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 |
PDC ENERGY, INC. | |
By: | /s/ Daniel W. Amidon |
Daniel W. Amidon | |
General Counsel and Secretary |
Exhibit No. | Description | |
99.1 | Pro Forma Financial Information |
• | Natural gas, NGL and crude oil sales, sales from natural gas marketing, and well operations, pipeline and other income have been adjusted downward to reflect the reduction in revenue related to assets being divested; |
• | Production costs, cost of natural gas marketing, exploration expense, impairment of natural gas and crude oil properties, depreciation, depletion and amortization and accretion of asset retirement obligations have been adjusted downward to reflect the costs and expenses associated with the assets being divested; and |
• | Income taxes are reflected using the Company's long-term deferred tax rate. |
• | Cash as been increased by the sales price, which reflects preliminary adjustments, of 185.2 million, net of repayment of our revolving credit facility outstanding balance of $57 million and selling fees of $2.4 million; |
• | The adjustment to assets and liabilities held for sale, other assets and liabilities and deferred taxes reflects a reduction in the book value of the assets and related liabilities being divested; and |
• | The net gain on the transaction, which has not been tax effected, is reflected as an adjustment to retained earnings. |
PDC ENERGY, INC. | |||||||||||||||||||||||
Pro Forma Condensed Consolidated Statements of Operations | |||||||||||||||||||||||
(unaudited; in thousands, except per share data) | |||||||||||||||||||||||
Three Months Ended March 31, | |||||||||||||||||||||||
2013 | 2012 | ||||||||||||||||||||||
As Reported | Pro Forma Adjustments - Divestiture | Pro Forma | As Reported | Pro Forma Adjustments - Divestiture | Pro Forma | ||||||||||||||||||
Revenues: | |||||||||||||||||||||||
Natural gas, NGLs and crude oil sales | $ | 79,439 | $ | (349 | ) | $ | 79,090 | $ | 66,955 | $ | (463 | ) | $ | 66,492 | |||||||||
Sales from natural gas marketing | 13,670 | — | 13,670 | 11,381 | — | 11,381 | |||||||||||||||||
Commodity price risk management gain (loss), net | (22,355 | ) | — | (22,355 | ) | 11,501 | — | 11,501 | |||||||||||||||
Well operations, pipeline income and other | 1,072 | (2 | ) | 1,070 | 1,169 | (2 | ) | 1,167 | |||||||||||||||
Total revenues | 71,826 | (351 | ) | 71,475 | 91,006 | (465 | ) | 90,541 | |||||||||||||||
Costs, expenses and other: | |||||||||||||||||||||||
Production costs | 15,858 | (39 | ) | 15,819 | 12,936 | (62 | ) | 12,874 | |||||||||||||||
Cost of natural gas marketing | 13,736 | — | 13,736 | 11,091 | — | 11,091 | |||||||||||||||||
Exploration expense | 1,689 | — | 1,689 | 1,872 | — | 1,872 | |||||||||||||||||
Impairment of natural gas and crude oil properties | 46,459 | — | 46,459 | 588 | — | 588 | |||||||||||||||||
General and administrative expense | 15,115 | — | 15,115 | 14,708 | — | 14,708 | |||||||||||||||||
Depreciation, depletion, and amortization | 27,949 | — | 27,949 | 27,912 | — | 27,912 | |||||||||||||||||
Accretion of asset retirement obligations | 1,148 | — | 1,148 | 727 | — | 727 | |||||||||||||||||
Gain on sale of properties and equipment | (38 | ) | — | (38 | ) | (154 | ) | — | (154 | ) | |||||||||||||
Total cost, expenses and other | 121,916 | (39 | ) | 121,877 | 69,680 | (62 | ) | 69,618 | |||||||||||||||
Income (loss) from operations | (50,090 | ) | (312 | ) | (50,402 | ) | 21,326 | (403 | ) | 20,923 | |||||||||||||
Interest expense | (13,357 | ) | — | (13,357 | ) | (10,444 | ) | — | (10,444 | ) | |||||||||||||
Interest income | — | — | — | 2 | — | 2 | |||||||||||||||||
Income (loss) from continuing operations before income taxes | (63,447 | ) | (312 | ) | (63,759 | ) | 10,884 | (403 | ) | 10,481 | |||||||||||||
Provision for income taxes | 22,492 | 126 | 22,618 | (4,120 | ) | 154 | (3,966 | ) | |||||||||||||||
Income (loss) from continuing operations attributable to shareholders | $ | (40,955 | ) | $ | (186 | ) | $ | (41,141 | ) | $ | 6,764 | $ | (249 | ) | $ | 6,515 | |||||||
Earnings per share from continuing operations: | |||||||||||||||||||||||
Basic | $ | (1.35 | ) | $ | (1.36 | ) | $ | 0.29 | $ | 0.28 | |||||||||||||
Diluted | $ | (1.35 | ) | $ | (1.36 | ) | $ | 0.28 | $ | 0.27 | |||||||||||||
Weighted-average common shares outstanding: | |||||||||||||||||||||||
Basic | 30,270 | 30,270 | 23,609 | 23,609 | |||||||||||||||||||
Diluted | 30,270 | 30,270 | 23,889 | 23,889 |
PDC ENERGY, INC. | |||||||||||||||||||||||||||||||||||
Pro Forma Condensed Consolidated Statements of Operations | |||||||||||||||||||||||||||||||||||
(unaudited; in thousands, except per share data) | |||||||||||||||||||||||||||||||||||
Year Ended December, 31 | |||||||||||||||||||||||||||||||||||
2012 | 2011 | 2010 | |||||||||||||||||||||||||||||||||
As Reported | Pro Forma Adjustments - Divestiture | Pro Forma | As Reported | Pro Forma Adjustments - Divestiture | Pro Forma | As Reported | Pro Forma Adjustments - Divestiture | Pro Forma | |||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||||||
Natural gas, NGL and crude oil sales | $ | 270,327 | $ | (33,343 | ) | $ | 236,984 | $ | 276,605 | $ | (56,966 | ) | $ | 219,639 | $ | 205,029 | $ | (58,981 | ) | $ | 146,048 | ||||||||||||||
Sales from natural gas marketing | 47,079 | (1,708 | ) | 45,371 | 66,419 | (2,949 | ) | 63,470 | 69,071 | (3,836 | ) | 65,235 | |||||||||||||||||||||||
Commodity price risk management gain, net | 32,339 | — | 32,339 | 46,090 | — | 46,090 | 59,891 | — | 59,891 | ||||||||||||||||||||||||||
Well operations, pipeline income and other | 6,388 | (1,861 | ) | 4,527 | 6,846 | (2,410 | ) | 4,436 | 9,030 | (3,595 | ) | 5,435 | |||||||||||||||||||||||
Total revenues | 356,133 | (36,912 | ) | 319,221 | 395,960 | (62,325 | ) | 333,635 | 343,021 | (66,412 | ) | 276,609 | |||||||||||||||||||||||
Costs, expenses and other: | |||||||||||||||||||||||||||||||||||
Production costs | 75,485 | (20,989 | ) | 54,496 | 67,352 | (22,946 | ) | 44,406 | 63,543 | (33,676 | ) | 29,867 | |||||||||||||||||||||||
Cost of natural gas marketing | 46,552 | (1,529 | ) | 45,023 | 65,465 | (2,634 | ) | 62,831 | 68,015 | (3,282 | ) | 64,733 | |||||||||||||||||||||||
Exploration expense | 22,605 | (2,254 | ) | 20,351 | 6,253 | (519 | ) | 5,734 | 13,675 | (4,468 | ) | 9,207 | |||||||||||||||||||||||
Impairment of natural gas and crude oil properties | 168,149 | (162,254 | ) | 5,895 | 25,159 | (22,858 | ) | 2,301 | 6,481 | (2,111 | ) | 4,370 | |||||||||||||||||||||||
General and administrative expense | 58,815 | — | 58,815 | 61,454 | — | 61,454 | 42,188 | — | 42,188 | ||||||||||||||||||||||||||
Depreciation, depletion and amortization | 146,879 | (48,101 | ) | 98,778 | 128,907 | (41,274 | ) | 87,633 | 108,095 | (41,977 | ) | 66,118 | |||||||||||||||||||||||
Accretion of asset retirement obligations | 4,060 | (373 | ) | 3,687 | 1,733 | (335 | ) | 1,398 | 1,329 | (285 | ) | 1,044 | |||||||||||||||||||||||
Gain on sale of properties and equipment | (4,353 | ) | — | (4,353 | ) | (196 | ) | — | (196 | ) | (174 | ) | — | (174 | ) | ||||||||||||||||||||
Total costs, expenses and other | 518,192 | (235,500 | ) | 282,692 | 356,127 | (90,566 | ) | 265,561 | 303,152 | (85,799 | ) | 217,353 | |||||||||||||||||||||||
Income (loss) from operations | (162,059 | ) | 198,588 | 36,529 | 39,833 | 28,241 | 68,074 | 39,869 | 19,387 | 59,256 | |||||||||||||||||||||||||
Loss on extinguishment of debt | (23,283 | ) | — | (23,283 | ) | — | — | — | — | — | — | ||||||||||||||||||||||||
Interest expense | (48,287 | ) | — | (48,287 | ) | (36,985 | ) | — | (36,985 | ) | (33,250 | ) | — | (33,250 | ) | ||||||||||||||||||||
Interest income | 8 | — | 8 | 47 | — | 47 | 71 | — | 71 | ||||||||||||||||||||||||||
Income (loss) from continuing operations before income taxes | (233,621 | ) | 198,588 | (35,033 | ) | 2,895 | 28,241 | 31,136 | 6,690 | 19,387 | 26,077 | ||||||||||||||||||||||||
Provision for income taxes | 88,835 | (75,871 | ) | 12,964 | 183 | (10,754 | ) | (10,571 | ) | (652 | ) | (7,365 | ) | (8,017 | ) | ||||||||||||||||||||
Income (loss) from continuing operations | (144,786 | ) | 122,717 | (22,069 | ) | 3,078 | 17,487 | 20,565 | 6,038 | 12,022 | 18,060 | ||||||||||||||||||||||||
Net loss attributable to noncontrolling interests | — | — | — | — | — | — | (280 | ) | — | (280 | ) | ||||||||||||||||||||||||
Income (loss) from continuing operations attributable to shareholders | $ | (144,786 | ) | $ | 122,717 | $ | (22,069 | ) | $ | 3,078 | $ | 17,487 | $ | 20,565 | $ | 6,318 | $ | 12,022 | $ | 18,340 | |||||||||||||||
Earnings per share from continuing operations: | |||||||||||||||||||||||||||||||||||
Basic | $ | (5.23 | ) | $ | (0.80 | ) | $ | 0.13 | $ | 0.87 | $ | 0.33 | $ | 0.94 | |||||||||||||||||||||
Diluted | $ | (5.23 | ) | $ | (0.80 | ) | $ | 0.13 | $ | 0.86 | $ | 0.32 | $ | 0.93 | |||||||||||||||||||||
Weighted-average common shares outstanding: | |||||||||||||||||||||||||||||||||||
Basic | 27,677 | 27,677 | 23,521 | 23,521 | 19,674 | 19,674 | |||||||||||||||||||||||||||||
Diluted | 27,677 | 27,677 | 23,871 | 23,871 | 19,821 | 19,821 |
PDC ENERGY, INC. | |||||||||||
Pro Forma Condensed Consolidated Balance Sheet | |||||||||||
(unaudited; in thousands, except share and per share data) | |||||||||||
March 31, 2013 | |||||||||||
As Reported | Pro Forma Adjustments - Divestiture | Pro Forma | |||||||||
Assets | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 2,494 | $ | 125,871 | $ | 128,365 | |||||
Other current assets | 150,165 | (37,091 | ) | 113,074 | |||||||
Total current assets | 152,659 | 88,780 | 241,439 | ||||||||
Properties and equipment, net | 1,375,473 | — | 1,375,473 | ||||||||
Assets held for sale | 216,802 | (184,305 | ) | 32,497 | |||||||
Other assets | 36,879 | (3,055 | ) | 33,824 | |||||||
Total Assets | $ | 1,781,813 | $ | (98,580 | ) | $ | 1,683,233 | ||||
Liabilities and Shareholders' Equity | |||||||||||
Liabilities | |||||||||||
Current liabilities | $ | 194,753 | $ | (12,104 | ) | $ | 182,649 | ||||
Long-term debt | 687,970 | (57,000 | ) | 630,970 | |||||||
Deferred income taxes | 128,699 | (20,875 | ) | 107,824 | |||||||
Asset retirement obligations | 34,296 | — | 34,296 | ||||||||
Liabilities held for sale | 28,346 | (6,303 | ) | 22,043 | |||||||
Other liabilities | 41,844 | (5,046 | ) | 36,798 | |||||||
Total liabilities | 1,115,908 | (101,328 | ) | 1,014,580 | |||||||
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; 100,000,000 authorized shares; issued: 30,294,224 | 303 | — | 303 | ||||||||
Additional paid-in capital | 389,831 | — | 389,831 | ||||||||
Retained earnings | 276,150 | 2,748 | 278,898 | ||||||||
Treasury shares, at cost 5,059 | (379 | ) | — | (379 | ) | ||||||
Total shareholders' equity | 665,905 | 2,748 | 668,653 | ||||||||
Total Liabilities and Equity | $ | 1,781,813 | $ | (98,580 | ) | $ | 1,683,233 |