Callon Petroleum Company
Unaudited Pro Forma Condensed Combined Financial Information
The following unaudited pro forma condensed combined financial information is derived from the historical consolidated financial statements of Callon Petroleum Company (“Callon” or the “Company”), Primexx Resource Development, LLC (“Primexx”) and BPP Acquisition, LLC (“BPP”) and has been adjusted to reflect the following:
•Callon’s acquisition of Primexx’s assets consisting of certain producing oil and gas properties, undeveloped acreage and associated infrastructure assets in the Delaware Basin (the “Primexx Acquisition”) for consideration of approximately $342.3 million in cash and 6.42 million shares of the Company’s common stock (the “Primexx Stock Consideration”), subject to post-closing adjustments.
•Callon’s acquisition of BPP’s assets consisting of certain producing oil and gas properties, undeveloped acreage and associated infrastructure assets in the Delaware Basin (the “BPP Acquisition”) for consideration of approximately $102.6 million in cash and 2.42 million shares of the Company’s common stock (the “BPP Stock Consideration”), subject to post-closing adjustments.
•Callon’s acquisition of additional interest in the assets described above from certain interest owners exercising their option to sell their interests (together with the Primexx Acquisition and the BPP Acquisition, the “Acquisitions”) for consideration structured similar to the Primexx Acquisition and BPP Acquisition totaling approximately $19.8 million in cash and 0.34 million shares of the Company’s common stock, subject to post-closing adjustments.
•Borrowings of approximately $464.7 million under the Company’s senior secured revolving credit facility which were used to fund the Acquisitions (the “Borrowing”).
Certain of Primexx’s and BPP’s historical amounts have been reclassified to conform to the financial statement presentation of Callon. Additionally, the adjustments columns in the unaudited pro forma condensed combined financial statements below include adjustments and eliminations made to Primexx’s and BPP’s historical financial information to reflect certain assets and liabilities retained by Primexx and BPP, respectively, as well as for intercompany eliminations necessary to combine Primexx and BPP as they have shareholders and management in common. The unaudited pro forma condensed combined balance sheet as of September 30, 2021 gives effect to the Acquisitions and Borrowing as if they had occurred on September 30, 2021. The unaudited pro forma condensed combined statements of operations for the year ended December 31, 2020 and the nine months ended September 30, 2021 both give effect to the Acquisitions and Borrowing as if they had occurred on January 1, 2020.
For income tax purposes, the Acquisitions will be treated as an asset purchase such that the tax bases in the assets and liabilities will generally reflect the allocated fair value at closing. Therefore, the Company does not anticipate a material tax consequence for deferred income taxes related to the Acquisitions. Additionally, Callon has not reflected any estimated tax impact related to the Acquisitions or Borrowing in the accompanying unaudited pro forma condensed combined statements of operations for the nine months ended September 30, 2021 or for the year ended December 31, 2020 because it does not anticipate the impact to be material due to the Company’s net operating loss carryforwards. The Company’s effective tax rate is not meaningful and is expected to remain as such due to the valuation allowance recorded against the Company’s net deferred tax assets.
The following unaudited pro forma condensed combined financial information should be read in conjunction with Callon’s consolidated financial statements and the related notes thereto, which are included in Callon’s Annual Report on Form 10-K for the year ended December 31, 2020 and its Quarterly Report on Form 10-Q for the nine months ended September 30, 2021, and Primexx’s and BPP’s consolidated financial statements and the related notes thereto, which are included elsewhere in this filing.
Callon Petroleum Company
Unaudited Pro Forma Condensed Combined Balance Sheet
As of September 30, 2021
(In thousands)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Historical | | Transaction Accounting Adjustments |
| Callon - As Reported | | Primexx - As Reported | | BPP - As Reported | | Elimination Adjustments | | Acquisitions and Borrowing | | Pro Forma Combined |
| | | | | | | (a) | | | | |
ASSETS | | | | | | | | | | | |
Current assets: | | | | | | | | | | | |
Cash and cash equivalents | $3,699 | | | $11,724 | | | $18,219 | | | ($29,943) | | | $7,981 | | (c) | $11,680 | |
Accounts receivable, net | 216,116 | | | 40,654 | | | 14,962 | | | (55,616) | | | | | 216,116 | |
Fair value of derivatives | 18,605 | | | 1,712 | | | 562 | | | (2,274) | | | | | 18,605 | |
Other current assets | 30,110 | | | 1,442 | | | 100 | | | (1,542) | | | 2,232 | | (c) | 32,342 | |
Total current assets | 268,530 | | | 55,532 | | | 33,843 | | | (89,375) | | | 10,213 | | | 278,743 | |
Oil and natural gas properties, full cost accounting method: | | | | | | | | | | | |
Evaluated properties, net | 2,565,601 | | | 361,000 | | | 108,505 | | | (469,505) | | | 623,389 | | (c) | 3,188,990 | |
Unevaluated properties | 1,712,428 | | | — | | | — | | | | | 312,700 | | (c) | 2,025,128 | |
Total oil and natural gas properties, net | 4,278,029 | | | 361,000 | | | 108,505 | | | (469,505) | | | 936,089 | | | 5,214,118 | |
Other property and equipment, net | 30,591 | | | 83,510 | | | — | | | (83,510) | | (b) | | | 30,591 | |
Fair value of derivatives | — | | | 6,161 | | | 1,549 | | | (7,710) | | | | | — | |
Deferred financing costs | 19,274 | | | — | | | — | | | | | | | 19,274 | |
Loan origination cost, net | — | | | 1,870 | | | 200 | | | (2,070) | | | | | — | |
Investment in SFS | — | | | — | | | 21,000 | | | (21,000) | | | | | — | |
Other assets, net | 89,992 | | | 1,136 | | | — | | | (1,136) | | | | | 89,992 | |
Total assets | $4,686,416 | | | $509,209 | | | $165,097 | | | ($674,306) | | | $946,302 | | | $5,632,718 | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | |
Accounts payable and accrued liabilities | $442,053 | | | $54,777 | | | $15,554 | | | ($70,331) | | | $13,658 | | (c) | $455,711 | |
Fair value of derivatives | 324,682 | | | 39,477 | | | 12,799 | | | (52,276) | | | | | 324,682 | |
Current portion of deferred revenue | — | | | 2,797 | | | — | | | (2,797) | | | | | — | |
Current portion of long-term debt, net | — | | | 129,999 | | | — | | | (129,999) | | | | | — | |
Other current liabilities | 61,641 | | | 40,632 | | | 61 | | | (40,693) | | | 28,117 | | (c) | 89,758 | |
Total current liabilities | 828,376 | | | 267,682 | | | 28,414 | | | (296,096) | | | 41,775 | | | 870,151 | |
Long-term debt | 2,809,610 | | | 296,889 | | | 81,300 | | | (378,189) | | | 464,678 | | (d) | 3,274,288 | |
Deferred revenue | — | | | 22,531 | | | — | | | (22,531) | | | | | — | |
Asset retirement obligations | 58,703 | | | 5,327 | | | 763 | | | (6,090) | | | 1,870 | | (c) | 60,573 | |
Fair value of derivatives | 15,250 | | | 29,707 | | | 8,578 | | | (38,285) | | | | | 15,250 | |
Deferred tax liability | — | | | 46 | | | — | | | (46) | | | | | — | |
Other long-term liabilities | 41,448 | | | 308 | | | — | | | (308) | | | 9,426 | | (c) | 50,874 | |
Total liabilities | 3,753,387 | | | 622,490 | | | 119,055 | | | (741,545) | | | 517,749 | | | 4,271,136 | |
Commitments and contingencies | | | | | | | | | | | |
Redeemable Series B preferred units, net | — | | | 575,325 | | | — | | | (575,325) | | | | | — | |
Stockholders’ equity: | | | | | | | | | | | |
Common stock | 463 | | | — | | | — | | | | | 92 | | (e) | 555 | |
Capital in excess of par value | 3,365,121 | | | — | | | — | | | | | 428,461 | | (e) | 3,793,582 | |
Members’ equity | — | | | — | | | 46,042 | | | (46,042) | | | | | — | |
Partners’ equity (deficit) | — | | | (709,606) | | | — | | | 709,606 | | | | | — | |
Noncontrolling interest | — | | | 21,000 | | | — | | | (21,000) | | | | | — | |
Accumulated deficit | (2,432,555) | | | — | | | — | | | — | | | | | (2,432,555) | |
Total stockholders’ equity | 933,029 | | | (688,606) | | | 46,042 | | | 642,564 | | | 428,553 | | | 1,361,582 | |
Total liabilities and stockholders’ equity | $4,686,416 | | | $509,209 | | | $165,097 | | | ($674,306) | | | $946,302 | | | $5,632,718 | |
Callon Petroleum Company
Unaudited Pro Forma Condensed Combined Statement of Operations
For the Nine Months Ended September 30, 2021
(In thousands, except per share amounts)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Historical | | Transaction Accounting Adjustments |
| Callon - As Reported | | Primexx - As Reported | | BPP - As Reported | | Reclassification & Elimination Adjustments | | Acquisitions and Borrowing | | Pro Forma Combined |
| | | | | | | (a) | | | | |
Operating Revenues: | | | | | | | | | | | |
Oil | $1,009,780 | | | $154,309 | | | $49,870 | | | | | | | $1,213,959 | |
Natural gas | 84,819 | | | 28,858 | | | 7,565 | | | 1,380 | | | | | 122,622 | |
Natural gas liquids | 124,079 | | | — | | | — | | | | | | | 124,079 | |
Sales of purchased oil and gas | 134,164 | | | — | | | — | | | | | | | 134,164 | |
Field service revenue | — | | | 9,985 | | | — | | | (9,985) | | (b) | | | — | |
Total operating revenues | 1,352,842 | | | 193,152 | | | 57,435 | | | (8,605) | | | — | | | 1,594,824 | |
| | | | | | | | | | | |
Operating Expenses: | | | | | | | | | | | |
Lease operating | 129,619 | | | 42,830 | | | 14,545 | | | 1,283 | | (b) | | | 188,277 | |
Production and ad valorem taxes | 66,467 | | | 8,642 | | | 2,760 | | | 2,284 | | (b) | | | 80,153 | |
Gathering, transportation and processing | 58,887 | | | 739 | | | — | | | | | | | 59,626 | |
Field service expenses | — | | | 9,474 | | | — | | | (9,474) | | (b) | | | — | |
Cost of purchased oil and gas | 139,558 | | | — | | | — | | | | | | | 139,558 | |
Depreciation, depletion and amortization | 244,005 | | | 51,073 | | | 12,040 | | | | | (8,966) | | (c) | 298,152 | |
General and administrative | 37,367 | | | 3,964 | | | 2,116 | | | | | | | 43,447 | |
Impairment of evaluated oil and gas properties | — | | | — | | | — | | | | | | | — | |
Merger, integration and transaction | 3,018 | | | — | | | — | | | | | | | 3,018 | |
Other operating | 3,366 | | | — | | | — | | | | | | | 3,366 | |
Total operating expenses | 682,287 | | | 116,722 | | | 31,461 | | | (5,907) | | | (8,966) | | | 815,597 | |
Income (Loss) From Operations | 670,555 | | | 76,430 | | | 25,974 | | | (2,698) | | | 8,966 | | | 779,227 | |
| | | | | | | | | | | |
Other (Income) Expenses: | | | | | | | | | | | |
Interest expense, net of capitalized amounts | 76,786 | | | 27,346 | | | 6,582 | | | (33,928) | | | (1,016) | | (d) | 75,770 | |
Loss on derivative contracts | 512,155 | | | 101,218 | | | 34,751 | | | (135,969) | | | | | 512,155 | |
Gain on extinguishment of debt | (2,420) | | | — | | | — | | | | | | | (2,420) | |
Equity in earnings of SFS | — | | | — | | | (4,485) | | | 4,485 | | | | | — | |
Other (income) expense | 3,217 | | | (2,174) | | | (39) | | | 2,213 | | | | | 3,217 | |
Total other (income) expense | 589,738 | | | 126,390 | | | 36,809 | | | (163,199) | | | (1,016) | | | 588,722 | |
| | | | | | | | | | | |
Income (Loss) Before Income Taxes | 80,817 | | | (49,960) | | | (10,835) | | | 160,501 | | | 9,982 | | | 190,505 | |
Income tax expense | (1,017) | | | (40) | | | — | | | | | | | (1,057) | |
Net Income (Loss) | $79,800 | | | ($50,000) | | | ($10,835) | | | $160,501 | | | $9,982 | | | $189,448 | |
Net loss attributable to noncontrolling interest | — | | | (4,485) | | | — | | | 4,485 | | | | | — | |
Series B preferred unit distribution | — | | | (55,705) | | | — | | | 55,705 | | | | | — | |
Income (Loss) Available to Stockholders | $79,800 | | | ($110,190) | | | ($10,835) | | | $220,691 | | | $9,982 | | | $189,448 | |
| | | | | | | | | | | |
Net Income (Loss) Per Common Share: | | | | | | | | | | | |
Basic | $1.77 | | | | | | | | | | | $3.49 | |
Diluted | $1.69 | | | | | | | | | | | $3.36 | |
| | | | | | | | | | | |
Weighted Average Common Shares Outstanding: | | | | | | | | | | | |
Basic | 45,063 | | | | | | | | | 9,181 | | (e) | 54,244 | |
Diluted | 47,119 | | | | | | | | | 9,181 | | (e) | 56,300 | |
Callon Petroleum Company
Unaudited Pro Forma Condensed Combined Statement of Operations
For the Year Ended December 31, 2020
(In thousands, except per share amounts)
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Historical | | Transaction Accounting Adjustments |
| Callon - As Reported | | Primexx - As Reported | | BPP - As Reported | | Reclassification & Elimination Adjustments | | Acquisitions and Borrowing | | Pro Forma Combined |
| | | | | | | (a) | | | | |
Operating Revenues: | | | | | | | | | | | |
Oil | $850,667 | | | $139,776 | | | $42,544 | | | | | | | $1,032,987 | |
Natural gas | 51,866 | | | 10,627 | | | 1,128 | | | 1,513 | | | | | 65,134 | |
Natural gas liquids | 81,295 | | | — | | | — | | | | | | | 81,295 | |
Sales of purchased oil and gas | 49,319 | | | — | | | — | | | | | | | 49,319 | |
Field service revenue | — | | | 8,450 | | | — | | | (8,450) | | (b) | | | — | |
Total operating revenues | 1,033,147 | | | 158,853 | | | 43,672 | | | (6,937) | | | — | | | 1,228,735 | |
| | | | | | | | | | | |
Operating Expenses: | | | | | | | | | | | |
Lease operating | 194,101 | | | 46,808 | | | 14,042 | | | 4,010 | | (b) | | | 258,961 | |
Production and ad valorem taxes | 62,638 | | | 6,994 | | | 2,126 | | | 4,207 | | (b) | | | 75,965 | |
Gathering, transportation and processing | 77,309 | | | 1,868 | | | — | | | | | | | 79,177 | |
Field service expenses | — | | | 11,677 | | | — | | | (11,677) | | (b) | | | — | |
Cost of purchased oil and gas | 51,766 | | | — | | | — | | | | | | | 51,766 | |
Depreciation, depletion and amortization | 480,631 | | | 106,047 | | | 28,660 | | | | | (47,376) | | (c) | 567,962 | |
General and administrative | 37,187 | | | 7,477 | | | 3,273 | | | | | | | 47,937 | |
Impairment of evaluated oil and gas properties | 2,547,241 | | | 457,502 | | | 163,223 | | | | | | | 3,167,966 | |
Merger, integration and transaction | 28,482 | | | — | | | — | | | | | | | 28,482 | |
Other operating | 10,644 | | | — | | | — | | | | | | | 10,644 | |
Total operating expenses | 3,489,999 | | | 638,373 | | | 211,324 | | | (3,460) | | | (47,376) | | | 4,288,860 | |
Income (Loss) From Operations | (2,456,852) | | | (479,520) | | | (167,652) | | | (3,477) | | | 47,376 | | | (3,060,125) | |
| | | | | | | | | | | |
Other (Income) Expenses: | | | | | | | | | | | |
Interest expense, net of capitalized amounts | 94,329 | | | 40,138 | | | 7,980 | | | (48,118) | | | (50) | | (d) | 94,279 | |
(Gain) loss on derivative contracts | 27,773 | | | (93,256) | | | (34,279) | | | 127,535 | | | | | 27,773 | |
(Gain) loss on extinguishment of debt | (170,370) | | | — | | | — | | | | | | | (170,370) | |
Equity in (earnings) loss of SFS | — | | | — | | | 550 | | | (550) | | | | | — | |
Other (income) expense | 2,983 | | | (2,882) | | | — | | | 2,882 | | | | | 2,983 | |
Total other (income) expense | (45,285) | | | (56,000) | | | (25,749) | | | 81,749 | | | (50) | | | (45,335) | |
| | | | | | | | | | | |
Income (Loss) Before Income Taxes | (2,411,567) | | | (423,520) | | | (141,903) | | | (85,226) | | | 47,426 | | | (3,014,790) | |
Income tax benefit (expense) | (122,054) | | | 6 | | | — | | | | | | | (122,048) | |
Net Income (Loss) | ($2,533,621) | | | ($423,514) | | | ($141,903) | | | ($85,226) | | | $47,426 | | | ($3,136,838) | |
Net gain (loss) attributable to noncontrolling interest | — | | | 550 | | | — | | | (550) | | | | | — | |
Series B preferred unit distribution | — | | | (66,148) | | | — | | | 66,148 | | | | | — | |
Income (Loss) Available to Stockholders | ($2,533,621) | | | ($489,112) | | | ($141,903) | | | ($19,628) | | | $47,426 | | | ($3,136,838) | |
| | | | | | | | | | | |
Net Income (Loss) Per Common Share: | | | | | | | | | | | |
Basic | ($63.79) | | | | | | | | | | | ($64.15) | |
Diluted | ($63.79) | | | | | | | | | | | ($64.15) | |
| | | | | | | | | | | |
Weighted Average Common Shares Outstanding: | | | | | | | | | | | |
Basic | 39,718 | | | | | | | | | 9,181 | | (e) | 48,899 | |
Diluted | 39,718 | | | | | | | | | 9,181 | | (e) | 48,899 | |
Notes to the Unaudited Pro Forma Consolidated Financial Statements
Note 1 - Basis of Presentation
On October 1, 2021, Callon and Callon Petroleum Operating Company, Callon’s wholly owned subsidiary, completed its acquisition of certain producing oil and gas properties, undeveloped acreage and associated infrastructure assets in the Delaware Basin for total consideration of $464.7 million in cash and 9.18 million shares of the Company’s common stock, subject to post-closing adjustments.
The historical consolidated financial statements have been adjusted in the unaudited pro forma condensed combined financial statements to give effect to pro forma adjustments that are directly attributable to the Acquisitions and Borrowing. The preparation of the unaudited pro forma condensed combined financial statements is in accordance with accounting principles generally accepted in the United States of America. These principles require the use of estimates that affect the reported amounts of revenues and expenses. Actual results could differ from those estimates. The unaudited pro forma condensed combined financial statements are presented for illustrative purposes only to reflect the Acquisitions and Borrowing and do not purport to represent the Company's financial position or what the actual results of operations would have been had the transaction occurred on the respective dates assumed, nor is it necessarily indicative of the Company's future operating results. However, the pro forma adjustments reflected in the unaudited pro forma condensed combined financial statements reflect estimates and assumptions that the Company's management believes to be reasonable. In the opinion of management, all adjustments necessary to present fairly the unaudited pro forma condensed combined financial statements have been made.
Note 2 - Unaudited Pro Forma Condensed Combined Balance Sheet
Adjustments to the Unaudited Pro Forma Condensed Combined Balance Sheet as of September 30, 2021
Reclassification & Elimination Adjustments
The following adjustments have been made to the accompanying unaudited pro forma condensed combined balance sheet as of September 30, 2021 to reclassify certain of Primexx’s and BPP’s historical amounts to conform to the historical presentation of Callon and to eliminate certain assets and liabilities retained by Primexx and BPP:
a)Represents the elimination of Primexx and BPP balances. See “Acquisitions and Borrowing Adjustments” below for discussion of the assets acquired and liabilities assumed in the Acquisitions.
b)Reflects the elimination of other property and equipment, net associated with Saragosa Field Services (“SFS”) as the Company has incorporated those assets into its oil and natural gas properties, net. Upon closing of the Primexx Acquisition and BPP Acquisition, the Company dissolved the SFS entity.
Acquisitions and Borrowing Adjustments
The following adjustments have been made to the accompanying unaudited pro forma condensed combined balance sheet as of September 30, 2021 to reflect the Acquisitions and Borrowing:
c)The Acquisitions will be accounted for as a single transaction because they were entered into at the same time and in contemplation of one another and form a single transaction designed to achieve an overall economic effect. The Acquisitions will be accounted for as a business combination whereby the purchase price is allocated to assets acquired and liabilities assumed based on their estimated acquisition date fair values based on information available at that time. While the Company’s valuation procedures are currently in process, it is using a combination of a discounted cash flow model and market data in determining the fair value of the oil and gas properties. Significant inputs into the calculation include future commodity prices, estimated volumes of oil and gas reserves, expectations for timing and amount of future development and operating costs, future plugging and abandonment costs and a risk adjusted discount rate. The current preliminary purchase price allocation is based on a preliminary discounted cash flow analysis. The purchase price allocation for the Acquisitions is subject to change based on the Company’s finalization of its valuation procedures as well as purchase price adjustments, which will primarily relate to the revenues, operating expenses and capital expenditures from the effective date to the closing date. The preliminary allocation of the purchase price as of the acquisition date is presented below:
| | | | | | | | |
| | Purchase Price Allocation |
| | (In thousands) |
Assets | | |
Current assets | | $10,213 | |
Oil and natural gas properties | | |
Evaluated properties | | 623,389 | |
Unevaluated properties | | 312,700 |
Total oil and natural gas properties | | 936,089 |
Total assets acquired | | $946,302 | |
| | |
Liabilities | | |
Suspense payable | | $13,658 | |
Other current liabilities | | 28,117 |
Total current liabilities | | 41,775 |
Asset retirement obligations | | 1,870 |
Other long-term liabilities | | 9,426 |
Total liabilities assumed | | $53,071 | |
Net Assets Acquired | | $893,231 | |
d)Reflects $464.7 million of borrowings under Callon’s senior secured revolving credit facility which were used to fund the Acquisitions.
e)Reflects the increase in Callon’s common stock and additional paid-in capital resulting from the issuance of Callon shares for the Acquisitions.
Note 3 - Unaudited Pro Forma Condensed Combined Statement of Operations
Adjustments to the Unaudited Pro Forma Condensed Combined Statement of Operations for the nine months ended September 30, 2021
Reclassification & Elimination Adjustments
The following adjustments have been made to the accompanying unaudited pro forma condensed combined statement of operations for the nine months ended September 30, 2021 to reclassify certain of Primexx’s and BPP’s historical amounts to conform to the historical presentation of Callon and to eliminate the effects of certain assets and liabilities retained by Primexx and BPP:
a)Represents adjustments to eliminate the effects of assets and liabilities retained by Primexx and BPP and not associated with the oil and natural gas properties acquired.
b)Reflects the elimination of separate revenue and expense line items associated with SFS, a consolidated subsidiary of Primexx, as the Company has incorporated all SFS operations and activities into its ongoing oil and gas operations. Upon closing of the Primexx Acquisition and BPP Acquisition, the Company dissolved the SFS entity.
Acquisitions and Borrowing Adjustments
The following adjustments have been made to the accompanying unaudited pro forma condensed combined statement of operations for the nine months ended September 30, 2021 to reflect the Acquisitions and Borrowing:
c)Reflects adjustment to depreciation, depletion and amortization expense resulting from the change in basis of evaluated properties acquired.
d)Reflects the following adjustments to interest expense, net of capitalized amounts:
•$8.8 million increase in interest expense as a result of the Borrowing,
•$1.7 million decrease in interest expense to reflect the reduction in commitment fees as a result of the Borrowing, and
•$8.1 million increase in capitalized interest as a result of the effects of the Acquisitions and Borrowing.
e)Reflects 9.18 million shares of Callon common stock issued as a portion of the consideration for the Acquisitions.
Adjustments to the Unaudited Pro Forma Condensed Combined Statement of Operations for the year ended December 31, 2020
Reclassification & Elimination Adjustments
The following adjustments have been made to the accompanying unaudited pro forma condensed combined statement of operations for the year ended December 31, 2020 to reclassify certain of Primexx’s and BPP’s historical amounts to conform to the historical presentation of Callon and to eliminate the effects of certain assets and liabilities retained by Primexx and BPP:
a)Represents adjustments to eliminate the effects of assets and liabilities retained by Primexx and BPP and not associated with the oil and natural gas properties acquired.
b)Reflects the elimination of separate revenue and expense line items associated with SFS, a consolidated subsidiary of Primexx, as the Company has incorporated all SFS operations and activities into its ongoing oil and gas operations. Upon closing of the Primexx Acquisition and BPP Acquisition, the Company dissolved the SFS entity.
Acquisitions and Borrowing Adjustments
The following adjustments have been made to the accompanying unaudited pro forma condensed combined statement of operations for the year ended December 31, 2020 to reflect the Acquisitions and Borrowing:
c)Reflects adjustment to depreciation, depletion and amortization expense resulting from the change in basis of evaluated properties acquired.
d)Reflects the following adjustments to interest expense, net of capitalized amounts:
•$13.5 million increase in interest expense as a result of the Borrowing,
•$2.3 million decrease in interest expense to reflect the reduction in commitment fees as a result of the Borrowing, and
•$11.3 million increase in capitalized interest as a result of the effects of the Acquisitions and Borrowing.
e)Reflects 9.18 million shares of Callon common stock issued as a portion of the consideration for the Acquisitions.
Note 4 - Supplemental Pro Forma Oil and Gas Information
The following tables present the estimated pro forma combined net proved developed and undeveloped oil and natural gas reserves as of December 31, 2020 for Callon, Primexx and BPP, along with a summary of changes in the quantities of net remaining proved reserves during the year ended December 31, 2020. The pro forma reserve information set forth below gives effect to the Acquisitions as if they had been completed on January 1, 2020.
Reserve estimates are inherently imprecise. As such, actual future production, oil and natural gas prices, revenues, taxes, development expenditures, operating expenses and quantities of recoverable oil and natural gas reserves most likely will vary from the estimates.
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Historical | | |
| | Callon - As Reported | | Primexx - As Reported | | BPP - As Reported | | Pro Forma Combined |
Total proved reserves | | | | | | | | |
Oil (MBbls) | | | | | | | | |
Balance as of January 1, 2020 | | 346,361 | | | 71,149 | | | 22,931 | | | 440,441 | |
Purchase of reserves in place | | — | | | — | | | 60 | | | 60 | |
Sale of reserves in place | | (9,673) | | | (53) | | | — | | | (9,726) | |
Extensions and discoveries | | 25,678 | | | 14,225 | | | 5,979 | | | 45,882 | |
Revisions to previous estimates | | (49,336) | | | (26,722) | | | (9,883) | | | (85,941) | |
Production | | (23,543) | | | (3,789) | | | (1,154) | | | (28,486) | |
Balance as of December 31, 2020 | | 289,487 | | | 54,810 | | | 17,933 | | | 362,230 | |
Natural Gas (MMcf) | | | | | | | | |
Balance as of January 1, 2020 | | 757,134 | | | 97,183 | | | 30,761 | | | 885,078 | |
Purchase of reserves in place | | — | | | — | | | 135 | | | 135 | |
Sale of reserves in place | | (20,389) | | | (97) | | | — | | | (20,486) | |
Extensions and discoveries | | 44,282 | | | 23,402 | | | 10,416 | | | 78,100 | |
Revisions to previous estimates | | (198,628) | | | (26,490) | | | (9,947) | | | (235,065) | |
Production | | (40,801) | | | (5,669) | | | (1,839) | | | (48,309) | |
Balance as of December 31, 2020 | | 541,598 | | | 88,329 | | | 29,526 | | | 659,453 | |
NGLs (MBbls) | | | | | | | | |
Balance as of January 1, 2020 | | 67,462 | | | 18,064 | | | 5,471 | | | 90,997 | |
Purchase of reserves in place | | — | | | — | | | 25 | | | 25 | |
Sale of reserves in place | | (3,049) | | | (21) | | | — | | | (3,070) | |
Extensions and discoveries | | 8,349 | | | 4,324 | | | 1,875 | | | 14,548 | |
Revisions to previous estimates | | 30,214 | | | (5,010) | | | (1,688) | | | 23,516 | |
Production | | (6,850) | | | (1,019) | | | (330) | | | (8,199) | |
Balance as of December 31, 2020 | | 96,126 | | | 16,338 | | | 5,353 | | | 117,817 | |
Total (MBoe) | | | | | | | | |
Balance as of January 1, 2020 | | 540,012 | | | 105,411 | | | 33,529 | | | 678,952 | |
Purchase of reserves in place | | — | | | — | | | 108 | | | 108 | |
Sale of reserves in place | | (16,120) | | | (90) | | | — | | | (16,210) | |
Extensions and discoveries | | 41,407 | | | 22,449 | | | 9,591 | | | 73,447 | |
Revisions to previous estimates | | (52,227) | | | (36,147) | | | (13,230) | | | (101,604) | |
Production | | (37,193) | | | (5,753) | | | (1,791) | | | (44,737) | |
Balance as of December 31, 2020 | | 475,879 | | | 85,870 | | | 28,207 | | | 589,956 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Historical | | |
| | Callon - As Reported | | Primexx - As Reported | | BPP - As Reported | | Pro Forma Combined |
Proved developed reserves | | | | | | | | |
Oil (MBbls) | | | | | | | | |
Balance as of January 1, 2020 | | 152,687 | | | 16,616 | | | 5,411 | | | 174,714 | |
Balance as of December 31, 2020 | | 128,923 | | | 12,958 | | | 3,630 | | | 145,511 | |
Natural gas (MMcf) | | | | | | | | |
Balance as of January 1, 2020 | | 320,676 | | | 24,717 | | | 8,060 | | | 353,453 | |
Balance as of December 31, 2020 | | 238,119 | | | 24,419 | | | 6,734 | | | 269,272 | |
NGLs (MBbls) | | | | | | | | |
Balance as of January 1, 2020 | | 24,844 | | | 4,529 | | | 1,392 | | | 30,765 | |
Balance as of December 31, 2020 | | 43,315 | | | 4,509 | | | 1,225 | | | 49,049 | |
Total proved developed reserves (MBoe) | | | | | | | | |
Balance as of January 1, 2020 | | 230,977 | | | 25,265 | | | 8,146 | | | 264,388 | |
Balance as of December 31, 2020 | | 211,925 | | | 21,537 | | | 5,977 | | | 239,439 | |
Proved undeveloped reserves | | | | | | | | |
Oil (MBbls) | | | | | | | | |
Balance as of January 1, 2020 | | 193,674 | | | 54,533 | | | 17,520 | | | 265,727 | |
Balance as of December 31, 2020 | | 160,564 | | | 41,852 | | | 14,303 | | | 216,719 | |
Natural gas (MMcf) | | | | | | | | |
Balance as of January 1, 2020 | | 436,458 | | | 72,466 | | | 22,701 | | | 531,625 | |
Balance as of December 31, 2020 | | 303,479 | | | 63,910 | | | 22,792 | | | 390,181 | |
NGLs (MBbls) | | | | | | | | |
Balance as of January 1, 2020 | | 42,618 | | | 13,535 | | | 4,079 | | | 60,232 | |
Balance as of December 31, 2020 | | 52,811 | | | 11,829 | | | 4,128 | | | 68,768 | |
Total proved undeveloped reserves (MBoe) | | | | | | | | |
Balance as of January 1, 2020 | | 309,035 | | | 80,146 | | | 25,383 | | | 414,564 | |
Balance as of December 31, 2020 | | 263,954 | | | 64,333 | | | 22,230 | | | 350,517 | |
Total proved reserves | | | | | | | | |
Oil (MBbls) | | | | | | | | |
Balance as of January 1, 2020 | | 346,361 | | | 71,149 | | | 22,931 | | | 440,441 | |
Balance as of December 31, 2020 | | 289,487 | | | 54,810 | | | 17,933 | | | 362,230 | |
Natural gas (MMcf) | | | | | | | | |
Balance as of January 1, 2020 | | 757,134 | | | 97,183 | | | 30,761 | | | 885,078 | |
Balance as of December 31, 2020 | | 541,598 | | | 88,329 | | | 29,526 | | | 659,453 | |
NGLs (MBbls) | | | | | | | | |
Balance as of January 1, 2020 | | 67,462 | | | 18,064 | | | 5,471 | | | 90,997 | |
Balance as of December 31, 2020 | | 96,126 | | | 16,338 | | | 5,353 | | | 117,817 | |
Total proved reserves (MBoe) | | | | | | | | |
Balance as of January 1, 2020 | | 540,012 | | | 105,411 | | | 33,529 | | | 678,952 | |
Balance as of December 31, 2020 | | 475,879 | | | 85,870 | | | 28,207 | | | 589,956 | |
The pro forma standardized measure of discounted future net cash flows relating to proved oil and natural gas reserves as of December 31, 2020 is as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Historical | | |
| | Callon - As Reported | | Primexx - As Reported | | BPP - As Reported | | Pro Forma Combined |
| | (In thousands) |
Future cash inflows | | $12,458,033 | | | $2,118,782 | | | $705,019 | | | $15,281,834 | |
Future costs | | | | | | | | |
Production | | (5,433,496) | | | (881,455) | | | (317,487) | | | (6,632,438) | |
Development and net abandonment | | (2,204,301) | | | (619,403) | | | (203,563) | | | (3,027,267) | |
Future net inflows before income taxes | | 4,820,236 | | | 617,924 | | | 183,969 | | | 5,622,129 | |
Future income taxes | | (65,405) | | | — | | | — | | | (65,405) | |
Future net cash flows | | 4,754,831 | | | 617,924 | | | 183,969 | | | 5,556,724 | |
10% discount factor | | (2,444,441) | | | (329,785) | | | (96,586) | | | (2,870,812) | |
Standardized measure of discounted future net cash flows | | $2,310,390 | | | $288,139 | | | $87,383 | | | $2,685,912 | |
The changes in the pro forma standardized measure of discounted future net cash flows relating to proved oil and natural gas reserves for the year ended December 31, 2020 are as follows:
| | | | | | | | | | | | | | | | | | | | | | | | | | |
| | Historical | | |
| | Callon - As Reported | | Primexx - As Reported | | BPP - As Reported | | Pro Forma Combined |
| | (In thousands) |
Standardized measure at the beginning of the period | | $4,951,026 | | | $833,401 | | | $253,665 | | | $6,038,092 | |
Sales and transfers, net of production costs | | (649,781) | | | (94,733) | | | (27,504) | | | (772,018) | |
Net change in sales and transfer prices, net of production costs | | (2,719,579) | | | (179,308) | | | (68,124) | | | (2,967,011) | |
Net change due to purchases of in place reserves | | — | | | — | | | 340 | | | 340 | |
Net change due to sales of in place reserves | | (202,928) | | | (222) | | | — | | | (203,150) | |
Extensions, discoveries, and improved recovery, net of future production and development costs incurred | | 250,759 | | | 61,236 | | | 33,182 | | | 345,177 | |
Changes in future development cost | | 361,008 | | | 382,499 | | | 131,911 | | | 875,418 | |
Previously estimated development costs incurred | | 318,470 | | | 35,167 | | | 8,564 | | | 362,201 | |
Revisions of quantity estimates | | (671,800) | | | (226,579) | | | (127,191) | | | (1,025,570) | |
Accretion of discount | | 536,958 | | | 83,340 | | | 25,367 | | | 645,665 | |
Net change in income taxes | | 383,999 | | | — | | | — | | | 383,999 | |
Changes in production rates, timing and other | | (247,742) | | | (606,662) | | | (142,827) | | | (997,231) | |
Aggregate change | | (2,640,636) | | | (545,262) | | | (166,282) | | | (3,352,180) | |
Standardized measure at the end of the period | | $2,310,390 | | | $288,139 | | | $87,383 | | | $2,685,912 | |