These terms and conditions govern your use of the website alphaminr.com and its related services.
These Terms and Conditions (“Terms”) are a binding contract between you and Alphaminr, (“Alphaminr”, “we”, “us” and “service”). You must agree to and accept the Terms. These Terms include the provisions in this document as well as those in the Privacy Policy. These terms may be modified at any time.
Your subscription will be on a month to month basis and automatically renew every month. You may terminate your subscription at any time through your account.
We will provide you with advance notice of any change in fees.
You represent that you are of legal age to form a binding contract. You are responsible for any
activity associated with your account. The account can be logged in at only one computer at a
time.
The Services are intended for your own individual use. You shall only use the Services in a
manner that complies with all laws. You may not use any automated software, spider or system to
scrape data from Alphaminr.
Alphaminr is not a financial advisor and does not provide financial advice of any kind. The service is provided “As is”. The materials and information accessible through the Service are solely for informational purposes. While we strive to provide good information and data, we make no guarantee or warranty as to its accuracy.
TO THE EXTENT PERMITTED BY APPLICABLE LAW, UNDER NO CIRCUMSTANCES SHALL ALPHAMINR BE LIABLE TO YOU FOR DAMAGES OF ANY KIND, INCLUDING DAMAGES FOR INVESTMENT LOSSES, LOSS OF DATA, OR ACCURACY OF DATA, OR FOR ANY AMOUNT, IN THE AGGREGATE, IN EXCESS OF THE GREATER OF (1) FIFTY DOLLARS OR (2) THE AMOUNTS PAID BY YOU TO ALPHAMINR IN THE SIX MONTH PERIOD PRECEDING THIS APPLICABLE CLAIM. SOME STATES DO NOT ALLOW THE EXCLUSION OR LIMITATION OF INCIDENTAL OR CONSEQUENTIAL OR CERTAIN OTHER DAMAGES, SO THE ABOVE LIMITATION AND EXCLUSIONS MAY NOT APPLY TO YOU.
If any provision of these Terms is found to be invalid under any applicable law, such provision shall not affect the validity or enforceability of the remaining provisions herein.
This privacy policy describes how we (“Alphaminr”) collect, use, share and protect your personal information when we provide our service (“Service”). This Privacy Policy explains how information is collected about you either directly or indirectly. By using our service, you acknowledge the terms of this Privacy Notice. If you do not agree to the terms of this Privacy Policy, please do not use our Service. You should contact us if you have questions about it. We may modify this Privacy Policy periodically.
When you register for our Service, we collect information from you such as your name, email address and credit card information.
Like many other websites we use “cookies”, which are small text files that are stored on your computer or other device that record your preferences and actions, including how you use the website. You can set your browser or device to refuse all cookies or to alert you when a cookie is being sent. If you delete your cookies, if you opt-out from cookies, some Services may not function properly. We collect information when you use our Service. This includes which pages you visit.
We use Google Analytics and we use Stripe for payment processing. We will not share the information we collect with third parties for promotional purposes. We may share personal information with law enforcement as required or permitted by law.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
x
|
ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
¨
|
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|
|
Delaware
|
84-1060803
|
|
(State or other jurisdiction of
|
(I.R.S. Employer
|
|
incorporation or organization)
|
Identification No.)
|
|
800 Gessner Road, Suite 875
|
|
|
Houston, Texas
|
77024
|
|
(Address of principal executive offices)
|
(Zip Code)
|
|
Large accelerated filer
|
¨
|
Accelerated filer
|
¨
|
|
Non-accelerated filer
|
¨
(Do not check if a smaller reporting company)
|
Smaller reporting company
|
x
|
|
|
|
|
PAGE
|
|
PART I
|
|
|
|
|
|
Item 1. BUSINESS
|
1
|
|
Item 1A. RISK FACTORS
|
15
|
|
Item 1B. UNRESOLVED STAFF COMMENTS
|
22
|
|
Item 2. PROPERTIES
|
23
|
|
Item 3. LEGAL PROCEEDINGS
|
26
|
|
Item 4. MINE SAFETY DISCLOSURES
|
27
|
|
|
|
|
PART II
|
|
|
|
|
|
Item 5. MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
|
27
|
|
Item 6. SELECTED FINANCIAL DATA
|
28
|
|
Item 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
28
|
|
Item 7A. QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
43
|
|
Item 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
|
43
|
|
Item 9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
|
43
|
|
Item 9A. CONTROLS AND PROCEDURES
|
43
|
|
Item 9B. OTHER INFORMATION
|
44
|
|
|
|
|
PART III
|
|
|
|
|
|
Item 10. DIRECTORS, EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE
|
44
|
|
Item 11. EXECUTIVE COMPENSATION
|
44
|
|
Item 12. SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
|
44
|
|
Item 13. CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE
|
44
|
|
Item 14. PRINCIPAL ACCOUNTING FEES AND SERVICES
|
44
|
|
|
|
|
PART IV
|
|
|
|
|
|
Item 15. EXHIBITS, FINANCIAL STATEMENT SCHEDULES
|
45
|
|
|
| 1 | ||
|
|
| 2 | ||
|
|
|
|
|
Natural
|
|
|
|
|
|
|
|
|
|
|
Gas
|
|
Oil
|
|
NGLs
|
|
Total
|
|
|
|
|
(MMcf)
|
|
(MBbls)
|
|
(MBbls)
|
|
(MMcfe)
(1)
|
|
|
Proved Developed
|
|
135,189
|
|
496
|
|
4,882
|
|
167,457
|
|
|
Proved Undeveloped
|
|
424,543
|
|
1,256
|
|
17,321
|
|
536,005
|
|
|
Total Proved
|
|
559,732
|
|
1,752
|
|
22,203
|
|
703,462
|
|
| (1) |
MMcfe is computed converting to gas using a ratio of 6 Mcf to 1 barrel of oil or NGL.
|
| 3 | ||
|
|
|
|
|
Natural
|
|
|
|
|
|
|
|
|
|
|
Gas
|
|
Oil
|
|
NGLs
|
|
Total
|
|
|
|
|
(MMcf)
|
|
(MBbl)
|
|
(MBbLs)
|
|
(MMcfe)
(1)
|
|
|
Company:
|
|
|
|
|
|
|
|
|
|
|
Proved Developed
|
|
662
|
|
236
|
|
|
|
2,078
|
|
|
Proved Undeveloped
|
|
|
|
|
|
|
|
|
|
|
Total Proved Reserves - Company
|
|
662
|
|
236
|
|
|
|
2,078
|
|
|
Company Share of Piceance Energy:
|
|
|
|
|
|
|
|
|
|
|
Proved Developed
|
|
45,072
|
|
165
|
|
1,627
|
|
55,829
|
|
|
Proved Undeveloped
|
|
141,525
|
|
419
|
|
5,774
|
|
178,680
|
|
|
Total Proved Reserves- Piceance Energy
|
|
186,597
|
|
584
|
|
7,401
|
|
234,509
|
|
|
Total Combined Proved Reserves
|
|
187,259
|
|
820
|
|
7,401
|
|
236,587
|
|
|
|
|
Proved
|
|
Proved
|
|
|
|
|
|
||||||||||||
|
|
|
Developed
|
|
Developed
|
|
Proved
|
|
|
|
||||||||||||
|
|
|
Producing
|
|
Non-producing
|
|
Undeveloped
|
|
Total
(2)
|
|
||||||||||||
|
|
|
(M$)
|
|
(M$)
|
|
(M$)
|
|
(M$)
|
|
||||||||||||
|
Company:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated pre-tax future net cash flows
|
|
$
|
|
|
4,543
|
|
$
|
|
|
|
|
$
|
|
|
|
|
$
|
|
|
4,543
|
|
|
Standardized measure of discounted future net cash flows
|
|
$
|
|
|
3,537
|
|
$
|
|
|
|
|
$
|
|
|
|
|
$
|
|
|
3,537
|
|
|
Company Share of Piceance Energy:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated pre-tax future net cash flows
|
|
$
|
|
|
73,541
|
|
$
|
|
|
29,365
|
|
$
|
|
|
215,888
|
|
$
|
|
|
318,794
|
|
|
Standardized measure of discounted future net cash flows
|
|
$
|
|
|
43,812
|
|
$
|
|
|
10,372
|
|
$
|
|
|
35,141
|
|
$
|
|
|
89,325
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated pre-tax future net cash flows
|
|
$
|
|
|
78,084
|
|
$
|
|
|
29,365
|
|
$
|
|
|
215,888
|
|
$
|
|
|
323,337
|
|
|
Standardized measure of discounted future net cash flows
|
|
$
|
|
|
47,349
|
|
$
|
|
|
10,372
|
|
$
|
|
|
35,141
|
|
$
|
|
|
92,862
|
|
| (1) | MMcfe is computed converting gas using a ratio of 6 Mcf to 1 barrel of oil or NGL. | |
| (2) | Prices are based on the historical first of the month twelve month average posted price depending on the area. These prices are adjusted for quality, energy content, regional price differentials and transportation fees. All prices are held constant throughout the lives of the properties. The average adjusted product prices are $89.70 per barrel of oil, $32.05 per barrel of natural gas liquids and $3.74 per Mcf of natural gas. |
|
|
|
|
|
Company Share
|
|
|
|
|||
|
|
|
|
|
of Piceance
|
|
|
|
|||
|
|
|
Company
|
|
Energy
|
|
Total
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
PV-10
|
|
$
|
3,537
|
|
$
|
89,325
|
|
$
|
92,862
|
|
|
Present value of future income taxes discounted at 10% (1)
|
|
|
|
|
|
|
|
|
|
|
|
Standardized measure of discounted future net cash flows
|
|
$
|
3,537
|
|
$
|
89,325
|
|
$
|
92,862
|
|
| (1) |
There is no present value of future income taxes as we believe we have sufficient net operating loss carryforwards to offset any income. Please see Note 15 Income Taxes.
|
| 4 | ||
|
|
| 5 | ||
|
|
| 6 | ||
|
|
| 7 | ||
|
|
| 8 | ||
|
|
| 9 | ||
|
|
| 10 | ||
|
|
| 11 | ||
|
|
| 12 | ||
|
|
| • | requirements for obtaining drilling permits; |
| • | the method of developing new fields; |
| • | the spacing and operation of wells; |
| • | the prevention of waste of oil and gas resources; and |
| • | the plugging and abandonment of wells. |
| 13 | ||
|
|
| 14 | ||
|
|
|
|
•
|
our senior management’s attention, and a significant amount of our resources, may be diverted from the management of daily operations of our other businesses to the integration of HIE;
|
|
|
|
|
|
|
•
|
we could incur significant unknown and contingent liabilities for which we have limited or no contractual remedies or insurance coverage;
|
|
|
|
|
|
|
•
|
the businesses acquired in the HIE Acquisition may not perform as well as we anticipate; and
|
|
|
|
|
|
|
•
|
unexpected costs, delays and challenges may arise in integrating HIE into our existing operations.
|
|
|
•
|
changes in the global economy and the level of foreign and domestic production of crude oil and refined products;
|
|
|
|
|
|
|
•
|
availability of crude oil and refined products and the infrastructure to transport crude oil and refined products;
|
|
|
|
|
|
|
•
|
local factors, including market conditions, the level of operations of other refineries in our markets, and the volume of refined products imported;
|
|
|
|
|
|
|
•
|
threatened or actual terrorist incidents, acts of war, and other global political conditions;
|
|
|
|
|
|
|
•
|
government regulations; and
|
|
|
|
|
|
|
•
|
weather conditions, hurricanes or other natural disasters.
|
| 15 | ||
|
|
| 16 | ||
|
|
| • | The US EPA proposed regulations in 2009, that would require the reduction of emissions of greenhouse gases from light trucks and cars, and would establish permitting thresholds for stationary sources that emit greenhouse gases and require emissions controls for those sources. Promulgation of the final rule on April 1, 2010, has resulted in a cascade of related rulemakings by the US EPA pursuant to the Federal Clean Air Act (the “CAA”) relative to controlling greenhouse gas emissions. |
| • | In December 2007, the Energy Independence and Security Act was enacted into federal law, which created a second renewable fuels standard. This standard requires the total volume of renewable transportation fuels (including ethanol and advanced biofuels) sold or introduced in the U.S. to reach 18.2 billion gallons in 2014 and to increase to 36 billion gallons by 2022. However, the US EPA has proposed to reduce the total renewable and advanced biofuel requirements to 15.2 billion in 2014. | |
| • | In March 2014, the US EPA published a Final Tier 3 gasoline standard that lowers the allowable sulfur level in gasoline to 10 ppm and also lowers the allowable benzene, aromatics and olefins content of gasoline. The effective date for the new standard, January 1, 2017, gives refineries nation-wide little time to engineer, permit, and implement substantial modifications. |
| 17 | ||
|
|
| 18 | ||
|
|
| 19 | ||
|
|
| 20 | ||
|
|
|
|
•
|
timing and amount of capital expenditures;
|
|
|
|
|
|
|
•
|
expertise and diligence in adequately performing operations and complying with applicable agreements;
|
|
|
|
|
|
|
•
|
financial resources;
|
|
|
|
|
|
|
•
|
inclusion of other participants in drilling wells; and
|
|
|
|
|
|
|
•
|
use of technology.
|
| 21 | ||
|
|
|
|
•
|
we may not be able to replace production with new reserves;
|
|
|
|
|
|
|
•
|
exploration and development drilling may not result in commercially productive reserves;
|
|
|
|
|
|
|
•
|
title to properties in which we or Piceance Energy has an interest may be impaired by title defects;
|
|
|
|
|
|
|
•
|
the marketability of our natural gas products depends mostly on the availability, proximity and capacity of natural gas gathering systems, pipelines and processing facilities, which are owned by third parties;
|
|
|
|
|
|
|
•
|
we have no long-term contracts to sell natural gas and oil;
|
|
|
|
|
|
|
•
|
federal and state legislation and regulatory initiatives relating to hydraulic fracturing could result in increased costs and additional operating restrictions or delays;
|
|
|
|
|
|
|
•
|
natural gas drilling and production operations require adequate sources of water to facilitate the fracturing process and the disposal of that water when it flows back to the wellbore. If we are unable to obtain adequate water supplies and dispose of the water we use or remove at a reasonable cost and within applicable environmental rules, our ability to produce natural gas commercially and in commercial quantities would be impaired.
|
| Item 1B. | UNRESOLVED STAFF COMMENTS |
| 22 | ||
|
|
| Item 2. | PROPERTIES |
| 23 | ||
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
||||||||
|
|
|
|
|
|
Period from
|
|
|
Period from
|
|
|
|
|
||
|
|
|
Year Ended
|
|
September 1
|
|
|
January 1
|
|
Year Ended
|
|
||||
|
|
|
December 31,
|
|
through
|
|
|
through
|
|
December 31,
|
|
||||
|
|
|
2013
|
|
December 31, 2012
|
|
|
August 31, 2012
|
|
2011
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production volume -
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total production (MMcfe)
|
|
|
668
|
|
|
139
|
|
|
|
5,256
|
|
|
11,682
|
|
|
Production from continuing operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil (MBbls)
|
|
|
69
|
|
|
22
|
|
|
|
67
|
|
|
140
|
|
|
Natural Gas (MMcf)
|
|
|
253
|
|
|
9
|
|
|
|
4,852
|
|
|
9,948
|
|
|
Total (MMcfe)
|
|
|
668
|
|
|
139
|
|
|
|
5,256
|
|
|
10,788
|
|
|
Net average daily production-continuing operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil (Bbl)
|
|
|
189
|
|
|
177
|
|
|
|
277
|
|
|
385
|
|
|
Natural Gas (Mcf)
|
|
|
694
|
|
|
77
|
|
|
|
19,966
|
|
|
27,254
|
|
|
Average sales price:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil (per Bbl)
|
|
$
|
98.29
|
|
$
|
97.66
|
|
|
$
|
96.60
|
|
$
|
80.16
|
|
|
Natural Gas (per Mcf)
|
|
$
|
5.35
|
|
$
|
4.32
|
|
|
$
|
3.42
|
|
$
|
5.29
|
|
|
Hedge gain (loss) (per Mcfe)
|
|
$
|
|
|
$
|
|
|
|
$
|
|
|
$
|
(0.04)
|
|
|
Lease operating costs(per Mcfe)
|
|
$
|
8.50
|
|
$
|
11.22
|
|
|
$
|
1.72
|
|
$
|
1.27
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company Share of Piceance Energy:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Production volume -
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total production (MMcfe)
|
|
|
4,978
|
|
|
1,711
|
|
|
|
|
|
|
|
|
|
Production from continuing operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil (MBbls)
|
|
|
16
|
|
|
6
|
|
|
|
|
|
|
|
|
|
NGLs (MBbls)
|
|
|
143
|
|
|
48
|
|
|
|
|
|
|
|
|
|
Natural Gas (MMcf)
|
|
|
4,029
|
|
|
1,391
|
|
|
|
|
|
|
|
|
|
Total (MMcfe)
|
|
|
4,978
|
|
|
1,711
|
|
|
|
|
|
|
|
|
|
Net average daily production-continuing operations:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil (Bbl)
|
|
|
43
|
|
|
46
|
|
|
|
|
|
|
|
|
|
NGLs (Bbl)
|
|
|
391
|
|
|
391
|
|
|
|
|
|
|
|
|
|
Natural Gas (Mcf)
|
|
|
11,038
|
|
|
11,404
|
|
|
|
|
|
|
|
|
|
Average sales price:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil (Per Bbl)
|
|
$
|
85.91
|
|
$
|
77.81
|
|
|
|
|
|
|
|
|
|
NGLs (Per Bbl)
|
|
$
|
30.08
|
|
$
|
36.09
|
|
|
|
|
|
|
|
|
|
Natural Gas (per Mcf)
|
|
$
|
3.66
|
|
$
|
3.09
|
|
|
|
|
|
|
|
|
|
Hedge gain (loss) (per Mcfe)
|
|
$
|
(0.05)
|
|
$
|
(0.18)
|
|
|
|
|
|
|
|
|
|
Lease operating costs(per Mcfe)
|
|
$
|
0.60
|
|
$
|
0.53
|
|
|
|
|
|
|
|
|
| 24 | ||
|
|
|
|
|
Productive Wells
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Oil (1)
|
|
Gas (1)
|
|
Developed Acres
|
|
||||||||||||
|
Location
|
|
Gross (2)
|
|
Net (3)
|
|
Gross (2)
|
|
Net (3)
|
|
Gross (2)
|
|
Net (3)
|
|
||||||
|
Company:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
California (offshore)
|
|
|
34
|
|
|
2.10
|
|
|
|
|
|
|
|
|
2,422
|
|
|
147
|
|
|
Colorado
|
|
|
|
|
|
|
|
|
21
|
|
|
1.05
|
|
|
210
|
|
|
11
|
|
|
New Mexico(4)
|
|
|
9
|
|
|
0.11
|
|
|
1
|
|
|
0.01
|
|
|
800
|
|
|
9
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
43
|
|
|
2.21
|
|
|
22
|
|
|
1.06
|
|
|
3,432
|
|
|
167
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company’s Share of Piceance Energy
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Colorado (5)
|
|
|
|
|
|
|
|
|
525
|
|
|
102.83
|
|
|
10,319
|
|
|
3,018
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
43
|
|
|
2.21
|
|
|
547
|
|
|
103.89
|
|
|
13,751
|
|
|
3,185
|
|
|
(1)
|
Some of the wells classified as “oil” wells also produce minor amounts of natural gas. Likewise, some of the wells classified as “gas” wells also produce minor amounts of oil.
|
|
(2)
|
A “gross well” or “gross acre” is a well or acre in which a working interest is held. The number of gross wells or acres is the total number of wells or acres in which a working interest is owned.
|
|
(3)
|
A “net well” or “net acre” is deemed to exist when the sum of fractional ownership interests in gross wells or acres equals one. The number of net wells or net acres is the sum of the fractional working interests owned in gross wells or gross acres expressed as whole numbers and fractions thereof.
|
|
(4)
|
Our ownership interest in New Mexico wells is an overriding royalty interest.
|
|
(5)
|
For our 33.34% equity interest in Piceance Energy, the net wells and net developed acres are reflected as if we owned our interest directly.
|
|
|
|
Undeveloped Acres (1)(2)
|
|
||||
|
Location
|
|
Gross
|
|
Net
|
|
||
|
Company
|
|
|
|
|
|
|
|
|
Company share of Piceance Energy (3)
|
|
|
38,858
|
|
|
10,481
|
|
|
(1)
|
Undeveloped acreage is considered to be those lease acres on which wells have not been drilled or completed to a point that would permit the production of commercial quantities of oil and gas, regardless of whether such acreage contains proved reserves.
|
|
(2)
|
There are no material near-term lease expirations for which the carrying value at December 31, 2013 has not already been impaired in consideration of these expirations or capital budgeted to convert acreage to held by production.
|
|
(3)
|
For our 33.34% equity interest in Piceance Energy, the net undeveloped acres are reflected as if we owned our interest directly.
|
|
|
|
Successor
|
|
|
Predecessor
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
September 1
|
|
|
January 1
|
|
|
|
|
|
|
|
||||||||
|
|
|
Year Ended
|
|
Through
|
|
|
Through
|
|
Year Ended
|
|
||||||||||||||||
|
|
|
December 31, 2013
|
|
December 31, 2012
|
|
|
August 31, 2012
|
|
December 31, 2011
|
|
||||||||||||||||
|
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
|
||||||||
|
Company
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exploratory Wells (1):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Productive:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural Gas
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
|
|
0.32
|
|
|
1
|
|
|
1
|
|
|
Nonproductive
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
|
|
0.32
|
|
|
2
|
|
|
2
|
|
|
(1)
|
Does not include wells in which we had only a royalty interest.
|
| 25 | ||
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
||||||||||||||||||||
|
|
|
|
|
September 1
|
|
|
January 1
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
Year Ended
|
|
Through
|
|
|
Through
|
|
Year Ended
|
|
||||||||||||||||
|
|
|
December 31, 2013
|
|
December 31, 2012
|
|
|
August 31, 2012
|
|
December 31, 2011
|
|
||||||||||||||||
|
Company
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
|
|
Gross
|
|
Net
|
|
Gross
|
|
Net
|
|
||||||||
|
Development Wells (1):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Productive:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil
|
|
|
3
|
|
|
0.03
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural Gas
|
|
|
13
|
|
|
0.65
|
|
|
8
|
|
|
0.40
|
|
|
|
|
|
|
|
|
|
41
|
|
|
1.96
|
|
|
Nonproductive
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
|
16
|
|
|
0.68
|
|
|
8
|
|
|
0.40
|
|
|
|
|
|
|
|
|
|
41
|
|
|
1.96
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Wells (1):
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Productive:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil
|
|
|
3
|
|
|
0.03
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Natural Gas
|
|
|
13
|
|
|
0.65
|
|
|
8
|
|
|
0.40
|
|
|
|
1
|
|
|
0.32
|
|
|
42
|
|
|
2.96
|
|
|
Nonproductive
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1
|
|
|
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Wells
|
|
|
16
|
|
|
0.68
|
|
|
8
|
|
|
0.40
|
|
|
|
1
|
|
|
0.32
|
|
|
43
|
|
|
3.96
|
|
|
(1)
|
Does not include exploratory wells in progress.
|
| Item 3. | LEGAL PROCEEDINGS |
| 26 | ||
|
|
| Item 4. | MINE SAFETY DISCLOSURES |
| Item 5. | MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS, AND ISSUER PURCHASES OF EQUITY SECURITIES |
|
Quarter Ended
|
|
High
|
|
Low
|
|
||
|
Predecessor:
|
|
|
|
|
|
|
|
|
March 31, 2012
|
|
$
|
0.68
|
|
$
|
0.08
|
|
|
June 30, 2012
|
|
|
0.61
|
|
|
0.08
|
|
|
July 1, 2012 through August 31, 2012
|
|
|
0.05
|
|
|
0.05
|
|
|
Successor:
|
|
|
|
|
|
|
|
|
September 1, 2012 through September 30, 2012
|
|
|
14.50
|
|
|
10.05
|
|
|
December 31, 2012
|
|
|
12.00
|
|
|
10.20
|
|
|
March 31, 2013
|
|
|
14.50
|
|
|
10.00
|
|
|
June 30, 2013
|
|
|
17.70
|
|
|
13.60
|
|
|
September 30, 2013
|
|
|
19.40
|
|
|
16.10
|
|
|
December 31, 2013
|
|
|
25.00
|
|
|
18.50
|
|
| 27 | ||
|
|
| Item 6. | SELECTED FINANCIAL DATA |
| Item 7. | MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS |
| • | refining, distribution and marketing; |
| • | natural gas and oil operations; and |
| • | commodity marketing and logistics |
| 28 | ||
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|||||
|
|
|
Year Ended
December 31, 2013 |
|
September 1
through December 31, 2012 |
|
|
January 1, 2012
through August 31, 2012 |
|
|||
|
Refining, distribution and marketing revenues
|
|
$
|
778,126
|
|
$
|
|
|
|
$
|
|
|
|
Commodity marketing and logistics
|
|
|
100,149
|
|
|
|
|
|
|
|
|
|
Oil and gas sales
|
|
|
7,739
|
|
|
2,144
|
|
|
|
23,079
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues
|
|
|
886,014
|
|
|
2,144
|
|
|
|
23,079
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues
|
|
|
848,924
|
|
|
|
|
|
|
|
|
|
Operating expense, excluding depreciation, depletion, and amortization expense shown separately below
|
|
|
27,251
|
|
|
|
|
|
|
|
|
|
Lease operating expense
|
|
|
5,627
|
|
|
1,684
|
|
|
|
9,038
|
|
|
Transportation expense
|
|
|
|
|
|
|
|
|
|
6,963
|
|
|
Production taxes
|
|
|
49
|
|
|
4
|
|
|
|
979
|
|
|
Exploration expense
|
|
|
|
|
|
|
|
|
|
2
|
|
|
Dry hole costs and impairments
|
|
|
|
|
|
|
|
|
|
151,347
|
|
|
Depreciation, depletion, amortization and accretion
|
|
|
5,982
|
|
|
401
|
|
|
|
16,041
|
|
|
Trust litigation and settlements
|
|
|
6,206
|
|
|
|
|
|
|
|
|
|
General and administrative expense
|
|
|
21,494
|
|
|
4,520
|
|
|
|
9,386
|
|
|
Acquisition and integration costs
|
|
|
9,794
|
|
|
556
|
|
|
|
|
|
|
Total operating expenses
|
|
|
925,372
|
|
|
7,165
|
|
|
|
193,756
|
|
|
Operating loss
|
|
|
(39,313)
|
|
|
(5,021)
|
|
|
|
(170,677)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from unconsolidated affiliates
|
|
|
(2,941)
|
|
|
(1,325)
|
|
|
|
(20)
|
|
|
Interest expense and financing costs, net
|
|
|
(19,471)
|
|
|
(1,056)
|
|
|
|
(6,852)
|
|
|
Other income
|
|
|
808
|
|
|
86
|
|
|
|
516
|
|
|
Change in value of common stock warrants
|
|
|
(10,114)
|
|
|
(4,280)
|
|
|
|
|
|
|
Gain on derivative instruments, net
|
|
|
410
|
|
|
|
|
|
|
|
|
|
Income tax benefit
|
|
|
|
|
|
2,757
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations
|
|
|
(70,621)
|
|
|
(8,839)
|
|
|
|
(177,033)
|
|
|
Reorganization items:
|
|
|
|
|
|
|
|
|
|
|
|
|
Professional fees and administrative costs
|
|
|
|
|
|
|
|
|
|
22,354
|
|
|
Changes in asset fair values due to fresh start accounting adjustments
|
|
|
|
|
|
|
|
|
|
14,765
|
|
|
Gain on settlement of senior debt
|
|
|
|
|
|
|
|
|
|
(166,144)
|
|
|
Gain on settlement of liabilities
|
|
|
|
|
|
|
|
|
|
(2,571)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(70,621)
|
|
$
|
(8,839)
|
|
|
$
|
(45,437)
|
|
| 29 | ||
|
|
| 30 | ||
|
|
| 31 | ||
|
|
|
|
|
Refining
Distribution and Marketing |
|
Commodity
Marketing and Logistics |
|
Other
|
|
Total
|
|
||||
|
March 25, 2014
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
(1)
|
|
$
|
9,680
|
|
$
|
10,773
|
|
$
|
2,216
|
|
$
|
22,669
|
|
|
Revolver availability
|
|
|
5,000
|
|
|
|
|
|
|
|
|
5,000
|
|
|
ABL Facility
|
|
|
33,134
|
|
|
18,491
|
|
|
|
|
|
51,625
|
|
|
Total available liquidity
|
|
$
|
47,814
|
|
$
|
29,264
|
|
$
|
2,216
|
|
$
|
79,294
|
|
|
|
|
Refining
Distribution and Marketing |
|
Commodity
Marketing and Logistics |
|
Other
|
|
Total
|
|
||||
|
December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
(1)
|
|
$
|
4,536
|
|
$
|
24,009
|
|
$
|
9,516
|
|
$
|
38,061
|
|
|
Revolver availability
|
|
|
5,000
|
|
|
|
|
|
|
|
|
5,000
|
|
|
ABL Facility
|
|
|
28,436
|
|
|
8,420
|
|
|
|
|
|
36,856
|
|
|
Total available liquidity
|
|
$
|
37,972
|
|
$
|
32,429
|
|
$
|
9,516
|
|
$
|
79,917
|
|
| (1) | The HIE, HIE Retail and Texadian credit agreements contain certain covenants that limit our ability to distribute cash to their parent or other subsidiaries. |
| 32 | ||
|
|
| 33 | ||
|
|
| 34 | ||
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|||||
|
|
|
Year
Ended December 31, 2013 |
|
September 1
through December 31, 2012 |
|
|
January 1
though August 31, 2012 |
|
|||
|
|
|
|
|
|
(In thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) operating activities
|
|
$
|
(35,677)
|
|
$
|
(4,636)
|
|
|
$
|
(20,262)
|
|
|
Net cash provided by (used in) investing activities
|
|
$
|
(564,500)
|
|
$
|
(17,690)
|
|
|
$
|
72,622
|
|
|
Net cash provided by financing activities
|
|
$
|
632,053
|
|
$
|
23,629
|
|
|
$
|
(60,340)
|
|
| 35 | ||
|
|
| 36 | ||
|
|
| 37 | ||
|
|
| 38 | ||
|
|
|
|
|
Total
|
|
|
|
2013
|
|
$
|
22,725
|
|
|
2014
|
|
|
13,277
|
|
|
2015
|
|
|
12,362
|
|
|
2016
|
|
|
10,375
|
|
|
2017
|
|
|
9,244
|
|
|
Thereafter
|
|
|
25,614
|
|
|
|
|
|
|
|
|
Total minimum rental payments
|
|
$
|
93,597
|
|
| 39 | ||
|
|
|
2013
|
|
$
|
382
|
|
|
2014
|
|
|
382
|
|
|
2015
|
|
|
382
|
|
|
2016
|
|
|
382
|
|
|
2017
|
|
|
382
|
|
|
Thereafter
|
|
|
840
|
|
|
Total minimum lease payments
|
|
|
2,750
|
|
|
Less amount representing interest
|
|
|
829
|
|
|
|
|
|
|
|
|
Total minimum rental payments
|
|
$
|
1,921
|
|
| 40 | ||
|
|
| 41 | ||
|
|
| 42 | ||
|
|
|
Item 7A.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
|
Item 8.
|
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
|
|
Item 9.
|
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURES
|
|
Item 9A.
|
CONTROLS AND PROCEDURES
|
| 43 | ||
|
|
| Item 9B. | OTHER INFORMATION |
| Item 10. | DIRECTORS AND EXECUTIVE OFFICERS AND CORPORATE GOVERNANCE |
| Item 11. | EXECUTIVE COMPENSATION |
| Item 12. | SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS |
| Item 13. | CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE |
| Item 14. | PRINCIPAL ACCOUNTING FEES AND SERVICES |
| 44 | ||
|
|
| Item 15. | EXHIBITS, FINANCIAL STATEMENT SCHEDULES |
|
|
Page No.
|
|
Reports of Independent Registered Public Accounting Firms
|
F-1
|
|
Consolidated Balance Sheets
|
F-5
|
|
Consolidated Statements of Operations
|
F-6
|
|
Consolidated Statements of Changes in Stockholders’ Equity
|
F-7
|
|
Consolidated Statements of Cash Flows
|
F-8
|
|
Notes to Consolidated Financial Statements
|
F-9
|
|
2.1
|
Third Amended Joint Chapter 11 Plan of Reorganization of Delta Petroleum Corporation and Its Debtor Affiliates dated August 13, 2012. Incorporated by reference to Exhibit 2.1 to the company’s Current Report on Form 8-K filed on September 7, 2012.****
|
|
|
|
|
2.2
|
Contribution Agreement, dated as of June 4, 2012, among Piceance Energy, LLC, Laramie Energy, LLC and the company. Incorporated by reference to Exhibit 2.2 to the company’s Current Report on Form 8-K filed on June 8, 2012.****
|
|
|
|
|
2.3
|
Purchase and Sale Agreement dated as of December 31, 2012, by and among the company, SEACOR Energy Holdings Inc., SEACOR Holdings Inc., and Gateway Terminals LLC. Incorporated by reference to Exhibit 2.1 to the company’s Current Report on Form 8-K filed on January 3, 2013.****
|
|
|
|
|
2.4
|
Membership Interest Purchase Agreement dated as at June 17, 2013, by and among Tesoro Corporation, Tesoro Hawaii, LLC and Hawaii Pacific Energy, LLC. Incorporated by reference to Exhibit 2.4 to the company’s Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2013, filed on August 14, 2013.****
|
|
|
|
|
3.1
|
Amended and Restated Certificate of Incorporation of the company. Incorporated by reference to Exhibit 3.1 to the company’s Current Report on Form 8-K filed on September 7, 2012.
|
|
|
|
|
3.2
|
Certificate of Amendment to the Certificate of Incorporation of the company dated effective September 25, 2013. Incorporated by reference to Exhibit 3.1 to the company’s Current Report on Form 8-K filed on September 27, 2014.
|
|
|
|
|
3.3
|
Certificate of Amendment to Amended and Restated Certificate of Incorporation of the company dated January 23, 2014. Incorporated by reference to Exhibit 3.1 to the company’s Current Report on Form 8-K filed on January 23, 2014.
|
|
|
|
|
3.4
|
Amended and Restated Bylaws of the company. Incorporated by reference to Exhibit 3.2 to the company’s Current Report on Form 8-K filed on September 7, 2012.
|
|
|
|
|
4.1
|
Form of the company’s Common Stock Certificate. ***
|
|
|
|
|
4.2
|
Stockholders Agreement effective as of August 31, 2012, by and among the company, Zell Credit Opportunities Master Fund, L.P., Waterstone Capital Management, L.P., Pandora Select Partners, LP, Iam Mini-Fund 14 Limited, Whitebox Multi-Strategy Partners, LP, Whitebox Credit Arbitrage Partners, LP, HFR RVA Combined Master Trust, Whitebox Concentrated Convertible Arbitrage Partners, LP and Whitebox Asymmetric Partners, LP. Incorporated by reference to Exhibit 4.2 to the company’s Current Report on Form 8-K filed on September 7, 2012.
|
|
|
|
|
4.3
|
Registration Rights Agreement effective as of August 31, 2012, by and among the company, Zell Credit Opportunities Master Fund, L.P., Waterstone Capital Management, L.P., Pandora Select Partners, LP, Iam Mini-Fund 14 Limited, Whitebox Multi-Strategy Partners, LP, Whitebox Credit Arbitrage Partners, LP, HFR RVA Combined Master Trust, Whitebox Concentrated Convertible Arbitrage Partners, LP and Whitebox Asymmetric Partners, LP. Incorporated by reference to Exhibit 4.3 to the company’s Current Report on Form 8-K filed on September 7, 2012.
|
|
|
|
|
4.4
|
Warrant Issuance Agreement dated as of August 31, 2012, by and among the company and WB Delta, Ltd., Waterstone Offshore ER Fund, Ltd., Prime Capital Master SPC, GOT WAT MAC Segregated Portfolio, Waterstone Market Neutral MAC51, Ltd., Waterstone Market Neutral Master Fund, Ltd., Waterstone MF Fund, Ltd., Nomura Waterstone Market Neutral Fund, ZCOF Par Petroleum Holdings, L.L.C. and Highbridge International, LLC. Incorporated by reference to Exhibit 4.4 to the company’s Current Report on Form 8-K filed on September 7, 2012.
|
| 45 | ||
|
|
|
4.5
|
Form of Common Stock Purchase Warrant dated as of June 4, 2012. Incorporated by reference to Exhibit 4.5 to the company’s Current Report on Form 8-K filed on September 7, 2012.
|
|
|
|
|
4.6
|
Par Petroleum Corporation 2012 Long Term Incentive Plan. Incorporated by reference to Exhibit 4.1 to the company’s Registration Statement on Form S-8 filed on December 21, 2012.*
|
|
10.1
|
Delayed Draw Term Loan Credit Agreement dated as of August 31, 2012, by and among the company, the Guarantors party thereto, the Lenders party thereto and Jefferies Finance LLC, as administrative agent for the Lenders. Incorporated by reference to Exhibit 10.1 to the company’s Current Report on Form 8-K filed on September 7, 2012.
|
|
|
|
|
10.2
|
First Amendment to Delayed Draw Term Loan Credit Agreement, Joinder, Waiver, Consent and Omnibus Amendment Agreement dated as of September 28, 2012, by and among the company, the Guarantors party thereto, the Lenders party thereto and Jefferies Finance LLC, as administrative agent for the Lenders.
Incorporated by reference to Exhibit 10.2 to the Company’s Annual Report on Form 10-K filed on March 27, 2013.
|
|
|
|
|
10.3
|
Waiver and Second Amendment to Delayed Draw Term Loan Credit Agreement, Joinder, Waiver, Consent and Omnibus Amendment Agreement dated as of November 29, 2012, by and among the company, the Guarantors party thereto, the Lenders party thereto and Jefferies Finance LLC, as administrative agent for the Lenders.
Incorporated by reference to Exhibit 10.3 to the Company’s Annual Report on Form 10-K filed on March 27, 2013.
|
|
|
|
|
10.4
|
Third Amendment to Delayed Draw Term Loan Credit Agreement, Joinder, Waiver, Consent and Omnibus Amendment Agreement dated as of December 28, 2012, by and among the company, the Guarantors party thereto, the Lenders party thereto and Jefferies Finance LLC, as administrative agent for the Lenders. Incorporated by reference to Exhibit 10.1 to the company’s Current Report on Form 8-K filed on January 3, 2013.
|
|
|
|
|
10.5
|
Fourth Amendment to Delayed Draw Term Loan Credit Agreement dated as of April 19, 2013, by and among the company, the Guarantors party thereto, the Lenders party thereto and Jefferies Finance LLC, as administrative agent for the Lenders. Incorporated by reference to Exhibit 10.1 to the company’s Current Report on Form 8-K filed on April 22, 2013.
|
|
|
|
|
10.6
|
Fifth Amendment to Delayed Draw Term Loan Credit Agreement dated as of June 4, 2013, by and among the company, the Guarantors party thereto, the lenders party thereto and Jeffries Finance LLC, as administrative agent for the Lenders. Incorporated by reference to Exhibit 10.2 to the company’s Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2013, filed on August 14, 2013.
|
|
|
|
|
10.7
|
Sixth Amendment to Delayed Draw Term Loan Agreement dated as of June 12, 2013, by and among the company, the Guarantors party thereto, the Lenders party thereto and Jeffries Finance, LLC, as administrative agent for the Lenders, Incorporated by reference 10.2 to the company’s Current Report on Form 8-K filed on June 17, 2013.
|
|
|
|
|
10.8
|
Seventh Amendment to Delayed Draw Term Loan Agreement dated as of June 17, 2013, by and among the company, the Guarantors party thereto, the Lenders party thereto and Jeffries Finance, LLC, as administrative agent for the Lenders, Incorporated by reference 10.3 to the company’s Current Report on Form 8-K filed on June 17, 2013.
|
|
|
|
|
10.9
|
Eighth Amendment to Delayed Draw Term Loan Agreement dated as of June 14, 2013, by and among the company, the Guarantors party thereto, the Lenders party thereto and Jeffries Finance, LLC, as administrative agent for the Lenders, Incorporated by reference 10.1 to the company’s Current Report on Form 8-K filed on June 24, 2013.
|
|
|
|
|
10.10
|
Ninth Amendment to Delayed Draw Term Loan Agreement dated as of August 1, 2013, by and among the company, the Guarantors party thereto, the Lenders party thereto and Jeffries Finance, LLC, as administrative agent for the Lenders, Incorporated by reference 10.10 to the company’s Registration Statement on Form S-1 filed on November 22, 2013.
|
|
|
|
|
10.11
|
Tenth Amendment to Delayed Draw Term Loan Agreement dated as of September 25, 2013, by and among the company, the Guarantors party thereto, the Lenders party thereto and Jeffries Finance, LLC, as administrative agent for the Lenders, Incorporated by reference 10.8 to the company’s Current Report on Form 8-K filed on September 27, 2014.
|
|
|
|
|
10.12
|
Eleventh Amendment to Delayed Draw Term Loan Agreement dated as of January 23, 2014, by and among the company, the Guarantors party thereto, ZCOF Par Petroleum Holdings, L.L.C. and Jeffries Finance, LLC, as administrative agent for the Lenders, Incorporated by reference 10.1 to the company’s Current Report on Form 8-K filed on January 23, 2014.
|
|
|
|
|
10.13
|
Amended and Restated Limited Liability company Agreement for Piceance Energy, LLC. Incorporated by reference to Exhibit 10.2 to the company’s Current Report on Form 8-K filed on September 7, 2012.
|
| 46 | ||
|
|
|
10.14
|
Credit Agreement dated as of June 4, 2012 among Piceance Energy, LLC, the financial institutions party thereto, JPMorgan Chase Bank, N.A., as administrative agent, and Wells Fargo Bank, National Association, as syndication agent. Incorporated by reference to Exhibit 10.3 to the company’s Current Report on Form 8-K filed on September 7, 2012.
|
|
|
|
|
10.15
|
First Amendment to Credit Agreement dated August 31, 2012, by and among Piceance Energy, LLC, the financial institutions party thereto, and JPMorgan Chase Bank, N.A. Incorporated by reference to Exhibit 10.4 to the company’s Current Report on Form 8-K filed on September 7, 2012.
|
|
|
|
|
10.16
|
Wapiti Recovery Trust Agreement dated August 27, 2012, by and among the company, DPCA LLC, Delta Exploration company, Inc., Delta Pipeline, LLC, DLC, Inc., CEC, Inc., Castle Texas Production Limited Partnership, Amber Resources company of Colorado, Castle Exploration company, Inc. and John T. Young. Incorporated by reference to Exhibit 10.5 to the company’s Current Report on Form 8-K filed on September 7, 2012.
|
|
|
|
|
10.17
|
Delta Petroleum General Recovery Trust Agreement dated August 27, 2012, by and among the company, DPCA LLC, Delta Exploration company, Inc., Delta Pipeline, LLC, DLC, Inc., CEC, Inc., Castle Texas Production Limited. Partnership, Amber Resources company of Colorado, Castle Exploration company, Inc. and John T. Young. Incorporated by reference to Exhibit 10.6 to the company’s Current Report on Form 8-K filed on September 7, 2012.
|
|
|
|
|
10.18
|
Pledge Agreement dated August 31, 2012, by Par Piceance Energy Equity LLC in favor of Jefferies Finance LLC. Incorporated by reference to Exhibit 10.7 to the company’s Current Report on Form 8-K filed on September 7, 2012.
|
|
|
|
|
10.19
|
Intercreditor Agreement dated August 31, 2012, by and among JP Morgan Chase Bank, N.A., as administrative agent for the First Priority Secured Parties (as defined therein), Jefferies Finance LLC, as administrative agent for the Second Priority Secured Parties (as defined therein), the company and Par Piceance Energy Equity LLC. Incorporated by reference to Exhibit 10.8 to the company’s Current Report on Form 8-K filed on September 7, 2012.
|
|
|
|
|
10.20
|
Pledge and Security Agreement, dated August 31, 2012, by the company and certain of its subsidiaries in favor of Jefferies Finance LLC. Incorporated by reference to Exhibit 10.9 to the company’s Current Report on Form 8-K filed on September 7, 2012.
|
|
|
|
|
10.21
|
Letter of Credit Facility Agreement dated as of December 27, 2012, by and between the company and Compass Bank. Incorporated by reference to Exhibit 10.2 to the company’s Current Report on Form 8-K filed on January 3, 2013.
|
|
|
|
|
10.22
|
Form of Indemnification Agreement between the company and its Directors and Executive Officers. Incorporated by reference to Exhibit 10.1 to the company’s Current Report on Form 8-K filed on October 19, 2012.*
|
|
|
|
|
10.23
|
Uncommitted Credit Agreement dated as of June 12, 2013, by and among Texadian Energy, Inc., Texadian Energy Canada Limited and BNP Paribas. Incorporated by reference to Exhibit 10.1 to the company’s Current Report on Form 8-K filed in June 17, 2013.
|
|
|
|
|
10.24
|
Common Stock Purchase Agreement dated effective as of September 10, 2013, by and among the company and the Purchasers party thereto. Incorporated by reference to Exhibit 10.1 to the company’s Current Report on Form 8-K filed in September 13, 2013.
|
|
|
|
|
10.25
|
Letter Agreement dated as of September 17, 2013 but effective as of January 1, 2013, by and between Whitebox Advisors, LLC and the company. Incorporated by reference to Exhibit 10.18 to the company’s Quarterly Report on Form 10-Q filed on November 14, 2013.
|
|
|
|
|
10.26
|
Letter Agreement dated as of September 17, 2013 but effective as of January 1, 2013, by and between Equity Group Investments and the company. Incorporated by reference to Exhibit 10.17 to the company’s Quarterly Report on Form 10-Q filed on November 14, 2013.
|
|
|
|
|
10.27
|
Framework Agreement dated as of September 25, 2013, by and among Hawaii Pacific Energy, LLC, Tesoro Hawaii, LLC and Barclays Bank PLC. Incorporated by reference to Exhibit 10.1 to the company’s Quarterly Report on Form 80K filed on September 27, 2013.
|
|
|
|
|
10.28
|
Storage and Services Agreement dated as of September 25, 2013, by and among Tesoro Hawaii, LLC and Barclays Bank PLC. Incorporated by reference to Exhibit 10.2 to the company’s Current Report on Form 8-K filed on September 27, 2013.
|
|
|
|
|
10.29
|
Agency and Advisory Agreement dated as of September 25, 2013, by and among Tesoro Hawaii, LLC and Barclays Bank PLC. Incorporated by reference to Exhibit 10.3 to the company’s Current Report on Form 8-K filed on September 27, 2013.
|
|
|
|
|
10.30
|
Inventory First Lien Security Agreement dated as of September 25, 2013, by and among Tesoro Hawaii, LLC and Wells Fargo Bank, N.A, as inventory collateral agent. Incorporated by reference to Exhibit 10.4 to the company’s Current Report on Form 8-K filed on September 27, 2013.
|
| 47 | ||
|
|
|
10.31
|
First Lien Mortgage dated as of September 25, 2013, by and among Tesoro Hawaii, LLC and Wells Fargo Bank, N.A, as inventory collateral agent. Incorporated by reference to Exhibit 10.5 to the company’s Current Report on Form 8-K filed on September 27, 2013.
|
|
|
|
|
10.32
|
Intercreditor Agreement dated as of September 25, 2013, by and among Barclays Bank PLC, Wells Fargo Bank, N.A, as inventory collateral agent, Deutsche Bank AG New York Branch, as ABL loan collateral agent and as administrative agent pursuant to the ABL Credit Agreement, Hawaii Pacific Energy, LLC, and Tesoro Hawaii, LLC. Incorporated by reference to Exhibit 10.6 to the company’s Current Report on Form 8-K filed on September 27, 2013.
|
|
|
|
|
10.33
|
Membership Interests First Lien Pledge Agreement dated as of September 25, 2013, by and between Hawaii Pacific Energy, LLC and Wells Fargo Bank, N.A, as inventory collateral agent. Incorporated by reference to Exhibit 10.7 to the company’s Current Report on Form 8-K filed on September 27, 2013.
|
|
|
|
|
10.34
|
ABL Credit Agreement dated as of September 25, 2013, by and among Tesoro Hawaii, LLC and other borrowers party thereto, Hawaii Pacific Energy, LLC, the Lenders party thereto and Deutsche Bank AG New York Branch, as administrative agent and ABL loan collateral agent. Incorporated by reference to Exhibit 10.9 to the company’s Current Report on Form 8-K filed on September 27, 2013.
|
|
|
|
|
10.35
|
ABL Loan Second Lien Security Agreement dated as of September 25, 2013, by and between Tesoro Hawaii, LLC and Wells Fargo Bank, National Association, as inventory collateral agent. Incorporated by reference to Exhibit 10.10 to the company’s Current Report on Form 8-K filed on September 27, 2013.
|
|
|
|
|
10.36
|
ABL Loan First Lien Security Agreement dated as of September 25, 2013, by and between Tesoro Hawaii, LLC and Deutsche Bank AG New York Branch, as ABL loan collateral agent. Incorporated by reference to Exhibit 10.11 to the company’s Current Report on Form 8-K filed on September 27, 2013.
|
|
|
|
|
10.37
|
Second Lien Mortgage dated as of September 25, 2013, by and between Tesoro Hawaii, LLC and Deutsche Bank AG New York Branch, as collateral agent. Incorporated by reference to Exhibit 10.12 to the company’s Current Report on Form 8-K filed on September 27, 2013.
|
|
|
|
|
10.38
|
Membership Interests Second Lien Pledge Agreement dated as of September 25, 2013, by and between Hawaii Pacific Energy, LLC and Deutsche Bank AG New York Branch, as ABL loan collateral agent. Incorporated by reference to Exhibit 10.13 to the company’s Current Report on Form 8-K filed on September 27, 2013.
|
|
|
|
|
10.39
|
Inventory Second Lien Security Agreement dated as of September 25, 2013, by and between Tesoro Hawaii, LLC and Deutsche Bank AG New York Branch, as collateral agent. Incorporated by reference to Exhibit 10.14 to the company’s Current Report on Form 8-K filed on September 27, 2013.
|
|
|
|
|
10.40
|
Environmental Agreement dated as of September 25, 2013, by and among Tesoro Corporation, Tesoro Hawaii, LLC and Hawaii Pacific Energy, LLC. Incorporated by reference to Exhibit 10.16 to the company’s Quarterly Report on Form 10-Q filed on November 14, 2013.
|
|
|
|
|
10.41
|
Credit Agreement dated as of November 14, 2013, by and among the company, the Lenders party thereto and Bank of Hawaii, as administrative agent for the Lenders. Incorporated by reference to Exhibit 10.1 to the company’s Current Report on Form 8-K filed on November 19, 2013.
|
|
|
|
|
14.1
|
Par Petroleum Corporation Code of Business Conduct and Ethics for Employees, Executive Officers and Directors, effective October 15, 2012. Incorporated by reference to Exhibit 14.1 to the company’s Current Report on Form 8-K filed on October 19, 2012.
|
|
|
|
|
21.1
|
Subsidiaries of the Registrant.***
|
|
|
|
|
23.1
|
Consent of Deloitte & Touche LLP***
|
|
|
|
|
23.2
|
Consent of EKS&H LLLP***
|
|
|
|
|
23.3
|
Consent of KPMG LLP***
|
|
|
|
|
23.4
|
Consent of Netherland, Sewell & Associates, Inc.***
|
| 48 | ||
|
|
|
31.1
|
Certification of Chief Executive Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. ***
|
|
|
|
|
31.2
|
Certification of Chief Financial Officer Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002. ***
|
|
|
|
|
32.1
|
Certification of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350.***
|
|
|
|
|
32.2
|
Certification of Chief Financial Officer Pursuant to 18 U.S.C. Section 1350. ***
|
|
|
|
|
99.1
|
Report of Netherland, Sewell & Associates, Inc. regarding the registrants Proved Reserves as of December 31, 2013.***
|
|
|
|
|
99.2
|
Agreement of Settlement and Release dated September 19, 2012, by and between The Wapiti Recovery Trust and Wapiti Oil & Gas, L.L.C. Incorporated by reference to Exhibit 99.1 to the company’s Current Report on Form 8-K filed on September 25, 2013.
|
|
|
|
|
101.INS
|
XBRL Instance Document.**
|
|
|
|
|
101.SCH
|
XBRL Taxonomy Extension Schema Documents.**
|
|
|
|
|
101.CAL
|
XBRL Taxonomy Extension Calculation Linkbase Document.**
|
|
|
|
|
101.LAB
|
XBRL Taxonomy Extension Label Linkbase Document.**
|
|
|
|
|
101.PRE
|
XBRL Taxonomy Extension Presentation Linkbase Document.**
|
|
|
|
|
101.DEF
|
XBRL Taxonomy Extension Definition Linkbase Document.**
|
|
*
|
Management contracts and compensatory plans.
|
|
**
|
These interactive data files are furnished and deemed not filed or part of a registration statement or prospectus for purposes of Sections 11 or 12 of the Securities Act of 1933, as amended, are deemed not filed for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, and otherwise are not subject to liability under those sections.
|
|
***
|
Filed herewith.
|
|
****
|
Schedules and similar attachments to this agreement have been omitted pursuant to Item 601(b)(2) of Regulation S-K. The company will furnish supplementally a copy of any omitted schedule or similar attachment to the Securities and Exchange Commission upon request.
|
| 49 | ||
|
|
| F-1 | ||
|
|
|
/s/ EKS&H LLLP
|
|
|
|
EKS&H LLLP
|
|
|
| F-2 | ||
|
|
|
/s/ EKS&H LLLP
|
|
|
|
EKS&H LLLP
|
|
|
| F-3 | ||
|
|
|
/s/ KPMG LLP
|
|
|
|
KPMG LLP
|
|
|
| F-4 | ||
|
|
|
|
|
December 31, 2013
|
|
December 31, 2012
|
|
||
|
ASSETS
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
38,061
|
|
$
|
6,185
|
|
|
Restricted cash
|
|
|
802
|
|
|
23,970
|
|
|
Trade accounts receivable
|
|
|
122,913
|
|
|
17,730
|
|
|
Inventories
|
|
|
389,075
|
|
|
10,466
|
|
|
Prepaid and other current assets
|
|
|
7,522
|
|
|
1,575
|
|
|
Total current assets
|
|
|
558,373
|
|
|
59,926
|
|
|
Property and equipment
|
|
|
|
|
|
|
|
|
Property, plant and equipment
|
|
|
107,623
|
|
|
1,415
|
|
|
Proved oil and gas properties, at cost, successful efforts method of accounting
|
|
|
4,949
|
|
|
4,804
|
|
|
Total property and equipment
|
|
|
112,572
|
|
|
6,219
|
|
|
Less accumulated depreciation, depletion and amortization
|
|
|
(3,968)
|
|
|
(373)
|
|
|
Property and equipment, net
|
|
|
108,604
|
|
|
5,846
|
|
|
|
|
|
|
|
|
|
|
|
Long-term assets
|
|
|
|
|
|
|
|
|
Investments in unconsolidated affiliate
|
|
|
101,796
|
|
|
104,434
|
|
|
Intangible assets, net
|
|
|
11,170
|
|
|
8,809
|
|
|
Goodwill
|
|
|
20,603
|
|
|
7,756
|
|
|
Assets held for sale
|
|
|
|
|
|
2,800
|
|
|
Other long-term assets
|
|
|
26,539
|
|
|
11
|
|
|
Total assets
|
|
$
|
827,085
|
|
$
|
189,582
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
Current maturities of long-term debt
|
|
$
|
3,250
|
|
$
|
35,000
|
|
|
Obligations under supply and exchange agreements
|
|
|
390,839
|
|
|
|
|
|
Accounts payable
|
|
|
28,870
|
|
|
25,329
|
|
|
Other accrued liabilities
|
|
|
31,956
|
|
|
981
|
|
|
Accrued settlement claims
|
|
|
3,793
|
|
|
8,667
|
|
|
Total current liabilities
|
|
|
458,708
|
|
|
69,977
|
|
|
Long-term liabilities
|
|
|
|
|
|
|
|
|
Long-term debt
|
|
|
94,030
|
|
|
7,391
|
|
|
Derivative liabilities
|
|
|
17,336
|
|
|
10,945
|
|
|
Long-term capital lease obligations
|
|
|
1,526
|
|
|
|
|
|
Deferred tax liability
|
|
|
216
|
|
|
|
|
|
Contingent consideration liability
|
|
|
11,980
|
|
|
|
|
|
Other liabilities
|
|
|
6,473
|
|
|
512
|
|
|
Total liabilities
|
|
|
590,269
|
|
|
88,825
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies (Note 13)
|
|
|
|
|
|
|
|
|
Stockholders’ Equity
|
|
|
|
|
|
|
|
|
Preferred stock, $0.01 par value: 3,000,000 shares authorized, none issued
|
|
|
|
|
|
|
|
|
Common stock, $0.01 par value; 500,000,000 shares and 300,000,000 shares
authorized at December 31, 2013 and 2012, respectively, 30,151,000 shares and 15,008,092 shares issued at December 31, 2013 and 2012, respectively |
|
|
301
|
|
|
150
|
|
|
Additional paid-in capital
|
|
|
315,975
|
|
|
109,446
|
|
|
Accumulated deficit
|
|
|
(79,460)
|
|
|
(8,839)
|
|
|
Total stockholders’ equity
|
|
|
236,816
|
|
|
100,757
|
|
|
Total liabilities and stockholders’ equity
|
|
$
|
827,085
|
|
$
|
189,582
|
|
| F-5 | ||
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|||||
|
|
|
|
|
|
|
September 1
|
|
|
|
January 1, 2012
|
|
|
|
|
Year Ended
|
|
|
through
|
|
|
|
through
|
|
|
|
|
|
December 31, 2013
|
|
|
December 31, 2012
|
|
|
|
August 31, 2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
|
|
|
|
|
|
|
|
|
|
|
Refining, distribution and marketing revenues
|
|
$
|
778,126
|
|
$
|
|
|
|
$
|
|
|
|
Commodity marketing and logistics revenues
|
|
|
100,149
|
|
|
|
|
|
|
|
|
|
Oil and gas sales
|
|
|
7,739
|
|
|
2,144
|
|
|
|
23,079
|
|
|
Total operating revenues
|
|
|
886,014
|
|
|
2,144
|
|
|
|
23,079
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues
|
|
|
848,924
|
|
|
|
|
|
|
|
|
|
Operating expense, excluding depreciation, depletion
and amortization expense shown separately below |
|
|
27,251
|
|
|
|
|
|
|
|
|
|
Lease operating expense
|
|
|
5,627
|
|
|
1,684
|
|
|
|
9,038
|
|
|
Transportation expense
|
|
|
|
|
|
|
|
|
|
6,963
|
|
|
Production taxes
|
|
|
49
|
|
|
4
|
|
|
|
979
|
|
|
Exploration expense
|
|
|
|
|
|
|
|
|
|
2
|
|
|
Dry hole costs and impairments
|
|
|
|
|
|
|
|
|
|
151,347
|
|
|
Depreciation, depletion and amortization
|
|
|
5,982
|
|
|
401
|
|
|
|
16,041
|
|
|
Trust litigation and settlements
|
|
|
6,206
|
|
|
|
|
|
|
|
|
|
General and administrative expense
|
|
|
21,494
|
|
|
4,520
|
|
|
|
9,386
|
|
|
Acquisition and integration costs
|
|
|
9,794
|
|
|
556
|
|
|
|
|
|
|
Total operating expenses
|
|
|
925,327
|
|
|
7,165
|
|
|
|
193,756
|
|
|
Operating loss
|
|
|
(39,313)
|
|
|
(5,021)
|
|
|
|
(170,677)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income and (expense):
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense and financing costs, net
|
|
|
(19,471)
|
|
|
(1,056)
|
|
|
|
(6,852)
|
|
|
Other income
|
|
|
808
|
|
|
86
|
|
|
|
516
|
|
|
Change in value of common stock warrants
|
|
|
(10,114)
|
|
|
(4,280)
|
|
|
|
|
|
|
Gain on derivative instruments, net
|
|
|
410
|
|
|
|
|
|
|
|
|
|
Loss from unconsolidated affiliates
|
|
|
(2,941)
|
|
|
(1,325)
|
|
|
|
(20)
|
|
|
Total other expense
|
|
|
(31,308)
|
|
|
(6,575)
|
|
|
|
(6,356)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before income taxes and reorganization items
|
|
|
(70,621)
|
|
|
(11,596)
|
|
|
|
(177,033)
|
|
|
Income tax benefit
|
|
|
|
|
|
(2,757)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before reorganization items
|
|
|
(70,621)
|
|
|
(8,839)
|
|
|
|
(177,033)
|
|
|
Reorganization items
|
|
|
|
|
|
|
|
|
|
|
|
|
Professional fees and administrative costs
|
|
|
|
|
|
|
|
|
|
22,354
|
|
|
Changes in asset fair values due to fresh start accounting
adjustments |
|
|
|
|
|
|
|
|
|
14,765
|
|
|
Gain on settlement of senior debt
|
|
|
|
|
|
|
|
|
|
(166,144)
|
|
|
Gain on settlement of liabilities
|
|
|
|
|
|
|
|
|
|
(2,571)
|
|
|
Net loss
|
|
$
|
(70,621)
|
|
$
|
(8,839)
|
|
|
$
|
(45,437)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic loss per common share
|
|
$
|
(3.57)
|
|
$
|
(0.56)
|
|
|
$
|
(1.57)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted loss per common share
|
|
$
|
(3.57)
|
|
$
|
(0.56)
|
|
|
$
|
(1.57)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares outstanding:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
19,740
|
|
|
15,734
|
|
|
|
28,841
|
|
|
Diluted
|
|
|
19,740
|
|
|
15,734
|
|
|
|
28,841
|
|
| F-6 | ||
|
|
|
|
|
|
|
|
|
|
|
Additional
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock
|
|
paid-in
|
|
Accumulated
|
|
Total
|
|
|||||||
|
|
Shares
|
|
Amount
|
|
capital
|
|
Deficit
|
|
Equity
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, January 1, 2012 (Predecessor)
|
|
|
28,841
|
|
$
|
288
|
|
$
|
1,641,390
|
|
$
|
(1,591,453)
|
|
$
|
50,225
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
(45,437)
|
|
|
(45,437)
|
|
|
Forfeitures
|
|
|
(58)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
|
|
|
|
|
|
|
1,895
|
|
|
|
|
|
1,895
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, August 31, 2012 (Predecessor)
|
|
|
28,783
|
|
|
288
|
|
|
1,643,285
|
|
|
(1,636,890)
|
|
|
6,683
|
|
|
Cancellation of predecessor common stock
|
|
|
(28,783)
|
|
|
(288)
|
|
|
288
|
|
|
|
|
|
|
|
|
Elimination of predecessor accumulated deficit
|
|
|
|
|
|
|
|
|
(1,636,890)
|
|
|
1,636,890
|
|
|
|
|
|
Issuance of common stock and fresh start accounting
upon emergence from Chapter 11 |
|
|
14,766
|
|
|
148
|
|
|
102,731
|
|
|
|
|
|
102,879
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, August 31, 2012 (Successor)
|
|
|
14,766
|
|
|
148
|
|
|
109,414
|
|
|
|
|
|
109,562
|
|
|
Stock issued to settle bankruptcy claims
|
|
|
20
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
|
222
|
|
|
2
|
|
|
32
|
|
|
|
|
|
34
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
(8,839)
|
|
|
(8,839)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, December 31, 2012 (Successor)
|
|
|
15,008
|
|
|
150
|
|
|
109,446
|
|
|
(8,839)
|
|
|
100,757
|
|
|
Stock issued in a private transaction, net of offering cost of $830
|
|
|
14,388
|
|
|
144
|
|
|
199,026
|
|
|
|
|
|
199,170
|
|
|
Stock issued to settle bankruptcy claims
|
|
|
209
|
|
|
2
|
|
|
2,603
|
|
|
|
|
|
2,605
|
|
|
Stock issued through exercise of warrants
|
|
|
184
|
|
|
2
|
|
|
3,739
|
|
|
|
|
|
3,741
|
|
|
Stock-based compensation
|
|
|
362
|
|
|
3
|
|
|
1,161
|
|
|
|
|
|
1,164
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
(70,621)
|
|
|
(70,621)
|
|
|
Balance, December 31, 2013 (Successor)
|
|
|
30,151
|
|
$
|
301
|
|
$
|
315,975
|
|
$
|
(79,460)
|
|
$
|
236,816
|
|
| F-7 | ||
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|||||
|
|
|
Year Ended
December 31, 2013 |
|
September 1
through December 31, 2012 |
|
|
January 1
through August 31, 2012 |
|
|||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(70,621)
|
|
$
|
(8,839)
|
|
|
$
|
(45,437)
|
|
|
Adjustments to reconcile net loss to cash provided by (used in)
operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation, depletion, amortization and accretion
|
|
|
5,982
|
|
|
401
|
|
|
|
16,041
|
|
|
Non cash interest expense
|
|
|
16,742
|
|
|
1,056
|
|
|
|
2,989
|
|
|
Change in asset values due to fresh - start accounting
adjustments |
|
|
|
|
|
|
|
|
|
14,765
|
|
|
Gain on extinguishment of senior debt
|
|
|
|
|
|
|
|
|
|
(166,144)
|
|
|
Gain on settlement of liabilities
|
|
|
|
|
|
|
|
|
|
(2,188)
|
|
|
(Gain) loss on property sales
|
|
|
(50)
|
|
|
(82)
|
|
|
|
126
|
|
|
Dry hole costs and impairments
|
|
|
|
|
|
|
|
|
|
151,347
|
|
|
Stock-based compensation
|
|
|
1,161
|
|
|
34
|
|
|
|
1,895
|
|
|
Change in value of common stock warrants
|
|
|
10,114
|
|
|
4,280
|
|
|
|
|
|
|
Loss from unconsolidated affiliates
|
|
|
2,941
|
|
|
1,325
|
|
|
|
20
|
|
|
Deferred income tax expense (benefit)
|
|
|
179
|
|
|
(2,757)
|
|
|
|
|
|
|
Other
|
|
|
|
|
|
|
|
|
|
(699)
|
|
|
Net changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Trade accounts receivable
|
|
|
(45,698)
|
|
|
(2,234)
|
|
|
|
3,472
|
|
|
Prepaids and other current assets
|
|
|
(2,569)
|
|
|
(538)
|
|
|
|
(1,378)
|
|
|
Inventories
|
|
|
40,141
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
15,829
|
|
|
2,718
|
|
|
|
(4,187)
|
|
|
Supply and exchange agreements
|
|
|
(13,061)
|
|
|
|
|
|
|
|
|
|
Settlement liability
|
|
|
1,898
|
|
|
|
|
|
|
|
|
|
Accrued reorganization costs
|
|
|
|
|
|
|
|
|
|
9,116
|
|
|
Other accrued liabilities
|
|
|
1,335
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash used in operating activities
|
|
|
(35,677)
|
|
|
(4,636)
|
|
|
|
(20,262)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures
|
|
|
(7,768)
|
|
|
|
|
|
|
(1,613)
|
|
|
Acquisitions, net of cash acquired
|
|
|
(559,279)
|
|
|
(17,439)
|
|
|
|
|
|
|
Proceeds from asset sales
|
|
|
2,850
|
|
|
|
|
|
|
74,209
|
|
|
Proceeds from sale of other fixed assets
|
|
|
|
|
|
39
|
|
|
|
26
|
|
|
Capitalized drilling costs paid to operator
|
|
|
(303)
|
|
|
(415)
|
|
|
|
|
|
|
Proceeds from sale of unconsolidated affiliates
|
|
|
|
|
|
125
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash (used in) provided by investing activities
|
|
|
(564,500)
|
|
|
(17,690)
|
|
|
|
72,622
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
|
|
|
|
|
|
|
|
|
|
|
|
Funding of purchase of HIE from supply and exchange
agreements |
|
|
378,238
|
|
|
|
|
|
|
|
|
|
Proceeds from sale of common stock, net of offering costs
|
|
|
199,170
|
|
|
|
|
|
|
|
|
|
Proceeds from exercise of common stock warrants
|
|
|
18
|
|
|
|
|
|
|
|
|
|
Proceeds from borrowings
|
|
|
159,800
|
|
|
35,000
|
|
|
|
23,000
|
|
|
Repayments of borrowings
|
|
|
(121,909)
|
|
|
|
|
|
|
(59,535)
|
|
|
Payment of deferred loan costs
|
|
|
(2,264)
|
|
|
|
|
|
|
|
|
|
Fund distribution agent account
|
|
|
|
|
|
|
|
|
|
(21,805)
|
|
|
Proceeds from (funding of) Wapiti and General Recovery
Trusts |
|
|
|
|
|
2,446
|
|
|
|
(2,000)
|
|
|
Recoveries from bankruptcy settlements
|
|
|
|
|
|
5,183
|
|
|
|
|
|
|
Restricted cash released from (held to) secure letter of credits
|
|
|
19,000
|
|
|
(19,000)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net cash provided by (used in) financing activities
|
|
|
632,053
|
|
|
23,629
|
|
|
|
(60,340)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase (decrease) in cash and cash equivalents
|
|
|
31,876
|
|
|
1,303
|
|
|
|
(7,980)
|
|
|
Cash at beginning of period
|
|
|
6,185
|
|
|
4,882
|
|
|
|
12,862
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash at end of period
|
|
$
|
38,061
|
|
$
|
6,185
|
|
|
$
|
4,882
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SUPPLEMENTAL CASH FLOW INFORMATION
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash paid for interest and financing costs
|
|
$
|
2,186
|
|
$
|
|
|
|
$
|
3,745
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-CASH INVESTING AND FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock issued used to settle bankruptcy claims
|
|
$
|
2,605
|
|
$
|
|
|
|
$
|
|
|
|
Interest payable capitalized to principal balance
|
|
$
|
6,096
|
|
$
|
|
|
|
$
|
|
|
|
Non-cash additions to property, plant and equipment
|
|
$
|
|
|
$
|
209
|
|
|
$
|
|
|
| F-8 | ||
|
|
| F-9 | ||
|
|
| F-10 | ||
|
|
|
Assets
|
|
Lives in Years
|
|
|
Refining
|
|
8 to 47
|
|
|
Logistic
|
|
3 to 30
|
|
|
Retail
|
|
14 to 18
|
|
|
Corporate
|
|
3 to 7
|
|
|
Software
|
|
3
|
|
| F-11 | ||
|
|
| F-12 | ||
|
|
| F-13 | ||
|
|
|
|
|
|
|
|
September 1
|
|
|
|
|
|
Year Ended
|
|
through
|
|
||
|
|
|
December 31, 2013
|
|
December 31, 2012
|
|
||
|
Beginning balance
|
|
$
|
104,434
|
|
$
|
105,344
|
|
|
Loss from unconsolidated affiliates
|
|
|
(3,516)
|
|
|
(1,325)
|
|
|
Accretion of basis difference
|
|
|
575
|
|
|
|
|
|
Capitalized drilling costs obligation paid
|
|
|
303
|
|
|
415
|
|
|
Ending balance
|
|
$
|
101,796
|
|
$
|
104,434
|
|
|
|
|
December 31, 2013
|
|
December 31, 2012
|
|
||
|
Assets
|
|
|
|
|
|
|
|
|
Current assets
|
|
$
|
5,901
|
|
$
|
6,275
|
|
|
Non-current assets
|
|
|
454,402
|
|
|
460,991
|
|
|
Current liabilities
|
|
|
(13,040)
|
|
|
(11,826)
|
|
|
Non-current liabilities
|
|
|
(96,738)
|
|
|
(94,369)
|
|
|
|
|
Year Ended
|
|
September 1 through
|
|
||
|
|
|
December 31, 2013
|
|
December 31, 2012
|
|
||
|
|
|
100%
|
|
100%
|
|
||
|
Oil, natural gas and natural gas liquids
revenues |
|
$
|
61,091
|
|
$
|
19,391
|
|
|
Loss from operations
|
|
|
(6,765)
|
|
|
(2,095)
|
|
|
Net loss
|
|
|
(10,546)
|
|
|
(3,975)
|
|
| F-14 | ||
|
|
|
Intangible assets
|
|
$
|
8,809
|
|
|
Goodwill
|
|
|
6,990
|
|
|
Net non cash-working capital
|
|
|
3,097
|
|
|
Deferred tax liabilities
|
|
|
(2,757)
|
|
|
|
|
|
|
|
|
Total, net of cash acquired
|
|
$
|
16,139
|
|
| F-15 | ||
|
|
|
Inventory
|
|
$
|
418,750
|
|
|
Trade accounts receivable
|
|
|
59,485
|
|
|
Prepaids and other current assets
|
|
|
1,978
|
|
|
Property, plant and equipment
|
|
|
58,782
|
|
|
Land
|
|
|
39,800
|
|
|
Goodwill
|
|
|
13,613
|
|
|
Intangible assets
|
|
|
4,689
|
|
|
Accounts payable and other current liabilities
|
|
|
(18,154)
|
|
|
Contingent consideration liability
|
|
|
(11,980)
|
|
|
Other noncurrent liabilities
|
|
|
(6,384)
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
560,579
|
|
|
|
|
2013
|
|
2012
|
|
||
|
(in millions)
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
2,986.8
|
|
$
|
3,811.1
|
|
|
Net loss
|
|
$
|
(113.6)
|
|
$
|
(12.0)
|
|
| F-16 | ||
|
|
|
|
|
December 31,
|
|
||||
|
|
|
2013
|
|
2012
|
|
||
|
Land
|
|
$
|
39,800
|
|
$
|
|
|
|
Buildings and equipment
|
|
|
65,878
|
|
|
|
|
|
Other
|
|
|
1,945
|
|
|
1,415
|
|
|
Property, plant and equipment
|
|
|
107,623
|
|
|
1,415
|
|
|
Proved oil and gas properties
|
|
|
4,949
|
|
|
4,804
|
|
|
Less: accumulated depreciation, depletion
and amortization |
|
|
(3,968)
|
|
|
(373)
|
|
|
|
|
$
|
108,604
|
|
$
|
5,846
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|||||
|
|
|
|
|
|
September 1
|
|
|
January 1
|
|
||
|
|
|
Year Ended
|
|
through
|
|
|
through
|
|
|||
|
|
|
December 31, 2013
|
|
December 31, 2012
|
|
|
August 31, 2012
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Asset retirement obligation
beginning of period |
|
$
|
512
|
|
$
|
476
|
|
|
$
|
3,799
|
|
|
Obligation acquired
|
|
|
2,601
|
|
|
|
|
|
|
|
|
|
Accretion expense
|
|
|
59
|
|
|
36
|
|
|
|
178
|
|
|
Change in estimate
|
|
|
|
|
|
|
|
|
|
437
|
|
|
Settlement upon transfer to
Piceance Energy |
|
|
|
|
|
|
|
|
|
(3,938)
|
|
|
Asset retirement obligation
end of period |
|
$
|
3,172
|
|
$
|
512
|
|
|
$
|
476
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31,
|
|
|
|
|
December 31, 2013
|
|
|
2012
|
|
|||||||
|
|
|
|
|
|
|
Supply and
|
|
|
|
|
|
|
|
|
|
|
|
Titled
|
|
|
Exchange
|
|
|
|
|
|
|
|
|
|
|
|
Inventory
|
|
|
Agreements
|
|
|
Total
|
|
|
Titled Inventory
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Crude oil and feedstocks
|
|
$
|
|
|
$
|
146,158
|
|
$
|
146,158
|
|
$
|
10,466
|
|
|
Refined products and blend stock
|
|
|
67,532
|
|
|
161,554
|
|
|
229,086
|
|
|
|
|
|
Spare parts, materials and supplies, and merchandise
|
|
|
13,831
|
|
|
|
|
|
13,831
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
81,363
|
|
$
|
307,712
|
|
$
|
389,075
|
|
$
|
10,466
|
|
| F-17 | ||
|
|
|
|
|
December 31,
|
|
||||
|
|
|
2013
|
|
2012
|
|
||
|
Amortized intangible assets:
|
|
|
|
|
|
|
|
|
Gross carrying amount:
|
|
|
|
|
|
|
|
|
Supplier relationships
|
|
$
|
3,360
|
|
$
|
3,360
|
|
|
Rail car leases
|
|
|
3,249
|
|
|
3,249
|
|
|
Historical shipper status
|
|
|
2,200
|
|
|
2,200
|
|
|
Trade names and trademarks
|
|
|
4,689
|
|
|
|
|
|
Subtotal
|
|
|
13,498
|
|
|
8,809
|
|
|
Accumulated amortization
|
|
|
|
|
|
|
|
|
Supplier relationships
|
|
|
(258)
|
|
|
|
|
|
Rail car leases
|
|
|
(650)
|
|
|
|
|
|
Historical shipper status
|
|
|
(1,100)
|
|
|
|
|
|
Trade name and trademarks
|
|
|
(320)
|
|
|
|
|
|
Subtotal
|
|
|
(2,328)
|
|
|
|
|
|
Net:
|
|
|
|
|
|
|
|
|
Supplier relationships
|
|
|
3,102
|
|
|
3,360
|
|
|
Rail car leases
|
|
|
2,599
|
|
|
3,249
|
|
|
Historical shipper status
|
|
|
1,100
|
|
|
2,200
|
|
|
Trade name and trademarks
|
|
|
4,369
|
|
|
|
|
|
Total amortized intangible assets, net
|
|
$
|
11,170
|
|
$
|
8,809
|
|
|
Year Ended
|
|
Amount
|
|
|
|
|
|
|
|
|
|
2014
|
|
$
|
3,571
|
|
|
2015
|
|
|
2,471
|
|
|
2016
|
|
|
2,151
|
|
|
2017
|
|
|
908
|
|
|
2018
|
|
|
258
|
|
|
Thereafter
|
|
|
1,811
|
|
|
|
|
$
|
11,170
|
|
|
Balance at beginning of period
|
|
$
|
7,756
|
|
|
Additions
|
|
|
13,613
|
|
|
Texadian purchase price adjustments
|
|
|
(766)
|
|
|
Balance at end of period
|
|
$
|
20,603
|
|
| F-18 | ||
|
|
|
|
|
December 31,
|
|
||||
|
|
|
2013
|
|
2012
|
|
||
|
Tranche B Loan
|
|
$
|
19,480
|
|
$
|
35,000
|
|
|
Delayed Draw Term Loan Agreement
|
|
|
|
|
|
13,465
|
|
|
ABL Facility
|
|
|
51,800
|
|
|
|
|
|
Retail Credit Agreement
|
|
|
26,000
|
|
|
|
|
|
Less: unamortized debt discount warrants
|
|
|
|
|
|
(6,014)
|
|
|
Less: unamortized debt discount embedded derivative
|
|
|
|
|
|
(60)
|
|
|
|
|
|
|
|
|
|
|
|
Total debt, net of unamortized debt discount
|
|
|
97,280
|
|
|
42,391
|
|
|
Less: current maturities
|
|
|
(3,250)
|
|
|
(35,000)
|
|
|
|
|
|
|
|
|
|
|
|
Long-term debt, net of current maturities and unamortized discount
|
|
$
|
94,030
|
|
$
|
7,391
|
|
|
Year
|
|
|
Amount Due
|
|
|
|
|
|
|
|
|
2014
|
|
$
|
3,250
|
|
|
2015
|
|
|
2,600
|
|
|
2016
|
|
|
22,080
|
|
|
2017
|
|
|
54,400
|
|
|
2018
|
|
|
2,600
|
|
|
Thereafter
|
|
|
12,350
|
|
|
|
|
|
|
|
|
|
|
$
|
97,280
|
|
| F-19 | ||
|
|
| F-20 | ||
|
|
|
Period (during and as of the last day of)
|
|
Maximum Leverage Ratio
|
|
|
2013 Fiscal Year
|
|
5.75 to 1.00
|
|
|
2014 Fiscal Year
|
|
5.50 to 1.00
|
|
|
2015 Fiscal Year
|
|
5.25 to 1.00
|
|
|
2016 Fiscal Year
|
|
5.00 to 1.00
|
|
|
2017 Fiscal Year, and at all times thereafter
|
|
4.75 to 1.00
|
|
|
Level
|
|
Leverage Ratio
|
|
Applicable Margin for
LIBOR Loans |
|
|
Applicable Margin for Base
Rate Loans |
|
|
1
|
|
<4.00x
|
|
2
|
%
|
|
0
|
%
|
|
2
|
|
4.00x-5.00x
|
|
2.25
|
%
|
|
.25
|
%
|
|
3
|
|
>5.00x
|
|
2.5
|
%
|
|
.50
|
%
|
| F-21 | ||
|
|
|
|
|
|
|
|
|
Revolver
|
|
Revolver
|
|
|
|
|
|
|
|
|
Applicable Margin for
|
|
Applicable Margin for
|
|
|
Level
|
|
Leverage Ratio
|
|
Unused Fee
|
|
LIBOR Loans
|
|
Base Rate Loans
|
|
|
1
|
|
<4.00x
|
|
.25
|
%
|
1.75
|
%
|
-.25
|
%
|
|
2
|
|
4.00x-5.00x
|
|
.375
|
%
|
2.00
|
%
|
0
|
%
|
|
3
|
|
>5.00x
|
|
.50
|
%
|
2.25
|
%
|
.25
|
%
|
| F-22 | ||
|
|
|
|
Level 1
|
Assets or liabilities for which the item is valued based on quoted prices (unadjusted) for identical assets or liabilities in active markets.
|
|
|
Level 2
|
Assets or liabilities valued based on observable market data for similar instruments.
|
|
|
Level 3
|
Assets or liabilities for which significant valuation assumptions are not readily observable in the market; instruments valued based on the best available data, some of which is internally-developed, and considers risk premiums that a market participant would require.
|
| F-23 | ||
|
|
|
|
|
Fair Value at
|
|
Fair Value
|
|
|
|
|
|
August 31, 2012
|
|
Technique
|
|
|
|
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and gas properties
|
|
|
|
|
|
|
|
Proved
|
|
$
|
4,587
|
|
(a)(b)
|
|
|
Other assets
|
|
|
|
|
|
|
|
Frac tanks
|
|
|
1,400
|
|
(c)
|
|
|
Compressors
|
|
|
2,800
|
|
(c)
|
|
|
Miscellaneous
|
|
|
39
|
|
(d)
|
|
|
|
|
|
|
|
|
|
|
Investment in Piceance Energy
|
|
|
105,344
|
|
(e)
|
|
|
(a)
|
Certain proved property was valued using the cost valuation technique. A significant input in this measurement was the estimated cost of the properties. A change in that estimated cost would be directly correlated to change in the estimated fair value of the property. We consider this to be a Level 3 fair value measurement.
|
|
(b)
|
The estimated fair value of our Point Arguello Unit offshore California was valued using a market valuation technique based on standalone bids received by third-parties during the sale process. We consider this to be a Level 2 fair value measurement.
|
|
(c)
|
The estimated fair value of our frac tanks and compressor units was valued using a market valuation technique which was based on published listings of similar equipment or standalone bids received by third-parties. We consider these to be Level 2 fair value measurements.
|
|
(d)
|
Miscellaneous assets (assets that we were unable to value using the income or market valuation techniques) were valued using the cost valuation technique. We consider this to be a Level 3 fair value measurement.
|
|
(e)
|
The estimated fair value of our investment in Piceance Energy was based on its enterprise value and uses various valuation techniques including (i) an income approach based on proved developed reserves’ future net income discounted back to net present value based on the weighted average cost of capital for comparable independent oil and natural gas producers, and (ii) a market multiple approach. Proved property was valued using the income approach. A discounted cash flow model was prepared based off of an independent reserve report with a discount rate of
10
% applied to proved developed producing reserves,
15
% to proved developed non-producing reserves and
20
% to proved undeveloped reserves. The prices for oil and natural gas were forecasted based on NYMEX strip pricing adjusted for basis differentials. For the market multiple approach, we reviewed the transaction values of recent similar asset transactions and compared the purchase price per Mcfe of proved developed reserves and purchase price per Mcfe per day of net equivalent production of those transactions to the independent reserve report. Unproved acreage was valued using a cost approach based on recent sales of acreage in the area. Based on these valuations, the equity value of our
33.34
% interest in Piceance Energy was estimated to be approximately $
105.3
million on the Emergence date. We consider this to be a Level 3 fair value measurement.
|
|
|
|
Fair Value at
|
|
Fair Value
|
|
|
|
|
|
December 31, 2012
|
|
Technique
|
|
|
|
|
|
(in thousands)
|
|
|
|
|
|
Net non-cash working capital
|
|
$
|
3,631
|
|
(a)
|
|
|
Supplier relationship
|
|
|
3,360
|
|
(b)
|
|
|
Historical shipper status
|
|
|
2,200
|
|
(c)
|
|
|
Railcar leases
|
|
|
3,249
|
|
(d)
|
|
|
Goodwill
|
|
|
7,756
|
|
(e)
|
|
|
Deferred tax liabilities
|
|
|
(2,757)
|
|
(f)
|
|
|
|
|
$
|
17,439
|
|
|
|
|
(a)
|
Current assets acquired and liabilities assumed were recorded at their net realizable value.
|
|
(b)
|
The estimated fair value of the supplier relationship was estimated using a form of the income approach, the Multiple-Period Excess Earnings Method. Significant inputs used in this model include estimated cash flows from the suppliers, customer growth and rates and a discount rate. An increase in the cash flows attributable to the supplier relationships would result in an increase in the value of such relationship, while an increase in the discount rate would result in a decrease in the value. We consider this to be a Level 3 fair value measurement.
|
| F-24 | ||
|
|
|
(c)
|
The estimated fair value of the historical shipper status was estimated using a form of the income approach, the Greenfield Method. Significant inputs used in this model include estimated cash flows with and without the historical shipper status, and a discount rate. An increase in the cash flows attributable to the shipper would result in an increase in the value of such relationship, while an increase in the discount rate would result in a decrease in the value. We consider this to be a Level 3 fair value measurement.
|
|
(d)
|
The estimated fair value of the railcar leases was estimated using a form of the income approach, the Lost Income Method. Significant inputs used in this model include the cost of providing services with and without the favorable railcar leases and a discount rate. An increase in market rates of railcar leases would result in an increase in the value attributable to the acquired leases. We consider this to be a Level 3 fair value measurement.
|
|
(e)
|
The excess of the purchase price paid over the fair value of the identifiable assets acquired and liabilities assumed is allocated to goodwill.
|
|
(f)
|
A deferred tax liability has been recorded since the acquired intangible assets will not be deductible for tax purposes until the eventual sale of the company.
|
|
|
|
Fair Value at
|
|
Fair Value
|
|
|
|
|
|
September 25, 2013
|
|
Technique
|
|
|
|
|
|
(in thousands)
|
|
|
|
|
|
Net working capital
|
|
$
|
462,059
|
|
(a)
|
|
|
Property, plant and equipment
|
|
|
58,782
|
|
(b)
|
|
|
Land
|
|
|
39,800
|
|
(c)
|
|
|
Trade names and trade marks
|
|
|
4,689
|
|
(d)
|
|
|
Goodwill
|
|
|
13,613
|
|
(e)
|
|
|
Contingent consideration liability
|
|
|
(11,980)
|
|
(f)
|
|
|
Other noncurrent liabilities
|
|
|
(6,384)
|
|
(g)
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
560,579
|
|
|
|
|
|
(a)
|
Current assets acquired and liabilities assumed were recorded at their net realizable value.
|
|
|
(b)
|
The estimated fair value of the property, plant and equipment was estimated using the cost approach. Under the cost approach, the total replacement cost of the property is determined based on industry sources with adjustments for regional factors. The total cost is then adjusted for depreciation based on the physical age of the assets and external obsolescence. We consider this to be a Level 3 fair value measurement.
|
|
|
(c)
|
The estimated fair value of the land was estimated using the sales comparison approach. Under this approach, the sales prices of similar properties are adjusted to account for differences in land characteristics. We consider this to be a Level 3 fair value measurement.
|
|
|
(d)
|
The estimated fair value of the trade names and trademarks was estimated using a form of the income approach, the Relief from Royalty Method. Significant inputs used in this model include estimated revenue attributable to the trade names and trademarks and a royalty rate. An increase in the estimated revenue or royalty rate would result in an increase in the value attributable to the trade names and trademarks. We consider this to be a Level 3 fair value measurement.
|
|
|
(e)
|
The excess of the purchase price paid over the fair value of the identifiable assets acquired and liabilities assumed is allocated to goodwill.
|
|
|
(f)
|
The estimated fair value of the liability for contingent consideration was estimated using Monte Carlo Simulation. Significant inputs used in the model include estimated future gross margin, annual gross margin volatility and a present value factor. An increase in estimated future gross margin, volatility or the present value factor would result in an increase in the liability. We consider this to be a Level 3 fair value measurement.
|
|
|
(g)
|
Other noncurrent assets and liabilities are recorded at their estimated net present value as estimated by management.
|
| F-25 | ||
|
|
|
|
|
December 31,
|
|
||||
|
|
|
2013
|
|
2012
|
|
||
|
|
|
|
|
|
|
|
|
|
Stock price
|
|
$
|
22.30
|
|
$
|
12.00
|
|
|
Initial exercise price
|
|
$
|
0.1
|
|
$
|
0.1
|
|
|
Term (years)
|
|
|
8.67
|
|
|
9.67
|
|
|
Risk-free rate
|
|
|
2.78
|
%
|
|
1.68
|
%
|
|
Expected volatility
|
|
|
52.9
|
%
|
|
75.0
|
%
|
|
|
|
Location on
|
|
|
|
|
|
|
|
|
|
|
Consolidated
|
|
|
Fair Value at
|
|
Fair Value at
|
|
|
|
|
|
Balance Sheet
|
|
December 31, 2013
|
|
December 31, 2012
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
Commodities physical forward
contracts |
|
Prepaid and other current assets
|
|
$
|
|
|
$
|
(307)
|
|
|
Commodities exchange traded
futures |
|
Prepaid and other current assets
|
|
|
|
|
|
542
|
|
|
Warrant derivatives
|
|
Derivative liabilities
|
|
|
(17,336)
|
|
|
(10,900)
|
|
|
Contingent consideration liability
|
|
Contingent consideration liability
|
|
|
(11,980)
|
|
|
|
|
|
Debt repayment derivative
|
|
Derivative liabilities
|
|
|
|
|
|
(45)
|
|
| F-26 | ||
|
|
|
|
|
|
|
|
|
|
September 1
|
|
|
|
|
|
|
|
|
|
through
|
|
||
|
|
|
|
|
December 31, 2013
|
|
December 31, 2012
|
|
||
|
|
|
|
|
Gain (loss)
|
|
Gain (loss)
|
|
||
|
|
|
Income Statement
|
|
recognized in
|
|
recognized in
|
|
||
|
|
|
Classification
|
|
income
|
|
income
|
|
||
|
|
|
|
|
|
|
|
|
|
|
|
Derivatives not designated as
hedges: |
|
|
|
|
|
|
|
|
|
|
Warrants
|
|
Change in value
of warrants |
|
$
|
(10,114)
|
|
$
|
(4,280)
|
|
|
Debt repayment derivative
|
|
Interest expense and
financing costs, net |
|
|
45
|
|
|
|
|
|
Commodities - exchange traded
futures |
|
Gain on derivative
instruments, net |
|
|
104
|
|
|
|
|
|
Commodities - physical forward
contracts |
|
Gain on derivative
instruments, net |
|
|
306
|
|
|
|
|
|
|
|
December 31, 2013
|
|
||||||||||
|
|
|
Fair Value
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants derivative
|
|
$
|
(17,336)
|
|
$
|
|
|
$
|
|
|
$
|
(17,336)
|
|
|
Contingent consideration liability
|
|
|
(11,980)
|
|
|
|
|
|
|
|
|
(11,980)
|
|
|
|
|
$
|
(29,316)
|
|
$
|
|
|
$
|
|
|
$
|
(29,316)
|
|
|
|
|
December 31, 2012
|
|
||||||||||
|
|
|
Fair Value
|
|
Level 1
|
|
Level 2
|
|
Level 3
|
|
||||
|
Assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commodities exchange traded futures
|
|
$
|
542
|
|
$
|
542
|
|
$
|
|
|
$
|
|
|
|
Liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Warrants derivative
|
|
$
|
(10,900)
|
|
$
|
|
|
$
|
|
|
$
|
(10,900)
|
|
|
Debt prepayment derivative
|
|
|
(45)
|
|
|
|
|
|
|
|
|
(45)
|
|
|
Commodities physical forward contracts
|
|
|
(307)
|
|
|
|
|
|
(307)
|
|
|
|
|
|
|
|
$
|
(11,252)
|
|
$
|
|
|
$
|
(307)
|
|
$
|
(10,945)
|
|
|
Description
|
|
2013
|
|
2012
|
|
||
|
|
|
|
|
|
|
|
|
|
Balance, at beginning of period
|
|
$
|
(10,945)
|
|
$
|
(6,665)
|
|
|
Settlements
|
|
|
3,723
|
|
|
|
|
|
Acquired
|
|
|
(11,980)
|
|
|
|
|
|
Total unrealized losses included in earnings
|
|
|
(10,114)
|
|
|
(4,280)
|
|
|
Transfers
|
|
|
|
|
|
|
|
|
Balance, at end of period
|
|
$
|
(29,316)
|
|
$
|
(10,945)
|
|
| F-27 | ||
|
|
|
|
|
December 31, 2013
|
|
||||
|
|
|
Carrying Value
|
|
Fair Value
(1)
|
|
||
|
Tranche B
|
|
$
|
19,480
|
|
$
|
18,800
|
|
|
ABL Facility
|
|
|
51,800
|
|
|
51,800
|
|
|
HIE Retail Credit Agreement
|
|
|
26,000
|
|
|
26,000
|
|
|
Warrants
|
|
|
17,336
|
|
|
17,336
|
|
|
Contingent consideration liability
|
|
|
11,980
|
|
|
11,980
|
|
|
|
|
December 31, 2012
|
|
||||
|
|
|
Carrying Value
|
|
Fair Value
(1)
|
|
||
|
Long-term debt
|
|
$
|
7,391
|
|
$
|
10,900
|
|
|
Warrants
|
|
|
10,900
|
|
|
10,900
|
|
|
Debt repayment derivative
|
|
|
45
|
|
|
45
|
|
| F-28 | ||
|
|
| F-29 | ||
|
|
| F-30 | ||
|
|
|
|
Emergence-Date
August 31, 2012 |
|
From Emergence-Date through December 31, 2012
|
|
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Remaining Filed
|
|
|||||||
|
|
Filed Claims
|
|
Settled Claims
|
|
Claims
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
Consideration
|
|
|
|
|
|
|||||||
|
|
Count
|
|
Amount
|
|
Count
|
|
Amount
|
|
Cash
|
|
Stock
|
|
Count
|
|
Amount
|
|
|||||
|
U.S. Government Claims
|
|
3
|
|
$
|
22,364
|
|
|
|
$
|
|
|
$
|
|
|
|
|
3
|
|
$
|
22,364
|
|
|
Former Employee Claims
|
|
32
|
|
|
16,380
|
|
13
|
|
|
3,685
|
|
|
230
|
|
20
|
|
19
|
|
|
12,695
|
|
|
Macquarie Capital (USA) Inc.
|
|
1
|
|
|
8,672
|
|
|
|
|
|
|
|
|
|
|
|
1
|
|
|
8,672
|
|
|
Swann and BuzzardCreek
RoyaltyTrust |
|
1
|
|
|
3,200
|
|
|
|
|
|
|
|
|
|
|
|
1
|
|
|
3,200
|
|
|
Other Various Claims*
|
|
75
|
|
|
23,114
|
|
12
|
|
|
2,915
|
|
|
29
|
|
|
|
63
|
|
|
20,199
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
112
|
|
$
|
73,730
|
|
25
|
|
$
|
6,600
|
|
$
|
259
|
|
20
|
|
87
|
|
$
|
67,130
|
|
|
|
|
For the Year Ended December 31, 2013
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Remaining Filed
|
|
|||
|
|
|
Settled Claims
|
|
Claims
|
|
||||||||||||
|
|
|
|
|
|
|
|
Consideration
|
|
|
|
|
|
|
||||
|
|
|
Count
|
|
Amount
|
|
Cash
|
|
Stock
|
|
Count
|
|
|
Amount
|
|
|||
|
U.S. Government Claims
|
|
1
|
|
$
|
|
|
$
|
|
|
|
|
|
2
|
|
$
|
22,364
|
|
|
Former Employee Claims
|
|
19
|
|
|
12,695
|
|
|
340
|
|
|
162
|
|
|
|
|
|
|
|
Macquarie Capital (USA) Inc.
|
|
1
|
|
|
8,672
|
|
|
2,500
|
|
|
|
|
|
|
|
|
|
|
Swann and Buzzard Creek Royalty Trust
|
|
1
|
|
|
3,200
|
|
|
2,000
|
|
|
|
|
|
|
|
|
|
|
Other Various Claims
(1)
|
|
37
|
|
|
2,339
|
|
|
543
|
|
|
47
|
|
26
|
|
|
17,860
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total
|
|
59
|
|
$
|
26,906
|
|
$
|
5,383
|
|
|
209
|
|
28
|
|
$
|
40,224
|
|
|
|
(1)
|
Includes reserve for contingent/unliquidated claims in the amount of $
10
million.
|
|
2014
|
|
$
|
382
|
|
|
2015
|
|
|
382
|
|
|
2016
|
|
|
382
|
|
|
2017
|
|
|
382
|
|
|
2018
|
|
|
420
|
|
|
Thereafter
|
|
|
420
|
|
|
Total minimum lease payments
|
|
|
2,368
|
|
|
Less amount representing interest
|
|
|
634
|
|
|
|
|
|
|
|
|
Total minimum rental payments
|
|
$
|
1,734
|
|
| F-31 | ||
|
|
|
2014
|
|
$
|
22,724
|
|
|
2015
|
|
|
13,277
|
|
|
2016
|
|
|
12,362
|
|
|
2017
|
|
|
10,375
|
|
|
2018
|
|
|
9,244
|
|
|
Thereafter
|
|
|
25,614
|
|
|
|
|
|
|
|
|
Total minimum rental payments
|
|
$
|
93,596
|
|
| F-32 | ||
|
|
| F-33 | ||
|
|
| F-34 | ||
|
|
|
|
|
Shares
|
|
Weighted-
Average Grant Date Fair Value |
|
|
|
Non vested balance, beginning of period
|
|
219
|
|
$
|
12.00
|
|
|
Granted
|
|
356
|
|
|
18.32
|
|
|
Vested
|
|
(51)
|
|
|
12.00
|
|
|
Forfeited
|
|
|
|
|
|
|
|
Non vested balance, end of period
|
|
524
|
|
$
|
16.29
|
|
|
Available for grant
|
|
1,025
|
|
|
|
|
|
|
|
Period from January 1
through August 31, 2012 |
|
|
|
|
|
|
|||
|
|
|
Options
|
|
Weighted-Average
Exercise Price |
|
Weighted-Average
Remaining Contractual Term |
|
Aggregate
Intrinsic Value |
|
||
|
Outstanding-beginning of year
|
|
150,300
|
|
$
|
75.00
|
|
|
|
|
|
|
|
Granted
|
|
|
|
|
|
|
|
|
|
|
|
|
Exercised
|
|
|
|
|
|
|
|
|
|
|
|
|
Expired / canceled
|
|
(150,300)
|
|
|
(75.00)
|
|
|
|
|
|
|
|
Outstanding-end of year
|
|
|
|
$
|
|
|
|
|
$
|
|
|
|
Exercisable-end of year
|
|
|
|
$
|
|
|
|
|
$
|
|
|
|
|
|
Period from January 1
through August 31, 2012 |
|
|
|
|
|
|
|||
|
|
|
Nonvested
Stock |
|
Weighted-Average
Grant-Date Fair Value |
|
Weighted-Average
Remaining Contractual Term |
|
Aggregate
Intrinsic Value |
|
||
|
Nonvested-beginning of year
|
|
558,301
|
|
$
|
7.45
|
|
|
|
|
|
|
|
Granted
|
|
|
|
|
|
|
|
|
|
|
|
|
Vested
|
|
|
|
|
|
|
|
|
|
|
|
|
Expired / canceled
|
|
(558,301)
|
|
|
(7.45)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nonvested-end of year
|
|
|
|
$
|
|
|
|
|
$
|
|
|
| F-35 | ||
|
|
|
|
|
Successor
|
|
Predecessor
|
|
|||||
|
|
|
|
|
|
Period from
|
|
Period from
|
|
||
|
|
|
|
|
|
September 1
|
|
January 1
|
|
||
|
|
|
Year Ended
|
|
through
|
|
through
|
|
|||
|
|
|
December 31,
|
|
December 31,
|
|
August 31,
|
|
|||
|
|
|
2013
|
|
|
2012
|
|
|
2012
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current:
|
|
|
|
|
|
|
|
|
|
|
|
U.S.Federal
|
|
$
|
|
|
$
|
|
|
$
|
|
|
|
U.S.State
|
|
|
(179)
|
|
|
|
|
|
|
|
|
Deferred:
|
|
|
|
|
|
|
|
|
|
|
|
U.S.Federal
|
|
|
(14)
|
|
|
(2,757)
|
|
|
|
|
|
U.S.State
|
|
|
193
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
|
|
$
|
(2,757)
|
|
$
|
|
|
| F-36 | ||
|
|
|
|
|
Successor
|
|
Predecessor
|
|
|||||
|
|
|
|
|
|
Period from
|
|
Period from
|
|
||
|
|
|
|
|
|
September 1
|
|
January 1
|
|
||
|
|
|
Year Ended
|
|
through
|
|
through
|
|
|||
|
|
|
December 31,
|
|
December 31,
|
|
August 31,
|
|
|||
|
|
|
2013
|
|
2012
|
|
2012
|
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
Federal statutory rate
|
|
|
(35.0)
|
%
|
|
(35.0)
|
%
|
|
(35.0)
|
%
|
|
State income taxes, net of federal benefit
|
|
|
0.1
|
%
|
|
|
|
|
|
|
|
Change in valuation allowance
|
|
|
21.7
|
%
|
|
(2.0)
|
%
|
|
(33.0)
|
|
|
Professional fees related to bankruptcy reorganization
|
|
|
|
|
|
8.0
|
%
|
|
17.0
|
%
|
|
Revenue from Wapiti Trust settlement
|
|
|
|
|
|
5.0
|
%
|
|
|
|
|
Cancellation of debt tax attribute reduction
|
|
|
|
|
|
|
|
|
51.0
|
%
|
|
Permanent Items
|
|
|
4.1
|
%
|
|
|
|
|
|
|
|
Provision to return adjustments
|
|
|
9.1
|
%
|
|
|
|
|
|
|
|
Actual income tax rate
|
|
|
|
%
|
|
(24.0)
|
%
|
|
|
%
|
|
|
|
2013
|
|
|
2012
|
|
|
|
Deferred tax assets:
|
|
|
|
|
|
|
|
|
Net operating loss
|
|
$
|
540,867
|
|
$
|
450,195
|
|
|
Capital loss carry forwards
|
|
|
26,141
|
|
|
26,141
|
|
|
Property and equipment
|
|
|
34,683
|
|
|
23,045
|
|
|
Investment in Piceance Energy
|
|
|
32,138
|
|
|
45,172
|
|
|
Derivative instruments
|
|
|
|
|
|
1,498
|
|
|
Accrued bonuses
|
|
|
|
|
|
|
|
|
Trust liabilitiy
|
|
|
1,327
|
|
|
|
|
|
Other
|
|
|
1,183
|
|
|
1,506
|
|
|
Total deferred tax assets
|
|
|
636,339
|
|
|
547,557
|
|
|
Valuation allowance
|
|
|
(633,954)
|
|
|
(544,442)
|
|
|
Net deferred tax assets
|
|
$
|
2,385
|
|
$
|
3,115
|
|
|
Deferred tax liabilities:
|
|
|
|
|
|
|
|
|
Property and equipment
|
|
$
|
5
|
|
$
|
|
|
|
Texadian Energy intangibles
|
|
|
2,380
|
|
|
3,083
|
|
|
Prepaid insurance, marketable securities and other
|
|
|
|
|
|
32
|
|
|
State liabilities
|
|
|
216
|
|
|
|
|
|
Total deferred tax liabilities
|
|
$
|
2,601
|
|
$
|
3,115
|
|
|
Total deferred tax liability, net
|
|
$
|
(216)
|
|
$
|
|
|
| F-37 | ||
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|||||
|
|
|
|
|
|
September 1
|
|
|
January 1
|
|
||
|
|
|
Year Ended
|
|
through
|
|
|
through
|
|
|||
|
|
|
December 31,
|
|
December 31,
|
|
|
August 31,
|
|
|||
|
|
|
2013
|
|
2012
|
|
|
2012
|
|
|||
|
Net loss attributable to common stockholders
|
|
$
|
(70,621)
|
|
$
|
(8,839)
|
|
|
$
|
(45,437)
|
|
|
Basic weighted-average common shares
outstanding |
|
|
19,740
|
|
|
15,734
|
|
|
|
28,841
|
|
|
Add: dilutive effects of stock options and
unvested stock grants (1) |
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted-average common stock outstanding
|
|
|
19,740
|
|
|
15,734
|
|
|
|
28,841
|
|
|
Basic loss per common share attributable to
common stockholders: |
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
(1)
|
|
$
|
(3.57)
|
|
$
|
(0.56)
|
|
|
$
|
(1.57)
|
|
|
Diluted loss per common share attributable to
common stockholders: |
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
(1)
|
|
$
|
(3.57)
|
|
$
|
(0.56)
|
|
|
$
|
(1.57)
|
|
|
|
(1)
|
Entities with a net loss from continuing operations are prohibited from including potential common shares in the computation of diluted per share amounts. Therefore, we have utilized the basic weighted-average common shares outstanding to calculate both basic and diluted loss per share for all parties presented.
|
|
|
|
Successor
|
|
|
Predecessor
|
|
||
|
|
|
|
|
Period from
|
|
|
Period from
|
|
|
|
|
|
|
September 1
|
|
|
January 1
|
|
|
|
|
Year Ended
|
|
through
|
|
|
through
|
|
|
|
|
December 31,
|
|
December 31,
|
|
|
August 31,
|
|
|
|
|
2013
|
|
2012
|
|
|
2012
|
|
|
Stock issuable upon conversion of convertible notes
|
|
|
|
|
|
|
379
|
|
|
Stock options
|
|
|
|
|
|
|
150
|
|
|
Non-vested restricted stock
|
|
523
|
|
|
|
|
558
|
|
|
Total potentially dilutive securities
|
|
523
|
|
|
|
|
1,087
|
|
|
For the year ended December 31, 2013
|
|
Refining,
Distribution and Marketing |
|
Natural Gas
and Oil Operations |
|
Commodity
Marketing and Logistics |
|
Corporate and
Other |
|
Total
|
|
|||||
|
Sales and operating revenues
|
|
$
|
778,126
|
|
$
|
7,739
|
|
$
|
100,149
|
|
$
|
|
|
$
|
886,014
|
|
|
Depreciation, depletion, amortization
and accretion |
|
|
2,267
|
|
|
1,686
|
|
|
2,009
|
|
|
20
|
|
|
5,982
|
|
|
Operating income (loss)
|
|
|
(19,318)
|
|
|
246
|
|
|
9,126
|
|
|
(29,367)
|
|
|
(39,313)
|
|
|
Loss from unconsolidated affiliate
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,941)
|
|
|
Interest expense and financing costs, net
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(19,471)
|
|
|
Other income (expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
808
|
|
|
Change in value of common stock warrants
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(10,114)
|
|
|
Gain on derivative instruments
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
410
|
|
|
Loss before income taxes
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(70,621)
|
|
|
Income tax benefit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$
|
(70,621)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures, including acquisitions
|
|
$
|
567,332
|
|
$
|
471
|
|
$
|
(1,300)
|
|
$
|
544
|
|
$
|
567,047
|
|
| F-38 | ||
|
|
|
|
|
Natural Gas
and Oil Operations |
|
Commodity
Marketing and Logistics |
|
Corporate and
Other |
|
Total
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditures, including acquisitions
|
|
$
|
415
|
|
$
|
17,439
|
|
$
|
|
|
$
|
17,854
|
|
|
|
|
Refining,
Distribution and Marketing |
|
Natural Gas
and Oil Operations |
|
Commodity
Marketing and Logistics |
|
Corporate and
Other |
|
Total
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2013
|
|
$
|
655,712
|
|
$
|
109,316
|
|
$
|
52,048
|
|
$
|
10,009
|
|
$
|
827,085
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At December 31, 2012
|
|
$
|
|
|
$
|
116,034
|
|
$
|
62,754
|
|
$
|
10,794
|
|
$
|
189,582
|
|
| F-39 | ||
|
|
| F-40 | ||
|
|
| F-41 | ||
|
|
|
|
|
|
August 31, 2012
|
|
|||||||||||
|
|
|
|
|
|
|
Plan of
|
|
|
|
Fresh Start
|
|
|
|
|
|
|
|
|
|
|
|
|
Reorganization
|
|
|
|
Reporting
|
|
|
|
|
|
|
|
|
|
Predecessor
|
|
|
Adjustments
|
|
|
|
Adjustments
|
|
|
|
Successor
|
|
|
|
|
(in thousands)
|
|
||||||||||||
|
ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
1,954
|
|
$
|
74,167
|
(a)
|
|
$
|
|
|
|
$
|
4,882
|
|
|
|
|
|
|
|
|
(45,035)
|
(c)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(24,204)
|
(d)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,000)
|
(e)
|
|
|
|
|
|
|
|
|
|
Trust assets
|
|
|
|
|
|
3,446
|
(e)
|
|
|
|
|
|
|
3,446
|
|
|
Restricted cash
|
|
|
|
|
|
20,359
|
(d)
|
|
|
|
|
|
|
20,359
|
|
|
Trade accounts receivable, net
|
|
|
3,708
|
|
|
(1,727)
|
(a)
|
|
|
(1,981)
|
(g)
|
|
|
|
|
|
Prepaid assets
|
|
|
4,777
|
|
|
|
|
|
|
(4,777)
|
(g)
|
|
|
|
|
|
Prepaid reorganization costs
|
|
|
1,326
|
|
|
|
|
|
|
(1,326)
|
(g)
|
|
|
|
|
|
Total current assets
|
|
|
11,765
|
|
|
|
|
|
|
|
|
|
|
28,687
|
|
|
Property and equipment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and gas properties
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Unproved
|
|
|
84
|
|
|
|
|
|
|
(84)
|
(g)
|
|
|
|
|
|
Proved
|
|
|
759,755
|
|
|
(740,392)
|
(a)
|
|
|
(14,776)
|
(g)
|
|
|
4,587
|
|
|
Land
|
|
|
4,000
|
|
|
(4,000)
|
(a)
|
|
|
|
|
|
|
|
|
|
Other
|
|
|
73,021
|
|
|
(47,493)
|
(a)
|
|
|
(21,289)
|
(g)
|
|
|
4,239
|
|
|
Total property and equipment
|
|
|
836,860
|
|
|
|
|
|
|
|
|
|
|
8,826
|
|
|
Less accumulated depreciation and depletion
|
|
|
(642,172)
|
|
|
607,603
|
(a)
|
|
|
34,569
|
(g)
|
|
|
|
|
|
Property and equipment, net
|
|
|
194,688
|
|
|
|
|
|
|
|
|
|
|
8,826
|
|
|
Long-term assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Investments in unconsolidated affiliates
|
|
|
3,629
|
|
|
105,344
|
(a)
|
|
|
(3,629)
|
(g)
|
|
|
105,344
|
|
|
Other long-term assets
|
|
|
307
|
|
|
|
|
|
|
(253)
|
(g)
|
|
|
54
|
|
|
Total long-term assets
|
|
|
3,936
|
|
|
|
|
|
|
|
|
|
|
105,398
|
|
|
Total assets
|
|
$
|
210,389
|
|
|
|
|
|
|
|
|
|
$
|
142,911
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND EQUITY
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities not subject to compromise
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Debtor in possession financing
|
|
$
|
56,535
|
|
|
(56,535)
|
(c)
|
|
|
|
|
|
$
|
|
|
|
Accounts payable and other accrued liabilities
|
|
|
4,897
|
|
|
|
|
|
|
|
|
|
|
4,897
|
|
|
Other accrued liabilities
|
|
|
9,224
|
|
|
(2,685)
|
(b)
|
|
|
|
|
|
|
2,640
|
|
|
|
|
|
|
|
|
(1,500)
|
(c)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(3,845)
|
(d)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,446
|
(e)
|
|
|
|
|
|
|
|
|
|
Accrued reorganization and trustee expense
|
|
|
70,656
|
|
|
|
|
|
|
|
|
|
|
7,537
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities subject to compromise
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3
3
/
4
% Senior notes
|
|
|
115,000
|
|
|
(115,000)
|
(b)
|
|
|
|
|
|
|
|
|
|
7% Senior convertible notes
|
|
|
150,000
|
|
|
(150,000)
|
(b)
|
|
|
|
|
|
|
|
|
|
Accounts payable and other accrued liabilities
|
|
|
17,203
|
|
|
(2,560)
|
(a)
|
|
|
(1,981)
|
(g)
|
|
|
12,336
|
|
|
|
|
|
|
|
|
(3,526)
|
(d)
|
|
|
3,200
|
(g)
|
|
|
|
|
|
Total current liabilities
|
|
|
352,859
|
|
|
|
|
|
|
|
|
|
|
19,873
|
|
|
Long-term liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities not subject to compromise
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long term debt
|
|
|
|
|
|
6,335
|
(c)
|
|
|
|
|
|
|
6,335
|
|
|
Derivative liabilities
|
|
|
|
|
|
6,665
|
(c)
|
|
|
|
|
|
|
6,665
|
|
|
Asset retirement obligations
|
|
|
4,414
|
|
|
(3,938)
|
(a)
|
|
|
|
|
|
|
476
|
|
|
Total liabilities
|
|
|
357,273
|
|
|
|
|
|
|
|
|
|
|
33,349
|
|
|
Stockholders’ equity
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common stock
|
|
|
288
|
|
|
1,457
|
(b)
|
|
|
(288)
|
(f)
|
|
|
1,477
|
|
|
|
|
|
|
|
|
20
|
(d)
|
|
|
|
|
|
|
|
|
|
Additional paid-in capital
|
|
|
1,643,285
|
|
|
100,084
|
(b)
|
|
|
288
|
(f)
|
|
|
108,085
|
|
|
|
|
|
|
|
|
1,318
|
(d)
|
|
|
(1,636,890)
|
(h)
|
|
|
|
|
|
Retained earnings (accumulated deficit)
|
|
|
(1,790,457)
|
|
|
166,144
|
(b)
|
|
|
(14,765)
|
(g)
|
|
|
|
|
|
|
|
|
|
|
|
2,188
|
(d)
|
|
|
1,636,890
|
(h)
|
|
|
|
|
|
Total stockholders’ equity (deficit)
|
|
|
(146,884)
|
|
|
|
|
|
|
|
|
|
|
109,562
|
|
|
Total liabilities and equity (deficit)
|
|
$
|
210,389
|
|
|
|
|
|
|
|
|
|
$
|
142,911
|
|
| F-42 | ||
|
|
|
|
(a)
|
Reflects the contribution of certain of our oil and gas assets and related prepaid expenses and asset retirement obligations to Piceance Energy in exchange for cash and a 33.34% interest in Piceance Energy.
|
|
|
|
|
|
|
(b)
|
Reflects the extinguishment of secured debt in exchange for common stock of the Successor. On the Emergence Date, we issued
14,573,608
shares of our common stock and warrants to acquire
959,213
shares of our common stock to the holders of our secured debt or their affiliates. We estimated the fair value of our common stock to be $
7.00
per share on the Emergence Date. Accordingly, we recorded a gain on the settlement of secured debt within Reorganization items of approximately $166.1 million on the Predecessor’s consolidated statement of operations in the period from January 1, 2012 through August 31, 2012.
|
|
|
|
|
|
|
(c)
|
Reflects the Successor drawing $
13
million under the Loan Agreement (see Note 10 - Debt) to repay amounts outstanding under the DIP Credit Facility with those proceeds and cash from contribution of assets to Piceance Energy.
|
|
|
|
|
|
|
(d)
|
Reflects the settlement of other claims with common stock of Successor and cash. On the Emergence Date, we issued
191,973
shares of our common stock to various creditors. We estimated the fair value of our common stock to be $
7.00
per share on the Emergence Date. Accordingly, we recorded a gain on settlement of liabilities within Reorganization items of approximately $2.2 million on the Predecessor’s consolidated statement of operations in the period from January 1, 2012 through August 31, 2012.
|
|
|
|
|
|
|
(e)
|
Reflects the funding of the Recovery Trusts (see
|
|
|
|
|
|
|
(f)
|
Reflects the cancellation of Predecessor common stock.
|
|
|
|
|
|
|
(g)
|
Reflects adjustments to remaining assets due to fresh-start reporting. On the Emergence Date, we adjusted the carrying value of our remaining assets to their estimated fair values. As a result of these adjustments, we recorded a loss for changes in asset fair values due to fresh-start reporting adjustments within Reorganization items of approximately $
14.8
million on the Predecessor’s consolidated statement of operations in the period from January 1, 2012 through August 31, 2012.
|
|
|
|
|
|
|
(h)
|
Reflects the elimination of
Predecessor’s
accumulated deficit.
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|||||
|
|
|
December 31,
2013 |
|
December 31,
2012 |
|
|
August 31,
2012 |
|
|||
|
Company:
|
|
|
|
|
|
|
|
|
|
|
|
|
Unproved properties
|
|
$
|
|
|
$
|
|
|
|
$
|
84
|
|
|
Proved properties
|
|
|
4,949
|
|
|
4,804
|
|
|
|
759,755
|
|
|
|
|
|
4,949
|
|
|
4,804
|
|
|
|
759,839
|
|
|
Accumulated depreciation and depletion
|
|
|
(1,868)
|
|
|
(337)
|
|
|
|
(642,172)
|
|
|
|
|
$
|
3,081
|
|
$
|
4,467
|
|
|
$
|
117,667
|
|
|
Company’s Share of Piceance Energy:
|
|
|
|
|
|
|
|
|
|
|
|
|
Unproved properties
|
|
$
|
15,763
|
|
$
|
16,180
|
|
|
|
|
|
|
Proved properties
|
|
|
168,378
|
|
|
134,638
|
|
|
|
|
|
|
|
|
|
184,141
|
|
|
150,818
|
|
|
|
|
|
|
Accumulated depreciation and depletion
|
|
|
(38,452)
|
|
|
(2,808)
|
|
|
|
|
|
|
|
|
$
|
145,689
|
|
$
|
148,010
|
|
|
|
|
|
| F-43 | ||
|
|
|
(1)
|
The capitalized cost amounts presented are as of August 31, 2012 for the Predecessor and exclude adjustments resulting from the plan or reorganization and fresh-start reporting (see Note 19 - Reorganization Under Chapter 11, Fresh-Start Reporting and the Effects of the Plan).
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|||||
|
|
|
Year Ended
December 31, 2013 |
|
Period from
September 1 through December 31, 2012 |
|
|
Period from
January 1 through August 31, 2012 |
|
|||
|
Company:
|
|
|
|
|
|
|
|
|
|
|
|
|
Development costs incurred on proved undeveloped
reserves |
|
$
|
|
|
$
|
|
|
|
$
|
1,613
|
|
|
Development costsother
|
|
|
142
|
|
|
|
|
|
|
|
|
|
Total
|
|
$
|
142
|
|
$
|
|
|
|
$
|
1,613
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Company’s Share of Piceance Energy:
|
|
|
|
|
|
|
|
|
|
|
|
|
Unproved properties acquisition costs
|
|
$
|
|
|
$
|
206
|
|
|
|
|
|
|
Proved properties acquisition costs (1)
|
|
|
|
|
|
32,519
|
|
|
|
|
|
|
Development costsother
|
|
|
6,380
|
|
|
291
|
|
|
|
|
|
|
Total
|
|
$
|
6,380
|
|
$
|
33,016
|
|
|
|
|
|
|
(1)
|
Amount represents our share of proved oil and natural gas property acquired at inception of the formation of Piceance Energy, of which $
24.2
million relates to oil and natural gas properties purchased from Delta contemplated as part the emergence from bankruptcy and $
8.3
million relates oil and natural gas properties purchased from Laramie.
|
| F-44 | ||
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|||||
|
|
|
Year Ended
December 31, 2013 |
|
September 1
through December 31, 2012 |
|
|
January 1
through August 31, 2012 |
|
|||
|
Company:
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and gas revenues
|
|
$
|
7,739
|
|
$
|
2,144
|
|
|
$
|
23,079
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Production costs
|
|
|
5,696
|
|
|
1,688
|
|
|
|
16,980
|
|
|
Depletion and amortization
|
|
|
1,593
|
|
|
370
|
|
|
|
16,041
|
|
|
Exploration
|
|
|
|
|
|
|
|
|
|
2
|
|
|
Abandoned and impaired properties
|
|
|
|
|
|
|
|
|
|
151,347
|
|
|
Results of operations of oil and gas producing activities
|
|
$
|
450
|
|
$
|
86
|
|
|
$
|
(161,291)
|
|
|
Company’s share of Piceance Energy:
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Oil and gas revenues
|
|
$
|
20,364
|
|
$
|
6,464
|
|
|
|
|
|
|
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Production costs
|
|
|
9,885
|
|
|
3,033
|
|
|
|
|
|
|
Depletion and amortization
|
|
|
8,855
|
|
|
2,808
|
|
|
|
|
|
|
Results of operations of oil and gas producing activities
|
|
$
|
1,624
|
|
$
|
623
|
|
|
|
|
|
|
Total Company and Piceance Energy income from
operations of oil and gas producing activities |
|
$
|
2,074
|
|
$
|
709
|
|
|
|
|
|
| F-45 | ||
|
|
|
|
|
Gas
|
|
Oil
|
|
NGLS
|
|
Total
|
|
|
|
|
(MMcf)
|
|
(MBbl)
|
|
(MBb1)
|
|
(MMcfe)
(5)
|
|
|
Company:
|
|
|
|
|
|
|
|
|
|
|
Estimated Proved Reserves: Balance at January 1, 2012
(Predecessor) (1) |
|
87,209
|
|
494
|
|
|
|
90,173
|
|
|
Revisions of quantity estimate
|
|
|
|
85
|
|
|
|
512
|
|
|
Sale/disposition of properties
(2)
|
|
(82,357)
|
|
(235)
|
|
|
|
(83,770)
|
|
|
Production
|
|
(4,852)
|
|
(67)
|
|
|
|
(5,256)
|
|
|
Estimated Proved Reserves: Balance at August 31, 2012
(Successor) |
|
|
|
277
|
|
|
|
1,659
|
|
|
Revisions of quantity estimate
|
|
456
|
|
31
|
|
|
|
643
|
|
|
Production
|
|
(10)
|
|
(22)
|
|
|
|
(139)
|
|
|
Estimated Proved Reserves: Balance at December 31, 2012
(Successor) |
|
446
|
|
286
|
|
|
|
2,163
|
|
|
Revisions of quantity estimate
|
|
460
|
|
16
|
|
|
|
557
|
|
|
Extensions and discoveries
|
|
9
|
|
3
|
|
|
|
25
|
|
|
Production
|
|
(253)
|
|
(69)
|
|
|
|
(667)
|
|
|
Estimated Proved Reserves: Balance at December 31, 2013
(Successor) |
|
662
|
|
236
|
|
|
|
2,078
|
|
|
Company’s Share of Piceance Energy:
|
|
|
|
|
|
|
|
|
|
|
Estimated Proved Reserves: Balance at September 1, 2012
|
|
|
|
|
|
|
|
|
|
|
Transfer from investees
(3)
|
|
83,915
|
|
560
|
|
4,228
|
|
112,639
|
|
|
Revisions of quantity estimate
|
|
8,053
|
|
41
|
|
387
|
|
10,621
|
|
|
Extensions and discoveries
|
|
32,073
|
|
236
|
|
1,778
|
|
44,151
|
|
|
Production
|
|
(1,391)
|
|
(6)
|
|
(48)
|
|
(1,711)
|
|
|
Estimated Proved Reserves: Balance at December 31, 2012
|
|
122,650
|
|
831
|
|
6,345
|
|
165,700
|
|
|
Revisions of quantity estimate
|
|
72,436
|
|
174
|
|
2,818
|
|
90,387
|
|
|
Extensions and discoveries
|
|
3,599
|
|
(374)
|
|
(1,334)
|
|
(6,643)
|
|
|
Production
|
|
(12,088)
|
|
(47)
|
|
(428)
|
|
(14,935)
|
|
|
Estimated Proved Reserves: Balance at December 31, 2013
|
|
186,597
|
|
584
|
|
7,401
|
|
234,509
|
|
|
Total Estimated Proved Reserves: Balance at December 31, 2013
|
|
187,259
|
|
820
|
|
7,401
|
|
236,587
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proved developed reserves
|
|
|
|
|
|
|
|
|
|
|
December 31, 2012
|
|
158
|
|
286
|
|
|
|
1,875
|
|
|
December 31, 2012Company Share of Piceance Energy
|
|
48,680
|
|
237
|
|
2,253
|
|
63,617
|
|
|
Total December 31, 2012
|
|
48,838
|
|
523
|
|
2,253
|
|
65,492
|
|
|
Proved undeveloped reserves
|
|
|
|
|
|
|
|
|
|
|
December 31, 2012
|
|
288
|
|
|
|
|
|
288
|
|
|
December 31, 2012Company Share of Piceance Energy
|
|
73,970
|
|
594
|
|
4,092
|
|
102,083
|
|
|
Total December 31, 2012
|
|
74,258
|
|
594
|
|
4,092
|
|
102,371
|
|
|
Proved developed reserves
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013
|
|
662
|
|
236
|
|
|
|
2,078
|
|
|
December 31, 2013Company Share of Piceance Energy
|
|
45,072
|
|
165
|
|
1,627
|
|
55,829
|
|
|
Total December 31, 2013
|
|
45,734
|
|
401
|
|
1,627
|
|
57,907
|
|
|
Proved undeveloped reserves
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013
|
|
|
|
|
|
|
|
|
|
|
December 31, 2013Company Share of Piceance Energy
|
|
141,525
|
|
419
|
|
5,774
|
|
178,680
|
|
|
Total December 31, 2013
|
|
141,525
|
|
419
|
|
5,774
|
|
178,680
|
|
|
|
|
CIG per Mbtu
|
|
WTI per Bbl
|
|
||
|
|
|
||||||
|
Base pricing, before adjustments for contractual
differentials: (4) |
|
|
|
|
|
|
|
|
August 31, 2012
|
|
$
|
2.75
|
|
$
|
90.85
|
|
|
December 31, 2012
|
|
$
|
2.56
|
|
$
|
91.21
|
|
|
December 31, 2012 Piceance
|
|
$
|
2.56
|
|
$
|
91.21
|
|
|
December 31, 2013
|
|
$
|
3.53
|
|
$
|
96.91
|
|
|
December 31, 2013 Piceance
|
|
$
|
3.53
|
|
$
|
96.91
|
|
|
(1)
|
At January 1, 2012, gas is based on
70,982
MMcf of natural gas and
4,057
MBbl of natural gas liquids, with liquids converted to gas using a ratio of 4 Mcf to 1 barrel.
|
|
(2)
|
On August 31, 2012, substantially all of the reserves of the company were transferred to Piceance Energy in exchange for
a
33.34
% equity
ownership interest (See Note 3 - Investment in Piceance Energy).
|
|
(3)
|
On August 31, 2012, certain reserves held by Delta Petroleum and by Laramie were transferred to Piceance Energy in exchange for a
33.34
% and a
66.66
% equity ownership interest, respectively
(See Note 3 - Investment in Piceance Energy).
|
|
(4)
|
Proved reserves are required to be calculated based on the 12-month, first day of the month historical average price in accordance with SEC rules. The prices shown above are base index prices to which adjustments are made for contractual deducts and other factors.
|
|
(5)
|
MMcfe is based on a ratio of 6 Mcf to 1 barrel.
|
| F-46 | ||
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
|||||
|
|
|
December 31,
|
|
|
August 31,
|
|
|||||
|
|
|
2013
|
|
2012
|
|
|
2012
|
|
|||
|
|
|
(in thousands)
|
|
|
(in thousands)
|
|
|||||
|
Company:
|
|
|
|
|
|
|
|
|
|
|
|
|
Future net cash flows
|
|
$
|
26,861
|
|
$
|
30,444
|
|
|
$
|
28,691
|
|
|
Future costs:
|
|
|
|
|
|
|
|
|
|
|
|
|
Production
|
|
|
21,999
|
|
|
20,596
|
|
|
|
19,973
|
|
|
Development and abandonment
|
|
|
319
|
|
|
319
|
|
|
|
319
|
|
|
Income taxes
1
|
|
|
|
|
|
|
|
|
|
|
|
|
Future net cash flows
|
|
|
4,543
|
|
|
9,529
|
|
|
|
8,399
|
|
|
10% discount factor
|
|
|
(1,006)
|
|
|
(1,519)
|
|
|
|
(1,176)
|
|
|
Standardized measure of discounted future net cash
flows |
|
$
|
3,537
|
|
$
|
8,010
|
|
|
$
|
7,223
|
|
|
Company’s Share of Piceance Energy:
|
|
|
|
|
|
|
|
|
|
|
|
|
Future net cash flows
|
|
$
|
984,205
|
|
$
|
568,706
|
|
|
|
|
|
|
Future costs:
|
|
|
|
|
|
|
|
|
|
|
|
|
Production
|
|
|
430,506
|
|
|
199,277
|
|
|
|
|
|
|
Development and abandonment
|
|
|
234,905
|
|
|
154,054
|
|
|
|
|
|
|
Income taxes
1
|
|
|
|
|
|
|
|
|
|
|
|
|
Future net cash flows
|
|
|
318,794
|
|
|
215,375
|
|
|
|
|
|
|
10% discount factor
|
|
|
(229,469)
|
|
|
(143,416)
|
|
|
|
|
|
|
Standardized measure of discounted future net
cash flows |
|
$
|
89,325
|
|
$
|
71,959
|
|
|
|
|
|
|
Total Company and Company share of equity
investee in the standardized measure of discounted future net revenues |
|
$
|
92,862
|
|
$
|
79,969
|
|
|
|
|
|
|
|
|
Successor
|
|
|||||||
|
|
|
December 31,
|
|
Company Share
of Piceance Energy December 31, |
|
Total
|
|
|||
|
|
|
2013
|
|
2013
|
|
2013
|
|
|||
|
Beginning of the year
|
|
|
|
|
|
|
|
|
|
|
|
Beginning of the period
|
|
$
|
8,010
|
|
$
|
71,959
|
|
$
|
79,969
|
|
|
Sales of oil and gas production during the period, net of
production costs |
|
|
(2,044)
|
|
|
(10,478)
|
|
|
(12,522)
|
|
|
Net change in prices and production costs
|
|
|
(3,833)
|
|
|
(2,588)
|
|
|
(6,421)
|
|
|
Changes in estimated future development costs
|
|
|
|
|
|
8,831
|
|
|
8,831
|
|
|
Extensions, discoveries and improved recovery
|
|
|
147
|
|
|
15,471
|
|
|
15,618
|
|
|
Revisions of previous quantity estimates, estimated timing of
development and other |
|
|
395
|
|
|
(4,948)
|
|
|
(4,553)
|
|
|
Previously estimated development and abandonment costs
incurred during the period |
|
|
|
|
|
3,142
|
|
|
3,142
|
|
|
Other
|
|
|
61
|
|
|
740
|
|
|
801
|
|
|
Accretion of discount
|
|
|
801
|
|
|
7,196
|
|
|
7,997
|
|
|
End of period
|
|
$
|
3,537
|
|
$
|
89,325
|
|
$
|
92,862
|
|
|
|
|
Successor
|
|
|
Predecessor
|
|
||||||||
|
|
|
Period from
September 1, through December 31, |
|
Company Share
of Piceance Energy September 1, through December 31, |
|
Total
|
|
|
January 1,
through August 31, |
|
||||
|
|
|
2012
|
|
2012
|
|
2012
|
|
|
2012
|
|
||||
|
Beginning of the year
|
|
|
|
|
|
|
|
|
|
|
|
$
|
129,695
|
|
|
Beginning of the period
|
|
$
|
7,223
|
|
$
|
|
|
$
|
7,223
|
|
|
|
|
|
|
Transfer from investees
|
|
|
|
|
|
55,253
|
|
|
55,253
|
|
|
|
|
|
|
Sales of oil and gas production during the period,
net of production costs |
|
|
(456)
|
|
|
(3,639)
|
|
|
(4,095)
|
|
|
|
(5,954)
|
|
|
Net change in prices and production costs
|
|
|
(667)
|
|
|
(139)
|
|
|
(806)
|
|
|
|
378
|
|
|
Changes in estimated future development costs
|
|
|
|
|
|
5
|
|
|
5
|
|
|
|
|
|
|
Extensions, discoveries and improved recovery
|
|
|
763
|
|
|
569
|
|
|
1,332
|
|
|
|
|
|
|
Revisions of previous quantity estimates, estimated
timing of development and other |
|
|
648
|
|
|
13,708
|
|
|
14,356
|
|
|
|
(7,439)
|
|
|
Sales/disposition of reserves in place
|
|
|
|
|
|
|
|
|
|
|
|
|
(118,104)
|
|
|
Other
|
|
|
258
|
|
|
4,360
|
|
|
4,618
|
|
|
|
|
|
|
Accretion of discount
|
|
|
241
|
|
|
1,842
|
|
|
2,083
|
|
|
|
8,647
|
|
|
End of period
|
|
$
|
8,010
|
|
$
|
71,959
|
|
$
|
79,969
|
|
|
$
|
7,223
|
|
| F-47 | ||
|
|
|
|
PAR PETROLEUM CORPORATION
|
|
|
|
|
|
|
|
By:
|
/s/ William Monteleone.
|
|
|
|
William Monteleone, Chief Executive Officer
|
|
|
|
|
|
|
By:
|
/s/ Christopher Micklas
|
|
|
|
Christopher Micklas, Chief Financial Officer
|
|
Signature and Title
|
|
Date
|
|
|
|
|
|
/s/ William Monteleone
|
|
March 31, 2014
|
|
William Monteleone, Chief Executive Officer (Principal Executive Officer)
|
|
|
|
|
|
|
|
/s/ Christopher Micklas
|
|
March 31, 2014
|
|
Christopher Micklas, Chief Financial Officer (Principal Financial and Accounting Officer)
|
|
|
|
|
|
|
|
/s/ Jacob Mercer
|
|
March 31, 2014
|
|
Jacob Mercer, Director
|
|
|
|
|
|
|
|
/s/ Benjamin Lurie
|
|
March 31, 2014
|
|
Benjamin Lurie, Director
|
|
|
|
|
|
|
|
/s/ Michael Keener
|
|
March 31, 2014
|
|
Michael Keener, Director
|
|
|
|
|
|
|
|
/s/ L. Melvin Cooper
|
|
March 31, 2014
|
|
L. Melvin Cooper, Director
|
|
|
|
|
No information found
* THE VALUE IS THE MARKET VALUE AS OF THE LAST DAY OF THE QUARTER FOR WHICH THE 13F WAS FILED.
| FUND | NUMBER OF SHARES | VALUE ($) | PUT OR CALL |
|---|
| DIRECTORS | AGE | BIO | OTHER DIRECTOR MEMBERSHIPS |
|---|
No information found
No Customers Found
No Suppliers Found
Price
Yield
| Owner | Position | Direct Shares | Indirect Shares |
|---|