Minnesota
(State or
other jurisdiction
of
incorporation)
|
001-32936
(Commission
File Number)
|
95-3409686
(IRS Employer
Identification No.)
|
|
400
North Sam Houston Parkway East, Suite 400
Houston,
Texas
(Address of
principal executive offices)
|
281-618-0400
(Registrant’s
telephone number, including area code)
|
77060
(Zip
Code)
|
|
99.1
|
Helix
Energy Solutions Group, Inc. Unaudited Pro Forma Condensed Consolidated
Financial Statements.
|
|
99.1
|
Helix Energy
Solutions Group, Inc. Unaudited Pro Forma Condensed Consolidated Financial
Statements.
|
·
|
The
Company sold 13.6 million shares to Cal Dive for $86 million in January
2009. The Company’s ownership interest in Cal Dive was reduced
to approximately 51% following this
transaction;
|
·
|
In
June 2009, a secondary public offering resulted in the Company’s
disposition of 22.6 million shares of its Cal Dive common stock for
approximately $183 million in net
proceeds;
|
·
|
In
June 2009, under the terms of a stock repurchase agreement the Company
sold 1.6 million shares of its Cal Dive common stock to Cal Dive at $8.50
per share or $14 million;
|
·
|
In
September 2009, 20.6 million shares of Cal Dive common stock were sold in
a secondary public offering at $10.00 per share, plus an additional
approximate 2.6 million shares will be sold pursuant to the exercise of
the over-allotment option, which will close on September 29, 2009,
resulting in aggregate net proceeds of approximately $221
million.
|
·
|
The
unaudited pro forma condensed consolidated balance sheet is presented as
if the September 2009 dispositions of Cal Dive common stock, including the
pending closing of the shares exercised under the over-allotment
option, all occurred on June 30, 2009
and
|
·
|
The
unaudited pro forma condensed consolidated statements of operations are
presented as if the above dispositions of Cal Dive common stock, including
the pending closing of the shares exercised under the over-allotment
option, occurred on January 1,
2008.
|
As
Reported 1
|
Pro
Forma Adjustments
|
Pro
Forma
|
|||||||||||||||||||
ASSETS
|
|||||||||||||||||||||
Current
assets:
|
|||||||||||||||||||||
Cash and cash equivalents
|
$
|
261,930
|
$
|
221,512
|
2
|
$
|
483,442
|
||||||||||||||
Accounts
receivable, net
|
266,289
|
—
|
266,289
|
||||||||||||||||||
Other
current assets
|
123,325
|
—
|
123,325
|
||||||||||||||||||
Asset
available for sale
|
—
|
4,315
|
2
|
4,315
|
|||||||||||||||||
Total
current assets
|
651,544
|
225,827
|
877,371
|
||||||||||||||||||
Property
and equipment, net
|
2,823,216
|
—
|
2,823,216
|
||||||||||||||||||
Other
assets:
|
|||||||||||||||||||||
Equity
investments
|
393,405
|
(200,314
|
)
|
2
|
193,091
|
||||||||||||||||
Goodwill,
net
|
77,515
|
—
|
77,515
|
||||||||||||||||||
Other
assets, net
|
79,682
|
—
|
79,682
|
||||||||||||||||||
$
|
4,025,362
|
$
|
25,513
|
$
|
4,050,875
|
||||||||||||||||
Current
liabilities:
|
|||||||||||||||||||||
Accounts
payable
|
$
|
165,342
|
$
|
—
|
$
|
165,342
|
|||||||||||||||
Accrued
liabilities
|
224,318
|
400
|
2
|
224,718
|
|||||||||||||||||
Income
taxes payable
|
77,914
|
6,492
|
2
|
84,406
|
|||||||||||||||||
Current
maturities of long-term debt
|
13,730
|
—
|
13,730
|
||||||||||||||||||
Total
current liabilities
|
481,304
|
6,892
|
488,196
|
||||||||||||||||||
Long-term
debt
|
1,348,713
|
—
|
1,348,713
|
||||||||||||||||||
Deferred
income taxes
|
513,248
|
—
|
513,248
|
||||||||||||||||||
Decommissioning
liabilities
|
181,096
|
—
|
181,096
|
||||||||||||||||||
Other
long-term liabilities
|
8,981
|
—
|
8,981
|
||||||||||||||||||
Total
liabilities
|
2,533,342
|
6,892
|
2,540,234
|
||||||||||||||||||
Convertible
preferred stock
|
25,000
|
—
|
25,000
|
||||||||||||||||||
Shareholders’
equity:
|
|||||||||||||||||||||
Common
stock, no par value
|
895,305
|
2,912
|
3
|
898,217
|
|||||||||||||||||
Retained
earnings
|
571,609
|
15,709
|
2,3
|
587,318
|
|||||||||||||||||
Accumulated
other comprehensive income (loss)
|
(20,575
|
)
|
|
|
(20,575
|
)
|
|||||||||||||||
Total
controlling interest shareholders’ equity
|
1,446,339
|
18,621
|
1,464,960
|
||||||||||||||||||
Noncontrolling
interests
|
20,681
|
—
|
20,681
|
||||||||||||||||||
Total
shareholders’ equity
|
1,467,020
|
18,621
|
1,485,641
|
||||||||||||||||||
$
|
4,025,362
|
$
|
25,513
|
$
|
4,050,875
|
||||||||||||||||
Year
Ended December 31, 2008
|
|||||||||||
As Reported4
|
Pro Forma
Adjustments5
|
Pro
Forma
|
|||||||||
Net
revenues
|
$
|
2,114,074
|
$
|
(777,116
|
)
|
|
$
|
1,336,958
|
|||
Cost
of sales
|
1,741,883
|
(528,175
|
)
|
1,213,708
|
|||||||
Gross
profit
|
372,191
|
(248,941
|
)
|
123,250
|
|||||||
Goodwill
and other indefinite-lived intangible impairments
|
704,311
|
—
|
704,311
|
||||||||
Gain
on sale of assets, net
|
73,471
|
(204
|
)
|
73,267
|
|||||||
Selling
and administrative expenses
|
177,172
|
(74,500
|
)
|
102,672
|
|||||||
Income
(loss) from operations
|
(435,821
|
)
|
(174,645
|
)
|
(610,466
|
)
|
|||||
Equity
in earnings of investments
|
31,854
|
—
|
31,854
|
||||||||
Net
interest expense and other
|
89,499
|
(22,285
|
)
|
67,214
|
|||||||
Income
(loss) before income taxes
|
(493,466
|
)
|
(152,360
|
)
|
(645,826
|
)
|
|||||
Provision
(benefit) for income taxes
|
86,779
|
(67,067
|
)
|
19,712
|
|||||||
Income
(loss) from continuing operations before noncontrolling interests and
preferred dividends
|
(580,245
|
)
|
(85,293
|
)
|
(665,538
|
)
|
|||||
Net
income (loss) attributable to noncontrolling interests
|
45,873
|
(45,975
|
)
|
(102
|
)
|
||||||
Preferred
stock dividends
|
3,192
|
—
|
3,192
|
||||||||
Net
loss applicable to common shareholder from continuing
operations
|
$
|
(629,310
|
)
|
$
|
(39,318
|
)
|
$
|
$
|
(668,628
|
)
|
|
Loss per
common share: from continuing operations:
|
|||||||||||
Basic
|
$
|
(6.94
|
)
|
$
|
(7.38
|
)
|
|||||
Diluted
|
$
|
(6.94
|
)
|
$
|
(7.38
|
)
|
|||||
Weighted
average common shares outstanding:
|
|||||||||||
Basic
|
90,650
|
90,650
|
|||||||||
Diluted
|
90,650
|
90,650
|
|||||||||
Six
Months Ended June 30, 2009
|
||||||||||
As Reported 6
|
Pro Forma
Adjustments5
|
Pro
Forma
|
||||||||
Net
revenues
|
$
|
1,065,614
|
$
|
(391,908
|
)
|
$
|
673,706
|
|||
Cost
of sales
|
768,648
|
(299,886
|
)
|
468,762
|
||||||
Gross
profit
|
296,966
|
(92,022
|
)
|
204,944
|
||||||
Gain
on oil and gas derivative commodity contracts
|
78,730
|
—
|
78,730
|
|||||||
Gain
on sale of assets, net
|
1,773
|
—
|
1,773
|
|||||||
Selling
and administrative expenses
|
80,725
|
(33,651
|
)
|
47,074
|
||||||
Income
(loss) from operations
|
296,744
|
(58,371
|
)
|
238,373
|
||||||
Equity
in earnings of investments
|
13,767
|
(896
|
)
|
12,871
|
||||||
Gain
on subsidiary equity transaction
|
59,442
|
(59,442
|
)
|
—
|
||||||
Net
interest expense and other
|
29,663
|
(6,642
|
)
|
23,021
|
||||||
Income
before income taxes
|
340,290
|
(112,067
|
)
|
228,223
|
||||||
Provision
(benefit) for income taxes
|
121,728
|
(43,828
|
)
|
77,900
|
||||||
Income
(loss) from continuing operations before noncontrolling interests and
preferred dividends
|
218,562
|
(68,239
|
)
|
150,323
|
||||||
Net
income (loss) attributable to noncontrolling interests
|
18,173
|
(17,307
|
)
|
866
|
||||||
Preferred
stock dividends
|
563
|
—
|
563
|
|||||||
Preferred
stock beneficial conversion charge
|
53,439
|
—
|
53,439
|
|||||||
Net
income applicable to common shareholders from continuing
operations
|
$
|
146,387
|
$
|
(50,932
|
)
|
$
|
95,455
|
|||
Earnings
per common share from continuing operations:
|
||||||||||
Basic
|
$
|
1.50
|
$
|
0.98
|
||||||
Diluted
|
$
|
1.37
|
$
|
0.89
|
||||||
Weighted
average common shares outstanding:
|
||||||||||
Basic
|
96,077
|
96,077
|
||||||||
Diluted
|
106,000
|
106,000
|
||||||||
(1)-
|
Represents
the unaudited condensed consolidated balance sheet of Helix as reported in
its Quarterly Report on Form 10-Q for the period ended June 30, 2009 as
filed with the Securities and Exchange Commission on August 5,
2009. No adjustment is reflected to adjust for removal of Cal
Dive amounts because the Company deconsolidated Cal Dive effective June
10, 2009 as a result of its ownership in Cal Dive decreasing below 50%
following the sale of approximately 24.2 million shares of the Cal Dive
common stock held by the Company.
|
(2)-
|
Represents
the disposition of Cal Dive common shares in September
2009. The dispositions for January and June are included in the
as reported amounts as derived from the condensed consolidated balance
sheet as of June 30, 2009 as discussed in (6) above. The
September dispositions are reflected as follows (amounts in
thousands):
|
Proceeds
at closing
|
$ | 221,512 | ||
Less:
Estimated transaction costs to be paid
|
(400 | ) | ||
Net
proceeds from sale of Cal Dive common stock in September
2009
|
$ | 221,112 |
Investment
in Cal Dive at June 30, 2009
|
$ | 200,314 |
Pre
tax gain on sale of Cal Dive common stock in September
2009
|
$ | 18,549 | ||
Income
taxes at 35%
|
(6,492 | ) | ||
Net
gain on sale of Cal Dive common stock in September 2009
|
$ | 12,057 |
500,000
shares of Cal Dive common stock remaining
|
||||
At
June 30, 2009, Cal Dive’s stock price was $8.63 per share
|
$ | 4,315 |
(3)-
|
To
reclass the loss on the disposal of Cal Dive stock in January
2009. The loss was recorded as a component of common stock
because that transaction did not result in the Company losing
consolidating control of Cal Dive and was not at the time part of a
planned series of transactions that ultimately resulted in loss of
consolidating control of Cal Dive.
|
(4)-
|
Represents
the audited consolidated results of Helix Energy Solutions Group, Inc.
(“Helix or the Company”) as reported in its consolidated statement of
operations contained in exhibit 99.1 of its Current Report on Form 8-K as
filed with the Securities and Exchange Commission on June 16,
2009.
|
(5)-
|
Represents
the removal of the unaudited results of Cal Dive International, Inc. (“Cal
Dive”) reflecting the assumed disposition of Cal Dive by the Company on
January 1, 2008. Also includes reversal of the eliminations
for inter-company revenues and costs for services conducted by and between
the continuing Helix operations and Cal Dive. This assumes
that Helix and Cal Dive are no longer affiliates as
of January 1, 2008.
|
|
(6)-
|
Represents
the unaudited six-month 2009 consolidated results of Helix as reported in
its condensed consolidated statement of operations contained in its
Quarterly Report on Form 10-Q for the period ended June 30, 2009 as filed
with the Securities and Exchange Commission on August 5,
2009.
|
|
|