0000788965-14-000025.txt : 20141027 0000788965-14-000025.hdr.sgml : 20141027 20141024195800 ACCESSION NUMBER: 0000788965-14-000025 CONFORMED SUBMISSION TYPE: 8-K/A PUBLIC DOCUMENT COUNT: 6 CONFORMED PERIOD OF REPORT: 20140829 ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20141027 DATE AS OF CHANGE: 20141024 FILER: COMPANY DATA: COMPANY CONFORMED NAME: HALLADOR ENERGY CO CENTRAL INDEX KEY: 0000788965 STANDARD INDUSTRIAL CLASSIFICATION: BITUMINOUS COAL & LIGNITE MINING [1220] IRS NUMBER: 841014610 STATE OF INCORPORATION: CO FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K/A SEC ACT: 1934 Act SEC FILE NUMBER: 001-34743 FILM NUMBER: 141173358 BUSINESS ADDRESS: STREET 1: 1660 LINCOLN ST STE 2700 CITY: DENVER STATE: CO ZIP: 80264 BUSINESS PHONE: 3038395505 MAIL ADDRESS: STREET 1: 1660 LINCOLN STREET STREET 2: SUITE 2700 CITY: DENVER STATE: CO ZIP: 80264 FORMER COMPANY: FORMER CONFORMED NAME: HALLADOR PETROLEUM CO DATE OF NAME CHANGE: 19920703 FORMER COMPANY: FORMER CONFORMED NAME: KIMBARK OIL & GAS CO /CO/ DATE OF NAME CHANGE: 19900102 FORMER COMPANY: FORMER CONFORMED NAME: KIMBARK INC DATE OF NAME CHANGE: 19860624 8-K/A 1 form8ka.htm FORM 8-K/A - VECTREN AUDITED FINS AND PRO FORMAS form8ka.htm

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
________________
 
FORM 8-K/A
(Amendment No. 1)
 
CURRENT REPORT
 
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934

Date of report (Date of earliest event reported): October 24, 2014 (August 29, 2014)
 
 
HALLADOR ENERGY COMPANY
(Exact name of registrant as specified in its charter)
 
Colorado
001-3473
84-1014610
(State or Other Jurisdiction
of Incorporation)
(Commission
File Number)
(IRS Employer
Identification No.)

1660 Lincoln Street, Suite 2700, Denver Colorado
 
80264-2701
(Address of principal executive offices)
 
(Zip Code)

 
Registrant’s telephone number, including area code: 303-839-5504
 
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:

 

   
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))
 
 

 

 
 

 


 
 
 
Explanatory Note
 
We completed the acquisition of Vectren Fuels, Inc. on August 29, 2014.  This Amendment No. 1 amends our Current Report on Form 8-K filed with the Securities and Exchange Commission on September 2, 2014 to provide the financial statement information required by Item 9.01 of Form 8-K, which was excluded from the initial filing in reliance on Item 9.01(a)(4) of Form 8-K.
 
Item 9:01  Financial Statements and Exhibits
 
(a)  
Financial Statements of Business Acquired
 
a.  
See Financial Statements in Exhibit 99.1 hereto.
 
(b)  
Pro Forma Financial Information
 
a.  
See  Pro Forma Financial Information in Exhibit 99.2 hereto.
 
 
 
(d)  
Exhibits
 
 
23.1 - Consent of Deloitte & Touche LLP
 
99.1 - Historical Financial Information of Vectren Fuels, Inc. and Subsidiaries
 
99.2 - Unaudited Pro Forma Condensed Combined Financial Information
 
SIGNATURE
 
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
 
 
 
 
 
 
Date: October 24, 2014
HALLADOR ENERGY COMPANY
 
 
 
By: /s/ W. ANDERSON BISHOP    
       W. Anderson Bishop, CFO
 
 

 
 

 

EX-99.1 2 exhibit99_1.htm HISTORICAL FINANCIAL INFO OF VECTREN FUELS & SUBS exhibit99_1.htm

EXHIBIT 99.1
 
Deloitte
 
Deloitte & Touche LLP
111 S. Wacker Drive, Chicago, IL
60606-4301 USA

INDEPENDENT AUDITORS' REPORT
 
To the Board of Directors of
Vectren Fuels, Inc. and Subsidiaries
Evansville, Indiana
 
We have audited the accompanying consolidated financial statements of Vectren Fuels, Inc. and Subsidiaries (the "Company"), which comprise the consolidated balance sheets as of December 31, 2012 and 2013, and the related consolidated statements of income and retained earnings, and cash flows for the years then ended, and the related notes to the consolidated financial statements.

Management's Responsibility for the Consolidated Financial Statements
 
Management is responsible for the preparation and fair presentation of these consolidated financial statements in accordance with accounting principles generally accepted in the United States of America; this includes the design, implementation, and maintenance of internal control relevant to the preparation and fair presentation of consolidated financial statements that are free from material misstatement, whether due to fraud or error.

Auditors' Responsibility
 
Our responsibility is to express an opinion on these consolidated financial statements based on our audits.  We conducted our audits in accordance with auditing standards generally accepted in the United States of America.  Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the consolidated financial statements are free from material misstatement.
 
An audit involves performing procedures to obtain audit evidence about the amounts and disclosures in the consolidated financial statements.  The procedures selected depend on the auditor's judgment, including the assessment of the risks of material misstatement of the consolidated financial statements, whether due to fraud or error.  In making those risk assessments, the auditor considers internal control relevant to the Company's preparation and fair presentation of the consolidated financial statements in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company's internal control.  Accordingly, we express no such opinion.  An audit also includes evaluating the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluating the overall presentation of the consolidated financial statements.
 
We believe that the audit evidence we have obtained is sufficient and appropriate to provide a basis for our audit opinion.

In our opinion, the consolidated financial statements referred to above present fairly, in all material respects, the financial position of Vectren Fuels, Inc. and Subsidiaries as of December 31, 2012 and 2013, and the results of their operations and their cash flows for the years then ended in accordance with accounting principles generally accepted in the United States of America.

/s/Deloitte & Touche LLP

February 20, 2014





Member of
Deloitte Touche Tohmatsu United

 
1

 
VECTREN FUELS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(In thousands, except share amounts)

                   
   
December 31,
   
December 31,
   
June 30,
 
   
2012
   
2013
   
2014
 
   
 
   
 
   
(Unaudited)
 
ASSETS
                 
CURRENT ASSETS:
                 
Cash
  $ 2,442     $ 308     $ 853  
Accounts receivable
    6,012       11,359       13,112  
Accounts receivable from affiliate
    8,109       7,848       6,475  
Notes receivable from affiliate
    14,092       69,569       64,511  
Advance royalties
    195       909       312  
Materials and supplies inventory
    12,391       13,300       13,228  
Coal inventory
    25,400       26,172       40,395  
Prepaid expenses and other current assets
    2,354       437       1,522  
Income tax receivable
    1,362       1,944          
Current deferred tax asset
    347       309          
Total current assets
    72,704       132,155       140,408  
ADVANCE ROYALTIES
    3,854       1,852       2,007  
PROPERTY AND EQUIPMENT -- Net
    303,753       299,299       277,733  
TOTAL ASSETS
  $ 380,311     $ 433,306     $ 420,148  
                         
LIABILITIES AND SHAREHOLDER'S EQUITY
                       
CURRENT LIABIILITIES:
                       
Accounts Payable
  $ 7,588     $ 13,521     $ 10,932  
Notes payable to affiliate
    56,634       68,675       92,210  
Payable to affiliate
    902       952       1,180  
Accrued expenses
    9,010       7,256       20,308  
Accrued taxes
    1,436       1,244       10,429  
Current maturities of long term debt
            12,000          
Total current liabilities
    75,570       103,648       135,059  
LONG-TERM NOTES PAYABLE TO AFFILIATE
    197,000       233,000       220,000  
ASSET RETIREMENT OBLIGATION
    10,017       11,826       12,145  
DEFERRED TAX LIABILITY
    40,768       41,890       19,260  
     Total liabilities
    323,355       390,364       386,464  
COMMITMENTS AND CONTINGENCIES (Note 5, 6, and 11)
                       
SHAREHOLDER'S EQUITY
                       
Common stock, no par value
                       
1,000 shares authorized; 100 shares issued and outstanding
    1       1       1  
Additional paid-in-capital
    14,977       14,997       24,499  
Retained earnings
    40,969       27,199       9,184  
      55,947       42,197       33,684  
NONCONTROLLING INTEREST
    1,009       745          
Total equity
    56,956       42,942       33,684  
TOTAL LIABILITIES AND SHAREHOLDER EQUITY
  $ 380,311     $ 433,306     $ 420,148  

 
See notes to consolidated financial statements.
 

 
2

 
VECTREN FUELS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME
(In thousands)
 
                         
   
For the year ended
December 31,
   
For the six months ended
June 30,
 
   
2012
   
2013
   
2013
   
2014
 
               
(Unaudited)
 
REVENUES
  $ 235,816     $ 292,956     $ 135,242     $ 167,081  
                                 
COST OF REVENUES
    231,444       306,854       146,098       160,635  
                                 
GROSS PROFIT
    4,372       (13,898 )     (10,856 )     6,446  
                                 
OPERATING EXPENSES
    4,163       4,078       1,259       33,847  
                                 
OPERTATING INCOME (LOSS)
    209       (17,976 )     (12,115 )     (27,401 )
                                 
OTHER INCOME (EXPENSES):
                               
Interest expense
    (10,123 )     (10,289 )     (5,002 )     (6,034 )
Interest income
    179       472       125       393  
Other
    (65 )     (62 )     38       324  
Other expense --- net
    (10,009 )     (9,879 )     (4,839 )     (5,317 )
                                 
LOSS BEFORE INCOME TAX
    (9,800 )     (27,855 )     (16,954 )     (32,718 )
                                 
INCOME TAX BENEFIT
    (7,617 )     (14,187 )     (8,624 )     (14,716 )
                                 
NET LOSS
    (2,183 )     (13,668 )     (8,330 )     (18,002 )
                                 
LESS NET (LOSS) INCOME ATTRIBUTABLE TO THE
                               
NONCONTROLLING INTEREST
    (83 )     (264 )     (163 )     13  
                                 
NET LOSS ATTRIBUTABLE TO VECTREN FUELS, INC.
                               
AND SUBSIDIARIES
    (2,100 )     (13,404 )     (8,167 )     (18,015 )
                                 
RETAINED EARNINGS - Beginning of year
    62,319       40,969       40,969       27,199  
DISTRIBIUTIONS TO PARENT
    (19,250 )     (366 )                
RETAINED EARNINGS - End of year
  $ 40,969     $ 27,199     $ 32,802     $ 9,184  
                                 

 
See notes to consolidated financial statements.

 
3

 
VECTREN FUELS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
                         
   
For the year ended
December 31,
   
For the six months ended
 June 30,
 
   
2012
   
2013
   
2013
   
2014
 
               
(Unaudited)
 
CASH FLOWS FROM OPERATING ACTIVITIES
                       
Net loss
  $ (2,183 )   $ (13,668 )   $ (8,330 )   $ (18,002 )
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
                               
Depreciation and amortization
    42,226       51,376       24,230       30,199  
Loss on sale of property and equipment
    114       113               32,209  
Deferred income taxes
    4,232       1,160                  
Other noncash charges - net
    701       884       163       1,116  
Changes in operating assets and liabilities:
                               
Accounts receivable
    6,334       (5,347 )     (12,722 )     (381 )
Accounts receivable from affiliate
    3,368       261                  
Advance royalties
    1,486       1,288       (482 )     442  
Coal inventory
    (12,350 )     (772 )     2,085       (14,222 )
Material and supplies inventory
    (473 )     (909 )                
Prepaid expenses and other current assets
    (2,227 )     1,917       (1,601 )     931  
Income tax receivable
    573       (582 )                
Accounts payable
    (3,789 )     5,933       639       (2,588 )
Payables to affiliates
    (66 )     50       34       213  
Accrued expenses
    231       (1,754 )     (896 )     2,826  
Accrued taxes
    275       (192 )     (46 )     9,184  
Asset retirement obligation
    (174 )     (82 )                
Other
                    (162 )     (745 )
Net cash provided by operating activities
    38,278       39,676       2,912       41,182  
CASH FLOWS FROM INVESTING ACTIVITIES
                               
Proceeds from sale of property and equipment
    80       215       100       300  
Purchase of property and equipment
    (63,942 )     (46,242 )     (20,820 )     (32,002 )
Collection of notes receivable from affiliate
    130,407       47,371                  
Notes receivable from affiliate
    (130,666 )     (102,848 )                
Net cash used in investing activities
    (64,121 )     (101,504 )     (20,720 )     (31,702 )
CASH FLOWS FROM FINANCING ACTIVITIES
                               
Equity from parent
                    20       9,502  
Principal payments on notes payable to affiliate
    (80,018 )     (95,577 )             (47,002 )
Borrowings on notes payable to affiliate
    127,382       155,617       16,838       28,608  
Distributions to parent
    (19,250 )     (346 )                
Other
                    (528 )     (43 )
Net cash provided by(used in) financing activities
    28,114       59,694       16,330       (8,935 )
NET INCREASE (DECREASE) IN CASH
    2,271       (2,134 )     (1,478 )     545  
CASH - Beginning of year
    171       2,442       2,442       308  
CASH - End of year
  $ 2,442     $ 308     $ 964     $ 853  
SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION:
                               
Cash payments for interest
  $ 11,726     $ 10,261     $ 5,036     $ 5,922  
Income taxes
  $ (12,184 )   $ (14,765 )   $ (6,418 )   $ (3,544 )
Non cash disclosures:
                               
Capital expenditures included in accounts payable
  $ 3,456     $ 5,193     $ 1,453     $ 3,214  
Additions to mining property related to asset retirement obligation
          $ 1,257     $ 1,257           

See notes to consolidated financial statements.
 
 
4

 
VECTREN FUELS, INC. AND SUBSIDIARIES
 
NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
AS OF AND FOR THE YEARS ENDED DECEMBER 31, 2012 AND 2013 AND FOR THE UNAUDITED SIX MONTHS ENDED JUNE 30, 2014
(In thousands)

1.      ORGANIZATION AND NATURE OF BUSINESS
 
Vectren Fuels, Inc.  (Company or Vectren Fuels) is a wholly owned subsidiary of Vectren Enterprises, Inc., a wholly owned subsidiary of Vectren Corporation (Parent).  The Company has a 99% interest in SFI Coal Sales, LLC, which has a 100% interest in Prosperity Mine, LLC (PM, LLC), Oaktown Fuels Mine No.1, LLC, Oaktown Fuels Mine No.2, LLC and Cypress Creek Mine, LLC (CCM, LLC).
 
The Company provides coal and related services to Southern Indiana Gas and Electric Co. (SIGECO), d/b/a Vectren Energy Delivery of Indiana, Inc., an affiliated entity, and other customers.

CCM, LLC was formed in December 1997 and mined, processed, marketed, and shipped coal from the Illinois Basin.  CCM, LLC ceased mining operations during 2010, has completed the reclamation phase and is awaiting bond release from the Indiana Department of Natural Resources, which is expected in 2015.

PM, LLC was formed in February 1998 and mines, processes, markets, and ships coal from the Illinois Basin.  Coal production began in April 2001.

Oaktown Fuels Mine No.1, LLC and Oaktown Fuels Mine No.2, LLC were formed in October 2006 to mine, process, market, and ship coal from the Illinois Basin.  Coal production at Oaktown Fuels Mine No.1, LLC began during the first quarter of 2010.  Coal production at Oaktown Fuels Mine No.2, LLC began during the second quarter of 2013.

Unaudited Interim Financial Statements – The accompanying interim Consolidated Balance Sheet as of June 30, 2014, the Consolidated Statements of Income for the six months ended June 30, 2013 and June 30, 2014, the Consolidated Statements of Cash Flows for the six months ended June 30, 2013 and June 30, 2014, and the related interim information contain within the Notes to the Consolidated Financial Statements are unaudited.  In our opinion, the unaudited interim Consolidated Financial Statements have been prepared on the same basis as the audited Consolidated Financial Statements and included all adjustments necessary for fair presentation.  All adjustments made to the unaudited interim Consolidated Financial Statements are of a normal and recurring nature except for those discussed in Note 14.  The results of the interim period presented here are not necessarily indicative of the results for the year ending December 31, 2014.

2.      SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
 
Principles of Consolidation -The consolidated financial statements include the accounts of the Company and its subsidiaries.  All significant intercompany accounts and transactions have been eliminated in consolidation.  All numbers in the consolidated financial statements are in thousands, unless otherwise denoted.
 
Concentration of Credit Risk -Financial instruments, which potentially subject the Company to concentrations of credit risk, consist principally of cash and accounts receivable.  At times, such cash in financial institutions is in excess of the Federal Deposit Insurance Corporation (FDIC) insurance limit.  The Company maintains cash balances in one financial institution.  The balances are insured by the FDIC up to $250.
 
For the year ended December 31, 2012, the Company derived 93% of its revenue from five customers.  As of December 31, 2012, SIGECO had a balance representing 57% of the total accounts receivable and accounts receivable from affiliate balances.
 
For the year ended December 31, 2013, the Company derived 89% of its revenue from five customers.  As of December 31, 2013, SIGECO had a balance representing 41 % of the total accounts receivable and accounts receivable from affiliate balances.


 
5

 


 

Credit risk with respect to trade accounts receivable is minimized by reviewing customer credit history before extending credit and by monitoring customers' credit exposure on a continuing basis.  The Company establishes an allowance for possible losses on accounts receivable, when necessary, based upon factors surrounding the credit risk of specific customers, historical trends, and other information.
 
Revenue Recognition -Consistent with coal supply agreements and per the stated shipping terms, revenue is recognized when risk of loss and title passes to the customer.  Customers do not have rights of return; however, coal supply agreements provide for price adjustments based on variations in quality characteristics of the coal.   Such pricing adjustments have been minor.

Materials and Supplies -Materials and supplies are valued at cost (first-in, first-out (FIFO)) and consist primarily of parts on hand needed for repairing and maintaining the Company's mining equipment.

Inventory -Coal inventory is valued using the lower of cost (last-in, first-out (LIFO)) method or market.  Based on the average cost of coal mined during 2012 and 2013, the current replacement cost was above LIFO cost at December 31, 2012 and 2013, by approximately $683 and $469, respectively.   In-place coal contracts contain sufficient value to exceed current LIFO cost.
 
Inventory consisted of the following:
                     
                     
   
December 31,
 
December 31,
 
June 30,
 
   
2012
 
2013
 
2014
 
 
Inventory:
           
(Unaudited)
 
 
Finished coal
  $ 19,467     $ 15,573     $ 27,775  
 
In-pit coal
    5,933       10,599       12,620  
      $ 25,400     $ 26,172     $ 40,395  
                           
 
Advance Royalties -The Company pays royalties to certain landowners for the right to perform mining activities.  Funds advanced to landowners are amortized as the coal is mined based on the contractual terms of the royalty agreement.  The Company also accrues and pays other royalties based on tonnages sold.
 
Property, Equipment, Depreciation -Property and equipment purchased by or constructed for the Company are stated at cost.   Provisions for depreciation of property and equipment are computed on the straight-line method over the estimated useful life of the depreciable assets.   Depletion of mining property and capitalized mine development costs are amortized by the units-of-production method over the estimated recoverable tonnage.  Amortization of mine development costs begins when a mine reaches the production phase of mining.  Maintenance and repairs are expensed as incurred.
 
Long-lived assets are evaluated as facts and circumstances indicate that the carrying amount may be impaired.  This impairment review involves the comparison of an asset's (or group of assets') carrying value to the estimated future cash flows the asset (or asset group) is expected to generate over the remaining life.  If this evaluation were to conclude that the carrying value may be impaired, an impairment charge would be recorded based on the difference between the carrying amount and its fair value (less costs to sell for assets to be disposed of by sale) as a charge to operations or discontinued operations.  There were no impairments related to long-lived assets during the periods presented.  During the year ended December 31, 2013, management identified a triggering event related to continued operating losses at PM, LLC, increased production costs as a result of various factors, including poor mining conditions, and an overall decline in market prices for Illinois Basin coal.  As a result the Company performed a more detailed analysis and determined the carrying value of PM, LLC long-lived assets are recoverable.  Specifically, several third party-prepared price curves were obtained and were used to develop revenue forecasts for the remainder of the mine life, using estimated production volumes.  Additionally, cost estimates were developed that considered prior actual costs, annualized current costs, and projected future costs.  The various revenue scenarios were used in conjunction with estimated costs to derive estimated net operating cash flows for the remaining life of the mine.  These estimates are highly subjective and may differ materially from actual results, but the results of the various analyses indicate that there is no impairment related to PM, LLC at December 31, 2013.
 
Income Taxes -The Company is included in the consolidated federal and state income tax returns of the Parent.  Under a tax allocation arrangement with the Parent, the Company computes its income tax provision (benefit) on a "stand-alone" basis and receives payment from or makes payment to the Parent for any tax benefits utilized by the consolidated group.
 

 
6

 


The liability method of accounting is used for income taxes under which deferred income taxes are recognized, at currently enacted income tax rates, to reflect the tax effect of temporary differences between the book and tax bases of assets and liabilities.  Deferred tax assets are reduced by a valuation allowance when, in the opinion of management, it is more likely than not that some portion or all of the deferred tax assets will not be realized.  There was no valuation allowance recorded at December 31, 2012 or 2013.
 
Asset Retirement Obligation -In connection with the Company's business, it is required to reclaim the sites at which it is conducting its coal mining activities once those activities have been completed.  The Company is also required to restore the site of the railroad it has installed for one of its mines.  The Company is accruing the fair value of its asset retirement obligations each period as the liability is incurred.  The fair value of that liability is measured based on an expected cash flow approach, discounted using a credit-adjusted risk-free rate.  Increases to the fair value of the liability, except for accretion due to the passage of time, are added to the carrying value of mining property.  Those increases are then reported in depreciation expense in the consolidated statements of income and retained earnings since increases in the fair value of the liability are expected to occur ratably over the estimated productive period of the mine activity.  If a change in timing or estimated expected cash flows results in a downward revision of the asset retirement obligation, then the undiscounted revised estimated of expected cash flows is discounted using the credit-adjusted risk-free rate in effect at the date of initial measurement and recognition of the original asset retirement obligation.
 
Fair Value of Financial Instruments -Due to their short maturities, carrying amounts approximate fair value for cash, accounts receivable, accounts payable, short-term borrowings, and other accrued liabilities.  The estimated fair value of long-term debt is based on borrowing rates currently available to the Company for loans with similar terms and maturities.  The fair value of long-term debt exceeds its carrying value by approximately $19,500 and $11,500, respectively, at December 31, 2012 and 2013.
 
Fair Value Measurements -The Financial Accounting Standards Board (FASB) guidance requires additional disclosures about the Company's financial assets and liabilities that are measured at fair value.  Assets and liabilities recorded at fair value in the consolidated statements of financial position are categorized based upon the level of judgment associated with the inputs used to measure their value.  Hierarchical levels, as defined by the FASB, are directly related to the amount of subjectivity associated with the inputs to fair valuations of assets and liabilities.
 
The Company does not have any material assets or liabilities recorded at fair value.

 
Use of Estimates -The preparation of financial statements in conformity with accounting principles generally accepted in the United States of America requires management to make estimates and assumptions that affect certain reported amounts and disclosures.  Accordingly, actual results could differ from those estimates.
 
3.       NOTES RECEIVABLE FROM AFFILIATE

The Company and each of its subsidiaries have an arrangement with Vectren Capital Corporation (Vectren Capital) whereby daily cash excesses or deficiencies are transferred between the Company and each subsidiary and Vectren Capital.  The notes provide for interest at the Parent's daily cost of funds rate.  Notes receivable reflect the excess cash balances held by Vectren Capital.  The Company had notes receivable from affiliate at December 31, 2012 and 2013, of $14,092 and $69,569, respectively.
 

 
7

 



 
4.       PROPERTY AND EQUIPMENT

Property and equipment at December 31, 2012 and 2013 and June 30, 2014, consisted of the following:
 
                     
     
Cost
 
     
2012
   
2013
   
2014
 
                 
(Unaudited)
 
 
Building
  $ 38,888     $ 52,704     $ 52,977  
 
Equipment
    223,169       253,276       272,684  
 
Mining property
    10,295       10,495       9,667  
 
Mining development cost
    143,982       180,974       162,752  
 
Mines development in process
    27,505                  
 
Construction-in-process
    13,832                  
 
Railroad equipment and property
    23,303       23,288       23,288  
 
Accumulated depreciation
    (177,221 )     (221,438 )     (243,635 )
      $ 303,753     $ 299,299     $ 277,733  

 
Depreciation and amortization expense for the years ended December 31, 2012 and 2013 and for the six months ended June 30, 2014 were $42,226, $51,376 and $30,199, respectively.

 
8

 

5.       NOTES PAYABLE
 
Notes payable at December 31, 2012 and 2013 and June 30, 2014, consisted of the following:
 
                           
   
2012
 
2013
 
2014
 
   
Current
 
Long-Term
 
Current
 
Long-Term
 
Current
 
Long-Term
 
                   
(Unaudited)
 
 
Notes payable to Vectren Capital, interest at Parent's daily cost of funds, which was 1.28% at December 31, 2013, collateralized by substantially all of the Company's assets, due on demand (A)
  $ 56,634     $       $ 68,675     $       $ 92,210        
                                         
 
Notes payable to Vectren Capital, 3.98% weighted average, interest only monthly, collateralized by real estate, mortgage, and substantially all of the company's assets, due at various dates from March 11, 2014 to March 11, 2019 (B)
            197,000       12,000       233,000               220,000  
      $ 56,634     $ 197,000     $ 80,675     $ 233,000     $ 92,210     $ 220,000  

(A)  
At December 31, 2013, the short-term borrowing limit on the credit facility was $238,000.

(B)  
Consolidated maturities of long-term debt during the five years following 2013 are $12,000 in 2014, $70,000 in 2015, $88,000 in 2016, $65,000 in 2017 and $10,000 thereafter.

 
Interest capitalized as part of the mine development costs related to the development of Oaktown Fuels Mine No.2, LLC was $1,531 and $0 for 2012 and 2013, respectively.
 


 


 
9

 


6.      COMMITMENTS AND CONTINGENCIES
 
The Company has guaranteed five letters of credit at December 31, 2013.  The letters of credit total $9,739 and are related to mine closure reclamation.

At December 31, 2013, the Company has commitments to purchase mining property and equipment of approximately $15,850.

In the normal course of business, the Company is subject to regulation and examination by the Mine Safety and Health Administration (MSHA), the organization responsible for enforcement of compliance with MSHA standards as a means to eliminate mine-related accidents and injuries.  A significant increase in the frequency and scope of MSHA inspections continues generally.  Over the twelve month period ended December 31, 2013 and as a direct result of continued focus on safe work practices, citations issued by MSHA have decreased significantly.  While there has been a reduction in overall citations, on October 11, 2013, a Prosperity mine contract employee was fatally injured.  Additionally, on October 23, 2013 and October 29, 2013, there were a significant number of unwarrantable failure citations written at Prosperity mine.  Through the contract miner and consistent with past practice, the Company intends to fully evaluate the citations written.  The process of review, challenge and resolution of any assessment could be lengthy.  However, MSHA no longer is required to wait for final orders of citations before relying on those citations to place a mine on a Pattern of Violation (POV) status.  If in the future, Prosperity mine were placed on POV status, any future elevated citation written would result in the affected area of the mine being temporarily idled until the issue causing the citation is resolved.  While under POV status, citations written would result in more frequent downtime of portions or all of the mine, resulting in higher costs of production.  Following the receipt of a number of citations written in the fourth quarter of 2013, and in a continuing effort to address compliance with MSHA requirements, Prosperity is in the process of finalizing a Corrective Action Program (CAP) to be submitted to MSHA which includes a framework of meaningful measures to address the multiple citations, a change in mine management, increased management oversight in problem areas, increased manpower dedicated to these problem areas, and a timetable for achieving reductions.

 
10

 

7.       INCOME TAXES
 
The Parent files a consolidated income tax return in the U.S. federal jurisdiction and various states, which includes the provision of the Company.
 
From time to time, the Company may consider changes to filed positions that could change the liability for uncertain tax positions.  However, it is not expected that such changes would have a significant impact on earnings and would only affect the timing of payments to taxing authorities.  The Company accrues interest and penalties associated with unrecognized tax benefits in income taxes.  During the years ended December 31, 2012 and 2013, the Company was not required to recognize expense related to interest and penalties due to uncertain tax positions.  Any uncertain tax positions taken by the Parent related to the Company's operations are not significant.

The components of the income tax benefit for the years ended December 31, 2012 and 2013 are as follows:
 
               
     
2012
   
2013
 
 
Current:
           
 
Federal
  $ (9,505 )   $ (12,501 )
 
State
    (2,344 )     (2,893 )
        (11,849 )     (15,394 )
 
Deferred:
               
 
Federal
    3,666       1,044  
 
State
    566       163  
        4,232       1,207  
 
Income tax benefit
  $ (7,617 )   $ (14,187 )

 
Net deferred tax assets (liabilities) at December 31, 2012 and 2013, consisted of the following:
 
               
     
2012
   
2013
 
 
Deferred tax assets:
           
 
Mine reclamation
  $ 1,227     $ 1,646  
 
Property tax
    273       235  
 
Prepaid expenses
    74       74  
 
Total deferred tax asset
    1,574       1,955  
                   
 
Deferred tax liabilities:
               
 
Property and equipment
    (41,995 )     (43,536 )
 
Prepaid expenses
               
 
Total deferred tax liability
    (41,995 )     (43,536 )
 
Total net deferred tax liability
  $ (40,421 )   $ (41,581 )

 

 
11

 

A reconciliation of taxes at the federal statutory rate to the Company's tax provision and effective income tax rate are as follows:
 
                         
   
2012
   
2013
 
Federal taxes at statutory amount
  $ (3,401 )     (35.00 )%   $ (9,657 )     (35.00 )%
State taxes
    (802 )     (8.25 )     (2,138 )     (7.75 )
Effect of:
                               
Depletion
    (4,047 )     (42.00 )     (3,498 )     (13.00 )
Federal tax effect of state accruals
    281       3.00       748       3.00  
Mine Safety & Health Administration penalties
    304       3.00       271       1.00  
Other differences
    48               87          
    $ (7,617 )     (79.25 )%   $ (14,187 )     (51.75) %
 
 
8.        ASSET RETIREMENT OBLIGATION
 
 Activity in the asset retirement obligation account for the years ended December 31, 2012 and 2013 and for the six months ended June 30, 2014, was as follows:
 
                     
     
2012
   
2013
 
2014
 
               
(Unaudited)
 
 
Beginning balance
  $ 9,640     $ 10,017     $ 11,826  
 
Revisions in estimated cash flows
            1,257          
 
Accretion due to passage of time
    551       634       331  
 
Liabilities settled
    (174 )     (82 )     (12 )
 
Ending balance
  $ 10,017     $ 11,826     $ 12,145  
 
 During the year ended December 31, 2013, the Company revised its accounting estimate related to its asset retirement obligation at PM, LLC and Oaktown Fuels Mine No.1, LLC due to changes to the final reclamation plans.
 
9.       LONG-TERM SALES AGREEMENTS
 
The Company has various long-term sales agreements with SIGECO and other non-affiliated customers to provide specified quantities of coal over a term ranging from one to seven years.  Future contractual obligations for coal sales consist of the following and include reopener provisions (in tons):
 
                     
   
2014
 
2015
 
2016
 
 
Coal sales - SIGECO
  $ 2,500     $ 2,000     $ 500  
 
Coal sales - non-affiliated customers
    4,000       4,500       1,500  


 
12

 



10.     CONTRACT MINING
 
The Company utilizes the services of unrelated contract miners to mine its coal reserves.  The production agreements with the contract miners are for various terms with certain renewal options.  The contracts have termination clauses, which allow for penalties for early termination of the contracts.  Management evaluates the Company’s possibility of an accelerated payment if a termination clause was invoked at each balance sheet date and provides accruals for such as deemed necessary.  No accruals were deemed necessary at December 31, 2012 and 2013.  On July 1, 2014, Vectren announced that it had reached an agreement to sell Vectren Fuels, Inc. to Sunrise Coal, LLC a wholly owned subsidiary of Hallador Energy Company.  Due to this announcement, the Company accrued early termination penalty payments and included this amount in the impairment loss as disclosed in footnote 14 of the financial statements.
 
The contract miners are compensated on a cost plus basis and are eligible for incentive compensation if certain productivity targets are met or exceeded.  Contract mining expense for the years ended December 31, 2012 and 2013 was $160,975 and $204,111, respectively.
 
11.     LITIGATION
 
The Company and its contract miners are party to various legal proceedings, audits and reviews by Mine Safety and Health Administration and other government agencies arising in the normal course of business.  In the opinion of management, there are no legal proceedings, other regulatory or environmental reviews, or audits pending against the Company that are likely to have a material adverse effect on its financial position, results of operations or cash flows.
 
12.     EMPLOYEE INCENTIVE PLANS
 
The Company has various incentive and benefit plans including an annual incentive plan, executive incentive plan, nonqualified deferred compensation plan, and a 401(k) plan available to its employees and executives.

The 401 (k) plan is for all employees who are at least 18 years of age at hire date.  Employees may participate by contributing a percentage of their salaries, a portion (up to six percent) of which is matched by the Company.  The Company's match for the years ended December 31, 2012 and 2013, was $23 and $21, respectively.
 
The incentive plan is based primarily on the Company's performance measures related to earnings, quality, safety and customer satisfaction.

The Company also has a long-term executive incentive plan.  Under this plan, Parent stock is granted on January 1, of each plan year.  The vesting of those grants is contingent upon meeting total return and return on equity performance objectives of the Parent.  These grants vest at the end of a four-year period, with performance measured at the end of the third year.  Based on that performance, awards could double or could be entirely forfeited.

13.     RELATED PARTY TRANSACTIONS
 
The Company is related through common ownership to several other companies.  Transactions with those companies for the years ended December 31, 2012 and 2013, and for the six months ended June 30, 2014, were as follows:

                     
     
2012
   
2013
 
2014
 
               
(Unaudited)
 
 
Sales
  $ 115,507     $ 103,681     $ 68,595  
 
Interest income
    179       472       393  
 
Interest expense
    10,123       10,289       6,033  
 
Rental expense
    26       24       11  
                           

 

 
13

 



The accompanying consolidated balance sheets include the following related party amounts for the years ended December 31, 2012 and 2013, and for the six months ended June 30, 2014:
 
                     
     
2012
   
2013
 
2014
 
               
(Unaudited)
 
 
Accounts receivable from affiliate
  $ 8,109     $ 7,848     $ 6,475  
 
Notes receivable from affiliate
    14,092       69,569       64,511  
 
Notes payable to affiliate
    253,634       313,675       312,210  
 
Payable to affiliates
    902       952       1,180  

 
14.     SUBSEQUENT EVENTS
 
The Company has evaluated subsequent events through February 20, 2014, noting no events that require consideration in the financial statements for 2013.  For unaudited, interim periods in 2014, the Company has evaluated subsequent events through August 29, 2014 and noted that on July 1, 2014, Vectren announced that it had reached an agreement to sell Vectren Fuels, Inc. to Sunrise Coal, LLC a wholly owned subsidiary of Hallador Energy Company.  The sales price is $296 million in cash, plus the change in working capital, as defined in the agreement, from December 31, 2013, until the transaction is closed.  At June 30, 2014, the Company recorded an impairment loss in other operating expenses of approximately $32 million, or $20 million after tax.
 
******

 
14

 

EX-99.2 3 exh99_2.htm UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIALS exh99_2.htm  
Exhibit 99. 2
 
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
 
The following unaudited pro forma condensed combined financial information is based on the historical financial statements of Hallador Energy Company and Subsidiaries, or Hallador, and the combined historical financial statements Vectren Fuels, Inc. ("VFI") and has been prepared to reflect the Vectren acquisition. They are presented for illustrative purposes only and may not be indicative of the combined company’s financial position or results of operations that would have actually occurred had the Vectren acquisition been completed at or as of the dates indicated, nor is it indicative of our future operating results or financial position. The data in the unaudited pro forma condensed combined balance sheet as of June 30, 2014 assumes the Vectren acquisition was completed on that date. The data in the unaudited pro forma condensed combined statement of operations for the six months ended June 30, 2014 and for the year ended December 31, 2013 assume the Vectren acquisition was completed as of January 1, 2013.
 
The unaudited pro forma condensed combined financial information should be read in conjunction with the other materials filed with this Current Report on Form 8-K/A.
 
The Vectren acquisition will be accounted for as a business combination in accordance with FASB ASC Topic 805. For purposes of this unaudited pro forma condensed combined financial information, the Vectren acquisition price has been allocated to the assets acquired and liabilities assumed based on a preliminary estimate of those assets and liabilities. The actual amounts recorded upon finalization of the purchase price allocation may differ materially from the information presented in the accompanying unaudited pro forma condensed combined financial information. Our financial statements issued after the completion of the Vectren acquisition will reflect such fair values, which may materially differ from the amounts allocated to such tangible and intangible assets and liabilities in the historical financial statements of VFI and will determine a new basis in such assets and liabilities that will be reflected in our accounting. In addition, the Vectren acquisition will result in an increase in our leverage, leading to an increase in interest expense. As a result, amounts presented in our future consolidated financial statements and footnotes will not be comparable with those of historical periods and with the pro forma financial information included in this Current Report on Form 8-K/A.
 
 
1

 
Hallador Energy Company
Unaudited Pro Forma Condensed Combined Balance Sheet
June 30, 2014
(in thousands, except per share data)
     Historical       Pro Forma  
   
Hallador
   
Vectren Fuels, Inc. (a)
   
Adjustments
   
Combined
 
ASSETS
                       
Current assets:
                       
   Cash and cash equivalents
  $ 21,025     $ 853     $ (853 ) a   $ 22,525  
                      2,000   a        
                      (500 ) c        
   Marketable securities
    1,753                       1,753  
   Accounts receivable from Vectren
            6,475       (6,475 ) a        
   Notes receivable from Vectren
            64,511       (64,511 ) a        
   Accounts receivable     10,653       13,112                23,765  
   Prepaid income taxes
    340               466   b     806  
   Coal inventory
    6,448       40,395               46,843  
   Inventory – parts
    2,609       13,228               15,837  
   Advance royalties
            312               312  
   Prepaid expenses
    82       1,522               1,604  
        Total current assets
    42,910       140,408       (69,873 )     113,445  
Coal properties, at cost:
                               
  Land and mineral rights
    27,704       9,667       (9,667 ) a     126,892  
                      99,188   a        
  Buildings and equipment
    155,405       348,949       (348,949 ) a     327,836  
                      172,431   a        
  Mine development
    85,813       162,752       (162,752 ) a     85,813  
      268,922       521,368       (249,749 )     540,541  
      Less - accumulated DD&A
    (87,605 )     (243,635 )     243,635   a     (87,605 )
      181,317       277,733       (6,114 )     452,936  
Investment in Savoy
    18,582                       18,582  
Investment in Sunrise Energy     4,660                        4,660   
Other assets:
                               
   Deferred financing costs, net
    1,166               6,000   a     6,000  
                      (1,166 ) b        
   Advance royalties – coal
    5,188       2,007               7,195  
   Other
    5,399                       5,399  
   Summit Terminal
    2,744                       2,744  
   Marketable securities
    2,503                       2,503  
       Total other assets
    17,000       2,007       4,834       23,841  
Total assets
  $ 264,469     $ 420,148     $ (71,153 )   $ 613,464  
LIABILITIES AND STOCKHOLDERS' EQUITY
                               
Current liabilities:
                               
Accounts payable and accrued liabilities
  $ 11,688     $ 41,669     $ (26,024 ) a   $ 27,333  
Notes payable to Vectren
            92,210       (92,210 ) a    
 
 
Payables to Vectren
            1,180       (1,180 ) a        
Total current liabilities
    11,688       135,059       (119,414 )     27,333  
Long-term liabilities:
                               
Long-term debt - banks
    16,000               (16,000 ) a     350,000  
                      350,000   a        
Long-term debt - Vectren
            220,000       (220,000 ) a        
Deferred income taxes
    40,899       19,260       (19,260 ) a     40,899  
Asset retirement obligations
    5,443       12,145       (5,595 ) a     11,993  
    Other     1,448                       1.448  
Total long-term liabilities
    63,790       251,405       89,145       404,340  
                                 
Total liabilities
    75,478       386,464       (30,269 )     431,673  
Stockholders' equity:
                               
Preferred stock, $.10 par value, 10,000,000 shares authorized; none issued
                               
Common stock, $.01 par value, 100,000,000 shares authorized; 28,771 shares issued
    287       1       (1 ) a     287  
Additional paid-in capital
    89,141       24,499       (24,499 ) a     89,141  
Retained earnings
    98,996       9,184       (9,184 ) a     91,796  
                      (6,000 ) a        
                      (700 ) b        
                      (500 ) c        
Accumulated other comprehensive income
    567                       567  
Total stockholders' equity
    188,991       33,684       (40,884 )     181,791  
Total liabilities and stockholders' equity
  $ 264,469     $ 420,148     $ (71,153 )   $ 613,464  
                                 
See notes to Unaudited Pro Forma Condensed Combined Financial Statements.
 
2
 
Hallador Energy Company
Unaudited Pro Forma Condensed Combined Statement of Operations
Six months ended June 30, 2014
(in thousands, except per share data)
 
     Historical   Pro Forma  
   
Hallador
   
Vectren Fuels,
Inc.
   
Prosperity Mine,
 LLC
   
Adjustments
   
Combined
 
Revenue:
                             
Coal
  $ 69,146     $ 167,081     $       $       $ 236,227  
Equity income  - Savoy
    4,514                               4,514  
Equity income  - Sunrise Energy
    87                               87  
Other
    480       704                       1,184  
      74,227       167,785                       242,012  
Costs and expenses:
                                       
Operating costs and expenses
    49,101       130,681       (44,878 ) d     (4,207 ) d     164,423  
                      33,957   d     (231 ) d        
DD&A
    10,152       29,954       (10,451 ) e     (19,492 ) f      21,155  
                              2,370   f        
                              8,622   f        
                                         
Coal exploration costs
    1,191                               1,191  
SG&A
    4,709       33,847               (32,466 ) g     5,765  
                              (325 ) h        
Interest
    862       6,034               (6,034 ) i     10,212  
                              8,750   i        
                              600   i        
      66,015       200,516       (21,372 )     (42,413 )     202,746  
                                         
Income (loss) before income taxes
    8,212       (32,731 )     21.372       42,413       39,266  
                                         
Provision for income taxes     1,618       (14,716 )             24,878   j     11,780  
                                         
Net income (loss)
  $ 6,594     $ (18,015 )   $ 21,372     $ 17,535     $ 27,486  
                                         
 Net income per share:                                         
   Basic   $ 0.22                              $ 0.92  
   Diluted   $ 0.22                              $ 0.92  
                                         
Weighted average shares outstanding:                                         
Basic
    28,763                               28,763  
Diluted
    29,001                               29,001  
                                         

 

See notes to Unaudited Pro Forma Condensed Combined Financial Statements.
 

 
3

 
 
Hallador Energy Company
Unaudited Pro Forma Condensed Combined Statement of Operations
For the year ended December 31, 2013
(in thousands, except per share data)
 
     Historical    Pro Forma  
   
Hallador
   
Vectren Fuels,
Inc.
   
Prosperity Mine,
LLC
   
Adjustments
   
Combined
 
Revenue:
                             
Coal
  $ 137,436     $ 292,956     $       $       $ 430,392  
Equity income  - Savoy
    5,827                               5,827  
Equity income  - Sunrise Energy
    629                               629  
Liability extinguishment
    4,300                               4,300  
Coal storage
    1,238                               1,238  
Other
    768       674                       1,442  
MSHA
    3,672                               3,672  
      153,870       293,630                       447,500  
Costs and expenses:
                                       
Operating costs and expenses
    92,893       255,988       (108,244 ) d     (6,055 ) d     306,328  
                      71,746   d                
DD&A
    18,585       50,866       (19,470 ) e     (31,396 ) f      40,385  
                              4,557   f        
                              17,243   f        
                                         
Coal exploration costs
    2,360                               2,360  
SG&A
    7,669       4,078                       11,747  
Interest
    1,547       10,289               (10,289 ) i     20,247  
                              17,500   i        
                              1,200   i        
      123,054       321,221       (55,968 )     (7,240     381,067  
                                         
Income (loss) before income taxes
    30,816       (27,591 )     55,968       7,240       66,433  
                                         
Provision for income taxes     7,662       (14,187 )             26,455   j     19,930  
                                         
Net income (loss)
  $ 23,154     $ (13,404 )   $ 55,968     $ (19,215 )   $ 46,503  
                                         
 Net income per share:                                        
  Basic   $ .81                                   
  Diluted   $ .80                              $ 1.63  
                                    $  1.61  
Weighted average shares outstanding:                                         
Basic
    28,595                               28,595  
Diluted
    28,906                               28,906  
                                         

See notes to Unaudited Pro Forma Condensed Combined Financial Statements.

 
4

 

Hallador Energy Company and Subsidiaries
 
Notes to Unaudited Pro Forma Condensed Combined Financial Statements
 
Note 1.  Basis of Presentation
 
The unaudited pro forma condensed combined financial information presented here is based on the historical financial statements of Hallador Energy Company and the consolidated financial statements of VFI and has been prepared to reflect the Vectren acquisition. They are presented for illustrative purposes only and may not be indicative of our  financial position or results of operations that would have actually occurred had the Vectren acquisition been completed at or as of the dates indicated, nor is it indicative of our future operating results. The data in the unaudited pro forma condensed combined balance sheet as of June 30, 2014 assume the Vectren acquisition was completed on that date.  The data in the unaudited pro forma condensed combined statement of operations for the six months ended June 30, 2014 and for the year ended December 31, 2013 assume the Vectren acquisition was completed as of January 1, 2013.
 
Pro forma adjustments reflected in the unaudited pro forma condensed combined balance sheet are based on items that are directly attributable to the Vectren acquisition and factually supportable. Pro forma adjustments reflected in the unaudited pro forma condensed combined statement of operations are based on items directly attributable to the Vectren acquisition, factually supportable and expected to have a continuing impact on us.
 
At this time, we have not completed a detailed valuation analysis to determine the fair values of VFI’s assets and liabilities and accordingly, the unaudited pro forma condensed combined financial information includes a preliminary allocation of the purchase price based on assumptions and estimates which, while considered reasonable under the circumstances, are subject to changes, which may be material. Additionally, we have not completed the due diligence necessary to identify items that could significantly impact the purchase price allocation or the assumptions and adjustments made in preparation of this unaudited pro forma condensed combined financial information.
 
Upon completion of a detailed valuation analysis, there may be additional increases or decreases to the recorded book values of VFI’s assets and liabilities, including, but not limited to, mineral reserves, property and equipment, asset retirement obligations, leases, capital lease obligations, coal supply agreements and other intangible assets that will give rise to future amounts of depletion, depreciation and amortization expenses or credits; or interest income and expense; that are not reflected in this unaudited pro forma condensed combined financial information. Accordingly, once the necessary due diligence is completed, the final purchase price is determined and the purchase price allocation is completed, actual results may differ materially from the information presented in this unaudited pro forma condensed combined financial information. Additionally, the unaudited pro forma condensed combined statement of operations and the pro forma condensed combined balance sheet do not reflect the cost of any integration activities or benefits from the Vectren acquisition and synergies that may be derived from any integration activities, both of which may have a material impact on the combined results of operations in periods following the completion of the Vectren acquisition.  As disclosed in Note 2, entry d, adjustments were made to reflect the idling of the Prosperity mine.
 
Certain amounts in VFI’s consolidated balance sheet and income statement have been reclassified to conform to our presentation.
 

 
5

 

Note 2.  Pro forma adjustments (in thousands)
 
Unaudited Pro Forma Condensed Combined  Balance Sheet
 
a
On August 29, 2014, we consummated the acquisition of Vectren Fuels, Inc. (VFI) for $320 million.  The acquisition was financed through a new debt facility, and the purchase price allocation and use of proceeds from the new debt facility were as follows (assets not received or liabilities not assumed were retained by the parent company of VFI):
 
 
Assets received:
     
 
   Accounts receivable
  $ 13,112  
 
   Coal inventory
    40,395  
 
   Inventory - parts
    13,228  
 
   Advance royalties
    2,319  
 
   Prepaid expenses
    1,522  
 
   Land and mineral rights
    99,188  
 
   Buildings and equipment
    172,431  
 
     Total assets received
    342,195  
           
 
Liabilities assumed:
       
 
   Accounts payable and accrued liabilities
    15,645  
 
   Asset retirement obligations
    6,550  
 
     Total liabilities assumed
    22,195  
           
 
Total consideration paid for VFI
  $ 320,000  
           
 
Proceeds from new debt facility:
       
 
   Cash
  $ 2,000  
 
   Consideration paid for Vectren Fuels, Inc. acquisition
    320,000  
 
   Deferred financing costs
    6,000  
 
   Payoff existing debt facility
    16,000  
 
   Closing expenses
    6,000  
 
Total
  $ 350,000  
 
 
 
b
In connection with securing a new debt facility, deferred financing costs of $1,166 were written off net of tax of $466 ($700).
 
c
In connection with the acquisition of VFI, we estimated additional transaction costs of $500.
 
Unaudited Pro Forma Condensed Combined Statement of Operations
 
d
At the date of acquisition, we idled the Prosperity mine, but retained the sales contracts that will be fulilled by its Oaktown #1 and #2 mines.  The unaudited pro forma condensed combined statements of operations for the six months ended June 30, 2014 and the year December 31, 2013 reflect reduction for the Prosperity mine operating costs and expenses of $44,878 and $108,244, the Cypress Creek Mine operating costs and expenses of $231 and $0, which was retained by VFI, and the elimination of the Oaktown #1 and #2 contract miners fees of $4,207 and $6,055, respectively.  For those same periods, operating costs and expenses reflect the costs to fulfill the contracts from the Oaktown #1 and #2 mines of $33,957 and $71,746, respectively.
   
e
The unaudited pro forma condensed combined statements of operations for the six months ended June 30, 2014 and the year ended December 31, 2013 reflect a reduction to depletion, depreciation and amortization (DD&A) of $10,451 and $19,470, respectively, to give effect to the idling of the Prosperity mine.
   
f
The unaudited pro forma condensed combined statement of operations for the six months ended June 30, 2014 and the year ended December 31, 2013 reflects a decrease to DD&A of $8,500 and $9,596, respectively, to reflect the impact of the change in the basis of land and mineral rights, and buildings and improvements, and the incremental DD&A associated with additional production by the Oaktown #1 and #2 mines necessary to fulfill the sales volumes at the Prosperity mine.  For the six months ended June 30, 2014, VFI recorded DD&A of $19,492; the pro forma DD&A was $10,992, $2,370 for land and mineral rights, and $8,622 for buildings and improvements.  For the year ended December 31, 2013, VFI recorded DD&A of $31,396; the pro forma DD&A was $21,800, $4,557 for land and mineral rights, and $17,243 for buildings and improvements.
   
g
For the six months ended June 30, 2014, VFI recorded a charge of $32,466 to writedown the properties sold, and for mine termination, legal, change in control and other related expenses.  The unaudited pro forma condensed combined statement of operations reflect an adjustment to eliminate this writedown.
   
h
The unaudited pro forma condensed combined statement of operations for the six month ended June 30, 2014 reflect a reduction to selling, general and administrative expenses of $325 for transaction costs that we incurred.
   
i
The unaudited pro forma condensed combined statements of operations for the six months ended June 30, 2014 and the year ended December 31, 2013 reflect an increase to interest expense of $3,316 and $8,411, respectively.  For the six months ended June 30, 2014, VFI recorded interest expense of $6,034; the pro forma interest expense was $9,350, consisting of $8,750 of interest at 5% per annum on principal of $350 million, and amortization of deferred financing costs of $600 on costs of $6,000 over a five year period.   For the year ended December 31, 2013, VFI recorded interest expense of $10,289; the pro forma interest expense was $18,700, consisting of $17,500 of interest at 5% per annum on principal of $350 million, and amortization of deferred financing costs of $1,200 on costs of $6,000 over a five year period.
   
j
The unaudited pro forma condensed combined statements of operations for the six months ended June 30, 2014 and the year ended December 31, 2013 reflect an adjustment of $24,878 and $26,455 for an increase to income tax expense.  The adjustment reflects the impact of taxing VFI's results of operations and the pre-tax pro forma adjustments at an effective tax rate of 30%.
EX-23 4 exhibi23.htm CONSENT OF DELOITTE & TOUCHE LLP exhibi23.htm


 
EXHIBIT 23.1
 
 
 
CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
 
 
We  consent to the incorporation by reference in the Registration Statements on Form S-8 (No. 333-163431 and No. 333-171778) of Hallador Energy Company, of our report dated February 20, 2014, relating to  the consolidated financial statements of Vectren Fuels, Inc. and Subsidiaries appearing in this Form 8-K/A dated October 24, 2014 of Hallador Energy Company.
 
 

/s/ Deloitte & Touche LLP
 
 
Chicago, Illinois
October 24, 2014

 
GRAPHIC 5 hlogo8k.jpg begin 644 hlogo8k.jpg M_]C_X``02D9)1@`!`0$`R`#(``#_X0!F17AI9@``24DJ``@````$`!H!!0`! M````/@```!L!!0`!````1@```"@!`P`!`````@```#$!`@`0````3@`````` M``#(`````0```,@````!````4&%I;G0N3D54('8U+C`P`/_B`A!)0T-?4%)/ M1DE,10`!`0```@!A<'!L`@```&UN=')21T(@6%E:(`?6``$`"0`/`"$`)6%C M'=&5X=`````!#;W!Y'EZ@X2%AH>(B8J2DY25EI>8F9JBHZ2EIJ>HJ:JRL[2UMK>XN;K" MP\3%QL?(R;GZ.GJ\?+S]/7V]_CY^O_$`!\!``,! M`0$!`0$!`0$````````!`@,$!08'"`D*"__$`+41``(!`@0$`P0'!00$``$" M=P`!`@,1!`4A,08205$'87$3(C*!"!1"D:&QP0DC,U+P%6)RT0H6)#3A)?$7 M&!D:)BH*#A(6&AXB)BI*3E)66EYB9FJ*CI*6FIZBIJK*SM+6VM[BYNL+#Q,7&Q\C) MRM+3U-76U]C9VN+CY.7FY^CIZO+S]/7V]_CY^O_:``P#`0`"$0,1`#\`^"Z* M**_J@_-S3\):!_PDFM1Z2>&K"]\>WEFDVN M:]+;J\EK(Z#?:VSD9CA7)4D',A&YB?E"_@K^Q',R_'WPQ!M&&\5Z4V<Y24>5=-8W;]7??HC]SHPHY/X=9=]3]V>,=:5: M2^*7)/DC"^_)&U^79RU:T5D4;5`]!12T5\F?*'\A]%%%?U0?FYTGPM_Y&*7_ M`*\V_P#0EKU[2_\`@I'^U1H&GPZ+HW[2OQ-M;2TA6&VMK;Q[?)'$B#:JJJS` M*````.`!7D/PM_Y&*7_KS;_T):YR7_6,?]HU^^$?&?[0/Q%U?2M1MGM]0TW M4_&]Y/;W4+C#1R1O*5="."K`@UX)4MG9W%_<+:6D322.<(B]375/P]X5IQ,O'=>K&G3C1E*3226&HMMO1)6ANWT.QCM?`'C<-;:?"; M&ZP=@V;"3CT'RL*Y+5M+NM&OY-/O%`>,]5/!'8CVJ];>%?%UE=17<&CW"O'( MK*R@9!!^M=#X_P##.M^(-0M[S2M,W@6^V4F15(.XG')]ZX,!F6$X;SNGA8XU M5,-5C)^_-2]G*-K>\WM);)GTV;Y#FO'W!];,:F4.AF.'G335*C*"KTYW3?LT MOB@U=RBMM^@[X#7UWIGBG^T;"ZE@N()89()X)2CQN'RK*1R"#@@CTK^K*U8F MUC9CUC&?RK^53X7^'M8\.:M)=:U9^1&QCPWF*W1LG[I/:OZ5?V>OVU/V8?VG M;VXZ<\U^?<68S"XSBC$5*$U* M+4+---.T$G9K?4ZLUR#.\!X9Y+'$X6I!TWB>?FA).'-43CS76E]7&^_0]:HI M%((&**\,_.3^1"BBBOZH/S;?\`H2USDG^L;_>-='\+?^1B ME_Z\V_\`0EKG)/\`6-_O&OELN_Y*S'?]>Z/_`+D/TS/?^36Y-_U_Q?\`[@$H MHHKZD_-%>^@4445'[KR-?]H\_P`1T4TT#^9!,\;?WD;!_,5W'PC^,OC+P)XQ MT[7-)\27EGJ%E=I/IFK6LQ2XM)U8%'5QR,''/OZ<5PN`.@IT.\RJ(R0VX%=O M7(/%>-GF2Y9G6`G1KP3T=I:7B[:-/=6_X<^JX2XNS[A/.*5?"59*/,E*#;<) MQ;2<91>C4EIJO0_IO_X)O_M;G]LK]F/2_BAJML(=?A!TGPM_Y&*7_KS;_T):YV0,\S!5))8@`5T7PM_P"1BE_Z\V_]"6O MW["7Q`_;)^-%AX'\-63_>:+]7T1^Z8#A;%\5>'V3T835.E3JXN=6I*_+3@O M87D^[Z1BM9-I(\]_9_\`V2_B]^T3XRM?`WPY\%ZCJ^J7?,.FV$(WA?[\CL0L M*#NSD`=R*^[O$?\`P0;U;X!_LC>.?VC/C1X\L+76O"W@^]U2S\,:19"Y'FPP M,Z+-=R$`\C#+&A'I)WK]7?V5OV0O@G^QW\/E^'_P=\."W20A]0U*ZP]Y?R]Y M)I,`M[*,*HX4`5S?_!3C_E'E\:/^R<:M_P"DSU^=8C/,VSW,(/%57R.27)%M M02;6FFLO5W'4S_*>',/+#\-8:--16M>I&,Z\W;>\DXTT^D8)6ZR9_-,/B7XG M`VH]NJCHJ0\`>G)Z4?\`"S/%7_/Q%_WZ%<_17[3_`*I\-_\`0+#_`,!1\+_Q M$_Q!_P"AG6_\#9V%GXFU3Q)X0UDZI(A\F--FQ`.I/^%9W@3POO;&:U/@Y%!=W=WI=Q"KI,8<[AD?>(Z=^OZ5^^7[*/\`P14_ M94_9L\4VGQ%U6YU+QIK5FR2:8,#YG+`$94*:_,<(5(JERWE5 MG3K3:YZC=HP7-%/1MK;0T?\`@C/^R]X@_9K_`&1K:Z\<:/-8>(/&-\=:U"SN M!MEMH714MXG7`*,(U#E#\RM*P.",`KZY0`*`!CCM17P4*<8045T/@,\SC%Y_ MG%?,<0_?JR;?\`H2U_1O\` M\$LOV6/"/[+_`.R9X>BTE8KC6O%>GV^L^(=22/#3331AUC!(!\N-6VJ#WW-P M6(K^;OP1KL'A_74N[I?W4BF.5O[H)'/OR!7]&?\`P2H_;+^&_P"T[^S)X?\` M#VCZU`GB?PGH=KIWB'2'=5D4Q1B-+E%_BBD"@AAT.5/(Y_!_$'"5:?$WMYQ] MV<(J+Z-J]UZK1G[[E.95\5X/TL#A)W5+$3E7BMTI*/LI2_N-\ROMS66]CZFK MPC_@IQ_RCQ^-'_9.-6_])GKW<=*\(_X*_8X_;=^$W[6?P`@^+V@:[ M9V=QI=@H\8:;-X6/=+OW8_=?*S))]UD&<@A@/P'C?#5J/%-:I)>[44' M%]':*B[>::V\T?ND9QQ_A?E#J34XS::W/<:*^7] M-_X*^?L,SR//XB^)\WA_3O+5[?5]?TZ2W@E#LXB5A@R6TDJQR21Q7"1221QN MZJ0CE2O`^H8__GU+[F?'>WH?S+[S0'_!(O\`X)KD?\F>^$?_``'E_P#BZ#_P M2+_X)K\_\8>^$?\`P'E_^+HHJ_[3S+_G]/\`\"?^8OJ^'_D7W(!_P2+_`.": MYX_X8]\(_P#@/+_\771?#'_@GY^QO\#?$UKXU^$'P%TCP[JEDQ^S7FER31L@ M.,CA\%3W4Y![BBBLJN+Q6(2C5J2DNS;?YG1AIRPCDZ#Y.9-/ETNGNG;=>1[< M.E87Q%\#^$OB7X,U/X>>/=!@U31-9LI+/5--N@3'$? M^_$O_P`71179_:>9?\_Y_P#@4O\`,S6'P]O@7W(0_P#!(K_@FM_T9[X1_P#` M>7_XNM[PC_P3[_9`^%-O?I\*_@KI_AN34]*N=.NY]&GFB9[>:)XW0C>5888X MW`X.",$`T45$\7BL0TJM24K/2[;M]YTT)2PT)JB^525G;2Z[.VZ\F?CQ^R9X M0D_:[_:)^+'P<^*WBW6(M/@U"/4-5OM&NEMKO6;W3Y[BRM+BYDVD!D@NKA2L A*Q1N9-S(S*I4HHK]&S. GRAPHIC 6 form10k20110.jpg begin 644 form10k20110.jpg M_]C_X``02D9)1@`!`0$`8`!@``#_X0!F17AI9@``24DJ``@````$`!H!!0`! M````/@```!L!!0`!````1@```"@!`P`!`````@```#$!`@`0````3@`````` M``!@`````0```&`````!````4&%I;G0N3D54('8U+C`P`/_;`$,``@$!`0$! M`@$!`0("`@("!`,"`@("!00$`P0&!08&!@4&!@8'"0@&!PD'!@8("P@)"@H* M"@H&"`L,"PH,"0H*"O_;`$,!`@("`@("!0,#!0H'!@<*"@H*"@H*"@H*"@H* M"@H*"@H*"@H*"@H*"@H*"@H*"@H*"@H*"@H*"@H*"@H*"@H*"O_``!$(`$0` M9@,!(@`"$0$#$0'_Q``?```!!0$!`0$!`0```````````0(#!`4&!P@)"@O_ MQ`"U$``"`0,#`@0#!04$!````7T!`@,`!!$%$B$Q008346$'(G$4,H&1H0@C M0K'!%5+1\"0S8G*""0H6%Q@9&B4F)R@I*C0U-CH.$A8:'B(F*DI.4E9:7F)F:HJ.DI::GJ*FJ MLK.TM;:WN+FZPL/$Q<;'R,G*TM/4U=;7V-G:X>+CY.7FY^CIZO'R\_3U]O?X M^?K_Q``?`0`#`0$!`0$!`0$!`````````0(#!`4&!P@)"@O_Q`"U$0`"`0($ M!`,$!P4$!``!`G<``0(#$00%(3$&$D%1!V%Q$R(R@0@40I&AL<$)(S-2\!5B M7J"@X2%AH>(B8J2DY25EI>8F9JBHZ2EIJ>HJ:JRL[2UMK>X MN;K"P\3%QL?(RKR\_3U]O?X^?K_V@`,`P$` M`A$#$0`_`/WTH/3FBJMYJ=EI=I)?WUQ';V\4'F32RR_NXXZ3DHJ[V&DV[(2( M))`&`B(]A7SW^T5_P40^#GP5N;CPWHDW_"2:Y$?+FT_2Y?W=K+_TUEKQ/X^? MM7_%+]JWQ])\!?V0[&^DTR0>7>:K:'RI+Z+_`)[>9_RRMO\`T;7H/[/?_!,/ MX;>`[6WUSXTS?\)'J8_>?V=_J[&V_P"V7_+7_MK7YQC<\SO/L14PF3T_<_Y^ M5/@_[([P2=M;U[I_W]EK]%M=\3_!S]GWPQ M$?$6IZ#X9L(AB&(F*VC_`.V<=>,^(O\`@JA^S1H,KP:$NOZT/^>MAIWEQ_\` MD7RJ^;S'AC**?_(XS&?M/Z^Q[Y[>!SK,9_\`(HP5J?\`74^3Y?V`?VR-"'V^ MQ^&ESYG_`%#]8M1+_P"C:C@\3_MT?L[WAU":;QQIT$7?4(9;FV_\B^;%7T_I M_P#P5K^!D]UY%QX"\46Z?\]?*MG_`/:U>D_#O]N#]F+XJRQZ7IGQ&M[&\E7] MUI^JP_9Y/_(O[NO.P7#'"]2M_L&-J4ZG^/\`_8/1Q/$'$].C;,<%[2G_`%ZG MSG\#O^"LVO6E_'SPC'>V__+;6_#X\N2+_`*ZVU?9/PQ^*OP\^+'A>/Q3\ M./%%MJ6GRX!DM3_JO^F(I;W1/-\LZK:0_NI8O\`GE?6U?21 MQO$W"MOK_P#M&&_Y^?;@>#5P?#V?K_8_]GQ'_/O[!^F"A=ORCB@*#QLKQ7]E M/]KOPO\`M->&O.LECT[6[6'_`(F.E23?ZK_IK'_SUCKV+)&6N>GM7Z-@<=A, MTPD*^'J<].9\7C<'BLOQ?L,13_>%JBBBO3.+`&,CBOC']L+XL>/?V@ M?BI;_L8?`F7S!+-CQ=J,/,6/^>4G_3*/_EK_`-^J]\_:Y^-<'P#^"6K^/X6B M_M$Q?8]!AS_K+J3_`%?_`,<_[95PW["?[.-Q\(?`(\?^+XA)XL\3G[;J-W./ MWD7FGS(XO_:DGO7Q>>NMFF,IY9A_X?\`$J?X/Y/^WSZ'*O8X#"U,9B/^X?\` MC_\`M#T']GW]G;P!^SMX*C\'>#X?->4>9J.H2P_O;^7UE_\`C=>0?M!?MQ>* M]3\JQ0F2VL?^N?\`\=_U5:_[8GQ7\?Z[XOL/V4O@ M%VQ=7^S,O_<8>G_$J?\`MD/_`),VI*EA:7]H9A^\ MJ5/X=/\`]OG_`)'SYX$_X)F^)/'>K?\`";?M/_%'4M6U.Y_>3V.GS>9)_P"! M,O\`[3Q7M.C?\$_?V2_#UF(8/A!;7$G_`#UU2:6YD/YR5C_%K]M&]L_%4_P> M_9O\!2^-?%\)V7IM#BQTS_KK+7%2_L[?M_\`QID_M7XF?M+67A.*3_EP\/B7 M]U_WZ\H_^1:Y*>#R7`5.2A@_K%3_`)^?'_Y/,ZUB MO/V(/V4]2A\FX^!6B_2*#RZ\N^(__!*;X)>*8Y9_`.KZKXY/_`-(]\>'J MYK[3_8\;[2?\G_[9P%GK/[87_!/2^CM_%,7_``EG@0S"/]S++);1#_IG(?WM MI+_Y"K[#^#WQC^%G[2W@#_A)/"DL5[I]S#]GU'3[N'][;$_\LI8ZYKX;?M"V MW[1OC2+0/!?PJ76/AWJ/@^2\N?'4NL6WEP:D+E8UTB33R?M&XPEIO/QY8"[, M[B*\`^+WPL\5?L$?%./]H3X,6]U<>`[^80>*=$$Q'V6+/_HO_GG+_P`LJNG2 MK9%1]O"I]8P;_P"W_9_X/[IG4JTQ25/A4E\4BU'0_$6G?ZN4?ZV*45\D?LUGQ+^QA^U MM?\`[-OB.\DD\.>+2)="NIO^6LO_`"SE_P#:4M*CAZ?#F;4ZN'_W/$?^4Y__ M`"$S6I46?934IXC_`'S#_P#E2'^<#[JHHZ]**_2%JCX?8^7/CEI!_:/_`&QO M"/P>F`GT#P?IW_"1ZO%C]U+=>;Y441_S_P`]:^@/B7XTT3X<>!]5\>ZW-Y=G MH^G2WD^>PBKR/]C7PK?27_COXP:]"/M'B?Q?='39?6PBEQ;?^U*V/VLM(G\> M:1H'P5A(*>,?%5K;ZEV_T"V/VJY_]%8_[:5\E@HU:>7XC&?\O*__`.Q`^AQC MI5<70PG_`"[I_P#[J?M%?$6WSXK^(,W]H7GF'FUL?^7:U_ M"M#]I?QOXN\9^)[#]EGX/:I]BU?7HOM'B+Q!#R=!TS_GK_UUEQY45>R%M.T+ M3P-R6T%K%P?^>48KS#]F;PI/+I&L?'#Q)#C5/'>H_P!H@S=8;#_56-M_WZQ_ MW]KH67O"X2G@Z'_<2?\`Z6<[QGM<54Q53_MS_P!L_P#`3<^&'PL^%G[,?PVE MT7PY#;:5H]A#]HO-0O)L22]Y);B7O7!7'[37Q:^)$TI_9P^!=SK=A_RP\3>( M+S^SK&Y]XO\`EK+'6YXJ\.K\??BC<>%]:\V7P7X4EB^V6(_U.L:G_K?*E_YZ MQ6W[O]U_SUE_Z95ZU;V=O"B000"-(JVAAJM;]Q0J>SIP_D,JF(ITO?K_`+RI M,^?I_B=_P4"\-'[9XE^!?@_6[.+_`%MKX?\`$^MAQS_P!-8O\`IH*]3^;R<%@*\T^.'P,LOBM8 M6_B+P_J$>D^+M"S<>'/$$4'[RVE_YY2\?O8I.DD7_P!:I^I8_`_O*=3VB_DG M_P"V#6)PV*_=SI^S?\\#R7XU?""^_9,\;_\`#5WP*TR1-',W_%P/"EH/W5U: M_P#/U%'_`,LI8J^@X!X,^-?PX$T"6VJZ!XBTXX[Q7-K+%_\`7K+^%GBZW^,/ MPU@O=;TK[-LV$H_P"/:ZB/E7,7_?T5QG[+&DS_``F\0>*_V>+F:4Z? MX>U*/4/"QEXQIE]^]BB_[92Q2Q5AA\-2P.*M'_=\1T[3_P#MS?$5JN)I)S_C MT^O]S_,X?]C?^V?@3\6?%?[&OBN^>:RT\_VUX0NY3_K;&7_6?K_[5K9_X*,_ M"&]\:_"&/XJ>%8?+U_P)>?VE9S1']Y]F_P"6O_QW_ME6M^TSX;_X1KXI^`/C MYH,/EW&A^(XM*UG@?O;&^_<_^0Y9(O\`OY7M%W9:5K^ER6-_`)+:ZAD26*4? MZR.LZ>7NKE^(RVJO*[_2;< MX_Y=S)]H@_\`(;C:='ZU*RTN>D_#7PH/!7P^T?PA/`#) M8Z;#;R\_\M?*_>5)X@\-)J/CS1O$,Q`CTS3KJ.')_P"6LOE?^TXY*ZTE2,F@ M%0,C\:]7ZO25+V9S^UJ^UYSFO'VCC7_">I^'+/\`UE]ITMOR?^>O[JK^BV5G MH]A'I=C`(X+:&..&/TCZ5KD`\&@#%7[)>UYQ^T?L^0Y#X>^'#X6\/)I\I_TF M::6\O,?\M)993++^LE=..*G7;V%+3ITU2I\B%.I[6ISE>BK%%:6N0M#DO"?A M3_A&O%'B"]L@!::Q>17O_;SY7E2_^BHJ2X\'*?B7:>.(,<:/+IUYS_TUBEB_ M]J_]_:ZEFV]J%;=6'U>E[+V9?M*E^8Y7XF^#X/'?P^U7PN$`DN[3]US_`,M? M]9$?^_E=%I:[8<2U=(!X-`&*KV2]KSA[1^RY#D?#_ART\)^-O$'B2(XBUXVL M\W_7:.+R?_1<<5%=5Y'O14?5Z0