Attached files

file filename
8-K - FORM 8-K - C&J Energy Services, Inc.d390742d8k.htm
EX-23.1 - CONSENT OF HEIN & ASSOCIATES LLP - C&J Energy Services, Inc.d390742dex231.htm
EX-99.1 - AUDITED CONSOLIDATED FINANCIAL STATEMENTS OF CASEDHOLE HOLDINGS, INC. - C&J Energy Services, Inc.d390742dex991.htm
EX-99.3 - UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENTS OF OPERATIONS OF THE COMPANY - C&J Energy Services, Inc.d390742dex993.htm

Exhibit 99.2

CASEDHOLE HOLDINGS, INC. AND SUBSIDIARY

UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

MARCH 31, 2012


INDEX TO FINANCIAL STATEMENTS

 

Condensed Consolidated Balance Sheets at March 31, 2012 (unaudited) and December 31, 2011

     1   

Condensed Consolidated Statements of Operations (unaudited) for the Three Months Ended March 31, 2012 and 2011

     2   

Condensed Consolidated Statements of Cash Flows (unaudited) for the Three Months Ended March 31, 2012 and 2011

     3   

Notes to Condensed Consolidated Financial Statements

     4   

 

-i-


CASEDHOLE HOLDINGS, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATED BALANCE SHEETS

 

    

AS OF

MARCH 31,

   

AS OF

DECEMBER 31,

 
     2012     2011  
     (Unaudited)        
ASSETS     

CURRENT ASSETS:

    

Cash and cash equivalents

   $ 3,443,836      $ 5,809,466   

Accounts receivable, net of allowance of $8,850 in each period

     30,177,200        25,721,753   

Inventory

     3,154,493        2,898,425   

Prepaid expenses

     774,773        122,680   

Deferred income tax asset

     282,803        282,803   
  

 

 

   

 

 

 

Total current assets

     37,833,105        34,835,127   

PROPERTY AND EQUIPMENT, net

     61,833,079        48,696,087   

GOODWILL

     23,803,116        23,803,116   

DEPOSITS

     1,903,873        1,677,858   

DEBT ISSUANCE COSTS, net of accumulated amortization of $202,708 and $135,139, respectively

     878,402        945,971   
  

 

 

   

 

 

 

Total assets

   $ 126,251,575      $ 109,958,159   
  

 

 

   

 

 

 
LIABILITIES AND STOCKHOLDERS’ EQUITY     

CURRENT LIABILITIES:

    

Accounts payable, trade

   $ 12,187,180      $ 11,172,844   

Accrued liabilities

     5,758,273        6,928,341   

Notes payable, current portion

     7,000,000        6,250,000   

Capital lease, current portion

     1,388,572        1,236,400   
  

 

 

   

 

 

 

Total current liabilities

     26,334,025        25,587,585   
  

 

 

   

 

 

 

LONG-TERM LIABILITIES:

    

Notes payable, net of current portion

     44,197,146        40,947,146   

Capital lease, net of current portion

     3,302,265        3,374,873   

Deferred income tax liability

     14,507,545        9,955,426   
  

 

 

   

 

 

 

Total long-term liabilities

     62,006,956        54,277,445   
  

 

 

   

 

 

 

Total liabilities

     88,340,981        79,865,030   
  

 

 

   

 

 

 

COMMITMENTS AND CONTINGENCIES (Note 7)

    

STOCKHOLDERS’ EQUITY:

    

Common shares, $0.001 par value, 2,000,000 shares authorized; 1,140,251 shares issued and outstanding in each period

     1,140        1,140   

Capital in excess of par value

     29,620,177        29,482,180   

Stock subscription notes

     (98,498     (232,558

Retained earnings

     8,387,775        842,367   
  

 

 

   

 

 

 

Total stockholders’ equity

     37,910,594        30,093,129   
  

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 126,251,575      $ 109,958,159   
  

 

 

   

 

 

 

See accompanying notes to these condensed consolidated financial statements.

 

-1-


CASEDHOLE HOLDINGS, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

 

     FOR THE THREE MONTHS  ENDED
MARCH 31,
 
     2012     2011  

REVENUES

    

Service revenue

   $ 50,436,410      $ 21,873,224   

OPERATING EXPENSES:

    

Cost of revenue

     25,377,628        11,623,093   

Selling, general, and administrative

     9,962,599        5,888,091   

Depreciation

     2,154,832        1,129,588   
  

 

 

   

 

 

 

Total operating expenses

     37,495,059        18,640,772   
  

 

 

   

 

 

 

INCOME FROM OPERATIONS

     12,941,351        3,232,452   

OTHER INCOME (EXPENSE):

    

Interest and other income

     2,589        2,082   

Interest expense

     (880,319     (1,575,233

Gain on equipment disposal

     33,903        —     
  

 

 

   

 

 

 

Total other expense

     (843,827     (1,573,151
  

 

 

   

 

 

 

INCOME BEFORE TAX

     12,097,524        1,659,301   

Income tax expense

     (4,552,118     (713,988
  

 

 

   

 

 

 

NET INCOME

   $ 7,545,406      $ 945,313   
  

 

 

   

 

 

 

See accompanying notes to these condensed consolidated financial statements.

 

-2-


CASEDHOLE HOLDINGS, INC. AND SUBSIDIARY

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

 

     FOR THE THREE MONTHS  ENDED
MARCH 31,
 
     2012     2011  

CASH FLOWS FROM OPERATING ACTIVITIES:

    

Net income

   $ 7,545,406      $ 945,313   

Adjustments to reconcile net income to net cash provided by operating activities:

    

Depreciation expense

     2,154,832        1,129,588   

Deferred tax expense

     4,552,118        713,988   

Amortization of debt issuance costs

     67,569        62,082   

Payment-in-kind interest expense

     —          887,533   

Gain on disposal of equipment

     (33,903     —     

Stock compensation expense

     137,997        136,021   

Changes in operating assets:

    

Accounts receivable

     (4,455,447     (2,936,551

Inventory

     (256,068     (780,853

Prepaid expenses

     (652,094     (73,389

Deposits

     (226,015     (1,881,468

Changes in operating liabilities:

    

Accounts payable

     1,014,336        2,058,169   

Accrued liabilities

     (1,170,068     198,665   
  

 

 

   

 

 

 

Net cash provided by operating activities

     8,678,663        459,098   

CASH FLOWS FROM INVESTING ACTIVITIES:

    

Purchase of property and equipment

     (14,882,450     (3,903,820

Proceeds from disposal of property and equipment

     41,150        —     
  

 

 

   

 

 

 

Net cash used in investing activities

     (14,841,300     (3,903,820

CASH FLOWS FROM FINANCING ACTIVITIES:

    

Proceeds from notes payable

     5,000,000        4,832,128   

Repayment of notes payable

     (1,000,000     (1,124,554

Repayment of capital lease obligation

     (337,052     —     

Proceeds from stockholder note repayments

     134,059        —     
  

 

 

   

 

 

 

Net cash provided by financing activities

     3,797,007        3,707,574   
  

 

 

   

 

 

 

NET CHANGE IN CASH AND CASH EQUIVALENTS

     (2,365,630     262,852   

CASH AND CASH EQUIVALENTS, beginning of year

     5,809,466        3,413,133   
  

 

 

   

 

 

 

CASH AND CASH EQUIVALENTS, end of year

   $ 3,443,836      $ 3,675,985   
  

 

 

   

 

 

 

SUPPLEMENTAL INFORMATION:

    

Cash paid for interest during period

   $ 806,984      $ 577,161   
  

 

 

   

 

 

 

Capital lease acquisitions

   $ 416,616      $ —     
  

 

 

   

 

 

 

See accompanying notes to these condensed consolidated financial statements.

 

-3-


CASEDHOLE HOLDINGS, INC. AND SUBSIDIARY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

1. NATURE OF BUSINESS AND BASIS OF PRESENTATION

Casedhole Holdings, Inc. (the “Company”), a Delaware corporation, was established on April 1, 2008. The Company conducts its operations through its wholly owned subsidiary Casedhole Solutions, Inc.

Through the operating subsidiary, the Company provides a wide range of well-site services to oil and gas drilling and producing companies including logging, perforating, pressure control, plugging, and pipe recovery services. The Company maintains operations in nine service centers located throughout the major United States onshore oil and gas producing regions.

The accompanying unaudited interim financial statements and related notes have been prepared in accordance with accounting principles generally accepted in the United States of America (U.S. “GAAP”).

Certain information and footnotes have been condensed or omitted, although management believes that the disclosures are adequate to make the information presented not misleading. These interim financial statements should be read in conjunction with the audited financial statements of the Company for the years ended December 31, 2011 and 2010 and the notes thereto.

 

2. PROPERTY AND EQUIPMENT

Property and equipment consist of the following at March 31, 2012 (unaudited) and December 31, 2011.

 

     March 31,     December 31,  
     2012     2011  

Wireline units

   $ 26,996,019      $ 25,922,649   

Tools and equipment

     24,435,679        24,021,985   

Pump down and pressure test equipment

     3,513,624        —     

Other vehicles

     2,585,970        3,078,322   

Furniture, fixtures, and office equipment

     1,007,042        951,420   

Leasehold improvements

     2,014,661        1,995,891   

Construction in progress

     14,361,730        3,652,635   
  

 

 

   

 

 

 
     74,914,725        59,622,902   

Accumulated depreciation

     (13,081,646     (10,926,815
  

 

 

   

 

 

 
   $ 61,833,079      $ 48,696,087   
  

 

 

   

 

 

 

 

14. NOTES PAYABLE

Wells Fargo Facility

On June 29, 2011, the Company entered into a $45,000,000 senior secured credit facility with Wells Fargo Bank (“Wells Fargo facility”). The Wells Fargo facility includes a term loan, delayed draw term loan, and revolving commitment totaling $20,000,000, $10,000,000, and $15,000,000, respectively. The amount available under the revolving commitment is limited by the borrowing base which is determined as a percentage of working capital and inventory accounts. As of March 31, 2012, the borrowing base calculated to $26,936,984 but caps at $25,000,000.

 

-4-


CASEDHOLE HOLDINGS, INC. AND SUBSIDIARY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

The Company is subject to certain financial covenants including a fixed charge ratio, leverage ratios and minimum EBITDA thresholds. As of March 31, 2012, the Company was in compliance with all debt covenants.

Senior Subordinated Notes

On June 29, 2011, the Company entered into a $10,000,000 senior subordinated note with BNY Mellon-Alcentra Mezzanine III, L.P. (“subordinated notes”). The subordinated notes accrue interest at a fixed rate of 14% and mature on June 29, 2016. The Company is subject to a prepayment penalty equal to 3%, 2%, and 1% of the principal reduction until June 20, 2012, 2013, and 2014, respectively.

The Company is subject to certain financial covenants including a fixed charge ratio, leverage ratios and minimum EBITDA thresholds. As of March 31, 2012, the Company was in compliance with all debt covenants.

Future Minimum Payments

Future payments on notes payable as of March 31, 2012, are as follows for each year ending March 31:

 

2013

   $ 7,000,000   

2014

     7,000,000   

2015

     7,000,000   

2016

     20,197,146   

2017

     10,000,000   
  

 

 

 
   $ 51,197,146   
  

 

 

 

 

15. COMMON STOCK TRANSACTIONS

During 2010, three new executives were allowed to purchase common stock upon acceptance of their employment with the Company. The purchase price was $25, $35, and $45 per share, respectively, which represented the estimated fair value at the time of issuance. The stock purchase totaled $437,500. The executives issued stock subscription notes totaling $268,750 as part of the purchase price. The stock subscription notes accrue interest at 6%. The maturity dates for stock subscription notes totaling $43,750 and $100,000 are June 1, 2014 and July 31, 2014, respectively. The remaining balance is to be repaid with 50% of the executives’ annual bonus until paid in full or April 30, 2014. From January 1, 2012 through March 31, 2012, the executives repaid $136,340 of principal and accrued interest. The stock subscription notes have been presented as a reduction to stockholders’ equity.

 

16. STOCK OPTION PLAN

The 2008 Equity Incentive Plan (the “Equity Incentive Plan”) provides for the granting of incentive stock options to purchase shares of the Company’s common stock to key employees. The 2008 Equity Incentive Plan, as amended on April 29, 2011, authorizes the issuance of options to purchase up to an aggregate of 150,000 shares of common stock with maximum option terms of eight years from the date of the grant. The grant allows eligible individuals to purchase shares of common stock at an exercise price equal to the fair market value of the stock at the date of the grant. The Board approved the Equity Incentive Plan on October 31, 2008. As of March 31, 2012, 22,683 options remained to be granted under this plan.

The following is a summary of option activity under the plan discussed above:

 

-5-


CASEDHOLE HOLDINGS, INC. AND SUBSIDIARY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

     Number of
Shares
     Weighted
Average
Exercise
Price
 

Options exercisable at January 1, 2011

     122,817       $ 34.42   

Options granted

     2,500         50.00   
  

 

 

    

Options outstanding at March 31, 2011

     125,317         34.74   
  

 

 

    

Options exercisable at March 31, 2011

     6,682       $ 28.84   
  

 

 

    

Options outstanding at January 1, 2012

     120,317       $ 34.90   

Options granted

     —           —     
  

 

 

    

Options outstanding at March 31, 2012

     120,317         34.90   
  

 

 

    

Options exercisable at March 31, 2012

     34,989       $ 33.15   
  

 

 

    

The estimated fair value of the options granted during the three months ended March 31, 2011 was calculated using a Black-Scholes option-pricing model. During the three months ended March 31, 2012 no options were granted. For the three months ended March 31, 2011, the weighted average fair value of options granted totaled $23.80. The following table summarizes the weighted average assumptions used in the Black-Scholes model for options granted during the three months ended March 31, 2011:

 

Expected dividend yield

     0.0

Expected volatility

     62

Risk-free interest rate

     1.0

Expected life (in years)

     4   

Weighted average grant-date fair value per common share

   $ 23.80   

The Company has not paid dividends historically, and has no plans to do so in the foreseeable future; thus, the dividend yields are estimated at zero percent. Expected volatility is based on an average of historical volatility rates based upon publicly traded companies within the oil and gas service industry. Management believes that these average historical volatility rates are currently the best available indicator of expected volatility. The risk-free interest rate is the implied yield available for zero-coupon U.S. government issues with a remaining term of five years. The expected lives represent management’s estimate of the period during which the options will be outstanding.

The options outstanding at March 31, 2012 have a weighted average remaining contractual life of 6.17 years. Unrecognized compensation costs related to non-vested options amounted to $1,225,029 as of March 31, 2012, which is expected to be recognized over the remaining requisite service period of 2.21 years. During the three months ended March 31, 2012 and 2011, the Company recognized $137,997 and $136,021, respectively, of stock compensation expense included in selling, general and administrative expenses.

 

17. RELATED PARTY TRANSACTIONS

The Company incurred management fees and expense reimbursements payable to its majority stockholder (“Intervale”) in the amount of $96,107 and $91,070 for the three months ended March 31, 2012 and 2011, respectively. As of March 31, 2012 and 2011, the Company owed Intervale $35,529 and $39,835, respectively, for expense reimbursements.

 

-6-


CASEDHOLE HOLDINGS, INC. AND SUBSIDIARY

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

 

On May 17, 2010, the Company entered into a five-year employment agreement with Mr. Hobbs, former owner of E.M. Hobbs, Inc. which was acquired by the Company. The agreement includes an annual salary and one-time signing bonus of $1,000,000. The signing bonus and associated payroll taxes paid by the Company were to be repaid to the Company in the event Mr. Hobbs terminated his employment prior to May 17, 2011. During the three months ended March 31, 2012 and 2011, the Company has recognized $0 and $250,000, respectively, of compensation expense related to the bonus for services.

The Company has entered into multiple agreements with entities owned by members of management to lease buildings, office space and cranes, as well as general business services. For the three months ended March 31, 2012 and 2011, the Company incurred $354,623 and $242,546, respectively, in expenditures with respect to these parties.

 

18. COMMITMENTS AND CONTINGENCIES

The Company has employment agreements with several key officers and employees which require payment of a year of salary if such employees are terminated without cause. The maximum potential obligation is $1,625,000 as of March 31, 2012.

The Company has entered into purchase commitments with several vendors to produce wireline units and pumpdown units. The remaining commitments on the various units as of March 31, 2012 totaled approximately $5,800,000 and these commitments will be paid upon delivery of the units.

 

19. SUBSEQUENT EVENTS

On June 5, 2012, the Company entered into an agreement with C&J Spec-Rent Services, Inc. to purchase 100% of the stock of Casedhole Holdings, Inc. The purchase price was $272,500,000 and is subject to normal purchase price adjustments. The transaction closed and funded on June 7, 2012.

Management has evaluated subsequent events through July 31, 2012, the date that these financial statements were available for issuance. No additional material subsequent events exist as of that date.

* * * * * * *

 

-7-