Quarterly report pursuant to Section 13 or 15(d)

Acquisitions and Divestitures (Tables)

v2.4.0.8
Acquisitions and Divestitures (Tables) (Callon Properties)
3 Months Ended
Mar. 31, 2014
Callon Properties
 
Purchase Price Allocation for Acquisition

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

 

Cash consideration:

 

 

 

Evaluated properties including equipment

$

73,007

 

Unevaluated properties

 

9,248

 

Sub-total cash consideration

 

82,255

 

Non-cash consideration:

 

 

 

Asset retirement obligations - current

 

90

 

Asset retirement obligations - non-current

 

4,143

 

Sub-total non-cash consideration

 

4,233

 

Total consideration

$

86,488

 

 

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

 

 

March 31, 2013

 

Revenue

$

270,575

 

Net income

 

29,618

 

Basic and diluted earnings per common share

 

0.39

 

 

Business Acquisition Pro Forma Information Incremental Item

For the pro forma financial information, certain information was derived from financial records and certain information was estimated.  

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

 

 

Three Months Ended

 

 

March 31, 2013

 

Revenues (a)

$

11,353

 

Direct operating expenses (a)

 

2,206

 

DD&A (b)

 

4,205

 

Interest expense (c)

 

411

 

Capitalized interest (d)

 

(84

)

Income taxes expense (e)

 

1,615

 

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 $82.3 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.

(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.