Nevada | 1-16071 | 74-2584033 |
(State or other jurisdiction of incorporation) | (Commission File Number) | (I.R.S. Employer Identification Number) |
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)) |
(b) | Pro Forma Financial Information |
(d) | Exhibits |
2.1 | Purchase and Sale Agreement dated June 14, 2013, between Abraxas Petroleum Corporation and NRP Oil and Gas LLC (previously filed as Exhibit 10.1 to Abraxas' Current Report on Form 8-K filed with the SEC on June 17, 2013.) |
99.1 | Unaudited Pro Forma Condensed Consolidated Financial Information giving effect to the sale of the properties described in Item 2.01 above. |
99.2 | Press Release. dated August 13, 2013 |
As of June 30, 2013 | ||||||||||||
Historical | Pro-Forma Adjustments | Pro-Forma | ||||||||||
Assets | ||||||||||||
Current assets: | ||||||||||||
Cash and cash equivalents | $ | 2,432 | $ | — | $ | 2,432 | ||||||
Accounts receivable, net | 26,893 | (4,624 | ) | 22,269 | ||||||||
Derivative asset – current | 1,170 | — | (1) | 1,170 | ||||||||
Assets held for sale. | 34,800 | (34,800 | ) | (1) | — | |||||||
Other current assets | 624 | — | 624 | |||||||||
Total current assets | 65,919 | (39,424 | ) | 26,495 | ||||||||
Property and equipment: | ||||||||||||
Oil and gas properties, full cost method of accounting: | ||||||||||||
Proved | 550,407 | — | 550,407 | |||||||||
Unproved properties excluded from depletion | 3,779 | — | 3,779 | |||||||||
Other property and equipment | 38,249 | — | 38,249 | |||||||||
Total | 592,435 | — | 592,435 | |||||||||
Less accumulated depreciation, depletion, and amortization | (404,088 | ) | — | (404,088 | ) | |||||||
Total property and equipment – net | 188,347 | — | 188,347 | |||||||||
Deferred financing fees, net | 2,817 | — | 2,817 | |||||||||
Derivative asset – long-term | 2,317 | — | 2,317 | |||||||||
Other assets | 693 | — | 693 | |||||||||
Total assets | $ | 260,093 | $ | (39,424 | $ | 220,669 |
As of June 30, 2013 | |||||||||||||
Historical | Pro-Forma Adjustments | Pro-Forma | |||||||||||
Liabilities and Stockholders’ Equity | |||||||||||||
Current liabilities: | |||||||||||||
Accounts payable | $ | 41,971 | $ | — | $ | 41,971 | |||||||
Oil and gas production payable | 14,006 | — | 14,006 | ||||||||||
Accrued interest | 86 | — | 86 | ||||||||||
Other accrued expenses | 2,139 | — | 2,139 | ||||||||||
Derivative liability – current | 2,532 | — | 2,532 | ||||||||||
Current maturities of long-term debt | 1,634 | — | 1,634 | ||||||||||
Total current liabilities | 62,368 | 62,368 | |||||||||||
Long-term debt, excluding current maturities | 131,023 | (39,424 | ) | (2 | ) | 91,599 | |||||||
Derivative liability – long-term | 510 | — | 510 | ||||||||||
Other liabilities | 57 | — | 57 | ||||||||||
Future site restoration | 10,136 | — | 10,136 | ||||||||||
Total liabilities | 204,094 | (39,424 | ) | 164,670 | |||||||||
Stockholders’ Equity | |||||||||||||
Preferred stock, par value $0.01 per share, authorized 1,000,000 shares; -0- issued and outstanding | — | — | — | ||||||||||
Common stock, par value $0.01 per share, authorized 200,000,000 shares; 92,799,762 issued and outstanding | 928 | — | 928 | ||||||||||
Additional paid-in capital | 252,184 | — | 252,184 | ||||||||||
Accumulated deficit | (196,796 | ) | — | (196,796 | ) | ||||||||
Accumulated other comprehensive (loss) | (317 | ) | — | (317 | ) | ||||||||
Total stockholders’ equity | 55,999 | — | 55,999 | ||||||||||
Total liabilities and stockholders’ equity | $ | 260,093 | $ | (39,424 | $ | 220,669 |
Year Ended December 31, 2012 | |||||||||||||
Historical | Pro-Forma Adjustments | Pro-Forma | |||||||||||
Revenue: | |||||||||||||
Oil and gas production revenues | $ | 68,499 | $ | (8,830 | ) | (1) | $ | 59,669 | |||||
Other | 74 | — | 74 | ||||||||||
68,573 | (8,830 | ) | 59,743 | ||||||||||
Operating costs and expenses: | |||||||||||||
Lease operating expenses | 24,806 | (2,487 | ) | (1) | 22,319 | ||||||||
Production taxes | 6,613 | (865 | ) | (1) | 5,748 | ||||||||
Depreciation, depletion, and amortization | 23,016 | (3,484 | ) | (1) | 19,532 | ||||||||
Impairment | 19,774 | — | 19,774 | ||||||||||
General and administrative | 10,712 | — | 10,712 | ||||||||||
84,921 | (6,836 | ) | 78,085 | ||||||||||
Operating loss | (16,348 | ) | (1,994 | ) | (18,342 | ) | |||||||
Other (income) expense: | |||||||||||||
Interest income | (4 | ) | — | (4 | ) | ||||||||
Interest expense | 5,520 | (1,242 | ) | (2) | 4,278 | ||||||||
Amortization of deferred financing fees | 937 | — | 937 | ||||||||||
Loss (gain) on derivative contracts - Realized | 459 | — | 459 | ||||||||||
Loss (gain) on derivative contracts - Unrealized | (2,669 | ) | — | (2,669 | ) | ||||||||
Equity in income of joint venture | (2,207 | ) | — | (2,207 | ) | ||||||||
Other | 97 | — | 97 | ||||||||||
2,133 | (1,242 | ) | 891 | ||||||||||
Net loss before income tax | (18,481 | ) | (752 | ) | (19,233 | ) | |||||||
Income tax expense | 310 | — | 310 | ||||||||||
Net loss | $ | (18,791 | ) | $ | (752 | ) | $ | (19,543 | ) | ||||
Net loss per common share – basic | $ | (0.20 | ) | $ | — | $ | (0.21 | ) | |||||
Net loss per common share – diluted | $ | (0.20 | ) | $ | — | $ | (0.21 | ) | |||||
Weighted average shares outstanding - basic | 91,914 | — | 91,914 | ||||||||||
Weighted average shares outstanding - diluted | 91,914 | — | 91,914 |
Six Months Ended June 30, 2013 | ||||||||||||||
Historical | Pro-Forma Adjustments | Pro-Forma | ||||||||||||
Revenue: | ||||||||||||||
Oil and gas production revenues | $ | 42,641 | $ | (5,067 | ) | (1 | ) | $ | 37,574 | |||||
Other | 49 | — | 49 | |||||||||||
42,690 | (5,067 | ) | 37,623 | |||||||||||
Operating costs and expenses: | ||||||||||||||
Lease operating expenses | 12,628 | (2,340 | ) | (1 | ) | 10,288 | ||||||||
Production taxes | 3,838 | (491 | ) | (1 | ) | 3,347 | ||||||||
Depreciation, depletion, and amortization | 12,285 | (1,652 | ) | (1 | ) | 10,633 | ||||||||
Impairment | 1,977 | — | 1,977 | |||||||||||
General and administrative | 5,327 | — | 5,327 | |||||||||||
36,055 | (4,483 | ) | 31,572 | |||||||||||
Operating income | 6,635 | (584 | ) | 6,051 | ||||||||||
Other (income) expense: | ||||||||||||||
Interest income | (1 | ) | — | (1 | ) | ) | ||||||||
Interest expense | 2,467 | (621 | ) | (2 | ) | 1,846 | ||||||||
Amortization of deferred financing fees | 676 | — | 676 | |||||||||||
Loss (gain) on derivative contracts - Realized | 1,708 | — | 1,708 | |||||||||||
Loss (gain) on derivative contracts - Unrealized | (6,864 | ) | — | (6,864 | ) | ) | ||||||||
Other | 101 | — | 101 | |||||||||||
(1,913 | ) | (621 | ) | (2,534 | ) | ) | ||||||||
Net income before income tax | 8,548 | 37 | 8,585 | |||||||||||
Income tax expense | 87 | — | 87 | |||||||||||
Net income | $ | 8,461 | $ | 37 | $ | 8,498 | ||||||||
Net income per common share – basic | $ | 0.09 | $ | — | $ | 0.09 | ||||||||
Net income per common share – diluted | $ | 0.08 | $ | — | $ | 0.09 | ||||||||
Weighted average shares outstanding - basic | 92,323 | — | 92,323 | |||||||||||
Weighted average shares outstanding - diluted | 93,311 | — | 93,311 |
(1) | To adjust assets held for sale and accounts receivable to reflect sales proceeds. |
(2) | To reduce long-term debt for net cash proceeds from the property sales. |
(1) | To adjust oil and gas production revenues, lease operating and production taxes and depreciation, depletion and amortization as if the transactions had been completed as of the beginning of the period. |
(2) | To adjust interest expense, giving effect to pay-down of the Company’s long-term debt and current maturities of long-term debt, at the stated interest rates of the associated debt. |
(1) | Debt/EBITDA calculation per bank loan agreement. Excludes associated with Raven Drilling as well as all EBITDA generated by Raven Drilling. Also excludes building mortgage. |