|
Acquisitions and Divestitures (Tables)
|
9 Months Ended |
|
Sep. 30, 2014
|
|
Fairway Field
|
|
| Purchase Price Allocation for Acquisition |
The following table presents the preliminary purchase price allocation, including estimated adjustments, for the increased ownership interest in Fairway (in thousands):
|
Cash consideration:
|
|
|
|
|
Evaluated properties including equipment
|
$
|
18,152
|
|
|
Non-cash consideration:
|
|
|
|
|
Asset retirement obligations - non-current
|
|
6,124
|
|
|
Total consideration
|
$
|
24,276
|
|
|
|
Woodside Properties
|
|
| Purchase Price Allocation for Acquisition |
The following table presents the preliminary purchase price allocation, including estimated adjustments, for the acquisition of the Woodside Properties (in thousands):
|
Cash consideration:
|
|
|
|
|
Evaluated properties including equipment
|
$
|
50,703
|
|
|
Unevaluated properties
|
|
2,660
|
|
|
Sub-total cash consideration
|
|
53,363
|
|
|
Non-cash consideration:
|
|
|
|
|
Asset retirement obligations - current
|
|
782
|
|
|
Asset retirement obligations - non-current
|
|
10,543
|
|
|
Sub-total non-cash consideration
|
|
11,325
|
|
|
Total consideration
|
$
|
64,688
|
|
|
| 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
|
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
Revenue
|
$
|
260,989
|
|
|
$
|
774,918
|
|
|
$
|
789,280
|
|
|
Net income
|
|
19,860
|
|
|
|
27,901
|
|
|
|
80,291
|
|
|
Basic and diluted earnings per common share
|
|
0.26
|
|
|
|
0.36
|
|
|
|
1.06
|
|
|
| Business Acquisition Pro Forma Information Incremental Item |
The following table presents incremental items included in the pro forma information reported above for the Woodside Properties (in thousands):
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
2013
|
|
|
2014
|
|
|
2013
|
|
|
Revenues (a)
|
$
|
16,434
|
|
|
$
|
22,887
|
|
|
$
|
50,120
|
|
|
Direct operating expenses (a)
|
|
2,206
|
|
|
|
4,417
|
|
|
|
7,195
|
|
|
DD&A (b)
|
|
5,021
|
|
|
|
8,248
|
|
|
|
15,261
|
|
|
G&A (c)
|
|
200
|
|
|
|
400
|
|
|
|
600
|
|
|
Interest expense (d)
|
|
240
|
|
|
|
320
|
|
|
|
720
|
|
|
Capitalized interest (e)
|
|
50
|
|
|
|
(22
|
)
|
|
|
63
|
|
|
Income taxes expense (f)
|
|
3,051
|
|
|
|
3,333
|
|
|
|
9,198
|
|
The sources of information and significant assumptions are described below:
|
(a)
|
Revenues and direct operating expenses for the Woodside Properties were derived from the historical financial records of Woodside.
|
|
(b)
|
DD&A was estimated using the full-cost method and determined as the incremental DD&A expense due to adding the Woodside Properties’ costs, reserves and production into our full cost pool in order to compute such amounts. The purchase price allocated to unevaluated properties for oil and natural gas interests was excluded from the DD&A expense estimation. ARO was estimated by W&T management.
|
|
(c)
|
Estimated insurance costs related to the Woodside Properties.
|
|
(d)
|
The acquisition was assumed to be funded entirely with borrowed funds. Interest expense was computed using assumed borrowings of $53.4 million, which equates to the cash component of the acquisition purchase price, and an interest rate of 1.8%, 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. The negative amount represents a decrease to net expenses.
|
|
(f)
|
Income tax expense was computed using the 35% federal statutory rate.
|
|
|
Callon Properties
|
|
| Purchase Price Allocation for Acquisition |
The following table presents the purchase price allocation, including adjustments, for the acquisition of the Callon Properties (in thousands):
|
Cash consideration:
|
|
|
|
|
Evaluated properties including equipment
|
$
|
73,752
|
|
|
Unevaluated properties
|
|
9,248
|
|
|
Sub-total cash consideration
|
|
83,000
|
|
|
Non-cash consideration:
|
|
|
|
|
Asset retirement obligations - current
|
|
90
|
|
|
Asset retirement obligations - non-current
|
|
4,143
|
|
|
Sub-total non-cash consideration
|
|
4,233
|
|
|
Total consideration
|
$
|
87,233
|
|
|
| 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
|
|
|
Nine Months Ended
|
|
|
|
September 30, 2013
|
|
|
September 30, 2013
|
|
|
Revenue
|
$
|
255,195
|
|
|
$
|
769,609
|
|
|
Net income
|
|
16,942
|
|
|
|
70,559
|
|
|
Basic and diluted earnings per common share
|
|
0.22
|
|
|
|
0.93
|
|
|
| Business Acquisition Pro Forma Information Incremental Item |
The following table presents incremental items included in the pro forma information reported above for the Callon Properties (in thousands):
|
|
Three Months Ended
|
|
|
Nine Months Ended
|
|
|
|
September 30, 2013
|
|
|
September 30, 2013
|
|
|
Revenues (a)
|
$
|
10,640
|
|
|
$
|
30,449
|
|
|
Direct operating expenses (a)
|
|
1,619
|
|
|
|
5,711
|
|
|
DD&A (b)
|
|
4,405
|
|
|
|
12,349
|
|
|
Interest expense (c)
|
|
415
|
|
|
|
1,245
|
|
|
Capitalized interest (d)
|
|
(27
|
)
|
|
|
(165
|
)
|
|
Income taxes expense (e)
|
|
1,480
|
|
|
|
3,958
|
|
The sources of information and significant assumptions are described below:
|
(a)
|
Revenues and direct operating expenses for the Callon Properties were derived from the historical financial records of Callon.
|
|
(b)
|
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 full cost pool in order to compute such amounts. The purchase price allocated to unevaluated properties for oil and natural gas interests was excluded from the DD&A expense estimation. ARO was estimated by W&T management.
|
|
(c)
|
The acquisition was assumed to be funded entirely with borrowed funds. Interest expense was computed using assumed borrowings of $83.0 million, which equates to the cash component of the acquisition purchase price, and an interest rate of 2.0%, which equates to the rates applied to incremental borrowings on the revolving bank credit facility.
|
|
(d)
|
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. The negative amount represents a decrease to net expenses.
|
|
(e)
|
Income tax expense was computed using the 35% federal statutory rate.
|
|