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
|
Press release dated February 6, 2013 titled “Helix Completes the Sale of Oil and Gas Business.”
|
99.2
|
Helix Energy Solutions Group, Inc. Unaudited Pro Forma Condensed Consolidated Financial Information.
|
HELIX ENERGY SOLUTIONS GROUP, INC. | |||
|
By:
|
/s/ Anthony Tripodo | |
Anthony Tripodo | |||
Executive Vice President and Chief Financial Officer | |||
99.1
|
Press release dated February 6, 2013 titled “Helix Completes the Sale of Oil and Gas Business.”
|
99.2
|
Helix Energy Solutions Group, Inc. Unaudited Pro Forma Condensed Consolidated Financial Information.
|
[
|
PRESSRELEASE
www.HelixESG.com
|
For Immediate Release | 13-002 | |
Date: February 6, 2013 | Contact: | Terrence Jamerson |
Director, Finance & Investor Relations
|
As Reported
|
Adjustments
|
Pro Forma
|
|||||||||||
ASSETS
|
|||||||||||||
Current assets:
|
|||||||||||||
Cash and cash equivalents
|
$ | 583,794 | $ | 620,000 | a | $ | 879,860 | ||||||
(318,404 | ) | a | |||||||||||
(5,530 | ) | a | |||||||||||
Accounts receivable:
|
|||||||||||||
Trade, net of allowance for uncollectible accounts of $4,844
|
198,046 | (63,964 | ) | c | 134,082 | ||||||||
Unbilled revenue
|
33,928 | - | 33,928 | ||||||||||
Costs in excess of billing
|
15,671 | - | 15,671 | ||||||||||
Other current assets
|
131,897 | (17,050 | ) | c | 104,712 | ||||||||
(10,135 | ) | b | |||||||||||
Total current assets
|
963,336 | 204,917 | 1,168,253 | ||||||||||
Property and equipment
|
4,378,185 | (2,394,614 | ) | c | 1,983,571 | ||||||||
Less accumulated depreciation
|
(1,946,358 | ) | 1,552,002 | c | (394,356 | ) | |||||||
Property and equipment, net
|
2,431,827 | (842,612 | ) | c | 1,589,215 | ||||||||
Other assets:
|
|||||||||||||
Equity investments
|
169,318 | - | 169,318 | ||||||||||
Goodwill
|
62,769 | - | 62,769 | ||||||||||
Other assets, net
|
84,707 | (31,044 | ) | c | 53,663 | ||||||||
Total assets
|
$ | 3,711,957 | $ | (668,739 | ) | $ | 3,043,218 | ||||||
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|||||||||||||
Current liabilities:
|
|||||||||||||
Accounts payable
|
$ | 164,110 | $ | (56,253 | ) | c | $ | 107,857 | |||||
Accrued liabilities
|
196,289 | (106,097 | ) | c | 90,192 | ||||||||
Income tax payable
|
- | (10,135 | ) | b | 75,526 | ||||||||
85,661 | d | ||||||||||||
Current maturities of long-term debt
|
13,120 | 13,120 | |||||||||||
Total current liabilities
|
373,519 | (86,824 | ) | 286,695 | |||||||||
Long-term debt
|
1,159,958 | (318,404 | ) | a | 841,554 | ||||||||
Deferred tax liabilities
|
455,266 | (19,583 | ) | c | 350,022 | ||||||||
(85,661 | ) | d | |||||||||||
Asset retirement obligations
|
136,293 | (136,293 | ) | c | - | ||||||||
Other long-term liabilities
|
8,336 | (1,546 | ) | c | 6,790 | ||||||||
Total liabilities
|
2,133,372 | (648,311 | ) | 1,485,061 | |||||||||
Convertible preferred stock
|
1,000 | - | 1,000 | ||||||||||
Commitments and contingencies
|
|||||||||||||
Shareholders' equity:
|
|||||||||||||
Common stock, no par, 240,000 shares authorized, 105,333 shares issued, respectively
|
929,397 | - | 929,397 | ||||||||||
Retained Earnings
|
647,877 | (28,232 | ) | c | 619,645 | ||||||||
- | d | ||||||||||||
Accumulated other comprehensive loss
|
(25,956 | ) | 7,804 | c | (18,152 | ) | |||||||
Total controlling interest shareholders' equity
|
1,551,318 | (20,428 | ) | 1,530,890 | |||||||||
Noncontrolling interest
|
26,267 | 26,267 | |||||||||||
Total equity
|
1,577,585 | (20,428 | ) | 1,557,157 | |||||||||
Total liabilities and shareholders' equity
|
$ | 3,711,957 | $ | (668,739 | ) | $ | 3,043,218 |
As Reported
|
Adjustments
|
Pro Forma
|
|||||||||||
Net revenues:
|
|||||||||||||
Contracting services
|
$ | 702,000 | $ | 51,384 | f | $ | 753,384 | ||||||
Oil and gas
|
696,607 | (696,607 | ) | e | - | ||||||||
Total net revenues
|
1,398,607 | (645,223 | ) | 753,384 | |||||||||
Cost of sales:
|
|||||||||||||
Contracting services
|
528,375 | 51,144 | f | 579,519 | |||||||||
Oil and gas
|
396,123 | (392,148 | ) | e | 3,975 | ||||||||
Oil and gas property impairments
|
132,603 | (112,636 | ) | e | 19,967 | ||||||||
Exploration expense
|
10,914 | (10,914 | ) | e | - | ||||||||
Total cost of sales
|
1,068,015 | (464,554 | ) | 603,461 | |||||||||
Gross profit
|
330,592 | (180,669 | ) | 149,923 | |||||||||
Gain (loss) on sale of assets, net
|
4,525 | (4,532 | ) | e | (7 | ) | |||||||
Selling, general and administrative expenses
|
(99,589 | ) | 12,952 | h | (86,637 | ) | |||||||
Income from operations
|
235,528 | (172,249 | ) | 63,279 | |||||||||
Equity in earnings of investments
|
22,215 | - | 22,215 | ||||||||||
Other than temporary loss on equity investments
|
(10,563 | ) | - | (10,563 | ) | ||||||||
Gain on investment in Cal Dive common stock
|
753 | - | 753 | ||||||||||
Net interest expense
|
(95,796 | ) | 12,242 | g | (83,554 | ) | |||||||
Other income (expense), net
|
(4,157 | ) | (57 | ) | e | (4,214 | ) | ||||||
Income before income taxes
|
147,980 | (160,064 | ) | (12,084 | ) | ||||||||
Provision (benefit) for income taxes
|
14,903 | (56,022 | ) | i | (41,119 | ) | |||||||
Net income (loss), including noncontrolling interests
|
133,077 | (104,042 | ) | 29,035 | |||||||||
Less net income applicable to noncontrolling interests
|
(3,098 | ) | - | (3,098 | ) | ||||||||
Net income (loss) applicable to Helix
|
129,979 | (104,042 | ) | 25,937 | |||||||||
Preferred stock dividends
|
(40 | ) | - | (40 | ) | ||||||||
Net income applicable to Helix common shareholders
|
$ | 129,939 | $ | (104,042 | ) | $ | 25,897 |
As Reported
|
Adjustments
|
Pro Forma
|
|||||||||||
Net revenues:
|
|||||||||||||
Contracting services
|
$ | 644,413 | $ | 42,699 | k | $ | 687,112 | ||||||
Oil and gas
|
447,142 | (447,142 | ) | j | - | ||||||||
Total net revenues
|
1,091,555 | (404,443 | ) | 687,112 | |||||||||
Cost of sales:
|
|||||||||||||
Contracting services
|
452,855 | 39,555 | k | 492,410 | |||||||||
Contracting services impairments
|
19,012 | - | 19,012 | ||||||||||
Oil and gas
|
278,996 | (265,290 | ) | j | 13,706 | ||||||||
Total cost of sales
|
750,863 | (225,735 | ) | 525,128 | |||||||||
Gross profit (loss)
|
340,692 | (178,708 | ) | 161,984 | |||||||||
Gain (loss) on sale of assets, net
|
(14,647 | ) | 1,715 | j | (12,932 | ) | |||||||
Hedge ineffectiveness and non-hedge gain on commodity derivative contracts
|
(1,697 | ) | 1,697 | j | - | ||||||||
Selling, general and administrative expenses
|
(78,289 | ) | 9,535 | l | (68,754 | ) | |||||||
Income (loss) from operations
|
246,059 | (165,761 | ) | 80,298 | |||||||||
Equity in earnings of investments
|
7,547 | - | 7,547 | ||||||||||
Net interest expense
|
(58,598 | ) | 8,946 | m | (49,652 | ) | |||||||
Loss on early extinguishment of long-term debt
|
(17,127 | ) | - | (17,127 | ) | ||||||||
Other income, net
|
480 | 17 | j | 497 | |||||||||
Income (loss) before income taxes
|
178,361 | (156,798 | ) | 21,563 | |||||||||
Provision (benefit) for income taxes
|
50,720 | (54,879 | ) | n | (4,159 | ) | |||||||
Net income (loss), including noncontrolling interests
|
127,641 | (101,919 | ) | 25,722 | |||||||||
Less net income applicable to noncontrolling interests
|
(2,378 | ) | - | (2,378 | ) | ||||||||
Net income (loss) applicable to Helix
|
125,263 | (101,919 | ) | 23,344 | |||||||||
Preferred stock dividends
|
(30 | ) | - | (30 | ) | ||||||||
Net income (loss) applicable to Helix common shareholders
|
$ | 125,233 | $ | (101,919 | ) | $ | 23,314 |
a.
|
The net proceeds associated with the sale of Helix’s equity in ERT (in thousands):
|
Gross proceeds1
|
$
|
620,000
|
||
Repayment of Term Loan Debt 2
|
(318,404
|
)
|
||
Fees and other closing costs 3
|
(5,530
|
)
|
||
Net proceeds from sale
|
$
|
296,066
|
1.
|
The contractual sales price (with Wang Exploration well being successful) as documented in Equity Purchase Agreement. See Exhibit 10.1 to Current Report on Form 8-K filed with the Securities and Exchange Commission on December 13, 2012.
|
2.
|
Pursuant with terms of Helix’s Credit Agreement, the Company must use a minimum of 60% of any after-tax proceeds associated with restricted assets, of which the assets of ERT qualify as such restricted assets, to make mandatory prepayments of amounts outstanding under its Term Loan. See Note 9 “Long Term Debt” of Helix Annual Report on Form 10-K for additional disclosure related to its Credit Agreement and the requirement to make prepayments under the Term Loan in certain circumstances.
|
3.
|
Represents contractual payment to our transaction advisor in connection to the sale of ERT as well as legal costs associated with the deal.
|
b.
|
Reclass of Helix’s previous net income tax receivable at September 30, 2012. Assuming the sale of ERT occurred at September 30, 2012, Helix would then be in a net income tax payable position at that date. The net income tax receivable at September 30, 2012 included an approximate $22.8 million income tax payable that was associated with ERT’s previous operations and remains a liability of Helix post sale of ERT.
|
c.
|
Record the sale ERT. This reflects the sale proceeds per the transaction, the write off of remaining net book value of the assets. The entry is as follows (in thousands):
|
Proceeds, net of closing costs 1
|
$
|
614,470
|
||
Accounts receivable, trade
|
(63,964
|
)
|
||
Other current assets 2
|
(17,050
|
)
|
||
Property and equipment, net 3
|
(842,612
|
)
|
||
Other assets 4
|
(31,044
|
)
|
||
Accounts payable 5
|
(56,253
|
)
|
||
Accrued liabilities
|
(106,097
|
)
|
||
Deferred income taxes
|
(19,583
|
)
|
||
Asset retirement obligations
|
(136,293
|
)
|
||
Other long term liabilities 6
|
(1,546
|
)
|
||
Accumulated other comprehensive income
|
7,804
|
|||
Retained earnings
|
$
|
(28,232
|
)
|
1.
|
For additional information about these costs, see (a.) above.
|
2.
|
Amount excludes $7.4 million of fair value associated with oil and gas derivative contracts at September 30, 2012. All of the oil and gas derivative contracts are excluded from the sale of ERT.
|
3.
|
We retained $18 million of value associated with the overriding royalty associated with the Wang well. In December 2012, the exploration success at the well was publicly announced.
|
4.
|
Amount excludes the $1.3 million of fair value associated with oil and gas derivative contracts at September 30, 2012 (see 2. above).
|
5.
|
Amount excludes $19.8 million of fair value associated with oil and gas derivative contracts at September 30, 2012 (see 2. above). Amount also excludes $4.5 million of retained asset retirement obligation that Helix retained as it is part of a retained insurance claim associated with the same property.
|
6.
|
Amount excludes $3.2 million of fair value associated with oil and gas derivative contracts at September 30, 2012 and $1.5 million of retained asset retirement obligation (see 5. Above).
|
d.
|
In connection with (c.) above, we reduced ERT existing deferred tax liability to estimated income tax payable associated with sale of ERT. This entry is to reclass that remaining amount to current income tax payable.
|
e.
|
To reverse the operating results of ERT. This assumes business was sold as of January 1, 2011.
|
f.
|
To eliminate the inter-company revenues and direct cost of sales associated with services that the other consolidated subsidiaries of Helix made in service to ERT. If transaction were assumed to have occurred on January 1, 2011 then these entities would not have been related parties and such amounts would not have been eliminated from our consolidated results.
|
g.
|
This amount represents the assumed interest savings associated with the requirement to use 60% of the net after-tax proceeds from the sale to repay a portion of Helix’s existing Term Loan debt. For purposes of this calculation it was assumed Helix would repay $317.0 million of its Term Loan debt. Helix had an average annual interest rate of approximately 3.8% for its Term Loan in 2011.
|
h.
|
Reduction reflects ERT’s directly incurred selling and general administrative expenses. Amount excludes any of the $22.9 million of costs that were allocated to ERT for shared corporate general and administrative services while it was a consolidated subsidiary of Helix.
|
i.
|
Represents adjustment to income tax expense resulting from the sale of ERT based on the pro forma adjustments calculated using the 35% U.S. federal corporate income tax rate.
|
j.
|
To reverse the operating results of ERT. This assumes business was sold as of January 1, 2011.
|
k.
|
To eliminate the inter-company revenues and direct cost of sales associated with services that the other consolidated subsidiaries of Helix made in service to ERT. If transaction were assumed to have occurred on January 1, 2011 then these entities would not have been related parties and such amounts would not have been eliminated from our consolidated results.
|
l.
|
Reduction reflects ERT’s directly incurred selling and general administrative expenses. Amount excludes the $11.9 million of cost allocated to ERT for shared corporate general and administrative services while it was a consolidated subsidiary of Helix.
|
m.
|
This amount represents the assumed interest savings associated with the requirement to use 60% of the net after-tax proceeds from the sale to repay a portion of Helix’s existing term loan debt. For purposes of this calculation it was assumed Helix would repay $318.4 million of its Term Loan debt on January 1, 2011. Helix had an average annual interest rate of approximately 3.7% for its Term Loan for the nine-month period ended September 30, 2012.
|
n.
|
Represents adjustment to income tax expense resulting from the sale of ERT based on the pro forma adjustments calculated using the 35% U.S. federal corporate income tax rate.
|