Delaware
|
1-12534
|
72-1133047
|
(State
or other jurisdiction
|
(Commission
File Number)
|
(I.R.S.
Employer
|
of
incorporation)
|
Identification
No.)
|
o
|
Written
communications pursuant to Rule 425 under the Securities Act (17
CFR
230.425)
|
|
|
o
|
Soliciting
material pursuant to Rule 14a-12 under the Exchange Act (17 CFR
240.14a-12)
|
|
|
o
|
Pre-commencement
communications pursuant to Rule 14d-2(b) under the Exchange Act
(17 CFR
240.14d-2(b))
|
|
|
o
|
Pre-commencement
communications pursuant to Rule 13e-4(c) under the Exchange Act
(17 CFR
240.13e-4(c))
|
(b)
|
Pro
forma financial information
|
|
The
unaudited pro forma condensed consolidated balance sheet as of
June 30,
2007 and the unaudited pro forma condensed consolidated income
statements
for the six months ended June 30, 2007 and the year ended December
31,
2006 that give effect to the disposition described therein begin
on page
F-1 of this report.
|
||
(d)
|
Exhibits
|
|
99.1
|
Press
release issued by Newfield Exploration Company on August 6,
2007.
|
NEWFIELD
EXPLORATION COMPANY
|
||
Date:
August 10, 2007
|
By:
|
/s/
TERRY W. RATHERT
|
Terry
W. Rathert
|
||
Senior
Vice President and Chief Financial
Officer
|
Exhibit
No.
|
Description
|
|
99.1
|
•
|
the
unaudited pro forma balance sheet is presented as if the Disposition
occurred on June 30, 2007;
|
•
|
the
unaudited pro forma income statements present our operations as
if the
Disposition had occurred on January 1, 2006;
and
|
•
|
the
unaudited pro forma estimates of proved reserves and unaudited
pro forma
standardized measure of discounted future net cash flows related
to proved
oil and gas reserves give effect to the Disposition as if it had
occurred
at December 31, 2006.
|
•
|
reductions
in general and administrative expense to reflect cost savings associated
with the reduction in our technical and administrative staff resulting
from the Disposition;
|
•
|
increases
in assumed interest income associated with the investment of the
proceeds
received from the Disposition;
and
|
•
|
adjustments
to historical business interruption insurance premium expense or
benefits
associated with our risk management policies related to our operations
in
the Gulf of Mexico.
|
|
|
June
30, 2007
|
|
||||||||||
|
|
Historical
Consolidated
|
|
Gulf
of Mexico
Disposition
Pro
Forma
Adjustments
|
|
|
|
Pro
Forma
|
|
||||
ASSETS
|
|
|
|
|
|
|
|
|
|
||||
Current
assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash
and cash equivalents
|
|
$
|
37
|
|
$
|
1,092
|
|
(a)
|
|
$
|
97
|
||
(932
|
)
|
(b)
|
|
|
|||||||||
(100
|
)
|
(c) |
|
|
|||||||||
Accounts
receivable
|
419
|
419
|
|||||||||||
Inventories
|
68
|
68
|
|||||||||||
Derivative
assets
|
127
|
127
|
|||||||||||
Other
current assets
|
90
|
90
|
|||||||||||
Total
current assets
|
741
|
60
|
801
|
||||||||||
Oil
and gas properties
|
10,419
|
(1,092
|
)
|
(a) |
|
|
9,112
|
||||||
(215
|
)
|
(d) |
|
|
|||||||||
Less
- accumulated depreciation, depletion and amortization
|
(3,607
|
)
|
(3,607
|
)
|
|||||||||
6,812
|
(1,307
|
)
|
5,505
|
||||||||||
Restricted
cash
|
—
|
100
|
(c) |
|
|
100
|
|||||||
Furniture,
fixtures and equipment, net
|
34
|
34
|
|||||||||||
Derivative
assets
|
10
|
10
|
|||||||||||
Other
assets
|
24
|
24
|
|||||||||||
Goodwill
|
62
|
62
|
|||||||||||
Total
assets
|
$
|
7,683
|
$
|
(1,147
|
)
|
$
|
6,536
|
||||||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
|||||||||||||
Current
liabilities:
|
|||||||||||||
Accounts
payable
|
$
|
104
|
$
|
—
|
$
|
104
|
|||||||
Current
debt
|
124
|
124
|
|||||||||||
Accrued
liabilities
|
618
|
42
|
(e) |
|
|
660
|
|||||||
Advances
from joint owners
|
40
|
40
|
|||||||||||
Asset
retirement obligation
|
35
|
(31
|
)
|
(d) |
|
|
4
|
||||||
Derivative
liabilities
|
101
|
101
|
|||||||||||
Deferred
taxes
|
10
|
10
|
|||||||||||
Total
current liabilities
|
1,032
|
11
|
1,043
|
||||||||||
Other
liabilities
|
31
|
31
|
|||||||||||
Derivative
liabilities
|
181
|
181
|
|||||||||||
Long-term
debt
|
1,979
|
(932
|
)
|
(b) |
|
|
1,047
|
||||||
Asset
retirement obligation
|
246
|
(184
|
)
|
(d) |
|
|
62
|
||||||
Deferred
taxes
|
1,060
|
(42
|
)
|
(e) |
|
|
1,018
|
||||||
Total
long-term liabilities
|
3,497
|
(1,158
|
)
|
2,339
|
|||||||||
Commitments
and contingencies
|
—
|
—
|
—
|
||||||||||
Stockholders’
equity:
|
|||||||||||||
Common
stock
|
1
|
1
|
|||||||||||
Additional
paid-in capital
|
1,231
|
1,231
|
|||||||||||
Treasury
stock
|
(32
|
)
|
(32
|
)
|
|||||||||
Accumulated
other comprehensive income (loss):
|
|||||||||||||
Foreign
currency translation adjustment
|
17
|
17
|
|||||||||||
Commodity
derivatives
|
(1
|
)
|
1
|
(f) |
|
|
—
|
||||||
Minimum
pension liability
|
(3
|
)
|
(3
|
)
|
|||||||||
Retained
earnings
|
1,941
|
(1
|
)
|
(f) |
|
|
1,940
|
||||||
Total
stockholders’ equity
|
3,154
|
—
|
3,154
|
||||||||||
Total
liabilities and stockholders’ equity
|
$
|
7,683
|
$
|
(1,147
|
)
|
$
|
6,536
|
Six
Months Ended June 30, 2007
|
||||||||||||||||
Historical
Consolidated
|
Less:
Gulf
of Mexico
Disposition
(g)
|
Pro
Forma
Adjustments
|
Pro
Forma
|
|||||||||||||
Oil
and gas revenues
|
$
|
968
|
$
|
342
|
$
|
—
|
(h)
|
|
$
|
626
|
||||||
Operating
expenses:
|
||||||||||||||||
Lease
operating
|
208
|
121
|
87
|
|||||||||||||
Production
and other taxes
|
38
|
1
|
37
|
|||||||||||||
Depreciation,
depletion and amortization
|
378
|
(140
|
)
|
(i)
|
|
238
|
||||||||||
Ceiling
test writedown
|
47
|
47
|
||||||||||||||
General
and administrative
|
72
|
72
|
||||||||||||||
Total
operating expenses
|
743
|
122
|
(140
|
)
|
481
|
|||||||||||
Income
from operations
|
225
|
220
|
140
|
145
|
||||||||||||
Other
income (expense):
|
||||||||||||||||
Interest
expense
|
(51
|
)
|
7
|
(b)
|
|
(44
|
)
|
|||||||||
Capitalized
interest
|
22
|
(2
|
)
|
(b)
|
|
20
|
||||||||||
Commodity
derivative
expense
|
(81
|
)
|
— | (h) |
(81
|
)
|
||||||||||
Other
|
2
|
2
|
||||||||||||||
(108
|
)
|
—
|
5
|
(103
|
)
|
|||||||||||
Income
before income taxes
|
117
|
220
|
145
|
42
|
||||||||||||
Income
tax provision
|
63
|
(26
|
)
|
(j)
|
|
37
|
||||||||||
Net
income
|
$
|
54
|
$
|
220
|
$
|
171
|
$
|
5
|
||||||||
Earnings
per share:
|
||||||||||||||||
Basic
|
$
|
0.42
|
$
|
0.04
|
||||||||||||
Diluted
|
$
|
0.41
|
$
|
0.04
|
||||||||||||
Weighted
average number of shares outstanding for
basic
earnings per share
|
127
|
127
|
||||||||||||||
Weighted
average number of shares outstanding for
diluted
earnings per share
|
130
|
130
|
Year
Ended December 31, 2006
|
||||||||||||||||
Historical
Consolidated
|
Less:
Gulf
of Mexico
Disposition
(g)
|
Pro
Forma
Adjustments
|
Pro
Forma
|
|||||||||||||
Oil
and gas revenues
|
$
|
1,673
|
$
|
619
|
$
|
7
|
(h)
|
$
|
1,061
|
|||||||
Operating
expenses:
|
||||||||||||||||
Lease
operating
|
277
|
150
|
127
|
|||||||||||||
Production
and other taxes
|
61
|
2
|
59
|
|||||||||||||
Depreciation,
depletion and amortization
|
624
|
(258
|
)
|
(i)
|
|
366
|
||||||||||
Ceiling
test writedown
|
6
|
6
|
||||||||||||||
General
and administrative
|
124
|
124
|
||||||||||||||
Other
|
(11
|
)
|
(11
|
)
|
||||||||||||
Total
operating expenses
|
1,081
|
152
|
(258
|
)
|
671
|
|||||||||||
Income
from operations
|
592
|
467
|
265
|
390
|
||||||||||||
Other
income (expense):
|
||||||||||||||||
Interest
expense
|
(87
|
)
|
—
|
(b)
|
|
(87
|
)
|
|||||||||
Capitalized
interest
|
44
|
(3
|
)
|
(b)
|
|
41
|
||||||||||
Commodity
derivative income (expense)
|
389
|
(7 | ) |
(h)
|
382
|
|||||||||||
Other
|
11
|
11
|
||||||||||||||
357
|
—
|
(10
|
)
|
347
|
||||||||||||
Income
before income taxes
|
949
|
467
|
255
|
737
|
||||||||||||
Income
tax provision
|
358
|
(74
|
)
|
(j)
|
|
284
|
||||||||||
Net
income
|
$
|
591
|
$
|
467
|
$
|
329
|
$
|
453
|
||||||||
Earnings
per share:
|
||||||||||||||||
Basic
|
$
|
4.67
|
$
|
3.58
|
||||||||||||
Diluted
|
$
|
4.58
|
$
|
3.51
|
||||||||||||
Weighted
average number of shares outstanding for
basic
earnings per share
|
127
|
127
|
||||||||||||||
Weighted
average number of shares outstanding for
diluted
earnings per share
|
129
|
129
|
(a)
|
Represents
cash proceeds of $1.1 billion less transaction costs of $8 million
related
to the Disposition.
|
(b)
|
Represents
adjustments resulting from the reduction in our debt outstanding
under our
credit arrangements using the proceeds from the Disposition.
Adjustments
to interest expense are associated with historical borrowings
outstanding
under our credit arrangements. Adjustments to capitalized interest
are
associated with historical amounts capitalized to the properties
included
in the Disposition.
|
(c)
|
We
structured the Disposition and our recent Rocky Mountain asset
acquisition
as a like-kind exchange under Section 1031 of the Internal Revenue
Code.
We elected to retain $100 million of the proceeds from the Disposition
in
the like-kind exchange structure for application to the purchase
price of
future acquisitions. Additional future acquisitions may be included
in the
like-kind exchange structure if they are consummated within the
time
period required under Section 1031. While the proceeds are retained
in
this structure, they are not available for other uses, including
to repay
outstanding borrowings under our credit arrangements. As a result,
they
are shown as restricted cash on our unaudited pro forma condensed
consolidated balance sheet included
herein.
|
(d)
|
Represents
adjustments to remove the asset retirement obligation associated
with the
properties included in the
Disposition.
|
(e)
|
Represents
the estimated current income taxes payable associated with the
sale and
the reversal of historical deferred taxes on the properties included
in
the Disposition which were calculated utilizing available net
operating
loss carryforwards, the benefit of the like-kind exchange under
Section
1031 and the 35% statutory U.S. federal income tax
rate.
|
(f)
|
Represents
$1.3 million of deferred losses (net of tax of $0.6 million)
in
accumulated other comprehensive income that will be reclassified
to
earnings due to the loss of hedge accounting on certain commodity
derivative contracts designated as hedges against a portion of
our Gulf of
Mexico production. This one time charge is based on the fair
value of our
derivative contracts as of June 30, 2007. The actual charge will
be based
on the fair value of these derivative contracts on August 6,
2007, when
the transaction was completed. The derivative contracts previously
associated with properties included in the Disposition will continue
to be
carried on our balance sheet at fair value with the changes in
fair value
reflected on a mark-to-market basis in our income statement.
For purposes
of the pro forma income statement presentation, we have not reflected
any
mark-to-market adjustments associated with the changes in fair
value of
the derivative contracts that will lose hedge accounting in conjunction
with the Disposition.
|
(g)
|
Represents
adjustments to remove historical revenues and operating expenses
associated with the properties included in the
Disposition.
|
(h)
|
Represents
adjustment to reclassify historical cash flow hedge settlement
amounts
associated with certain derivative contracts historically designated
as
hedges against a portion of our Gulf of Mexico production from
“Oil and
gas revenues” to “Commodity derivative income
(expense).”
|
(i)
|
Represents
adjustment to reflect the pro forma impact of the Disposition
on
depreciation, depletion and amortization expense. This adjustment
includes: (1) the reduction in DD&A reflecting the production volumes
attributable to the properties included in the Disposition; (2)
the
revision to our DD&A rate resulting from the application of the
proceeds from the Disposition to our full cost pool in accordance
with the
full cost method of accounting for oil and gas activities; and
(3) the
reduction in accretion expense related to the asset retirement
obligation
attributable to the properties included in the
Disposition.
|
(j)
|
Represents
adjustment to income tax expense on the historical revenues and
operating
expenses associated with the properties included in the Disposition
and
pro forma adjustments calculated using the 35% statutory U.S.
federal
income tax rate.
|
Historical
Consolidated
|
Less:
Gulf
of Mexico
Disposition
|
Pro
Forma
|
||||||||
Proved
developed and undeveloped:
|
||||||||||
Oil
and condensate (MMBbls)
|
114
|
14
|
100
|
|||||||
Natural
gas (Bcf)
|
1,586
|
223
|
1,363
|
|||||||
Total
proved reserves (Bcfe)
|
2,272
|
305
|
1,967
|
|||||||
Proved
developed:
|
||||||||||
Oil
and condensate (MMBbls)
|
65
|
12
|
53
|
|||||||
Natural
gas (Bcf)
|
1,094
|
200
|
894
|
|||||||
Total
proved developed reserves (Bcfe)
|
1,484
|
272
|
1,212
|
Historical
Consolidated
|
Less:
Gulf
of Mexico
Disposition
|
Pro
Forma
|
||||||||
(In
millions)
|
||||||||||
Future
cash inflows
|
$
|
14,375
|
$
|
2,083
|
$
|
12,292
|
||||
Less
related future:
|
||||||||||
Production
costs
|
(3,652
|
)
|
(582
|
)
|
(3,070
|
)
|
||||
Development
and abandonment costs
|
(1,862
|
)
|
(369
|
)
|
(1,493
|
)
|
||||
Future
net cash flows before income taxes
|
8,861
|
1,132
|
7,729
|
|||||||
Future
income tax expense
|
(2,578
|
)
|
(396
|
)
|
(2,182
|
)
|
||||
Future
net cash flows before 10% discount
|
6,283
|
736
|
5,547
|
|||||||
10%
annual discount for estimating timing of cash flows
|
(2,836
|
)
|
(117
|
)
|
(2,719
|
)
|
||||
Standardized
measure of discounted future net cash flows
|
$
|
3,447
|
$
|
619
|
$
|
2,828
|