Attached files

file filename
EX-99.1 - EX-99.1 - Independence Contract Drilling, Inc.d642279dex991.htm
8-K - 8-K - Independence Contract Drilling, Inc.d642279d8k.htm

Exhibit 99.2

SIDEWINDER DRILLING LLC

CONDENSED BALANCE SHEET

(in thousands)

(UNAUDITED)

 

     September 30,     December 31,  
     2018     2017  

ASSETS

    

Cash and cash equivalents

   $ 10,744     $ 9,987  

Accounts receivable, net

     21,974       20,037  

Other receivables

     179       643  

Assets held for sale

     525       1,650  

Prepaid expenses and other current assets

     2,991       6,831  
  

 

 

   

 

 

 

TOTAL CURRENT ASSETS

     36,413       39,148  
  

 

 

   

 

 

 

Property and equipment, net

     210,772       217,155  

Intangible assets, net

     1,866       2,376  

Goodwill

     —         2,325  

Deferred financing costs, net

     341       568  

Other assets

     551       749  
  

 

 

   

 

 

 

TOTAL ASSETS

   $  249,943     $  262,321  
  

 

 

   

 

 

 

LIABILITIES and EQUITY

    

Accounts payable

   $ 5,438     $ 6,958  

Accrued interest

     —         284  

Other current liabilities

     10,604       5,623  
  

 

 

   

 

 

 

TOTAL CURRENT LIABILITIES

     16,042       12,865  
  

 

 

   

 

 

 

Long-term debt

     151,678       147,214  

Deferred tax liability

     485       185  

Other long-term liabilities

     1,287       1,235  
  

 

 

   

 

 

 

TOTAL LIABILITIES

     169,492       161,499  
  

 

 

   

 

 

 

EQUITY

    

Members’ equity

     118,232       118,242  

Accumulated deficit

     (37,781     (17,420
  

 

 

   

 

 

 

TOTAL EQUITY

     80,451       100,822  
  

 

 

   

 

 

 

TOTAL LIABILITIES and EQUITY

   $ 249,943     $ 262,321  
  

 

 

   

 

 

 

See accompanying notes.

 

1


SIDEWINDER DRILLING LLC

CONDENSED STATEMENTS OF OPERATIONS

(in thousands)

(UNAUDITED)

 

            Successor         Predecessor  
     Nine months      Period from         Period from  
     ended      February 15 to         January 1  
     September 30,
2018
     September 30,
2017
        through
February 15, 2017
 

OPERATING REVENUE

         

Contract drilling revenue

   $ 77,634      $ 46,612       $ 7,362  

Other operating revenue

     11,217        19,781         930  
  

 

 

    

 

 

     

 

 

 

TOTAL OPERATING REVENUE

     88,851        66,393         8,292  
  

 

 

    

 

 

     

 

 

 

OPERATING COSTS AND EXPENSES

         

Operating and maintenance

     68,470        49,106         9,641  

Selling, general and administrative

     9,474        6,462         8,119  

Depreciation and amortization

     14,649        13,409         4,748  

Acquisition costs

     1,629        —           —    

Impairment charge

     2,389        314         —    

Net (gain) loss on asset disposals

     (145      174         (3
  

 

 

    

 

 

     

 

 

 

TOTAL COSTS AND EXPENSES

     96,466        69,465         22,505  
  

 

 

    

 

 

     

 

 

 

OPERATING LOSS

     (7,615      (3,072       (14,213

OTHER INCOME (EXPENSE)

         

Interest expense

     (12,711      (9,569       (10,002

Gain on extinguishment of debt

     219        —           —    

Other income, net

     46        39         —    
  

 

 

    

 

 

     

 

 

 

TOTAL OTHER EXPENSE, NET

     (12,446      (9,530       (10,002
  

 

 

    

 

 

     

 

 

 

LOSS BEFORE INCOME TAXES

     (20,061      (12,602       (24,215

Income tax expense

     300        148         433  
  

 

 

    

 

 

     

 

 

 

NET INCOME (LOSS)

   $ (20,361    $ (12,750     $ (24,648
  

 

 

    

 

 

     

 

 

 

See accompanying notes.

 

2


SIDEWINDER DRILLING LLC

CONDENSED STATEMENT OF CASH FLOWS

(in thousands)

(UNAUDITED)

 

           Successor         Predecessor  
           Period from            
     Nine Months     February 15            
     Ended     through         Period from  
     September 30,     September 30,         January 1 to  
     2018     2017         February 15, 2017  

Cash flows from operating activities

        

Net loss

   $ (20,361   $ (12,750     $ (24,648

Adjustments to reconcile net loss to net cash (provided by) operating activities:

        

Depreciation and amortization

     14,649       13,409         4,748  

Impairment charge

     2,389       314         —    

Net gain on asset disposals

     (145     174         (3

Amortization of other long-term liability

     (395     (14,330       —    

Amortization of deferred financing costs and discounts on long-term debt

     377       124         254  

Deferred mobilization costs

     751       (1,503       (295

Deferred revenue

     (3     1,178         270  

Bad debt expense

     1,129       (57       (1,050

Deferred income taxes benefit

     300       148         (2,015

Debt issuance costs

     —         —           —    

Other, net

     (2     —           (9

Net change in operating assets and liabilities:

        

Accounts receivable

     (2,998     (7,107       (3,063

Other receivables

     464       (286       (143

Prepaid expenses and other current assets

     3,221       1,585         (776

Other assets

     65       (3,626       8  

Accounts payable and other current liabilities

     3,868       (11,193       9,438  

Accrued interest

     11,147       8,231         9,572  
  

 

 

   

 

 

     

 

 

 

Net cash (provided by) operating activities

     14,456       (25,689       (7,712
  

 

 

   

 

 

     

 

 

 

Cash flows from investing activities

        

Capital expenditures

     (10,444     (2,606       (1,014

Proceeds from sale of property and equipment

     3,394       437         3  

Insurance proceeds

     —             —    
  

 

 

   

 

 

     

 

 

 

Net cash (used in) investing activities

     (7,050     (2,169       (1,011
  

 

 

   

 

 

     

 

 

 

Cash flows from financing activities

        

Proceeds from debt issuance

     —         80,000         —    

Payment of debt issuance costs

     —         (600       —    

Repayments under revolving credit agreements

     (120     (27,112       2,098  

Borrowings under revolving credit agreements

     149       (17,601       —    

Repayment of debt

     (6,678     —           —    
  

 

 

   

 

 

     

 

 

 

Net cash (used in) by financing activities

     (6,649     34,687         2,098  
  

 

 

   

 

 

     

 

 

 

Net change in cash and cash equivalents

     757       6,829         (6,625

Cash and cash equivalents at beginning of period

     9,987       2,890         9,515  
  

 

 

   

 

 

     

 

 

 

Cash and cash equivalents at end of period

   $ 10,744     $ 9,719       $ 2,890  
  

 

 

   

 

 

     

 

 

 

Non-cash activities:

        

Change in accounts payable and other current liabilities related to capital expenditures

   $ (433   $ (75     $ (99

Change in long-term debt and interest payable related to interest paid-in-kind

   $ 10,983     $ 7,277       $ —    

Accounts and other receivables for sale of property and equipment

   $ (68   $ (367     $ —    

See accompanying notes.

 

3


SIDEWINDER DRILLING LLC

CONDENSED STATEMENT OF EQUITY

(in thousands, except units)

(UNAUDITED)

 

     Series A Units      Series C Units     Accumulated
Deficit
    Total
Equity
 
     Units      Value      Units      Value  

Balance, February 15, 2017

     —        $ —          —        $ —       $ —       $ —    

Issuance of Units

     950        116,355        96.271        1,887       —         118,242  

Net Gain/(Loss)

     —          —          —          —         (17,420     (17,420
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance, December 31, 2017

     950        116,355        96.271        1,887       (17,420     100,822  

Q3 Distribution

              (10       (10

Net Gain/(Loss)

     —          —          —            (20,361     (20,361
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

Balance, September 30, 2018

     950      $ 116,355        96.271      $ 1,877     $ (37,781   $ 80,451  
  

 

 

    

 

 

    

 

 

    

 

 

   

 

 

   

 

 

 

See accompanying notes.

 

4


SIDEWINDER DRILLING LLC

Notes to Condensed Financial Statements

September 30, 2018

1. Nature of Business

Sidewinder Drilling LLC (“Sidewinder Drilling”, “we, “us”, “our” or the “Company”) was formed on January 31, 2017 as a Delaware limited liability company. On February 15, 2017, Sidewinder Drilling Inc. (“SDI”), a Delaware corporation, merged with and into the Company (hereafter “the Merger”) with the Company as the surviving entity. The Merger was accounted for using the acquisition method of accounting as more fully described in Note 4. The assets acquired and liabilities assumed of SDI are recorded at their fair values on the date of the Merger, which differed materially from the recorded values of its assets and liabilities as reflected in the historical financial statements of SDI. Accordingly, our financial condition and results of operations after the date of the Merger may not be comparable to the financial condition and results of operations of SDI prior to the date of the Merger.

At September 30, 2018, we own and market 35 rigs in two areas including the Texas market (the Delaware, Midland and Eagle Ford Basins) and Mid-Continent (Haynesville, Mississippi Lime, Woodford, and Fayetteville Basins),

SDI was formed in 2011 by our management team and a private equity investor to build, own and operate premium land drilling rigs and to provide contract drilling services to exploration and production (“E&P”) companies targeting unconventional resource plays in North America.

References to “Successor” refer to the Company on and subsequent to February 15, 2017. The Company was inactive until the Merger. References to “Predecessor” refer to SDI on and prior to February 15, 2017. This report contains the financial statements as of September 30, 2018 and December 31, 2017, the nine months ending September 30, 2018 and the period from February 15, 2017 to September 30, 2017 (all Successor), and the period from January 1, 2017 to February 15, 2017 (Predecessor).

2. Significant Accounting Policies

Basis of Presentation

We have prepared our accompanying unaudited financial statements in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim financial information. Pursuant to such rules, these financial statements do not include all disclosures required by GAAP for complete financial statements. The unaudited financial statements reflect all adjustments, which are, in the opinion of management, necessary for a fair presentation of financial position, results of operations and cash flows for the interim periods. Such adjustments are considered to be of a normal recurring nature unless otherwise noted. Operating results of the Company for the period ended September 30, 2018 are not necessarily indicative of the results that may be expected for the period ending December 31, 2018, or for any future period. The accompanying unaudited financial statements should be read in conjunction with the audited financial statements and notes thereto included in our 2017 Annual Report.

The information in Note 2 is applicable to the financial statements of both the Company and SDI, unless otherwise indicated. The results of operations and cash flows presented for the period January 1 through February 15, 2017 (Predecessor) include all transactions for the period immediately prior to the Merger as well as the U.S. federal and state income tax provisions of SDI related to the merger transactions.

Reclassifications

Certain prior year amounts have been reclassified to conform to the current year presentation, with no effect on previously reported net income (loss) or cash flows.

Accounting Estimates

To prepare financial statements in accordance with accounting principles generally accepted in the United States of America (“GAAP”), we are required to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, and expenses and the disclosures of contingent assets and liabilities. On an ongoing basis, we evaluate our estimates and assumptions, including those related to our allowance for doubtful accounts receivable, property and equipment, intangible assets, impairment of long-lived assets, income taxes, insurance claims liabilities, and contingencies. We base our estimates and assumptions on management’s historical experience and on various other information we believe is supportable and reasonable under the circumstances, the results of which form the basis for making judgments about the carrying amounts of assets and liabilities that are not readily apparent from other sources. Actual results could differ from such estimates. We may be required to recognize additional losses in future periods related to impairment of long-lived assets if significant unfavorable changes occur to actual or projected dayrates, rig utilization or operating costs.

 

5


SIDEWINDER DRILLING LLC

Notes to Condensed Financial Statements

September 30, 2018

 

Assets Held for Sale

As of September 30, 2018, assets held for sale of $0.53 million include the estimated fair value less costs to sell of an idle facility. As of December 31, 2017, assets held for sale of $1.65 million included the estimated value less costs to sell of three idle properties, including land and buildings totaling $1.38 million, and of three mechanical drilling rigs totaling $0.27 million. During the first quarter of 2018, the Company sold two of the properties and the three mechanical drilling rigs, received proceeds totaling $1.24 million, and recorded a gain on the disposals of assets held for sale of $0.2 million.

Pursuant to the merger, Sidewinder has left the Appalachian market (Marcellus and Utica) and is facilitating the sales of the mechanical rigs utilized therein. Proceeds for Asset Sales relating to the Appalachian market will be return to the Sidewinder Drilling LLC members less the cost associated with the sale.

Operating Revenue and Costs

Contract drilling revenues are recognized as they are earned, based on contractual daily rates. Revenues earned related to mobilization and capital upgrades are deferred and recognized over the estimated primary contract term on a straight-line basis, which is consistent with the general pace of activity, level of services being provided and dayrates being earned over the life of the contract. Upon completion of drilling contracts, any demobilization fees received are recognized in our statement of operations, as are any related expenses.

Other operating revenue includes revenue from recharges. Revenue from recharges are billings to our customers for reimbursement of equipment rentals, supplies, third-party services, client requested incentive compensation paid to our employees and other expenses that we recognize in operating and maintenance costs, the result of which has little effect on operating income.

The actual costs incurred for capital upgrades are capitalized and depreciated over the estimated useful life of the related asset. For the initial mobilization of newly constructed assets, the related costs to mobilize the rig to its first operating location are capitalized and depreciated over the estimated useful life of the asset. For subsequent drilling contracts, the incremental costs directly related to contract preparation and mobilization are deferred and amortized over the estimated primary term of the drilling contract on a straight-line basis. The costs of relocating assets without contracts are expensed as incurred.

Income Taxes (Successor)

The Company is a limited liability company treated as a partnership for income tax purposes and, as such, is a pass-through entity that is not liable for income tax in the jurisdictions in which it operates, with the exception of the state of Texas, where limited liability companies are subject to Texas margin tax.

Income Taxes (Predecessor)

SDI recorded deferred tax assets and liabilities for the future tax consequences of temporary differences between the basis of existing assets and liabilities calculated according to GAAP and their respective basis for income tax purposes. A deferred tax asset was reduced by a valuation allowance when, based on the SDI’s estimates, it was more likely than not that a portion of those assets would not be realized in a future period. SDI recognized interest and penalties relating to income tax matters as a component of income tax expense.

Subsequent Events

We evaluated subsequent events through November 1, 2018, the date our financial statements were available to be issued.

On July 19, 2018, we announced our entry into a definitive merger agreement (the “Merger Agreement”) with Patriot Saratoga Merger Sub LLC, a Delaware limited liability company (“Merger Sub”) and Independence Contract Drilling, Inc., a Delaware corporation (“ICD”), pursuant to which Merger Sub merged with and into the Company on October 1, 2018 (the “Merger”). During the nine months ended September 30, 2018, we recorded $1.629 million of merger costs in connection with the Merger comprised primarily of legal and professional fees.

The Merger combined two complementary pad-optimal drilling fleets with operations focused in the Permian Basin, Haynesville region and other basins in Texas and its contiguous states and will more than double the size of our pad-optimal rig fleet to 34 rigs following modest upgrades to five of our rigs.

 

6


SIDEWINDER DRILLING LLC

Notes to Condensed Financial Statements

September 30, 2018

 

Under the terms of the Merger Agreement, the Sidewinder unitholders received an aggregate of 36,752,657 shares of ICD common stock, representing approximately 49% of the total outstanding shares immediately following the closing of the transaction.

Recently Issued Accounting Standards

In May 2014, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2014-09, Revenue from Contracts with Customers, which requires an entity to identify the performance obligations and determine the transaction price in a contract, allocate the transaction price to the performance obligations and recognize revenue as the entity satisfies the performance obligations. The standard also specifies the accounting for costs to obtain or fulfill a contract with a customer that may be either deferred and amortized or expensed as incurred depending on the circumstances. The standard will require more extensive disclosures including qualitative and quantitative information about our contracts and the significant judgments and changes in judgment used in determining the performance obligations, transaction prices and timing of revenue recognition and any assets recognized from the costs to obtain or fulfill a contract. The requirements must be reported retrospectively by either restating all periods presented or by recognizing the cumulative effect at the date of initial application. In August 2015, the FASB issued ASU No. 2015-14, Revenue from Contracts with Customers (Topic 606): Deferral of the Effective Date, which defers the effective date by one year and allows early application, but no earlier than the original effective date. Under the deferral, the requirements for the Company are effective for annual reporting periods beginning on or after December 15, 2018 and interim reporting periods within annual reporting periods beginning after December 15, 2019. The FASB has also issued several technical corrections and improvements to ASU No. 2014-09, which have the same effective date. We are currently assessing the effects of the pronouncement on the way we recognize and disclose revenue and we have not determined the implementation method or the expected impact, if any, it will have on our financial statements.

In February 2016, the FASB issued ASU No. 2016-02, Leases, which requires recognition of lease assets and lease liabilities on the balance sheet and disclosure of key information about leasing arrangements. The requirements are effective for fiscal years beginning after December 15, 2019 and interim periods within those fiscal years, with early adoption permitted. Lessees and lessors will be required to recognize and measure leases at the beginning of the earliest period presented using a modified retrospective approach. The modified retrospective approach includes a number of practical expedients that entities may elect to apply relating to leases that commenced before the effective date. We have not yet evaluated the requirements of ASU No. 2016-02 nor determined our implementation method upon adoption or what impact adoption will have on our financial statements. ICD is currently implementing, and Sidewinder will implement the new standard using the same resources and methodology as ICD.

In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments — Credit Losses. The amendments in this update replace the incurred loss impairment methodology in current use with a methodology that reflects expected credit losses and requires consideration of a broader range of reasonable and supportable information to inform credit loss estimates. Entities will apply the new guidance as a cumulative-effect adjustment to retained earnings as of the beginning of the first reporting period in which the guidance is adopted. The update is effective for the fiscal years beginning after December 15, 2020, and interim periods therein. Early adoption is permitted. We are currently evaluating the impact that the adoption of ASU 2016-13 will have on our financial statements.

3. Business Acquisition

The Merger of SDI with and into the Company was completed on February 15, 2017 in conjunction with the restructuring of SDI. The Merger was accounted for using the acquisition method of accounting under FASB Accounting Standards Codification (“ASC”) 805, Business Combinations and ASC 820, Fair Value Measurements, with the Company as the acquirer. SDI’s assets acquired, and liabilities assumed were recorded at their fair values on the date of the Merger as determined by an independent valuation. The fair value of assets and liabilities was determined using level 3 inputs as defined by ASC 820.

Effective with the Merger, all of SDI’s outstanding common shares and equity awards were cancelled without receiving a distribution, and substantially all of SDI’s preferred shares outstanding were exchanged for Series C Units of the Company. SDI’s management, including the executive team, remained with the Company following the Merger.

 

7


SIDEWINDER DRILLING LLC

Notes to Condensed Financial Statements

September 30, 2018

 

The restructuring of SDI was completed on February 15, 2017 pursuant to the transactions set forth in the Contribution, Exchange and Restructuring Agreement (“the Restructuring Transactions”) executed by SDI, certain preferred stockholders of SDI, the Second Lien Noteholders (Predecessor) and the Third Lien Noteholders (Predecessor). The Restructuring Transactions consisted of the following: (i) delivery of the Third Lien Notes by the Third Lien Noteholders to the Company in exchange for Series A Units in the Company, (ii) the Merger described in the second preceding paragraph, (iii) the issuance and sale by the Company of Floating Rate Secured Notes due February 15, 2020 with an aggregate principal amount of $80,000,000 for cash; (iv) completion of the transactions contemplated by the Purchase Agreement between SDI and the Senior Noteholders using proceeds of $17.6 million from the sale of the Floating Rate Secured Notes to retire the Senior Note obligation; (v) the obligations outstanding under the Amended Revolver of $27.2 million were paid in full in cash using proceeds from the sale of the Floating Rate Secured Notes; (v) the Company and the Second Lien Noteholders executed an amendment and restatement of the Second Lien Note Purchase Agreement, whereby the original Second Lien Notes outstanding were exchanged for Amended and Restated Secured Notes with a due date of February 15, 2020 and with a principal value of $54.8 million; and (vi) payment of the costs and expenses of SDI of approximately $5.4 million related to the Restructuring Transactions using proceeds from the Floating Rate Secured Notes.

The following table summarizes the fair value of net assets acquired in the Merger (in thousands):

 

     Fair Value of Net Assets
Acquired from
Predecessor
 

Cash and cash equivalents

   $ 2,890  

Accounts receivable and other receivables

     12,204  

Prepaid expenses and other current assets

     2,461  

Property and equipment

     234,000  

Intangible assets

     2,972  

Goodwill

     2,325  

Other assets, long-term

     666  

Accounts payable

     (12,925

Debt due within one year

     (44,714

Accrued interest payable

     (132

Other current liabilities

     (7,180

Long-term debt

     (56,981

Other long-term liabilities

     (17,345
  

 

 

 

Net assets acquired

   $ 118,242  
  

 

 

 

 

8


SIDEWINDER DRILLING LLC

Notes to Condensed Financial Statements

September 30, 2018

 

A detail of intangible assets and other long-term liabilities as of September 30, 2018 and December 31, 2017 is as follows:

 

     September 30,
2018
     December 31,
2017
     Amortization
Period
 

Intangible assets:

        

Tradenames

   $ 2,013      $ 2,013        10 years  

Customer Relationships

     959        959        2 years  
  

 

 

    

 

 

    
     2,972        2,972     

Accumulated amortization

     (1,106      (596   
  

 

 

    

 

 

    

Intangible assets, net

   $ 1,866      $ 2,376     
  

 

 

    

 

 

    

Goodwill

     —          2,325     
  

 

 

    

 

 

    

Included in other long-term liability:

        

Order Backlog

   $ 17,345      $ 17,345        1.4 years  

Accumulated amortization

     (17,345      (16,949   
  

 

 

    

 

 

    

Included in other long-term liability, net

   $ —        $ 396     
  

 

 

    

 

 

    

Goodwill as of the acquisition date was measured as the excess of consideration transferred over the net of the acquisition date fair values of the assets acquired and the liabilities assumed and represents the fair value of the going-concern element of SDI. The Company does not anticipate that goodwill, intangible assets and the other long-term liability will be deductible as an expense or recognized as income in determining taxable income. We assessed goodwill for impairment as of March 31, 2018 and recorded an impairment reserve of $2.3 million.

The other long-term liability is related to the order backlog of the Predecessor as of the date of the Merger and represents the fair value of the estimated discounted cash flows for the order backlog less contributory asset charges consisting of required returns on working capital, fixed assets and assembled workforce. The other long-term liability was amortized ratably over the life of the order backlog and is included in other operating revenue.    

4. Debt

A summary of debt at September 30, 2018 and December 31, 2017 is below (in thousands):

 

     June 30,
2018
     December 31,
2017
 

Floating rate secured notes (net of unamortized deferred financing costs of $376 and $425 at March 31, 2018 and December 31, 2017, respectively.)

   $ 89,924      $ 84,235  

12% amended and restated secured notes

     61,754        62,979  
  

 

 

    

 

 

 

Total debt

     151,678        147,214  
  

 

 

    

 

 

 

Current portion of long-term debt

     —          —    
  

 

 

    

 

 

 

Long-term debt

   $ 151,678      $ 147,214  
  

 

 

    

 

 

 

Floating Rate Secured Notes

The First Lien Note Purchase Agreement was executed on February 15, 2017, and the Company issued Floating Rate Secured Notes due February 15, 2020 in an aggregate principal value of $80,000,000 and received cash proceeds of the same amount. The Floating Rate Secured Notes are secured by a first priority lien on substantially all the assets of the Company (subject to the collateral rights of the Credit Facility discussed below) and are subject to a floating interest rate generally calculated as the greater of LIBOR or 3% plus an interest rate margin of 7% (adjustments to the floating interest rate may occur subject to the availability of the required LIBOR rate). At each interest payment date (February 15,

 

9


SIDEWINDER DRILLING LLC

Notes to Condensed Financial Statements

September 30, 2018

 

May 15, August 15, and November 15) the Company is required to pay interest in cash on $20 million of principal amount and has an option to pay interest in kind on the remaining principal balance; the amount of any such interest in kind is added to the principal balance outstanding of the Floating Rate Secured Notes at such interest payment date and thereafter bears interest at the floating interest rate. Interest expense included in the statement of operations for the three months ended September 30, 2018 in the amount of $5.54 million was added to the principal outstanding of the Floating Rate Secured Notes; during the period from February 15, 2015 to September 30, 2017, no interest was added to the principal outstanding of the Floating Rate Secured Notes. The Company may prepay the Floating Rate Secured Notes at any time.    

As of September 30, 2018, certain of the Floating Rate Secured Notes Noteholders are also holders of the Series A Units of the Company.

The First Lien Note Purchase Agreement includes an Accordion Facility of $10 million, and the Company may offer notes for purchase to the Floating Rate Secured Noteholders under the same terms including interest rate and maturity date as the Floating Rate Secured Notes, subject to certain limitations and in increments of no less than $1 million. The Floating Rate Secured Noteholders have the option to purchase the Accordion Notes at each offering.    

Amended and Restated Secured Notes

The Amended and Restated Secured Notes bear interest at 12% and are due on February 15, 2020. Interest is payable at the end of each calendar quarter; in lieu of making interest payments in cash, the Company is required to add the interest accrued for each quarter to the outstanding principal. Interest expense included in the statement of operations for the nine months ended September 30, 2018 and the period from February 15 to September 30, 2017 in the amount of $5.44 million and $4.23 million, respectively, was added to the principal outstanding of the Amended and Restated Secured Notes. The Amended and Restated Secured Notes are secured by a first priority lien on substantially all of the assets of the Company, subject to the collateral rights of the Credit Facility discussed below and the Floating Rate Secured Notes.

The Amended and Restated Second Lien Note Purchase Agreement includes an Accordion Facility of $10 million, subject to similar terms as those described above for the First Lien Note Purchase Agreement. Certain of the Amended and Restated Secured Noteholders are holders of the Series A and Series C Units of the Company.

The covenants under the First Lien Note Purchase Agreement and the Amended and Restated Second Lien Note Purchase Agreement include customary affirmative and negative covenants for financing of this type, including without limitation compliance with laws, insurance requirements, payment of taxes, maintenance of books and records, covenants limiting other indebtedness, liens, investments, guaranties of indebtedness, transactions with affiliates, sales of assets, capital expenditures, conduct of business and change in fiscal year, in each case, subject to certain exceptions and baskets.

Revolving Credit Facility

On November 15, 2017, we entered into a revolving credit and security agreement (the “Credit Agreement”) for a $20,000,000 senior secured revolving loan facility (the “Credit Facility”) with Wells Fargo Bank, National Association (“Lender”). The Credit Facility has a maturity date of November 15, 2019.

Borrowings under the Credit Facility accrue interest at an optional rate per annum equal to either (a) a base rate determined by reference to the highest of (i) the federal funds rate plus 0.50 percent or (ii) the commercial lending rate of the Lender, in both cases plus an applicable margin based on the facility usage, or (b) a LIBOR rate determined by the Lender as defined in the agreement plus an applicable margin based on the facility usage. Interest is payable at dates based upon the option selected. In addition to paying interest on outstanding principal under the facility, the Company is required to pay customary fees and a facility fee.

As of September 30, 2018, we had no outstanding borrowings of the Credit Facility, and our borrowing base as defined under the Credit Agreement was $11.673 million.

All obligations under the Credit Agreement are secured, subject to certain exceptions, by a first lien interest in substantially all of the Company’s assets. The Credit Agreement contains covenants that, among other things, require the maintenance of certain financial ratios and include restrictions on incurring indebtedness, creating liens, mergers, sale of assets, equity issuances, investments, capital expenditures, entering into transactions with affiliates, forming any

 

10


SIDEWINDER DRILLING LLC

Notes to Condensed Financial Statements

September 30, 2018

 

subsidiary or entering into joint ventures and substantially changing the nature of the business in which the Company was engaged on the date of the agreement. The Credit Agreement includes a subjective acceleration clause and has a requirement for the Company to maintain a lock-box with the Lender, so borrowings under the Credit Agreement are classified as current liabilities.

In conjunction with the execution of the Credit Agreement, we executed amendments with the Floating Rate Secured Noteholders and the Amended and Restated Noteholders to adjust their collateral rights to holding second and third lien interests, respectively.

9.75% Senior Notes (Predecessor)

Prior to the Merger, SDI had outstanding aggregate principal amount of $117.3 million of 9.75% senior notes due November 15, 2019 (the “Senior Notes”). The Senior Notes were unsecured and ranked effectively junior to SDI’s secured debt to the extent of the collateral, including secured debt under the Restated Revolving Credit Facility, the Second Lien Notes (Predecessor) and the Third Lien Notes.

Second Lien Note Purchase Agreement (Predecessor)

Prior to the Merger, SDI had outstanding an aggregate principal amount of $52.08 million Second Lien Notes due November 15, 2019. The obligations under the Second Lien Note Purchase Agreement were secured by a second priority lien on all of SDI’s collateral. The Second Lien Notes accrued interest at a rate of 12.0 percent per annum, and interest was payable in arrears at the end of the calendar quarter of each year. The interest accrued under the Second Lien Notes was $2.71 million prior to the Merger.

Third Lien Note Purchase Agreement (Predecessor)

Under the Third Lien Note Purchase Agreement, SDI authorized the issuance of $109.4 million of Third Lien Notes due November 15, 2019. The obligations under the Third Lien Note Purchase Agreement were secured by a third priority lien on all of SDI’s collateral. The Third Lien Notes accrued interest at a rate of 9.75 percent per annum, and interest was payable in arrears at the end of the calendar quarter of each year. Under the Third Lien Purchase Agreement, SDI could pay in kind up to $5,000,000 of interest expense on such Third Lien Notes. The principal balance outstanding and interest accrued under the Third Lien Notes was $114.4 million and $10.5 million, respectively, prior to the Merger.

Amended and Restated Revolving Credit and Security Agreement (Predecessor)

SDI entered into a revolving credit and security agreement (the “Credit Agreement”) and related security agreements in 2012, and following various amendments in 2014 and 2016, the commitment under the amended credit facility was for a $40,000,000 senior secured revolving loan facility (the “Amended and Restated Revolver”) with PNC Bank, National Association (“PNC”). All obligations under the Amended Revolver were secured, subject to certain exceptions, by substantially all of SDI’s assets, as well as a first-priority pledge of all of the capital stock of future subsidiaries.

Restructuring Transactions

During the fourth quarter of 2016, SDI elected to defer interest payments due to the Senior Noteholders and the Second and Third Lien Noteholders and entered into forbearance agreements with PNC, the Senior Noteholders, and the Second and Third Lien Noteholders. In January 2017, the Company and the Senior Noteholders executed a Purchase Agreement whereby the Senior Noteholders agreed to sell the Senior Notes to SDI for $17.6 million.

As part of the Restructuring Transactions discussed in Note 3, the outstanding obligation under the Purchase Agreement of $17.6 million was paid to the Senior Noteholders and the Notes were cancelled, the outstanding obligation under the Revolving Credit Facility totaling $27.2 million was paid and the Amended Revolver terminated, and the Third Lien Notes were exchanged for the Series A Units of the Company.

5. Members’ Equity

The Company is currently authorized to issue four classes of Units, designated as Series A, Series B-1 and Series C and may issue additional classes of Units as authorized by the Board of Directors.

Series A Units

The Company issued 950 Series A Units to the Third Lien Noteholders in exchange for the Third Lien Notes in conjunction with the Restructuring Transactions on February 15, 2017. The Series A Units are the only Units authorized that hold voting rights.

 

11


SIDEWINDER DRILLING LLC

Notes to Condensed Financial Statements

September 30, 2018

 

Series C Units

The Company issued 96.271 Series C Units in exchange for the Series A and Series A-1 Preferred Stock of SDI in conjunction with the Restructuring Transactions on February 15, 2017.

Distributions are subject to a participation threshold for the Series C Units that applies to certain aggregate or terminating distributions, and the Series C Members will receive distributions in the amount of 5% of distributions in excess of the participation threshold. The Participation Threshold has a value of $350,000,000.

The Series A Units and the Series C Units were assigned an aggregate fair value of $118,242,000 based on the independent valuation of the fair value of the assets acquired and liabilities assumed. The fair value of the equity as of the date of the Merger was allocated to the Series A and Series C Units in the amounts of $116,355,000 and $1,887,000, respectively, in the independent valuation using an option valuation model. In September a distribution of $10,000 was made to the Series C shareholders.

6. Income Taxes

Income Taxes (Successor)

The Company is a limited liability company treated as a partnership for income tax purposes and, as such, is a pass-through entity that is not liable for income tax in the jurisdictions in which it operates, with the exception of the state of Texas, where limited liability companies are subject to Texas margin tax. For the nine months ended September 30, 2018, the Company did not have a current liability for Texas margin taxes and recorded a deferred tax provision of $.3 million. For the period from February 15 through September 30, 2017. the Company recorded a deferred tax provision of $.2 million.

Income Taxes (Predecessor)

SDI provided for income taxes during interim periods based on an estimate of the effective tax rate for the year. Discrete items and changes in the estimate of the annual effective tax rate were recorded in the period in which they occur. The effective income tax rate for the period from January 1 to February 15, 2017 was (1.8) percent.

The effective income tax rates of SDI differed from the federal statutory rate of 35 percent, primarily due to state income taxes, changes in the valuation allowance for deferred tax assets, and permanent differences including the 50 percent deduction limitation on meal per diem expenses. Additionally, as discussed below, the effective tax rate and tax provision for the period from January 1 to February 15, 2017 was impacted by the alternative minimum tax and changes in the deferred tax liability resulting from the Merger.

The Merger was treated as a taxable sale of assets by SDI to the Company, and the fair value as of the date of the Merger exceeded the taxable basis in the assets, resulting in taxable income for the period from January 1 to February 15, 2017. SDI had sufficient U.S. federal and state net operating loss carryforwards to offset a significant portion of the taxable income. A current tax provision of $2.4 million is included in the statement of operations for the period from January 1 to February 15, 2017 and represents the U.S federal alternative minimum tax liability and state tax liabilities for those states where net operating losses were not available.    

In assessing the realizability of SDI’s deferred tax assets for the period ended February 15, 2017, consideration was given to both positive and negative evidence of future taxable income and the scheduled reversals of deferred tax liabilities. Significant objective evidence evaluated was the Merger, which was treated for tax purposes as a taxable sale of assets and complete liquidation. As a result of the transaction, all deferred tax assets, related valuation allowances, and deferred tax liabilities were reduced to zero either due to reversal or to write-off as a result of the liquidation of SDI after the Merger, with an offsetting deferred tax benefit of $2.0 million included in the statement of operations for the period from January 1 to February 15, 2017.

 

12


SIDEWINDER DRILLING LLC

Notes to Condensed Financial Statements

September 30, 2018

 

During the period from January 1, 2017 to February 15, 2017, SDI recognized a decrease in the valuation allowance against federal deferred tax assets of $54.7 million and a decrease in the valuation allowance against state deferred tax assets of $9.2 million, as a result of realization or write-off of the deferred tax assets due to the Merger and complete liquidation of SDI.    

SDI had U.S. federal and state net operating loss carryforwards of approximately $347.6 million and $155.5 million, respectively, at December 31, 2016. SDI utilized $109.4 million of the federal net operating loss carryforwards and $12.1 million in state net operating loss carryforwards in the period ended February 15, 2017. The remaining net operating loss carryforwards were written off due to the Merger and complete liquidation of SDI, and all valuation allowances associated with those net operating losses were reversed as of February 15, 2017

 

13