FORM 8-K |
Nevada | 0-7246 | 95-2636730 | ||
(State or other jurisdiction of | (Commission | (I.R.S. Employer | ||
incorporation or organization) | File Number) | Identification Number) |
Exhibit No. | Description | |
99.1 | Pro Forma Financial Information |
PETROLEUM DEVELOPMENT CORPORATION | |
By: | /s/ Daniel W. Amidon |
Daniel W. Amidon | |
General Counsel and Secretary |
Exhibit No. | Description | |
99.1 | Pro Forma Financial Information |
• | The sales price totaling $180.2 million, net of $4.2 million of capital expenses incurred subsequent to December 31, 2011, have been reflected as a repayment of the corporate credit facility outstanding balance of $209.0 million. |
• | The adjustment to properties and equipment, net, reflects a reduction of the book value of the Permian Basin assets. |
• | The net gain on the transactions, which has not been tax effected, is reflected as adjustments to retained earnings. |
PETROLEUM DEVELOPMENT CORPORATION | ||||||||
(dba PDC Energy) | ||||||||
Pro Forma Condensed Consolidated Statements of Operations (1) | ||||||||
(unaudited; in thousands, except per share data) | ||||||||
Year Ended December, 31 | ||||||||
2011 | 2010 | |||||||
As Reported | As Reported | |||||||
Revenues: | ||||||||
Natural gas, NGL and crude oil sales | $ | 276,605 | $ | 205,029 | ||||
Sales from natural gas marketing | 66,419 | 69,071 | ||||||
Commodity price risk management gain, net | 46,090 | 59,891 | ||||||
Well operations, pipeline income and other | 6,846 | 9,030 | ||||||
Total revenues | 395,960 | 343,021 | ||||||
Costs, expenses and other: | ||||||||
Production costs | 69,085 | 64,872 | ||||||
Cost of natural gas marketing | 65,465 | 68,015 | ||||||
Exploration expense | 6,253 | 13,675 | ||||||
Impairment of natural gas and crude oil properties | 25,159 | 6,481 | ||||||
General and administrative expense | 61,454 | 42,188 | ||||||
Depreciation, depletion and amortization | 128,907 | 108,095 | ||||||
Gain on sale of properties and equipment | (196 | ) | (174 | ) | ||||
Total costs, expenses and other | 356,127 | 303,152 | ||||||
Income from operations | 39,833 | 39,869 | ||||||
Interest income | 47 | 71 | ||||||
Interest expense | (36,985 | ) | (33,250 | ) | ||||
Income from continuing operations before income taxes | 2,895 | 6,690 | ||||||
Provision for income taxes | (183 | ) | 652 | |||||
Income from continuing operations | 3,078 | 6,038 | ||||||
Less: net loss attributable to noncontrolling interests | — | (280 | ) | |||||
Income from continuing operations attributable to shareholders | $ | 3,078 | $ | 6,318 | ||||
Earnings per share - income from continuing operations: | ||||||||
Basic | $ | 0.13 | $ | 0.33 | ||||
Diluted | $ | 0.13 | $ | 0.32 | ||||
Weighted average common shares outstanding: | ||||||||
Basic | 23,521 | 19,674 | ||||||
Diluted | 23,871 | 19,821 |
PETROLEUM DEVELOPMENT CORPORATION | |||||||||||
(dba PDC Energy) | |||||||||||
Pro Forma Condensed Consolidated Balance Sheet | |||||||||||
(unaudited; in thousands, except share and per share data) | |||||||||||
December 31, 2011 | |||||||||||
As Reported | Pro Forma Adjustments - Divestiture | Pro Forma | |||||||||
Assets | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 8,238 | $ | — | $ | 8,238 | |||||
Other current assets | 164,812 | (1,774 | ) | 163,038 | |||||||
Total current assets | 173,050 | (1,774 | ) | 171,276 | |||||||
Properties and equipment, net | 1,301,716 | — | 1,301,716 | ||||||||
Assets held for sale | 148,249 | (148,249 | ) | — | |||||||
Other assets | 74,990 | — | 74,990 | ||||||||
Total Assets | $ | 1,698,005 | $ | (150,023 | ) | $ | 1,547,982 | ||||
Liabilities and Equity | |||||||||||
Liabilities | |||||||||||
Current liabilities | $ | 195,046 | $ | — | $ | 195,046 | |||||
Long-term debt | 532,157 | (180,228 | ) | 351,929 | |||||||
Deferred income taxes | 207,573 | — | 207,573 | ||||||||
Asset retirement obligations | 46,316 | (2,022 | ) | 44,294 | |||||||
Other liabilities | 52,801 | — | 52,801 | ||||||||
Total liabilities | 1,033,893 | (182,250 | ) | 851,643 | |||||||
Commitments and contingent liabilities | |||||||||||
Equity | |||||||||||
Shareholders' equity: | |||||||||||
Preferred shares, par value $0.01 per share; authorized 50,000,000 | |||||||||||
shares; issued: none | — | — | — | ||||||||
Common shares, par value $0.01 per share; authorized 100,000,000 | |||||||||||
shares; issued: 23,634,958 | 236 | — | 236 | ||||||||
Additional paid-in capital | 217,707 | — | 217,707 | ||||||||
Retained earnings | 446,280 | 32,227 | 478,507 | ||||||||
Treasury shares, at cost: 2,938 | (111 | ) | — | (111 | ) | ||||||
Total shareholders' equity | 664,112 | 32,227 | 696,339 | ||||||||
Total Liabilities and Equity | $ | 1,698,005 | $ | (150,023 | ) | $ | 1,547,982 | ||||