Delaware
|
001-34778
|
87-0287750
|
(State or other jurisdiction
of incorporation)
|
(Commission
File Number)
|
(I.R.S. Employer
Identification No.)
|
□
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
□
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
□
|
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
|
□
|
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
|
Item 1.01
|
Entry into a Material Definitive Agreement
|
Item 1.02
|
Termination of a Material Definitive Agreement
|
Item 2.01
|
Completion of Acquisition or Disposition of Assets
|
Item 2.03
|
Creation of a Direct Financial Obligation or an Obligation under an Off-Balance Sheet Arrangement of a Registrant
|
Item 5.02
|
Departure of Directors or Certain Officers; Election of Directors; Appointment of Certain Officers; Compensatory
Arrangements of Certain Officers
|
Item 7.01
|
Regulation FD Disclosure
|
Item 9.01
|
Financial Statements and Exhibits
|
Exhibit No.
|
|
Description
|
10.1
|
|
Amendment No. 1 to Membership Interest Purchase Agreement, dated as of December 2, 2014, by and between QEP Field Services Company and Tesoro Logistics LP.
|
10.2
|
|
Guaranty, dated December 2, 2014, by QEP Resources, Inc. in favor of Tesoro Logistics LP.
|
10.3
|
|
Fourth Amendment to Credit Agreement and Commitment Increase Agreement, dated as of December 2, 2014, by and among QEP Resources, Inc., the Lenders party thereto and Wells Fargo Bank, National Association, in its capacity as administrative agent for the Lenders.
|
99.1
|
|
Press release of QEP Resources, Inc., dated December 2, 2014.
|
99.2
|
|
Pro forma financial information of QEP Resources, Inc.
|
|
|
QEP Resources, Inc.
|
|
|
(Registrant)
|
|
|
|
December 4, 2014
|
|
/s/ Richard J. Doleshek
|
|
|
Richard J. Doleshek
Executive Vice President and Chief Financial Officer
|
Exhibit No.
|
|
Description
|
10.1
|
|
Amendment No. 1 to Membership Interest Purchase Agreement, dated as of December 2, 2014, by and between QEP Field Services Company and Tesoro Logistics LP.
|
10.2
|
|
Guaranty, dated December 2, 2014, by QEP Resources, Inc. in favor of Tesoro Logistics LP.
|
10.3
|
|
Fourth Amendment to Credit Agreement and Commitment Increase Agreement, dated as of December 2, 2014, by and among QEP Resources, Inc., the Lenders party thereto and Wells Fargo Bank, National Association, in its capacity as administrative agent for the Lenders.
|
99.1
|
|
Press release of QEP Resources, Inc., dated December 2, 2014.
|
99.2
|
|
Pro forma financial information of QEP Resources, Inc.
|
QEP FIELD SERVICES COMPANY
|
|
By:_
/s/ Richard J. Doleshek
___________________
|
Name: Richard J. Doleshek
|
Title: Executive Vice President and Chief Financial Officer
|
TESORO LOGISTICS LP
By: Tesoro Logistics GP, LLC, its general partner
|
|
|
By:_
/s/ Philip M. Anderson
__________________
|
Name: Philip M. Anderson
|
Title: President
|
A.
|
QEP Field Services Company, a Delaware corporation (the
“Seller”
), and Beneficiary have entered into that certain Membership Interest Purchase Agreement dated as of October 19, 2014 (as supplemented, modified, amended or replaced from time to time, the
“Agreement”
).
|
B.
|
The Seller and its affiliates and the Beneficiary and its affiliates are parties to certain other agreements required to be executed and delivered in connection with the Agreement (collectively with the Agreement, the
“Transaction Agreements”
).
|
C.
|
Guarantor is the ultimate holding company of the Seller, and as such, Guarantor has benefitted and may reasonably be expected to benefit from Beneficiary entering into the Agreement with Seller.
|
D.
|
Seller has requested that Guarantor provide this Guaranty in favor of the Beneficiary in connection with Seller’s obligations under the Agreement.
|
|
QEP RESOURCES INC.
,
a Delaware corporation
By: _
/s/ Richard J. Doleshek
_______________________
Name: Richard J. Doleshek
Title: Executive Vice President and Chief Financial Officer
|
|
TESORO LOGISTICS LP
,
a Delaware limited partnership
By: Tesoro Logistics GP, LLC, a Delaware limited liability company and its general partner
By: _
/s/ Philip M. Anderson
____________________
Name: Philip M. Anderson
Title: President
|
Lender
|
Commitment
|
Pro Rata Share
|
Wells Fargo Bank, National Association
|
$112,500,000.00
|
6.250%
|
BMO Harris Financing, Inc.
|
$94,500,000.00
|
5.250%
|
Citibank, N.A.
|
$94,500,000.00
|
5.250%
|
Deutsche Bank AG New York Branch
|
$94,500,000.00
|
5.250%
|
JPMorgan Chase Bank, N.A.
|
$94,500,000.00
|
5.250%
|
U.S. Bank National Association
|
$94,500,000.00
|
5.250%
|
The Bank of Tokyo-Mitsubishi UFJ, Ltd.
|
$76,500,000.00
|
4.250%
|
Compass Bank
|
$76,500,000.00
|
4.250%
|
BNP Paribas
|
$76,500,000.00
|
4.250%
|
Capital One, National Association
|
$76,500,000.00
|
4.250%
|
Credit Agricole Corporate and Investment Bank
|
$76,500,000.00
|
4.250%
|
DNB Capital LLC
|
$76,500,000.00
|
4.250%
|
PNC Bank, National Association
|
$76,500,000.00
|
4.250%
|
SunTrust Bank
|
$76,500,000.00
|
4.250%
|
Toronto Dominion (New York) LLC
|
$76,500,000.00
|
4.250%
|
Amegy Bank National Association
|
$58,500,000.00
|
3.250%
|
Branch Banking and Trust Company
|
$58,500,000.00
|
3.250%
|
Canadian Imperial Bank of Commerce, New York Branch
|
$58,500,000.00
|
3.250%
|
Comerica Bank
|
$58,500,000.00
|
3.250%
|
Export Development Canada
|
$58,500,000.00
|
3.250%
|
Fifth Third Bank
|
$58,500,000.00
|
3.250%
|
Goldman Sachs Bank USA
|
$58,500,000.00
|
3.250%
|
Santander Bank, N.A.
|
$58,500,000.00
|
3.250%
|
Sumitomo Mitsui Banking Corporation
|
$58,500,000.00
|
3.250%
|
Total
|
$1,800,000,000.00
|
100.000%
|
September 30, 2014
|
Historical
|
|
Pro Forma Adjustments
|
|
|
Pro Forma
|
||||||
|
(in millions)
|
|||||||||||
ASSETS
|
|
|
|
|
|
|
||||||
Current Assets
|
|
|
|
|
|
|
||||||
Cash and cash equivalents
|
$
|
—
|
|
|
$
|
2,500.0
|
|
(a)
|
|
$
|
1,337.5
|
|
|
|
|
(230.0
|
)
|
(a)
|
|
|
|||||
|
|
|
(897.5
|
)
|
(a)
|
|
|
|||||
|
|
|
(35.0
|
)
|
(a)
|
|
|
|||||
Accounts receivable, net
|
599.4
|
|
|
—
|
|
|
|
599.4
|
|
|||
Fair value of derivative contracts
|
32.6
|
|
|
—
|
|
|
|
32.6
|
|
|||
Gas, oil and NGL inventories, at lower of average cost or market
|
16.4
|
|
|
—
|
|
|
|
16.4
|
|
|||
Prepaid expenses and other
|
50.8
|
|
|
—
|
|
|
|
50.8
|
|
|||
Current assets of discontinued operations held for sale
|
138.3
|
|
|
(138.3
|
)
|
(b)
|
|
—
|
|
|||
Total Current Assets
|
837.5
|
|
|
1,199.2
|
|
|
|
2,036.7
|
|
|||
Property, Plant and Equipment (successful efforts method for oil and gas properties)
|
|
|
|
|
|
|
||||||
Proved properties
|
11,723.0
|
|
|
—
|
|
|
|
11,723.0
|
|
|||
Unproved properties
|
1,120.5
|
|
|
—
|
|
|
|
1,120.5
|
|
|||
Midstream
|
197.5
|
|
|
—
|
|
|
|
197.5
|
|
|||
Marketing and resources
|
95.2
|
|
|
—
|
|
|
|
95.2
|
|
|||
Material and supplies
|
55.3
|
|
|
—
|
|
|
|
55.3
|
|
|||
Total Property, Plant and Equipment
|
13,191.5
|
|
|
—
|
|
|
|
13,191.5
|
|
|||
Less Accumulated Depreciation, Depletion and Amortization
|
|
|
|
|
|
|
||||||
Exploration and production
|
4,915.0
|
|
|
—
|
|
|
|
4,915.0
|
|
|||
Midstream
|
34.3
|
|
|
—
|
|
|
|
34.3
|
|
|||
Marketing and resources
|
29.8
|
|
|
—
|
|
|
|
29.8
|
|
|||
Total Accumulated Depreciation, Depletion and Amortization
|
4,979.1
|
|
|
—
|
|
|
|
4,979.1
|
|
|||
Net Property, Plant and Equipment
|
8,212.4
|
|
|
—
|
|
|
|
8,212.4
|
|
|||
Fair value of derivative contracts
|
12.7
|
|
|
(3.5
|
)
|
(e)
|
|
9.2
|
|
|||
Other noncurrent assets
|
39.4
|
|
|
—
|
|
|
|
39.4
|
|
|||
Noncurrent assets of discontinued operations held for sale
|
1,174.2
|
|
|
(1,174.2
|
)
|
(b)
|
|
—
|
|
|||
TOTAL ASSETS
|
$
|
10,276.2
|
|
|
$
|
21.5
|
|
|
|
$
|
10,297.7
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
||||||
Current Liabilities
|
|
|
|
|
|
|
||||||
Checks outstanding in excess of cash balances
|
$
|
36.8
|
|
|
$
|
—
|
|
|
|
$
|
36.8
|
|
Accounts payable and accrued expenses
|
691.4
|
|
|
—
|
|
|
|
691.4
|
|
|||
Production and property taxes
|
73.5
|
|
|
—
|
|
|
|
73.5
|
|
|||
Interest payable
|
34.1
|
|
|
—
|
|
|
|
34.1
|
|
|||
Fair value of derivative contracts
|
4.5
|
|
|
(4.3
|
)
|
(e)
|
|
0.2
|
|
|||
Deferred income taxes
|
2.9
|
|
|
—
|
|
|
|
2.9
|
|
|||
Current liabilities of discontinued operations held for sale
|
161.6
|
|
|
(161.6
|
)
|
(b)
|
|
—
|
|
|||
Total Current Liabilities
|
1,004.8
|
|
|
(165.9
|
)
|
|
|
838.9
|
|
|||
Long-term debt
|
3,115.5
|
|
|
(897.5
|
)
|
(a)
|
|
2,218.0
|
|
|||
Deferred income taxes
|
1,500.8
|
|
|
—
|
|
|
|
1,500.8
|
|
|||
Asset retirement obligations
|
162.3
|
|
|
—
|
|
|
|
162.3
|
|
|||
Fair value of derivative contracts
|
0.2
|
|
|
—
|
|
|
|
0.2
|
|
|||
Other long-term liabilities
|
90.3
|
|
|
—
|
|
|
|
90.3
|
|
|||
Noncurrent liabilities of discontinued operations held for sale
|
402.0
|
|
|
(172.0
|
)
|
(b)
|
|
—
|
|
|||
|
|
|
(230.0
|
)
|
(a)
|
|
|
|||||
Commitments and contingencies
|
|
|
|
|
|
|
||||||
EQUITY
|
|
|
|
|
|
|
||||||
Common Shareholders' Equity
|
3,505.6
|
|
|
1,981.6
|
|
(c)
|
|
5,487.2
|
|
|||
Noncontrolling interest
|
494.7
|
|
|
(494.7
|
)
|
(d)
|
|
—
|
|
|||
Total Equity
|
4,000.3
|
|
|
1,486.9
|
|
|
|
5,487.2
|
|
|||
TOTAL LIABILITIES AND EQUITY
|
$
|
10,276.2
|
|
|
$
|
21.5
|
|
|
|
$
|
10,297.7
|
|
QEP RESOURCES, INC.
|
|
|
|
|
|
||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
|
|
|
|||||||
(Unaudited)
|
|
|
|
|
|
||||||
|
|
|
|
|
|
||||||
Nine Months Ended September 30, 2014
|
Historical
|
|
Pro Forma Adjustments (g)
|
|
Pro Forma
|
||||||
|
(in millions, except per share amounts)
|
||||||||||
|
|
|
|
|
|
||||||
REVENUES
|
|
|
|
|
|
||||||
Gas sales
|
$
|
609.2
|
|
|
$
|
—
|
|
|
$
|
609.2
|
|
Oil sales
|
1,041.0
|
|
|
—
|
|
|
1,041.0
|
|
|||
NGL sales
|
179.3
|
|
|
—
|
|
|
179.3
|
|
|||
Other revenue
|
5.1
|
|
|
—
|
|
|
5.1
|
|
|||
Purchased gas, oil and NGL sales
|
780.1
|
|
|
—
|
|
|
780.1
|
|
|||
Total Revenues
|
2,614.7
|
|
|
—
|
|
|
2,614.7
|
|
|||
OPERATING EXPENSES
|
|
|
|
|
|
||||||
Purchased gas, oil and NGL expense
|
775.5
|
|
|
—
|
|
|
775.5
|
|
|||
Lease operating expense
|
177.0
|
|
|
—
|
|
|
177.0
|
|
|||
Gas, oil and NGL transportation and other handling costs
|
198.5
|
|
|
—
|
|
|
198.5
|
|
|||
Gathering and other expense
|
4.8
|
|
|
—
|
|
|
4.8
|
|
|||
General and administrative
|
147.0
|
|
|
—
|
|
|
147.0
|
|
|||
Production and property taxes
|
160.8
|
|
|
—
|
|
|
160.8
|
|
|||
Depreciation, depletion and amortization
|
712.5
|
|
|
—
|
|
|
712.5
|
|
|||
Exploration expenses
|
4.7
|
|
|
—
|
|
|
4.7
|
|
|||
Impairment
|
3.6
|
|
|
—
|
|
|
3.6
|
|
|||
Total Operating Expenses
|
2,184.4
|
|
|
—
|
|
|
2,184.4
|
|
|||
Net gain (loss) from asset sales
|
(210.3
|
)
|
|
—
|
|
|
(210.3
|
)
|
|||
OPERATING INCOME
|
220.0
|
|
|
—
|
|
|
220.0
|
|
|||
Realized and unrealized gains (losses) on derivative contracts
|
(13.2
|
)
|
|
2.1
|
|
(e)
|
(11.1
|
)
|
|||
Interest and other income
|
7.8
|
|
|
—
|
|
|
7.8
|
|
|||
Income from unconsolidated affiliates
|
0.2
|
|
|
—
|
|
|
0.2
|
|
|||
Interest expense
|
(128.4
|
)
|
|
19.1
|
|
(e)
|
(109.3
|
)
|
|||
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES
|
86.4
|
|
|
21.2
|
|
|
107.6
|
|
|||
Income tax provision
|
(26.1
|
)
|
|
(8.1
|
)
|
|
(34.2
|
)
|
|||
NET INCOME FROM CONTINUING OPERATIONS
|
60.3
|
|
|
13.1
|
|
|
73.4
|
|
|||
Net income attributable to noncontrolling interest
|
—
|
|
|
—
|
|
|
—
|
|
|||
NET INCOME ATTRIBUTABLE TO QEP FROM CONTINUING OPERATIONS
|
$
|
60.3
|
|
|
$
|
13.1
|
|
|
$
|
73.4
|
|
|
|
|
|
|
|
||||||
Earnings Per Common Share Attributable to QEP
|
|
|
|
|
|
||||||
Basic from continuing operations
|
$
|
0.34
|
|
|
|
|
$
|
0.41
|
|
||
Diluted from continuing operations
|
$
|
0.34
|
|
|
|
|
$
|
0.41
|
|
||
Weighted-average common shares outstanding
|
|
|
|
|
|
||||||
Used in basic calculation
|
180.0
|
|
|
|
|
180.0
|
|
||||
Used in diluted calculation
|
180.4
|
|
|
|
|
180.4
|
|
||||
Dividends per common share
|
$
|
0.06
|
|
|
|
|
$
|
0.06
|
|
QEP RESOURCES, INC.
|
|
|
|
|
|
||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
|
|
|
|||||||
(Unaudited)
|
|
|
|
|
|
||||||
|
|
|
|
|
|
||||||
Year Ended December 31, 2013
|
Historical
|
|
Pro Forma Adjustments (f)
|
|
Pro Forma
|
||||||
|
(in millions, except per share amounts)
|
||||||||||
|
|
|
|
|
|
||||||
REVENUES
|
|
|
|
|
|
||||||
Gas sales
|
$
|
779.0
|
|
|
$
|
—
|
|
|
$
|
779.0
|
|
Oil sales
|
916.6
|
|
|
—
|
|
|
916.6
|
|
|||
NGL sales
|
294.1
|
|
|
(101.9
|
)
|
|
192.2
|
|
|||
Other revenue
|
189.0
|
|
|
(166.6
|
)
|
|
22.4
|
|
|||
Purchased gas, oil and NGL sales
|
757.1
|
|
|
17.8
|
|
|
774.9
|
|
|||
Total Revenues
|
2,935.8
|
|
|
(250.7
|
)
|
|
2,685.1
|
|
|||
OPERATING EXPENSES
|
|
|
|
|
|
||||||
Purchased gas, oil and NGL expense
|
765.9
|
|
|
17.6
|
|
|
783.5
|
|
|||
Lease operating expense
|
177.8
|
|
|
3.5
|
|
|
181.3
|
|
|||
Gas, oil and NGL transportation and other handling costs
|
141.4
|
|
|
80.6
|
|
|
222.0
|
|
|||
Gathering and other expense
|
90.6
|
|
|
(82.2
|
)
|
|
8.4
|
|
|||
General and administrative
|
191.1
|
|
|
(30.7
|
)
|
|
160.4
|
|
|||
Production and property taxes
|
166.5
|
|
|
(5.2
|
)
|
|
161.3
|
|
|||
Depreciation, depletion and amortization
|
1,016.0
|
|
|
(52.2
|
)
|
|
963.8
|
|
|||
Exploration expenses
|
11.9
|
|
|
—
|
|
|
11.9
|
|
|||
Impairment
|
93.0
|
|
|
—
|
|
|
93.0
|
|
|||
Total Operating Expenses
|
2,654.2
|
|
|
(68.6
|
)
|
|
2,585.6
|
|
|||
Net gain (loss) from asset sales
|
103.0
|
|
|
0.5
|
|
|
103.5
|
|
|||
OPERATING INCOME
|
384.6
|
|
|
(181.6
|
)
|
|
203.0
|
|
|||
Realized and unrealized gains (losses) on derivative contracts
|
58.9
|
|
|
(1.4
|
)
|
(e)
|
57.5
|
|
|||
Interest and other income
|
5.2
|
|
|
10.1
|
|
|
15.3
|
|
|||
Income from unconsolidated affiliates
|
5.8
|
|
|
(5.8
|
)
|
|
—
|
|
|||
Interest expense
|
(163.3
|
)
|
|
(1.7
|
)
|
|
(145.3
|
)
|
|||
|
|
|
19.7
|
|
(e)
|
|
|||||
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES
|
291.2
|
|
|
(160.7
|
)
|
|
130.5
|
|
|||
Income tax provision
|
(119.8
|
)
|
|
52.7
|
|
|
(67.1
|
)
|
|||
NET INCOME
|
171.4
|
|
|
(108.0
|
)
|
|
63.4
|
|
|||
Net income attributable to noncontrolling interest
|
(12.0
|
)
|
|
12.0
|
|
|
—
|
|
|||
NET INCOME ATTRIBUTABLE TO QEP FROM CONTINUING OPERATIONS
|
$
|
159.4
|
|
|
$
|
(96.0
|
)
|
|
$
|
63.4
|
|
|
|
|
|
|
|
||||||
Earnings Per Common Share Attributable to QEP
|
|
|
|
|
|
||||||
Basic from continuing operations
|
$
|
0.89
|
|
|
|
|
$
|
0.35
|
|
||
Diluted from continuing operations
|
$
|
0.89
|
|
|
|
|
$
|
0.35
|
|
||
Weighted-average common shares outstanding
|
|
|
|
|
|
||||||
Used in basic calculation
|
179.2
|
|
|
|
|
179.2
|
|
||||
Used in diluted calculation
|
179.5
|
|
|
|
|
179.5
|
|
||||
Dividends per common share
|
$
|
0.08
|
|
|
|
|
$
|
0.08
|
|
QEP RESOURCES, INC.
|
|
|
|
|
|
||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
|
|
|
|||||||
(Unaudited)
|
|
|
|
|
|
||||||
|
|
|
|
|
|
||||||
Year Ended December 31, 2012
|
Historical
|
|
Pro Forma Adjustments (f)
|
|
Pro Forma
|
||||||
|
(in millions, except per share amounts)
|
||||||||||
|
|
|
|
|
|
||||||
REVENUES
|
|
|
|
|
|
||||||
Gas sales
|
$
|
667.4
|
|
|
$
|
—
|
|
|
$
|
667.4
|
|
Oil sales
|
532.6
|
|
|
—
|
|
|
532.6
|
|
|||
NGL sales
|
322.1
|
|
|
(137.9
|
)
|
|
184.2
|
|
|||
Other revenue
|
181.6
|
|
|
(154.1
|
)
|
|
27.5
|
|
|||
Purchased gas, oil and NGL sales
|
646.1
|
|
|
13.9
|
|
|
660.0
|
|
|||
Total Revenues
|
2,349.8
|
|
|
(278.1
|
)
|
|
2,071.7
|
|
|||
OPERATING EXPENSES
|
|
|
|
|
|
||||||
Purchased gas, oil and NGL expense
|
655.6
|
|
|
15.1
|
|
|
670.7
|
|
|||
Lease operating expense
|
172.3
|
|
|
3.4
|
|
|
175.7
|
|
|||
Gas, oil and NGL transportation and other handling costs
|
148.9
|
|
|
49.2
|
|
|
198.1
|
|
|||
Gathering and other expense
|
88.0
|
|
|
(79.8
|
)
|
|
8.2
|
|
|||
General and administrative
|
266.6
|
|
|
(18.2
|
)
|
|
248.4
|
|
|||
Production and property taxes
|
103.4
|
|
|
(4.9
|
)
|
|
98.5
|
|
|||
Depreciation, depletion and amortization
|
905.3
|
|
|
(55.1
|
)
|
|
850.2
|
|
|||
Exploration expenses
|
11.2
|
|
|
—
|
|
|
11.2
|
|
|||
Impairment
|
133.0
|
|
|
—
|
|
|
133.0
|
|
|||
Total Operating Expenses
|
2,484.3
|
|
|
(90.3
|
)
|
|
2,394.0
|
|
|||
Net gain (loss) from asset sales
|
1.2
|
|
|
—
|
|
|
1.2
|
|
|||
OPERATING INCOME
|
(133.3
|
)
|
|
(187.8
|
)
|
|
(321.1
|
)
|
|||
Realized and unrealized gains (losses) on derivative contracts
|
441.9
|
|
|
(8.4
|
)
|
|
440.9
|
|
|||
|
|
|
7.4
|
|
(e)
|
|
|||||
Interest and other income
|
6.6
|
|
|
8.4
|
|
|
15.0
|
|
|||
Income from unconsolidated affiliates
|
6.8
|
|
|
(6.8
|
)
|
|
—
|
|
|||
Loss from early extinguishment of debt
|
(0.6
|
)
|
|
—
|
|
|
(0.6
|
)
|
|||
Interest expense
|
(122.9
|
)
|
|
(3.4
|
)
|
|
(117.1
|
)
|
|||
|
|
|
9.2
|
|
(e)
|
|
|||||
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES
|
198.5
|
|
|
(181.4
|
)
|
|
17.1
|
|
|||
Income tax provision
|
(66.5
|
)
|
|
62.4
|
|
|
(4.1
|
)
|
|||
NET INCOME FROM CONTINUING OPERATIONS
|
132.0
|
|
|
(119.0
|
)
|
|
13.0
|
|
|||
Net income attributable to noncontrolling interest
|
(3.7
|
)
|
|
3.7
|
|
|
—
|
|
|||
NET INCOME ATTRIBUTABLE TO QEP FROM CONTINUING OPERATIONS
|
$
|
128.3
|
|
|
$
|
(115.3
|
)
|
|
$
|
13.0
|
|
|
|
|
|
|
|
||||||
Earnings Per Common Share Attributable to QEP
|
|
|
|
|
|
||||||
Basic from continuing operations
|
$
|
0.72
|
|
|
|
|
$
|
0.07
|
|
||
Diluted from continuing operations
|
$
|
0.72
|
|
|
|
|
$
|
0.07
|
|
||
Weighted-average common shares outstanding
|
|
|
|
|
|
||||||
Used in basic calculation
|
177.8
|
|
|
|
|
177.8
|
|
||||
Used in diluted calculation
|
178.7
|
|
|
|
|
178.7
|
|
||||
Dividends per common share
|
$
|
0.08
|
|
|
|
|
$
|
0.08
|
|
QEP RESOURCES, INC.
|
|
|
|
|
|
||||||
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
|
|
|
|||||||
(Unaudited)
|
|
|
|
|
|
||||||
|
|
|
|
|
|
||||||
Year Ended December 31, 2011
|
Historical
|
|
Pro Forma Adjustments (f)
|
|
Pro Forma
|
||||||
|
(in millions, except per share amounts)
|
||||||||||
|
|
|
|
|
|
||||||
REVENUES
|
|
|
|
|
|
||||||
Gas sales
|
$
|
1,239.1
|
|
|
$
|
—
|
|
|
$
|
1,239.1
|
|
Oil sales
|
324.2
|
|
|
—
|
|
|
324.2
|
|
|||
NGL sales
|
309.8
|
|
|
(180.1
|
)
|
|
129.7
|
|
|||
Other revenue
|
200.8
|
|
|
(177.9
|
)
|
|
22.9
|
|
|||
Purchased gas, oil and NGL sales
|
1,085.3
|
|
|
33.8
|
|
|
1,119.1
|
|
|||
Total Revenues
|
3,159.2
|
|
|
(324.2
|
)
|
|
2,835.0
|
|
|||
OPERATING EXPENSES
|
|
|
|
|
|
||||||
Purchased gas, oil and NGL expense
|
1,077.1
|
|
|
33.8
|
|
|
1,110.9
|
|
|||
Lease operating expense
|
145.2
|
|
|
3.0
|
|
|
148.2
|
|
|||
Gas, oil and NGL transportation and other handling costs
|
102.2
|
|
|
55.6
|
|
|
157.8
|
|
|||
Gathering and other expense
|
107.3
|
|
|
(98.7
|
)
|
|
8.6
|
|
|||
General and administrative
|
123.2
|
|
|
(25.6
|
)
|
|
97.6
|
|
|||
Production and property taxes
|
105.4
|
|
|
(4.9
|
)
|
|
100.5
|
|
|||
Depreciation, depletion and amortization
|
765.6
|
|
|
(48.7
|
)
|
|
716.9
|
|
|||
Exploration expenses
|
10.5
|
|
|
—
|
|
|
10.5
|
|
|||
Impairment
|
218.2
|
|
|
—
|
|
|
218.2
|
|
|||
Total Operating Expenses
|
2,654.7
|
|
|
(85.5
|
)
|
|
2,569.2
|
|
|||
Net gain (loss) from asset sales
|
1.4
|
|
|
—
|
|
|
1.4
|
|
|||
OPERATING INCOME
|
505.9
|
|
|
(238.7
|
)
|
|
267.2
|
|
|||
Interest and other income
|
4.1
|
|
|
5.1
|
|
|
9.2
|
|
|||
Income from unconsolidated affiliates
|
5.5
|
|
|
(5.5
|
)
|
|
—
|
|
|||
Loss from early extinguishment of debt
|
(0.7
|
)
|
|
—
|
|
|
(0.7
|
)
|
|||
Interest expense
|
(90.0
|
)
|
|
(2.1
|
)
|
|
(81.1
|
)
|
|||
|
|
|
11.0
|
|
(e)
|
|
|||||
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES
|
424.8
|
|
|
(230.2
|
)
|
|
194.6
|
|
|||
Income tax provision
|
(154.4
|
)
|
|
84.7
|
|
|
(69.7
|
)
|
|||
NET INCOME FROM CONTINUING OPERATIONS
|
270.4
|
|
|
(145.5
|
)
|
|
124.9
|
|
|||
Net income attributable to noncontrolling interest
|
(3.2
|
)
|
|
3.2
|
|
|
—
|
|
|||
NET INCOME ATTRIBUTABLE TO QEP FROM CONTINUING OPERATIONS
|
$
|
267.2
|
|
|
$
|
(142.3
|
)
|
|
$
|
124.9
|
|
|
|
|
|
|
|
||||||
Earnings Per Common Share Attributable to QEP
|
|
|
|
|
|
||||||
Basic from continuing operations
|
$
|
1.51
|
|
|
|
|
$
|
0.71
|
|
||
Diluted from continuing operations
|
$
|
1.50
|
|
|
|
|
$
|
0.70
|
|
||
Weighted-average common shares outstanding
|
|
|
|
|
|
||||||
Used in basic calculation
|
176.5
|
|
|
|
|
176.5
|
|
||||
Used in diluted calculation
|
178.4
|
|
|
|
|
178.4
|
|
||||
Dividends per common share
|
$
|
0.08
|
|
|
|
|
$
|
0.08
|
|