UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of
the Securities Exchange Act of 1934
Date of Report (date of earliest event reported): September 30, 2016
HALCÓN RESOURCES CORPORATION
(Exact name of registrant as specified in its charter)
Delaware |
|
001-35467 |
|
20-0700684 |
(State or other jurisdiction
|
|
(Commission File Number) |
|
(I.R.S. Employer
|
1000 Louisiana, Suite 6700
|
|
77002 |
(Address of principal executive offices) |
|
(Zip Code) |
Registrants telephone number, including area code: (832) 538-0300
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions ( see General Instruction A.2):
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 1.01 Entry Into Material Definitive Agreement.
On September 30, 2016 (the Effective Time ), certain wholly-owned subsidiaries (the Sellers ) of Halcón Resources Corporation (the Company ) executed an Assignment and Assumption Agreement (the Assignment Agreement ) with an affiliate of Apollo Global Management (the Buyer ) pursuant to which the Sellers assigned to Buyer, as of the Effective Time, one hundred percent (100%) of the common shares (the Membership Interests ) of HK TMS LLC ( HK TMS ). HK TMS was previously a wholly-owned subsidiary of the Company and held all of the Companys oil and gas properties in the Tuscaloosa Marine Shale in Louisiana and Mississippi. In exchange for the assignment of the Membership Interests, Buyer assumed all obligations relating to the Membership Interests of HK TMS from and after the Effective Time. The Buyer, as holder of the preferred membership interests of HK TMS, had a cumulative preferred return due from HK TMS in excess of the fair market value of its assets.
As a result of the assignment, the Company has no further rights or material obligations related to HK TMS or the Buyer other than certain customary indemnities set forth in the Assignment Agreement. The Company has also agreed to manage the operation of HK TMSs oil and gas properties for a specified period of time for a monthly fee. The Company has no right to or interest in any future production, income or proved reserves associated with HK TMSs assets. Accordingly, the $212.5 million of mezzanine equity reported on the Companys consolidated balance sheet as of June 30, 2016 will no longer be reported on the Companys balance sheet from September 30, 2016 and going forward. HK TMS generated net production of approximately 530 Boe/d during the second quarter of 2016 and 1.1 MMBoe of proved reserves as of December 31, 2015 using SEC pricing as of such date.
The foregoing description of the Assignment Agreement is qualified by reference to the full text of such agreement, a copy of which is attached hereto as Exhibit 10.1 and incorporated herein by reference.
Item 2.01 Completion of Acquisition or Disposition of Assets.
The information provided in Item 1.01 of the Current Report on Form 8-K is incorporated herein by reference into this Item 2.01. Pro forma financial information with respect to the disposition of Membership Interests of HK TMS is provided in Item 9.01 of this Current Report on Form 8-K.
Item 9.01 Financial Statements and Exhibits.
(b) Pro Forma Financial Information:
Unaudited pro forma condensed combined financial information of the Company to give effect to the disposition of Membership Interests of HK TMS is filed as Exhibit 99.1 to the Current Report on Form 8-K and is and incorporated herein by reference:
· Unaudited Pro Forma Condensed Combined Balance Sheet as of June 30, 2016
· Unaudited Pro Forma Condensed Combined Statements of Operations for the year ended December 31, 2015 and the six months ended June 30, 2016
(d) Exhibits. The following exhibits are filed or furnished, as applicable, as part of this Current Report on Form 8-K:
Exhibit No. |
|
Description |
10.1 |
|
Assignment and Assumption Agreement, dated as of September 30, 2016, among Halcón Energy Properties, Inc., Halcón Gulf States, LLC and Apollo HK TMS Investment Holdings, L.P. |
|
|
|
99.1 |
|
Unaudited Pro Forma Condensed Combined Financial Statements |
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
HALCÓN RESOURCES CORPORATION |
|
|
|
|
|
|
|
October 5, 2016 |
By: |
/s/ Mark J. Mize |
|
Name: |
Mark J. Mize |
|
Title: |
Executive Vice President, Chief Financial Officer and Treasurer |
Exhibit 10.1
ASSIGNMENT AND ASSUMPTION AGREEMENT
This ASSIGNMENT AND ASSUMPTION AGREEMENT (this Agreement ) is made as of the 30th day of September 2016 (the Effective Date ), at 9:00 a.m. Houston, Texas time, by and among Halcón Energy Properties, Inc., a Delaware corporation ( HEPI ), and Halcón Gulf States, LLC, an Oklahoma limited liability company (collectively with HEPI, the Assignors ) and Apollo HK TMS Investment Holdings, L.P., a Delaware limited partnership (the Assignee ).
W I T N E S S E T H:
WHEREAS, Assignee owns 100% of the outstanding preferred shares of HK TMS, LLC, a Delaware limited liability company (the Company ); and
WHEREAS, immediately prior to the Effective Date, Assignors collectively own 100% of the common shares of the Company (such common shares, the Membership Interests ); and
WHEREAS, the Assignors desire to transfer to the Assignee, and the Assignee has agreed to accept from the Assignors, the Assignors right, title and interest to the Membership Interests; and
WHEREAS, Assignors and Assignee recognize and agree that (i) if the Company were liquidated as of the date hereof under Section 10.2 of the Company Agreement (as defined below), the Membership Interests would not be entitled to any liquidating distribution, and, therefore, the Membership Interests have no realizable net fair market value and (ii) the assignment that is the subject hereof is being made for the convenience, and at the request, of Assignors; and
WHEREAS, Assignee desires to be admitted to the Company as a common member, upon such admission Assignors desire to cease to be members of the Company and the parties hereto desire that the business of the Company continue without dissolution.
NOW, THEREFORE, for valuable consideration, the receipt and sufficiency of which is hereby acknowledged, the parties hereto agree as follows:
1. Assignment .
(a) As of the Effective Date, each Assignor hereby assigns, grants, conveys, transfers and sets over unto Assignee, all right, title and interest of such Assignor in and to the Membership Interests. The foregoing assignment includes all rights in and claims to any Company profits, losses, distributions of any kind and all other economic and other rights of any nature allocable and accruing in respect of the Membership Interests arising from and after the Effective Date.
(b) In connection with the assignment of the Membership Interests in clause (a) above, each Assignor hereby transfers custody and possession of all of the original (or copies where originals do not exist) files, records, information and data, whether written or electronically stored, relating to (i) land and title records (including abstracts of title, title
opinions and title curative documents) of the Company, (ii) operations, environmental and production records of the Company, (iii) well records of the Company, (iv) geologic technical data including logs and maps of the Company and (v) financial information of the Company including budgets, and accounting, tax and cost records.
2. Acceptance and Assumption .
(a) As of the Effective Date, Assignee hereby (i) accepts the assignment of the Membership Interests and (ii) agrees with Assignors that Assignee will (x) assume and pay all liabilities and obligations arising from the ownership of the assigned Membership Interests from and after the Effective Date and (y) perform all of the terms, covenants and conditions on the part of Assignee to be performed under that certain Amended and Restated Limited Liability Company Agreement of HK TMS, LLC, dated as of June 16, 2014 and as subsequently amended (the Company Agreement ).
(b) As of the Effective Date, Assignee shall be deemed a Common Member of the Company pursuant to the Company Agreement and agrees to be bound by all of the terms and conditions therein.
(c) As of the Effective Date and concurrently with the assignment of the Membership Interests, each Assignor does hereby withdraw as a member of the Company and ceases to hold any interest in the Company and thereupon ceases to have or exercise any right or power as a member of the Company. For purposes of clarity, as of the Effective Date, HEPI further hereby resigns as the Managing Member (as defined in the Company Agreement).
3. Consent of Assignor . For purposes of Article VI of the Company Agreement, and in their respective capacities as either Preferred Members or Common Members of the Company, the Assignors and Assignee hereby (a) consent to (i) the transactions described herein, including the assignment of the Membership Interests from the Assignors to the Assignee, (ii) the withdrawal of Assignors as a member of the Company, (iii) the resignation of HEPI as Managing Member of the Company and (iv) the admission of the Assignee as a Common Member of the Company, and (b) agrees to revise Exhibit A to the Company Agreement, in the manner set forth on Exhibit B hereto to reflect the transaction contemplated by this Agreement.
4. Tax Matters . Notwithstanding anything to the contrary in this Agreement,
(a) Assignors shall indemnify and hold harmless the Company from and against any liability (i) attributable to the inclusion of the Company in any consolidated, combined or unitary return that includes Assignors or any Affiliate for any taxable period or portion thereof ending on or prior to the Effective Date and (ii) under Treasury Regulation § 1.1502-6 and any similar provision of state or local law.
(b) Assignors shall prepare and timely file (i) all federal, state and local tax returns of the Company that have historically been filed on a consolidated or unitary basis with those of other Affiliates of Assignors attributable to each taxable period or portion thereof ending on or prior to the Effective Date or (ii) any other tax returns of the Company attributable to each taxable period or portion thereof ending on or prior to the Effective Date.
(c) Without the consent of Assignee, Assignors shall not knowingly take any action or make any tax election that would cause, and shall refrain from knowingly taking any action or making any tax election that would avoid, the net operating losses and other tax benefits available to be utilized by the Company in any taxable period or portion thereof beginning on the Effective Date being reduced or available to be utilized by any person other than the Company. The provisions of this Section 4(c) shall not apply to any actions or tax elections applicable solely to any taxable period or portion thereof ending on or prior to the Effective Date.
(d) Notwithstanding anything to the contrary in the Services Agreement (defined below) as it exists on the date hereof, the parties hereto agree that the Company shall engage a third party to prepare and file all tax returns for the Company for any taxable period beginning after the Effective Date and such third party shall bill the Company directly for such services. Except as otherwise specifically set forth in this Section 4, neither Assignors nor their Affiliates shall have any liability with respect to tax returns prepared and filed by such third party.
5. Release and Waiver . Subject to Section 4 and the terms and conditions set forth in that certain Management Services Agreement dated June 16, 2014 by and among HEPI and the Company (as the same has been amended or as the same may be amended, modified or replaced, the Services Agreement ), each of the parties to this Agreement does hereby irrevocably waive and release all of such partys rights under the Company Agreement and unconditionally and irrevocably waives any claims that it has or may have in the future against the Company, the other party hereto, or any of their respective Affiliates relating to any period on or prior to the Effective Date and such party releases, on its own behalf and on behalf of its successors and assigns, the Company, the other party hereto, or any of their respective Affiliates, from any and all claims and causes of action (whether at law or in equity) with respect thereto; provided that neither the Assignors nor their Affiliates are released from any claims arising as a result of fraud or any prior material misrepresentation made with respect to the allocation of funds or incurrence of costs of the Company. Each of the parties to this Agreement hereby waives, releases and agrees not to assert such claim or right regardless of the theory upon which any claim may be based, whether contract, equity, tort, warranty, strict liability or any other theory of liability, except to the extent such claim may be asserted in accordance with the Services Agreement. EACH OF THE ASSIGNORS AND ASSIGNEE HEREBY WAIVES ALL RIGHTS AFFORDED BY ANY STATUTE WHICH LIMITS THE EFFECT OF THE FOREGOING RELEASE WITH RESPECT TO UNKNOWN CLAIMS. ASSIGNORS UNDERSTAND THE SIGNIFICANCE OF THE FOREGOING RELEASE OF UNKNOWN CLAIMS AND WAIVER OF STATUTORY PROTECTION AGAINST A RELEASE OF UNKNOWN CLAIMS. EACH OF THE ASSIGNORS AND ASSIGNEE HEREBY ACKNOWLEDGES AND AGREES THAT THIS WAIVER IS AN ESSENTIAL AND MATERIAL TERM OF THIS ASSIGNMENT. For the purposes of this Agreement, an Affiliate of a person means any other person that directly or indirectly, through one or more intermediaries, controls, is controlled by, or is under common control with, such person. The term control (including the terms controlled by and under common control with) means the possession, directly or indirectly, of the power to direct or cause the direction of the management and policies of a Person, whether through the ownership of voting securities, by contract or otherwise.
6. Further Assurances . The parties hereto covenant and agree that they will execute, deliver and acknowledge from time to time at the request of the other, and without further consideration, all such further instruments of assignment or assumption of rights and/or obligations as may be required in order to give effect to the transactions described herein.
7. Representations and Warranties .
(a) Each of the parties hereto hereby represents and warrants to the other party as follows:
(i) Formation; Existence . Each party is duly formed, validly existing and in good standing under the laws of the State of Delaware or the State of Oklahoma, as applicable.
(ii) Power and Authority . Each party has all requisite power and authority to enter into this Agreement, to perform its obligations hereunder and to consummate the transactions contemplated hereby. The execution, delivery and performance of this Agreement and the consummation of the transactions provided for in this Agreement have been duly authorized by all necessary action on the part of each party. This Agreement has been duly executed and delivered by each party and constitutes the legal, valid and binding obligation, enforceable against each party in accordance with its terms, except as such enforceability may be limited by bankruptcy, insolvency, reorganization, moratorium or other laws affecting creditors rights and by general principles of equity (whether applied in a proceeding at law or in equity).
(iii) No Consents . No consent, license, approval, order, permit or authorization of, or registration, filing or declaration with, any foreign or domestic federal, state, provincial or local government or quasi-governmental authority or any department, agency, commission, subdivision, court, or other tribunal of any of the foregoing ( Governmental Authority ) (that has not already been obtained or will be obtained on or before the Effective Date) is required to be obtained or made in connection with the execution, delivery and performance of this Agreement by either party.
(iv) No Conflicts . Each partys execution, delivery and compliance with, and performance of the terms and provisions of, this Agreement will not (a) result in any violation of its organizational documents or any of the organizational documents of such party, (b) result in any violation of any provision of any bond, note or other instrument of indebtedness, contract, indenture, mortgage, deed of trust, loan agreement, lease or other agreement or instrument, in each case, to which such party is a party, or (c) violate any applicable statute, law, ordinance, regulation, rule, code, order, constitution, treaty, common law, judgment, decree, other requirement or rule of law of any Governmental Authority relating to such party.
(b) Each Assignor hereby represents and warrants to Assignee as follows:
(i) Membership Interests . Such Assignor, together with the other Assignor, is the sole beneficial and record owner of, and has good and valid title to, the
Membership Interests. Upon the consummation of the transactions contemplated hereby, Assignee will receive good and valid title to the Membership Interests. The Membership Interests are not subject to any purchase option, call option, right of first refusal, preemptive right, subscription right, registration right or any similar right under any provision of applicable law, the organizational documents of the Company or any contract to which the Company is or was a party or by which it is or was otherwise bound. Other than as set forth in the Companys organizational documents, there are no voting trusts, proxies or other member or similar agreements or understandings with respect to the voting of the Membership Interests. There are no powers of attorney or other delegated authorities that may be binding on the Company in respect of the Membership Interests.
(ii) Material Contracts . Schedule 7(b)(ii) hereto sets forth all material agreements and contracts to which the Company is a party or by which the Company or any of the assets of the Company is bound and no material defaults under any such agreements or contracts exist (and no event has occurred that with notice or lapse of time or both would constitute a material default under any such contracts) by the Company or, to such Assignors knowledge, by any other person.
(iii) Take-or-pay . The Company has no obligation to deliver hydrocarbons (or cash in lieu thereof) from its interest in the Companys assets to other persons as a result of past production by the Company or its predecessors in excess of the share to which they are entitled.
(iv) Current Commitments . The Company is not obligated to participate or conduct any future drilling obligations with respect to its assets and except with respect to the Creek Cottage West 1H well (API 23-157-22133) for which completion operations are currently on-going, does not have any authorization for expenditure relating to its assets to drill or rework wells or any other capital expenditures for which all activities anticipated in such authorization for expenditures or commitments have not been completed.
(v) Litigation . No suit, action, claim or proceeding, by any person or governmental authority is pending or, to such Assignors knowledge, threatened against the Company or its assets.
(vi) Compliance with Law . Neither the Companys ownership of the assets, nor, to such Assignors knowledge, the operation of the Companys assets is in violation of any applicable laws, licenses and permits, including any applicable environmental laws, licenses and permits, in any material respect.
(vii) Labor and Employee Benefit Matters . The Company has never had, and currently has no, employees. The Company is not, and has never been, a party to or bound by the terms of any collective bargaining agreement or any other contract with any labor union or similar representative of employees. The Company does not sponsor, maintain or contribute to and has no liability or obligation with respect to, and has never sponsored, maintained or contributed to or had any liability or obligation with
respect to (1) any employee benefit plan, as such term is defined in Section 3(3) of ERISA, (2) any plan that would be an employee benefit plan if it was subject to ERISA, such as foreign plans and plans for directors, (3) any equity bonus, equity ownership, equity option, equity purchase, equity appreciation right, phantom equity or other equity plan (whether qualified or nonqualified), (4) any bonus, deferred compensation or incentive compensation plan, and (5) any personal, vacation, holiday and sick or other leave policy.
(viii) Environmental Matters . (1) The Company is and has been in compliance with Environmental Laws in all material respects and in possession of and in compliance with all material Environmental Permits, (2) the Company has not released into the environment any Hazardous Materials in violation of Environmental Laws or in a manner that could reasonably be expected to result in any remedial or corrective action obligations; and (3) there are no past or present circumstances, conditions, events or incidents that could reasonably be expected to form the basis of any action, suit, hearing, investigation, litigation, charge, complaint, demand or other proceeding, or arbitration against the Company by or before any Governmental Authority or arbitral body, or any notice of non-compliance or violation, request for information, consent order or consent agreement by any Governmental Authority or person relating in any way to any Environmental Law or any Environmental Permit.
For the purposes of this subsection, Environmental Laws means any applicable federal, state or local law, statute, rule, regulation, ordinance or judicial or administrative decision or interpretation in effect as of the Execution Time relating to protection of the environment (including natural resources), occupational health or workplace safety, pollution or other environmental degradation or Hazardous Materials; Environmental Permit means any licenses, permits, certificates of authority, authorizations, approvals, registrations, franchises and similar consents required under any Environmental Law, which are granted or issued by any Governmental Authority or person, and are associated with or necessary to operate the Company or its assets; and Hazardous Materials means (A) any materials, substances or wastes in any form defined or regulated as a hazardous waste, solid waste, toxic substance, pollutant or words of similar import intended to define, list or classify substances by reason of deleterious properties under any Environmental Law, (B) any radioactive materials, asbestos, and polychlorinated biphenyls, or (C) petroleum and petroleum derivatives.
(c) The representations and warranties contained in Section 7(a) and Section 7(b)(i) shall survive indefinitely and all other representation and warranties in this Agreement shall terminate six (6) months after the Effective Date. Upon the termination of a representation or warranty in accordance with the foregoing, such representation or warranty shall have no further force or effect for any purpose under this Agreement; provided that, there shall be no termination of any bona fide claim asserted pursuant to this Agreement with respect to such a representation or warranty prior to its expiration date.
8. Records; Further Assurances . Assignee agrees and acknowledges that Assignors shall be entitled to keep copies of all financial, tax and accounting records; provided, however, that copies of such records shall be confidential and used solely for Assignors internal purposes.
From and after the Effective Date, the parties shall, and shall cause their Affiliates, as applicable to, execute, acknowledge and deliver from time to time all such further documents, and shall take such further actions as any party hereto may reasonably request and as may be necessary or appropriate to accomplish the transactions described in this Agreement.
9. Successors and Assigns; Third Party Beneficiaries . This Agreement is executed by, and shall be binding upon and inure to the benefit of, the parties hereto and each of their respective successors and assigns. None of the provisions of this Agreement shall be for the benefit of or enforceable by any other person.
10. Governing Law . This Agreement shall be construed in accordance with and governed by the internal laws of the State of Texas (without regard to principles of conflicts of laws).
11. Counterparts . This Agreement may be executed in one or more counterparts by some or all of the parties hereto, and (i) each such counterpart shall be considered an original, and all of which together shall constitute a single Agreement, (ii) the exchange of executed copies of this Agreement by facsimile or Portable Document Format (PDF) transmission shall constitute effective execution and delivery of this Agreement as to the parties for all purposes, and (iii) signatures of the parties transmitted by facsimile or Portable Document Format (PDF) shall be deemed to be their original signatures for all purposes. The individuals signing this Agreement on behalf of the parties hereto represent and warrant that they are duly authorized to do so.
12. Entire Agreement . This Assignment and the Services Agreement contain the entire understanding of the Assignors and the Assignee with regard to the subject matter contained herein and supersedes all prior agreements, understandings and letters of intent between or among the Assignors and the Assignee with respect to the subject matter contained herein.
IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be duly executed and delivered by their respective authorized representatives as of the date above.
|
ASSIGNORS: |
|
|
|
|
|
HALCÓN ENERGY PROPERTIES, INC. |
|
|
a Delaware corporation |
|
|
|
|
|
|
|
|
By: |
/s/ Floyd C. Wilson |
|
Name: |
Floyd C. Wilson |
|
Title: |
Chief Executive Officer and President |
|
|
|
|
|
|
|
HALCÓN GULF STATES, LLC |
|
|
an Oklahoma limited liability company |
|
|
|
|
|
|
|
|
By: |
/s/ Floyd C. Wilson |
|
Name: |
Floyd C. Wilson |
|
Title: |
Chief Executive Officer and President |
|
|
|
|
|
|
|
ASSIGNEE: |
|
|
|
|
|
APOLLO HK TMS INVESTMENT HOLDINGS, L.P. |
|
|
|
|
|
By: APOLLO HK TMS INVESTMENT |
|
|
HOLDINGS GP, LLC, its general partner |
|
|
|
|
|
|
|
|
By: |
/s/ Joseph D. Glatt |
|
Name: |
Joseph D. Glatt |
|
Title: |
Vice President and Secretary |
Exhibit 99.1
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION
On September 30, 2016 (the Effective Time), certain wholly-owned subsidiaries (the Sellers) of Halcón Resources Corporation (Halcón or the Company) executed an Assignment and Assumption Agreement (the Assignment Agreement) with an affiliate of Apollo Global Management (the Buyer) pursuant to which the Sellers assigned to Buyer, as of the Effective Time, one hundred percent (100%) of the common shares (the Membership Interests) of HK TMS LLC (HK TMS), which transaction is referred to as the HK TMS Divestiture. HK TMS was previously a wholly-owned subsidiary of the Company and held all of the Companys oil and natural gas properties in the Tuscaloosa Marine Shale. In exchange for the assignment of the Membership Interests, the Buyer assumed all obligations relating to the Membership Interests of HK TMS from and after the Effective Time.
The following unaudited pro forma condensed combined financial information and explanatory notes adjust Halcóns historical statements of operations to give effect to the HK TMS Divestiture as of January 1, 2015 with respect to the statements of operations information for the six months ended June 30, 2016 and the year ended December 31, 2015 and as of June 30, 2016, with respect to the balance sheet information. The unaudited pro forma condensed combined financial statements are provided for illustrative purposes only and are not intended to represent or be indicative of the consolidated results of operations or financial position of Halcón that would have been recorded had the HK TMS Divestiture been completed as of the dates presented and should not be taken as representative of future results of operations or financial position of Halcón. The unaudited pro forma condensed combined financial statements have been derived from and should be read in conjunction with the historical consolidated financial statements and accompanying notes contained in Halcóns Annual Report on Form 10-K for the year ended December 31, 2015 (audited) and Quarterly Report on Form 10-Q for the six months ended June 30, 2016 (unaudited), as filed with the Securities and Exchange Commission.
Halcón Resources Corporation and Subsidiaries
Unaudited Pro Forma Condensed Combined Balance Sheet
As of June 30, 2016
(in thousands)
|
|
|
|
HK TMS Divestiture |
|
|
|
|||
|
|
Halcón |
|
Pro Forma |
|
Halcón |
|
|||
|
|
Historical |
|
Adjustments |
|
Pro Forma |
|
|||
Current assets: |
|
|
|
|
|
|
|
|||
Cash |
|
$ |
7,173 |
|
$ |
7,069 |
(1) |
$ |
104 |
|
Accounts receivable |
|
112,855 |
|
1,636 |
(2) |
111,219 |
|
|||
Receivables from derivative contracts |
|
135,455 |
|
|
|
135,455 |
|
|||
Restricted cash |
|
17,164 |
|
16,999 |
(1) |
165 |
|
|||
Inventory |
|
1,498 |
|
|
|
1,498 |
|
|||
Debt issuance costs, net |
|
5,557 |
|
|
|
5,557 |
|
|||
Prepaids and other |
|
8,694 |
|
|
|
8,694 |
|
|||
Total current assets |
|
288,396 |
|
25,704 |
|
262,692 |
|
|||
Oil and natural gas properties (full cost method): |
|
|
|
|
|
|
|
|||
Evaluated |
|
7,679,917 |
|
507,421 |
(2) |
7,172,496 |
|
|||
Unevaluated |
|
1,180,148 |
|
|
|
1,180,148 |
|
|||
Gross oil and natural gas properties |
|
8,860,065 |
|
507,421 |
|
8,352,644 |
|
|||
Less - accumulated depletion |
|
(6,779,116 |
) |
(493,271 |
) (2) |
(6,285,845 |
) |
|||
Net oil and natural gas properties |
|
2,080,949 |
|
14,150 |
|
2,066,799 |
|
|||
Other operating property and equipment: |
|
|
|
|
|
|
|
|||
Gas gathering and other operating assets |
|
100,355 |
|
175 |
(2) |
100,180 |
|
|||
Less - accumulated depreciation |
|
(23,155 |
) |
(76 |
) (2) |
(23,079 |
) |
|||
Net other operating property and equipment |
|
77,200 |
|
99 |
|
77,101 |
|
|||
Other noncurrent assets: |
|
|
|
|
|
|
|
|||
Receivables from derivative contracts |
|
5,642 |
|
|
|
5,642 |
|
|||
Equity in oil and natural gas partnership |
|
11 |
|
|
|
11 |
|
|||
Funds in escrow and other |
|
1,613 |
|
|
|
1,613 |
|
|||
Total assets |
|
$ |
2,453,811 |
|
$ |
39,953 |
|
$ |
2,413,858 |
|
|
|
|
|
|
|
|
|
|||
Current liabilities: |
|
|
|
|
|
|
|
|||
Accounts payable and accrued liabilities |
|
$ |
242,189 |
|
$ |
1,504 |
(2) |
$ |
240,685 |
|
Asset retirement obligations |
|
412 |
|
|
|
412 |
|
|||
Current portion of long-term debt, net |
|
2,825,807 |
|
|
|
2,825,807 |
|
|||
Total current liabilities |
|
3,068,408 |
|
1,504 |
|
3,066,904 |
|
|||
Long-term debt, net |
|
|
|
|
|
|
|
|||
Other noncurrent liabilities: |
|
|
|
|
|
|
|
|||
Liabilities from derivative contracts |
|
194 |
|
|
|
194 |
|
|||
Asset retirement obligations |
|
48,554 |
|
1,280 |
(2) |
47,274 |
|
|||
Other |
|
9,283 |
|
9,121 |
(3) |
162 |
|
|||
Mezzanine equity: |
|
|
|
|
|
|
|
|||
Redeemable noncontrolling interest |
|
212,503 |
|
212,503 |
(4) |
|
|
|||
Stockholders equity (deficit): |
|
|
|
|
|
|
|
|||
Preferred stock |
|
|
|
|
|
|
|
|||
Common stock |
|
12 |
|
|
|
12 |
|
|||
Additional paid-in capital |
|
3,288,371 |
|
|
|
3,288,371 |
|
|||
Accumulated deficit |
|
(4,173,514 |
) |
(184,455 |
) (5) |
(3,989,059 |
) |
|||
Total stockholders equity (deficit) |
|
(885,131 |
) |
(184,455 |
) |
(700,676 |
) |
|||
Total liabilities and stockholders equity (deficit) |
|
$ |
2,453,811 |
|
$ |
39,953 |
|
$ |
2,413,858 |
|
Halcón Resources Corporation and Subsidiaries
Unaudited Pro Forma Condensed Combined Statement of Operations
For the Six Months Ended June 30, 2016
(in thousands, except per share amounts)
|
|
|
|
HK TMS Divestiture |
|
|
|
|||
|
|
Halcón |
|
Pro Forma |
|
Halcón |
|
|||
|
|
Historical |
|
Adjustments |
|
Pro Forma |
|
|||
Operating revenues: |
|
|
|
|
|
|
|
|||
Oil, natural gas and natural gas liquids sales: |
|
|
|
|
|
|
|
|||
Oil |
|
$ |
174,062 |
|
$ |
3,617 |
(6) |
$ |
170,445 |
|
Natural gas |
|
6,901 |
|
|
|
6,901 |
|
|||
Natural gas liquids |
|
5,441 |
|
|
|
5,441 |
|
|||
Total oil, natural gas and natural gas liquids sales |
|
186,404 |
|
3,617 |
|
182,787 |
|
|||
Other |
|
1,092 |
|
1 |
(6) |
1,091 |
|
|||
Total operating revenues |
|
187,496 |
|
3,618 |
|
183,878 |
|
|||
Operating expenses: |
|
|
|
|
|
|
|
|||
Production: |
|
|
|
|
|
|
|
|||
Lease operating |
|
37,559 |
|
760 |
(7) |
36,799 |
|
|||
Workover and other |
|
15,706 |
|
14 |
(7) |
15,692 |
|
|||
Taxes other than income |
|
17,011 |
|
220 |
(7) |
16,791 |
|
|||
Gathering and other |
|
21,903 |
|
4 |
(7) |
21,899 |
|
|||
Restructuring |
|
5,073 |
|
|
|
5,073 |
|
|||
General and administrative |
|
66,324 |
|
78 |
(7) |
66,246 |
|
|||
Depletion, depreciation and accretion |
|
94,937 |
|
3,640 |
(8) |
91,297 |
|
|||
Full cost ceiling impairment |
|
754,769 |
|
83,941 |
(8) |
670,828 |
|
|||
Other operating property and equipment impairment |
|
28,056 |
|
|
|
28,056 |
|
|||
Total operating expenses |
|
1,041,338 |
|
88,657 |
|
952,681 |
|
|||
Income (loss) from operations |
|
(853,842 |
) |
(85,039 |
) |
(768,803 |
) |
|||
Other income (expenses): |
|
|
|
|
|
|
|
|||
Net gain (loss) on derivative contracts |
|
(35,781 |
) |
|
|
(35,781 |
) |
|||
Interest expense and other, net |
|
(106,113 |
) |
(3,003 |
) (3) |
(103,110 |
) |
|||
Gain (loss) on extinguishment of debt |
|
81,434 |
|
|
|
81,434 |
|
|||
Total other income (expenses) |
|
(60,460 |
) |
(3,003 |
) |
(57,457 |
) |
|||
Income (loss) before income taxes |
|
(914,302 |
) |
(88,042 |
) |
(826,260 |
) |
|||
Income tax benefit (provision) |
|
|
|
|
|
|
|
|||
Net income (loss) |
|
(914,302 |
) |
(88,042 |
) |
(826,260 |
) |
|||
Series A preferred dividends |
|
(6,396 |
) |
|
|
(6,396 |
) |
|||
Preferred dividends and accretion on redeemable noncontrolling interest |
|
(28,517 |
) |
(28,517 |
) (9) |
|
|
|||
Net income (loss) available to common stockholders |
|
$ |
(949,215 |
) |
$ |
(116,559 |
) |
$ |
(832,656 |
) |
|
|
|
|
|
|
|
|
|||
Net income (loss) per share of common stock: |
|
|
|
|
|
|
|
|||
Basic |
|
$ |
(7.89 |
) |
|
|
$ |
(6.92 |
) |
|
Diluted |
|
$ |
(7.89 |
) |
|
|
$ |
(6.92 |
) |
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|||
Basic |
|
120,360 |
|
|
|
120,360 |
|
|||
Diluted |
|
120,360 |
|
|
|
120,360 |
|
Halcón Resources Corporation and Subsidiaries
Unaudited Pro Forma Condensed Combined Statement of Operations
For the Year Ended December 31, 2015
(in thousands, except per share amounts)
|
|
|
|
HK TMS Divestiture |
|
|
|
|||
|
|
Halcón |
|
Pro Forma |
|
Halcón |
|
|||
|
|
Historical |
|
Adjustments |
|
Pro Forma |
|
|||
Operating revenues: |
|
|
|
|
|
|
|
|||
Oil, natural gas and natural gas liquids sales: |
|
|
|
|
|
|
|
|||
Oil |
|
$ |
512,346 |
|
$ |
16,701 |
(6) |
$ |
495,645 |
|
Natural gas |
|
22,509 |
|
|
|
22,509 |
|
|||
Natural gas liquids |
|
13,624 |
|
|
|
13,624 |
|
|||
Total oil, natural gas and natural gas liquids sales |
|
548,479 |
|
16,701 |
|
531,778 |
|
|||
Other |
|
1,799 |
|
|
|
1,799 |
|
|||
Total operating revenues |
|
550,278 |
|
16,701 |
|
533,577 |
|
|||
Operating expenses: |
|
|
|
|
|
|
|
|||
Production: |
|
|
|
|
|
|
|
|||
Lease operating |
|
103,590 |
|
2,287 |
(7) |
101,303 |
|
|||
Workover and other |
|
20,862 |
|
43 |
(7) |
20,819 |
|
|||
Taxes other than income |
|
48,890 |
|
945 |
(7) |
47,945 |
|
|||
Gathering and other |
|
40,281 |
|
|
|
40,281 |
|
|||
Restructuring |
|
2,886 |
|
|
|
2,886 |
|
|||
General and administrative |
|
87,766 |
|
253 |
(7) |
87,513 |
|
|||
Depletion, depreciation and accretion |
|
364,204 |
|
15,010 |
(8) |
349,194 |
|
|||
Full cost ceiling impairment |
|
2,626,305 |
|
235,378 |
(8) |
2,390,927 |
|
|||
Total operating expenses |
|
3,294,784 |
|
253,916 |
|
3,040,868 |
|
|||
Income (loss) from operations |
|
(2,744,506 |
) |
(237,215 |
) |
(2,507,291 |
) |
|||
Other income (expenses): |
|
|
|
|
|
|
|
|||
Net gain (loss) on derivative contracts |
|
310,264 |
|
|
|
310,264 |
|
|||
Interest expense and other, net |
|
(232,878 |
) |
(2,735 |
) (3) |
(230,143 |
) |
|||
Gain (loss) on extinguishment of debt |
|
761,804 |
|
|
|
761,804 |
|
|||
Gain (loss) on extinguishment of Convertible Note and modification of February 2012 Warrants |
|
(8,219 |
) |
|
|
(8,219 |
) |
|||
Total other income (expenses) |
|
830,971 |
|
(2,735 |
) |
833,706 |
|
|||
Income (loss) before income taxes |
|
(1,913,535 |
) |
(239,950 |
) |
(1,673,585 |
) |
|||
Income tax benefit (provision) |
|
(9,086 |
) |
|
|
(9,086 |
) |
|||
Net income (loss) |
|
(1,922,621 |
) |
(239,950 |
) |
(1,682,671 |
) |
|||
Series A preferred dividends |
|
(17,517 |
) |
|
|
(17,517 |
) |
|||
Preferred dividends and accretion on redeemable noncontrolling interest |
|
(66,820 |
) |
(66,820 |
) (9) |
|
|
|||
Net income (loss) available to common stockholders |
|
$ |
(2,006,958 |
) |
$ |
(306,770 |
) |
$ |
(1,700,188 |
) |
|
|
|
|
|
|
|
|
|||
Net income (loss) per share of common stock: |
|
|
|
|
|
|
|
|||
Basic |
|
$ |
(18.66 |
) |
|
|
$ |
(15.81 |
) |
|
Diluted |
|
$ |
(18.66 |
) |
|
|
$ |
(15.81 |
) |
|
Weighted average common shares outstanding: |
|
|
|
|
|
|
|
|||
Basic |
|
107,531 |
|
|
|
107,531 |
|
|||
Diluted |
|
107,531 |
|
|
|
107,531 |
|
Notes to the Unaudited Pro Forma Condensed Combined Financial Statements
(1) Eliminates cash and restricted cash of HK TMS.
(2) Eliminates assets and liabilities attributable to HK TMS, including accounts receivable, oil and natural gas properties, other operating property and equipment, accounts payable, and asset retirement obligations.
(3) Eliminates HK TMSs embedded derivative liability, which was recorded at fair value in the financial statements.
(4) Eliminates the HK TMS preferred shares. As of June 30, 2016, 172,294 preferred shares were outstanding. The historical preferred shares were accreted up to the estimated required redemption value through June 30, 2016.
(5) Eliminates HK TMSs historical accumulated deficit.
(6) Eliminates operating revenues of HK TMS.
(7) Eliminates operating and administrative expenses of HK TMS.
(8) Eliminates depletion expense and the full cost ceiling impairments incurred by HK TMS on its oil and natural gas properties.
(9) Eliminates the preferred dividends and the accretion of the preferred shares to the required redemption value.