Delaware
|
1-13455
|
74-2148293
|
(State or other jurisdiction
|
(Commission File Number)
|
(IRS Employer
|
of incorporation)
|
Identification No.)
|
|
24955 Interstate 45 North
|
||
The Woodlands, Texas 77380
|
||
(Address of Principal Executive Offices and Zip Code)
|
||
Registrant’s telephone number, including area code: (281) 367-1983
|
(a)
|
Pro forma financial information.
|
(b)
|
Exhibits.
|
Exhibit Number
|
Description
|
|
99.1
|
Pro forma financial information.
|
|
99.2
|
Press release dated June 1, 2011, issued by TETRA Technologies, Inc.
|
TETRA Technologies, Inc.
|
|
By:
|
/s/Bass C. Wallace, Jr.
|
Bass C. Wallace, Jr.
|
|
Sr. Vice President & General Counsel
|
|
Date: June 3, 2011
|
Exhibit Number
|
Description
|
|
99.1
|
Pro forma financial information.
|
|
99.2
|
Press release dated June 1, 2011, issued by TETRA Technologies, Inc.
|
Historical Results
|
Pro Forma Adjustments
|
Pro Forma Results
|
|||||||||||
(In thousands)
|
|||||||||||||
ASSETS
|
|||||||||||||
Current Assets:
|
|||||||||||||
Cash and cash equivalents
|
$ | 72,481 | $ | 173,274 |
(a)
|
$ | 242,455 | ||||||
(3,300 | ) |
(b)
|
|||||||||||
Restricted cash
|
99 | 99 | |||||||||||
Trade accounts receivable, net of allowance for doubtful accounts
|
158,314 | (702 | ) |
(c)
|
157,612 | ||||||||
Inventories
|
98,376 | (674 | ) |
(c)
|
97,702 | ||||||||
Deferred tax asset
|
32,211 | 269 | (d) | 32,480 | |||||||||
Prepaid expenses and other current assets
|
41,618 | (4,547 | ) |
(c)
|
37,071 | ||||||||
Total current assets
|
403,099 | 567,419 | |||||||||||
Property, plant and equipment:
|
|||||||||||||
Land and building
|
77,309 | 77,309 | |||||||||||
Machinery and equipment
|
449,514 | 449,514 | |||||||||||
Automobiles and trucks
|
46,377 | 46,377 | |||||||||||
Chemical plants
|
156,366 | 156,366 | |||||||||||
Oil and gas producing properties
|
585,141 | (467,084 | ) |
(c)
|
118,057 | ||||||||
Construction in progress
|
20,933 | 20,933 | |||||||||||
Less accumulated depreciation and depletion
|
(652,317 | ) | 277,239 |
(c)
|
(375,078 | ) | |||||||
Net property, plant and equipment
|
683,323 | 493,478 | |||||||||||
Other assets:
|
|||||||||||||
Goodwill
|
99,005 | 99,005 | |||||||||||
Patents, trademarks, and other intangible assets
|
13,987 | 13,987 | |||||||||||
Other assets
|
31,920 | (440 | ) |
(c)
|
31,480 | ||||||||
Total other assets
|
144,912 | 144,472 | |||||||||||
Total assets
|
$ | 1,231,334 | $ | 1,205,369 | |||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|||||||||||||
Current liabilities:
|
|||||||||||||
Trade accounts payable
|
$ | 32,445 | $ | 32,445 | |||||||||
Accrued liabilities
|
79,197 | (906 | ) |
(c)
|
78,291 | ||||||||
Decommissioning and other asset retirement obligations
|
100,718 | 100,718 | |||||||||||
Derivative liabilities
|
12,046 | 12,046 | |||||||||||
Total current liabilities
|
224,406 | 223,500 | |||||||||||
Long-term debt
|
305,035 | 305,035 | |||||||||||
Deferred income taxes
|
42,039 | 17,881 |
(d)
|
59,920 | |||||||||
Decommissioning and other asset retirement obligations
|
130,116 | (72,086 | ) |
(c)
|
58,030 | ||||||||
Other long-term liabilities
|
12,385 | 12,385 | |||||||||||
489,575 | 435,370 | ||||||||||||
Stockholders’ equity
|
517,353 | 29,146 |
(e)
|
546,499 | |||||||||
Total liabilities and partners’ capital/net parent equity
|
$ | 1,231,334 | $ | 1,205,369 |
Historical Results
|
Pro Forma Adjustments
|
Pro Forma Results
|
|||||||||||
(In thousands, except unit and per unit data)
|
|||||||||||||
Revenue:
|
|||||||||||||
Product sales
|
$ | 419,926 | (103,317 | ) |
(f)
|
$ | 316,609 | ||||||
Services and rentals
|
452,752 | (1,706 | ) |
(f)
|
451,046 | ||||||||
Total revenues
|
872,678 | 767,655 | |||||||||||
Cost of revenues:
|
|||||||||||||
Cost of product sales
|
302,675 | (41,207 | ) |
(f)
|
261,468 | ||||||||
Cost of services and rentals
|
289,407 | 289,407 | |||||||||||
Depreciation, depletion, amortization, and accretion
|
148,022 | (52,137 | ) |
(f)
|
95,885 | ||||||||
Impairments of long-lived assets
|
88,867 | (15,547 | ) |
(f)
|
73,320 | ||||||||
Total cost of revenues
|
828,971 | 720,080 | |||||||||||
Gross profit
|
43,707 | 47,575 | |||||||||||
General and administrative expense
|
100,132 | 1,374 |
(f)
|
101,506 | |||||||||
Operating income (loss)
|
(56,425 | ) | (53,931 | ) | |||||||||
Interest expense
|
17,304 | 17,304 | |||||||||||
Other (income) expense, net
|
64 | 64 | |||||||||||
Income (loss) before income taxes and discontinued operations
|
(73,793 | ) | (71,299 | ) | |||||||||
Provision (benefit) for income taxes
|
(30,468 | ) | 905 |
(g)
|
(29,563 | ) | |||||||
Net loss before discontinued operations
|
$ | (43,325 | ) | $ | (41,736 | ) | |||||||
Net loss per common unit (basic and diluted)
|
$ | (0.57 | ) | $ | (0.55 | ) |
Historical Results
|
Pro Forma Adjustments
|
Pro Forma Results
|
|||||||||||
(In thousands, except unit and per unit data)
|
|||||||||||||
Revenue:
|
|||||||||||||
Product sales
|
$ | 106,523 | (37,626 | ) |
(f)
|
$ | 68,897 | ||||||
Services and rentals
|
116,022 | (298 | ) |
(f)
|
115,724 | ||||||||
Total revenues
|
222,545 | 184,621 | |||||||||||
Cost of revenues:
|
|||||||||||||
Cost of product sales
|
77,018 | (11,352 | ) |
(f)
|
65,666 | ||||||||
Cost of services and rentals
|
81,771 | 81,771 | |||||||||||
Depreciation, depletion, amortization, and accretion
|
37,392 | (15,091 | ) |
(f)
|
22,301 | ||||||||
Total cost of revenues
|
196,181 | 169,738 | |||||||||||
Gross profit
|
26,364 | 14,883 | |||||||||||
General and administrative expense
|
27,762 | 439 |
(f)
|
28,201 | |||||||||
Operating income (loss)
|
(1,398 | ) | (13,318 | ) | |||||||||
Interest expense
|
4,191 | 4,191 | |||||||||||
Other (income) expense, net
|
(1,548 | ) | (1,548 | ) | |||||||||
Income (loss) before income taxes and discontinued operations
|
(4,041 | ) | (15,961 | ) | |||||||||
Provision (benefit) for income taxes
|
(1,529 | ) | (4,203 | ) |
(g)
|
(5,732 | ) | ||||||
Net loss before discontinued operations
|
$ | (2,512 | ) | $ | (10,229 | ) | |||||||
Net loss per common unit (basic and diluted)
|
$ | (0.03 | ) | $ | (0.13 | ) |
A.
|
Basis of Presentation
|
(a)
|
The February and March 2011 sales of additional Maritech oil and gas properties, that were individually not significant, and which resulted in the disposal of approximately 12% of Maritech’s December 31, 2010 proved reserves.
|
(b)
|
The April 2011 liquidation of all of the derivative cash flow hedges of Maritech’s oil and gas production cash flows. These derivative instruments were liquidated in exchange for a payment of $14.2 million, which will result in a charge to earnings during the second quarter of 2011.
|
(c)
|
The May 2011 agreement between Tana and the Company whereby Tana will sublease certain office space in the Company’s corporate headquarters building.
|
(d)
|
The June 2011 incentive payments made to certain Maritech employees associated with consummating the sale of Maritech oil and gas properties to Tana.
|
(e)
|
Maritech’s plans to reduce its general and administrative expenses to reflect its reduced activity going forward.
|
B.
|
Pro Forma Adjustments and Assumptions
|
1.
|
Adjustments to Balance Sheet:
|
(a)
|
Adjustment to record proceeds from the sale of oil and gas properties to Tana, net of purchase price adjustments including post-effective date cash flows.
|
(b)
|
Adjustment to reflect cash payment of transaction fees.
|
|
(c)
|
Adjustment to reflect sale of working capital, inventories, oil and gas producing properties less accumulated depletion, and assumption by Tana of decommissioning and other asset retirement obligations associated with the properties sold.
|
|
(d)
|
Adjustment to deferred tax liabilities associated with the oil and gas properties sold.
|
|
(e)
|
Adjustment to increase stockholders’ equity to reflect the gain on sale that would have been recognized assuming the transaction occurred on March 31, 2011.
|
2.
|
Adjustments to Statements of Operations:
|
|
(f)
|
Adjustment to eliminate revenue and direct operating expenses, including depletion and impairment expense, associated with the oil and gas properties sold.
|
|
(g)
|
Adjustment to reflect income tax expense based on the Company’s pro forma tax rate applied to the cumulative effect of changes referenced within the unaudited pro forma statement of operations.
|