Attached files

file filename
EX-99.1 - EX-99.1 - APACHE CORPh77530exv99w1.htm
EX-23.1 - EX-23.1 - APACHE CORPh77530exv23w1.htm
EX-99.4 - EX-99.4 - APACHE CORPh77530exv99w4.htm
8-K/A - FORM 8-K/A - APACHE CORPh77530e8vkza.htm
EXHIBIT 99.5
APACHE CORPORATION AND SUBSIDIARIES
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS
     The following unaudited pro forma condensed consolidated financial statements and related notes are presented to show the pro forma effects of the acquisition of oil and gas producing properties from BP p.l.c. (BP).
     The unaudited pro forma condensed consolidated statements of operations for the six months ended June 30, 2010 and for the year ended December 31, 2009 are presented as if we had acquired the BP Properties on January 1, 2009. The unaudited pro forma condensed consolidated balance sheet is based on the assumption that the BP transaction occurred effective June 30, 2010.
     Subsequent to June 30, 2010, Apache purchased an additional 10 percent on the Yeso oil play in Eddy County, Mexico that had been subject to preferential rights held by BP. This additional interest is not included in the pro forma financial statements.
     Pro forma data are based on assumptions and include adjustments as explained in the notes to the unaudited pro forma condensed consolidated financial statements. The pro forma data should not be viewed as indicative of what the actual financial position or results of operations would have been had we completed the transaction on the dates referenced above, nor are they necessarily indicative of future results. The unaudited pro forma condensed consolidated financial statements should be read in conjunction with the notes thereto, Apache’s Annual Report on Form 10-K, as amended, for the year ended December 31, 2009, and its Quarterly Report on Form 10-Q, as amended, for the six months ended June 30, 2010 and the Statement of Combined Revenues and Direct Operating Expenses included herein.
     The unaudited pro forma condensed consolidated financial statements were prepared based on the assumption that the following financing transactions occurred as of January 1, 2009, and June 30, 2010, for the pro forma condensed consolidated statements of operations, and pro forma condensed consolidated balance sheet, respectively:
    Apache issued 26.5 million shares of common stock for aggregate consideration of $2.3 billion.
 
    Apache issued 25.3 million depositary shares each representing a 1/20th interest in a share of Apache’s 6.00 percent Mandatory Convertible Preferred Stock, Series D for aggregate consideration of $1.2 billion.
 
    Apache issued $1.5 billion principal amount of senior unsecured 5.1 percent notes maturing September 1, 2040.

B-1


 

APACHE CORPORATION AND SUBSIDIARIES
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
For the Year Ended December 31, 2009
                                 
    Apache     BP     Pro Forma     Apache  
    Historical     Historical     Adjustments     Pro Forma  
    (In thousands, except per common share data)  
 
                               
Revenues and Other
  $ 8,614,826     $ 873,789     $     $ 9,488,615  
 
                               
Operating Expenses
                               
Depreciation, depletion and amortization
    5,213,224             744,294 (a)     5,957,518  
Asset retirement obligation accretion
    104,815             5,458 (e)     110,273  
Direct operating expenses 1
    2,384,275       338,335             2,722,610  
General and administrative
    343,883             37,680 (b)     381,563  
Financing costs, net
    242,238             (4,922 )(c)     237,316  
 
                       
 
                               
 
    8,288,435       338,335       782,510       9,409,280  
 
                       
 
                               
Income (Loss) Before Income Taxes
    326,391       535,454       (782,510 )     79,335  
Provision for income taxes
    610,789             (109,646 )(d)     501,143  
 
                       
 
                               
Net Income (Loss)
    (284,398 )     535,454       (672,864 )     (421,808 )
Preferred dividend requirements
    7,294             75,900 (f)     83,194  
 
                       
 
                               
Income (Loss) Attributable to Common Stock
  $ (291,692 )   $ 535,454     $ (748,764 )   $ (505,002 )
 
                       
 
                               
Net Income (Loss) per Common Share:
                               
Basic
  $ (0.87 )                   $ (1.39 )
Diluted
  $ (0.87 )                   $ (1.39 )
 
                               
Weighted average common shares outstanding
    335,852               26,450 (g)     362,302  
 
                               
Diluted shares outstanding
    335,852               26,450 (g)     362,302  
 
1.   Direct operating expenses include lease operating expense and taxes other than income.
The accompanying notes to unaudited pro forma condensed consolidated
financial statements are an integral part of these statements.

B-2


 

APACHE CORPORATION AND SUBSIDIARIES
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
For the Six Months Ended June 30, 2010
                                 
    Apache     BP     Pro Forma     Apache  
    Historical     Historical     Adjustments     Pro Forma  
    (In thousands, except per common share data)  
 
                               
Revenues and Other
  $ 5,645,161     $ 515,848     $     $ 6,161,009  
 
                               
Operating Expenses
                               
Depreciation, depletion and amortization
    1,368,249             352,574 (a)     1,720,823  
Asset retirement obligation
    48,762             2,892 (e)     51,654  
Direct operating expenses 1
    1,333,369       134,962             1,468,331  
General and administrative
    178,979             18,840 (b)     197,819  
Financing costs, net
    115,024             (1,694 )(c)     113,330  
 
                       
 
                               
 
    3,044,383       134,962       372,612       3,551,957  
 
                       
 
                               
Income (Loss) Before Income Taxes
    2,600,778       380,886       (372,612 )     2,609,052  
Provision for income taxes
    1,035,574             (22,111 )(d)     1,013,463  
 
                       
 
                               
Net Income (Loss)
    1,565,204       380,886       (350,501 )     1,595,589  
Preferred stock dividends
                37,950 (f)     37,950  
 
                       
 
                               
Income (Loss) Attributable to Common Stock
  $ 1,565,204     $ 380,886     $ (388,451 )   $ 1,557,639  
 
                       
 
                               
Net Income per Common Share:
                               
Basic
  $ 4.64                     $ 4.28  
Diluted
  $ 4.61                     $ 4.20  
 
                               
Weighted average common shares outstanding
    337,273               26,450 (g)     363,723  
 
                               
Diluted shares outstanding
    339,282               40,253 (g, h)     379,535  
 
1.   Direct operating expenses include lease operating expense and taxes other than income.
The accompanying notes to unaudited pro forma condensed consolidated
financial statements are an integral part of these statements.

B-3


 

APACHE CORPORATION AND SUBSIDIARIES
UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
As of June 30, 2010
                         
    Apache     Pro Forma     Apache  
    Historical     Adjustments     Pro Forma  
    (In thousands)  
Assets
                       
Current assets
  $ 4,506,940     $ (819,755 )(j)   $ 3,687,185  
Property and equipment
    53,017,083       6,489,267 (i)     59,506,350  
Less: Accumulated DD&A
    (27,893,628 )           (27,893,628 )
Other noncurrent assets
    802,012       14,810 (c)     816,822  
 
                 
 
                       
 
  $ 30,432,407     $ 5,684,322     $ 36,116,729  
 
                 
 
                       
Liabilities and Shareholders’ Equity
                       
Current liabilities
  $ 2,202,835     $ 730,076 (i, j, k)   $ 2,932,911  
Long-term debt
    4,896,127       1,484,040 (c)     6,380,167  
Deferred income tax liabilities
    3,247,065             3,247,065  
Other noncurrent liabilities
    2,410,620       99,267 (j)     2,509,887  
 
                 
 
                       
Total Liabilities
    12,756,647       2,313,383       15,070,030  
 
                       
Preferred stock
          1,227,050 (h)     1,227,050  
Common stock
    215,799       12,781 (g)     228,580  
Other shareholders’ equity
    17,459,961       2,131,108 (g, k)     19,591,069  
 
                 
 
                       
Shareholders’ equity
    17,675,760       3,370,939       21,046,699  
 
                 
 
                       
 
  $ 30,432,407     $ 5,684,322     $ 36,116,729  
 
                 
The accompanying notes to unaudited pro forma condensed consolidated
financial statements are an integral part of these statements.

B-4


 

APACHE CORPORATION AND SUBSIDIARIES
NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED
FINANCIAL STATEMENTS
1.   BASIS OF PRESENTATION
     The unaudited pro forma statement of operations for the year ended December 31, 2009, is based on the audited financial statements of Apache for the year ended December 31, 2009, the audited statement of combined revenues and direct operating expenses for the BP properties for the year ended December 31, 2009, and the adjustments and assumptions described below.
     The unaudited pro forma statement of operations for the six months ended June 30, 2010, and the unaudited pro forma balance sheet as of June 30, 2010, are based on the unaudited financial statements of Apache as of and for the six months ended June 30, 2010, the unaudited statement of combined revenues and direct operating expenses for the BP properties for the six months ended June 30, 2010, and the adjustments and assumptions described below.
2.   PRO FORMA ADJUSTMENTS
 
    The following adjustments were made in the preparation of the unaudited pro forma condensed consolidated financial statements:
  a.   Adjustment to recognize incremental depreciation, depletion and amortization expense, using the units-of-production method, resulting from the purchase of the BP properties.
 
  b.   Adjustment to recognize assumed increase in general and administrative expense as a result of the purchase of the BP properties.
 
  c.   Adjustment to recognize issuance of $1.5 billion principal amount of senior unsecured 5.1 percent notes maturing September 1, 2040, associated deferred financing cost amortization and interest expense, net of amounts capitalized.
 
  d.   Adjustment to recognize a pro forma income tax provision.
 
  e.   Adjustment to recognize asset retirement obligation accretion on properties acquired.
 
  f.   Adjustment to recognize additional dividends associated with the issuance of 6.00 percent Mandatory Convertible Preferred Stock. Proceeds were used to fund a portion of the purchase price.
 
  g.   Adjustment to recognize the issuance of 26.5 million shares of Apache common stock to partially fund the acquisition.
 
  h.   Adjustment to recognize the issuance of 25.3 million depositary shares each representing a 1/20th interest in a share of Apache’s 6.00 percent Mandatory Convertible Preferred Stock, Series D, issued to fund a portion of the purchase price.
 
  i.   To record the purchase price for the BP properties, net of estimated purchase price adjustments.
 
  j.   To record payment of cash consideration in the amount of $1.4 billion to fund the cash purchase price obligation, which included the use of commercial paper of $0.6 million
 
  k.   To Record payments of an aggregate $128.7 million of estimated transaction fees primarily associated with the issuance of equity and debt to fund the purchase price.

B-5


 

APACHE CORPORATION AND SUBSIDIARIES
PRO FORMA SUPPLEMENTAL OIL AND GAS DISCLOSURES
(UNAUDITED)
3.   PROVED OIL AND NATURAL GAS RESERVES
     The following table sets forth certain unaudited pro forma information concerning Apache’s proved oil and gas reserves at December 31, 2009, giving effect to the BP transaction as if it had occurred on January 1, 2009. There are numerous uncertainties inherent in estimating the quantities of proved reserves and projecting future rates of production and timing of development expenditures. The following reserve data represents estimates only and should not be construed as being exact.
                                                 
    Apache   BP   Apache Pro Forma
    Gas   Oil*   Gas   Oil*   Gas   Oil*
    MMcf   Mboe   MMcf   Mboe   MMcf   Mboe
 
                                               
Total Proved Reserves
                                               
December 31, 2008
    7,917,025       1,081,144       1,398,518       90,082       9,315,543       1,171,226  
Extension, discoveries and other additions
    718,937       75,080       11,640       6,676       730,577       81,756  
Purchases of minerals in-place
    47,817       13,023                   47,817       13,023  
Revisions of previous estimates
    (245,781 )     3,921       134,807       1,883       (110,974 )     5,804  
Production
    (641,967 )     (105,920 )     (129,559 )     (9,146 )     (771,526 )     (115,066 )
             
 
                                               
December 31, 2009
    7,796,031       1,067,248       1,415,406       89,495       9,211,437       1,156,743  
             
 
                                               
Proved developed reserves
                                               
December 31, 2008
    5,678,727       777,092       996,658       82,323       6,675,385       859,415  
             
December 31, 2009
    5,237,265       762,688       940,579       81,468       6,177,844       844,156  
             
 
*   Oil includes NGLs and Condensate

B-6


 

APACHE CORPORATION AND SUBSIDIARIES
PRO FORMA SUPPLEMENTAL OIL AND GAS DISCLOSURES
(UNAUDITED)
4.   FUTURE NET CASH FLOWS
     The following table sets forth unaudited pro forma information concerning the discounted future net cash flows from proved oil and gas reserves of Apache as of December 31, 2009, net of income tax expense, and giving effect to the acquisition of the BP properties as if it had occurred on January 1, 2009. Income tax expense has been computed using assumptions relating to the future tax rates and the permanent differences and credits under the tax laws relating to oil and gas activities at December 31, 2009. Cash flows relating to the BP properties are based on Apache’s evaluation of reserves and on information provided by BP. The information should be viewed only as a form of standardized disclosure concerning possible future cash flows that would result under the assumptions used, but should not be viewed as indicative of fair market value. Reference is made to Apache’s financial statements for the fiscal year ended December 31, 2009, and the Statement of Combined Revenues and Direct Operating Expenses included herein, for a discussion of the assumptions used in preparing the information presented.
                                 
                    Pro Forma     Apache  
    Apache     BP     Adjustments 1     Pro Forma  
    (In thousands)  
Cash inflows
  $ 84,865,872     $ 8,715,534     $     $ 93,581,406  
Production costs
    (28,656,208 )     (4,373,659 )           (33,029,867 )
Development costs
    (9,370,878 )     (1,075,982 )           (10,446,860 )
Income tax expense
    (13,090,844 )           (127,569 )     (13,218,413 )
 
                       
 
                               
Net cash flows
    33,747,942       3,265,893       (127,569 )     36,886,266  
10% discount rate
    (15,996,804 )     (1,530,471 )     41,372       (17,485,903 )
 
                       
 
                               
Discounted future net cash flows
  $ 17,751,138     $ 1,735,422     $ (86,197 )   $ 19,400,363  
 
                       
     The following table sets forth the principal sources of change in discounted future net cash flows:
                                 
                    Pro Forma     Apache  
    Apache     BP 2     Adjustments 1     Pro Forma  
    (In thousands)  
 
                               
Sales, net of production costs
  $ (5,942,648 )   $ (535,455 )   $     $ (6,478,103 )
Net change in prices and production costs
    7,650,194       (423,338 )           7,226,856  
Discoveries and improved recovery, net of related costs
    1,717,720                   1,717,720  
Change in future development costs
    1,238,102       541,639             1,779,741  
Revisions of quantities
    (1,257,800 )     131,057             (1,126,743 )
Purchases of minerals in-place
    529,713                   529,713  
Accretion of discount
    1,053,791       179,457             1,233,248  
Change in income taxes
    822,732             (86,197 )     736,535  
Sales of properties
                       
Change in production rates and other
    (1,008,498 )                 (1,008,498 )
 
                       
 
                               
 
  $ 4,803,306     $ (106,640 )   $ (86,197 )   $ 4,610,469  
 
                       
 
1.   Pro forma adjustments include adjusted income tax expense on properties acquired.
 
2.   Certain amounts reclassified to conform to Apache’s presentation.

B-7