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 | |
2.1 | Purchase and Sale Agreement dated July 29, 2014 by and among PDC Energy, Inc. and LR-Mountaineer Holdings, L.P., as Sellers, PDC Mountaineer, LLC, and PDC Mountaineer Holdings, LLC, as Buyer (incorporated by reference to the Current Report on Form 8-K of the Company filed on August 1, 2014). The exhibits and schedules to the Purchase and Sale Agreement have been omitted pursuant to Item 601(b) of Regulation S-K. A copy of the omitted exhibits and schedules will be furnished to the U.S. Securities and Exchange Commission upon request. | |
99.1 | Pro Forma Financial Information | |
99.2 | Press Release of PDC Energy, Inc., dated October 15, 2014. |
PDC ENERGY, INC. | |
By: | /s/ Daniel W. Amidon |
Daniel W. Amidon | |
Senior Vice President, General Counsel and Secretary |
Exhibit No. | Description | |
2.1 | Purchase and Sale Agreement dated July 29, 2014 by and among PDC Energy, Inc. and LR-Mountaineer Holdings, L.P., as Sellers, PDC Mountaineer, LLC, and PDC Mountaineer Holdings, LLC, as Buyer (incorporated by reference to the Current Report on Form 8-K of the Company filed on August 1, 2014). The exhibits and schedules to the Purchase and Sale Agreement have been omitted pursuant to Item 601(b) of Regulation S-K. A copy of the omitted exhibits and schedules will be furnished to the U.S. Securities and Exchange Commission upon request. | |
99.1 | Pro Forma Financial Information. | |
99.2 | Press Release of PDC Energy, Inc., dated October 15, 2014. |
• | Natural gas, NGL and crude oil sales and well operations, pipeline and other income have been adjusted downward to reflect the reduction in revenue related to the Divestiture; |
• | Sales from natural gas marketing and cost of natural gas marketing have been adjusted upward to reflect recognition of activity between the gas marketing segment and the Divestiture; |
• | Commodity price risk management has been adjusted upward/downward to reflect the increase/decrease in gain/loss related to the derivative financial instruments included in the Divestiture; |
• | Production costs, exploration expense, impairment of natural gas and crude oil properties, depreciation, depletion and amortization, general and administrative expense, accretion of asset retirement obligations, gain (loss) on sale of properties and equipment, interest expense, interest income and provision for income taxes have been adjusted downward to reflect the costs and expenses directly associated with the Divestiture; |
• | Income taxes are reflected using statutory tax rates; and |
• | Earnings per share from continuing operations reflect the effect of the above-mentioned revenue and expense adjustments. |
• | Net pre-tax proceeds of approximately $190 million, comprised of $150 million in cash and a $40 million promissory note, included in other assets; |
• | The adjustment to other current assets, properties and equipment, net, other assets, current liabilities, long-term debt, deferred income taxes, asset retirement obligations and other liabilities reflects a reduction in the book value of the assets and related liabilities being divested; and |
• | The after-tax net gain on the transaction is reflected as an adjustment to retained earnings, deferred income taxes, current assets and current liabilities. |
PDC ENERGY, INC. | |||||||||||||||||||||||
Pro Forma Condensed Consolidated Statements of Operations | |||||||||||||||||||||||
(unaudited; in thousands, except per share data) | |||||||||||||||||||||||
Six Months Ended June 30, | |||||||||||||||||||||||
2014 | 2013 | ||||||||||||||||||||||
As Reported | Pro Forma Adjustments | Pro Forma | As Reported | Pro Forma Adjustments | Pro Forma | ||||||||||||||||||
Revenues: | |||||||||||||||||||||||
Natural gas, NGLs and crude oil sales | $ | 269,768 | $ | (18,738 | ) | $ | 251,030 | $ | 156,976 | $ | (7,331 | ) | $ | 149,645 | |||||||||
Sales from natural gas marketing | 49,352 | 16,080 | 65,432 | 31,749 | 7,488 | 39,237 | |||||||||||||||||
Commodity price risk management gain (loss), net | (80,566 | ) | 3,014 | (77,552 | ) | 2,369 | (306 | ) | 2,063 | ||||||||||||||
Well operations, pipeline income and other | 1,180 | (51 | ) | 1,129 | 2,037 | (22 | ) | 2,015 | |||||||||||||||
Total revenues | 239,734 | 305 | 240,039 | 193,131 | (171 | ) | 192,960 | ||||||||||||||||
Costs, expenses and other: | |||||||||||||||||||||||
Production costs | 47,958 | (6,102 | ) | 41,856 | 32,034 | (3,378 | ) | 28,656 | |||||||||||||||
Cost of natural gas marketing | 49,298 | 16,080 | 65,378 | 31,801 | 7,488 | 39,289 | |||||||||||||||||
Exploration expense | 584 | (1 | ) | 583 | 3,126 | (321 | ) | 2,805 | |||||||||||||||
Impairment of natural gas and crude oil properties | 1,917 | (160 | ) | 1,757 | 47,961 | (403 | ) | 47,558 | |||||||||||||||
General and administrative expense | 64,277 | (2,352 | ) | 61,925 | 30,898 | (1,979 | ) | 28,919 | |||||||||||||||
Depreciation, depletion, and amortization | 100,382 | (7,856 | ) | 92,526 | 55,749 | (4,830 | ) | 50,919 | |||||||||||||||
Accretion of asset retirement obligations | 1,716 | (33 | ) | 1,683 | 2,320 | (10 | ) | 2,310 | |||||||||||||||
(Gain) loss on sale of properties and equipment | 362 | 193 | 555 | (47 | ) | 16 | (31 | ) | |||||||||||||||
Total cost, expenses and other | 266,494 | (231 | ) | 266,263 | 203,842 | (3,417 | ) | 200,425 | |||||||||||||||
Income (loss) from operations | (26,760 | ) | 536 | (26,224 | ) | (10,711 | ) | 3,246 | (7,465 | ) | |||||||||||||
Interest expense | (25,890 | ) | 1,513 | (24,377 | ) | (26,446 | ) | 520 | (25,926 | ) | |||||||||||||
Interest income | 403 | (132 | ) | 271 | 3 | — | 3 | ||||||||||||||||
Income (loss) from continuing operations before income taxes | (52,247 | ) | 1,917 | (50,330 | ) | (37,154 | ) | 3,766 | (33,388 | ) | |||||||||||||
Provision for income taxes | 21,933 | (728 | ) | 21,205 | 12,701 | (1,431 | ) | 11,270 | |||||||||||||||
Income (loss) from continuing operations attributable to shareholders | $ | (30,314 | ) | $ | 1,189 | $ | (29,125 | ) | $ | (24,453 | ) | $ | 2,335 | $ | (22,118 | ) | |||||||
Earnings per share from continuing operations: | |||||||||||||||||||||||
Basic | $ | (0.85 | ) | $ | (0.82 | ) | $ | (0.81 | ) | $ | (0.73 | ) | |||||||||||
Diluted | $ | (0.85 | ) | $ | (0.82 | ) | $ | (0.81 | ) | $ | (0.73 | ) | |||||||||||
Weighted-average common shares outstanding: | |||||||||||||||||||||||
Basic | 35,726 | 35,726 | 30,301 | 30,301 | |||||||||||||||||||
Diluted | 35,726 | 35,726 | 30,301 | 30,301 |
PDC ENERGY, INC. | |||||||||||||||||||||||||||||||||||
Pro Forma Condensed Consolidated Statements of Operations | |||||||||||||||||||||||||||||||||||
(unaudited; in thousands, except per share data) | |||||||||||||||||||||||||||||||||||
Year Ended December, 31 | |||||||||||||||||||||||||||||||||||
2013 | 2012 | 2011 | |||||||||||||||||||||||||||||||||
As Reported | Pro Forma Adjustments | Pro Forma | As Reported | Pro Forma Adjustments | Pro Forma | As Reported | Pro Forma Adjustments | Pro Forma | |||||||||||||||||||||||||||
Revenues: | |||||||||||||||||||||||||||||||||||
Natural gas, NGL and crude oil sales | $ | 359,398 | $ | (18,603 | ) | $ | 340,795 | $ | 238,361 | $ | (10,371 | ) | $ | 227,990 | $ | 223,297 | $ | (7,250 | ) | $ | 216,047 | ||||||||||||||
Sales from natural gas marketing | 69,787 | 17,350 | 87,137 | 45,371 | 10,689 | 56,060 | 63,470 | 11,305 | 74,775 | ||||||||||||||||||||||||||
Commodity price risk management gain (loss), net | (23,905 | ) | (14 | ) | (23,919 | ) | 32,339 | (3,060 | ) | 29,279 | 46,090 | (6,873 | ) | 39,217 | |||||||||||||||||||||
Well operations, pipeline income and other | 6,034 | (32 | ) | 6,002 | 4,534 | (38 | ) | 4,496 | 4,432 | (19 | ) | 4,413 | |||||||||||||||||||||||
Total revenues | 411,314 | (1,299 | ) | 410,015 | 320,605 | (2,780 | ) | 317,825 | 337,289 | (2,837 | ) | 334,452 | |||||||||||||||||||||||
Costs, expenses and other: | |||||||||||||||||||||||||||||||||||
Production costs | 73,390 | (8,540 | ) | 64,850 | 54,700 | (5,317 | ) | 49,383 | 44,832 | (2,579 | ) | 42,253 | |||||||||||||||||||||||
Cost of natural gas marketing | 70,084 | 17,350 | 87,434 | 45,023 | 10,689 | 55,712 | 62,831 | 11,305 | 74,136 | ||||||||||||||||||||||||||
Exploration expense | 7,039 | (705 | ) | 6,334 | 20,894 | (2,692 | ) | 18,202 | 5,734 | (2,670 | ) | 3,064 | |||||||||||||||||||||||
Impairment of natural gas and crude oil properties | 53,435 | (926 | ) | 52,509 | 5,895 | (875 | ) | 5,020 | 2,301 | (591 | ) | 1,710 | |||||||||||||||||||||||
General and administrative expense | 63,969 | (4,012 | ) | 59,957 | 58,815 | (4,031 | ) | 54,784 | 61,454 | (4,265 | ) | 57,189 | |||||||||||||||||||||||
Depreciation, depletion and amortization | 127,260 | (11,636 | ) | 115,624 | 98,778 | (7,667 | ) | 91,111 | 87,633 | (4,613 | ) | 83,020 | |||||||||||||||||||||||
Accretion of asset retirement obligations | 4,586 | (20 | ) | 4,566 | 3,687 | (17 | ) | 3,670 | 1,398 | — | 1,398 | ||||||||||||||||||||||||
(Gain) loss on sale of properties and equipment | 1,392 | 630 | 2,022 | (4,353 | ) | 4,170 | (183 | ) | (196 | ) | 113 | (83 | ) | ||||||||||||||||||||||
Total costs, expenses and other | 401,155 | (7,859 | ) | 393,296 | 283,439 | (5,740 | ) | 277,699 | 265,987 | (3,300 | ) | 262,687 | |||||||||||||||||||||||
Income from operations | 10,159 | 6,560 | 16,719 | 37,166 | 2,960 | 40,126 | 71,302 | 463 | 71,765 | ||||||||||||||||||||||||||
Loss on extinguishment of debt | — | — | — | (23,283 | ) | — | (23,283 | ) | — | — | — | ||||||||||||||||||||||||
Interest expense | (51,898 | ) | 1,755 | (50,143 | ) | (48,287 | ) | 783 | (47,504 | ) | (36,985 | ) | 228 | (36,757 | ) | ||||||||||||||||||||
Interest income | 470 | (11 | ) | 459 | 8 | (2 | ) | 6 | 47 | (3 | ) | 44 | |||||||||||||||||||||||
Income (loss) from continuing operations before income taxes | (41,269 | ) | 8,304 | (32,965 | ) | (34,396 | ) | 3,741 | (30,655 | ) | 34,364 | 688 | 35,052 | ||||||||||||||||||||||
Provision for income taxes | 14,797 | (3,156 | ) | 11,641 | 12,701 | (1,422 | ) | 11,279 | (11,800 | ) | (261 | ) | (12,061 | ) | |||||||||||||||||||||
Income (loss) from continuing operations attributable to shareholders | $ | (26,472 | ) | $ | 5,148 | $ | (21,324 | ) | $ | (21,695 | ) | $ | 2,319 | $ | (19,376 | ) | $ | 22,564 | $ | 427 | $ | 22,991 | |||||||||||||
Earnings per share from continuing operations: | |||||||||||||||||||||||||||||||||||
Basic | $ | (0.82 | ) | $ | (0.66 | ) | $ | (0.78 | ) | $ | (0.70 | ) | $ | 0.96 | $ | 0.98 | |||||||||||||||||||
Diluted | $ | (0.82 | ) | $ | (0.66 | ) | $ | (0.78 | ) | $ | (0.70 | ) | $ | 0.95 | $ | 0.96 | |||||||||||||||||||
Weighted-average common shares outstanding: | |||||||||||||||||||||||||||||||||||
Basic | 32,426 | 32,426 | 27,677 | 27,677 | 23,521 | 23,521 | |||||||||||||||||||||||||||||
Diluted | 32,426 | 32,426 | 27,677 | 27,677 | 23,871 | 23,871 |
PDC ENERGY, INC. | |||||||||||
Pro Forma Condensed Consolidated Balance Sheet | |||||||||||
(unaudited; in thousands, except share and per share data) | |||||||||||
June 30, 2014 | |||||||||||
As Reported | Pro Forma Adjustments | Pro Forma | |||||||||
Assets | |||||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 40,357 | $ | 149,512 | $ | 189,869 | |||||
Other current assets | 173,211 | (18,849 | ) | 154,362 | |||||||
Total current assets | 213,568 | 130,663 | 344,231 | ||||||||
Properties and equipment, net | 1,828,721 | (170,415 | ) | 1,658,306 | |||||||
Other assets | 44,136 | 33,181 | 77,317 | ||||||||
Total Assets | $ | 2,086,425 | $ | (6,571 | ) | $ | 2,079,854 | ||||
Liabilities and Shareholders' Equity | |||||||||||
Liabilities | |||||||||||
Current liabilities | $ | 381,335 | $ | 8,779 | $ | 390,114 | |||||
Long-term debt | 562,000 | (62,000 | ) | 500,000 | |||||||
Deferred income taxes | 116,948 | 2,040 | 118,988 | ||||||||
Asset retirement obligations | 38,911 | (265 | ) | 38,646 | |||||||
Other liabilities | 43,960 | (2,632 | ) | 41,328 | |||||||
Total liabilities | 1,143,154 | (54,078 | ) | 1,089,076 | |||||||
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; 150,000,000 authorized shares; issued: 35,857,560 | 359 | — | 359 | ||||||||
Additional paid-in capital | 681,019 | — | 681,019 | ||||||||
Retained earnings | 262,953 | 47,507 | 310,460 | ||||||||
Treasury shares, at cost 18,580 | (1,060 | ) | — | (1,060 | ) | ||||||
Total shareholders' equity | 943,271 | 47,507 | 990,778 | ||||||||
Total Liabilities and Equity | $ | 2,086,425 | $ | (6,571 | ) | $ | 2,079,854 |
(`):($@7(@C
MF``:FP$)H`!,2+@*D``6\`=,H``)L(&3R(>\G(!#\(<=4$S^OHR`!2@5-E#,
M!XB`#DB#K/,'*9``S$2(:P`!"1`$A"B$!HB`":B`"7B`!HB$3J"`Q>1+!O``
MAT,(5MB`Q83-#A"#GD"%"U!.QIP`80AREU3H20@@$H
MTA;U`"M("&$PBP$(A830A`(8`!3(T0'8`W\@A;.(TA95@?-*T6`%_<`><70AM58M\[240\(<@<%O^A%@'&T`+"1"#
MK".%W$F+#5`_JI5="LP'J]6`%4`!$G`$?^!:E5U6L!V`"*B`LY@!?O2'??6'
M#D@`36"`B"!*`$@OU4*A6#`K`#`]`"CYU3"GT!*7`")Y`"M/U;?]"$-[4'
MPO6';3"+4%"'C-6#A&!