ALBERTA,
CANADA
|
001-32714
|
98-0570897
|
(State
or other jurisdiction
|
(Commission
|
(IRS
Employer
|
of
incorporation)
|
File
Number)
|
Identification
No.)
|
|
Written communications pursuant to
Rule 425 under the Securities Act (17 CFR
230.425)
|
|
Soliciting material pursuant to
Rule 14a-12 under the exchange Act (17 CFR
240.14a-12)
|
|
Pre-commencement communications
pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR
240.14d-2(b))
|
|
Pre-commencement communications
pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR
240.13e-4(c))
|
Page
|
|
Unaudited
Pro Forma Consolidated Balance Sheet as of March 31, 2009
|
7
|
Unaudited
Pro Forma Consolidated Statement of Operations for the Three Months Ended
March
31, 2009
|
8
|
Unaudited
Pro Forma Consolidated Statement of Operations for the Year Ended December
31, 2008
|
9
|
Notes
to Unaudited Pro Forma Consolidated Financial Statements
|
10
|
|
·
|
The
sale of the New South Wales assets for US$232.5 million (AU$300 million)
before related transaction costs and income tax
expense;
|
|
·
|
The
repayment of the revolving credit facility, the term loan and the 12¾%
senior secured notes and the adjustment for interest expense due to early
repayment of debt; and
|
|
·
|
The
recognition of early debt extinguishment cost related to early repayment
penalties and expensing of related unamortized deferred financing
costs.
|
ASSETS
|
||||||||||||
As of March 31, 2009
|
|
|||||||||||
As Reported
|
Adjustments
|
Pro Forma
|
||||||||||
(in
thousands)
|
||||||||||||
CURRENT
ASSETS:
|
||||||||||||
Cash
and cash equivalents
|
$ | 18,863 | $ | 66,250 |
(a)
|
$ | 85,113 | |||||
Accounts
receivable, net of allowance for
|
||||||||||||
doubtful
accounts of $598 and $560, respectively
|
3,099 | 15,500 |
(b)
|
18,599 | ||||||||
Commodity
derivative contracts
|
8,205 | - | 8,205 | |||||||||
Due
from related parties
|
988 | - | 988 | |||||||||
Prepaid
expenses
|
739 | - | 739 | |||||||||
Total
current assets
|
31,894 | 81,750 | 113,644 | |||||||||
PROPERTY,
PLANT AND EQUIPMENT:
|
||||||||||||
Natural
gas and oil properties, full cost method of accounting:
|
||||||||||||
Unproved
properties, not being amortized
|
151,257 | (29,225 | ) |
(c)
|
122,032 | |||||||
Proved
properties
|
319,936 | - | 319,936 | |||||||||
Total
natural gas and oil properties
|
471,193 | (29,225 | ) | 441,968 | ||||||||
Furniture
and equipment
|
1,004 | (158 | ) |
(d)
|
846 | |||||||
Total
property, plant and equipment
|
472,197 | (29,383 | ) | 442,814 | ||||||||
Accumulated
depreciation, depletion and amortization
|
(276,161 | ) | - | (276,161 | ) | |||||||
Total
property, plant and equipment, net
|
196,036 | (29,383 | ) | 166,653 | ||||||||
OTHER
ASSETS:
|
||||||||||||
Restricted
cash
|
535 | - | 535 | |||||||||
Deferred
charges, net
|
7,626 | (7,315 | ) |
(e)
|
311 | |||||||
Drilling
advances
|
1,936 | - | 1,936 | |||||||||
Other
|
100 | - | 100 | |||||||||
Total
other assets
|
10,197 | (7,315 | ) | 2,882 | ||||||||
TOTAL
ASSETS
|
$ | 238,127 | $ | 45,052 | $ | 283,179 | ||||||
LIABILITIES
AND SHAREHOLDERS’ EQUITY
|
||||||||||||
CURRENT
LIABILITIES:
|
||||||||||||
Accounts
payable
|
$ | 7,838 | $ | - | $ | 7,838 | ||||||
Revenue
payable
|
6,488 | - | 6,488 | |||||||||
Accrued
interest
|
5,194 | - | 5,194 | |||||||||
Accrued
drilling and operating costs
|
2,561 | - | 2,561 | |||||||||
Commodity
derivative contracts
|
2,101 | - | 2,101 | |||||||||
Income
taxes payable
|
- | 61,650 |
(f)
|
61,650 | ||||||||
Other
accrued liabilities
|
1,477 | 3,000 |
(g)
|
4,477 | ||||||||
Due
to related parties
|
694 | - | 694 | |||||||||
Current
portion of long-term debt
|
174,717 | (141,479 | ) |
(h)
|
33,238 | |||||||
Total
current liabilities
|
201,070 | (76,829 | ) | 124,241 | ||||||||
LONG-TERM
LIABILITIES:
|
||||||||||||
Long-term
debt
|
- | - | - | |||||||||
Asset
retirement obligation
|
5,307 | (46 | ) |
(i)
|
5,261 | |||||||
Total
long-term liabilities
|
5,307 | (46 | ) | 5,261 | ||||||||
COMMITMENTS
AND CONTINGENCIES
|
||||||||||||
SHAREHOLDERS'
EQUITY:
|
||||||||||||
Common
stock, no par value, unlimited shares authorized
|
||||||||||||
211,332,963
shares issued and outstanding at March 31, 2009
|
249,980 | $ | - | $ | 249,980 | |||||||
Additional
paid-in capital
|
24,092 | - | 24,092 | |||||||||
Accumulated
other comprehensive gain – fair value of commodity hedging
|
1,773 | - | 1,773 | |||||||||
Accumulated
other comprehensive gain – foreign exchange
|
21 | - | 21 | |||||||||
Accumulated
deficit
|
(244,116 | ) | 121,927 |
(j)
|
(122,189 | ) | ||||||
Total
shareholders’ equity
|
31,750 | 121,927 | 153,677 | |||||||||
TOTAL
LIABILITIES AND SHAREHOLDERS’ EQUITY
|
$ | 238,127 | $ | 45,052 | $ | 283,179 |
|
UNAUDITED PRO
FORMA CONSOLIDATED STATEMENT OF
OPERATIONS
|
For the Three Months Ended March 31,
2009
|
||||||||||||
As Reported
|
Adjustments
|
Pro Forma
|
||||||||||
(in thousands, except
share and per share data)
|
||||||||||||
REVENUES:
|
||||||||||||
Natural
gas and oil revenues
|
$ | 13,461 | $ | - | $ | 13,461 | ||||||
Unrealized
natural gas hedge loss
|
(196 | ) | - | (196 | ) | |||||||
Total
revenues
|
13,265 | - | 13,265 | |||||||||
EXPENSES:
|
||||||||||||
Production
taxes
|
157 | - | 157 | |||||||||
Lease
operating expenses
|
1,877 | - | 1,877 | |||||||||
Transportation
and treating
|
493 | - | 493 | |||||||||
Depreciation,
depletion and amortization
|
7,999 | - | 7,999 | |||||||||
Impairment
of natural gas and oil properties
|
68,729 | - | 68,729 | |||||||||
Accretion
of asset retirement obligation
|
87 | - | 87 | |||||||||
General
and administrative expense
|
2,958 | - | 2,958 | |||||||||
Total
expenses
|
82,300 | - | 82,300 | |||||||||
LOSS
FROM OPERATIONS
|
(69,035 | ) | - | (69,035 | ) | |||||||
OTHER
(EXPENSES) INCOME:
|
||||||||||||
Interest
expense
|
(1,162 | ) | 182 |
(k)
|
(980 | ) | ||||||
Investment
income and other
|
13 | - | 13 | |||||||||
Foreign
transaction loss
|
(3 | ) | - | (3 | ) | |||||||
LOSS
BEFORE INCOME TAXES
|
(70,187 | ) | 182 | (70,005 | ) | |||||||
Provision
for income taxes
|
- | - | - | |||||||||
NET
LOSS
|
$ | (70,187 | ) | $ | 182 | $ | (70,005 | ) | ||||
NET
LOSS PER SHARE:
|
||||||||||||
Basic
and diluted
|
$ | (0.34 | ) | $ | (0.34 | ) | ||||||
WEIGHTED
AVERAGE COMMON SHARES OUTSTANDING:
|
||||||||||||
Basic
and diluted
|
207,262,117 | 207,262,117 |
|
UNAUDITED
PRO FORMA
CONSOLIDATED STATEMENT OF
OPERATIONS
|
For the Year Ended December 31,
2008
|
||||||||||||
As Reported
|
Adjustments
|
Pro Forma
|
||||||||||
(in thousands, except
share and per share data)
|
||||||||||||
REVENUES:
|
||||||||||||
Natural
gas and oil revenues
|
$ | 56,690 | $ | - | $ | 56,690 | ||||||
Unrealized
natural gas hedge gain
|
6,529 | - | 6,529 | |||||||||
Total
revenues
|
63,219 | - | 63,219 | |||||||||
EXPENSES:
|
||||||||||||
Production
taxes
|
1,324 | - | 1,324 | |||||||||
Lease
operating expenses
|
7,567 | - | 7,567 | |||||||||
Transportation
and treating
|
2,002 | - | 2,002 | |||||||||
Depreciation,
depletion and amortization
|
24,451 | - | 24,451 | |||||||||
Impairment
of natural gas and oil properties
|
14,217 | - | 14,217 | |||||||||
Accretion
of asset retirement obligation
|
335 | - | 335 | |||||||||
General
and administrative expense
|
14,299 | - | 14,299 | |||||||||
Total
expenses
|
64,195 | - | 64,195 | |||||||||
LOSS
FROM OPERATIONS
|
(976 | ) | - | (976 | ) | |||||||
OTHER
(EXPENSES) INCOME:
|
||||||||||||
Interest
expense
|
(5,853 | ) | 2,092 |
(l)
|
(3,761 | ) | ||||||
Investment
income and other
|
1,542 | - | 1,542 | |||||||||
Foreign
transaction loss
|
(74 | ) | - | (74 | ) | |||||||
LOSS
BEFORE INCOME TAXES
|
(5,361 | ) | 2,092 | (3,269 | ) | |||||||
Provision
for income taxes
|
- | - | - | |||||||||
NET
LOSS
|
$ | (5,361 | ) | $ | 2,092 | $ | (3,269 | ) | ||||
NET
LOSS PER SHARE:
|
||||||||||||
Basic
and diluted
|
$ | (0.03 | ) | $ | (0.02 | ) | ||||||
WEIGHTED
AVERAGE COMMON SHARES OUTSTANDING:
|
||||||||||||
Basic
and diluted
|
207,098,570 | 207,098,570 |
|
UNAUDITED
NOTES TO PRO FORMA CONSOLIDATED FINANCIAL
STATEMENTS
|
|
(a)
|
To
record the cash proceeds from the sale of the Australian Assets (US$217.0
million) less the retirement of certain debt (US$150.8
million). The long-term retired debt consists of the Revolving
Credit Facility of US$16.9 million, the Term Loan, including a 10% early
payment penalty, of US$27.5 million and the expected repayment upon tender
of the 12¾% Senior Secured Notes, including a 6.375% early payment
penalty, of US$106.4 million. The holders of the 12¾% Senior
Secured Notes have indicated that they intend to tender for repayment all
of the 12¾% Senior Secured Notes pursuant to the terms of the Asset Sale
Offer but are under no legal obligation to tender in full or in
part.
|
|
(b)
|
To
record receivable for sale portion delayed pending ministry
approval.
|
|
(c)
|
To
record retirement of historical property costs for assets
sold.
|
|
(d)
|
To
record retirement of fixed assets not yet placed into
service.
|
|
(e)
|
To
expense unamortized debt cost related to retired long-term
debt.
|
|
(f)
|
To
record income tax provision related to
sale.
|
|
(g)
|
To
record estimated transaction costs of
sale.
|
|
(h)
|
To
record the retirement of the outstanding amount under the Revolving Credit
Facility of US$16.9 million, the Term Loan of US$25.0 million and the 12¾%
Senior Secured Notes, including debt discount, of US$99.6
million.
|
|
(i)
|
To
record retirement of future asset retirement obligation for the sale
assets.
|
|
(j)
|
To
record a gain on sale of assets assuming the sale had occurred on March
31, 2009 of US$138.5 million less the early prepayment penalties and
expensing of the unamortized debt deferred charges related to the retired
long-term debt of US$16.6 million.
|
|
(k)
|
To
eliminate interest expense, including expense for amortization of deferred
charges and debt discount, incurred during the three months ended March
31, 2009 related to certain long-term debt, which was retired due to the
sale.
|
|
(l)
|
To
eliminate interest expense, including expense for amortization of deferred
charges and debt discount, incurred during the year ended December 31,
2008 related to certain long-term debt, which was retired due to the
sale.
|
Exhibit
No.
|
Description of
Document
|
|
4.1
|
Term
Loan dated February 16, 2009 among Gastar Exploration USA, Inc., Gastar
Exploration Ltd., certain subsidiaries of Gastar Exploration Ltd., Wayzata
Investment Partners LLC, as Administrative Agent and the lenders party
thereto (incorporated herein by reference to Exhibit 4.2 to Gastar
Exploration Ltd.’s Current Report on Form 8-K filed on February 20, 2009
(File No. 001-32714)).
|
10.1
|
Waiver
under Credit Agreement Among Gastar Exploration USA, Inc., Gastar
Exploration Ltd., the Lenders Signatory Hereto and Wayzata Investment
Partners LLC, as Administrative Agent, effective March 13, 2009
(incorporated herein by reference to Exhibit 10.32 to Gastar Exploration
Ltd.’s Annual Report on Form 10-K for the fiscal year ended December 31,
2008. (File No. 001-32714)).
|
10.2
|
Sale
Agreement dated July 2, 2009, by and among Gastar Exploration USA, Inc.,
Gastar Exploration New South Wales, Inc., Santos QNT Pty Ltd and Santos
International Holdings Pty Ltd. (incorporated herein by reference to
Exhibit 10.1 to Gastar Exploration Ltd.’s Current Report on Form 8-K filed
on August 6, 2009 (File No.
001-32714)).
|
99.1
|
Press
release dated July 13, 2009.
|
GASTAR EXPLORATION LTD. | |||
Date: July
16, 2009
|
By:
|
/s/ J. RUSSELL PORTER | |
J. Russell Porter | |||
President and Chief Executive Officer | |||
Exhibit
No.
|
Description of
Document
|
|
4.1
|
Term
Loan dated February 16, 2009 among Gastar Exploration USA, Inc., Gastar
Exploration Ltd., certain subsidiaries of Gastar Exploration Ltd., Wayzata
Investment Partners LLC, as Administrative Agent and the lenders party
thereto (incorporated herein by reference to Exhibit 4.2 to Gastar
Exploration Ltd.’s Current Report on Form 8-K filed on February 20, 2009
(File No. 001-32714)).
|
10.1
|
Waiver
under Credit Agreement Among Gastar Exploration USA, Inc., Gastar
Exploration Ltd., the Lenders Signatory Hereto and Wayzata Investment
Partners LLC, as Administrative Agent, effective March 13, 2009
(incorporated herein by reference to Exhibit 10.32 to Gastar Exploration
Ltd.’s Annual Report on Form 10-K for the fiscal year ended December 31,
2008. (File No. 001-32714)).
|
10.2
|
Sale
Agreement dated July 2, 2009, by and among Gastar Exploration USA, Inc.,
Gastar Exploration New South Wales, Inc., Santos QNT Pty Ltd and Santos
International Holdings Pty Ltd. (incorporated herein by reference to
Exhibit 10.1 to Gastar Exploration Ltd.’s Current Report on Form 8-K filed
on August 6, 2009 (File No.
001-32714)).
|
99.1
|
Press
release dated July 13, 2009.
|