STONE ENERGY CORPORATION |
(Exact Name of Registrant as Specified in Charter) |
Delaware | 1-12074 | 72-1235413 | ||||
(State or Other Jurisdiction of Incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
625 E. Kaliste Saloom Road Lafayette, Louisiana | 70508 |
(Address of Principal Executive Offices) | (Zip Code) |
Registrant’s telephone number, including area code: (337) 237-0410 |
[ ] | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
[ ] | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
[ ] | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
[ ] | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e 4(c)) |
99.1 | Unaudited pro forma consolidated financial statements of Stone Energy Corporation as of December 31, 2016 and for the twelve months ended December 31, 2016 |
Date: March 3, 2017 | By: | /s/ Lisa S. Jaubert | ||
Lisa S. Jaubert Senior Vice President, General Counsel and Secretary |
Exhibit Number | Description |
99.1 | Unaudited pro forma consolidated financial statements of Stone Energy Corporation as of December 31, 2016 and for the twelve months ended December 31, 2016 |
Assets | Historical | Pro Forma Adjustments | Pro Forma | ||||||||
Current assets: | |||||||||||
Cash and cash equivalents | $ | 190,581 | $ | 515,384 | (a) | $ | 705,965 | ||||
Accounts receivable | 48,464 | 48,464 | |||||||||
Current income tax receivable | 26,086 | 26,086 | |||||||||
Other current assets | 10,151 | 10,151 | |||||||||
Total current assets | 275,282 | 515,384 | 790,666 | ||||||||
Oil and gas properties, full cost method of accounting: | |||||||||||
Proved, net | 437,794 | (178,153 | ) | (b) | 259,641 | ||||||
Unevaluated | 373,720 | (125,915 | ) | (b) | 247,805 | ||||||
Other property and equipment, net | 26,213 | 26,213 | |||||||||
Other assets, net | 26,474 | 26,474 | |||||||||
Total assets | $ | 1,139,483 | $ | 211,316 | $ | 1,350,799 | |||||
Liabilities and Stockholders’ Equity | |||||||||||
Current liabilities: | |||||||||||
Accounts payable to vendors | $ | 19,981 | $ | 19,981 | |||||||
Undistributed oil and gas proceeds | 15,073 | 15,073 | |||||||||
Accrued interest | 809 | 809 | |||||||||
Asset retirement obligations | 88,000 | 88,000 | |||||||||
Current portion of long-term debt | 408 | 408 | |||||||||
Other current liabilities | 18,602 | 18,602 | |||||||||
Total current liabilities | 142,873 | — | 142,873 | ||||||||
Long-term debt | 352,376 | 352,376 | |||||||||
Asset retirement obligations | 154,019 | (8,410 | ) | (c) | 145,609 | ||||||
Other long-term liabilities | 17,315 | 17,315 | |||||||||
Total liabilities not subject to compromise | 666,583 | (8,410 | ) | 658,173 | |||||||
Liabilities subject to compromise | 1,110,182 | 1,110,182 | |||||||||
Total liabilities | 1,776,765 | (8,410 | ) | 1,768,355 | |||||||
Stockholders’ equity: | |||||||||||
Common stock | 56 | 56 | |||||||||
Treasury stock | (860 | ) | (860 | ) | |||||||
Additional paid-in capital | 1,659,731 | 1,659,731 | |||||||||
Accumulated deficit | (2,296,209 | ) | 219,726 | (d) | (2,076,483 | ) | |||||
Total stockholders’ equity | (637,282 | ) | 219,726 | (417,556 | ) | ||||||
Total liabilities and stockholders’ equity | $ | 1,139,483 | $ | 211,316 | $ | 1,350,799 | |||||
Historical | Pro Forma Adjustments | Pro Forma | |||||||||
Operating revenue: | |||||||||||
Oil production | $ | 281,246 | $ | (9,268 | ) | (a) | $ | 271,978 | |||
Natural gas production | 64,601 | (25,276 | ) | (a) | 39,325 | ||||||
Natural gas liquids production | 28,888 | (22,142 | ) | (a) | 6,746 | ||||||
Other operational income | 2,657 | (1,593 | ) | (a) | 1,064 | ||||||
Total operating revenue | 377,392 | (58,279 | ) | 319,113 | |||||||
Operating expenses: | |||||||||||
Lease operating expenses | 79,650 | (11,644 | ) | (a) | 68,006 | ||||||
Transportation, processing and gathering expenses | 27,760 | (28,089 | ) | (a) | (329 | ) | |||||
Production taxes | 3,148 | (2,387 | ) | (a) | 761 | ||||||
Depreciation, depletion and amortization | 220,079 | (53,841 | ) | (c) | 166,238 | ||||||
Write-down of oil and gas properties | 357,431 | (325,835 | ) | (c) | 31,596 | ||||||
Accretion expense | 40,229 | (232 | ) | (b) | 39,997 | ||||||
Salaries, general and administrative expenses | 58,928 | 58,928 | |||||||||
Incentive compensation expense | 13,475 | 13,475 | |||||||||
Restructuring fees | 29,597 | 29,597 | |||||||||
Other operational expenses | 55,453 | 55,453 | |||||||||
Derivative expense, net | 810 | 810 | |||||||||
Total operating expenses | 886,560 | (422,028 | ) | 464,532 | |||||||
Loss from operations | (509,168 | ) | 363,749 | (145,419 | ) | ||||||
Other (income) expenses: | |||||||||||
Interest expense | 64,458 | 64,458 | |||||||||
Interest income | (550 | ) | (550 | ) | |||||||
Other income | (1,439 | ) | (1,439 | ) | |||||||
Other expense | 596 | 596 | |||||||||
Reorganization items | 10,947 | 10,947 | |||||||||
Total other expenses | 74,012 | — | 74,012 | ||||||||
Loss before income taxes | (583,180 | ) | 363,749 | (219,431 | ) | ||||||
Provision (benefit) for income taxes: | |||||||||||
Current | (5,674 | ) | (5,674 | ) | |||||||
Deferred | 13,080 | 13,080 | |||||||||
Total income taxes | 7,406 | — | 7,406 | ||||||||
Net loss | $ | (590,586 | ) | $ | 363,749 | $ | (226,837 | ) | |||
Basic loss per share | $ | (105.63 | ) | $ | (40.57 | ) | |||||
Diluted loss per share | $ | (105.63 | ) | $ | (40.57 | ) | |||||
Average shares outstanding | 5,591 | 5,591 | |||||||||
Average shares outstanding assuming dilution | 5,591 | 5,591 |
(a) | Adjustment for net cash proceeds of approximately $515.4 million, which represents the gross sales price of $527.0 million, less purchase price adjustments of $4.5 million and estimated transaction costs of $7.1 million. |
(b) | Adjustment to eliminate the net carrying value allocated to the Properties. |
(c) | Adjustment to eliminate the asset retirement obligations associated with the Properties. |
(d) | Adjustment to record the estimated gain on the sale of the Properties as follows: |
(in thousands) | ||||
Gross proceeds | $527,000 | |||
Add: Transfer of asset retirement obligations | 8,410 | |||
Less: Purchase price adjustments | (4,529 | ) | ||
Transaction costs | (7,087 | ) | ||
Carrying value of properties sold | (304,068 | ) | ||
Gain on sale | $219,726 |
(a) | Adjustment to revenue and direct operating expenses associated with the Properties. The pro forma remaining net credit in transportation, processing and gathering expenses includes a $7.9 million recoupment of prior period expenses against Federal royalties. |
(b) | Adjustment to eliminate accretion expense attributable to asset retirement obligations associated with the Properties. |
(c) | Adjustment to depreciation, depletion and amortization expense and write-down of oil and gas properties to reflect the sale of the Properties. |