EX-99.3 6 d558607dex993.htm EX-99.3 EX-99.3

Exhibit 99.3

PETROQUEST ENERGY, INC.

UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL STATEMENTS

On June 19, 2013, PetroQuest Energy, L.L.C., a wholly-owned subsidiary of PetroQuest Energy, Inc. (“PetroQuest” or the “Company”), entered into a purchase and sale agreement with each of Hall-Houston Exploration II, L.P., Hall-Houston Exploration III, L.P., Hall-Houston Exploration IV, L.P., and GOM-H Exploration, LLC (collectively, the “Sellers”) to acquire certain producing oil and gas assets (the “Acquired Properties”) located in the shallow waters of the Gulf of Mexico (collectively, the “Acquisition”) for an aggregate cash purchase price of approximately $192.6 million (based on an effective date for the acquisitions of January 1, 2013). The Company intends to finance the Acquisition with the net proceeds from the proposed issuance of $200 million in aggregate principal amount of 10% Senior Notes due 2017 (the “New Notes”). The New Notes are expected to have terms that, subject to certain exceptions, are substantially identical to the Company’s $150 million aggregate principal amount of existing 10% Senior Notes due 2017. The Company expects the Acquisition to close in July 2013, subject to customary closing conditions.

In connection with and in order to fund the Acquisition, on June 19, 2013, the Company entered into a commitment letter to provide for senior unsecured bridge loans in the amount of up to $185 million. The availability of the loans is subject to the closing of the Acquisition and other customary closing conditions.

Also in connection with the Acquisition, the Company entered into an amendment to the Company’s senior secured bank credit facility to, among other things, permit the Acquisition, permit up to $200 million of debt to finance the Acquisition, increase the borrowing base from $150 million to $200 million upon completion of the Acquisition and increase the aggregate commitment of the lenders from $100 million to $150 million upon completion of the Acquisition.

We derived the unaudited pro forma consolidated financial statements from the historical consolidated financial statements of the Company and the statements of revenues and direct operating expenses of the Acquired Properties for the respective periods. The unaudited pro forma consolidated statements of operations for the year ended December 31, 2012 and three months ended March 31, 2013 give effect to the Acquisition, the issuance of the New Notes and the obtaining of that certain bridge commitment referred to above as if they had occurred on January 1, 2012. The unaudited pro forma consolidated balance sheet as of March 31, 2013 gives effect to the Acquisition, the issuance of the New Notes and the obtaining of that certain bridge commitment referred to above as if they had occurred on March 31, 2013.

The pro forma adjustments are based on available information and certain assumptions that we believe are reasonable as of the date of this Current Report on Form 8-K. Assumptions underlying the pro forma adjustments are described in the accompanying notes, which should be read in conjunction with the unaudited pro forma consolidated financial statements. The pro forma adjustments reflected herein are preliminary and based on management’s expectations regarding the consummation of the Acquisition and the debt transaction discussed above. The Acquisition will be accounted for under the purchase method of accounting, which involves determining the fair values of assets acquired and liabilities assumed. The purchase price allocation included in the unaudited pro forma financial statements is preliminary and based on management’s best estimates as of the date of this Current Report on Form 8-K. The preliminary purchase price allocation is subject to change based on numerous factors, including the final adjusted purchase price and the final estimated fair value of the assets acquired and liabilities assumed. Any such adjustments to the preliminary estimates of fair value reflected in the accompanying unaudited pro forma consolidated financial statements could be material.

The unaudited pro forma consolidated financial statements are presented for illustrative purposes only and do not purport to indicate the financial condition or results of operations of future periods or the financial condition or results of operations that actually would have been realized had the transactions been consummated on the dates or for the periods presented. The unaudited pro forma consolidated financial statements should be read in conjunction with the audited December 31, 2012 consolidated financial statements and notes thereto contained in the Company’s Annual Report on Form 10-K filed on March 11, 2013, the unaudited March 31, 2013 consolidated financial statements contained in the Company’s Quarterly Report on Form 10-Q filed on May 8, 2013, the audited statements of revenues and direct operating expenses of the Acquired Properties for the years ended December 31, 2012 and 2011 filed with this Current Report on Form 8-K, and the unaudited statements of revenue and direct operating expenses of the Acquired Properties for the three months ended March 31, 2013 filed with this Current Report on Form 8-K.


PetroQuest Energy, Inc.

Unaudited Pro Forma Consolidated Balance Sheet

as of March 31, 2013

(Amounts in thousands)

 

     PetroQuest
Historical
    Acquired
Properties
    Pro Forma  

ASSETS

      

Current assets:

      

Cash and cash equivalents

   $ 20,963      $ 12,560 (e)    $ 33,523   

Revenue receivable

     15,150          15,150   

Joint interest billing receivable

     36,264          36,264   

Prepaid drilling costs

     874          874   

Drilling pipe inventory

     753          753   

Other current assets

     4,549          4,549   
  

 

 

   

 

 

   

 

 

 

Total current assets

     78,553        12,560        91,113   

Oil and gas properties:

      

Oil and gas properties, full cost method

     1,768,031        189,603 (a)      1,957,634   

Unevaluated oil and gas properties

     70,203        19,036 (a)      89,239   

Accumulated depreciation, depletion and amortization

     (1,495,299       (1,495,299
  

 

 

   

 

 

   

 

 

 

Oil and gas properties, net

     342,935        208,639        551,574   

Other property and equipment

     12,419          12,419   

Accumulated depreciation of other property and equipment

     (7,867       (7,867
  

 

 

   

 

 

   

 

 

 

Total property and equipment

     347,487        208,639        556,126   
  

 

 

   

 

 

   

 

 

 

Other assets, net of accumulated depreciation and amortization

     4,761        5,120 (b)      9,881   
  

 

 

   

 

 

   

 

 

 

Total assets

   $ 430,801      $ 226,319      $ 657,120   
  

 

 

   

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

      

Current liabilities:

      

Accounts payable to vendors

   $ 38,947        $ 38,947   

Advances from co-owners

     31,201          31,201   

Oil and gas revenue payable

     23,195          23,195   

Accrued interest and preferred stock dividend

     2,456        6,833 (c)      9,289   

Asset retirement obligation

     3,845          3,845   

Derivative liability

     3,807          3,807   

Other accrued liabilities

     5,678          5,678   
  

 

 

   

 

 

   

 

 

 

Total current liabilities

     109,129        6,833        115,962   

Bank debt

     60,000          60,000   

Long-Term Debt

     150,000        206,000 (b)      356,000   

Asset retirement obligation

     24,661        16,049 (a)      40,710   

Derivative liability

     251          251   

Commitments and contingencies

      

Stockholders’ equity:

      

Preferred stock

     1          1   

Common stock

     63          63   

Paid-in capital

     277,006          277,006   

Accumulated other comprehensive income (loss)

     (3,389       (3,389

Accumulated deficit

     (186,921     (2,563 )(d)      (189,484
  

 

 

   

 

 

   

 

 

 

Total stockholders’ equity

     86,760        (2,563     84,197   
  

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 430,801      $ 226,319      $ 657,120   
  

 

 

   

 

 

   

 

 

 


PETROQUEST ENERGY, INC.

Unaudited Pro Forma Consolidated Statement of Operations

For the year ended December 31, 2012

(Amounts in Thousands, Except Per Share Data)

 

     PetroQuest
Historical
    Acquired
Properties
    Pro Forma
Adjustments
    Pro Forma  

Revenues:

        

Oil and gas sales

   $ 141,433      $ 45,513 (f)      $ 186,946   

Gas gathering revenue

     158            158   
  

 

 

   

 

 

   

 

 

   

 

 

 
     141,591        45,513        —          187,104   
  

 

 

   

 

 

   

 

 

   

 

 

 

Expenses:

        

Lease operating expenses

     38,890        7,910 (f)        46,800   

Production taxes

     885            885   

Depreciation, depletion and amortization

     60,689          18,625 (g)      79,314   

Ceiling test write-down

     137,100            137,100   

General and administrative

     22,957          2,563 (i)      25,520   

Accretion of asset retirement obligation

     2,078          1,049 (g)      3,127   

Interest expense

     9,808          17,850 (h)      27,658   
  

 

 

   

 

 

   

 

 

   

 

 

 
     272,407        7,910        40,087        320,404   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other income (expense):

        

Other income (expense)

     606            606   

Derivative income (expense)

     (233         (233
  

 

 

   

 

 

   

 

 

   

 

 

 
     373        —          —          373   
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from operations

     (130,443     37,603        (40,087     (132,927

Income tax expense (benefit)

     1,636             (j)      1,636   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

     (132,079     37,603        (40,087     (134,563

Preferred stock dividend

     5,139            5,139   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) available to common stockholders

   $ (137,218   $ 37,603      $ (40,087   $ (139,702
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per common share:

        

Basic

        

Net income (loss) per share

   $ (2.20       $ (2.24
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

        

Net income (loss) per share

   $ (2.20       $ (2.24
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average number of common shares:

        

Basic

     62,459            62,459   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

     62,459            62,459   
  

 

 

   

 

 

   

 

 

   

 

 

 


PETROQUEST ENERGY, INC.

Unaudited Pro Forma Consolidated Statement of Operations

For the three months ended March 31, 2013

(Amounts in Thousands, Except Per Share Data)

 

     PetroQuest
Historical
    Acquired
Properties
    Pro Forma
Adjustments
    Pro Forma  

Revenues:

        

Oil and gas sales

   $ 35,976      $ 15,776 (k)      $ 51,752   

Gas gathering revenue

     33            33   
  

 

 

   

 

 

   

 

 

   

 

 

 
     36,009        15,776        —          51,785   
  

 

 

   

 

 

   

 

 

   

 

 

 

Expenses:

        

Lease operating expenses

     9,719        2,820 (k)        12,539   

Production taxes

     1,028            1,028   

Depreciation, depletion and amortization

     12,871          7,771 (l)      20,642   

Ceiling test write-down

     —              —     

General and administrative

     4,716            4,716   

Accretion of asset retirement obligation

     332          208 (l)      540   

Interest expense

     2,864          4,353 (m)      7,217   
  

 

 

   

 

 

   

 

 

   

 

 

 
     31,530        2,820        12,332        46,682   
  

 

 

   

 

 

   

 

 

   

 

 

 

Other income (expense):

        

Other income (expense)

     194            194   

Derivative income (expense)

     (437         (437
  

 

 

   

 

 

   

 

 

   

 

 

 
     (243     —          —          (243
  

 

 

   

 

 

   

 

 

   

 

 

 

Income (loss) from operations

     4,236        12,956        (12,332     4,860   

Income tax expense (benefit)

     349             (n)      349   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss)

     3,887        12,956        (12,332     4,511   

Preferred stock dividend

     1,280            1,280   
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income (loss) available to common stockholders

   $ 2,607      $ 12,956      $ (12,332   $ 3,231   
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per common share:

        

Basic

        

Net income (loss) per share

   $ 0.04          $ 0.04   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

        

Net income (loss) per share

   $ 0.04          $ 0.04   
  

 

 

   

 

 

   

 

 

   

 

 

 

Weighted average number of common shares:

        

Basic

     62,834            62,834   
  

 

 

   

 

 

   

 

 

   

 

 

 

Diluted

     63,029            63,029   
  

 

 

   

 

 

   

 

 

   

 

 

 


1. Basis of Presentation

On June 19, 2013, PetroQuest Energy, L.L.C., a wholly-owned subsidiary of PetroQuest Energy, Inc. (“PetroQuest” or the “Company”), entered into a purchase and sale agreement with each of Hall-Houston Exploration II, L.P., Hall-Houston Exploration III, L.P., Hall-Houston Exploration IV, L.P., and GOM-H Exploration, LLC (collectively, the “Sellers”) to acquire certain producing oil and gas assets (the “Acquired Properties”) located in the shallow waters of the Gulf of Mexico (collectively, the “Acquisition”) for an aggregate cash purchase price of approximately $192.6 million (based on an effective date for the acquisitions of January 1, 2013). The Company intends to finance the Acquisition with the net proceeds from the proposed issuance of $200 million in aggregate principal amount of 10% Senior Notes due 2017 (the “New Notes”). The New Notes are expected to have terms that, subject to certain exceptions, are substantially identical to the Company’s $150 million aggregate principal amount of existing 10% Senior Notes due 2017. The Company expects the Acquisition to close in July 2013, subject to customary closing conditions.

The accompanying unaudited consolidated pro forma financial statements present the consolidated financial statements of PetroQuest assuming the Acquisition, the issuance of the New Notes and the obtaining of the bridge commitment referred to above as of March 31, 2013 for purposes of the pro forma consolidated balance sheet as of March 31, 2013, and assuming such transactions occurred as of January 1, 2012 for purposes of the pro forma consolidated statements of operations for the year ended December 31, 2012 and three months ended March 31, 2013.

The unaudited consolidated pro forma financial statements are presented for illustrative purposes only and do not purport to represent what the Company’s financial position or results of operations would have been if the Acquisition and the issuance of the New Notes had occurred as presented, or to project the Company’s financial position or results of operations for any future periods. The pro forma adjustments are based on available information and certain assumptions that management believes are reasonable. The pro forma adjustments are directly attributable to the Acquisition and the issuance of the New Notes and are expected to have a continuing impact on the Company’s results of operations. In the opinion of management, all adjustments necessary to present fairly the unaudited consolidated pro forma financial statements have been made.

2. Preliminary Purchase Accounting

The Company currently estimates that the Acquisition will close on July 3, 2013, for an estimated final adjusted purchase price of approximately $192.6 million, subject to customary closing conditions. The Acquisition will be accounted for using the purchase method of accounting. Accordingly, the assets acquired and liabilities assumed are presented based on their estimated acquisition date fair values. The purchase price allocation below is preliminary and based on management’s best estimates as of the date of this Current Report on Form 8-K. The preliminary purchase price allocation is subject to change based on numerous factors, including the final adjusted purchase price and the final estimated fair value of the assets acquired and liabilities assumed. Any such adjustments to the preliminary estimates of fair value could be material.

The following table summarizes the estimated acquisition date fair values of the net assets to be acquired in the Acquisition (in thousands):

 

Oil and gas properties

   $ 189,603   

Unevaluated oil and gas properties

     19,036   

Asset retirement obligations

     (16,049
  

 

 

 

Net assets to be acquired

   $ 192,590   
  

 

 

 

3. Pro Forma Adjustments

Pro Forma Consolidated Balance Sheet as of March 31, 2013

(a) To record the estimated fair value of the assets acquired and the liabilities assumed in the Acquisition.

(b) To record the issuance of the New Notes at an assumed premium of 3% and the related deferred financing costs.

(c) To record the portion of the net proceeds from the issuance of the New Notes with respect to interest that would have accrued from March 1, 2013 through the assumed issuance date of July 3, 2013 (“pre-issuance accrued interest”). Pre-issuance accrued interest will be included in the accrued interest to be paid on the New Notes on the first interest payment date after the issuance of the New Notes.

(d) To record $2.6 million of financing fees related to the senior unsecured bridge loans.

(e) To record the net cash impact of the above pro forma adjustments, including $6.8 million of pre-issuance accrued interest on the New Notes that will be repaid to holders of New Notes on September 1, 2013.


Pro Forma Statement of Operations for the year ended December 31, 2012

(f) To record the historical revenues and direct operating expenses related to the Acquired Properties.

(g) To record depreciation, depletion, and amortization and accretion of asset retirement obligation related to the Acquired Properties.

(h) To record interest expense related to the New Notes including amortization of the premium and related deferred financing costs. The interest expense is net of $1.5 million of estimated interest costs capitalized to unevaluated oil and gas properties.

(i) To record $2.6 million of financing fees associated with the senior unsecured bridge loans.

(j) The above pro forma adjustments have no impact on income tax expense (benefit) as a result of the Company’s full valuation allowance with respect to its net deferred tax asset.

Pro Forma Statement of Operations for the three months ended March 31, 2013

(k) To record the historical revenues and direct operating expenses related to the Acquired Properties.

(l) To record depreciation, depletion, and amortization and accretion of asset retirement obligation related to the Acquired Properties.

(m) To record interest expense related to the New Notes including amortization of the premium and related deferred financing costs. The interest expense is net of $0.5 million of estimated interest costs capitalized to unevaluated oil and gas properties.

(n) The above pro forma adjustments have no impact on income tax expense (benefit) as a result of the Company’s full valuation allowance with respect to its net deferred tax asset.


The following table sets forth unaudited pro forma information with respect to the Company’s estimated proved reserves, including changes therein, and proved developed and proved undeveloped reserves for the year ended December 31, 2012, giving effect to the Acquisition as if it had occurred on January 1, 2012. The estimates of reserves attributable to the Acquisition may include development plans for those properties which are different from those that the Company will ultimately implement. Reserve estimates are inherently imprecise, require extensive judgments of reservoir engineering data and are generally less precise than estimates made in connection with financial disclosures.

 

     Oil
in
MBbls
    NGL
in
MMcfe
     Natural Gas
in
MMcf
    MMcfe  
     PetroQuest     Acquired
Properties
(1)
    PetroQuest     Acquired
Properties
(1)
     PetroQuest     Acquired
Properties
    Pro Forma  

Proved reserves as of December 31, 2011

     1,395        2,365        15,112           241,926        26,930        306,527   

Revisions of previous estimates

     215        (248     (959        (52,076     2,427        (50,802

Extensions, discoveries and other additions

     647        358        14,572           46,390        418        67,410   

Sale of reserves in place

     (81     —          —             (15,806     —          (16,292

Production

     (521     (237     (3,365        (27,466     (5,968     (41,347
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Proved reserves as of December 31, 2012

     1,655        2,238        25,360        —           192,968        23,807        265,496   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Proved developed reserves

     1,225        1,876        20,610        —           140,307        23,385        202,909   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

Proved undeveloped reserves

     430        362        4,750        —           52,661        422        62,587   
  

 

 

   

 

 

   

 

 

   

 

 

    

 

 

   

 

 

   

 

 

 

 

(1) Proved reserves related to NGL volumes for the Acquired Properties are included in oil volumes

The following tables (amounts in thousands) present the unaudited pro forma standardized measure of future net cash flows related to proved oil and gas reserves together with changes therein, as defined by ASC Topic 932, for the year ended December 31, 2012, giving effect to the Acquisition as if it had occurred on January 1, 2012. Future production and development costs are based on current costs with no escalations. Estimated future cash flows have been discounted to their present values based on a 10% annual discount rate. We have assumed the federal tax rate of 35% on the Acquired Properties as all but one of the properties is in federal waters. The disclosures below do not purport to present the fair market value of the Company’s oil and gas reserves. An estimate of the fair market value would also take into account, among other things, the recovery of reserves in excess of proved reserves, anticipated future changes in prices and costs, a discount factor more representative of the time value of money, and risks inherent in reserve estimates.

Standardized Measure

 

       Year ended December 31, 2012  
       PetroQuest        Acquired
Properties
       Pro Forma  

Future cash flows

     $ 748,914         $ 294,824         $ 1,043,738   

Future production costs

       (220,750        (40,918        (261,668

Future development costs

       (121,346        (22,771        (144,117

Future income taxes

       (10,205        (80,897        (91,102
    

 

 

      

 

 

      

 

 

 

Future net cash flows

       396,613           150,238           546,851   

10% annual discount

       (164,218        (23,639        (187,857
    

 

 

      

 

 

      

 

 

 

Standardized measure of discounted future net cash flows

     $ 232,395         $ 126,599         $ 358,994   
    

 

 

      

 

 

      

 

 

 


The following table presents unaudited pro forma changes in the standardized measure of discounted future net cash flows for the year ended December 31, 2012 relating to proved oil and natural gas reserves of the Company and the Acquired Properties.

Changes in Standardized Measure

 

     Year Ended December 31, 2012  
     PetroQuest     Acquired
Properties
    Pro Forma  

Standardized measure at beginning of year

   $ 303,881      $ 147,455      $ 451,336   

Sales and transfers of oil and gas produced, net of production costs

     (92,562     (37,603     (130,165

Changes in price, net of future production costs

     (138,842     (55,252     (194,094

Extensions and discoveries, net of future production and development costs

     104,066        26,955        131,021   

Changes in estimated future development costs, net of development costs incurred during this period

     69,499        19,843        89,342   

Revisions of quantity estimates

     (56,352     4,657        (51,695

Accretion of discount

     34,137        22,685        56,822   

Net change in income taxes

     30,617        11,230        41,847   

Purchase of reserves in place

     —          —          —     

Sale of reserves in place

     (8,186     —          (8,186

Changes in production rates (timing) and other

     (13,863     (13,371     (27,234
  

 

 

   

 

 

   

 

 

 

Net increase (decrease) in standardized measure

     (71,486     (20,856     (92,342
  

 

 

   

 

 

   

 

 

 

Standardized measure at end of year

   $ 232,395      $ 126,599      $ 358,994   
  

 

 

   

 

 

   

 

 

 

The historical twelve-month average prices of oil, gas and natural gas liquids used in determining standardized measure as of December 31, 2012, were:

 

     PetroQuest      Acquired
Properties
 

Oil, $/Bbl

   $ 102.81       $ 106.88   

Ngls, $/Mcfe

     6.07         —     

Natural Gas, $/Mcf

     2.20         2.72