Attached files
file | filename |
---|---|
8-K - 8-K - WARREN RESOURCES INC | d201986d8k.htm |
Exhibit 99.1
MOR-1 | UNITED STATES BANKRUPTCY COURT |
CASE NAME: | Warren Resources, Inc., et al. | PETITION DATE: | 6/2/2016 | |||||||
CASE NUMBER: | 16-32760 | DISTRICT OF TEXAS: |
Southern | |||||||
DIVISION: | Houston |
MONTHLY OPERATING REPORT SUMMARY: June 2016
MONTH | June | July | August | September | October | |||||||||||||||
REVENUES (MOR-6) |
4,988,081 | | | | ||||||||||||||||
INCOME BEFORE INT; DEPREC./TAX (MOR-6) |
(1,169,637 | ) | | | | |||||||||||||||
NET INCOME (LOSS) (MOR-6) |
(10,162,825 | ) | | | | |||||||||||||||
PAYMENTS TO INSIDERS (MOR-9) |
57,930 | | | | | |||||||||||||||
PAYMENTS TO PROFESSIONALS (MOR-9) |
| | | | | |||||||||||||||
TOTAL DISBURSEMENTS (MOR-7) |
(10,302,272 | ) | | | | |
***The original of this document must be filed with the United States Bankruptcy Court and a copy must be sent to the United States Trustee***
MOR-1
CASE NAME: |
Warren Resources, Inc., et al. | |
CASE NUMBER: |
16-32760 |
COMPARATIVE BALANCE SHEETS
ASSETS |
FILING DATE (1) June 2, 2016 |
MONTH June 2016 |
MONTH July 2016 |
MONTH August 2016 |
MONTH September 2016 |
|||||||||||||||
CURRENT ASSETS |
||||||||||||||||||||
Cash |
13,918,623 | 11,090,776 | | | | |||||||||||||||
Accounts Receivable, Net |
10,235,813 | 9,275,942 | | | | |||||||||||||||
Inventory: Lower of Cost or Market |
| | | | | |||||||||||||||
Prepayments and other current assets |
5,656,625 | 5,188,894 | | | | |||||||||||||||
Investments |
6,087,653 | 1,844,008 | | | | |||||||||||||||
Other |
| | | | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
TOTAL CURRENT ASSETS |
35,898,715 | 27,399,619 | | | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
PROPERTY, PLANT & EQUIP. @ COST |
27,636,990 | 27,667,366 | | | | |||||||||||||||
Less Accumulated Depreciation |
(26,305,548 | ) | (26,365,769 | ) | | | | |||||||||||||
NET BOOK VALUE OF PP & E |
1,331,442 | 1,301,597.45 | | | | |||||||||||||||
OTHER ASSETS |
||||||||||||||||||||
1. Deferred Financing Costs |
10,598,434 | 10,400,273 | | | | |||||||||||||||
2. Oil & Gas Properties |
115,893,656 | 113,741,170 | | | | |||||||||||||||
3. Oil & Gas Properties, Other |
14,657,923 | 14,657,923 | | | | |||||||||||||||
4. Notes Receivable |
2,948,592 | 2,948,592 | | | | |||||||||||||||
5. Midstream Assets |
20,012,903 | 19,895,178 | | | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
TOTAL ASSETS |
$ | 201,341,665 | 190,344,352.55 | | | | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
(1) | Information as of May 31, 2016. |
MOR-2 |
Revised 07/01/98 |
CASE NAME: |
Warren Resources, Inc., et al. | |
CASE NUMBER: |
16-32760 |
COMPARATIVE BALANCE SHEETS
LIABILITIES & OWNERS EQUITY |
FILING DATE (1) June 2, 2016 |
MONTH June 2016 |
MONTH July 2016 |
MONTH August 2016 |
MONTH September 2016 |
|||||||||||||||
LIABILITIES |
||||||||||||||||||||
POST-PETITION LIABILITIES(MOR-4) |
6,287,818 | 7,713,081 | | | | |||||||||||||||
PRE-PETITION LIABILITIES |
||||||||||||||||||||
Notes Payable - Secured |
| | | | | |||||||||||||||
Priority Debt |
477,338,089 | 477,515,421 | | | | |||||||||||||||
Federal Income Tax |
| | | | | |||||||||||||||
FICA/Withholding |
| | | | | |||||||||||||||
Unsecured Debt |
| | | | | |||||||||||||||
Other |
74,709,462 | 72,147,423 | | | | |||||||||||||||
TOTAL PRE-PETITION LIABILITIES |
552,047,550 | 549,662,844 | | | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
TOTAL LIABILITIES |
558,335,368 | 557,375,925 | | | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
OWNERS EQUITY (DEFICIT) |
||||||||||||||||||||
PREFERRED STOCK |
128,437 | 128,437 | | | | |||||||||||||||
COMMON STOCK |
8,520 | 8,520 | | | | |||||||||||||||
ADDITIONAL PAID-IN CAPITAL |
517,385,291 | 517,510,247 | | | | |||||||||||||||
RETAINED EARNINGS: Filing Date |
(874,515,951 | ) | (884,678,776 | ) | | | | |||||||||||||
RETAINED EARNINGS: Post Filing Date |
| | | | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
TOTAL OWNERS EQUITY (NET WORTH) |
(356,993,703 | ) | (367,031,572 | ) | | | | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
TOTAL LIABILITIES & OWNERS EQUITY |
$ | 201,341,665 | $ | 190,344,353 | $ | 0 | $ | 0 | 0 | |||||||||||
|
|
|
|
|
|
|
|
|
|
(1) | Information as of May 31, 2016. |
MOR-3 |
Revised 07/01/98 |
CASE NAME: |
Warren Resources, Inc., et al. | |
CASE NUMBER: |
16-32760 |
SCHEDULE OF POST-PETITION LIABILITIES
FILING DATE (1) June 2, 2016 |
MONTH June 2016 |
MONTH July 2016 |
MONTH August 2016 |
MONTH September 2016 |
||||||||||||||||
TRADE ACCOUNTS PAYABLE |
1,042,454 | 930,910 | | | | |||||||||||||||
TAX PAYABLE |
||||||||||||||||||||
Federal Payroll Taxes |
| | | | | |||||||||||||||
State Payroll Taxes |
| | | | | |||||||||||||||
Ad Valorem Taxes |
883,177 | 912,338 | | | | |||||||||||||||
Other Taxes |
587,850 | 633,799 | | | | |||||||||||||||
TOTAL TAXES PAYABLE |
1,471,026 | 1,546,136 | | | | |||||||||||||||
SECURED DEBT POST-PETITION |
| | | | | |||||||||||||||
ACCRUED INTEREST PAYABLE |
| | | | | |||||||||||||||
OTHER ACCRUED LIABILITIES |
||||||||||||||||||||
1. PAYROLL |
189,416 | 225,437 | | | | |||||||||||||||
2. LEASE OPERATING & G&A (2), (3) |
2,039,218 | 3,555,832 | | | | |||||||||||||||
3. ROYALTIES |
1,545,704 | 1,454,765 | | | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
TOTAL POST-PETITION LIABILITIES (MOR-3) |
$ | 6,287,818 | $ | 7,713,081 | $ | | $ | | $ | | ||||||||||
|
|
|
|
|
|
|
|
|
|
(1) | Information as of May 31, 2016. |
(2) | Reflects accrued but unpaid professional fees; payment requires court approval |
(3) | Pursuant to court order, prepetition lease operating expenses continue to be due and payable post petition. |
MOR-4 |
Revised 07/01/98 |
CASE NAME: |
Warren Resources, Inc., et al. | |
CASE NUMBER: |
16-32760 |
AGING OF POST-PETITION LIABILITIES: JUNE 2016
DAYS |
TOTAL | TRADE ACCOUNTS |
FEDERAL TAXES |
STATE TAXES |
AD VALOREM, OTHER TAXES |
OTHER | ||||||||||||||||||
0-30 |
7,713,081 | 930,910 | | | 1,546,136 | 5,236,034 | ||||||||||||||||||
31-60 |
| | | | | | ||||||||||||||||||
61-90 |
| | | | | | ||||||||||||||||||
91+ |
| | | | | | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
TOTAL |
$ | 7,713,081 | $ | 930,910 | $ | 0 | $ | 0 | $ | 1,546,136 | $ | 5,236,034 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
AGING OF ACCOUNTS RECEIVABLE (2)
MONTH |
June 2, 2016 (1) | June 2016 | July 2016 | August 2016 | September 2016 | |||||||||||||||
0-30 DAYS |
6,072,541 | 5,983,435 | | | | |||||||||||||||
31-60 DAYS |
| | | | | |||||||||||||||
61-90 DAYS |
| | | | | |||||||||||||||
91+ DAYS |
4,163,272 | 3,292,507 | | | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
TOTAL |
$ | 10,235,813 | $ | 9,275,942 | $ | 0 | $ | 0 | $ | 0 | ||||||||||
|
|
|
|
|
|
|
|
|
|
(1) | Information as of May 31, 2016. |
(2) | Warrens Acounts Receivable accounts do not represent any Oil and Gas production that has not been sold. |
MOR-5
CASE NAME: |
Warren Resources, Inc., et al. | |
CASE NUMBER: |
16-32760 |
STATEMENT OF INCOME (LOSS)
MONTH June 2016 |
MONTH July 2016 |
MONTH August 2016 |
MONTH September 2016 |
FILING TO DATE |
||||||||||||||||
REVENUES (MOR-1) |
4,988,081 | | 4,988,081 | |||||||||||||||||
TOTAL COST OF REVENUES |
(2,660,189 | ) | (2,660,189 | ) | ||||||||||||||||
GROSS PROFIT |
2,327,892 | | | | 2,327,892 | |||||||||||||||
OPERATING EXPENSES: |
||||||||||||||||||||
Selling & Marketing |
| | ||||||||||||||||||
General & Administrative |
(3,497,529 | ) | (3,497,529 | ) | ||||||||||||||||
Insiders Compensation |
| | ||||||||||||||||||
Professional Fees |
| | ||||||||||||||||||
Other |
| | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
TOTAL OPERATING EXPENSES |
(3,497,529 | ) | | | | (3,497,529 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
INCOME BEFORE INT, DEPR/TAX (MOR-1) |
(1,169,637 | ) | | | | (1,169,637 | ) | |||||||||||||
INTEREST EXPENSE (1) |
(3,441,934 | ) | (3,441,934 | ) | ||||||||||||||||
DEPRECIATION |
(2,601,328 | ) | (2,601,328 | ) | ||||||||||||||||
OTHER (INCOME) EXPENSE (2) |
(2,949,926 | ) | (2,949,926 | ) | ||||||||||||||||
OTHER ITEMS |
| | ||||||||||||||||||
TOTAL INT, DEPR & OTHER ITEMS |
(8,993,188 | ) | | | | (8,993,188 | ) | |||||||||||||
NET INCOME BEFORE TAXES |
(10,162,825 | ) | | | | (10,162,825 | ) | |||||||||||||
FEDERAL INCOME TAXES |
| | | | | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
NET INCOME (LOSS) (MOR-1) |
(10,162,825 | ) | | | | (10,162,825 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
Accrual Accounting Required, Otherwise Footnote with Explanation.
(1) | Deferred Financing Costs of ($198,161) and Interest Expenses of ($3,243,773) |
(2) | Accretion of asset retirement obligations of ($249,913), Loss on derivative instruments of ($2,689,199), Gain on USTB investment of $35,185, and Loss on contingent consideration of ($46,000) |
MOR-6
CASE NAME: |
Warren Resources, Inc., et al. | |
CASE NUMBER: |
16-32760 |
CASH RECEIPTS AND DISBURSEMENTS |
MONTH June 2016 |
MONTH July 2016 |
MONTH August 2016 |
MONTH September 2016 |
FILING TO DATE |
|||||||||||||||
1. CASH-BEGINNING OF MONTH (3) |
12,858,577 | | | | 12,858,577 | |||||||||||||||
RECEIPTS: |
||||||||||||||||||||
2. CASH SALES |
| | | | | |||||||||||||||
3. COLLECTION OF ACCOUNTS RECEIVABLE |
8,515,748 | | | | 8,515,748 | |||||||||||||||
4. LOANS & ADVANCES (attach list) |
(0 | ) | | | | (0 | ) | |||||||||||||
5. SALE OF ASSETS |
| | | | | |||||||||||||||
6. OTHER (attach list) |
| | | | | |||||||||||||||
TOTAL RECEIPTS |
8,515,748 | | | | | |||||||||||||||
(Withdrawal) Contribution by Individual Debtor MFR-2* |
| | | | | |||||||||||||||
DISBURSEMENTS: |
||||||||||||||||||||
7. NET PAYROLL |
(569,986 | ) | | | | (569,986 | ) | |||||||||||||
8. PAYROLL TAXES PAID |
| | | | | |||||||||||||||
9. SALES, USE & OTHER TAXES PAID |
(57,036 | ) | | | | (57,036 | ) | |||||||||||||
10. SECURED/RENTAL/LEASES |
| | | | | |||||||||||||||
11. UTILITIES & TELEPHONE |
| | | | | |||||||||||||||
12. INSURANCE |
| | | | | |||||||||||||||
13. INVENTORY PURCHASES |
| | | | | |||||||||||||||
14. VEHICLE EXPENSES |
| | | | | |||||||||||||||
15. TRAVEL & ENTERTAINMENT |
| | | | | |||||||||||||||
16. REPAIRS, MAINTENANCE & SUPPLIES |
(2,228,526 | ) | | | | (2,228,526 | ) | |||||||||||||
17. ADMINISTRATIVE & SELLING |
(227,951 | ) | | | | (227,951 | ) | |||||||||||||
18. OTHER (1) |
(1,558,563 | ) | | | | (1,558,563 | ) | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
TOTAL DISBURSEMENTS FROM OPERATIONS |
(4,642,062 | ) | | | | | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
19. PROFESSIONAL FEES |
| | | | | |||||||||||||||
20. U.S. TRUSTEE FEES |
| | | | | |||||||||||||||
21. OTHER REORGANIZATION EXPENSES (2) |
(5,660,210 | ) | | | | (5,660,210 | ) | |||||||||||||
TOTAL DISBURSEMENTS |
(10,302,272 | ) | | | | | ||||||||||||||
22. NET CASH FLOW |
(1,786,524 | ) | | | | | ||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
23. CASH - END OF MONTH (MOR-2) (3) |
11,072,052 | | | | 11,072,052 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
(1) | Other, includes royalty payments on land assets totaling $1,558,563. |
(2) | Other Reorganization Expenses, includes First Lien Adequate Protection ($5,635,210.16) and Debtor-In-Possesion facility administration fee ($25,000). |
(3) | Closing cash balance does not reconcile to balance sheet cash due to the exclusion of one bank account held in the name of Warren Development Corp. totalling $18,722.46. This bank account has remained inactive for over six months. |
MOR-7
CASE NAME: |
Warren Resources, Inc., et al. | |
CASE NUMBER: |
16-32760 |
CASH ACCOUNT RECONCILIATION
MONTH OF June 2016
BANK NAME |
JP MORGAN CHASE | JP MORGAN CHASE | JP MORGAN CHASE | JP MORGAN CHASE | JP MORGAN CHASE | JP MORGAN CHASE | JP MORGAN CHASE | JP MORGAN CHASE | MERRILL LYNCH | MERRILL LYNCH | ||||||||||||||||||||||||||||||||||
ACCOUNT NUMBER |
3751 | 6115 | 5209 | 2888 | 3794 | 5477 | 7471 | 2692 | 7789 | (2) | 7B88 | |||||||||||||||||||||||||||||||||
ACCOUNT TYPE | DISBURSEMENT | CHECKING | OPERATIONS | CHECKING | CDA BY GSO | PAYROLL | OPERATIONS | CD-COLLATERAL | STOCK OPTIONS |
STOCK OPTIONS |
TOTAL (1) | |||||||||||||||||||||||||||||||||
BANK BALANCE |
$ | 5,986,143 | $ | | $ | | $ | | $ | | $ | 109,667 | $ | 7,089,815 | $ | 17,140 | $ | 17,007 | $ | 4,081 | $ | 13,223,853 | ||||||||||||||||||||||
DEPOSITS IN TRANSIT |
$ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | $ | | ||||||||||||||||||||||
OUTSTANDING CHECKS |
$ | (2,151,805 | ) | $ | | $ | | $ | | $ | | $ | | $ | 5 | $ | | $ | | $ | | $ | (2,151,801 | ) | ||||||||||||||||||||
ADJUSTED BANK BALANCE |
$ | 3,834,338 | $ | | $ | | $ | | $ | | $ | 109,667 | $ | 7,089,820 | $ | 17,140 | $ | 17,007 | $ | 4,081 | $ | 11,072,052 | ||||||||||||||||||||||
BEGINNING CASH - PER BOOKS |
$ | 1,498,207 | $ | | $ | | $ | | $ | 10,038,025 | $ | 121,289 | $ | 1,162,828 | $ | 17,140 | $ | 17,007 | $ | 4,081 | $ | 12,858,577 | ||||||||||||||||||||||
RECEIPTS |
$ | 5,388,559 | $ | | $ | 289,369 | $ | | $ | | $ | | $ | 2,837,820 | $ | | $ | | $ | | $ | 8,515,748 | ||||||||||||||||||||||
TRANSFERS OUT OF ACCOUNT |
$ | | $ | | $ | (289,369 | ) | $ | | $ | (10,038,025 | ) | $ | | $ | | $ | | $ | | $ | | $ | (10,327,394 | ) | |||||||||||||||||||
TRANSFERS INTO ACCOUNT |
$ | 1,296,864 | $ | | $ | | $ | | $ | | $ | 304,000 | $ | 8,726,530 | $ | | $ | | $ | | $ | 10,327,394 | ||||||||||||||||||||||
CHECKS/OTHER DISBURSEMENTS |
$ | (4,349,292 | ) | $ | | $ | | $ | | $ | | $ | (315,622 | ) | $ | (5,637,358 | ) | $ | | $ | | $ | | $ | (10,302,272 | ) | ||||||||||||||||||
ENDING CASH - PER BOOKS |
$ | 3,834,338 | $ | | $ | | $ | | $ | | $ | 109,667 | $ | 7,089,820 | $ | 17,140 | $ | 17,007 | $ | 4,081 | $ | 11,072,052 |
(1) | Closing cash balance does not reconcile to balance sheet cash due to the exclusion of one bank account held in the name of Warren Development Corp. totalling $18,722.46. This bank account has remained inactive for over six months. |
(2) | As of July 21, 2016 a bank statement had not been received for Merrill Lynch account ending #7789 for the period ending June 30, 2016. |
MOR-8
CASE NAME: |
Warren Resources, Inc., et al. | |
CASE NUMBER: |
16-32760 |
PAYMENTS TO INSIDERS AND PROFESSIONALS
Of the total disbursements shown for the month, list the amount paid to insiders (as defined in Section 101(31)(A)-(F) of the U.S. Bankruptcy Code) and the professionals. Also, for insiders, identify the type of compensation paid (e.g., salary, commission, bonus, etc.) (Attach additional pages as necessary).
INSIDERS: NAME/COMP TYPE |
MONTH June 2016 |
MONTH July 2016 |
MONTH August 2016 |
MONTH September 2016 |
||||||||||||
1. James A Watt |
17,691 | | | | ||||||||||||
2. Frank T. Smith Jr. |
17,684 | | | | ||||||||||||
3. John R. Powers |
11,484 | | | | ||||||||||||
4. Zach Waite |
11,071 | | | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
TOTAL INSIDERS (MOR-1) |
57,930 | | | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
PROFESSIONALS |
MONTH June 2016 |
MONTH July 2016 |
MONTH August 2016 |
MONTH September 2016 |
||||||||||||
1. Andrews Kurth LLP |
| | | | ||||||||||||
2. Jefferies LLC |
| | | | ||||||||||||
3. Deloitte Transactions and Business Analytics LLP |
| | | | ||||||||||||
4. Epiq Systems |
| | | | ||||||||||||
5. Kirkland & Ellis LLP |
| | | | ||||||||||||
6. Bracewell & Giuliani LLP |
| | | | ||||||||||||
7. Stroock & Stroock & Lavan LLP |
| | | | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
TOTAL PROFESSIONALS (MOR-1) |
| | | | ||||||||||||
|
|
|
|
|
|
|
|
MOR-9