EX-99.3 5 h56761exv99w3.htm UNAUDITED PRO FORMA COMBINED CONSENSED BALANCE SHEET exv99w3
Exhibit 99.3
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
     On March 1, 2008, Pioneer Drilling Company (“Pioneer”) acquired the production services business of WEDGE Group Incorporated (“WEDGE”) which provides well services, wireline services and fishing and rental tool services with a fleet of 62 workover rigs, 45 wireline units and approximately $13 million of fishing and rental tools equipment through its facilities in Texas, Kansas, North Dakota, Colorado, Utah and Oklahoma. The aggregate purchase price for the acquisition was approximately $314.8 million, which consisted of assets acquired of $328.5 million and liabilities assumed of $13.7 million. The aggregate purchase price includes $3.4 million of costs incurred to acquire the production services business of WEDGE. We financed the acquisition with approximately $3.3 million of cash on hand and $311.5 million of debt incurred under our new $400 million, 5-year, senior secured revolving credit facility that was obtained on February 29, 2008. The following unaudited pro forma condensed combined financial statements give effect to this transaction. The acquisition of the production services business of WEDGE was initially reported on a Current Report on From 8-K filed on March 3, 2008, which is being amended hereby to include the financial statements required by Item 9.01.
     The unaudited pro forma condensed combined financial statements give effect to our acquisition of WEDGE as if the acquisition had occurred on December 31, 2007, for purposes of the unaudited condensed combined balance sheet as of December 31, 2007. The unaudited pro forma condensed combined financial statements give effect to our acquisition of WEDGE as if the acquisition had occurred on January 1, 2007, and April 1, 2007, for purposes of the unaudited pro forma combined statements of operations for the year ended December 31, 2007 and the nine months ended December 31, 2007, respectively. The date and periods included in the unaudited pro forma condensed combined financial statements for the production services business of WEDGE are the most comparable to those of Pioneer and may differ from those reflected in WEDGE’s historical financial statements.
     We accounted for the WEDGE acquisition using the purchase method of accounting. As such, we recorded the assets (including identifiable intangible assets) acquired and liabilities assumed at their estimated fair values as of the completion of the acquisition on March 1, 2008. Because these unaudited pro forma condensed combined financial statements have been prepared based on preliminary estimates of fair value, the final purchase price allocations that will be recorded when we complete our fair value assessment may differ materially from the information presented in this pro forma condensed combined financial information. The final purchase price allocations are required to be finalized within one year after the completion of the WEDGE acquisition.
     The pro forma adjustments are based on available information and certain assumptions made by Pioneer’s management and are subject to change as additional information becomes available. The pro forma adjustments and certain assumptions are described in the accompanying notes. The information presented in the unaudited pro forma condensed combined financial statements is for informational purposes only. The unaudited pro forma condensed combined financial statements do not purport to reflect the results of operation or financial position that would have occurred if the WEDGE acquisition had been consummated on the dates noted above, nor do they purport to reflect the financial position or results of operations as of any future date or for any future period. For instance, the unaudited pro forma combined statements of operations for the year ended and the nine months ended December 31, 2007, do not have any pro forma adjustments for the estimated beneficial impact to operating results derived from the increase in WEDGE’s workover rig and wireline unit fleet that occurred during these periods. WEDGE’s audited combined balance sheets included in Exhibit 99.1 of this Form 8-K/A reflect an

 


 

increase in total assets from $109.5 million at December 31, 2006 to $177.2 million at December 31, 2007.
     The unaudited pro forma condensed combined financial statements and the accompanying notes thereto should be read in conjunction with, and are qualified by, the historical financial statements and the notes thereto of Pioneer and the production services business of WEDGE. Pioneer’s historical financial statements are included in its Transition Report on Form 10-KT for the fiscal year ended December 31, 2007, and its Quarterly Report on Form 10-Q for the quarterly period ended March 31, 2008. The historical financial statements and related notes thereto for the production services business of WEDGE for the year ended December 31, 2007, and the nine months ended December 31, 2007, are attached as Exhibit 99.1 and 99.2 to this Current report on Form 8-K/A. The historical financial information of the production services businesses of WEDGE for the year ended December 31, 2007, and the nine months ended December 31, 2007, included in the unaudited pro forma condensed combined financial statements have been derived from the underlying accounting records of the businesses comprising the production services businesses of WEDGE.
     There can be no assurances that Pioneer will be successful in its efforts to integrate its operations with those of the production services businesses of WEDGE.

 


 

Pioneer Drilling Company and Subsidiaries
Unaudited Pro Forma Condensed Combined Balance Sheet
December 31, 2007
(In thousands)
                                         
    Historical                      
    Pioneer Drilling     WEDGE             Pro Forma     Pro Forma  
    Company     Companies             Adjustments     Combined  
Current Assets:
                                       
Cash and cash equivalents
  $ 76,703     $ 12,210       (A )   $ (11,042 )   $ 71,507  
 
                    (B )     (3,391 )        
 
                    (C )     (2,973 )        
Receivables
    55,231       21,172       (A )     (746 )     75,657  
Deferred income taxes
    3,670       348       (A )     (348 )     3,670  
Inventory
    1,180       830       (A )     62       2,072  
Prepaid expenses
    5,073       811       (A )     (28 )     5,856  
 
                               
Total current assets
    141,857       35,371               (18,466 )     158,762  
 
                               
Property and equipment, at cost
    578,697       135,119       (A )     2,166       715,982  
Less accumulated depreciation and amortization
    (161,675 )     (16,883 )     (A )     16,883       (161,675 )
 
                               
Net property and equipment
    417,022       118,236               19,049       554,307  
 
                               
Deferred Income Taxes
    573                           573  
Goodwill
          20,527       (A )     146,963       167,490  
Note receivable from affiliate
          2,672       (A )     (2,672 )      
Intangibles and other assets
    760       435       (A )     (17 )     4,151  
 
                (C )     2,973        
 
                               
Total assets
  $ 560,212     $ 177,241             $ 147,830     $ 885,283  
 
                               
 
                                       
Current liabilities:
                                       
Current portion, long-term debt
  $     $ 8,606       (A )   $ (7,823 )   $ 29,783  
 
                    (B )     29,000          
Current portion, other long-term liabilities
                (A )     100       100  
Accounts payable
    21,424       7,961       (A )     (1,129 )     28,256  
Prepaid drilling contracts
    1,933                           1,933  
Accrued expenses
    18,693       6,094       (A )     (3,882 )     20,905  
Payables to affiliates and employees
          1,811       (A )     (1,811 )      
 
                               
 
    42,050       24,472               14,455       80,977  
Long-term debt, less current portion
          82,737       (A )     (81,275 )     283,962  
 
                    (B )     282,500          
Non-current liabilities
    254             (A )     100       354  
Deferred income taxes
    46,836       5,403       (A )     (3,321 )     48,918  
 
                               
Total liabilities
    89,140       112,612               212,459       414,211  
 
                               
Commitments and contingencies Shareholders’ equity:
                                       
Common stock
    4,965       1       (A )     (1 )     4,965  
Additional paid-in capital
    294,922       28,829       (A )     (28,829 )     294,922  
Retained earnings (deficit)
    171,185       8,464       (A )     (8,464 )     171,185  
Members’ equity
          27,335       (A )     (27,335 )      
 
                               
Total shareholders’ equity
    471,072       64,629               (64,629 )     471,072  
 
                               
 
                                       
Total liabilities and shareholders’ equity
  $ 560,212     $ 177,241             $ 147,830     $ 885,283  
 
                               
The accompanying notes are an integral part of the unaudited pro forma condensed combined balance sheet.

 


 

Pioneer Drilling Company and Subsidiaries
Unaudited Pro Forma Combined Statements of Operations
For The Year Ended December 31, 2007
(In thousands, except per share data)
                                         
    Historical                      
    Pioneer Drilling     WEDGE             Pro Forma     Pro Forma  
    Company     Companies             Adjustments     Combined  
Revenues
  $ 417,231     $ 110,071             $     $ 527,302  
 
                               
 
                                       
Costs & Expenses:
                                       
Operating costs
    256,002       56,549       (E )     594       313,145  
Depreciation and amortization
    63,588       10,252       (F )     2,747       77,062  
 
                                       
 
                    (G )     475          
General and administrative
    14,171       11,958                     26,129  
Bad debt expense
    2,612       570                     3,182  
 
                               
Total operating costs and expenses
    336,373       79,329               3,816       419,518  
 
                               
Earnings (loss) from operations
    80,858       30,742               (3,816 )     107,784  
 
                               
 
                                       
Other income (expense):
                                       
Interest expense
    (16 )     (4,299 )     (D )     (12,109 )     (16,424 )
Interest income
    3,282       423                     3,705  
Other
    137       599       (E )     (594 )     142  
 
                               
Total other income (expense)
    3,403       (3,277 )             (12,703 )     (12,577 )
 
                               
 
Earnings (loss) before tax
    84,261       27,465               (16,519 )     95,207  
Income tax expense
    (27,397 )     (10,076 )     (H )     4,722       (32,751 )
 
                               
 
Net earnings (loss)
  $ 56,864     $ 17,389             $ (11,797 )   $ 62,456  
 
                               
 
                                       
Earnings (loss) per common:
                                       
Basic
  $ 1.15                             $ 1.26  
 
                                   
Diluted
  $ 1.13                             $ 1.24  
 
                                   
 
                                       
Weighted average number of shares outstanding:
                                       
Basic
    49,639                               49,639  
 
                                   
Diluted
    50,187                               50,187  
 
                                   
The accompanying notes are an integral part of the unaudited pro forma combined statements of operations.

 


 

Pioneer Drilling Company and Subsidiaries
Unaudited Pro Forma Combined Statements of Operations
For The Nine Months Ended December 31, 2007
(In thousands, except per share data)
                                         
    Historical                      
    Pioneer Drilling     WEDGE             Pro Forma     Pro Forma  
    Company     Companies             Adjustments     Combined  
Revenue
  $ 313,884     $ 87,577             $     $ 401,461  
 
                               
Costs & Expenses:
                                       
Operating costs
    195,596       45,253       (E )     318       241,167  
Depreciation and amortization
    48,852       8,225       (F )     1,525       58,959  
 
                    (G )     357          
General and administrative
    11,564       9,259                     20,823  
Bad debt expense
    2,612       568                     3,180  
 
                               
Total operating costs and expenses
    258,624       63,305               2,200       324,129  
 
                               
 
                                       
Earnings (loss) from operations
    55,260       24,272               (2,200 )     77,332  
 
                               
 
                                       
Other income (expense):
                                       
Interest expense
    (16 )     (3,440 )     (D )     (8,905 )     (12,361 )
Interest income
    2,401       338                     2,739  
Other
    129       321       (E )     (318 )     132  
 
                               
Total other income (expense)
    2,514       (2,781 )             (9,223 )     (9,490 )
 
                               
 
                                       
Earnings (loss) before tax
    57,774       21,491               (11,423 )     67,842  
Income tax expense
    (18,129 )     (7,760 )     (H )     2,551       (23,338 )
 
                               
 
                                       
Net earnings (loss)
  $ 39,645     $ 13,731             $ (8,872 )   $ 44,504  
 
                               
 
                                       
Earnings (loss) per common:
                                       
Basic
  $ 0.80                             $ 0.90  
 
                                   
Diluted
  $ 0.79                             $ 0.89  
 
                                   
 
                                       
Weighted average number of shares outstanding:
                                       
Basic
    49,645                               49,645  
 
                                   
Diluted
    50,201                               50,201  
 
                                   
The accompanying notes are an integral part of the unaudited pro forma combined statements of operations.

 


 

NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED
FINANCIAL STATEMENTS
(In thousands)
(A)   To remove the historical basis of assets not acquired, liabilities not assumed and the equity accounts of WEDGE and reflect certain purchase price adjustment. This pro forma adjustment results in the allocation of the preliminary purchase price including the assumption of certain liabilities as noted in the following table:
         
Current assets
  $ 23,270  
Property and equipment
    137,285  
Intangible asset and other assets
    418  
Goodwill
    167,490  
 
     
Total assets acquired
  $ 328,463  
 
     
 
       
Current liabilities
  $ 10,042  
Long-term debt
    1,462  
Other long term liabilities
    2,182  
 
     
Total liabilities assumed
  $ 13,686  
 
     
Net assets acquired
  $ 314,777  
 
     
(B)   To reflect Pioneer’s financing of the WEDGE acquisition price of $314.8 million with $3.3 million of cash on hand and by incurring $311.5 million in debt under its new $400 million, 5-year, senior secured revolving credit facility that was entered into on February 29, 2008. The $29 million current portion of long term debt represents actual cash payments that have been made to reduce the debt balance after the acquisition date.
(C)   To reflect debt issuance costs of $3.0 million incurred for obtaining the credit facility (See Note B).
(D)   Represents the estimated interest expense associated with borrowing $311.5 million of variable rate debt used to finance the WEDGE acquisition (See Note B) with an effective interest rate of 5.38% (based on LIBOR as of the actual acquisition date plus 2.25%) for the year ended and for the nine months ended December 31, 2007. In addition, this pro forma adjustment for interest expense includes commitment fees of .35% of the unused portion of the senior secured revolving credit facility and the amortization of debt issuance costs over the term of the senior secured revolving credit facility. A 1/8 percentage point change in LIBOR would result in an adjustment to income before taxes of $0.4 million on an annual basis. The following table provides a summary of the interest expense pro forma adjustment:

 


 

                 
    December, 31, 2007  
    Year     Nine Months  
    Ended     Ended  
Interest expense on new credit facility debt
  $ 15,360     $ 11,560  
Commitment fee on unused portion of credit facility
    380       284  
Amortization of debt issuance costs
    595       446  
Less: WEDGE interest expense for debt not assumed by Pioneer
    (4,226 )     (3,385 )
 
           
 
  $ 12,109     $ 8,905  
 
           
(E)   To reclassify WEDGE’s gain / loss on sale of assets from other income (expense) to operating costs which conforms the statement of operations presentation with Pioneer.
(F)   To reflect the increase in depreciation expense resulting from the purchase price allocation to property and equipment. Depreciation expense is computed on a straight line basis over the estimated useful lives of the applicable asset category as noted in the following table:
                                 
                    December, 31, 2007  
    Useful Life             Year     Nine Months  
    in Years     Amount     Ended     Ended  
Autos, trucks and trailers
    5 - 6     $ 8,034     $ 1,545     $ 1,159  
Buildings and improvements
    40       1,035       26       19  
Office equipment
    2 - 5       507       174       131  
Workover rigs and equipment
    5 - 20       87,651       6,925       5,194  
Wireline units and equipment
    7 - 10       10,303       2,654       1,990  
Fishing and rental tools equipment
    7       21,578       1,472       1,104  
Land and construction in progress
          8,177              
 
                         
 
          $ 137,285       12,796       9,597  
Less: WEDGE depreciation expense
                    (10,049 )     (8,072 )
 
                           
 
                  $ 2,747     $ 1,525  
 
                           
(G)   To reflect the increase in amortization expense resulting from the purchase price allocation for non-compete agreements with certain former WEDGE employees. The pro forma amortization expense for these $1.4 million non-compete agreements is computed on a straight line basis over a three year life as noted below:
                 
    December, 31, 2007
    Year   Nine Months
    Ended   Ended
Amortization expense on new non-compete agreements
  $ 475     $ 357  

 


 

(H)   To reflect an estimated effective tax rate of 34.4% and the income tax effect of the pro forma adjustments:
                 
    December, 31, 2007  
    Year     Nine Months  
    Ended     Ended  
Earnings (loss) before tax
  $ 95,207     $ 67,842  
Effective tax rate
    34.4 %     34.4 %
 
           
 
    (32,751 )     (23,338 )
Less: Historical income tax expense for Pioneer and WEDGE
    (37,473 )     (25,889 )
 
           
 
  $ 4,722     $ 2,551