EX-99.1 3 d164256dex991.htm EX-99.1 EX-99.1

Exhibit 99.1

WHITING PETROLEUM CORPORATION

UNAUDITED PRO FORMA FINANCIAL INFORMATION

The following unaudited pro forma financial information is derived from the historical consolidated financial statements of Whiting Petroleum Corporation (“Whiting” or the “Company”) and has been adjusted to reflect the sale of the Company’s interests in certain oil and gas producing properties located in its enhanced oil recovery project in the North Ward Estes field in Ward and Winkler counties of Texas, including Whiting’s interest in certain CO2 properties in the McElmo Dome field in Colorado, and certain other related assets and liabilities (the “North Ward Estes Properties”), effective July 1, 2016, for a cash purchase price of $300 million (before post-closing adjustments). In addition to the cash purchase price, the buyer has agreed to pay Whiting $100,000 for every $0.01 that, as of June 28, 2018, the average NYMEX crude oil futures contract price for each month from August 2018 through July 2021 is above $50 per barrel up to a maximum amount of $100 million.

The unaudited pro forma consolidated balance sheet as of June 30, 2016 gives effect to the disposition of the North Ward Estes Properties as if it had occurred on June 30, 2016. The unaudited pro forma consolidated statements of operations for the six months ended June 30, 2016 and the year ended December 31, 2015 both give effect to the disposition of the North Ward Estes Properties as if it had occurred on January 1, 2015.

Assumptions and estimates underlying the pro forma adjustments are described in the accompanying notes, which should be read in conjunction with the unaudited pro forma consolidated financial statements. In Whiting’s opinion, all adjustments that are necessary to present fairly the pro forma information have been made.

The unaudited pro forma consolidated statements do not purport to represent what Whiting’s financial position or results of operations would have been had the disposition of the North Ward Estes Properties actually occurred on the dates indicated above, nor are they indicative of future financial position or results of operations. These unaudited pro forma consolidated financial statements should be read in conjunction with Whiting’s historical consolidated financial statements and related notes for the periods presented.


WHITING PETROLEUM CORPORATION

UNAUDITED PRO FORMA CONSOLIDATED BALANCE SHEET

AS OF JUNE 30, 2016

(in thousands, except share and per share data)

 

     Whiting
Historical
    Pro Forma
Adjustments
(Note 2)
         Whiting
Pro Forma
 

ASSETS

         

Current assets:

         

Cash and cash equivalents

   $ 15,338      $ —           $ 15,338   

Accounts receivable trade, net

     233,059        —             233,059   

Derivative assets

     49,202        —             49,202   

Prepaid expenses and other

     21,927        (178   (a)      21,749   
  

 

 

   

 

 

      

 

 

 

Total current assets

     319,526        (178        319,348   
  

 

 

   

 

 

      

 

 

 

Property and equipment:

         

Oil and gas properties, successful efforts method

     14,179,923        (515,955   (a)      13,663,968   

Other property and equipment

     159,855        (20,596   (a)      139,259   
  

 

 

   

 

 

      

 

 

 

Total property and equipment

     14,339,778        (536,551        13,803,227   

Less accumulated depreciation, depletion and amortization

     (3,925,700     16,363      (a)      (3,909,337
  

 

 

   

 

 

      

 

 

 

Total property and equipment, net

     10,414,078        (520,188        9,893,890   

Other long-term assets

     72,102        44,017      (b)      116,119   
  

 

 

   

 

 

      

 

 

 

TOTAL ASSETS

   $ 10,805,706      $ (476,349      $ 10,329,357   
  

 

 

   

 

 

      

 

 

 

LIABILITIES AND EQUITY

         

Current liabilities:

         

Accounts payable trade

   $ 36,621      $ —           $ 36,621   

Revenues and royalties payable

     129,087        —             129,087   

Accrued capital expenditures

     48,100        —             48,100   

Accrued interest

     54,402        —             54,402   

Accrued lease operating expenses

     40,137        —             40,137   

Accrued liabilities and other

     55,457        —             55,457   

Taxes payable

     47,102        —             47,102   

Accrued employee compensation and benefits

     16,473        —             16,473   
  

 

 

   

 

 

      

 

 

 

Total current liabilities

     427,379        —             427,379   

Long-term debt

     4,960,921        (300,393   (c)      4,660,528   

Deferred income taxes

     408,213        (58,944   (d)      349,269   

Asset retirement obligations

     163,365        (1,576   (a)      161,789   

Deferred gain on sale

     41,490        —             41,490   

Other long-term liabilities

     39,387        —             39,387   
  

 

 

   

 

 

      

 

 

 

Total liabilities

     6,040,755        (360,913        5,679,842   
  

 

 

   

 

 

      

 

 

 

Commitments and contingencies

         

Equity:

         

Common stock, $0.001 par value, 600,000,000 shares authorized; 251,610,527 issued and 246,263,027 outstanding

     252        —             252   

Additional paid-in capital

     5,138,989        —             5,138,989   

Accumulated deficit

     (382,259     (174,380   (e)      (556,639
       58,944      (d)      58,944   
  

 

 

   

 

 

      

 

 

 

Total Whiting shareholders’ equity

     4,756,982        (115,436        4,641,546   

Noncontrolling interest

     7,969        —             7,969   
  

 

 

   

 

 

      

 

 

 

Total equity

     4,764,951        (115,436        4,649,515   
  

 

 

   

 

 

      

 

 

 

TOTAL LIABILITIES AND EQUITY

   $ 10,805,706      $ (476,349      $ 10,329,357   
  

 

 

   

 

 

      

 

 

 

The accompanying notes are an integral part of these unaudited pro forma consolidated financial statements.

 

2


WHITING PETROLEUM CORPORATION

UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

FOR THE SIX MONTHS ENDED JUNE 30, 2016

(in thousands, except per share data)

 

     Whiting
Historical
    Pro Forma
Adjustments
(Note 3)
         Whiting
Pro Forma
 

REVENUES AND OTHER INCOME:

         

Oil, NGL and natural gas sales

   $ 626,733      $ (55,499   (f)    $ 571,234   

Loss on sale of properties

     (3,795     —             (3,795

Amortization of deferred gain on sale

     7,621        —             7,621   

Interest income and other

     1,031        —             1,031   
  

 

 

   

 

 

      

 

 

 

Total revenues and other income

     631,590        (55,499        576,091   
  

 

 

   

 

 

      

 

 

 

COSTS AND EXPENSES:

         

Lease operating expenses

     219,548        (22,703 )   (f)      196,845   

Production taxes

     52,753        (1,271 )   (f)      51,482   

Depreciation, depletion and amortization

     616,308        (11,596   (g)      604,712   

Exploration and impairment

     61,272        —             61,272   

General and administrative

     78,319        —             78,319   

Interest expense

     160,567        (2,825   (i)      157,742   

Loss on extinguishment of debt

     88,777        —             88,777   

Derivative loss, net

     2,000        —             2,000   
  

 

 

   

 

 

      

 

 

 

Total costs and expenses

     1,279,544        (38,395        1,241,149   
  

 

 

   

 

 

      

 

 

 

LOSS BEFORE INCOME TAXES

     (647,954     (17,104        (665,058

INCOME TAX EXPENSE (BENEFIT):

         

Current

     2        —             2   

Deferred

     (175,152     (6,070   (j)      (181,222
  

 

 

   

 

 

      

 

 

 

Total income tax benefit

     (175,150     (6,070        (181,220
  

 

 

   

 

 

      

 

 

 

NET LOSS

     (472,804     (11,034        (483,838

Net loss attributable to noncontrolling interest

     15        —             15   
  

 

 

   

 

 

      

 

 

 

NET LOSS AVAILABLE TO COMMON SHAREHOLDERS

   $ (472,789   $ (11,034      $ (483,823
  

 

 

   

 

 

      

 

 

 

LOSS PER COMMON SHARE:

         

Basic

   $ (2.20   $ (0.05      $ (2.25
  

 

 

   

 

 

      

 

 

 

Diluted

   $ (2.20   $ (0.05      $ (2.25
  

 

 

   

 

 

      

 

 

 

WEIGHTED AVERAGE SHARES OUTSTANDING:

         

Basic

     215,203             215,203   
  

 

 

        

 

 

 

Diluted

     215,203             215,203   
  

 

 

        

 

 

 

The accompanying notes are an integral part of these unaudited pro forma consolidated financial statements.

 

3


WHITING PETROLEUM CORPORATION

UNAUDITED PRO FORMA CONSOLIDATED STATEMENT OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2015

(in thousands, except per share data)

 

     Whiting
Historical
    Pro Forma
Adjustments
(Note 3)
         Whiting
Pro Forma
 

REVENUES AND OTHER INCOME:

         

Oil, NGL and natural gas sales

   $ 2,092,482      $ (148,549   (f)    $ 1,943,933   

Loss on sale of properties

     (60,791     —             (60,791

Amortization of deferred gain on sale

     16,751        —             16,751   

Interest income and other

     2,356        —             2,356   
  

 

 

   

 

 

      

 

 

 

Total revenues and other income

     2,050,798        (148,549        1,902,249   
  

 

 

   

 

 

      

 

 

 

COSTS AND EXPENSES:

         

Lease operating expenses

     555,392        (72,044   (f)      483,348   

Production taxes

     183,035        (3,117   (f)      179,918   

Depreciation, depletion and amortization

     1,243,293        (85,574   (g)      1,157,719   

Exploration and impairment

     1,881,671        (1,389,010   (h)      492,661   

Goodwill impairment

     873,772        —             873,772   

General and administrative

     172,616        —             172,616   

Interest expense

     334,125        (3,337   (i)      330,788   

Loss on early extinguishment of debt

     18,361        —             18,361   

Commodity derivative gain, net

     (217,972     —             (217,972
  

 

 

   

 

 

      

 

 

 

Total costs and expenses

     5,044,293        (1,553,082        3,491,211   
  

 

 

   

 

 

      

 

 

 

LOSS BEFORE INCOME TAXES

     (2,993,495     1,404,533           (1,588,962

INCOME TAX BENEFIT:

         

Current

     (357     —             (357

Deferred

     (773,870     498,434      (j)      (275,436
  

 

 

   

 

 

      

 

 

 

Total income tax benefit

     (774,227     498,434           (275,793
  

 

 

   

 

 

      

 

 

 

NET LOSS

     (2,219,268     906,099           (1,313,169

Net loss attributable to noncontrolling interest

     86        —             86   
  

 

 

   

 

 

      

 

 

 

NET LOSS AVAILABLE TO COMMON SHAREHOLDERS

   $ (2,219,182   $ 906,099         $ (1,313,083
  

 

 

   

 

 

      

 

 

 

LOSS PER COMMON SHARE:

         

Basic

   $ (11.35   $ 4.63         $ (6.72
  

 

 

   

 

 

      

 

 

 

Diluted

   $ (11.35   $ 4.63         $ (6.72
  

 

 

   

 

 

      

 

 

 

WEIGHTED AVERAGE SHARES OUTSTANDING:

         

Basic

     195,472             195,472   
  

 

 

        

 

 

 

Diluted

     195,472             195,472   
  

 

 

        

 

 

 

The accompanying notes are an integral part of these unaudited pro forma consolidated financial statements.

 

4


WHITING PETROLEUM CORPORATION

NOTES TO UNAUDITED PRO FORMA FINANCIAL INFORMATION

Note 1. Basis of Presentation

On July 27, 2016, Whiting Petroleum Corporation (“Whiting” or the “Company”) completed the sale to Four Corners Petroleum II, LLC (the “Buyer”) of Whiting’s interests in certain oil and gas producing properties located in its enhanced oil recovery project in the North Ward Estes field in Ward and Winkler counties of Texas, including the Company’s interest in certain CO2 properties in the McElmo Dome field in Colorado, and certain other related assets and liabilities (the “North Ward Estes Properties”), effective July 1, 2016, for a cash purchase price of $300 million (before post-closing adjustments). In addition to the cash purchase price, the buyer has agreed to pay Whiting $100,000 for every $0.01 that, as of June 28, 2018, the average NYMEX crude oil futures contract price for each month from August 2018 through July 2021 is above $50 per barrel up to a maximum amount of $100 million (the “Contingent Payment”). The Contingent Payment will be made at the option of the Buyer either in cash on July 31, 2018 or in the form of a secured promissory note, accruing interest at 8% per annum with a maturity date of July 29, 2022. The Company used the net proceeds from the sale to repay a portion of the debt outstanding under its credit agreement.

The unaudited pro forma consolidated balance sheet as of June 30, 2016 gives effect to the disposition of the North Ward Estes Properties as if it had occurred on June 30, 2016. The unaudited pro forma consolidated statements of operations for the six months ended June 30, 2016 and the year ended December 31, 2015 both give effect to the disposition of the North Ward Estes Properties as if it had occurred on January 1, 2015.

The unaudited pro forma consolidated financial statements reflect pro forma adjustments that are described in the accompanying notes and are based on available information and certain assumptions we believe are reasonable, however, actual results may differ from those reflected in these statements. In Whiting’s opinion, all adjustments that are necessary to present fairly the pro forma information have been made. The unaudited pro forma consolidated statements do not purport to represent what Whiting’s financial position or results of operations would have been had the disposition of the North Ward Estes Properties actually occurred on the dates indicated above, nor are they indicative of future financial position or results of operations. In addition, the $174 million loss on sale and related tax impact was not included in the pro forma consolidated statement of operations for the year ended December 31, 2015 as this nonrecurring item is not expected to have a continuing impact. These unaudited pro forma consolidated financial statements should be read in conjunction with the Company’s consolidated historical financial statements and related notes for the periods presented.

The Company has determined that the Contingent Payment is an embedded derivative that meets the criteria to be bifurcated from its host contract and accounted for separately. This embedded derivative will be recorded at fair value with changes in fair value recorded as derivative (gain) loss, net in Whiting’s consolidated statement of operations. The fair value of this embedded derivative as of June 30, 2016 has been reflected as an adjustment in the pro forma consolidated balance sheet, however, no related fair value gains or losses have been included in the pro forma consolidated statements of operations. An upward or downward shift in the NYMEX forward curve for crude oil would result in an increase or decrease, respectively, in this fair value asset.

Earnings Per Share—Basic earnings per common share is calculated by dividing net income available to common shareholders by the weighted average number of common shares outstanding during each period. Diluted earnings per common share is calculated by dividing adjusted net income available to common shareholders by the weighted average number of diluted common shares outstanding, which includes the effect of potentially dilutive securities. Potentially dilutive securities for the diluted earnings per share calculations consist of (i) convertible debt to be settled in shares only, using the if-converted method and (ii) unvested restricted stock awards, outstanding stock options and contingently issuable shares of convertible debt to be settled in cash, all using the treasury stock method. When a loss from continuing operations exists, all dilutive and potentially dilutive securities are anti-dilutive and are therefore excluded from the computation of diluted earnings per share.

 

5


Note 2. Adjustments to the Unaudited Pro Forma Consolidated Balance Sheet

The following adjustments have been made to the accompanying unaudited pro forma consolidated balance sheet as of June 30, 2016:

 

  (a) Reflects the elimination of assets and liabilities related to the North Ward Estes Properties sold.

 

  (b) Reflects the fair value of the embedded derivative for the Contingent Payment as of June 30, 2016. Such fair value was determined using an income approach. The option model considers various inputs including quoted NYMEX crude oil futures contract prices, time value and volatility factors. The discount rate used in the fair value of this embedded derivative includes a measure of the Buyer’s nonperformance risk. No related fair value gains or losses have been included in the pro forma consolidated statements of operations.

 

  (c) Reflects the receipt of net proceeds from the sale of the North Ward Estes Properties of $300 million, all of which was used to repay a portion of the Company’s debt outstanding under its credit agreement.

 

  (d) Reflects the decrease in deferred tax liabilities and the corresponding effect on the Company’s accumulated deficit resulting from the sale of the North Ward Estes Properties.

 

  (e) Reflects the impact to the Company’s accumulated deficit of the loss on sale of the North Ward Estes Properties. If the North Ward Estes Properties divestiture had occurred on June 30, 2016, the resulting pre-tax loss would have been $174 million, based on the carrying value of the net assets sold on that date relative to the net proceeds received. The loss was not included in the pro forma consolidated statements of operations as this nonrecurring item is not expected to have a continuing impact.

Note 3. Adjustments to the Unaudited Pro Forma Consolidated Statements of Operations

The following adjustments have been made to the accompanying unaudited pro forma consolidated statements of operations for the six months ended June 30, 2016 and the year ended December 31, 2015:

 

  (f) Reflects the elimination of revenues and operating expenses of the North Ward Estes Properties.

 

  (g) Reflects the elimination of depletion, depreciation and amortization expense related to the North Ward Estes Properties.

 

  (h) Reflects the elimination of impairment expense for the partial write-down of the North Ward Estes Properties that the Company recognized during the year ended December 31, 2015.

 

  (i) Reflects the reduction to interest expense associated with the repayment of $300 million in debt outstanding under Whiting’s credit agreement.

 

  (j) Reflects the income tax effects of the pro forma adjustments presented, based on Whiting’s combined statutory tax rate of 35.5% that was in effect during the periods for which pro forma consolidated statements of operations have been presented.

 

6