-----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, FVdjwyFFTABIiNMGS649ChjOAR/XysP+8yc7mW+wCF4XVsh9xUfCriihZVZ4VtKb rIuzJnPAzdciuezjZxnAiA== 0001047469-99-017981.txt : 19990505 0001047469-99-017981.hdr.sgml : 19990505 ACCESSION NUMBER: 0001047469-99-017981 CONFORMED SUBMISSION TYPE: 424B4 PUBLIC DOCUMENT COUNT: 1 FILED AS OF DATE: 19990504 FILER: COMPANY DATA: COMPANY CONFORMED NAME: KEY ENERGY SERVICES INC CENTRAL INDEX KEY: 0000318996 STANDARD INDUSTRIAL CLASSIFICATION: DRILLING OIL & GAS WELLS [1381] IRS NUMBER: 042648081 STATE OF INCORPORATION: MD FISCAL YEAR END: 0630 FILING VALUES: FORM TYPE: 424B4 SEC ACT: SEC FILE NUMBER: 333-67665 FILM NUMBER: 99610065 BUSINESS ADDRESS: STREET 1: TWO TOWER CTR TWENIETH FL CITY: EAST BRUNSWICK STATE: NJ ZIP: 08816 BUSINESS PHONE: 9082474822 MAIL ADDRESS: STREET 1: P O BOX 10627 CITY: MIDLAND STATE: TX ZIP: 79702 FORMER COMPANY: FORMER CONFORMED NAME: KEY ENERGY GROUP INC DATE OF NAME CHANGE: 19950217 FORMER COMPANY: FORMER CONFORMED NAME: YANKEE COMPANIES INC DATE OF NAME CHANGE: 19891012 FORMER COMPANY: FORMER CONFORMED NAME: YANKEE OIL & GAS INC DATE OF NAME CHANGE: 19841122 424B4 1 424B4 - -------------------------------------------------------------------------------- PROSPECTUS SUPPLEMENT TO PROSPECTUS DATED APRIL 16, 1999 - -------------------------------------------------------------------------------- [LOGO] KEY ENERGY SERVICES, INC. 55,000,000 SHARES COMMON STOCK TRADING SYMBOL & MARKET: KEG / NYSE The underwriters have an option to purchase an additional 6,300,000 shares from Key to cover over-allotments. We plan to use the proceeds of this offering for the retirement of existing debt and working capital as well as other general corporate purposes.
PER SHARE TOTAL Public offering price:.................................................... $ 3.00 $165,000,000 Underwriting fees:........................................................ $ 0.15 $ 8,250,000 Proceeds to Key:.......................................................... $ 2.85 $156,750,000
The underwriters have reserved up to 500,000 shares of common stock for sale to our directors, officers and employees at the price per share being paid by the underwriters. The number of shares available for sale to the general public will be reduced to the extent such persons purchase such reserved shares. Any reserved shares not so purchased will be offered by the underwriters to the general public at the public offering price on the same basis as the other shares offered hereby. Certain investors have agreed to purchase 3,508,772 shares of common stock in a concurrent offering at the price per share being paid by the underwriters in this offering. The underwriters and we have agreed to reimburse each other for certain expenses of the offering, as further described under "Underwriting." THIS INVESTMENT INVOLVES RISKS. SEE "RISK FACTORS" ON PAGE 6 OF THIS PROSPECTUS SUPPLEMENT AND BEGINNING ON PAGE 7 OF OUR PROSPECTUS DATED APRIL 16, 1999. Neither the SEC nor any state securities commission has approved these securities or determined that this prospectus supplement is accurate or complete. Any representation to the contrary is illegal. FRIEDMAN BILLINGS RAMSEY DAIN RAUSCHER WESSELS A DIVISION OF DAIN RAUSCHER INCORPORATED ---------------------------------- THE DATE OF THIS PROSPECTUS SUPPLEMENT IS MAY 4, 1999 TABLE OF CONTENTS Key Energy Services, Inc............................................................... 3 The Offering........................................................................... 3 The Concurrent Offering................................................................ 3 Recent Developments.................................................................... 4 Risk Factors........................................................................... 6 Unaudited Pro Forma Combined Financial Statements...................................... 7 Selected Financial Data................................................................ 13 Use of Proceeds........................................................................ 15 Capitalization......................................................................... 16 Underwriting........................................................................... 17 Legal Matters.......................................................................... 18
KEY ENERGY SERVICES, INC. We are the world's largest onshore oil and gas well service and workover company based on the number of rigs we own and available industry data. We provide a complete range of rig-based well maintenance, workover, completion, recompletion, contract drilling and non-rig ancillary well services to major and independent oil and gas companies. Our principal operating regions in the United States include West Texas, the Gulf Coast, Oklahoma, Michigan, the Appalachian Basin, the Rocky Mountains, the Ark La Tex region, the Four Corners area and California. We also operate in Argentina and have limited operations in Ontario, Canada. In September 1998, we purchased Dawson Production Services, Inc., which was the third largest onshore oil and gas well service and workover company in the United States based on the number of rigs they owned and available industry data. We estimate that our current share of the domestic onshore well service rig fleet is approximately 37% based on the number of rigs we own and available industry data. Our operating assets consist of approximately 1,420 well service and workover rigs, 75 drilling rigs and 1,130 oilfield trucks. We believe that we have the most comprehensive array of services of any participant in the market and have differentiated ourself from our competitors by our position as a single-source provider of multiple well-head based services and products across multiple geographic regions. THE OFFERING We are offering to the public 55,000,000 shares of our common stock. The underwriters have an option to purchase an additional 6,300,000 shares from us to cover over-allotments. Except as otherwise noted, information in this prospectus supplement assumes that the underwriters will not exercise their over-allotment option. The closing price of our common stock on May 3, 1999 was $3 3/16. Number of shares outstanding before this offering:.............................. 18,493,625 Number of shares offered in this offering and the concurrent offering:.......... 58,508,772 Number of shares outstanding after this offering and the concurrent offering:... 77,002,397
Before the offering, approximately 11.6 million shares of common stock were issuable upon the exercise of outstanding options, warrants and convertible securities. In addition, this offering will trigger anti-dilution provisions in certain of our outstanding warrants resulting in 1,549,552 shares of our common stock being issuable upon exercise of such warrants. See "Risk Factors--Shares Eligible for Future Sale." The Company also intends to issue options to certain of its officers, directors and employees to purchase up to an aggregate of 3,000,000 shares of common stock at an exercise price at or above the price to the public in this offering. THE CONCURRENT OFFERING We have entered into a written agreement with three investors who have agreed to purchase an aggregate of $10 million of our common stock at a per share purchase price equal to the purchase price being paid by the underwriters in this offering. Based on this formula, these investors will purchase 3,508,772 shares of our common stock at a purchase price of $2.85 per share. The common stock these investors will purchase is part of the financing described in this prospectus supplement, but is being sold to these investors directly by us rather than through the underwriters in this offering, and such common stock is not covered by this prospectus supplement. USE OF PROCEEDS We intend to use the net proceeds from this offering and the concurrent offering to other investors to repay amounts due under the term loans under our senior credit facility and to provide working capital. We do not intend to use any proceeds from the offerings to repay loans under our revolving 3 credit facility, and currently do not intend to make repayments under the revolving credit facility until we have substantially improved our operating results and financial position. RECENT DEVELOPMENTS RENEGOTIATION OF FINANCIAL COVENANTS Over the past year, the well service industry has experienced a downturn caused by historically low oil and gas prices. In light of market conditions, in December 1998 we renegotiated certain financial covenants in our senior credit facility to levels designed to allow us to remain in compliance for the remainder of calendar 1999 based on market conditions in December 1998. Because of continuing deteriorating conditions in the well service industry in the first quarter of 1999, the financial covenants were renegotiated again in April 1999 to provide us additional financial flexibility. We believe that our renegotiated financial covenants will allow us to remain in compliance for at least 18 months; however, if depressed conditions in the well service industry continue beyond anticipated levels, we may not be able to remain in compliance. We believe that the proceeds from this offering and the concurrent offerings, together with cash from operations, will enable us to pay operating expenses, scheduled debt service and anticipated capital needs for at least 18 months. We cannot assure you that our business will generate sufficient cash flow from operations to service our outstanding debt, that currently anticipated cost savings and operating improvements will be realized or that future borrowings will be available to us under our senior credit facility in an amount sufficient to enable us to pay our indebtedness or to fund our other liquidity needs. THIRD QUARTER RESULTS Based on preliminary interim financial data, we estimate revenues for the quarter ended March 31, 1999 will be approximately $105 million, compared to $143.6 million in the previous quarter, a decrease of 27%. We estimate our net loss for the quarter will be between $1.05 and $1.10 per diluted share, excluding nonrecurring pretax charges of approximately $19 million to $20 million consisting primarily of a write-off of bridge financing fees, office lease accruals, employee terminations and unusual bad debt losses, a substantial portion of which includes a reserve taken during the quarter ended March 31, 1999 for accounts receivable from TransTexas Gas Corporation, a company that has recently filed for reorganization under federal bankruptcy laws. We do not expect as significant an amount of these pretax charges to recur in the fiscal fourth quarter. Based on these assumptions, our estimated EBITDA for the fiscal quarter ended March 31, 1999 will be in a range of $10 million to $11 million, excluding approximately $13 million to $15 million of similar non-recurring pretax charges. MANAGEMENT Effective April 9, 1999, Kenneth V. Huseman ceased serving as our executive vice president and chief operating officer as well in all other offices he held with our subsidiaries. Effective April 21, 1999, Thomas K. Grundman began serving as our senior vice president of strategic and business development. We are currently negotiating an employment agreement with Mr. Grundman. While no agreements have been reached as of the date hereof, the currently contemplated terms of his employment include: (i) a base salary of $200,000; (ii) a three year employment term with automatic one year renewals thereafter; (iii) a relocation loan of $150,000; (iv) three years' severance for certain terminations of the employment agreement; and (v) a one to three year noncompete term following termination. Prior to joining Key, Mr. Grundman was a senior vice president at PNC Bank, N.A. where he ran the Oil and Gas Corporate Finance Group. Mr. Grundman joined PNC in late 1996 and was responsible for providing financing and advisory services in all sectors of the energy industry. Prior to 4 his employment with PNC, Mr. Grundman spent twelve years at Chase Manhattan Bank and its predecessor institutions in the Acquisition Finance Group, most recently as a managing director in the oil and gas group. Mr. Grundman is 38 years old and received a BS in Finance from Syracuse University in 1982. In order to ensure that Francis D. John will continue to serve as our as chief executive officer, we are in the process of negotiating the terms of a new long-term employment contract with him. While no agreements, arrangements or understandings have been reached regarding the terms of any new employment agreement, we intend that the terms of the agreement will contain provisions pursuant to which Mr. John will agree not to (i) exercise any options to purchase our common stock which have been granted to him (or which may be granted to him) or (ii) sell any of our common stock or other equity securities which he owns, each for a period of three years commencing with the effective date of his new employment agreement. We also intend for the new agreement to contain salary, bonus and other arrangements which will induce Mr. John to commit himself to remaining with the Company as its chief executive for a period of at least five years. 5 RISK FACTORS RECENT OPERATING LOSSES We have experienced a significant decrease in the demand for our services during the last two quarters that has resulted in the operating losses described above under "Recent Developments." We believe that the proceeds of this offering and the concurrent offering will permit us to reduce indebtedness and provide us with a cash reserve which, together with cash from operations, will permit us to maintain operations for the balance of calendar 1999 and through 2000. However, there must be a significant improvement in the demand for our services for us to be able to generate cash from operations sufficient to service our indebtedness or to return to profitability. No assurance can be given when or if there will be any such improvement in demand for our services. POTENTIAL CONFLICT BETWEEN DEBT AND EQUITY HOLDERS--THE INTERESTS OF INVESTORS IN THIS OFFERING MAY BE CONTRARY TO THE INTERESTS OF HOLDERS OF OUR DEBT. Certain decisions concerning our operations or financial structure may present conflicts between the owners of our capital stock and the holders of our debt. For example, if we encounter financial difficulties, or are unable to pay our debts as they mature, the interests of our equity owners might conflict with those of the holders of our debt. In addition, restrictions imposed on us by our lenders may inhibit our ability to pursue acquisitions, divestitures, financings or other transactions that could enhance your equity investment. SHARES ELIGIBLE FOR FUTURE SALE--THE MARKET PRICE OF OUR COMMON STOCK COULD BE ADVERSELY AFFECTED BY SALES OF SUBSTANTIAL AMOUNTS OF COMMON STOCK IN THE PUBLIC MARKET OR THE PERCEPTION THAT SUCH SALES COULD OCCUR. As of April 29, 1999, we had 18,493,625 shares of common stock outstanding. Approximately 11.6 million additional shares of common stock were issuable upon the exercise of outstanding options, warrants and convertible securities. We are issuing 58,508,772 shares of our common stock in this offering and the concurrent offering (64,808,772 shares if the underwriters' over-allotment option is exercised in full). In addition, this offering has triggered anti-dilution provisions in certain of our outstanding warrants, resulting in approximately 1,549,552 additional shares of our common stock being issuable upon exercise of such warrants. We also intend to issue options to certain of our officers, directors and employees to purchase up to an aggregate of 3,000,000 shares of common stock at an exercise price at or above the price to the public in this offering. All of these shares will be registered under the Securities Act or are subject to registration rights agreements. The market price of our common stock could be adversely affected by sales of substantial amounts of common stock in the public market or the perception that such sales could occur. TRADING HISTORY--OUR PRIOR TRADING HISTORY MAY NOT BE INDICATIVE OF THE TRADING VOLUME AND MARKET PRICE AFTER THE OFFERINGS. This offering and our concurrent offering of 3,508,772 shares of our common stock will result in an approximate 315% increase in the number of shares of our common stock that will be issued and outstanding. The historical volume of trading and historical trading price of our common stock has been based on a substantially lower number of outstanding shares of our common stock than will be outstanding after this offering and the concurrent offering. Therefore, our prior trading volume and prior market price may not be indicative of the trading volume and market price after this offering. ADDITIONAL BORROWINGS AVAILABLE - DESPITE CURRENT INDEBTEDNESS LEVELS, WE AND OUR SUBSIDIARIES STILL MAY BE ABLE TO INCUR SUBSTANTIALLY MORE DEBT. We and our subsidiaries may be able to incur substantial additional indebtedness in the future. Our credit facility currently permits additional borrowings of up to approximately $9 million. If new debt is added to our and our subsidiaries' current debt levels, the related risks that we and they now face could intensify. 6 UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS Our unaudited pro forma combined statements of operations have been prepared to give effect to the Dawson acquisition and related transactions, our January 1999 offering of units consisting of 14% senior subordinated notes and warrants and the application of the net proceeds therefrom, and this offering and the concurrent offering and the application of proceeds therefrom as if they had taken place on July 1, 1997. Our unaudited pro forma combined balance sheet has been prepared to give effect to the units offering and the application of the net proceeds therefrom and to this offering and the concurrent offering and the application of proceeds therefrom as if they had taken place on December 31, 1998. The unaudited pro forma adjustments are based upon available information and certain assumptions that we believe are reasonable. Future results may vary significantly from the results reflected in the accompanying unaudited pro forma combined financial statements because of, among other factors, changes in product and service prices, future oil and gas production declines and future acquisitions. The unaudited pro forma adjustments are based upon preliminary estimates. We do not believe that the actual adjustments will differ significantly from these preliminary estimates. The Unaudited Pro Forma Combined Financial Statements should be read in conjunction with our consolidated financial statements incorporated by reference in this prospectus supplement. 7 KEY ENERGY SERVICES, INC. AND SUBSIDIARIES (FORMERLY KEY ENERGY GROUP, INC.) UNAUDITED PRO FORMA COMBINED BALANCE SHEET AS OF DECEMBER 31, 1998 (IN THOUSANDS)
PRO FORMA OFFERING PRO FORMA COMPANY ADJUSTMENTS PRO FORMA ADJUSTMENTS COMBINED --------- ------------- ----------- ----------- ----------- ASSETS Current Assets: Cash.................................................. $ 8,181 $ (4,294)(1) $ 3,887 $ 40,477(3) $ 44,364 Accounts receivable, net.............................. 115,881 115,881 115,881 Inventories........................................... 13,576 13,576 13,576 Deferred tax asset.................................... 1,203 1,203 1,203 Prepaid income taxes.................................. 540 540 540 Prepaid expenses and other current assets............. 6,001 6,001 6,001 --------- ----------- ----------- Total Current Assets.................................... 145,382 141,088 181,565 Property and Equipment Oilfield services equipment........................... 634,114 634,114 634,114 Oil and gas well drilling equipment................... 84,873 84,873 84,873 Motor vehicles........................................ 53,819 53,819 53,819 Oil and gas properties and other related equipment, successful efforts method........................... 43,160 43,160 43,160 Furniture and equipment............................... 5,950 5,950 5,950 Buildings and land.................................... 34,717 34,717 34,717 --------- ----------- ----------- 856,633 856,633 856,633 Accumulated depreciation and depletion.................. (71,506) (71,506) (71,506) --------- ----------- ----------- Net Property and Equipment.............................. 785,127 785,127 785,127 Goodwill, net........................................... 208,811 208,811 208,811 Other assets............................................ 36,210 5,700(1) 35,621 35,621 (6,289)(2) --------- ----------- ----------- Total Assets...................................... $1,175,530 $1,170,647 $1,211,124 --------- ----------- ----------- --------- ----------- ----------- LIABILITIES AND STOCKHOLDERS' EQUITY Current Liabilities: Accounts payable...................................... $ 20,831 $ 20,831 $ 20,831 Other accrued liabilities............................. 25,175 25,175 25,175 Accrued interest...................................... 4,150 4,150 4,150 Current portion of long-term debt..................... 9,511 9,511 (6,000)(3) 3,511 --------- ----------- ----------- Total Current Liabilities............................... 59,667 59,667 53,667 Long-term debt less current portion..................... 839,870 (6,028)(1) 833,842 (118,473)(3) 715,369 Non-current accrued expense............................. 4,527 4,527 4,527 Deferred tax liability.................................. 126,844 (2,214)(2) 124,630 124,630 Stockholders' equity: Common stock.......................................... 1,871 1,871 5,851(3) 7,722 Additional paid-in capital............................ 119,300 7,434(1) 126,734 159,099(3) 285,833 Treasury stock........................................ (9,682) (9,682) (9,682) Retained earnings..................................... 33,133 (4,075)(2) 29,058 29,058 --------- ----------- ----------- Total Stockholders' Equity.............................. 144,622 147,981 312,931 --------- ----------- ----------- Total Liabilities and Stockholders' Equity........ $1,175,530 $1,170,647 $1,211,124 --------- ----------- ----------- --------- ----------- -----------
See accompanying notes to unaudited pro forma combined financial statements. 8 KEY ENERGY SERVICES, INC. AND SUBSIDIARIES (FORMERLY KEY ENERGY GROUP, INC.) UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS TWELVE MONTHS ENDED JUNE 30, 1998 (IN THOUSANDS, EXCEPT PER SHARE DATA)
PRO PRO FORMA DAWSON FORMA COMBINED PRO COMBINED UNITS AFTER FORMA WITH OFFERING UNITS OFFERING COMPANY DAWSON ADJUSTMENTS DAWSON ADJUSTMENTS OFFERING ADJUSTMENTS ----------- --------- ------------- ----------- ------------- ----------- ----------- Revenue: Oilfield services......... $ 374,845 $ 223,228 $ 598,073 $ 598,073 Oil and gas well drilling................ 35,095 -- 35,095 35,095 Oil and gas............... 7,030 -- 7,030 7,030 Other, net................ 3,076 2,304 5,380 5,380 ----------- --------- ----------- ----------- 420,046 225,532 645,578 645,578 Cost and Expenses: Oilfield services......... 259,495 156,684 416,179 416,179 Oil and gas well drilling................ 26,473 -- 26,473 26,473 Oil and gas............... 2,983 -- 2,983 2,983 Depreciation, depletion and amortization........ 31,001 21,802 $ (2,057)(4) 50,746 50,746 General and administrative.......... 39,813 22,342 62,155 62,155 Interest.................. 21,476 13,838 31,841(5) 67,155 $ 3,484(6) 70,639 $ (10,506)(7) ----------- --------- ----------- ----------- 381,241 214,666 625,691 629,175 Pretax income............... 38,805 10,866 19,887 16,403 Income tax expense.......... 14,630 3,977 (9,984)(8) 8,623 (1,219)(8) 7,404 3,676(8) ----------- --------- ----------- ----------- Net income.................. $ 24,175 $ 6,889 $ 11,264 $ 8,999 ----------- --------- ----------- ----------- ----------- --------- ----------- ----------- Earnings per share: Net income................ $ 1.41 $ 0.66 $ 0.52 Basic weighted average shares outstanding...... 17,153 17,153 17,153 PRO FORMA COMBINED ----------- Revenue: Oilfield services......... $ 598,073 Oil and gas well drilling................ 35,095 Oil and gas............... 7,030 Other, net................ 5,380 ----------- 645,578 Cost and Expenses: Oilfield services......... 416,179 Oil and gas well drilling................ 26,473 Oil and gas............... 2,983 Depreciation, depletion and amortization........ 50,746 General and administrative.......... 62,155 Interest.................. 60,133 ----------- 618,669 Pretax income............... 26,909 Income tax expense.......... 11,080 ----------- Net income.................. $ 15,829 ----------- ----------- Earnings per share: Net income................ $ 0.21 Basic weighted average shares outstanding...... 75,662
See accompanying notes to unaudited pro forma combined financial statements. 9 KEY ENERGY SERVICES, INC. AND SUBSIDIARIES (FORMERLY KEY ENERGY GROUP, INC.) UNAUDITED PRO FORMA COMBINED STATEMENT OF OPERATIONS SIX MONTHS ENDED DECEMBER 31, 1998 (IN THOUSANDS, EXCEPT PER SHARE DATA)
DAWSON PRO FORMA PRO FORMA PRO COMBINED UNITS COMBINED FORMA WITH OFFERING AFTER UNITS OFFERING COMPANY DAWSON ADJUSTMENTS DAWSON ADJUSTMENTS OFFERING ADJUSTMENTS ----------- ----------- ------------- ----------- ------------- ----------- ------------- Revenue: Oilfield services....... $ 222,939 $ 36,444 $ 259,383 $ 259,383 Oil and gas well drilling.............. 32,150 -- 32,150 32,150 Oil and gas............. 3,607 -- 3,607 3,607 Other, net.............. 537 (89) 448 448 ----------- ----------- ----------- ----------- 259,233 36,355 295,588 295,588 Cost and Expenses: Oilfield services....... 158,267 27,046 185,313 185,313 Oil and gas well drilling.............. 26,019 -- 26,019 26,019 Oil and gas............. 1,638 -- 1,638 1,638 Depreciation, depletion and amortization...... 25,130 5,443 $ (1,365)(4) 29,208 29,208 General and administrative........ 25,776 5,778 $ 31,554 31,554 Corporate Restructuring......... 6,699 -- 6,699 6,699 Interest................ 27,327 2,914 3,336(5) 33,577 $ 1,763(6) 35,340 $ (5,253)(7) ----------- ----------- ----------- ----------- 270,856 41,181 314,008 315,771 Pretax (loss)............. (11,623) (4,826) (18,420) (20,183) Income tax benefit........ (3,663) (583) 1,200(8) (5,446) (617)(8) (6,063) 1,839(8) ----------- ----------- ----------- ----------- Net loss.................. $ (7,960) $ (4,243) $ (12,974) $ (14,120) ----------- ----------- ----------- ----------- ----------- ----------- ----------- ----------- Earnings per share: Net loss................ $ (0.44) $ (0.71) $ (0.77) Basic weighted average shares outstanding.... 18,283 18,283 18,283 PRO FORMA COMBINED ----------- Revenue: Oilfield services....... $ 259,383 Oil and gas well drilling.............. 32,150 Oil and gas............. 3,607 Other, net.............. 448 ----------- 295,588 Cost and Expenses: Oilfield services....... 185,313 Oil and gas well drilling.............. 26,019 Oil and gas............. 1,638 Depreciation, depletion and amortization...... 29,208 General and administrative........ 31,554 Corporate Restructuring......... 6,699 Interest................ 30,087 ----------- 310,518 Pretax (loss)............. (14,930) Income tax benefit........ (4,224) ----------- Net loss.................. $ (10,706) ----------- ----------- Earnings per share: Net loss................ $ (0.14) Basic weighted average shares outstanding.... 76,792
See accompanying notes to unaudited pro forma combined financial statements. 10 KEY ENERGY SERVICES, INC. AND SUBSIDIARIES (FORMERLY KEY ENERGY GROUP, INC.) NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS 1. BASIS OF PRESENTATION Key--Represents our consolidated balance sheet as of December 31, 1998 and our consolidated statements of operations for the twelve months ended June 30, 1998 and the six months ended December 31, 1998. Dawson--Represents Dawson's combined statement of operations for the twelve months ended June 30, 1998 and the operating results from July 1, 1998 through September 14, 1998. 2. PRO FORMA ADJUSTMENTS (1) Gives effect to the units offering and the application of the net proceeds therefrom including debt issuance costs of approximately $7,000,000. The units offering includes the issuance of 150,000 warrants to purchase an aggregate of 2,032,565 shares of common stock in connection with the units offering. Accordingly, $7,434,000 of the proceeds of the units offering was allocated to the value of the warrants with the remainder allocated to the 14% notes. (2) Gives effect to the write-off of debt issuance costs incurred in connection with the bridge credit facility we entered into in connection with the Dawson acquisition. (3) Gives effect to this offering and the concurrent offering and the application of the net proceeds therefrom. (4) To record the estimated decrease in depreciation and amortization expense for the property, plant and equipment acquired in the Dawson acquisition, due to the differences in useful lives and salvage values we assigned compared to the estimated lives and salvage values Dawson assigned (dollars in thousands):
10% DEPRECIABLE FMV SALVAGE BASIS LIFE QUARTERLY ANNUAL ---------- ----------- --------------- ----- ------------- ----------- DEPRECIATION: Well service rigs-core............... $ 139,500 $ 13,950 $ 125,550 25 $ 1,037 $ 5,022 Well service rigs-components......... 15,500 1,550 13,950 10 288 1,395 Well service equipment............... 31,000 3,100 27,900 10 576 2,790 Motor vehicles....................... 24,000 2,400 21,600 5 892 4,320 Furniture and fixtures............... 2,000 200 1,800 5 74 360 Buildings............................ 5,000 500 4,500 30 32 150 ------------- ----------- Total new depreciation.................................................................... 2,899 14,037 Recorded depreciation..................................................................... 4,629 19,081 ------------- ----------- Pro forma adjustment...................................................................... $ (1,730) $ (5,044) ------------- ----------- ------------- ----------- AMORTIZATION: Dawson goodwill...................... N/A N/A 80,395 25 $ 664 $ 3,216 Dawson goodwill-deductible........... 42,351 20 437 2,117 Non-competes w/Dawson executives..... N/A N/A 1,125 3 78 375 ------------- ----------- Total new amortization.................................................................... 1,179 5,708 Recorded amortization..................................................................... 814 2,721 ------------- ----------- Pro forma amortization.................................................................... $ 365 $ 2,987 ------------- ----------- ------------- ----------- Total pro forma adjustment................................................................ $ (1,365) $ (2,057) ------------- ----------- ------------- -----------
11 KEY ENERGY SERVICES, INC. AND SUBSIDIARIES (FORMERLY KEY ENERGY GROUP, INC.) NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS (CONTINUED) (5) To record incremental interest on the borrowings to finance the Dawson acquisition. The following table reflects the calculation of the pro forma adjustment (dollars in thousands):
SIX YEAR MONTHS ENDED ENDED JUNE 30, DECEMBER 31, 1998 1998 --------- ------------- Incremental interest expense due to increased indebtedness incurred in connection with the Dawson acquisition ($229,361 of incremental debt to purchase Dawson capital stock, including fees and expenses, times a weighted average interest rate of 9.38%).......... $ 22,887 $ 1,098 Incremental interest expense due to the higher interest rate and higher principal amount under the new credit facility compared to the average for the previous credit facility ($150,000 times 8.44% plus $22,000 times 8.94% less historical credit facility interest expense)............................................................................... 5,069 1,267 Incremental interest expense due to the refinancing of indebtedness in connection with the Dawson acquisition ($19,425 of incremental debt issuance costs divided by five years)................................................................................. 3,885 971 --------- ------ $ 31,841 $ 3,336 --------- ------ --------- ------
(6) To adjust interest expense for incremental effect of 14% notes sold in the units offering, the proceeds being used to retire the remaining $148.6 million principal amount under the bridge credit facility. (7) To adjust interest expense for partial repayment of the credit facility with approximately $124.5 million of the net proceeds of this offering and the concurrent offering. (8) To restate combined income tax expense, adjusting for certain permanent book/tax differences, at our statutory tax rate of 35% adjusted for non-deductible amounts, primarily amortization of goodwill. 12 SELECTED FINANCIAL DATA The following summary historical financial information for the fiscal years ended June 30, 1996, 1997 and 1998 has been derived from our audited consolidated financial statements incorporated herein by reference. The following summary historical financial information for the six months ended December 31, 1997 and 1998 and as of December 31, 1998 has been derived from our unaudited financial statements incorporated herein by reference. The unaudited pro forma combined financial information for the fiscal year ended June 30, 1998 and the six months ended December 31, 1998 gives effect to (i) the acquisition of Dawson Production Services, Inc. and related transactions; (ii) the offering on January 19, 1999 of 150,000 units consisting of $150,000,000 principal amount of our 14% senior notes due 2009 and 150,000 warrants to purchase 2,032,565 shares of our common stock, and the application of the net proceeds therefrom; and (iii) this offering and the concurrent offering, and the application of the net proceeds therefrom as if they had occurred on July 1, 1997 for the statement of operations data. The pro forma combined balance sheet data is presented as if the units offering and the offering and sale of the common stock offered hereby had occurred on December 31, 1998. The unaudited pro forma combined financial information is not necessarily indicative of the financial results for the periods presented. In addition, future results may vary significantly from the results reflected in our unaudited pro forma combined financial statements because of, among other factors, changes in products and service prices and future acquisitions. This information should be read in conjunction with our audited consolidated financial statements and the notes thereto incorporated herein by reference, and the unaudited pro forma combined financial statements and the notes thereto included elsewhere herein.
PRO FORMA COMBINED PRO FORMA SIX MONTHS ENDED SIX MONTHS YEAR ENDED JUNE 30, COMBINED DECEMBER 31, ENDED ---------------------------------- YEAR ENDED JUNE ---------------------- DECEMBER 31, 1996 1997 1998 30, 1998 (1)(4) 1997 1998 1998 (1) ---------- ---------- ---------- ------------------ ---------- ---------- ------------- (DOLLARS IN THOUSANDS) STATEMENT OF OPERATIONS DATA: Revenues................. $ 65,857 $ 162,425 $ 420,046 $ 645,578 $ 185,072 $ 259,233 $ 295,588 Costs and expenses....... 60,282 147,750 381,241 618,669 166,707 270,856 310,518 Interest expense......... 2,477 7,879 21,476 60,133 9,008 27,327 30,087 Pretax income (loss)..... 5,474 14,671 38,805 26,909 18,365 (11,623) (14,930) Net income (loss)........ 3,586 9,098 24,175 15,829 11,456 (7,960) (10,706) Earnings per share-- basic.................. 0.46 0.81 1.41 0.21 0.71 (0.44) (0.14) OTHER FINANCIAL DATA: EBITDA (2) $ 12,753 $ 33,630 $ 91,282 $ 137,788(3) $ 39,882 $ 40,834 $ 44,365(3) Capital expenditures..... 7,665 24,755 59,266 N/A 24,600 19,353 N/A Depreciation, depletion and amortization....... 4,701 11,076 31,001 50,746 12,509 25,130 29,208 EQUIPMENT SUMMARY (END OF PERIOD): Well service rigs........ 332 523 803 1,330 N/A 1,421 N/A Drilling rigs............ 6 9 70 70 N/A 74 N/A Oilfield trucks.......... 222 437 733 933 N/A 1,121 N/A
DECEMBER 31, 1998 -------------------------- PRO FORMA ACTUAL COMBINED ------------ ------------ BALANCE SHEET DATA: Property and equipment, net......................................................... $ 785,127 $ 785,127 Total assets........................................................................ 1,175,530 1,211,124 Long-term debt, less current maturities............................................. 839,870 715,369(4) Stockholders' equity................................................................ 144,622 312,931(5)
(FOOTNOTES ON FOLLOWING PAGE) 13 (1) See notes to Unaudited Pro Forma Combined Financial Statements. (2) EBITDA represents earnings before interest, taxes, depreciation and amortization. Although EBITDA is not a measure of performance calculated in accordance with GAAP, we believe that EBITDA is accepted as a generally recognized measure of performance in our industry. Nevertheless, this measure should not be considered in isolation or as a substitute for operating income, net income, net cash provided by operating activities or any other measure for determining our operating performance or liquidity which is calculated in accordance with GAAP. (3) Pro Forma EBITDA includes only the impact of the Dawson acquisition. It does not include the full EBITDA impact of other acquisitions completed since July 1, 1997. The pro forma adjustments contained in the following table are based on historical and estimated historical financial results for other acquisitions had they been completed on July 1, 1997. Adjusted pro forma EBITDA is not necessarily indicative of the results that would have accrued had the acquisitions occurred on July 1, 1997, nor is it necessarily indicative of future results. None of the adjustments reflect the impact of cost savings realized from such acquisitions or additional cost savings estimated to be realized from the consolidation of Dawson and our company wide restructuring plan.
ADJUSTMENTS TO PRO FORMA EBITDA ---------------------------- SIX MONTHS YEAR ENDED ENDED JUNE 30, DECEMBER 31, 1998 1998 ----------- --------------- (IN THOUSANDS) Pro forma EBITDA................................................ $ 137,788 $ 44,365 Adjustments: Unaudited historical EBITDA of other acquisitions (i)......... 28,236 284 Estimated EBITDA based on unaudited historical EBITDA of other acquisitions (ii)........................................... 5,723 5,990 ----------- ------- Sub-total adjustments....................................... 33,959 6,274 ----------- ------- Adjusted pro forma EBITDA....................................... $ 171,747 $ 50,639 ----------- ------- ----------- -------
ADJUSTMENTS TO PRO FORMA CASH INTEREST EXPENSE ---------------------------- SIX MONTHS YEAR ENDED ENDED JUNE 30, DECEMBER 31, 1998 1998 ----------- --------------- (IN THOUSANDS) Adjusted pro forma cash interest expense (iii).................. $ 63,424 $ 31,712 ----------- ------- ----------- -------
(i) Historical EBITDA based on unaudited financial statements of acquired businesses before the acquisitions, which may or may not have been prepared in accordance with GAAP. (ii) Estimated historical EBITDA calculated by extending the impact of unaudited historical EBITDA from the date of the latest statements of operations for the acquired businesses to the date of the acquisitions. (iii) Calculated by multiplying pro forma indebtedness, incurred in connection with all acquisitions and the units offering by the applicable interest rate for each layer of indebtedness (weighted average of 8.71%). (4) Gives effect to the issuance of 150,000 warrants to purchase an aggregate of 2,032,565 shares of common stock in connection with the units offering. Accordingly, $7,434,000 of the proceeds of the units offering were allocated to the value of the warrants with the remainder allocated to the notes. Consequently, the notes are recorded at a discount. (5) Gives effect to the write-off of debt issuance costs incurred in connection with the bridge credit facility we entered into in connection with the Dawson acquisition. 14 USE OF PROCEEDS Our net proceeds from the sale of our common stock in this offering and the concurrent offering are estimated to be approximately $165 million ($183 million if the underwriters' over-allotment option is exercised in full) after payment of a $1.5 million commitment fee to an affiliate of PNC related to a standby financing commitment in connnection with this offering that was not required to be exercised. We intend to use approximately $124.5 million of such net proceeds to repay a pro rata portion of each of the Tranche A term loan and Tranche B term loan under our senior credit facility. The Tranche B loan holders have the right to refuse prepayments. To the extent any Tranche B term loan prepayments are refused, we will pay down the Tranche A term loan. The Tranche A term loan currently bears interest at the annual rate of LIBOR plus 3.50% and matures on September 14, 2003. The Tranche B term loan currently bears interest at the annual rate of LIBOR plus 4.0% and matures on June 14, 2004. We do not intend to pay down the revolver under the senior credit facility until we have substantially improved our operating results and financial position. The remaining $40.5 million of estimated net proceeds ($58.4 million if the underwriters' over-allotment option is exercised in full) will be used for general corporate purposes, which may include working capital, payment of operating expenses, capital expenditures, acquisitions and redemptions of securities; provided that if the over-allotment option is exercised in full, approximately $4.5 million will be used to repay a pro rata portion of the Tranche A term loan and Tranche B term loan as described above. We believe that the cash provided by this offering and the concurrent offering, together with anticipated cash flow from operations, will enable us to meet our scheduled debt service requirements for at least the next 18 months. 15 CAPITALIZATION This table sets forth: (i) our total capitalization as of December 31, 1998; (ii) our pro forma capitalization as of December 31, 1998 giving effect to the offering and sale of $150 million of units consisting of $150 million of our 14% senior subordinated notes due 2009 and 150,000 warrants to purchase 2,032,565 shares of our common stock and the application of the net proceeds therefrom; and (iii) our pro forma combined capitalization giving effect to this offering and the concurrent offering and the application of the net proceeds therefrom.
DECEMBER 31, 1998 ------------------------------------- PRO FORMA ACTUAL PRO FORMA COMBINED ---------- ----------- ------------ (DOLLARS IN THOUSANDS) Current maturities of long-term debt and capital leases.................... $ 9,511 $ 9,511 $ 3,511(3) ---------- ----------- ------------ ---------- ----------- ------------ Long-term debt, less current maturities: Senior credit facility--Revolver......................................... $ 110,000 $ 110,000 $ 110,000 Senior credit facility--Tranche A term loan.............................. 144,000 144,000 45,977(3) Senior credit facility--Tranche B term loan.............................. 199,500 199,500 179,050(3) 9 3/8% Senior notes...................................................... 1,406 1,406 1,406 Interim credit facility.................................................. 148,594 -- -- 14% Senior subordinated notes............................................ -- 142,566(1) 142,566 7% Convertible subordinated debentures................................... 4,600 4,600 4,600 5% Convertible subordinated notes........................................ 216,000 216,000 216,000 Other long-term debt and capital leases.................................. 15,770 15,770 15,770 ---------- ----------- ------------ Total long-term debt, less current maturities............................ 839,870 833,842 715,369 ---------- ----------- ------------ Total debt................................................................. $ 849,381 $ 843,353 $ 718,880 ---------- ----------- ------------ ---------- ----------- ------------ Stockholders' equity: Common stock, $.10 par value, 100,000,000 shares authorized, 18,709,735 shares issued; 18,709,735 shares issued pro forma; 77,218,507 shares issued pro forma combined.............................................. $ 1,871 $ 1,871 $ 7,722 Additional paid-in capital............................................... 119,300 126,734 285,833 Treasury stock, 416,666 shares........................................... (9,682) (9,682) (9,682) Retained earnings........................................................ 33,133 29,058(2) 29,058 ---------- ----------- ------------ Total stockholders' equity........................................... 144,622 147,981 312,931 ---------- ----------- ------------ Total capitalization....................................................... $ 994,003 $ 991,334 $ 1,031,811 ---------- ----------- ------------ ---------- ----------- ------------
- ------------------------ (1) Gives effect to the issuance of 150,000 warrants to purchase an aggregate of 2,032,565 shares of common stock in connection with the units offering. Accordingly, $7,434,000 of the proceeds of the units offering were allocated to the value of the warrants with the remainder allocated to the 14% notes. Consequently, the notes are recorded at a discount. (2) Gives effect to the write-off of debt issuance costs incurred in connection with the bridge credit facility we entered into in connection with the Dawson acquisition. (3) Assumes that the net proceeds of this offering to be allocated to PNC Bank's portion of the Tranche B term loan will be applied to the Tranche A term loan and that certain other holders of the Tranche B term loan also will refuse the proceeds allocable to their portions of the Tranche B term loans. To the extent any further proceeds allocable to the Tranche B term loan are refused, such proceeds will be allocated to the Tranche A term loans. 16 UNDERWRITING Subject to the terms and conditions set forth in the underwriting agreement, we have agreed to sell to each of the underwriters named below, and each of the underwriters has severally agreed to purchase, the number of shares of common stock set forth opposite their names below.
UNDERWRITER NUMBER OF SHARES - ------------------------------------------------------------------------------------- ----------------- Friedman, Billings, Ramsey & Co., Inc. .............................................. 33,000,000 Dain Rauscher Wessels, a division of Dain Rauscher Incorporated...................... 22,000,000 ----------------- Total............................................................................ 55,000,000 ----------------- -----------------
Under the terms and conditions of the underwriting agreement, the underwriters are committed to purchase all the common stock offered hereby if any is purchased. We have agreed to indemnify the underwriters against certain civil liabilities under the Securities Act, or to contribute to payments the underwriters may be required to make in respect thereof. The underwriters initially propose to offer the common stock directly to the public at the public offering price set forth on the cover page of this prospectus supplement and to certain dealers at such offering price less a concession not to exceed $0.09 per share. The underwriters may allow, and such dealers may reallow, a concession not to exceed $0.05 per share to certain other dealers. After the common stock is released for sale to the public, the underwriters may change the offering price and other selling terms. We have granted to the underwriters an option exercisable during a 30-day period after the date hereof to purchase, at the initial offering price less underwriting discounts and commissions, up to an additional 6,300,000 shares of common stock for the sole purpose of covering over-allotments, if any. To the extent that the underwriters exercise the option, each underwriter will be committed, subject to certain conditions, to purchase that number of additional shares of common stock that is proportionate to such underwriter's initial commitment. The underwriters have agreed to pay $500,000 of their and our combined expenses in this offering (excluding the fees and expenses of the underwriters' legal counsel, which shall be paid by the underwriters in addition to the $500,000 of expenses the underwriters have agreed to pay). To the extent the underwriters' and our aggregate offering expenses are less than $500,000, the underwriters will pay us the amount by which such expenses are below $500,000. To the extent such aggregate expenses exceed $500,000, we will pay the underwriters the amount in excess of $500,000. In connection with this offering, the underwriters may engage in transactions that stabilize, maintain or otherwise affect the price of the common stock. Specifically, the underwriters may over-allot this offering creating a syndicate short position. In addition, the underwriters may bid for and purchase common stock in the open market to cover syndicate short positions or to stabilize the price of the common stock. Finally, the underwriting syndicate may reclaim selling concessions from syndicate members if the syndicate repurchases previously distributed common stock in syndicate covering transactions, in stabilization transactions or otherwise. Any of these activities may stabilize or maintain the market price of the common stock above independent market levels. The underwriters are not required to engage in these activities and may end any of these activities at any time. The underwriters have informed us that they do not intend to confirm sales of the common stock offered hereby to any accounts over which they exercise discretionary authority. The underwriters have reserved up to 500,000 shares of common stock for sale to our directors, officers and employees at the price per share being paid by the underwriters. The number of shares available for sale to the general public will be reduced to the extent such persons purchase such 17 reserved shares. Any reserved shares not so purchased will be offered by the underwriters to the general public at the public offering price on the same basis as the other shares offered hereby. An affiliate of PNC Bank, the principal lender on our senior credit facility, owns 4.97% of the common stock of Friedman, Billings, Ramsey Group, Inc., the parent company of Friedman, Billings, Ramsey & Co., Inc., the lead underwriter in this public offering. PNC Bank and Friedman, Billings, Ramsey Group, Inc. have formed a strategic alliance and have agreed to work together on an arms-length basis to refer potential business to each other. Our directors and certain executive officers have agreed that they will not offer, pledge, sell, contract to sell, sell any option or contract to purchase, purchase any option or contract to sell, grant any option, right or warrant to purchase, or otherwise transfer or dispose of directly or indirectly, any shares of our common stock, or any securities convertible into or exercisable or exchangeable for any of our common stock or any right to acquire our common stock, for a period of 180 days from the effective date of this offering. Friedman, Billings, Ramsey & Co., Inc. at any time and without notice, may release all or any portion of the common stock subject to the foregoing lock-up agreements. LEGAL MATTERS Certain legal matters in connection with this offering will be passed upon for Key by Porter & Hedges, L.L.P., Houston, Texas, and for the underwriters by Latham & Watkins, New York, New York. 18 May 4, 1999 [LOGO] KEY ENERGY SERVICES, INC. 55,000,000 SHARES COMMON STOCK ------------------ PROSPECTUS SUPPLEMENT ------------------ FRIEDMAN BILLINGS RAMSEY DAIN RAUSCHER WESSELS A DIVISION OF DAIN RAUSCHER INCORPORATED - -------------------------------------------------------------------------------- We have not authorized any dealer, sales person or other person to give you written information other than this prospectus or to make representations as to matters not stated in this prospectus. You must not rely on unauthorized information. This prospectus is not an offer to sell these securities or our solicitation of your offer to buy the securities in any jurisdiction where that would not be permitted or legal. Neither the delivery of this prospectus nor any sales made hereunder after the date of this prospectus shall create an implication that the information contained herein or our affairs have not changed since the date hereof. - -------------------------------------------------------------------------------- -----END PRIVACY-ENHANCED MESSAGE-----