SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K/A
(Amendment No. 1)
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): October 31, 2003
FOREST OIL CORPORATION
(Exact name of registrant as specified in charter)
New York | 1-13515 | 25-0484900 | ||
(State or other jurisdiction of incorporation) |
(Commission file number) |
(IRS Employer Identification No.) |
1600 Broadway, Suite 2200, Denver, Colorado 80202
(Address of principal executive offices) (Zip Code)
Registrant's telephone number, including area code: 303.812.1400
Item 2. Acquisition or Disposition of Assets.
During the fourth quarter of 2003, Forest Oil Corporation (Forest) completed an acquisition of certain oil and natural gas properties in South Louisiana and offshore Gulf of Mexico (the Acquired Properties) from Union Oil Company of California pursuant to the terms and conditions of a Purchase and Sale Agreement between the parties. Forest also acquired certain assets and assumed certain liabilities related to the Acquired Properties. The total cash consideration paid by Forest in the acquisition was approximately $207.2 million. The acquisition was funded by borrowings under Forest's credit facility and net proceeds from a common stock offering.
Item 7. Financial Statements, Pro Forma Financial Information and Exhibits.
See "Index to Financial StatementsFinancial Statements of the Acquired Properties" on page F-1.
See "Index to Financial StatementsUnaudited Pro Forma Condensed Combined Financial Statements" on page F-1.
The following exhibit is filed with this Current Report on Form 8-K/A:
Exhibit |
Description |
|
---|---|---|
23 | Consent of KPMG LLP |
2
FOREST OIL CORPORATION
INDEX TO FINANCIAL STATEMENTS
FINANCIAL STATEMENTS OF THE ACQUIRED PROPERTIES: | |||
Independent Auditors' Report |
F-2 |
||
Combined Statements of Revenue and Direct Operating Expenses of the Acquired Properties for the Nine Months Ended September 30, 2003 and the Year Ended December 31, 2002 | F-3 | ||
Notes to Combined Statements of Revenue and Direct Operating Expenses of the Acquired Properties | F-4 | ||
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS: |
|||
Unaudited Pro Forma Condensed Combined Balance Sheet as of September 30, 2003 |
F-8 |
||
Unaudited Pro Forma Condensed Combined Statement of Operations for the Nine Months Ended September 30, 2003. | F-9 | ||
Unaudited Pro Forma Condensed Combined Statement of Operations for the Year Ended December 31, 2002 | F-10 | ||
Notes to Unaudited Pro Forma Condensed Combined Financial Statements | F-11 |
F-1
To Forest Oil Corporation:
We have audited the accompanying combined statements of revenue and direct operating expenses (the Statements) of certain oil and natural gas properties in South Louisiana and offshore Gulf of Mexico (the Acquired Properties), acquired from Union Oil Company of California by Forest Oil Corporation (Forest), for the nine months ended September 30, 2003 and the year ended December 31, 2002. The Statements are the responsibility of Forest's management. Our responsibility is to express an opinion on the Statements based on our audits.
We conducted our audits in accordance with the auditing standards generally accepted in the United States of America. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the Statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the Statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the Statements. We believe that our audits provide a reasonable basis for our opinion.
The accompanying Statements were prepared for the purpose of complying with the rules and regulations of the Securities and Exchange Commission as described in note 1. The presentation is not intended to be a complete presentation of revenue and expenses of the Acquired Properties.
In our opinion, the Statements referred to above present fairly, in all material respects, the revenue and direct operating expenses of the Acquired Properties for the nine months ended September 30, 2003 and the year ended December 31, 2002, in conformity with accounting principles generally accepted in the United States of America.
/s/ KPMG LLP KPMG LLP |
Denver,
Colorado
January 9, 2004
F-2
FOREST OIL CORPORATION
COMBINED STATEMENTS OF REVENUE
AND DIRECT OPERATING EXPENSES OF THE ACQUIRED PROPERTIES
|
Nine months ended Sepetember 30, 2003 |
Year ended December 31, 2002 |
|||||
---|---|---|---|---|---|---|---|
|
(In Thousands) |
||||||
Revenue: | |||||||
Oil and gas sales | $ | 144,613 | 156,607 | ||||
Direct operating expenses: |
|||||||
Oil and gas production | 26,564 | 30,348 | |||||
Revenue in excess of direct operating expenses | $ | 118,049 | 126,259 | ||||
See accompanying notes to Combined Statements of Revenue and Direct Operating Expenses of the Acquired Properties.
F-3
FOREST OIL CORPORATION
NOTES TO COMBINED STATEMENTS OF REVENUE AND
DIRECT OPERATING EXPENSES OF THE ACQUIRED PROPERTIES
Nine months ended September 30, 2003 and the
year
ended December 31, 2002
(1) Basis of Presentation
During the fourth quarter of 2003, Forest Oil Corporation (Forest) acquired certain oil and natural gas properties in South Louisiana and offshore Gulf of Mexico (the Acquired Properties) from Union Oil Company of California (Unocal).
The accompanying combined statements of revenue and direct operating expenses were derived from the historical accounting records of Unocal and reflect the revenue and direct operating expenses of the Acquired Properties. Such amounts may not be representative of future operations.
During the periods presented, the Acquired Properties were not accounted for as a separate division by Unocal and therefore certain costs, such as depreciation, depletion and amortization, general and administrative expenses, and corporate income taxes were not allocated to the individual properties nor would such allocated historical costs be representative of future costs. Additionally, full separate financial statements prepared in accordance with accounting principles generally accepted in the United States of America are not presented as such information is neither readily available on an individual property basis nor practicable to obtain in theses circumstances.
During the periods presented in the accompanying combined statements of revenue and direct operating expenses, natural gas production from the Acquired Properties was purchased by an affiliate of Unocal. It is anticipated that Forest will sell future natural gas production from the Acquired Properties to unaffiliated third parties on a month to month basis in the spot market using published indices.
(2) Supplemental Oil and Gas Reserve Information (Unaudited)
Supplemental oil and natural gas reserve information related to the Acquired Properties is reported in compliance with Statement of Financial Accounting Standards No. 69, Disclosures about Oil and Gas Producing Activities (FAS 69). Net proved oil and natural gas reserves of the Acquired Properties and the standardized measure of discounted future net cash flows related to those reserves were prepared by Forest's petroleum engineers as of and for each period presented.
ESTIMATED NET QUANTITIES OF OIL AND GAS RESERVES ATTRIBUTED TO THE ACQUIRED PROPERTIES
Proved reserves are estimated quantities of crude oil and natural gas that geological and engineering data demonstrate with reasonable certainty to be recoverable in future years from known reservoirs under existing economic and operating conditions. Proved developed reserves are reserves that can be expected to be recovered through existing wells with existing equipment and operating methods.
The estimated proved reserve volumes presented as of January 1, 2002 and December 31, 2002 were calculated by adding back actual production from the Acquired Properties during the applicable periods. The following table presents the estimated remaining net proved and proved developed oil and gas reserves attributable to the Acquired Properties at September 30, 2003, December 31, 2002 and
F-4
January 1, 2002, along with a summary of changes in the quantities of net remaining proved reserves during the nine months ended September 30, 2003 and the year ended December 31, 2002.
|
Crude Oil (MBbl) |
Natural Gas (MMcf) |
|||||
---|---|---|---|---|---|---|---|
Estimated total proved reserves: | |||||||
January 1, 2002 | 9,331 | 160,295 | |||||
Production for 2002 | (2,025 | ) | (36,483 | ) | |||
December 31, 2002 | 7,306 | 123,812 | |||||
Production for the nine months of 2003 |
(1,156 |
) |
(19,523 |
) |
|||
September 30, 2003 | 6,150 | 104,289 | |||||
Estimated proved developed reserves: |
|||||||
January 1, 2002 | 8,844 | 137,082 | |||||
December 31, 2002 | 6,819 | 100,599 | |||||
September 30, 2003 | 5,663 | 81,076 |
STANDARDIZED MEASURES OF DISCOUNTED FUTURE NET CASH FLOWS RELATING TO PROVED OIL AND GAS RESERVES
Estimated future net cash flow information presented as of January 1, 2002 and December 31, 2002 was calculated by adding back costs associated with the Acquired Properties during the applicable periods. It may be useful for certain comparative purposes, but should not be solely relied upon in evaluating the Acquired Properties or their performance. In computing the Standardized Measure, future cash inflows were estimated by applying period-end oil and natural gas prices to the estimated future production of period-end proved reserves. The prices used for the September 30, 2003 calculation were $27.93 per barrel of oil and $4.67 per Mcf of gas. Year-end 2002 prices used were $29.93 per barrel of oil and $4.60 per Mcf of gas. Future cash inflows were reduced by estimated future development, abandonment and production costs based on period-end costs in order to arrive at net cash flow before tax. Future income tax expense has not been considered as the properties are not a tax paying entity. FAS 69 requires the use of a 10% discount rate.
Changes in the demand for oil and natural gas, inflation and other factors make estimates of future net cash flows inherently imprecise and subject to substantial revision. This table should not be construed to be an estimate of the current market value of the proved reserves of the Acquired Properties. Management does not rely upon the information that follows in making investment decisions.
F-5
Information with respect to the standardized measure of discounted future net cash flows for the Acquired Properties at September 30, 2003 and December 31, 2002 is as follows:
|
September 30, 2003 |
December 31, 2002 |
|||||
---|---|---|---|---|---|---|---|
|
(Dollars in thousands) |
||||||
Future oil and gas sales | $ | 646,374 | 772,415 | ||||
Future production costs | (150,177 | ) | (176,741 | ) | |||
Future development costs | (64,123 | ) | (64,123 | ) | |||
Future abandonment costs | (79,415 | ) | (79,415 | ) | |||
Future net cash flows | 352,659 | 452,136 | |||||
10% Annual discount for estimated timing of cash flows | (54,098 | ) | (79,635 | ) | |||
Standardized measure of discounted future net cash flows | $ | 298,561 | 372,501 | ||||
Principal changes in the standardized measure of discounted future net cash flows for the Acquired Properties during the nine months ended September 30, 2003 and the year ended December 31, 2002 are as follows:
|
Nine months ended September 30, 2003 |
Year ended December 31, 2002 |
|||||
---|---|---|---|---|---|---|---|
|
(Dollars in thousands) |
||||||
Beginning of period | $ | 372,501 | 233,947 | ||||
Sales of oil and gas, net of production costs | (118,049 | ) | (126,259 | ) | |||
Net changes in prices | 16,171 | 241,418 | |||||
Accretion of discount on reserves at beginning of period | 27,938 | 23,395 | |||||
End of period | $ | 298,561 | 372,501 | ||||
F-6
FOREST OIL CORPORATION
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS
During the fourth quarter of 2003, Forest Oil Corporation (Forest) completed an acquisition of certain oil and natural gas properties in South Louisiana and offshore Gulf of Mexico (the Acquired Properties) from Union Oil Company of California pursuant to the terms and conditions of a Purchase and Sale Agreement between the parties. Forest also acquired certain assets and assumed certain liabilities related to the Acquired Properties. The total cash consideration paid by Forest in the acquisition was approximately $207.2 million. The acquisition was funded by borrowings under Forest's credit facility and net proceeds from a common stock offering.
The following unaudited pro forma condensed combined balance sheet gives effect to the acquisition and the common stock offering as if those transactions occurred on September 30, 2003. The unaudited pro forma condensed combined balance sheet should be read in conjunction with the historical financial statements and related notes of Forest.
The following unaudited pro forma condensed combined statements of operations for the nine months ended September 30, 2003 and the year ended December 31, 2002 give effect to the acquisition and the common stock offering as if those transactions occurred as of January 1, 2002. The pro forma results of operations are not necessarily indicative of the results of operations that would have actually been attained if the transactions had occurred as of that date. These unaudited pro forma financial statements should be read in conjunction with the historical financial statements and related notes of Forest and the Combined Statements of Revenue and Direct Operating Expenses of the Acquired Properties included herein.
F-7
FOREST OIL CORPORATION
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET (NOTE A)
SEPTEMBER 30, 2003
|
Forest Oil Corporation Historical |
Pro Forma Adjustments (Notes B, C) |
Pro Forma Combined |
|||||||
---|---|---|---|---|---|---|---|---|---|---|
|
(In Thousands) |
|||||||||
ASSETS | ||||||||||
Current assets: | ||||||||||
Cash and cash equivalents | $ | 5,388 | | 5,388 | ||||||
Accounts receivable | 144,072 | | 144,072 | |||||||
Derivative instruments | 14,355 | 3,669 | (1) | 18,024 | ||||||
Current deferred tax asset | 11,662 | | 11,662 | |||||||
Other current assets | 34,052 | | 34,052 | |||||||
Total current assets | 209,529 | 3,669 | 213,198 | |||||||
Net property and equipment at cost |
2,018,863 |
217,223 40,990 |
(1) (2) |
2,277,076 |
||||||
Goodwill and other tangible assets, net |
13,440 |
|
13,440 |
|||||||
Other assets |
20,409 |
5,676 |
(1) |
26,085 |
||||||
$ | 2,262,241 | 267,558 | 2,529,799 | |||||||
LIABILITIES |
||||||||||
Current liabilities: | ||||||||||
Accounts payable | $ | 159,405 | | 159,405 | ||||||
Accrued interest | 14,119 | | 14,119 | |||||||
Derivative instruments | 22,575 | 729 | (1) | 23,304 | ||||||
Asset retirement obligation | 15,264 | | 15,264 | |||||||
Other current liabilities | 4,834 | | 4,834 | |||||||
Total current liabilities | 216,197 | 729 | 216,926 | |||||||
Long-term debt |
754,797 |
207,245 (112,616) |
(3) (8) |
849,426 |
||||||
Asset retirement obligation | 142,682 | 40,990 | (2) | 183,672 | ||||||
Other liabilities | 25,268 | 18,594 | (1) | 43,862 | ||||||
Deferred income taxes | 41,454 | | 41,454 | |||||||
Shareholders' equity: |
||||||||||
Common stock | 5,034 | 512 | (8) | 5,546 | ||||||
Capital surplus | 1,185,711 | 112,104 | (8) | 1,297,815 | ||||||
Accumulated deficit | (56,223 | ) | | (56,223 | ) | |||||
Accumulated other comprehensive income | 3,191 | | 3,191 | |||||||
Treasury stock | (55,870 | ) | | (55,870 | ) | |||||
Total shareholders' equity | 1,081,843 | 112,616 | 1,194,459 | |||||||
$ | 2,262,241 | 267,558 | 2,529,799 | |||||||
See accompanying notes to Unaudited Pro Forma Condensed Combined Financial Statements.
F-8
FOREST OIL CORPORATION
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS (NOTE A)
NINE MONTHS ENDED SEPTEMBER 30, 2003
|
Forest Historical |
Acquired Properties Historical |
Pro Forma Adjustments (Notes B, C) |
Pro Forma Combined |
||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In Thousands) |
|||||||||||
Revenue: | ||||||||||||
Oil and gas sales: | ||||||||||||
Natural gas | $ | 322,048 | 111,400 | | 433,448 | |||||||
Oil, condensate and natural gas liquids | 160,666 | 33,213 | | 193,879 | ||||||||
Total oil and gas sales | 482,714 | 144,613 | | 627,327 | ||||||||
Marketing and processing, net | 2,828 | | | 2,828 | ||||||||
Total revenue | 485,542 | 144,613 | | 630,155 | ||||||||
Operating expenses: |
||||||||||||
Oil and gas production | 110,892 | 26,564 | | 137,456 | ||||||||
General and administrative | 31,032 | | | 31,032 | ||||||||
Depreciation and depletion | 153,874 | | 45,940 | (4) | 199,814 | |||||||
Accretion of asset retirement obligation | 9,723 | | 2,459 | (5) | 12,182 | |||||||
Impairment of oil and gas properties | 135 | | | 135 | ||||||||
Total operating expenses | 305,656 | 26,564 | 48,399 | 380,619 | ||||||||
Earnings from operations |
179,886 |
118,049 |
(48,399 |
) |
249,536 |
|||||||
Other income and expense: |
||||||||||||
Other expense (income), net | 5,837 | | | 5,837 | ||||||||
Interest expense | 37,039 | | 1,753 | (6) | 38,792 | |||||||
Total other income and expense | 42,876 | | 1,753 | 44,629 | ||||||||
Earnings before income taxes and cumulative effect of change in accounting principle |
137,010 |
118,049 |
(50,152 |
) |
204,907 |
|||||||
Income tax (benefit) expense: |
||||||||||||
Current | 237 | | | 237 | ||||||||
Deferred | 54,004 | | 25,801 | (7) | 79,805 | |||||||
54,241 | | 25,801 | 80,042 | |||||||||
Earnings before cumulative effect of change in accounting principle |
$ |
82,769 |
118,049 |
(75,953 |
) |
124,865 |
||||||
Weighted average number of common shares outstanding: | ||||||||||||
Basic | 48,098 | | 5,123 | (9) | 53,221 | |||||||
Diluted | 48,958 | | 5,123 | (9) | 54,081 | |||||||
Basic earnings per common share before cumulative effect of change in accounting principle |
$ |
1.72 |
2.35 |
|||||||||
Diluted earnings per common share before cumulative effect of change in accounting principle |
$ |
1.69 |
2.31 |
|||||||||
See accompanying notes to Unaudited Pro Forma Condensed Combined Financial Statements.
F-9
FOREST OIL CORPORATION
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS (NOTE A)
YEAR ENDED DECEMBER 31, 2002
|
Forest Historical |
Acquired Properties Historical |
Pro Forma Adjustments (Notes B, C) |
Pro Forma Combined |
|||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|
|
(In Thousands) |
||||||||||||
Revenue: | |||||||||||||
Oil and gas sales: | |||||||||||||
Natural gas | $ | 288,542 | 109,054 | | 397,596 | ||||||||
Oil, condensate and natural gas liquids | 183,198 | 47,553 | | 230,751 | |||||||||
Total oil and gas sales | 471,740 | 156,607 | | 628,347 | |||||||||
Marketing and processing, net | 3,954 | | | 3,954 | |||||||||
Total revenue | 475,694 | 156,607 | | 632,301 | |||||||||
Operating expenses: |
|||||||||||||
Oil and gas production | 158,699 | 30,348 | | 189,047 | |||||||||
General and administrative | 39,126 | | | 39,126 | |||||||||
Depreciation and depletion | 186,221 | | 82,977 | (4) | 269,198 | ||||||||
Impairment of oil and gas properties | | | | | |||||||||
Total operating expenses | 384,046 | 30,348 | 82,977 | 497,371 | |||||||||
Earnings from operations | 91,648 | 126,259 | (82,977 | ) | 134,930 | ||||||||
Other income and expense: |
|||||||||||||
Other expense (income), net | 7,921 | | | 7,921 | |||||||||
Interest expense | 50,433 | | 3,066 | (6) | 53,499 | ||||||||
Translation loss (gain) on subordinated debt | (332 | ) | | | (332 | ) | |||||||
Total other income and expense | 58,022 | | 3,066 | 61,088 | |||||||||
Earnings before income taxes |
33,626 |
126,259 |
(86,043 |
) |
73,842 |
||||||||
Income tax (benefit) expense: |
|||||||||||||
Current | 268 | | | 268 | |||||||||
Deferred | 12,082 | | 15,282 | (7) | 27,364 | ||||||||
12,350 | | 15,282 | 27,632 | ||||||||||
Net earnings | $ | 21,276 | 126,259 | (101,325 | ) | 46,210 | |||||||
Weighted average number of common shares outstanding: |
|||||||||||||
Basic | 46,935 | | 5,123 | (9) | 52,058 | ||||||||
Diluted | 48,207 | | 5,123 | (9) | 53,330 | ||||||||
Basic earnings per common share | $ | 0.45 | .89 | ||||||||||
Diluted earnings per common share | $ | 0.44 | .87 | ||||||||||
See accompanying notes to Unaudited Pro Forma Condensed Combined Financial Statements.
F-10
FOREST OIL CORPORATION
Notes To Unaudited Pro Forma Condensed Combined Financial Statements
September 30, 2003
A. Basis Of Presentation
The accompanying unaudited pro forma condensed combined balance sheet gives effect to the acquisition of the Acquired Properties and a common stock offering as if those transactions occurred on September 30, 2003 with pro forma adjustments to give effect to the purchase accounting for the acquisition and the application of the net proceeds from the common stock offering. The unaudited pro forma condensed combined balance sheet should be read in conjunction with the historical financial statements and related notes of Forest.
The accompanying unaudited pro forma condensed combined statements of operations for the nine months ended September 30, 2003 and the year ended December 31, 2002 assume that the acquisition and the common stock offering both occurred as of January 1, 2002. The pro forma results of operations are not necessarily indicative of the results of operations that would actually have been attained if the transactions had occurred on that date. These unaudited pro forma statements should be read in conjunction with the historical financial statements and related notes of Forest and the Statements of Revenue and Direct Operating Expenses of the Acquired Properties.
B. Acquisition Of Unocal Properties
On October 31, 2003, Forest acquired certain oil and natural gas properties in South Louisiana and offshore Gulf of Mexico from Unocal for total cash consideration of approximately $207.2 million.
|
(In Thousands) |
|||||
---|---|---|---|---|---|---|
Assets Acquired: | ||||||
Derivative asset-short term | $ | 3,669 | ||||
Oil and gas assets | 217,223 | |||||
Other assets: | ||||||
Gas balancing receivable | 3,746 | |||||
Derivative asset long-term | 1,930 | |||||
5,676 | ||||||
Liabilities Assumed: |
||||||
Derivative liability short-term | (729 | ) | ||||
Other liabilities: | ||||||
Derivative liability long-term | (3,783 | ) | ||||
Deferred revenue | (13,170 | ) | ||||
Oil balancing liability | (1,256 | ) | ||||
Other | (385 | ) | ||||
(18,594 | ) | |||||
Total cash consideration | $ | 207,245 | ||||
F-11
C. Common Stock Offering
In October 2003 Forest issued 5,123,000 shares of common stock at a price of $23.10 per share. Net proceeds from this offering were approximately $112.6 million after deducting underwriting discounts and commissions and estimated offering expenses. Forest initially used the net proceeds from the offering to repay debt outstanding under its credit facility.
F-12
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
FOREST OIL CORPORATION (Registrant) |
||||
Dated: January 14, 2004 |
By |
/s/ JOAN C. SONNEN Joan C. Sonnen Vice PresidentController and Chief Accounting Officer |
3