance with IFRS to amounts indicated based on the units-of-production method in accordance with U.S. GAAP computed from the amounts allocated to oil and gas properties and TransAtlantic’s estimated proved reserve quantities related to Incremental’s oil and gas properties. Depreciation of rigs and other equipment is provided using the straight-line method over estimated remaining useful lives of approximately seven years as of March 5, 2009.

 

O Records interest expense on amounts borrowed under the Dalea credit agreement as contemplated in Note C above at the fixed contractual interest rate of 10% per annum as if those amounts had been outstanding since January 1, 2008.

 

P Records the loss on borrowings under the Dalea credit agreement resulting from the embedded derivative as contemplated in Note C above.

 

Q Provides income tax on the pro forma adjustments above related to Incremental’s Turkish operations using an expected statutory income rate of 20%. The tax effect of pro forma adjustments related to United States or Australian operations is zero because the Company has a net deferred tax asset which is reduced to zero by a valuation allowance. For results of operations in Turkey, the Company has a net deferred tax liability, with no valuation allowances deemed necessary in management’s judgment.


TRANSATLANTIC PETROLEUM CORP.

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS – CONTINUED

 

R Pro forma basic and diluted loss per share is based on the TransAtlantic weighted average shares outstanding for the year ended December 31, 2008 and gives effect to the issuance of 75,000,000 common shares of TransAtlantic pursuant to the Longe acquisition and the Private Placement as if the shares had been issued on April 14, 2008 (inception), and the issuance of 101,585 common shares of TransAtlantic to retire share-based payment arrangements of Incremental as if those shares were issued on January 1, 2008, as follows (shares in thousands):

 

Numerator: pro forma combined net loss

   $ (11,215

Denominator:

  

Weighted average shares outstanding as reported

     66,524   

Weighted average effect of shares issued in the Longe Acquisition and Private Placement

     53,484   

Shares issued to retire share-based payment arrangements of Incremental

     102   
        

Pro Forma Weighted Average Shares Outstanding

     120,110   
        

Pro Forma Loss Per Share

   $ (0.09
        

Common shares underlying the 829,960 TransAtlantic warrants issued in the Incremental Acquisition have not been included in dilutive weighted average shares outstanding as their effects were anti-dilutive, based on the pro forma net loss indicated.

 

2. STANDARDIZED MEASURE OF OIL AND GAS QUANTITIES

The following table presents certain unaudited information concerning Incremental’s proved oil and gas reserves. TransAtlantic had no proved reserves quantities on December 31, 2008, and accordingly, information presented below for Incremental also represents the pro forma information on a combined basis as if the Incremental Acquisition had occurred on January 1, 2008. There are numerous uncertainties inherent in estimating the quantities of proved reserves and projecting future rates of production and timing of development expenditures. The following reserve data represents estimates only and should not be construed as being exact. The proved oil and gas reserve information for TransAtlantic and Incremental is as of December 31, 2008 and reflects prices and costs as of that date (amounts in thousands of U.S. Dollars).

 

Total proved reserves

  

Oil (thousands of barrels)

     9,370

Gas (MMcf)

     790

Proved developed reserves

  

Oil (thousands of barrels)

     4,104

Gas (MMcf)

     —  

Future cash inflows

   $ 365,950

Future production costs

     154,740

Future development costs

     39,130

Future income tax expense

     34,270
      

Future net cash flows

     137,810

10% annual discount for estimated timing of cash flows

     50,220
      

Standardized measure of discounted future net cash flows related to proved reserves

   $ 87,590
      

* * * * * * *

-----END PRIVACY-ENHANCED MESSAGE-----