Delaware | 001-7940 | 76-0466193 | ||
(State or other jurisdiction | (Commission | (IRS Employer | ||
of incorporation) | File Number) | 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)) |
Item 2.01. Completion of Acquisition or Disposition or Assets | ||||||||
Item 9.01. Financial Statements and Other Exhibits | ||||||||
SIGNATURES | ||||||||
EXHIBIT INDEX | ||||||||
Press Release |
| Condensed Consolidated Balance Sheet as of December 31, 2006 | ||
| Condensed Consolidated Statement of Operations for the Year ended December 31, 2006 | ||
| Condensed Consolidated Statement of Operations for the Year ended December 31, 2005 | ||
| Condensed Consolidated Statement of Operations for the Year ended December 31, 2004 |
Exhibit No. | Description | |
99.1
|
Press Release dated March 21, 2007. |
Pro Forma | ||||||||||||
(Thousands of dollars) | As Reported | Adjustments | Pro Forma | |||||||||
Assets |
||||||||||||
Current assets: |
||||||||||||
Cash and cash equivalents |
$ | 6,184 | $ | 52,539 | (a) | $ | 58,723 | |||||
Fair value of oil and gas derivatives |
13,419 | | 13,419 | |||||||||
Other current assets |
21,567 | (8,389 | ) (b) | 13,178 | ||||||||
Total current assets |
41,170 | 44,150 | 85,320 | |||||||||
Property and Equipment: |
||||||||||||
Total property and equipment |
577,129 | (131,703 | ) (b) | 445,426 | ||||||||
Less: Accumulated depletion, depreciation and amortization |
(156,509 | ) | 62,735 | (b) | (93,774 | ) | ||||||
Net property and equipment |
420,620 | (68,968 | ) | 351,652 | ||||||||
Other assets: |
||||||||||||
Deferred tax asset |
9,705 | (701 | ) (c) | 9,004 | ||||||||
Other assets |
7,769 | (2,039 | ) (b) | 5,730 | ||||||||
Total other assets |
17,474 | (2,740 | ) | 14,734 | ||||||||
Total assets |
$ | 479,264 | $ | (27,558 | ) | $ | 451,706 | |||||
Liabilities and Stockholders Equity |
||||||||||||
Total current liabilities |
$ | 63,337 | $ | (3,782 | ) (b) | $ | 59,555 | |||||
Long term-debt |
201,500 | (26,500 | ) (a) | 175,000 | ||||||||
Accrued abandonment costs |
9,294 | (6,100 | ) (b) | 3,194 | ||||||||
Total liabilities |
274,131 | (36,382 | ) | 237,749 | ||||||||
Stockholders Equity: |
||||||||||||
Series B
convertible preferred stock-$1.00 par value |
2,250 | | 2,250 | |||||||||
Common stock-$0.20 par value |
5,049 | | 5,049 | |||||||||
Additional paid in capital |
213,666 | | 213,666 | |||||||||
Retained deficit |
(14,571 | ) | 7,523 | (7,048 | ) | |||||||
Accumulated other comprehensive gain (loss) |
(1,261 | ) | 1,301 | (c) | 40 | |||||||
Total stockholders equity |
205,133 | 8,824 | 213,957 | |||||||||
Total liabilities and stockholders equity |
$ | 479,264 | $ | (27,558 | ) | $ | 451,706 | |||||
(a) | To adjust for the receipt of approximately $77 million in cash received from Hilcorp at closing which was used to pay off outstanding balances on our Senior Credit Facility revolver ($26.5 million) with the excess of $50.5 million reflected as an adjustment to our cash balance. Cash also includes restricted cash related to our South Louisiana assets sold to Hilcorp. | |
(b) | To eliminate the assets and liabilities attributable to our South Louisiana assets sold to Hilcorp. | |
(c) | To eliminate the effects of derivative instruments assigned to our South Louisiana assets sold to Hilcorp. |
Pro Forma | ||||||||||||
(Thousands of dollars) | As Reported | Adjustments | Pro Forma | |||||||||
Total Revenues |
$ | 116,154 | $ | (41,073 | ) (a) | $ | 75,081 | |||||
Operating Expenses: |
||||||||||||
Lease operating expense |
21,877 | (9,056 | ) (a) | 12,821 | ||||||||
Production taxes |
5,993 | (3,380 | ) (a) | 2,613 | ||||||||
Transportation |
4,013 | | 4,013 | |||||||||
Depreciation, depletion and amortization |
52,642 | (15,163 | ) (a) | 37,479 | ||||||||
Exploration |
15,058 | (905 | ) (a) | 14,153 | ||||||||
Impairment of oil and gas properties |
24,790 | | 24,790 | |||||||||
General and administrative |
17,223 | | 17,223 | |||||||||
(Gain) loss on sale of assets |
(23 | ) | | (23 | ) | |||||||
Other |
1,709 | (1,709 | ) (a) | | ||||||||
Total Operating Expenses |
143,282 | (30,213 | ) | 113,069 | ||||||||
Operating Income (loss) |
(27,128 | ) | (10,860 | ) | (37,988 | ) | ||||||
Other income (expense): |
||||||||||||
Interest expense |
(7,845 | ) | 5,775 | (b) | (2,070 | ) | ||||||
Gain (loss) on derivatives not qualifying for hedge accounting |
38,128 | (38,128 | ) (c) | | ||||||||
Loss on early extinguishment of debt |
(612 | ) | 612 | (b) | | |||||||
29,671 | (31,741 | ) | (2,070 | ) | ||||||||
Income (loss) from continuing operations before income taxes |
2,543 | (42,601 | ) | (40,058 | ) | |||||||
Income tax (expense) benefit |
(904 | ) | 14,910 | (d) | 14,006 | |||||||
Net earnings (loss) from continuing operations |
$ | 1,639 | $ | (27,691 | ) | $ | (26,052 | ) | ||||
Basic earnings per common share from continuing operations |
$ | 0.07 | $ | (1.04 | ) | |||||||
Diluted earnings per common share from continuing operations |
$ | 0.06 | $ | (1.04 | ) |
(a) | To eliminate the revenues and direct operating expenses for our South Louisiana assets sold to Hilcorp. | |
(b) | To adjust interest expense to give effect to the repayment of a portion of our outstanding credit facilities using the approximate $77 million in proceeds from the sale of our South Louisiana assets to Hilcorp. Also, to eliminate the loss on early extinguishment of debt considering the receipt of proceeds from the sale. | |
(c) | To adjust for the changes in fair value of derivative instruments that did not qualify for cash flow hedge accounting treatment, but which were designated as economic hedges of oil and gas production from our South Louisiana assets sold to Hilcorp. | |
(d) | To adjust income tax expense for the effects of the pro forma adjustments based on the federal statutory tax rate of 35%. |
Pro Forma | ||||||||||||
(Thousands of dollars) | As Reported | Adjustments | Pro Forma | |||||||||
Total Revenues |
$ | 69,403 | $ | (33,350 | ) (a) | $ | 36,053 | |||||
Operating Expenses: |
||||||||||||
Lease operating expense |
9,931 | (5,892 | ) (a) | 4,039 | ||||||||
Production taxes |
4,053 | (3,491 | ) (a) | 562 | ||||||||
Transportation |
558 | | 558 | |||||||||
Depreciation, depletion and amortization |
25,563 | (13,062 | ) (a) | 12,501 | ||||||||
Exploration |
6,867 | (227 | ) (a) | 6,640 | ||||||||
Impairment of oil and gas properties |
340 | | 340 | |||||||||
General and administrative |
8,622 | | 8,622 | |||||||||
(Gain) loss on sale of assets |
(235 | ) | | (235 | ) | |||||||
Other |
512 | (422 | ) (a) | 90 | ||||||||
Total Operating Expenses |
56,211 | (23,094 | ) | 33,117 | ||||||||
Operating Income (loss) |
13,192 | (10,256 | ) | 2,936 | ||||||||
Other income (expense): |
||||||||||||
Interest expense |
(2,359 | ) | 2,359 | (b) | | |||||||
Gain (loss) on derivatives not qualifying for hedge accounting |
(37,680 | ) | 37,680 | (c) | | |||||||
(40,039 | ) | 40,039 | | |||||||||
Income (loss) from continuing operations before income taxes |
(26,847 | ) | 29,783 | 2,936 | ||||||||
Income tax (expense) benefit |
9,397 | (10,424 | ) (d) | (1,027 | ) | |||||||
Net earnings (loss) from continuing operations |
$ | (17,450 | ) | $ | 19,359 | $ | 1,909 | |||||
Basic earnings per common share from continuing operations |
$ | (0.75 | ) | $ | 0.08 | |||||||
Diluted earnings per common share from continuing operations |
$ | (0.75 | ) | $ | 0.08 |
(a) | To eliminate the revenues and direct operating expenses for our South Louisiana assets sold to Hilcorp. | |
(b) | To adjust interest expense to give effect to the repayment of a portion of our outstanding credit facilities using the approximate $77 million in proceeds from the sale of our South Louisiana assets to Hilcorp. | |
(c) | To adjust for the changes in fair value of derivative instruments that did not qualify for cash flow hedge accounting treatment, but which were designated as economic hedges of oil and gas production from our South Louisiana assets sold to Hilcorp. | |
(d) | To adjust income tax expense for the effects of the pro forma adjustments based on the federal statutory tax rate of 35%. |
Pro Forma | ||||||||||||
(Thousands of dollars) | As Reported | Adjustments | Pro Forma | |||||||||
Total Revenues |
$ | 45,012 | $ | (37,952 | ) (a) | $ | 7,060 | |||||
Operating Expenses: |
||||||||||||
Lease operating expense |
7,402 | (6,786 | ) (a) | 616 | ||||||||
Production taxes |
3,105 | (2,701 | ) (a) | 404 | ||||||||
Transportation |
| | | |||||||||
Depreciation, depletion and amortization |
11,562 | (9,550 | ) (a) | 2,012 | ||||||||
Exploration |
4,426 | (24 | ) (a) | 4,402 | ||||||||
Impairment of oil and gas properties |
| | | |||||||||
General and administrative |
5,821 | | 5,821 | |||||||||
(Gain) loss on sale of assets |
(50 | ) | | (50 | ) | |||||||
Other |
| | | |||||||||
Total Operating Expenses |
32,266 | (19,061 | ) | 13,205 | ||||||||
Operating Income (loss) |
12,746 | (18,891 | ) | (6,145 | ) | |||||||
Other income (expense): |
||||||||||||
Interest expense |
(1,110 | ) | 1,110 | (b) | | |||||||
Gain (loss) on derivatives not qualifying for hedge accounting |
2,317 | (2,317 | ) (c) | | ||||||||
Gain on litigation judgment |
2,118 | (2,118 | ) (e) | | ||||||||
3,325 | (3,325 | ) | | |||||||||
Income (loss) from continuing operations before income taxes |
16,071 | (22,216 | ) | (6,145 | ) | |||||||
Income tax (expense) benefit |
1,707 | 7,775 | (d) | 9,482 | ||||||||
Net earnings (loss) from continuing operations |
$ | 17,778 | $ | (14,441 | ) | $ | 3,337 | |||||
Basic earnings per common share from continuing operations |
$ | 0.91 | $ | 0.17 | ||||||||
Diluted earnings per common share from continuing operations |
$ | 0.87 | $ | 0.16 |
(a) | To eliminate the revenues and direct operating expenses for our South Louisiana assets sold to Hilltop. | |
(b) | To adjust interest expense to give effect to the repayment of a portion of our outstanding credit facilities using the approximate $77 million in proceeds from the sale of our South Louisiana assets to Hilcorp. | |
(c) | To adjust for the changes in fair value of derivative instruments that did not qualify for cash flow hedge accounting treatment, but which were designated as economic hedges of oil and gas production from our South Louisiana assets sold to Hilcorp. | |
(d) | To adjust income tax expense for the effects of the pro forma adjustments based on the federal statutory tax rate of 35%. | |
(e) | To eliminate the gain on litigation judgment related to our South Louisiana assets sold to Hilcorp. |
GOODRICH PETROLEUM CORPORATION (Registrant) |
||||
/s/ David R. Looney | ||||
David R. Looney | ||||
Executive Vice President & Chief Financial Officer | ||||