crk-8k_20191113.htm

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

 

FORM 8-K

 

 

CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE

SECURITIES EXCHANGE ACT OF 1934

Date of Report (Date of Earliest Event Reported):  November 13, 2019

 

COMSTOCK RESOURCES, INC.

 

(Exact Name of Registrant as Specified in Charter)

 

 

STATE OF NEVADA

001-03262

94-1667468

(State or other
jurisdiction incorporation)

(Commission File Number)

(I.R.S. Employer
Identification Number)

5300 Town and Country Boulevard

Suite 500

Frisco, Texas 75034

(Address of principal executive offices)

(972) 668-8800

(Registrant's Telephone No.)

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

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))

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common Stock, par value $0.50 (per share)

CRK

New York Stock Exchange

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.


 

 

EXPLANATORY NOTE

 

Comstock Resources, Inc. (the “Company”) is filing this Form 8-K for the purpose of updating Item 9.01 (b) Pro Forma Financial Information related to its acquisition of Covey Park Energy on July 16, 2019.  

 

 

Item 9.01

Financial Statements and Exhibits

 

(b) Pro Forma Financial Information.

 

The pro forma financial information required by this item is filed as Exhibit 99.1 to this Form 8-K.

 

(d) Exhibits.

 

Exhibit 23.1

Consent of Independent Petroleum Engineers

Exhibit 23.2

Consent of KPMG, LLP

Exhibit 99.1

Pro Forma Consolidated Statements of Operations for the Year ended December 31, 2018 and for the nine months ended September 30, 2019.

 

 

 

 



 

 

SIGNATURES

 

 

Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned, hereunto duly authorized.

 

 

 

COMSTOCK RESOURCES, INC.

 

 

 

 

 

 

Dated: November 13, 2019

By:

/s/ ROLAND O. BURNS

 

 

Roland O. Burns

 

 

President and Chief Financial Officer

 

crk-ex231_6.htm

 

Exhibit 23.1

CONSENT OF INDEPENDENT PETROLEUM CONSULTANTS

 

We hereby consent to the incorporation by reference in the following Registration Statements:

(1)Registration Statement (Form S-3 No. 333-217453) of Comstock Resources, Inc.,(2)Registration Statement (Form S-8 No. 333-214945) pertaining to the Comstock Resources, Inc. 2009 Long-Term Incentive Plan,(3)Registration Statement (Form S-8 No. 033-88962) pertaining to the Comstock Resources, Inc. 401(k) Profit Sharing Plan,(4)Registration Statement (Form S-8 No. 333-207180) pertaining to the Comstock Resources, Inc. 2009 Long-Term Incentive Plan,(5)Registration Statement (Form S-8 No. 333-159332) pertaining to the Comstock Resources, Inc. 2009 Long-Term Incentive Plan,(6)Registration Statement (Form S-3 No. 333-228311) of Comstock Resources, Inc. shares,(7)Registration Statement (Form S-8) No. 333-231934) pertaining to the Comstock Resources, Inc. 2019 Long-Term Incentive Plan; and(8)Registration Statement (Form S-3 No. 333-232924) of Comstock Resources, Inc. shares;

of the reference of our firm and to the reserve estimates as of December 31, 2018 and our report thereon in the Annual Report on Form 10-K for the year ended December 31, 2018 of Comstock Resources, Inc. and subsidiaries, filed with the Securities and Exchange Commission on March 1, 2019.

 

/s/ Lee Keeling and Associates, Inc.

Tulsa, Oklahoma

November 13, 2019

 

 

crk-ex232_10.htm

Exhibit 23.2

CONSENT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

 

We consent to the incorporation by reference in the registration statements (File Nos. 333-232924, 333-217453 and 333-228311) on Form S-3 and the registration statements (File Nos 333-214945, 033-88962, 333-207180, 333-159332, and 333-231934) on Form S-8 of our report dated June 12, 2019, with respect to the consolidated balance sheets of Covey Park Energy LLC and subsidiaries as of December 31, 2018 and 2017, the related consolidated statements of operation, changes in equity, and cash flows for each of the years in the three-year period ended December 31, 2018, and the related notes, which report appears in the Form 8-K of Comstock Resources Inc. dated July 18, 2019.  

/s/ KPMG LLP

Denver, Colorado

November 13, 2019

 

crk-ex991_39.htm

 

Exhibit 99.1

COMSTOCK RESOURCES, INC.  

UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS

Introduction

Following are the unaudited pro forma combined statements of operations and accompanying notes for the nine months ended September 30, 2019 and for the year ended December 31, 2018, which have been prepared by the  management of Comstock Resources, Inc. (“Comstock” or the “Company”) and are derived from, and should be read in conjunction with, (a) the Company's audited consolidated financial statements as of and for the year ended December 31, 2018 included in the Company's Annual Report on Form 10-K; (b) the Company's unaudited consolidated financial statements as of and for the nine months ended September 30, 2019 included in the Company's Quarterly Report on Form 10-Q for the period then ended; and (c) the audited consolidated financial statements of Covey Park Energy LLC (“Covey Park”) for the year ended December 31, 2018 included in the Form 8-K dated July 18, 2019.  Certain of Covey Park's historical amounts have been reclassified to conform to the Company's financial statement presentation.  An unaudited pro forma balance sheet as of September 30, 2019 is not presented as the Covey Park acquisition is reflected in the Company's unaudited consolidated balance sheet as of September 30, 2019 presented in the Company’s Quarterly Report on Form 10-Q for the period then ended.  The unaudited pro forma combined statements of operations for the year ended December 31, 2018 and the nine months ended September 30, 2019 give effect to the acquisition of Covey Park as if the transaction had been completed on January 1, 2018.

On July 16, 2019, the Company completed its acquisition of Covey Park pursuant to a merger in which Covey Park was merged with and into the Company resulting with the Company being the surviving entity.  The unaudited pro forma combined financial information presented gives effect to the transactions executed as part of the Merger and the related financing transactions, including the issuance of additional shares of Comstock common stock, the issuance of preferred stock and additional borrowings under the Company’s amended and restated bank credit facility.

The pro forma financial statements have been prepared in accordance with SEC Article 11 of Regulation S-X.  In addition, the acquisition method of accounting was used per ASC 805, Business Combinations, with the Company treated as the acquirer.  Certain information to finalize the purchase price is not yet available, including the final tax return of Covey Park. The Company expects to finalize the purchase price allocation within the next 12 month period following the acquisition date, during which the net assets and liabilities acquired may be revised as appropriate.  Accordingly, the pro forma adjustments are preliminary and being provided solely for the purpose of providing pro forma financial statements, and are subject to revision based on a final determination of fair value as of the date of acquisition.  Differences between these preliminary estimates and the final acquisition accounting may have a material impact on the accompanying pro forma financial statements and the combined company's future results of operations and financial position.

The pro forma financial statements do not purport to represent the financial position or results of operations of Comstock which would have occurred had the Merger been consummated on the dates indicated or the Company's financial position or results of operations for any future date or period.  The pro forma statements of operations are not necessarily indicative of the Company's operations going forward.

 

 

1

 


 

COMSTOCK RESOURCES, INC. AND SUBSIDIARIES

PRO FORMA COMBINED STATEMENT OF OPERATIONS

(Unaudited)

FOR THE YEAR ENDED DECEMBER 31, 2018

(In thousands, except per share data)

 

 

 

Predecessor Comstock

 

 

Jones Adjustments

 

 

Successor Comstock

 

 

Combined Comstock

 

 

Covey Park

 

 

Adjustments

 

As Adjusted

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas sales

 

$

147,897

 

 

$

11,087

  (a)

$

144,236

 

 

$

303,220

 

 

$

614,574

 

 

$

10,139

  (e)

$

927,933

 

Oil sales

 

 

18,733

 

 

 

140,166

  (a)

 

79,385

 

 

 

238,284

 

 

 

2,350

 

 

 

18

  (e)

 

240,652

 

Total oil and gas sales

 

 

166,630

 

 

 

151,253

 

 

223,621

 

 

 

541,504

 

 

 

616,924

 

 

 

10,157

 

 

1,168,585

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production taxes

 

 

3,659

 

 

 

14,327

  (a)

 

11,155

 

 

 

29,141

 

 

 

10,554

 

 

 

552

  (e)

 

40,247

 

Gathering and transportation

 

 

11,841

 

 

 

 

 

 

10,511

 

 

 

22,352

 

 

 

69,871

 

 

 

2,864

  (e)

 

95,087

 

Lease operating

 

 

21,139

 

 

 

14,936

  (a)

 

20,736

 

 

 

56,811

 

 

 

56,495

 

 

 

269

  (e)

 

113,575

 

Exploration

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,537

 

 

 

 

 

6,537

 

Depreciation, depletion and amortization

 

 

68,032

 

 

 

46,382

  (a)

 

53,944

 

 

 

168,358

 

 

 

202,615

 

 

 

753

  (e)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(38,486

) (f)

 

333,240

 

General and administrative

 

 

15,382

 

 

 

 

 

 

11,399

 

 

 

26,781

 

 

 

33,906

 

 

 

 

 

60,687

 

Loss (gain) on sale of oil and gas properties

 

 

35,438

 

 

 

 

 

 

(155

)

 

 

35,283

 

 

 

 

 

 

 

 

35,283

 

Total operating expenses

 

 

155,491

 

 

 

75,645

 

 

 

107,590

 

 

 

338,726

 

 

 

379,978

 

 

 

(34,048

)

 

684,656

 

Operating income

 

 

11,139

 

 

 

75,608

 

 

 

116,031

 

 

 

202,778

 

 

 

236,946

 

 

 

44,205

 

 

483,929

 

Other income (expenses):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain (loss) from derivative financial instruments

 

 

881

 

 

 

 

 

 

10,465

 

 

 

11,346

 

 

 

(56,688

)

 

 

 

 

(45,342

)

Other income

 

 

677

 

 

 

 

 

 

173

 

 

 

850

 

 

 

332

 

 

 

 

 

1,182

 

Transaction costs

 

 

(3,183

)

 

 

3,183

  (b)

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

 

(101,203

)

 

 

35,611

  (b)

 

(43,603

)

 

 

(109,195

)

 

 

(60,968

)

 

 

(422

) (e)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(42,936

) (h)

 

(213,521

)

Total other income (expenses)

 

 

(102,828

)

 

 

38,794

 

 

 

(32,965

)

 

 

(96,999

)

 

 

(117,324

)

 

 

(43,358

)

 

(257,681

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income (loss) before income taxes

 

 

(91,689

)

 

 

114,402

 

 

83,066

 

 

 

105,779

 

 

 

119,622

 

 

 

847

 

 

226,248

 

Provision for income taxes

 

 

(1,065

)

 

 

(5,813

) (c)

 

(18,944

)

 

 

(25,822

)

 

 

(122

)

 

 

(29,272

) (i)

 

(55,216

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss)

 

 

(92,754

)

 

 

108,589

 

 

 

64,122

 

 

 

79,957

 

 

 

119,500

 

 

 

(28,425

)

 

171,032

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred dividends and accretion on Series A Preferred Units

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(34,192

)

 

 

34,192

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(38,500

) (h)

 

(38,500

)

Net income (loss) available to member equity / common stockholders

 

$

(92,754

)

 

$

108,589

 

 

$

64,122

 

 

$

79,957

 

 

$

85,308

 

 

$

(32,733

) (j)

$

132,532

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income (loss) per common share—

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(6.08

)

 

 

 

 

 

$

0.61

 

 

$

0.76

 

 

 

 

 

 

 

 

 

$

0.72

 

Diluted

 

$

(6.08

)

 

 

 

 

 

$

0.61

 

 

$

0.76

 

 

 

 

 

 

 

 

 

$

0.61

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common shares outstanding—

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

15,262

 

 

 

88,571

  (d)

 

105,453

 

 

 

105,453

 

 

 

 

 

 

 

78,833

  (j)

 

184,286

 

Diluted

 

 

15,262

 

 

 

88,571

  (d)

 

105,459

 

 

 

105,459

 

 

 

 

 

 

 

184,708

  (j)

 

280,542

 

 

See accompanying notes to unaudited pro forma

combined financial statements.  

 

2

 


 

COMSTOCK RESOURCES, INC. AND SUBSIDIARIES

PRO FORMA COMBINED STATEMENT OF OPERATIONS

(Unaudited)

 

(In thousands, except per share data)

 

 

 

Nine Months Ended

September 30, 2019

 

 

January 1

through

July 15, 2019

 

 

 

 

 

Nine Months
Ended
September 30, 2019
As Adjusted

 

 

 

Comstock

 

 

Covey Park

 

 

Pro Forma Adjustments

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Natural gas sales

 

$

375,589

 

 

$

373,931

 

 

$

3,437

  (e)

$

752,957

 

Oil sales

 

 

103,852

 

 

 

1,230

 

 

 

3

  (e)

 

105,085

 

Total oil and gas sales

 

 

479,441

 

 

 

375,161

 

 

 

3,440

 

 

858,042

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Production taxes

 

 

18,732

 

 

 

8,648

 

 

 

219

  (e)

 

27,599

 

Gathering and transportation

 

 

41,346

 

 

 

40,826

 

 

 

1,002

  (e)

 

83,174

 

Lease operating

 

 

58,448

 

 

 

36,901

 

 

 

142

  (e)

 

95,491

 

Exploration

 

 

241

 

 

 

6,340

 

 

 

 

 

6,581

 

Depreciation, depletion and amortization

 

 

164,684

 

 

 

159,944

 

 

 

448

  (e)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(54,080

) (f)

 

 

270,996

 

General and administrative

 

 

22,760

 

 

 

15,811

 

 

 

(219

) (e)

 

 

38,352

 

Loss on sale of oil and gas properties

 

 

25

 

 

 

 

 

 

 

 

 

25

 

Total operating expenses

 

 

306,236

 

 

 

268,470

 

 

 

(52,488

)

 

 

522,218

 

Operating income (loss)

 

 

173,205

 

 

 

106,691

 

 

 

55,928

 

 

 

335,824

 

Other income (expenses):

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gain from derivative financial instruments

 

 

31,945

 

 

 

66,683

 

 

 

 

 

 

98,628

 

Other income

 

 

340

 

 

 

(57

)

 

 

 

 

 

 

283

 

Transaction costs

 

 

(41,100

)

 

 

(11,148

)

 

 

52,248

  (g)

 

 

 

Interest expense

 

 

(107,434

)

 

 

(39,588

)

 

 

(282

) (e)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(19,385

) (h)

 

(166,689

)

Total other income (expenses)

 

 

(116,249

)

 

 

15,890

 

 

 

32,581

 

 

(67,778

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income before income taxes

 

 

56,956

 

 

 

122,581

 

 

 

88,509

 

 

 

268,046

 

Provision for income taxes

 

 

(15,183

)

 

 

(38

)

 

 

(51,487

) (i)

 

(66,708

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income

 

 

41,773

 

 

 

122,543

 

 

 

37,022

 

 

 

201,338

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Preferred dividends and accretion on Redeemable Noncontrolling Interest

 

 

(8,128

)

 

 

(10,793

)

 

 

10,793

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

(20,747

) (h)

 

 

(28,875

)

Net income (loss) available to common stockholders / member equity

 

$

33,645

 

 

$

111,750

 

 

$

27,068

  (j)

$

172,463

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income per share—

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.26

 

 

 

 

 

 

 

 

 

 

$

0.93

 

Fully Diluted

 

$

0.26

 

 

 

 

 

 

 

 

 

 

$

0.72

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average common and common stock equivalent shares outstanding—

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

127,709

 

 

 

 

 

 

 

56,598

  (j)

 

184,307

 

Fully Diluted

 

 

127,709

 

 

 

 

 

 

 

96,250

  (j)

 

280,557

 

 

 

 

See accompanying notes to unaudited pro forma

combined financial statements

 

3

 


 

COMSTOCK RESOURCES, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS

(1) Introduction and Basis of Presentation

On July 16, 2019, the Company completed the acquisition of Covey Park. The Company, as the accounting acquirer, recorded the transaction as the acquisition of Covey Park. Covey Park's historical capital account, which was inclusive of retained earnings, was recognized at the fair value of its assets and liabilities as of the closing date.

Transaction-related costs (i.e., advisory, legal, accounting, valuation, other professional or consulting fees) and certain transaction related restructuring charges are accounted for as expenses in the periods in which the costs were incurred and the services received. These non-recurring costs are excluded in the accompanying pro forma unaudited combined financial statements. Costs incurred associated with the issuance of common stock and preferred stock were accounted for as a reduction of additional paid in capital.

On August 14, 2018, Arkoma Drilling L.P. and Willison Drilling L.P. (collectively, the "Jones Partnerships") contributed certain oil and gas properties in North Dakota and Montana (the "Bakken Shale Properties") in exchange for 88,571,429 newly issued shares of Common Stock representing approximately 84% of the Company's outstanding common stock (the "Jones Contribution").  The Jones Partnerships owned and controlled by Dallas businessman Jerry Jones and his children (collectively, the "Jones Group").

The Company assessed the Bakken Shale Properties to determine whether they met the definition of a business under US generally accepted accounting principles, determining that they did not meet the definition of a business. As a result, the Jones Contribution was not accounted for as a business combination. Upon the issuance of the shares of Comstock Common Stock, the Jones Group obtained control over Comstock through their ownership of the Jones Partnerships. Through the Jones Partnerships, the Jones Group owns a majority of the voting common stock as well as the ability to control the composition of the majority of the Board of Comstock.  As a result of the change of control that occurred upon the issuance of the common stock, the Jones Group controls Comstock and, thereby, continues to control the Bakken Shale Properties. Accordingly, the basis of the Bakken Shale Properties recognized by Comstock is the historical basis of the Jones Group. The change in control of Comstock results in a new basis for Comstock as the Company has elected to apply pushdown accounting pursuant to ASC 805, Business Combinations. The new basis is pushed down to Comstock for financial reporting purposes, resulting in Comstock's assets, liabilities and equity accounts being recognized at fair value upon the closing of the Jones Contribution.

References to "Successor" or "Successor Company" relate to the financial position and results of operations of the Company subsequent to August 13, 2018. Reference to "Predecessor" or "Predecessor Company" relate to the results of operations of the Company prior to August 14, 2018. The Consolidated Statement of Operations for the year ended December 31, 2018 is presented on a combined basis to include the operating results of the Predecessor, the results of the Bakken Shale Properties for the period January 1, 2018 through August 13, 2018, pro forma adjustments related to the Jones Contribution, and the operating results of the Successor which when combined represent the pro forma presentation full year of combined results for the Company. The results of Covey Park and the pro forma adjustments related to the transactions pursuant to the Merger are further included in arriving at the fully combined pro forma statement of operations results for the year ended December 31, 2018.

Certain reclassifications have been made to conform the presentation of Covey Park's results with the historical financial statement classifications of the Company.

 

Covey Park was organized as a limited liability company and treated as a flow-through entity for federal and state income tax purposes other than in Texas, where Covey Park has provided for the Texas margin tax which is an entity-level tax. As a result, the net taxable income of the Covey Park operating results and any related tax credits were passed through to its members and were included in their tax returns even though such net taxable income or tax credits may not have actually been distributed. Accordingly, no federal tax provision was recorded in the financial statements of Covey Park.

These unaudited pro forma combined financial statements have been prepared recognizing that Covey Park merged into the Company on July 16, 2019 in exchange for cash and common stock and preferred stock of the

4

 


 

Company. The Company is a corporation, which is treated as a taxable C corporation and thus is subject to federal and state income taxes. Accordingly, a pro forma income tax provision has been disclosed as if Covey Park was organized as a taxable corporation for the most recent period presented. For Covey Park, pro forma tax expense was computed using a 24.4% blended corporate level federal and state tax rate. If Covey Park had effected a change in tax status on September 30, 2019, no adjustment would have been recognized related to the tax basis of its long-lived assets being different from its book basis in those assets due to the amount of cash and other property treated as proceeds, or boot, in the transaction.

(2) Pro Forma Adjustments

Adjustments to the unaudited pro forma combined financial statements are as follows:

The accompanying unaudited pro forma statements of operations for the year ended December 31, 2018 reflect the following adjustments for the Comstock combined results:

 

(a)

To record revenues and operating costs, including depletion, depreciation, and amortization expense for the Bakken Shale Properties for the period January 1, 2018 through August 13, 2018. These properties were owned by the Jones Partnerships prior to their contribution to the Company on August 14, 2018 in exchange for 88,571,429 newly issued shares of Common Stock.

 

(b)

Reflects reversal of transaction costs incurred during the Predecessor period and recognition of the change in interest expense for the Predecessor period due to the debt refinancing that occurred as a part of the Jones Contribution.

 

(c)

To record income taxes for the combined operations of Comstock and the Bakken Shale Properties during the Predecessor period.

 

 

(d)

To adjust basic and diluted shares outstanding to give effect to the share issuance pursuant to the Jones Contribution.

The accompanying unaudited pro forma statements of operations for the year ended December 31, 2018 and for the nine months ended September 30, 2019 reflect the following adjustments:

 

(e)

To record revenues, operating costs including depletion, depreciation, and amortization expense, and interest expense for the oil and gas properties acquired by Covey Park in its Thunderbird acquisition that closed on March 5, 2019. The production volumes added through this pro forma adjustment were 1,023 MMcf and 2,883 MMcf of natural gas for the three months ended March 31, 2019 and the year ended December 31, 2018, respectively.

 

(f)

Reflects the elimination of Covey Park's historical depreciation, depletion and amortization ("DD&A") expense offset by the impact of DD&A expense calculated using Comstock's depletion rate as adjusted for the Merger, which was calculated in accordance with the successful efforts method of accounting.

 

(g)

Reflects reversal of transaction costs incurred related to the Covey Park acquisition.

 

(h)

Reflects the change in interest expense and dividends on preferred stock associated with the Merger.

 

(i)

To record income taxes for the combined operations of Comstock and Covey Park.

 

(j)

To adjust basic and diluted shares outstanding to give effect to the share issuance pursuant to the Merger. Diluted shares include the dilutive effect of the convertible preferred stock using the if-converted method.

(3) Pro Forma Oil and Natural Gas Information

The following combined reserve information is not necessarily indicative of the results that might have occurred had the Merger taken place on January 1, 2018 and is not intended to be a projection of future results. Future results may vary significantly from the results reflected because of various factors.

5

 


 

Presentation of the changes in quantities of oil and natural gas reserves, and the standardized measure of oil and gas reserves include the results of the Predecessor period January 1, 2018 through August 13, 2018 separate from the results of the Successor period August 14, 2018 through December 31, 2018. The Successor period includes the reserves of the Bakken Shale Properties as if they had been contributed to the Company on August 14, 2018. Where presented, the Comstock combined results reflect changes in reserves and the standardized measure of oil and gas reserves for the period January 1, 2018 through December 31, 2018 for combined Predecessor and Successor periods. Pro Forma Combined reserves and changes in the standardized measure of oil and gas reserves include the Comstock Combined reserves and the reserves of Covey Park for the period January 1, 2018 through December 31, 2018.

 

The following unaudited pro forma oil and natural gas reserve information reflects how the oil and natural gas reserves and the standardized measure information of the combined entities may have appeared had the Merger closed as of January 1, 2018, including the impact of Covey Park's Thunderbird transaction in 2019:

 

 

Crude Oil—MBbls

 

 

Comstock
Predecessor(1)

 

 

 

Comstock
Successor(2)

 

Comstock
Combined

 

Covey
Park(3)

 

Pro
Forma
Combined

 

Proved Reserves:

 

 

 

 

 

 

 

Beginning of period/year

7,552

 

 

6,050

7,552

253

7,805

Bakken Shale Property Contribution

—  

 

 

22,944

22,944

—  

22,944

Revisions of previous estimates

4

 

 

5

9

(6)

3

Extensions and discoveries

5,651

 

 

—  

5,651

3

5,654

Sale of mineral in place

(6,870)

 

 

(4,002)

(10,872)

—  

(10,872)

Production

(287)

 

 

(1,385)

(1,672)

(37)

(1,709)

 

 

 

 

 

 

 

 

End of year

6,050

 

 

23,612

23,612

213

23,825

 

 

 

 

 

 

 

 

Proved Developed Reserves:

 

 

 

 

 

 

 

Beginning of year

7,552

 

 

6,050

7,552

253

7,805

 

 

 

 

 

 

 

 

End of year

403

 

 

21,466

21,466

213

21,679

 

 

 

 

 

 

 

 

Proved Undeveloped Reserves:

 

 

 

 

 

 

 

Beginning of year

—  

 

 

—  

—  

—  

—  

 

 

 

 

 

 

 

 

End of year

5,647

 

 

2,146

2,146

—  

2,146

 

 

 

 

 

 

 

 

 

(1)

Period January 1, 2018 through August 13, 2018.

(2)

Period beginning August 14, 2018 through December 31, 2018.

(3)

Includes reserves acquired during the three months ended March 31, 2019 as part of the Thunderbird acquisition which are attributable to wells owned as of December 31, 2018.


6

 


 

COMSTOCK RESOURCES, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS

 

 

 

Natural Gas—MMcf

 

 

 

 

 

 

 

 

 

 

Comstock
Predecessor(1)

 

 

 

Comstock
(Successor)(2)

 

Comstock
Combined

 

Covey
Park(3)

 

Pro Forma
Combined

 

Proved Reserves:

 

 

 

 

 

 

 

Beginning of period/year

1,116,956

 

 

2,195,273

1,116,956

3,613,025

4,729,981

Bakken Shale Property Contribution

—  

 

 

51,228

51,228

—  

51,228

Revisions of previous estimates

17,778

 

 

23,949

41,727

(1,068,527)

(1,026,800)

Extensions and discoveries

950,032

 

 

30,126

980,158

545,295

1,525,453

Acquisitions of minerals in place

220,088

 

 

33,612

253,700

52,723

306,423

Sale of mineral in place

(54,341)

 

 

(6,399)

(60,740)

—  

(60,740)

Production

(55,240)

 

 

(45,031)

(100,271)

(203,902)

(304,173)

 

 

 

 

 

 

 

 

End of year

2,195,273

 

 

2,282,758

2,282,758

2,938,614

5,221,372

 

 

 

 

 

 

 

 

Proved Developed Reserves:

 

 

 

 

 

 

 

Beginning of year

436,114

 

 

550,198

436,114

887,418

1,323,532

 

 

 

 

 

 

 

 

End of year

500,031

 

 

583,107

583,107

1,038,387

1,621,494

 

 

 

 

 

 

 

 

Proved Undeveloped Reserves:

 

 

 

 

 

 

 

Beginning of year

680,842

 

 

1,645,075

680,842

2,725,607

3,406,449

 

 

 

 

 

 

 

 

End of year

1,695,242

 

 

1,699,651

1,699,651

1,900,227

3,599,878

 

 

 

 

 

 

 

 

 

(1)

Period January 1, 2018 through August 13, 2018.

(2)

Period beginning August 14, 2018 through December 31, 2018.

(3)

Includes reserves acquired during the three months ended March 31, 2019 as part of the Thunderbird acquisition which are attributable to wells owned as of December 31, 2018.

 

 

As of December 31, 2018

 

 

Comstock
(Successor)

 

Covey
Park(1)

 

Pro Forma
Adjustments

 

Pro Forma
Combined

 

 

(in thousands)

Cash Flows Relating to Proved Reserves:

 

 

 

 

Future Cash Flows

$8,054,092

$8,630,663

$—  

$16,684,755

Future Costs:

 

 

  —  

 

Production

(2,160,912)

(2,426,446)

  —  

(4,587,358)

Development and Abandonment

(1,800,335)

(1,876,396)

  —  

(3,676,731)

Future Income Taxes

(622,241)

(11,135)

(897,707)(2)

(1,531,083)

 

 

 

 

 

Future Net Cash Flows

  3,470,604

  4,316,686

(897,707)

  6,889,583

10% Discount Factor

(1,996,764)

(1,965,481)

418,507(2)

(3,543,738)

 

 

 

 

 

Standardized Measure of Discounted Future Net Cash Flows

$1,473,840

$2,351,205

$(479,200)(2)

$3,345,845

 

 

 

 

 

 

(1)

Includes reserves acquired during the three months ended March 31, 2019 as part of the Thunderbird acquisition which are attributable to wells owned as of December 31, 2018.

(2)

Adjustment for the assumed impact of the Merger including the adjustment of Covey Park's cash flows to reflect its operations as being subject to corporate federal and state income taxes.


7

 


 

COMSTOCK RESOURCES, INC. AND SUBSIDIARIES

NOTES TO UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS

 

 

 

Comstock
Predecessor(1)

 

 

 

Comstock
(Successor)(2)

 

Comstock
Combined

 

Covey
Park(3)

 

Pro Forma
Adjustments

 

Pro Forma
Combined

 

 

(in thousands)

Standardized Measure, Beginning of Period/Year

$881,544

 

 

$877,987

$881,544

$2,329,568

$—  

$3,211,112

Bakken Shale Property Contribution

  —  

 

 

  439,396

  439,396

  —  

  —  

  439,396

Net change in sales price, net of production costs

(61,662)

 

 

  223,731

  162,069

  188,231

  —  

  350,300

Development costs incurred during the year which were previously estimated

  86,086

 

 

  112,073

  198,159

  158,974

  —  

  357,133

Revisions of quantity estimates

  19,815

 

 

  27,090

  46,905

(518,135)

  —  

(471,230)

Accretion of discount

  53,413

 

 

  55,692

  109,105

  233,682

  —  

  342,787

Changes in future development and abandonment costs

(27,489)

 

 

  23,139

(4,350)

(62,334)

  —  

(66,684)

Changes in timing and other

(17,723)

 

 

  9,434

(8,289)

  85,084

  —  

  76,795

Extensions and discoveries

  167,986

 

 

  15,263

  183,249

  366,101

  —  

  549,350

Acquisitions of minerals in place

  72,738

 

 

  54,143

  126,881

  48,488

  —  

  175,369

Sales of minerals in place

(124,083)

 

 

(42,870)

(166,953)

  —  

  —  

(166,953)

Sales, net of production costs

(129,991)

 

 

(181,218)

(311,209)

(480,004)

  —  

(791,213)

Net changes in income taxes

(42,647)

 

 

(140,020)

(182,667)

  1,550

(479,200)(4)

(660,317)

 

 

 

 

 

 

 

 

 

Standardized Measure, End of Period/Year

$877,987

 

 

$1,473,840

$1,473,840

$2,351,205

$(479,200)(4)

$3,345,845

 

 

 

 

 

 

 

 

 

 

(1)

Period January 1, 2018 through August 13, 2018.

(2)

Period beginning August 14, 2018 through December 31, 2018.

(3)

Period January 1, 2018 through December 31, 2018 and also including reserves acquired during the three months ended March 31, 2019 as part of the Thunderbird acquisition which are attributable to wells owned as of December 31, 2018.

(4)

Adjustment for the assumed impact of the Merger including the adjustment of Covey Park's cash flows to reflect its operations as being subject to corporate federal and state income taxes.

 

 

8