EX-99.4 37 d616149dex994.htm EX-99.4 EX-99.4

Exhibit 99.4

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

FOR ROAN RESOURCES, INC. AS OF JUNE 30, 2018, FOR THE SIX MONTHS ENDED JUNE 30, 2018

AND FOR THE YEAR ENDED DECEMBER 31, 2017

INDEX

 

Financial Information

   Page
Number
 

Unaudited Pro Forma Condensed Combined Financial Information

     2  

Unaudited Pro Forma Condensed Combined Balance Sheet as of June 30, 2018

     3  

Unaudited Pro Forma Condensed Combined Statement of Operations for the six months ended June 30, 2018

     4  

Unaudited Pro Forma Condensed Combined Statement of Operations for the year ended December 31, 2017

     5  

Notes to Unaudited Pro Forma Condensed Combined Financial Statements

     6  


ROAN RESOURCES, INC

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

On August 31, 2017, Roan Resources LLC (“Roan LLC”) executed a contribution agreement (the “Contribution Agreement”) by and among the Roan LLC, Citizen Energy II, LLC (“Citizen”), Linn Energy Holdings, LLC (“LEH”) and Linn Operating, LLC (“LOI”, and together with LEH, “Linn”) pursuant to which, among other things, Citizen agreed to contribute oil and natural gas properties in the Merge, SCOOP and STACK plays within the Anadarko Basin to Roan LLC (collectively the “Contribution”). In exchange for their contributions, Citizen received a 50% equity interest in Roan LLC.

On August 31, 2017, Roan LLC purchased oil and natural gas properties located in Central Oklahoma (“Acquired Properties”) from Linn for $1.3 billion, subject to certain purchase price and post-closing adjustments (the “Acquisition”). The assets consist primarily of proved and unproved oil and natural gas properties located in the Merge, SCOOP, and STACK plays within the Anadarko Basin. The consideration for the Acquisition was 1.5 billion of Roan LLC’s equity units, or 50% of Roan LLC’s equity.

On September 24, 2018, a series of transactions were executed that resulted in Linn and Citizen contributing their equity interest in Roan LLC to two new subsidiaries that are wholly owned by Roan Resources, Inc. (“Roan Inc”) in exchange for equity interest in Roan Inc (the “Reorganization”). Following the Reorganization, Roan Inc became the successor of Linn in accordance with Rule 15d-5 of the Securities Exchange Act of 1934.

The accompanying unaudited pro forma condensed combined balance sheet as of June 30, 2018 was based on the unaudited balance sheet of Roan LLC as of June 30, 2018 and includes pro forma adjustments to give effect to the Reorganization as if it had occurred on June 30, 2018.

The unaudited pro forma condensed combined statements of operations for the year ended December 31, 2017 and the six months ended June 30, 2018 were based on the audited statement of operations of Roan LLC for the year ended December 31, 2017 and the unaudited statement of operations of Roan LLC for the six months ended June 30, 2018, respectively, and include pro forma adjustments to give effect to the Acquisition and the Reorganization as if they had occurred on January 1, 2017.

These unaudited pro forma condensed combined financial statements are provided for illustrative purposes only and are not indicative of the results that actually would have occurred had the transactions been in effect on the dates or for the periods indicated, or of results that may occur in the future. These unaudited pro forma condensed combined financial statements should be read in conjunction with Roan LLC’s historical financial statements and the audited statements of revenues and direct operating expenses for the Acquired Properties filed as exhibits to this report.

 

2


Roan Resources, Inc.

Unaudited Pro Forma Condensed Combined Balance Sheet

June 30, 2018

 

     Roan LLC
Historical
    Reorganization
Adjustments
    Roan Inc Pro
Forma
Combined
 
     (in thousands)  

ASSETS

      

Current assets

      

Cash and cash equivalents

   $ 24,376     $ —       $ 24,376  

Accounts receivable

      

Oil, natural gas and natural gas liquid sales

     21,347       —         21,347  

Oil, natural gas and natural gas liquid sales - Affiliates

     8,136       —         8,136  

Joint interest owners

     84,336       —         84,336  

Affiliates

     31,728       —         31,728  

Prepaid drilling advances

     37,019       —         37,019  

Derivative contracts

     281       —         281  

Other current assets

     6,190       —         6,190  
  

 

 

   

 

 

   

 

 

 

Total current assets

     213,413       —         213,413  

Long-term assets

      

Oil and natural gas properties, successful efforts method

     2,187,486       —         2,187,486  

Accumulated depreciation, depletion, amortization and impairment

     (137,564     —         (137,564
  

 

 

   

 

 

   

 

 

 

Oil and natural gas properties, net

     2,049,922       —         2,049,922  

Other property and equipment, net

     3,150       —         3,150  

Deferred financing costs

     3,326       —         3,326  
  

 

 

   

 

 

   

 

 

 

Total assets

   $ 2,269,811     $ —       $ 2,269,811  
  

 

 

   

 

 

   

 

 

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

      

Current liabilities

      

Accounts payable and accrued liabilities

   $ 122,278     $ —       $ 122,278  

Accounts payable and accrued liabilities - Affiliates

     26,256       —         26,256  

Revenue payable

     74,128       —         74,128  

Drilling advances

     47,605       —         47,605  

Asset retirement obligations

     416       —         416  

Derivative contracts

     49,424       —         49,424  
  

 

 

   

 

 

   

 

 

 

Total current liabilities

     320,107       —         320,107  

Noncurrent liabilities

      

Long-term debt

     284,639       —         284,639  

Deferred taxes

     —         306,304   (a)      297,591  

Asset retirement obligations

     12,158       —         12,158  

Derivative contracts

     10,664       —         10,664  

Other

     117       —         117  
  

 

 

   

 

 

   

 

 

 

Total liabilities

     627,685       306,304       925,276  

Commitments and contingencies

      

Total stockholders’ equity

     1,642,126       (306,304 ) (a)      1,344,535  
  

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

   $ 2,269,811     $ —       $ 2,269,811  
  

 

 

   

 

 

   

 

 

 

 

3


Roan Resources, Inc.

Unaudited Pro Forma Condensed Combined Statement of Operations

Six Months Ending June 30, 2018

 

     Roan LLC
Historical
    Reorganization
Adjustments
    Roan Inc
Pro Forma
Combined
 
     (in thousands, except earnings per share data)  

Revenues

      

Oil sales

   $ 122,369     $ —       $ 122,369  

Natural gas sales

     21,458       —         21,458  

Natural gas sales - Affiliates

     9,439       —         9,439  

Natural gas liquids sales

     25,144       —         25,144  

Natural gas liquids sales - Affiliates

     13,127       —         13,127  

Loss on derivative contracts

     (64,216     —         (64,216
  

 

 

   

 

 

   

 

 

 

Total revenues

     127,321       —         127,321  

Operating expenses

      

Production expenses

     15,374       —         15,374  

Production taxes

     4,682       —         4,682  

Exploration expenses

     18,483       —         18,483  

Depreciation, depletion and amortization

     46,466       —         46,466  

General and administrative

     27,106       —         27,106  
  

 

 

   

 

 

   

 

 

 

Total operating expenses

     112,111       —         112,111  
  

 

 

   

 

 

   

 

 

 

Total operating income

     15,210       —         15,210  

Other income (expense)

      

Interest expense

     (2,886     —         (2,886
  

 

 

   

 

 

   

 

 

 

Income before income taxes

     12,324       —         12,324  

Income tax expense

     —         3,172   (b)      3,172  
  

 

 

   

 

 

   

 

 

 

Net income

   $ 12,324     $ (3,172   $ 9,152  
  

 

 

   

 

 

   

 

 

 

Earnings per share:

      

Basic

   $ 0.00       $ 0.06  
  

 

 

     

 

 

 

Diluted

   $ 0.00       $ 0.06  
  

 

 

     

 

 

 

Weighted average number of shares outstanding:

      

Basic

     3,026,163       (2,873,623 ) (c)      152,540  
  

 

 

   

 

 

   

 

 

 

Diluted

     3,026,163       (2,873,623 ) (c)      152,540  
  

 

 

   

 

 

   

 

 

 

 

4


Roan Resources, Inc.

Unaudited Pro Forma Condensed Combined Statement of Operations

Year Ending December 31, 2017

 

     Roan LLC
Historical
    Acquired
Properties
Adjustments (for
the period from
January 1
through August 31,
2017)
    Reorganization
Adjustments
    Roan Inc
Pro Forma
Combined
 
     (in thousands, except earnings per share data)  

Revenues

        

Oil sales

   $ 76,876     $ 23,332   (d)    $ —       $ 100,208  

Natural gas sales

     46,303       10,014   (d)      —         56,317  

Natural gas liquids sales

     35,217       4,447   (d)      —         39,664  

Natural gas and natural gas liquids sales - Affiliates

     7,989       17,780   (d)      —         25,769  

Loss on derivative contracts

     (6,797     —         —         (6,797
  

 

 

   

 

 

   

 

 

   

 

 

 

Total revenues

     159,588       55,573       —         215,161  

Operating expenses

        

Production expenses

     16,872       7,165   (d)    $ —         24,037  

Gathering, transportation and processing

     18,602       5,066   (d)      —         23,668  

Production taxes

     3,685       1,657   (d)      —         5,342  

Exploration expenses

     32,629       —         —         32,629  

Depreciation, depletion and amortization

     37,012       14,901   (e)      —         51,913  

Accretion of asset retirement obligations

     364       368   (f)      —         732  

General and administrative

     31,357       —         —         31,357  

Gain on sale of assets

     (838     —         —         (838
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating expenses

     139,683       29,157       —         168,840  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total operating income

     19,905       26,416       —         46,321  
  

 

 

   

 

 

   

 

 

   

 

 

 

Other income (expense)

        

Interest expense

     (1,461     —         —         (1,461

Other income (expense), net

     13       —         —         13  
  

 

 

   

 

 

   

 

 

   

 

 

 

Total other expense

     (1,448     —         —         (1,448
  

 

 

   

 

 

   

 

 

   

 

 

 

Income before income taxes

     18,457       26,416       —         44,873  

Income tax expense

     —         —         11,550   (b)      11,550  
  

 

 

   

 

 

   

 

 

   

 

 

 

Net income

   $ 18,457     $ 26,416     $ (11,550   $ 33,323  
  

 

 

   

 

 

   

 

 

   

 

 

 

Earnings per share:

        

Basic

   $ 0.01         $ 0.22  
  

 

 

       

 

 

 

Diluted

   $ 0.01         $ 0.22  
  

 

 

       

 

 

 

Weighted average number of shares outstanding:

        

Basic

     2,001,370         (1,849,248 ) (c)      152,122  
  

 

 

     

 

 

   

 

 

 

Diluted

     2,001,370         (1,849,248 ) (c)      152,122  
  

 

 

     

 

 

   

 

 

 

 

5


ROAN RESOURCES, INC

NOTES TO PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS

(UNAUDITED)

 

1.

Basis of Presentation

Roan Inc. was incorporated to serve as a holding company and, prior to the Reorganization, had no previous operations, assets or liabilities. The historical financial information is derived from the historical financial statements of Roan LLC and the historical statements of revenues and direct operating expenses of the Acquired Properties. The unaudited pro forma condensed combined balance sheet as of June 30, 2018 has been prepared as if the Reorganization had taken place on June 30, 2018. The unaudited pro forma condensed combined statements of operations for the year ended December 31, 2017 and for the six months ended June 30, 2018 assume that the Acquisition and Reorganization occurred on January 1, 2017. The historical financial statements have been adjusted in the unaudited pro forma condensed combined financial statements to give effect to events that are (1) directly attributable to the Acquisition and Reorganization, (2) factually supportable and (3) with respect to the statements of operations, expected to have a continuing impact on the combined results.

These unaudited pro forma condensed combined financial statements are provided for illustrative purposes only and may or may not provide an indication of results in the future.

 

2.

Pro Forma Adjustments

The following adjustments were made in the preparation of the unaudited pro forma condensed combined financial statements.

 

(a)

Reflects the adjustment for deferred income taxes as a result of the Reorganization. Roan Inc is taxable as a corporation under the Internal Revenue Code of 1986, as amended, and as a result, will be subject to federal, state and local income taxes. Roan LLC was treated as a flow-through entity for income tax purposes. As a result, the net taxable income or loss of Roan LLC and any related tax credits, for federal income tax purposes, were deemed to pass to the members. Accordingly, no tax provision was made in the historical financial statements of Roan LLC since the income tax was an obligation of the members. The initial recording of the deferred tax liability has been reflected as a debit to equity in the accompanying unaudited pro forma condensed combined balance sheet, but has not been included in the accompanying unaudited pro forma condensed combined statement of operations due to its non-recurring nature.

 

(b)

Adjustment to reflect income tax expense based on the projected effective tax rate of 25.7% to prospective periods. As there was no tax provision in the historical financial statements of Roan LLC, it was deemed appropriate to use the projected prospective effective tax rate at June 30, 2018 for purposes of calculating the income tax expense for the year ended December 31, 2017. As a result of the 2017 tax reform reconciliation act, the corporate tax rate decreased from 35% to 21% as of January 1, 2018. The pro forma tax expense reflected for December 31, 2017 is computed based on current law and does not reflect the actual tax rates in effect during that period.

 

(c)

The pro forma weighted average number of shares outstanding reflects the weighted average number of shares of common stock we will have outstanding upon the completion of the Reorganization as if the Reorganization had occurred on January 1, 2017.

 

(d)

Adjustment to recognize revenues and direct operating expenses of the Acquired Properties for the period from January 1, 2017 through August 31, 2017, the date of the Contribution.

 

(e)

Adjustment to depreciation and depletion attributable to the Acquired Properties, using the unit of production, as if the Acquisition had taken place on January 1, 2017.

 

(f)

Adjustment to recognize accretion of asset retirement obligation as if the Acquisition had taken place on January 1, 2017.

 

6


3.

Supplemental Pro Forma Combined Oil and Gas Reserve and Standardized Measure Information (Unaudited)

The following unaudited supplemental pro forma oil and natural gas reserve tables present how the combined oil, natural gas and NGL reserves and standardized measure information of Roan LLC and the Acquired Properties may have appeared had the properties been acquired on January 1, 2017. The Supplemental Pro Forma Combined Reserve and Standardized Measure Information is for illustrative purposes only.

Estimated Pro Forma Combined Quantities of Proved Reserves

 

     Roan LLC
Historical
     Acquired
Properties (1)
     Pro Forma
Adjustments
     Roan Inc
Pro Forma
Combined
 

Oil (mbbl)

           

Proved reserves at December 31, 2016

     2,900        6,858        —          9,758  

Purchase of reserves

     9,843        —          (9,843      —    

Extensions and discoveries

     30,554        3,225        —          33,779  

Revisions of previous estimates

     (3,583      255        —          (3,328

Production

     (2,294      (495      —          (2,789
  

 

 

    

 

 

    

 

 

    

 

 

 

Proved reserves at December 31, 2017

     37,420        9,843        (9,843      37,420  
  

 

 

    

 

 

    

 

 

    

 

 

 

Natural gas (mmcf)

           

Proved reserves at December 31, 2016

     39,831        122,836        —          162,667  

Purchase of reserves

     163,638        —          (163,638      —    

Extensions and discoveries

     486,510        23,075        —          509,585  

Revisions of previous estimates

     20,844        25,233        —          46,077  

Production

     (24,953      (7,506      —          (32,459
  

 

 

    

 

 

    

 

 

    

 

 

 

Proved reserves at December 31, 2017

     685,869        163,638        (163,638      685,869  
  

 

 

    

 

 

    

 

 

    

 

 

 

NGL (mbbl)

           

Proved reserves at December 31, 2016

     3,519        13,975        —          17,494  

Purchase of reserves

     16,870        —          (16,870      —    

Extensions and discoveries

     61,599        3,199        —          64,798  

Revisions of previous estimates

     (260      166        —          (94

Production

     (2,150      (470      —          (2,620
  

 

 

    

 

 

    

 

 

    

 

 

 

Proved reserves at December 31, 2017

     79,578        16,870        (16,870      79,578  
  

 

 

    

 

 

    

 

 

    

 

 

 

Total (mboe)

           

Proved reserves at December 31, 2016

     13,057        41,306        —          54,363  

Purchase of reserves

     53,986        —          (53,986      —    

Extensions and discoveries

     173,238        10,270        —          183,508  

Revisions of previous estimates

     (369      4,626        —          4,257  

Production

     (8,603      (2,216      —          (10,819
  

 

 

    

 

 

    

 

 

    

 

 

 

Proved reserves at December 31, 2017

     231,309        53,986        (53,986      231,309  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) 

Activity for the Acquired Properties reflects activity for the period January 1, 2017 through August 31, 2017, the date of Contribution.

 

7


Pro Forma Combined Standardized Measure of Discounted Future Net Cash Flows

 

     Roan LLC
Historical
     Pro Forma
Adjustments (1)
     Roan Inc
Pro Forma
Combined
 
     (in thousands)  

Future cash inflows from production

   $ 5,270,465      $ —        $ 5,270,465  

Future production costs

     (1,664,724      —          (1,664,724

Future development costs

     (745,769      —          (745,769

Future income tax expenses

     —          (554,156      (554,156
  

 

 

    

 

 

    

 

 

 

Undiscounted future net cash flows

     2,859,972        (554,156      2,305,816  

10% annual discount

     (1,664,303      315,334        (1,348,969
  

 

 

    

 

 

    

 

 

 

Standardized measure of discounted future net cash flows

   $ 1,195,669      $ (238,822    $ 956,847  
  

 

 

    

 

 

    

 

 

 

 

(1) 

Pro forma adjustments represent effects of income tax on the undiscounted and discounted future net cash flows associated with Roan LLC Historical.

Changes in the Pro Forma Combined Standardized Measure of Discounted Future Net Cash Flows

 

     Year Ended December 31, 2017  
     Roan LLC
Historical
     Acquired
Properties (1)
     Pro Forma
Adjustments (2)
     Roan Inc
Pro Forma
Combined
 
     (in thousands)  

Standardized measure at December 31, 2016

   $ 118,272      $ 157,758      $ —        $ 276,030  

Sales of oil, natural gas and NGLs produced, net of production costs

     (124,526      (41,683      —          (166,209

Net changes in prices and production costs

     36,233        23,152        —          59,385  

Extensions and discoveries, net of production and development costs

     877,846        94,804        —          972,650  

Changes in estimated future development costs

     (17,970      2,324        —          (15,646

Development costs incurred during the period that reduce future costs

     148,505        —          —          148,505  

Revisions of previous quantity estimates

     (5,676      28,750        —          23,074  

Purchases of reserves in place

     279,026        —          (279,026       

Accretion of discount

     11,827        15,776        —          27,603  

Net change in income taxes

     —          —          (238,822      (238,822

Timing differences and other

     (127,868      (1,855      —          (129,723
  

 

 

    

 

 

    

 

 

    

 

 

 

Standardized measure at December 31, 2017

   $ 1,195,669      $ 279,026      $ (517,848    $ 956,847  
  

 

 

    

 

 

    

 

 

    

 

 

 

 

(1) 

Activity for the Acquired Properties reflects activity for the period January 1, 2017 through August 31, 2017, the date of Contribution.

(2) 

Pro forma adjustments represent effects of reflecting the Acquired Properties as if the Acquisition occurred as of January 1, 2017 rather than on August 31, 2017 and including this activity in the Acquired Properties column. Additionally, the pro forma adjustments reflect the net change in income tax on the discounted future net cash flows based on Roan Inc being a taxable corporation.

 

8