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 December 5, 2013, between Abraxas Petroleum Corporation and F-250, LLC (previously filed as Exhibit 10.1 to Abraxas’ Current Report on Form 8-K filed with the SEC on December 9, 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 December 23, 2013 |
As of September 30, 2013 | |||||||||||||
Historical | Pro-Forma Adjustments | Pro-Forma | |||||||||||
Assets | |||||||||||||
Current assets: | |||||||||||||
Cash and cash equivalents | $ | 4,985 | $ | — | $ | 4,985 | |||||||
Accounts receivable, net | 37,851 | — | 37,851 | ||||||||||
Derivative asset – current | 735 | — | 735 | ||||||||||
Other current assets | 652 | — | 652 | ||||||||||
Total current assets | 44,223 | — | 44,223 | ||||||||||
Property and equipment: | |||||||||||||
Oil and gas properties, full cost method of accounting: | |||||||||||||
Proved | 579,365 | (31,067 | ) | (1 | ) | 548,298 | |||||||
Unproved properties excluded from depletion | 3,976 | — | 3,976 | ||||||||||
Other property and equipment | 38,858 | — | 38,858 | ||||||||||
Total | 622,199 | (31,067 | ) | 591,132 | |||||||||
Less accumulated depreciation, depletion, and amortization | (412,544 | ) | — | (412,544 | ) | ||||||||
Total property and equipment – net | 209,655 | (31,067 | ) | 178,588 | |||||||||
Deferred financing fees, net | 2,477 | — | 2,477 | ||||||||||
Derivative asset – long-term | 489 | — | 489 | ||||||||||
Other assets | 391 | — | 391 | ||||||||||
Total assets | $ | 257,235 | $ | (31,067 | ) | $ | 226,168 |
As of September 30, 2013 | ||||||||||||
Historical | Pro-Forma Adjustments | Pro-Forma | ||||||||||
Liabilities and Stockholders’ Equity | ||||||||||||
Current liabilities: | ||||||||||||
Accounts payable | $ | 40,750 | $ | — | $ | 40,750 | ||||||
Oil and gas production payable | 27,964 | — | 27,964 | |||||||||
Accrued interest | 67 | — | 67 | |||||||||
Other accrued expenses | 2,161 | — | 2,161 | |||||||||
Derivative liability – current | 3,784 | — | 3,784 | |||||||||
Current maturities of long-term debt | 2,113 | — | 2,113 | |||||||||
Total current liabilities | 76,839 | — | 76,839 | |||||||||
Long-term debt, excluding current maturities | 108,495 | (71,436 | ) | (2) | 37,059 | |||||||
Derivative liability – long-term | 2,022 | — | 2,022 | |||||||||
Other liabilities | 57 | — | 57 | |||||||||
Future site restoration | 10,214 | — | 10,214 | |||||||||
Total liabilities | 197,627 | (71,436 | ) | 126,191 | ||||||||
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 | 252,703 | — | 252,703 | |||||||||
Accumulated deficit | (193,605 | ) | 40,369 | (3) | (153,236 | ) | ||||||
Accumulated other comprehensive (loss) | (418 | ) | — | (418 | ) | |||||||
Total stockholders’ equity | 59,608 | 40,369 | 99,977 | |||||||||
Total liabilities and stockholders’ equity | $ | 257,235 | $ | (31,067 | ) | $ | 226,168 |
Year Ended December 31, 2012 | ||||||||||||||
Historical | Pro-Forma Adjustments | Pro-Forma | ||||||||||||
Revenue: | ||||||||||||||
Oil and gas production revenues | $ | 68,499 | $ | (823 | ) | (1) | $ | 67,676 | ||||||
Other | 74 | — | 74 | |||||||||||
68,573 | (823 | ) | 67,750 | |||||||||||
Operating costs and expenses: | ||||||||||||||
Lease operating expenses | 24,806 | (111 | ) | (1) | 24,695 | |||||||||
Production taxes | 6,613 | (39 | ) | (1) | 6,574 | |||||||||
Depreciation, depletion, and amortization | 23,016 | (877 | ) | (1) | 22,139 | |||||||||
Impairment | 19,774 | — | 19,774 | |||||||||||
General and administrative | 10,712 | — | 10,712 | |||||||||||
84,921 | (1,027 | ) | 83,894 | |||||||||||
Operating loss | (16,348 | ) | 204 | (16,144 | ) | |||||||||
Other (income) expense: | ||||||||||||||
Interest income | (4 | ) | — | (4 | ) | |||||||||
Interest expense | 5,520 | (2,265 | ) | (2) | 3,255 | |||||||||
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 | ) | 1,373 | (3) | (834 | ) | ||||||||
Other | 97 | — | 97 | |||||||||||
2,133 | (892 | ) | 1,241 | |||||||||||
Net loss before income tax | (18,481 | ) | 1,096 | (17,385 | ) | |||||||||
Income tax expense | 310 | — | 310 | |||||||||||
Net loss | $ | (18,791 | ) | $ | 1,096 | $ | (17,695 | ) | ||||||
Net loss per common share – basic | $ | (0.20 | ) | $ | — | $ | (0.19 | ) | ||||||
Net loss per common share – diluted | $ | (0.20 | ) | $ | — | $ | (0.19 | ) | ||||||
Weighted average shares outstanding - basic | 91,914 | — | 91,914 | |||||||||||
Weighted average shares outstanding - diluted | 91,914 | — | 91,914 |
Nine Months Ended September 30, 2013 | |||||||||||||
Historical | Pro-Forma Adjustments | Pro-Forma | |||||||||||
Revenue: | |||||||||||||
Oil and gas production revenues | $ | 71,733 | $ | (12,088 | ) | (1) | $ | 59,645 | |||||
Other | 52 | — | 52 | ||||||||||
71,785 | (12,088 | ) | 59,697 | ||||||||||
Operating costs and expenses: | |||||||||||||
Lease operating expenses | 18,097 | (494 | ) | (1) | 17,603 | ||||||||
Production taxes | 6,475 | (694 | ) | (1) | 5,781 | ||||||||
Depreciation, depletion, and amortization | 19,545 | (1,106 | ) | (1) | 18,439 | ||||||||
Impairment | 2,135 | — | 2,135 | ||||||||||
General and administrative | 7,737 | — | 7,737 | ||||||||||
53,989 | (2,294 | ) | 51,695 | ||||||||||
Operating income | 17,796 | (9,794 | ) | 8,002 | |||||||||
Other (income) expense: | |||||||||||||
Interest income | (2 | ) | ) | — | (2 | ) | |||||||
Interest expense | 3,577 | (1,699 | ) | (2) | 1,878 | ||||||||
Amortization of deferred financing fees | 1,020 | — | 1,020 | ||||||||||
Loss (gain) on derivative contracts - Realized | 3,832 | — | 3,832 | ||||||||||
Loss (gain) on derivative contracts - Unrealized | (2,374 | ) | — | (2,374 | ) | ||||||||
Other | 5 | — | 5 | ||||||||||
6,058 | (1,699 | ) | 4,359 | ||||||||||
Net income before income tax | 11,738 | (8,095 | ) | 3,643 | |||||||||
Income tax expense | 87 | — | 87 | ||||||||||
Net income | $ | 11,651 | $ | (8,095 | ) | $ | 3,556 | ||||||
Net income per common share – basic | $ | 0.13 | $ | — | $ | 0.04 | |||||||
Net income per common share – diluted | $ | 0.12 | $ | — | $ | 0.04 | |||||||
Weighted average shares outstanding - basic | 92,435 | — | 92,435 | ||||||||||
Weighted average shares outstanding - diluted | 93,375 | — | 93,375 |
(1) | To reflect allocated cost of properties sold. |
(2) | To reduce long-term debt for net cash proceeds from the property sales. |
(3) | To adjust accumulated deficit for gain recognition |
(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, at the stated interest rates of the associated debt. |
(3) | To adjust earnings from equity method investment for income related to the properties sold that were held in the joint venture through August 2012. |
Net Wells | |||
Drilled | Completed | Net CAPEX | |
Bakken | 7.2 | 6.4 | $53.8 |
Eagle Ford | 5.0 | 6.0 | $40.8 |
Leasehold/Other | $10.4 | ||
$105.0 |