Magellan Petroleum Corporation |
(Exact name of registrant as specified in its charter) |
Delaware |
(State or other jurisdiction of incorporation) |
1-5507 | 06-0842255 | |
(Commission File Number) | (IRS Employer Identification No.) | |
700 East Ninth Avenue, Suite 200, Denver, CO | 80203 | |
(Address of principal executive offices) | (Zip Code) |
(720) 570-3858 | |
(Registrant's telephone number, including area code) | |
(Former name or former address, if changed since last report) | |
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2.): | |
o | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
o | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
o | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
o | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
ITEM 1.01 | Entry into a Material Definitive Agreement |
ITEM 2.01 | Completion of Acquisition or Disposition of Assets |
ITEM 9.01 | Financial Statements and Exhibits |
(a) | Unaudited pro forma condensed combined financial statements |
(b) | Exhibits |
Signatures | |
EXHIBIT 99.1 | Unaudited pro forma condensed combined financial statements |
EXHIBIT 99.2 | Press release announcing the completion of the Santos transaction |
• | Magellan NT's 35% interest in each of the Mereenie Operating Joint Venture (Petroleum Leases 4 and 5 (the “Mereenie Titles”) and associated property interests, related joint venture contracts (including a crude oil sales contract) and plant and equipment, subject to royalty obligations) and the Mereenie Pipeline Joint Venture (Pipeline License 2 and associated property interests, related joint venture contracts and plant and equipment) (collectively, the “Mereenie Interests”) to Santos QNT, giving the Santos Entities a combined 100% interest in the assets of each of the Mereenie Operating Joint Venture and the Mereenie Pipeline Joint Venture; |
• | The Santos Entities' combined interests of 48% in the Palm Valley Joint Venture (Petroleum Lease 3 and associated property interests, related joint venture contracts (including a gas supply and purchase agreement “GSPA”) and plant and equipment, subject to royalty obligations) (collectively, the “Palm Valley Interests”) and combined interests of 66% in the Dingo Joint Venture (Retention License 2, associated joint venture contracts and plant and equipment, subject to royalty obligations) (collectively, the “Dingo Interests”) to Magellan NT, giving Magellan NT a 100% interest in the assets of each of the Palm Valley Joint Venture and the Dingo Joint Venture. |
(a) | Unaudited pro forma condensed combined financial statements: Exhibit 99.1 attached hereto includes presentation of the following unaudited pro forma condensed combined financial statements: |
(b) | Exhibits |
MAGELLAN PETROLEUM CORPORATION | ||
May 30, 2012 | By: | /s/ J. Thomas Wilson |
Name: John Thomas Wilson | ||
Title: President and Chief Executive Officer | ||
Magellan as Reported | Pro Forma | ||||||||||||||
Acquisition (a) | Disposition (b) | Combined | |||||||||||||
ASSETS | (In thousands) | ||||||||||||||
Current assets: | |||||||||||||||
Cash and cash equivalents | $ | 17,210 | $ | (2,927 | ) | (c) | $ | 27,314 | (d) | $ | 41,597 | ||||
Accounts receivable - trade (net of allowance for doubtful accounts of $66,702) | 2,375 | — | — | 2,375 | |||||||||||
Accounts receivable - working interest partners | 1,012 | 561 | (c) | 3,006 | (d) | 4,579 | |||||||||
Inventories | 591 | — | — | 591 | |||||||||||
Assets held for sale | 1,755 | — | (1,755 | ) | — | ||||||||||
Prepaid assets | 774 | — | — | 774 | |||||||||||
Other assets | 1,329 | — | — | 1,329 | |||||||||||
Total current assets | 25,046 | (2,366 | ) | 28,565 | 51,245 | ||||||||||
Property and equipment, net (successful efforts method): | |||||||||||||||
Proved oil and gas properties | 34,031 | 2,808 | (c) | — | 36,839 | ||||||||||
Less accumulated depletion, depreciation and amortization | (11,309 | ) | — | — | (11,309 | ) | |||||||||
Unproved oil and gas properties | 3,220 | 1,394 | (c) | — | 4,614 | ||||||||||
Wells in progress | 6,485 | — | — | 6,485 | |||||||||||
Land, buildings and equipment (net of accumulated depreciation of $3,984,985) | 989 | 354 | (c) | — | 1,343 | ||||||||||
Net property and equipment | 33,416 | 4,556 | — | 37,972 | |||||||||||
Other non-current assets: | |||||||||||||||
Securities available for sale | 167 | — | — | 167 | |||||||||||
Goodwill | 4,695 | — | (4,288 | ) | (e) | 407 | |||||||||
Other long term assets | 242 | — | — | 242 | |||||||||||
Total other non-current assets | 5,104 | — | (4,288 | ) | 816 | ||||||||||
Total assets | $ | 63,566 | $ | 2,190 | $ | 24,277 | $ | 90,033 | |||||||
LIABILITIES AND EQUITY | |||||||||||||||
Current liabilities: | |||||||||||||||
Short term line of credit | $ | 650 | $ | — | $ | — | $ | 650 | |||||||
Current portion of note payable | 504 | — | — | 504 | |||||||||||
Accounts payable | 2,643 | — | — | 2,643 | |||||||||||
Income tax payable | — | — | — | (f) | 0 | ||||||||||
Accrued liabilities | 3,350 | — | — | 3,350 | |||||||||||
Liability related to asset held for sale | 7,202 | — | (7,202 | ) | — | ||||||||||
Total current liabilities | 14,349 | — | (7,202 | ) | 7,147 | ||||||||||
Long term liabilities: | |||||||||||||||
Note payable | 498 | — | — | 498 | |||||||||||
Other long term liabilities | 245 | — | — | 245 | |||||||||||
Asset retirement obligations | 5,430 | 2,190 | (c) | — | 7,620 | ||||||||||
Contingent consideration payable | 4,279 | — | — | 4,279 | |||||||||||
Total long term liabilities | 10,452 | 2,190 | — | 12,642 | |||||||||||
Commitments and contingencies | |||||||||||||||
Equity: | |||||||||||||||
Total equity attributable to Magellan | 38,765 | — | 31,479 | (g) | 70,244 | ||||||||||
Total equity | 38,765 | — | 31,479 | 70,244 | |||||||||||
Total liabilities and equity | $ | 63,566 | $ | 2,190 | $ | 24,277 | $ | 90,033 |
Magellan as Reported | Pro Forma | ||||||||||||||
Acquisition (a) | Disposition (b) | Combined | |||||||||||||
(In thousands) | |||||||||||||||
REVENUES: | |||||||||||||||
Oil production | $ | 11,815 | $ | — | $ | (6,842 | ) | $ | 4,973 | ||||||
Gas production | 1,796 | 1,762 | — | 3,558 | |||||||||||
Other | 4,565 | 2,730 | (1,971 | ) | 5,324 | ||||||||||
Total revenues | 18,176 | 4,492 | (8,813 | ) | 13,855 | ||||||||||
OPERATING EXPENSES: | |||||||||||||||
Lease operating | 9,247 | 955 | (5,677 | ) | 4,525 | ||||||||||
Depletion, depreciation, amortization, and accretion | 2,891 | 968 | (990 | ) | 2,869 | ||||||||||
Exploration | 2,854 | 27 | (671 | ) | 2,210 | ||||||||||
General and administrative | 16,307 | 110 | (350 | ) | 16,067 | ||||||||||
Loss on Evans Shoal Deposit | 15,893 | — | — | 15,893 | |||||||||||
Gain on sale of assets | (969 | ) | (23 | ) | 4 | (988 | ) | ||||||||
Impairment loss | 173 | — | — | 173 | |||||||||||
Total operating expenses | 46,396 | 2,037 | (7,684 | ) | 40,749 | ||||||||||
Loss from operations | (28,220 | ) | 2,455 | (1,129 | ) | (26,894 | ) | ||||||||
Other income (expense) | |||||||||||||||
Interest income, net | 923 | 16 | (15 | ) | 924 | ||||||||||
Total other income | 923 | 16 | (15 | ) | 924 | ||||||||||
Loss before income tax benefit | (27,297 | ) | 2,471 | (1,144 | ) | (25,970 | ) | ||||||||
Income tax expense | 5,141 | — | (f) | — | (f) | 5,141 | |||||||||
Net loss after income tax benefit | (32,438 | ) | 2,471 | (1,144 | ) | (31,111 | ) | ||||||||
Net (loss) income attributable to non-controlling interest in subsidiaries | (5 | ) | — | — | (5 | ) | |||||||||
Net loss attributable to Magellan Petroleum Corporation | $ | (32,443 | ) | $ | 2,471 | $ | (1,144 | ) | $ | (31,106 | ) | ||||
Average number of basic and dilutive common shares outstanding | 52,398,936 | 52,398,936 | |||||||||||||
Net loss per basic and dilutive common shares attributable to Magellan Petroleum Corporation common shareholders | $ | (0.62 | ) | $ | (0.59 | ) |
Magellan as Reported | Pro Forma | ||||||||||||||
Acquisition (a) | Disposition (b) | Combined | |||||||||||||
(In thousands) | |||||||||||||||
REVENUES: | |||||||||||||||
Oil production | $ | 10,641 | $ | — | $ | (5,909 | ) | $ | 4,732 | ||||||
Gas production | 1,148 | 1,050 | — | 2,198 | |||||||||||
Other | (46 | ) | (25 | ) | 18 | (53 | ) | ||||||||
Total revenues | 11,743 | 1,025 | (5,891 | ) | 6,877 | ||||||||||
OPERATING EXPENSES: | |||||||||||||||
Lease operating | 10,412 | 1,026 | (5,790 | ) | 5,648 | ||||||||||
Depletion, depreciation, amortization, and accretion | 1,242 | 115 | (273 | ) | 1,084 | ||||||||||
Exploration | 3,619 | 32 | (432 | ) | 3,219 | ||||||||||
General and administrative | 9,083 | 107 | (38 | ) | 9,152 | ||||||||||
Loss (gain) on sale of assets | (4,029 | ) | (27 | ) | (205 | ) | (4,261 | ) | |||||||
Total operating expenses | 20,327 | 1,253 | (6,738 | ) | 14,842 | ||||||||||
Loss from operations | (8,584 | ) | (228 | ) | 847 | (7,965 | ) | ||||||||
Other income (expense) | |||||||||||||||
Interest income, net | 357 | 5 | (12 | ) | 350 | ||||||||||
Other expenses | 5 | — | — | 5 | |||||||||||
Total other income | 362 | 5 | (12 | ) | 355 | ||||||||||
Loss before income tax benefit | (8,222 | ) | (223 | ) | 835 | (7,610 | ) | ||||||||
Income tax expense | — | — | (f) | — | (f) | ||||||||||
Net loss after income tax benefit | (8,222 | ) | (223 | ) | 835 | (7,610 | ) | ||||||||
Net (loss) income attributable to non-controlling interest in subsidiaries | 15 | — | — | 15 | |||||||||||
Net loss attributable to Magellan Petroleum Corporation | $ | (8,207 | ) | $ | (223 | ) | $ | 835 | $ | (7,595 | ) | ||||
Average number of basic and dilutive common shares outstanding | 53,592,958 | 53,592,958 | |||||||||||||
Magellan Petroleum Corporation common shareholders Net loss per basic and dilutive common shares attributable to | $ | (0.15 | ) | $ | (0.14 | ) |
(a) | Reflects the acquisition of assets, liabilities, and results from operations for the periods presented related to the Palm Valley Interests and the Dingo Interests in accordance with the terms of the Santos SA. |
(b) | Reflects the elimination of assets, liabilities, and results from operations for the periods presented related to the disposal of the Mereenie Interests in accordance with the terms of the Santos SA. |
(c) | The Company has determined that the purchase of the Palm Valley Interests qualifies as a business combination and that the purchase of the Dingo Interests qualifies as an asset acquisition. The following table summarizes the values of the assets acquired and liabilities assumed as of the Closing Date based on the most recent preliminary purchase price allocation as of May 25, 2012. |
Palm Valley Interests | Dingo Interests | Total | |||||||
(In thousands) | |||||||||
Accounts receivable - working interest partners | $ | 558 | $ | 3 | $ | 561 | |||
Proved oil and gas properties | 2,808 | — | 2,808 | ||||||
Unproved oil and gas properties | — | 1,394 | 1,394 | ||||||
Land, buildings and equipment | 354 | — | 354 | ||||||
Total assets | 3,720 | 1,397 | 5,117 | ||||||
Asset retirement obligations | 2,056 | 134 | 2,190 | ||||||
Net assets acquired | $ | 1,664 | $ | 1,263 | $ | 2,927 | |||
Cash consideration | $ | 1,664 | $ | 1,263 | $ | 2,927 |
(d) | The net cash proceeds from the Santos SA, as of the Closing Date, in addition to the purchase price adjustment to be finalized during fiscal 2012, is summarized in the following table: |
Mereenie Interests | Palm Valley Interests | Dingo Interests | Total | |||||||||
(In thousands) | ||||||||||||
Cash consideration received/(paid) | $ | 27,314 | $ | (1,664 | ) | $ | (1,263 | ) | $ | 24,387 | ||
Purchase price adjustment | 3,006 | 558 | 3 | 3,567 | ||||||||
Total net consideration received for asset swap transaction | $ | 30,320 | $ | (1,106 | ) | $ | (1,260 | ) | $ | 27,954 |
(e) | Represents the preliminary allocation of goodwill as of the Closing Date of the representative fair value of the Mereenie Interests as a separate portion of a reporting segment of the Company. |
(f) | The Company has estimated that it has sufficient U.S. state net operating losses, state net operating loss carry forwards, and Australian capital loss tax credits available, and as a result no income tax effect on the gain from the disposition of the Mereenie Interests have been provided for. |
(g) | Represents the estimated gain related to the Santos SA, net of income taxes. |
▪ | Received A$25.0 million in net cash proceeds and expects to receive post-closing adjustments in an additional amount of approximately A$3.6 million within the next sixty days from Santos; |
▪ | Increased ownership to 100% in the Palm Valley and Dingo natural gas fields; |
▪ | Sold all of its interests in the Mereenie oil and natural gas field to Santos; |
▪ | Executed a 17-year gas sales contract with Santos for the sale of natural gas production in an amount of up to 23 Bcf from the Palm Valley field, which production volumes have in turn been sold by Santos to a sizeable mining customer in Australia; and |
▪ | Retained the opportunity to earn up to A$17.5 million in bonus payments based on Mereenie achieving certain production milestones over the next 20 years. |
";OX@^#;2Q\.?&KP7X M6L['4=.MK>YN=!UFW66[!)D#?N=QVS@--#N]%>]CB$KV@N(6B,@0D!BN[."1G'6OEG_@D-_P`$6]._X).: M[XYOK#Q_>^-3XVM[.!TGTI;$6GV=IF!!$K[MWFGTQMK8_P""H'[0GQ5^%7QJ M_9\\'_#3QSX7\$0_%CQ%?Z%J5[JFAIJDENL6G3W231AY47@P[<'J77)P"K>' M?\$F?^"DOQG_`&C?CU\*M,^)'BWP7XCT?XL_#/5/%,=EI.BKI\FC7FFZK'8? MZP2N9?/1GD92%"L,*``&_V;?VB/B;\4-3N](\:>,?B+X@EU^/5+SPY:V]_H321+"]O;W" MYD\DQI&-N1R'/\9%%%`'MGQ;^`G@;X_:98V7CKP;X6\9V>F7*WMI!KFE0:A' M:SKTE1958*X]1S6IXX^'?A_XF^#;SP[XDT/1_$'A_4(Q#=:9J5G'=6=P@((5 MXG!1@"`0"."!Z444`97C_P"`/@7XK^%M/T+Q1X,\*^(]$TED>QT_4])@N[6S M9%V(8XY%*H57@;0,#@5L^*?`FB>.?!]WX>UO1]+UC0;^`VMUIM[:I<6EQ"1C MRWB<%67'8C%%%`%3X;_"CPO\'/!=OX<\)>'=#\,>'[0,(=-TJQCM+6+< #?@EI]Y:>#?"GAOPG::A.;JZAT?38;&.YF(P9'6)5# M.0!\QYHHH`@^'?P`\"?"'Q%KVK^$_!?A3PSJWBF?[5K-[I6DP6=QJLO/SSO& MH:5LDG+$G+$]S67XX_9*^%?Q-\?+XJ\2?#7P%X@\3JL*#5M2T"UNKT+$2T0\ MYT+X0G*\\=J**`-#XH_L[>`/CA=6$_C3P1X2\6S:4'%E)K&D6]\]F&QN\LRH MQ3.!G;C.!63X"_8Y^$GPJ\46>M^&/A?\/?#FLZ>KI:W^F>'K2TN;97!#!)(X 2PRA@2"`1G)HHH`](HHHH`__9 ` end