Quarterly report pursuant to Section 13 or 15(d)

Subsequent Events (Tables)

v2.4.0.8
Subsequent Events (Tables) (Callon Properties, Subsequent Event)
9 Months Ended
Sep. 30, 2013
Callon Properties | Subsequent Event
 
Purchase Price Allocation for Acquisition

The following table presents the preliminary purchase price allocation, including estimated adjustments, for the acquisition of the Callon Properties including in the First Closing (in thousands):

 

Oil and natural gas properties and equipment             

$

  79,136

 

Asset retirement obligations – current             

 

(15

)

Asset retirement obligations – non-current             

 

(2,713

)

Total cash paid             

$

  76,408

 

 

Summary of Proforma Financial Information for Acquisition

The following table presents a summary of our pro forma financial information (in thousands except earnings per share):

 

 

Three Months Ended
September 30,

 

 

Nine Months Ended
September 30,

 

 

 

2013

 

 

 

2012

 

 

 

2013

 

 

 

2012

 

Revenues             

$

  254,092

 

 

$

  197,076

 

 

$

  766,801

 

 

$

  670,881

 

Net income             

 

  16,513

 

 

 

  858

 

 

 

  69,310

 

 

 

  63,801

 

Basic and diluted earnings per common share             

 

  0.22

 

 

 

  0.01

 

 

 

  0.91

 

 

 

  0.84

 

 

Business Acquisition Pro Forma Information Incremental Items

 

The following table presents incremental items included in the pro forma information reported above for the Callon Properties included in the First Closing (in thousands):

 

 

Three Months Ended
September 30,

 

 

Nine Months Ended
September 30,

 

 

 

2013

 

 

 

2012

 

 

 

2013

 

 

 

2012

 

Revenues (a)             

$

  9,537

 

 

$

  11,130

 

 

$

  27,641

 

 

$

  33,536

 

Direct operating expenses (a)             

 

  1,459

 

 

 

  1,614

 

 

 

  4,915

 

 

 

  4,628

 

Insurance costs (b)             

 

  510

 

 

 

  510

 

 

 

  1,531

 

 

 

  1,214

 

DD&A (c)             

 

  3,615

 

 

 

  4,822

 

 

 

  10,735

 

 

 

  13,095

 

Interest expense (d)             

 

  382

 

 

 

  382

 

 

 

  1,146

 

 

 

  1,146

 

Capitalized interest (e)             

 

  4

 

 

 

  219

 

 

 

(74

)

 

 

  398

 

Income tax expense (f)             

 

  1,248

 

 

 

  1,254

 

 

 

  3,286

 

 

 

  4,569

 

The sources of information and significant assumptions are described below:

(a)              Revenues and direct operating expenses for the Callon Properties were derived from the unaudited historical financial records of Callon. 

(b)              Incremental costs for insurance were estimated from the incremental costs to add the Callon Properties included in the First Close to W&T’s insurance programs.  The direct operating expenses for the Callon Properties described above exclude insurance costs.   

(c)              DD&A was estimated using the full-cost method and determined as the incremental DD&A expense due to adding the Callon Properties’ costs, reserves and production into our currently existing full cost pool in order to compute such amounts.  The purchase price allocation included $7.2 million that was allocated to the pool of unevaluated properties for oil and natural gas interests.  Accordingly, no DD&A expense was estimated for the unevaluated properties.  ARO was estimated by W&T management. 

(d)              The acquisition was assumed to be funded entirely with borrowed funds.  Interest expense was computed using assumed borrowings of $76.4 million, which equates to the cash component of the transaction, and an interest rate of 2.0%, which equates to the rates applied to incremental borrowings on the revolving bank credit facility. 

(e)              The change to capitalized interest was computed for the addition to the pool of unevaluated properties and the capitalization interest rate was adjusted for the assumed borrowings.  Positive amounts represent increases to net expenses.  The negative amount represents a decrease to net expenses.  

(f)              Income tax expense was computed using the 35% federal statutory rate.

(g)              The 2012 periods above do not include any pro forma adjustments related to the 2012 acquisition as described in Note 2