|
|
|
|
|
Delaware
|
|
001-37697
|
|
47- 5381253
|
(State or other jurisdiction
of incorporation) |
|
(Commission
File Number) |
|
(IRS Employer Identification No.)
|
|
|
Exhibit No.
|
Description
|
|
|
CENTENNIAL RESOURCE DEVELOPMENT, INC
|
||
Date:
|
September 15, 2017
|
|
|
|
|
|
By:
|
|
/s/ BRENT P. JENSEN
|
|
|
Name:
|
|
Brent P. Jensen
|
|
|
Title:
|
|
Vice President and Chief Accounting Officer
|
•
|
the acquisition by the Company of certain oil and natural gas properties, substantially all of which are located in Lea County, New Mexico, from GMT (the “
GMT Properties
”), which purchase was consummated on June 8, 2017; and
|
•
|
the issuance by the Company of 23,500,000 shares of Class A Common Stock through a private placement in connection with the GMT Acquisition.
|
•
|
the accompanying notes to the unaudited pro forma combined statement of operations;
|
•
|
the historical audited financial statements of the Company for the period from January 1, 2016 to October 10, 2016 (Predecessor Company operations) and October 11, 2016 to December 31, 2016 (Successor Company operations), which are included in the Company’s Annual Report on Form 10-K filed with the Securities and Exchange Commission (the “
SEC
”) on March 23, 2017 (the “
Annual Report
”);
|
•
|
the historical unaudited financial statements of the Company as of and for the six months ended June 30, 2017, which are included in the Company’s Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2017 filed with the SEC on August 9, 2017 (the “
Quarterly Report
”);
|
•
|
the historical statement of revenues and direct operating expenses of GMT Properties for the year ended December 31, 2016 and the three months ended March 31, 2017 and 2016, which are included as Exhibit 99.1 in the Form 8-K/A filed with the SEC on August 7, 2017;
|
•
|
the unaudited pro forma combined statement of operations for the three months ended March 31, 2017 and for the year ended December 31, 2016, and the unaudited pro forma combined balance sheet as of March 31, 2017, which are included as Exhibit 99.2 in the Form 8-K/A filed with the SEC on August 7, 2017;
|
•
|
other information relating to the Company and CRP contained in the Annual Report and the Quarterly Report.
|
|
CDEV Historical
|
|
(a)
GMT Properties |
|
Pro forma
Adjustments |
|
Pro forma
Combined |
|
||||||||
Net revenues
|
|
|
|
|
|
|
|
|
||||||||
Oil sales
|
$
|
117,416
|
|
|
$
|
12,505
|
|
|
$
|
—
|
|
|
$
|
129,921
|
|
|
Natural gas sales
|
20,374
|
|
|
739
|
|
|
—
|
|
|
21,113
|
|
|
||||
NGL sales
|
14,371
|
|
|
746
|
|
|
—
|
|
|
15,117
|
|
|
||||
Total net revenues
|
152,161
|
|
|
13,990
|
|
|
—
|
|
|
166,151
|
|
|
||||
Operating expenses
|
|
|
|
|
|
|
|
|
||||||||
Lease operating expenses
|
15,551
|
|
|
3,430
|
|
|
—
|
|
|
18,981
|
|
|
||||
Severance and ad valorem taxes
|
7,910
|
|
|
1,209
|
|
|
—
|
|
|
9,119
|
|
|
||||
Gathering, processing, and transportation expenses
|
12,647
|
|
|
383
|
|
|
—
|
|
|
13,030
|
|
|
||||
Depreciation, depletion, and amortization
|
60,460
|
|
|
—
|
|
|
2,073
|
|
(b)
|
62,533
|
|
|
||||
Abandonment expense and impairment of unproved properties
|
(29
|
)
|
|
—
|
|
|
—
|
|
|
(29
|
)
|
|
||||
Exploration expense
|
2,470
|
|
|
—
|
|
|
—
|
|
|
2,470
|
|
|
||||
General and administrative expenses
|
22,706
|
|
|
—
|
|
|
—
|
|
|
22,706
|
|
|
||||
Total operating expenses
|
121,715
|
|
|
5,022
|
|
|
2,073
|
|
|
128,810
|
|
|
||||
Total operating income (loss)
|
30,446
|
|
|
8,968
|
|
|
(2,073
|
)
|
|
37,341
|
|
|
||||
Other income (expense)
|
|
|
|
|
|
|
|
|
||||||||
Gain on sale of oil and natural gas properties
|
7,357
|
|
|
—
|
|
|
—
|
|
|
7,357
|
|
|
||||
Interest expense
|
(1,117
|
)
|
|
—
|
|
|
(471
|
)
|
(c)
|
(1,588
|
)
|
|
||||
Net gain on derivative instruments
|
6,288
|
|
|
—
|
|
|
—
|
|
|
6,288
|
|
|
||||
Other income (expense)
|
12,528
|
|
|
—
|
|
|
(471
|
)
|
|
12,057
|
|
|
||||
Income (loss) before income taxes
|
42,974
|
|
|
8,968
|
|
|
(2,544
|
)
|
|
49,398
|
|
|
||||
Income tax expense
|
(9,069
|
)
|
|
—
|
|
|
(2,120
|
)
|
(d)
|
(11,189
|
)
|
|
||||
Net income (loss)
|
33,905
|
|
|
8,968
|
|
|
(4,664
|
)
|
|
38,209
|
|
|
||||
Less: Net income attributable to noncontrolling interest
|
3,320
|
|
|
—
|
|
|
496
|
|
(e)
|
3,816
|
|
|
||||
Net income (loss) attributable to common shareholders
|
$
|
30,585
|
|
|
$
|
8,968
|
|
|
$
|
(5,160
|
)
|
|
$
|
34,393
|
|
|
Net income (loss) per common share
|
|
|
|
|
|
|
|
|
||||||||
Basic
|
0.14
|
|
|
|
|
|
|
|
|
0.15
|
|
(f)
|
||||
Diluted
|
0.14
|
|
|
|
|
|
|
|
|
0.14
|
|
(f)
|
||||
Weighted average common shares outstanding
|
|
|
|
|
|
|
|
|
|
|
||||||
Basic
|
212,759
|
|
|
—
|
|
|
20,514
|
|
(g)
|
233,273
|
|
(f)
|
||||
Diluted
|
233,961
|
|
|
—
|
|
|
20,514
|
|
(g)
|
254,475
|
|
(f)
|
1.
|
Basis of Pro Forma Presentation
|
2.
|
Adjustments to the Unaudited Pro Forma Combined Statements of Operations
|
a.
|
Represents the results of operations from the assumed January 1, 2017 transaction date through June 8, 2017, the closing date of the GMT acquisition (the “
Closing Date”
), related to the GMT Properties purchased by the Company. Results of the GMT Properties following the Closing Date have been included in the Company’s historical statement of operations for the six months ended June 30, 2017.
|
b.
|
Represents the incremental depreciation, depletion, and amortization (“
DD&A
”) resulting from GMT Properties being depleted from the assumed January 1, 2017 transaction date through the June 8, 2017 Closing Date. DD&A for the GMT Properties following the Closing Date has been included in the Company’s historical statement of operations for the six months ended June 30, 2017.
|
c.
|
Reflects (i) incremental interest expense on amounts borrowed by the Company under its credit facility to fund a portion of GMT Acquisition, since the assumed January 1, 2017 transaction date through the June 8, 2017 Closing
|
d.
|
Reflects the income tax effects of the pro forma adjustments presented based on CDEV’s federal statutory rate of 35%, which has been adjusted to incorporate all applicable state and local income taxes net of the effects of its non-controlling interests.
|
e.
|
Represents the net income attributable to non-controlling interests, associated with the cumulative net effect of all pro forma adjustments presented for the six months ended June 30, 2017.
|
f.
|
Pro forma basic net income per common share is computed by dividing pro forma net income attributable to the combined entity by the weighted average number of common shares outstanding for the six months ended June 30, 2017. Pro forma dilutive net income per common share is computed by dividing adjusted pro forma net income attributable to the combined entity by the weighted average number of diluted common shares outstanding, which includes the effect of potentially dilutive securities. Potentially dilutive securities for the pro forma diluted earnings per share calculation consists of unvested restricted stock awards and outstanding stock options and warrants using the treasury stock method.
|
g.
|
Represents the June 8, 2017 Class A Common Stock Issuance of 23.5 million shares as if they had been issued on the assumed January 1, 2017 transaction date.
|