EX-99.3 5 hlx-20220701xex99d3.htm EX-99.3

EXHIBIT 99.3

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

On July 1, 2022, Helix Energy Solutions Group, Inc. (“Helix”) completed the previously announced acquisition of the Alliance group of companies (collectively, “Alliance”), pursuant to which Helix purchased all of the equity interests of Alliance (the “Acquisition”). The Acquisition was made pursuant to an Equity Purchase Agreement (the “Purchase Agreement”), dated May 16, 2022, by and among Helix Alliance Decom, LLC, a Delaware ‎limited liability company (“Purchaser”), a wholly owned subsidiary of Helix, Stephen J. Williams, an individual resident of the State ‎of Louisiana (“Seller”), and Helix.

The unaudited pro forma combined financial information has been derived from:

audited consolidated financial statements and related notes of Helix as of and for the year ended December 31, 2021, as included in Helix’s Annual Report on Form 10-K filed with the Securities and Exchange Commission (the “SEC”) on February 24, 2022;
interim unaudited condensed consolidated financial statements and related notes of Helix as of and for the six months ended June 30, 2022, as included in Helix’s Quarterly Report on Form 10-Q filed with the SEC on July 27, 2022;
audited combined consolidated financial statements and related notes of Alliance Maritime Holdings, LLC and related entities as of and for the year ended December 31, 2021, included as Exhibit 99.1 in Helix’s Current Report on Form 8-K/A to which this Exhibit 99.3 is attached; and
interim unaudited condensed combined consolidated financial statements and related notes of Alliance Maritime Holdings, LLC and related entities as of and for the six months ended June 30, 2022, included as Exhibit 99.2 in Helix’s Current Report on Form 8-K/A to which this Exhibit 99.3 is attached.

The unaudited pro forma condensed combined financial information should be read in conjunction with the historical financial statements of Helix and Alliance as well as the accompanying notes to the unaudited pro forma condensed combined financial information.

The pro forma adjustments are based on available information and certain assumptions that management believes are reasonable. The unaudited pro forma condensed combined financial information is provided for illustrative purposes only and does not purport to represent Helix’s actual consolidated financial position or results of operations had the Acquisition been completed as of the dates presented, nor should it be considered indicative of Helix’s future consolidated financial position or results of operations.

The unaudited pro forma condensed combined financial information does not reflect any cost savings, operating synergies or revenue enhancements that the combined entity may achieve as a result of the acquisition or the costs necessary to achieve any such cost savings, operating synergies or revenue enhancements.


UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET

JUNE 30, 2022

(in thousands)

Historical

Pro Forma

Transaction

Accounting

Pro Forma

Helix

Alliance

Adjustments

Notes

Combined

ASSETS

Current assets:

Cash and cash equivalents

$

260,595

$

6,336

$

(118,887)

A

$

148,044

Restricted cash

 

2,505

 

345

 

 

2,850

Accounts receivable, net

 

153,314

 

44,188

 

(810)

B

 

196,692

Other current assets

 

68,990

 

3,977

 

 

72,967

Due from related parties

 

 

114

 

(114)

C

 

Total current assets

 

485,404

 

54,960

 

(119,811)

 

420,553

Property and equipment

 

2,860,872

 

151,805

 

(33,292)

D

 

2,979,385

Less accumulated depreciation

 

(1,321,699)

 

(86,781)

 

86,781

D

 

(1,321,699)

Property and equipment, net

 

1,539,173

 

65,024

 

53,489

 

1,657,686

Operating lease right-of-use assets

 

139,262

 

1,205

 

 

140,467

Other assets, net

 

49,814

 

2,133

 

1,500

E

 

53,447

Total assets

$

2,213,653

$

123,322

$

(64,822)

$

2,272,153

LIABILITIES AND EQUITY

 

  

 

  

 

  

 

  

Current liabilities:

 

  

 

  

 

  

 

  

Accounts payable

$

99,716

$

20,370

$

$

120,086

Accrued liabilities

 

85,180

 

3,128

 

1,446

F

 

89,754

Current maturities of long-term debt

 

8,133

 

8,122

 

(8,122)

G

 

8,133

Current operating lease liabilities

 

39,697

 

612

 

 

40,309

Total current liabilities

 

232,726

 

32,232

 

(6,676)

 

258,282

Long-term debt

 

258,977

 

43,604

 

(43,604)

G

 

258,977

Operating lease liabilities

 

103,548

 

593

 

 

104,141

Deferred tax liabilities

 

86,416

 

 

6,713

H

 

93,129

Other non-current liabilities

 

196

 

 

26,700

I

 

26,896

Due to members

 

 

6,493

 

(6,493)

C

 

Due to related parties

 

 

71,263

 

(71,263)

C

 

Total liabilities

 

681,863

 

154,185

 

(94,623)

 

741,425

Equity:

 

  

 

  

 

  

 

  

Common stock, no par

 

1,295,016

 

 

 

1,295,016

Members' deficit

 

 

(30,863)

 

30,863

C

 

Retained earnings

 

339,342

 

 

(1,062)

F

 

338,280

Accumulated other comprehensive loss

 

(102,568)

 

 

 

(102,568)

Total equity

 

1,531,790

 

(30,863)

 

29,801

 

1,530,728

Total liabilities and equity

$

2,213,653

$

123,322

$

(64,822)

$

2,272,153


UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

FOR THE SIX MONTHS ENDED JUNE 30, 2022

(in thousands, except per share amounts)

Historical

Pro Forma

Transaction

Accounting

Pro Forma

Helix

Alliance

Adjustments

Notes

Combined

Net revenues

$

312,737

$

79,737

$

$

392,474

Cost of sales

 

332,700

 

65,022

 

192

A

 

397,914

Gross profit (loss)

 

(19,963)

 

14,715

 

(192)

 

(5,440)

Gain on disposition of assets, net

 

 

15

 

 

15

Selling, general and administrative expenses

 

(31,990)

 

(2,505)

 

 

(34,495)

Income (loss) from operations

 

(51,953)

 

12,225

 

(192)

 

(39,920)

Equity in earnings of investment

 

8,184

 

 

 

8,184

Net interest expense

 

(9,973)

 

(4,453)

 

4,453

B

 

(9,973)

Other expense, net

 

(17,352)

 

(104)

 

 

(17,456)

Royalty income and other

 

2,938

 

 

 

2,938

Income (loss) before income taxes

 

(68,156)

 

7,668

 

4,261

 

(56,227)

Income tax provision

 

3,574

 

 

2,505

C

 

6,079

Net income (loss)

$

(71,730)

$

7,668

$

1,756

$

(62,306)

Loss per share of common stock:

 

  

 

  

Basic

$

(0.47)

$

(0.41)

Diluted

$

(0.47)

$

(0.41)

Weighted average common shares outstanding:

 

  

 

  

Basic

 

151,174

 

151,174

Diluted

 

151,174

 

151,174


UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS

FOR THE YEAR ENDED DECEMBER 31, 2021

(in thousands, except per share amounts)

Historical

Pro Forma

Transaction

Accounting

Pro Forma

Helix

Alliance

Adjustments

Notes

Combined

Net revenues

$

674,728

$

114,323

$

$

789,051

Cost of sales

 

659,335

 

100,677

 

1,404

A

 

761,416

Gross profit (loss)

 

15,393

 

13,646

 

(1,404)

 

27,635

Gain (loss) on disposition of assets, net

 

(631)

 

1,500

 

 

869

Selling, general and administrative expenses

 

(63,449)

 

(5,618)

 

(1,446)

D

 

(70,513)

Income (loss) from operations

 

(48,687)

 

9,528

 

(2,850)

 

(42,009)

Equity in losses of investment

 

(1)

 

 

 

(1)

Net interest expense

 

(23,201)

 

(6,688)

 

6,688

B

 

(23,201)

Gain (loss) on extinguishment of long-term debt

 

(136)

 

1,394

 

 

1,258

Other expense, net

 

(1,490)

 

(485)

 

 

(1,975)

Royalty income and other

 

2,873

 

 

 

2,873

Income (loss) before income taxes

 

(70,642)

 

3,749

 

3,838

 

(63,055)

Income tax provision (benefit)

 

(8,958)

 

 

1,593

C

 

(7,365)

Net income (loss) attributable to redeemable noncontrolling interests

 

(61,684)

 

3,749

 

2,244

 

(55,691)

Net loss attributable to redeemable noncontrolling interests

 

(146)

 

 

 

(146)

Net income (loss) attributable to common shareholders

$

(61,538)

$

3,749

$

2,244

$

(55,545)

Loss per share of common stock:

 

  

 

 

  

Basic

$

(0.41)

$

(0.37)

Diluted

$

(0.41)

$

(0.37)

Weighted average common shares outstanding:

 

  

 

  

Basic

 

150,056

 

150,056

Diluted

 

150,056

 

150,056


NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

Note 1 — Basis of Presentation

The unaudited pro forma condensed combined financial information and related notes have been prepared in accordance with Article 11 of Regulation S-X as amended and are based on the historical consolidated financial statements of Helix and the historical combined financial statements of Alliance as adjusted to give effect to the Acquisition. The unaudited pro forma condensed combined balance sheet as of June 30, 2022 gives effect to the Acquisition as if it had been consummated on June 30, 2022. The unaudited pro forma condensed combined statements of operations for the six months ended June 30, 2022 and the year ended December 31, 2021 give effect to the Acquisition as if it had been consummated on January 1, 2021.

The unaudited pro forma condensed combined financial information has been prepared using the acquisition method of accounting in accordance with Accounting Standards Codification Topic 805, Business Combinations, (“ASC 805”). For purposes of the unaudited pro forma condensed combined balance sheet, the purchase price consideration has been allocated to the assets acquired and liabilities assumed of Alliance based upon preliminary estimate of their fair values as of the acquisition date. Accordingly, the purchase price allocation and related adjustments reflected in the unaudited pro forma condensed combined financial information are preliminary and subject to revision as further analyses are completed and additional information becomes available. The purchase price consideration as well as the estimated fair values of the assets acquired and liabilities assumed will be finalized as soon as practicable, but no later than one year from the closing of the Acquisition.

Management believes that the assumptions used provide a reasonable basis for presenting the significant effects of the Acquisition, and that the pro forma adjustments in the unaudited pro forma condensed combined financial information give appropriate effect to those assumptions.

Note 2 — Preliminary Purchase Price Allocation

The following table summarizes the components of the preliminary estimated purchase price and related allocation (in thousands):

Cash consideration

$

118,887

Contingent consideration

 

26,700

Total fair value of consideration transferred

$

145,587

Assets acquired:

Cash and cash equivalents

$

6,336

Restricted cash

345

Accounts receivable

43,378

Other current assets

3,977

Property and equipment

118,513

Operating lease right-of-use assets

1,205

Intangible assets

1,500

Other assets

 

2,133

Total assets acquired

$

177,387

Liabilities assumed:

Accounts payable

$

20,370

Accrued liabilities

3,128

Operating lease liabilities

 

1,205

Deferred tax liabilities

 

7,097

Total liabilities assumed

 

31,800

Net assets acquired

$

145,587


Note 3 — Transaction Accounting Adjustments

The following describes the transaction accounting adjustments related to the Acquisition that are necessary to account for the adjustment and have been included in the unaudited pro forma condensed combined financial information. The pro forma adjustments are based on preliminary estimates and valuations that could change significantly as additional information is obtained.

Balance Sheet Adjustments

A.Represents the cash consideration transferred at the closing of the Acquisition.
B.Represents the adjustment to reflect the preliminary fair value of accounts receivable acquired.
C.Represent the elimination of historical due from/to related parties, due to members and members’ deficit balances of Alliance that were settled as part of the Acquisition.
D.Represent the adjustments to reflect the preliminary fair value of property and equipment acquired, consisting of the following (in thousands):

Preliminary

Estimated

Weighted Average

Preliminary

Useful Life

Fair Value

(in years)

Total preliminary fair value of acquired property and equipment

$

118,513

10

Less: historical property and equipment of Alliance

 

65,024

Transaction accounting adjustment

$

53,489

E.Represents the preliminary fair value of intangible assets acquired, consisting of the following (in thousands):

Preliminary

Estimated

Preliminary

Useful Life

Fair Value

(in years)

Trade names

$

1,500

10

Transaction accounting adjustment

$

1,500

F.Represents the accrual of transaction costs incurred after June 30, 2022.
G.Represents the elimination of long-term debt that was paid off as part of the Acquisition.
H.Represents the adjustment to deferred income taxes at a statutory rate of 21%, consisting of the following (in thousands):

Preliminary

Estimated

Amount

Deferred taxes from book tax difference of acquired assets and liabilities

$

7,097

Deferred taxes related to transaction cost accrual

 

(384)

Transaction accounting adjustment

$

6,713


I.Represents the preliminary fair value of the contingent consideration included in consideration transferred. The Acquisition requires an earn-out payment be made in 2024 based on the Earnings Before Interest, Taxes and Depreciation (EBITDA) for 2022 and 2023 relative to certain amounts as defined and established in the Purchase Agreement. The earn-out is not capped and could be zero if those targets are not achieved.

Statements of Operations Adjustments

A.Represents adjustments to increase depreciation and amortization related to the preliminary fair value estimates of acquired property and equipment and intangible assets, consisting of the following (in thousands):

Six Months Ended

Year Ended

June 30, 2022

December 31, 2021

Depreciation expense based on preliminary fair value of acquired property and equipment

$

5,926

$

11,851

Amortization expense based on preliminary fair value of acquired intangible assets

75

150

Less: historical depreciation expense of property and equipment of Alliance

 

(5,809)

 

(10,597)

Transaction accounting adjustment

$

192

$

1,404

B.Represents the elimination of historical interest expense on long-term debt of Alliance that was paid off as part of the Acquisition.
C.Represents the income tax impact of the transaction accounting adjustments at a statutory rate of 21%.
D.Represents the adjustment related to Purchaser’s transaction costs incurred after June 30, 2022. These costs will not affect the statement of operations beyond 12 months from the acquisition date.