Attached files

file filename
EX-99.1 - EX-99.1 - Centennial Resource Development, Inc.a17-19046_1ex99d1.htm
EX-23.1 - EX-23.1 - Centennial Resource Development, Inc.a17-19046_1ex23d1.htm
8-K/A - 8-K/A - Centennial Resource Development, Inc.a17-19046_18ka.htm

Exhibit 99.2

 

UNAUDITED PRO FORMA COMBINED 
FINANCIAL INFORMATION

 

On June 8, 2017, Centennial Resource Development, Inc. (“CDEV” or “the Company”) and its subsidiary, Centennial Resource Production, LLC, a Delaware limited liability company (“CRP”), consummated the acquisition of certain undeveloped acreage and producing oil and natural gas properties in the core of the Northern Delaware Basin (the “GMT Acquisition”) from GMT Exploration Company LLC, a Delaware limited liability company (“GMT”), pursuant to the Purchase and Sale Agreement, dated as of April 28, 2017, by and between CRP and GMT. CRP funded the GMT Acquisition with the net proceeds from CDEV’s previously announced private placement of shares of its Class A Common Stock, par value $0.0001 per share (the “Class A Common Stock”) which closed simultaneously with the GMT Acquisition.

 

The unaudited pro forma combined statements of operations of CDEV for the three months ended March 31, 2017 and year ended December 31, 2016 give effect to the following transactions (for purposes of this section, collectively, the “Transactions”) as if they had been consummated on January 1, 2016, the beginning of the earliest period presented:

 

·                  the acquisition by the Company (formerly known as Silver Run Acquisition Corporation) of approximately 89% of the outstanding membership interests in CRP, which was consummated on October 11, 2016 (the “Initial Business Combination”);

 

·                  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 a Class A Common Stock through a private placement in connection with the GMT Acquisition.

 

The unaudited pro forma combined balance sheet as of March 31, 2017 gives effect to (i) the GMT Acquisition and (ii) related issuance of 23,500,000 shares of Class A Common Stock via a private placement, as if they had been consummated on March 31, 2017.

 

The Company has adopted ASU 2017-01, Business Combinations, Clarifying the Definition of a Business, and determined that the undeveloped acreage and oil and gas properties acquired from GMT do not qualify as a business. As a result, the Company’s purchase of GMT Properties constitutes an acquisition of assets, and accordingly, the GMT purchase consideration has been allocated to the GMT oil and gas properties based on their relative fair market values.

 

The historical consolidated financial statements have been adjusted in the unaudited pro forma combined financial statements to give pro forma effect to events that are: (1) directly attributable to the Transactions; (2) factually supportable; and (3) with respect to the statement of operations, expected to have a continuing impact on the Company’s results following the completion of the Transactions. The unaudited pro forma combined financial statements reflect pro forma adjustments based on available information and certain assumptions that we believe are reasonable. Assumptions and estimates underlying the unaudited pro forma adjustments set forth in the unaudited pro forma combined financial statements are described in the accompanying notes. In the Company’s opinion, all adjustments that are necessary to present fairly the pro forma information have been made. The unaudited pro forma combined financial statements have been developed from and should be read in conjunction with:

 

·                  the accompanying notes to the unaudited pro forma combined financial statements;

 

·                  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 three months ended March 31, 2017, which are included in the Company’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2017 filed with the SEC on May 11, 2017 (the “Quarterly Report”);

 



 

·                  the historical statement of revenues and direct operating expenses of the 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 to this Current Report on Form 8-K/A; and

 

·                  other information relating to the Company and CRP contained in the Annual Report and the Quarterly Report.

 

The unaudited pro forma combined financial statements have been presented for illustrative purposes only and are not necessarily indicative of the operating results and financial position that would have been achieved had the Transactions occurred on the dates indicated. Further, the unaudited pro forma combined financial statements do not purport to project the future operating results or financial position of the Company following the completion of the acquisition of the GMT Properties and the other related Transactions, including, but not limited to, the anticipated realization of ongoing savings from operating efficiencies. The unaudited pro forma adjustments represent management’s estimates based on information available as of the date of these unaudited pro forma combined financial statements and are subject to change as additional information becomes available and analyses are performed.

 

2



 

Centennial Resource Development, Inc.

Unaudited Pro Forma Combined Statement of Operations

Three Months Ended March 31, 2017

(in thousands, except per share data)

 

 

 

CDEV
Historical

 

(a)
GMT
Properties

 

Pro forma
Adjustments

 

Pro forma
Combined

 

Net revenues

 

 

 

 

 

 

 

 

 

Oil sales

 

$

46,681

 

$

7,974

 

$

 

$

54,655

 

Natural gas sales

 

8,241

 

518

 

 

8,759

 

NGL sales

 

6,175

 

484

 

 

6,659

 

Total net revenues

 

61,097

 

8,976

 

 

70,073

 

Operating expenses

 

 

 

 

 

 

 

 

 

Lease operating expenses

 

7,278

 

2,268

 

 

9,546

 

Severance and ad valorem taxes

 

3,187

 

785

 

 

3,972

 

Transportation, processing, and gathering expenses

 

5,244

 

276

 

 

5,520

 

Depreciation, depletion, and amortization

 

26,160

 

 

5,756

(d)

31,916

 

Abandonment expense and impairment of unproved properties

 

(29

)

 

 

(29

)

General and administrative expenses

 

12,065

 

 

 

12,065

 

Total operating expenses

 

53,905

 

3,329

 

5,756

 

62,990

 

Total operating income

 

7,192

 

5,647

 

(5,756

)

7,083

 

Other (expense) income

 

 

 

 

 

 

 

 

 

Gain on sale of oil and natural gas properties

 

166

 

 

 

166

 

Interest expense

 

(410

)

 

(366

)(f)

(776

)

Gain on derivative instruments

 

3,759

 

 

 

3,759

 

Total other income (expense)

 

3,515

 

 

(366

)

3,149

 

Income before income taxes

 

10,707

 

5,647

 

(6,122

)

10,232

 

Income tax expense

 

 

 

(3,274

)(g)

(3,274

)

Net income (loss)

 

10,707

 

5,647

 

(9,396

)

6,958

 

Less: Net income attributable to non-controlling interests

 

884

 

 

(104

)(h)

780

 

Net income attributable to the combined entity

 

$

9,823

 

$

5,647

 

$

(9,292

)

$

6,178

 

Net income per common share

 

 

 

 

 

 

 

 

 

Basic

 

$

0.04

 

 

 

 

 

$

0.03

(i)

Diluted

 

$

0.04

 

 

 

 

 

$

0.02

(i)

Weighted average common shares outstanding

 

 

 

 

 

 

 

 

 

Basic

 

201,776

 

 

23,500

(n)

225,276

(i)

Diluted

 

204,942

 

 

23,500

(n)

247,598

(i)

 

3



 

Centennial Resource Development, Inc.

Unaudited Pro Forma Combined Statement of Operations

Year Ended December 31, 2016

(in thousands)

 

 

 

CDEV
Historical

 

(b)
CRP

 

(c)
GMT
Properties

 

Pro forma
Adjustments

 

Pro forma
Combined

 

Net revenues

 

 

 

 

 

 

 

 

 

 

 

Oil sales

 

$

 

$

84,100

 

$

20,361

 

$

 

$

104,461

 

Natural gas sales

 

 

9,494

 

1,220

 

 

10,714

 

NGL sales

 

 

5,239

 

1,140

 

 

6,379

 

Total net revenues

 

 

98,833

 

22,721

 

 

121,554

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

Lease operating expenses

 

 

14,577

 

6,021

 

 

20,598

 

Severance and ad valorem taxes

 

 

5,332

 

1,992

 

 

7,324

 

Transportation, processing, and gathering expenses

 

 

6,770

 

521

 

 

7,291

 

Depreciation, depletion, and amortization

 

 

77,841

 

 

(17,036

)(d)

60,805

 

Abandonment expense, exploration, and impairment of unproved properties

 

 

3,389

 

 

 

3,389

 

General and administrative expenses

 

1,407

 

39,296

 

 

(18,740

)(j)

21,963

 

Incentive unit compensation

 

 

165,394

 

 

(165,394

)(k)

 

Total operating expenses

 

1,407

 

312,599

 

8,534

 

(201,170

)

121,370

 

Total operating (loss) income

 

(1,407

)

(213,766

)

14,187

 

201,170

 

184

 

Other (expense) income

 

 

 

 

 

 

 

 

 

 

 

Gain on sale of oil and natural gas properties

 

 

35

 

 

 

35

 

Interest expense

 

 

(6,004

)

 

2,746

(f)

(3,258

)

Other income

 

561

 

6

 

 

(561

)(e)

6

 

Loss on derivative instruments

 

 

(8,386

)

 

 

(8,386

)

Total other income (loss)

 

561

 

(14,349

)

 

2,185

 

(11,603

)

(Loss) income before income taxes

 

(846

)

(228,115

)

14,187

 

203,355

 

(11,419

)

Income tax benefit

 

 

406

 

 

3,134

(g)

3,540

 

Net (loss) income

 

(846

)

(227,709

)

14,187

 

206,489

 

(7,879

)

Less: Net loss attributable to non-controlling interests

 

 

(904

)

 

(260

)(m)

(1,164

)

Net (loss) income attributable to the combined entity

 

$

(846

)

$

(226,805

)

$

14,187

 

$

206,749

 

$

(6,715

)

Net loss per common share (l)

 

 

 

 

 

 

 

 

 

 

 

 

4



 

Centennial Resource Development, Inc.

Unaudited Pro Forma Combined Balance Sheet

As of March 31, 2017

(in thousands)

 

 

 

CDEV Historical

 

(b)
GMT
Properties

 

Pro Forma
Adjustments

 

Pro Forma
Combined

 

ASSETS

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

54,874

 

$

(349,106

)(g)

$

34,622

(c)

$

81,140

 

 

 

 

 

 

 

340,750

(e)

 

 

Accounts receivable, net

 

23,322

 

 

 

23,322

 

Derivative instruments

 

869

 

 

 

869

 

Prepaid and other current assets

 

1,991

 

649

 

378

(c)

3,018

 

Total current assets

 

81,056

 

(348,457

)

375,750

 

108,349

 

Oil and natural gas properties, successful efforts method

 

 

 

 

 

 

 

 

 

Unproved properties

 

1,874,454

 

295,741

(a)

 

2,170,195

 

Proved properties

 

734,283

 

53,966

 

 

788,249

 

Accumulated depreciation, depletion and amortization

 

(40,061

)

 

 

(40,061

)

Total oil and natural gas properties, net

 

2,568,676

 

349,707

 

 

2,918,383

 

Other property and equipment, net

 

2,915

 

 

 

2,915

 

Total property and equipment, net

 

2,571,591

 

349,707

 

 

2,921,298

 

Noncurrent assets

 

 

 

 

 

 

 

 

Derivative instruments

 

109

 

 

 

109

 

Other noncurrent assets

 

1,000

 

 

 

1,000

 

Total assets

 

$

2,653,756

 

$

1,250

 

$

375,750

 

$

3,030,756

 

LIABILITIES AND SHAREHOLDERS’ EQUITY

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

 

Accounts payable and accrued expenses

 

$

78,146

 

$

474

(a)

$

 

$

78,620

 

Derivative instruments

 

1,773

 

 

 

1,773

 

Total current liabilities

 

79,919

 

474

 

 

80,393

 

Noncurrent liabilities

 

 

 

 

 

 

 

 

 

Revolving credit facility

 

 

 

35,000

(c)

35,000

 

Asset retirement obligations

 

7,585

 

776

(d)

 

8,361

 

Derivative instruments

 

 

 

 

 

Total liabilities

 

87,504

 

1,250

 

35,000

 

123,754

 

Shareholders’ equity

 

 

 

 

 

 

 

 

 

Preferred stock

 

 

 

 

 

Common stock

 

23

 

 

2

(e)

25

 

Additional paid-in capital

 

2,369,504

 

 

340,748

(e)

2,704,193

 

 

 

 

 

(6,059

)(f)

 

 

Retained earnings (accumulated deficit)

 

894

 

 

 

894

 

Total shareholders’ equity

 

2,370,421

 

 

334,691

 

2,705,112

 

Non-controlling interest

 

195,831

 

 

6,059

(f)

201,890

 

Total equity

 

2,566,252

 

 

340,750

 

2,907,002

 

Total liabilities and shareholders’ equity

 

$

2,653,756

 

$

1,250

 

$

375,750

 

$

3,030,756

 

 

5



 

1.              Basis of Pro Forma Presentation

 

Overview

 

On June 8, 2017, the Company and its subsidiary CRP consummated the acquisition of certain undeveloped acreage and producing oil and natural gas properties in the core of the Northern Delaware Basin from GMT, pursuant to the Purchase and Sale Agreement, dated as of April 28, 2017, by and between CRP and GMT. CRP funded the GMT Acquisition with the net proceeds from CDEV’s previously announced private placement of shares of its Class A Common Stock, which closed simultaneously with the GMT Acquisition. The unaudited pro forma combined financial information has been derived from the historical consolidated financial statements of the Company and historical statements of revenues and direct operating expenses of the GMT Properties.

 

The unaudited pro forma combined statements of operations for the three months ended March 31, 2017 and the year ended December 31, 2016 both give effect to (i) the GMT Acquisition, and (ii) the Initial Business Combination, as if these transactions had occurred on January 1, 2016. The unaudited pro forma combined balance sheet as of March 31, 2017 gives effect to the GMT Acquisition as if it had occurred on March 31, 2017.

 

The unaudited pro forma combined financial statements reflect pro forma adjustments that are described in the accompanying notes and are based on available information and certain assumptions that we believe are reasonable, however, actual results may differ from those reflected in these statements. In the Company’s opinion, all adjustments that are necessary to present fairly the pro forma information have been made. The following unaudited pro forma combined statements do not purport to represent what the Company’s financial position or results of operations would have been if the GMT Acquisition had actually occurred on the dates indicated above, nor are they indicative of the Company’s future financial position or results of operations.

 

The unaudited pro forma combined financial statements should be read in conjunction with (i) the Company’s historical financial statements and related notes 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), as well as “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” which are included in the Annual Report, (ii) the Company’s historical financial statements and related notes for the three months ended March 31, 2017, as well as “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” which are included in the Quarterly Report, and (iii) the historical statement of revenues and direct operating expenses of the 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 to this Current Report.

 

The pro forma adjustments represent management’s estimates based on information available as of the date of this filing and are subject to change as additional information becomes available and additional analyses are performed. One-time transaction-related costs incurred in connection with the GMT Acquisition and the other related transactions are not included in the unaudited pro forma combined statements of operations, as they are not expected to have a continuing impact on the Company’s results. However, the impact of such transaction-related costs are reflected in the unaudited pro forma balance sheet as an increase to unproved property and accrued liabilities.

 

2.              Unaudited Pro Forma Combined Balance Sheet

 

The Company adopted ASU 2017-01, Business Combinations, Clarifying the Definition of a Business, and determined that the undeveloped acreage and oil and gas properties acquired from GMT do not qualify as a business. As a result, the Company’s purchase of the GMT Properties constitutes an acquisition of assets, and accordingly, the GMT purchase consideration has been allocated to the GMT oil and natural gas properties based on their relative fair values measured as of the acquisition date. Transaction costs as they relate to the GMT Acquisition mainly consist of advisory, legal and accounting fees and are capitalized as incurred.

 

The Company agreed to acquire the GMT Properties for $350 million of cash consideration and after settlement statement adjustments of $0.9 million, the Company paid a net purchase price of $349.1 million. On a relative fair value basis, $295.4 million was allocated to unproved properties and $53.2 million to proved properties. The Company also incurred $0.4 million in transaction costs that were capitalized in conjunction with the asset acquisition and recognized an asset retirement obligation of $0.8 million.

 

6



 

3.              Adjustments to the Unaudited Pro Forma Combined Statements of Operations

 

The following adjustments have been made to the accompanying unaudited pro forma combined statements of operations for the three months ended March 31, 2017 and the year ended December 31, 2016:

 

a.              Represents the statements of revenues and direct operating expenses for the three months ended March 31, 2017 related to the GMT Properties purchased by the Company.

 

b.              Represents CRP’s consolidated and combined statement of operations for the period dating from January 1, 2016, through October 10, 2016 (Predecessor Company operations) and of the Company for the period dating from October 11, 2016, through December 31, 2016 (Successor Company operations).

 

c.               Represents the statements of revenues and direct operating expenses for the year ended December 31, 2016 related to the GMT Properties purchased by the Company.

 

d.              Reflects the change in depreciation, depletion, and amortization resulting from (i) CRP’s oil and gas properties being recorded at fair value in connection with the Initial Business Combination, and (ii) GMT’s oil and gas properties being recorded at relative fair value in connection with the GMT Acquisition.

 

e.               Reflects the elimination of interest income in the Company’s historical income statement. Such interest income was associated with invested funds that were used in their entirety by CDEV to fund its purchase of CRP in the Initial Business Combination.

 

f.                Reflects (i) the elimination of interest expense on CRP’s historical debt that was repaid in its entirety in connection with the Initial Business Combination, (ii) incremental interest expense on amounts borrowed by the Company under its credit facility to fund a portion of the GMT Acquisition, and (iii) additional unutilized commitment fees on the credit facility, which were incurred due to borrowing base increases resulting from the GMT Acquisition.

 

g.               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, resulting in an effective tax rate of 32% for the three months ended March 31, 2017 and 31% for the year ended December 31, 2016.

 

h.              Represents the net income attributable to non-controlling interests, associated with the cumulative net effect of all pro forma adjustments presented for the three months ended March 31, 2017.

 

i.                  Pro forma 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 three months ended March 31, 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 (i) unvested restricted stock awards and outstanding stock options using the treasury stock method, and (ii) the Company’s class C common stock, par value $0.0001 per share, using the “if-converted” method.

 

j.                 Reflects an adjustment to general and administrative expenses to remove non-recurring transaction costs of $18.7 million that were directly attributable to the Initial Business Combination but which were eliminated as they are not expected to have a continuing impact.

 

k.              Represents the elimination of non-recurring incentive unit compensation paid to the Centennial Contributors as part of the Initial Business Combination as such item is not expected to have a continuing impact.

 

7



 

l.                  As a result of the Initial Business Combination, the Company had Predecessor Company operations and Successor Company operations during the year ended December 31, 2016. As such, the pro forma loss per common share (basic and diluted) and weighted average common shares outstanding (basic and diluted) metrics are not meaningful or useful to users of these pro forma financial statements. Such metrics have been excluded accordingly from the pro forma combined statement of operations for the year ended December 31, 2016.

 

m.   Represents the net loss attributable to non-controlling interests, associated with the cumulative net effect of all pro forma adjustments presented for the year ended December 31, 2016.

 

n.              Represents the issuance of 23.5 million shares of Class A Common Stock at $14.50 per share via the Company’s private placement on June 8, 2017. The net proceeds from this share issuance were used in their entirety to finance the majority of the GMT Acquisition purchase price.

 

4.              Adjustments to the Unaudited Pro Forma Combined Balance Sheet

 

The following adjustments have been made to the accompanying unaudited pro forma combined balance sheet as of March 31, 2017:

 

a.              Reflects $0.5 million in transaction costs that were incurred in connection with the GMT Acquisition. As a result of the Company’s early adoption of ASC 2017-01, the GMT Properties acquired did not meet the definition of a business, and such transaction fees were capitalized to unproved properties accordingly.

 

b.              Represents the relative fair value of assets acquired and liabilities assumed in the GMT Acquisition.

 

c.               Reflects $35.0 million borrowed under CRP’s credit facility for the purpose of funding a portion of the GMT Acquisition purchase price, less approximately $0.4 million in deferred issuance costs that were capitalized as an other current asset.

 

d.              Represents the asset retirement obligations associated with the GMT Properties that were recognized as of the June 8, 2017 acquisition date.

 

e.               Represents the proceeds, par value, and additional paid-in-capital associated with the issuance of 23.5 million shares of Class A Common Stock at $14.50 per share via the Company’s private placement on June 8, 2017. The entire $340.8 million in net proceeds from this share issuance were used to finance the majority of the GMT Acquisition.

 

f.                Represents the adjustment to revalue non-controlling interest as a result of the issuance of 23.5 million shares of Class A Common Stock.

 

g.               Represents the GMT Acquisition purchase price of $350 million, net of $0.9 million in settlement statement adjustments.

 

5.              Supplemental Pro Forma Oil and Natural Gas Reserve Information

 

The following tables present the estimated pro forma combined net proved developed and undeveloped oil, NGL and natural gas reserves as of December 31, 2016, along with a summary of changes in quantities of net remaining proved reserves during the year ended December 31, 2016. The pro forma reserve information set forth below gives effect to the oil and gas properties purchased in connection with the GMT Acquisition as if the transactions had occurred on January 1, 2016. All oil and gas reserves in the tables below are attributable to properties within the United States.

 

8



 

 

 

(a)
CDEV

 

(b)
GMT

 

Pro Forma
Combined

 

Oil (MBbl)

 

 

 

 

 

 

 

Total proved reserves:

 

 

 

 

 

 

 

Beginning of period

 

23,199

 

3,274

 

26,473

 

Extensions and discoveries

 

12,914

 

3,555

 

16,469

 

Revisions of previous estimates

 

1,209

 

1,024

 

2,233

 

Purchases of reserves in place

 

11,251

 

 

11,251

 

Production

 

(2,107

)

(512

)

(2,619

)

End of period

 

46,466

 

7,341

 

53,807

 

 

 

 

 

 

 

 

 

Proved developed reserves:

 

 

 

 

 

 

 

Beginning of period

 

9,347

 

2,646

 

11,993

 

End of period

 

14,551

 

4,144

 

18,695

 

Proved undeveloped reserves:

 

 

 

 

 

 

 

Beginning of period

 

13,852

 

628

 

14,480

 

End of period

 

31,914

 

3,197

 

35,111

 

 

 

 

(a)
CDEV

 

(b)
GMT

 

Pro Forma
Combined

 

Natural Gas (MMcf)

 

 

 

 

 

 

 

Total proved reserves:

 

 

 

 

 

 

 

Beginning of period

 

32,442

 

4,768

 

37,210

 

Extensions and discoveries

 

18,629

 

4,410

 

23,039

 

Revisions of previous estimates

 

14,924

 

974

 

15,898

 

Purchases of reserves in place

 

86,122

 

 

86,122

 

Production

 

(3,773

)

(879

)

(4,652

)

End of period

 

148,344

 

9,273

 

157,617

 

 

 

 

 

 

 

 

 

Proved developed reserves:

 

 

 

 

 

 

 

Beginning of period

 

12,711

 

4,121

 

16,832

 

End of period

 

42,190

 

5,241

 

47,431

 

Proved undeveloped reserves:

 

 

 

 

 

 

 

Beginning of period

 

19,731

 

647

 

20,378

 

End of period

 

106,154

 

4,032

 

110,186

 

 

9



 

 

 

(a)
CDEV

 

(b)
GMT

 

Pro Forma
Combined

 

Natural Gas Liquids (MBbls)

 

 

 

 

 

 

 

Total proved reserves:

 

 

 

 

 

 

 

Beginning of period

 

3,851

 

 

3,851

 

Extensions and discoveries

 

1,998

 

 

1,998

 

Revisions of previous estimates

 

873

 

 

873

 

Purchases of reserves in place

 

5,397

 

 

5,397

 

Production

 

(349

)

 

(349

)

End of period

 

11,770

 

 

11,770

 

 

 

 

 

 

 

 

 

Proved developed reserves:

 

 

 

 

 

 

 

Beginning of period

 

1,603

 

 

1,603

 

End of period

 

3,618

 

 

3,618

 

Proved undeveloped reserves:

 

 

 

 

 

 

 

Beginning of period

 

2,248

 

 

2,248

 

End of period

 

8,152

 

 

8,152

 

 

The pro forma standardized measure of discounted future net cash flows relating to proved oil and natural gas reserves as of December 31, 2016 is as follows (in thousands):

 

 

 

CDEV

 

(b)
GMT

 

Pro Forma
Combined

 

Future cash inflows

 

$

2,105,585

 

$

288,318

 

$

2,393,903

 

Future development costs

 

(482,162

)

(39,033

)

(521,195

)

Future production costs

 

(640,306

)

(101,281

)

(741,587

)

Future income tax expenses

 

(136,587

)

 

(136,587

)

Future net cash flows

 

846,530

 

148,004

 

994,534

 

10% discount to reflect timing of cash flows

 

(471,438

)

(73,892

)

(545,330

)

Standardized measure of discounted future net cash flows

 

$

375,092

 

$

74,112

 

$

449,204

 

 

The changes in the pro forma standardized measure of discounted future net cash flows relating to proved oil and natural gas reserves for the year ended December 31, 2016 are as follows (in thousands):

 

10



 

 

 

(a)
CDEV

 

(b)
GMT

 

Pro Forma
Combined

 

Standardized measure of discounted future net cash flows, beginning of period

 

$

135,069

 

$

46,003

 

$

181,072

 

Sales of oil, natural gas and NGLs, net of production costs

 

(72,155

)

(14,187

)

(86,342

)

Purchase of minerals in place

 

137,987

 

 

137,987

 

Extensions and discoveries, net of future development costs

 

102,263

 

33,038

 

135,301

 

Previously estimated development costs incurred during the period

 

22,634

 

2,133

 

24,767

 

Net change in prices and production costs

 

5,683

 

(6,668

)

(985

)

Change in estimated future development costs

 

29,569

 

(4,606

)

24,963

 

Revisions of previous quantity estimates

 

23,863

 

13,798

 

37,661

 

Accretion of discount

 

16,072

 

4,600

 

20,672

 

Net change in income taxes

 

(49,558

)

 

(49,558

)

Net change in timing of production and other

 

23,665

 

1

 

23,666

 

Standardized measure of discounted future net cash flows, end of period

 

$

375,092

 

$

74,112

 

$

449,204

 

 

Pro Forma Adjustments to Supplemental Pro Forma Oil and Natural Gas Reserve Information:

 

a.              Represents the fiscal year 2016 balances and activity for the Company including both Predecessor and Successor periods.

 

b.              Represents the fiscal year 2016 balances and activity for the GMT Properties acquired on June 8, 2016. Income taxes have not been included in the GMT Properties’ standardized measure of discounted future net cash flows or changes therein due to the GMT Properties not being a tax paying entity on a stand alone basis.

 

11