UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported):
(Exact Name of Registrant as Specified in its Charter)
| (State or Other Jurisdiction of Incorporation) |
(Commission File Number) |
(I.R.S. Employer Identification No.) |
| |
||
| (Address of principal executive offices) | (Zip Code) |
(Registrant’s telephone number, including area code)
Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
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 |
Name of each exchange on which registered | ||
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
On June 12, 2023, Ovintiv Inc. (the “Company”) completed the acquisition to purchase the outstanding equity interests of six Delaware limited liability companies including Black Swan Permian, LLC and Black Swan Operating, LLC, PetroLegacy Energy II, LLC, PearlSnap Midstream, LLC, Piedra Energy III, LLC and Piedra Energy IV, LLC and associated subsidiaries from NMB Seller Representative, LLC, representing the respective sellers including, Black Swan Oil & Gas, LLC, PetroLegacy II Holdings, LLC, Piedra Energy III Holdings, LLC and Piedra Energy IV Holdings, LLC, which are portfolio companies of funds managed by EnCap Investments L.P.
| Item 8.01 | Other Events. |
The unaudited pro forma condensed combined financial information of the Company, which comprise the statements of earnings for the year ended December 31, 2022 and six-month period ended June 30, 2023, and the related notes to the pro forma condensed combined financial information, is filed as Exhibit 99.1 hereto and incorporated by reference into this Item 8.01.
| Item 9.01. | Financial Statements and Exhibits. |
(d) Exhibits.
| Exhibit Number |
Description | |
| 99.1 | Unaudited pro forma condensed combined statements of earnings of Ovintiv and subsidiaries for the six months ended June 30, 2023 and the year ended December 31, 2022, and the notes related thereto. | |
| 104 | Cover Page Interactive Data File (formatted as Inline XBRL). | |
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| OVINTIV INC. | ||||||
| Date: September 11, 2023 |
|
|||||
| By: | /s/ Dawna I. Gibb | |||||
| Name: | Dawna I. Gibb | |||||
| Title: | Assistant Corporate Secretary | |||||
Exhibit 99.1
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS OF OVINTIV INC.
On June 12, 2023, Ovintiv Inc. (“Ovintiv”) completed the acquisition (the “Permian Acquisition”) to purchase the outstanding equity interests of six Delaware limited liability companies including Black Swan Permian, LLC and Black Swan Operating, LLC (together, “Black Swan Combined”), PetroLegacy Energy II, LLC, PearlSnap Midstream, LLC, Piedra Energy III, LLC and Piedra Energy IV, LLC and associated subsidiaries (collectively, the “Permian LLCs”) from NMB Seller Representative, LLC, representing the respective sellers including, Black Swan Oil & Gas, LLC, PetroLegacy II Holdings, LLC, Piedra Energy III Holdings, LLC and Piedra Energy IV Holdings, LLC (collectively the “Sellers”), which are portfolio companies of funds managed by EnCap Investments L.P (“EnCap”). The Company paid aggregate cash consideration of approximately $3.2 billion and issued 31.8 million shares of Ovintiv common stock, representing a value of the consideration of approximately $1.2 billion, subject to final closing adjustments. The cash portion of the consideration was funded through a combination of net proceeds from the Company’s issuance of senior notes offered on May 31, 2023, net proceeds from the sale of the Company’s Bakken assets, cash on hand and proceeds from short-term borrowings. The Permian Acquisition is strategically located in close proximity to Ovintiv’s current Permian operations and adds approximately 1,050 net well locations to Ovintiv’s existing Permian inventory and approximately 65,000 net acres.
The Permian Acquisition has been accounted for under the acquisition method and as a single transaction because the purchase agreement was entered into at the same time with EnCap and in contemplation of one another to achieve an overall economic effect. As the Permian Acquisition was completed on June 12, 2023, the effects from the issuance of the senior notes and short-term borrowings (“financing transaction”) and the consideration paid in Permian Acquisition were included in the Ovintiv’s unaudited historical condensed consolidated balance sheet as of June 30, 2023; therefore, a pro forma balance sheet is not included herein. In addition, Ovintiv’s unaudited historical condensed consolidated statement of earnings for the six months ended June 30, 2023 include the results from the Permian Acquisition and the financing transaction from June 12, 2023 through June 30, 2023.
The unaudited pro forma condensed combined statements of earnings, included herein, for the six months ended June 30, 2023 and for the year ended December 31, 2022 were prepared as if the Permian Acquisition and the financing transaction had occurred on January 1, 2022. The unaudited pro forma condensed combined statements of earnings are derived from the historical consolidated financial statements of Ovintiv and the Permian LLCs, adjusted to reflect the combination of Ovintiv and the Permian LLCs. Certain of the Permian LLCs historical amounts have been reclassified to conform to Ovintiv’s financial statement presentation.
The unaudited pro forma condensed combined financial statements reflect the following pro forma adjustments, based on available information and certain assumptions that Ovintiv believes are reasonable:
| • | consideration consisting of i) the issuance of approximately 31.8 million shares of Ovintiv common stock and ii) $3.2 billion in cash; |
| • | the effects of debt financing including the Company’s revolving credit facility and the senior unsecured notes issued on May 31, 2023. Ovintiv issued the senior unsecured notes at varying fixed interest rates and maturities with a weighted average interest rate of 6.06%. The proceeds from the senior notes issued and the Company’s revolving credit facility was used to fund the cash consideration of the Permian Acquisition; |
| • | recognition of expenses for transaction-related costs; and |
| • | the recognition of estimated tax impacts of the pro forma adjustments. |
The unaudited pro forma condensed combined financial statement of earnings for the year ended December 31, 2022 do not reflect a pro forma adjustment related to the proceeds and sale of Ovintiv’s Bakken oil and gas properties (“Bakken Assets”), which closed on June 12, 2023. The Bakken Assets were purchased by Grayson Mill Bakken, LLC, also a portfolio company of funds managed by EnCap, under a separate purchase agreement. The Bakken Assets were determined to not be significant and comprise less than five percent of the Company’s total assets and revenue. However, the proceeds received from the sale of the Bakken Assets were to be $706 million, after closing adjustments, and were used to fund the Permian Acquisition. As a result, the issuance of senior unsecured debt financing used to fund the Permian Acquisition was $2.3 billion and $250 million from incremental borrowings under the credit facility and short-term borrowings as compared to the $3.125 billion of debt financing reflected in the unaudited pro forma condensed combined statement of earnings.
The unaudited pro forma condensed combined financial statements of earnings have been derived from and should be read together with Ovintiv’s audited historical consolidated financial statements and related notes included in its Annual Report on Form 10-K as of and or the year ended December 31, 2022 and its unaudited historical condensed consolidated financial statements and related notes included in its Quarterly Report on Form 10-Q as of and for the six months ended June 30, 2023, and with the respective Permian LLC’s audited historical consolidated financial statements as of and for the year ended December 31, 2022, unaudited historical consolidated financial statements for the periods ended January 1, 2023 to March 31, 2023 and statements of revenues and direct operating expenses, which are incorporated by reference, and unaudited historical consolidated financial information for the periods ended April 1, 2023 to June 11, 2023, as applicable.
The unaudited pro forma condensed combined financial statements of earnings are provided for illustrative purposes only and are not intended to represent what Ovintiv’s results of operations would have been had the Permian Acquisition actually been consummated on the assumed dates, nor is it indicative of Ovintiv’s future results of operations. The unaudited pro forma condensed combined financial statements of earnings does not reflect future events that may occur after the Permian Acquisition, including, but not limited to, the anticipated realization of ongoing savings from potential operating efficiencies, asset dispositions, cost savings or economies of scale that the combined company may achieve with respect to the combined operations. As a result, future results may vary significantly from the pro forma results reflected herein.
Unaudited Pro Forma Condensed Combined Statement of Earnings
For the Six Months Ended June 30, 2023
| Historical for the Three Months Ended March 31, 2023 |
Historical for the Period Ended April 1 to June 11, 2023 |
Pro Forma Adjustments | ||||||||||||||||||||||||||||||||||||||||||||||||||
| ($ millions, except per share amounts) | Ovintiv Historical |
Piedra Energy III, LLC |
Piedra Energy IV, LLC |
PetroLegacy Energy II, LLC |
PearlSnap Midstream, LLC |
Black Swan Combined |
Interests in 1025 Investments, LLC(1) |
Combined Permian LLC’s |
Reclassification & Elimination Adjustments (Note 2) |
Acquisition & Transaction Adjustments (Note 2) |
Pro Forma Combined |
|||||||||||||||||||||||||||||||||||||||||
| Revenues |
||||||||||||||||||||||||||||||||||||||||||||||||||||
| Product and service revenues |
4,944 | — | — | — | — | 82 | 3 | 59 | 445 | a | — | 5,533 | ||||||||||||||||||||||||||||||||||||||||
| Oil & condensate |
— | 81 | 17 | 111 | — | — | — | 220 | (429 | ) | a | — | — | |||||||||||||||||||||||||||||||||||||||
| Natural gas |
— | 2 | — | 2 | — | — | — | 3 | (7 | ) | a | — | — | |||||||||||||||||||||||||||||||||||||||
| Natural gas liquids |
— | — | — | 4 | — | — | — | 3 | (7 | ) | a | — | — | |||||||||||||||||||||||||||||||||||||||
| Gains (losses) on risk management, net |
89 | 1 | — | — | — | — | — | — | 12 | a | — | 102 | ||||||||||||||||||||||||||||||||||||||||
| Sublease revenues |
35 | — | — | — | — | — | — | — | — | — | 35 | |||||||||||||||||||||||||||||||||||||||||
| Produced water handling - related parties |
— | — | — | — | 5 | — | — | 5 | (10 | ) | a,b | — | — | |||||||||||||||||||||||||||||||||||||||
| Water solutions - related parties |
— | — | — | — | 3 | — | — | 2 | (5 | ) | a,b | — | — | |||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
| Total Revenues |
5,068 | 84 | 17 | 117 | 8 | 82 | 3 | 292 | (1 | ) | — | 5,670 | ||||||||||||||||||||||||||||||||||||||||
| Operating Expenses |
||||||||||||||||||||||||||||||||||||||||||||||||||||
| Production, mineral and other taxes |
160 | 4 | 1 | 5 | — | 4 | — | 13 | — | — | 187 | |||||||||||||||||||||||||||||||||||||||||
| Transportation and processing |
907 | — | — | — | — | — | — | — | — | — | 907 | |||||||||||||||||||||||||||||||||||||||||
| Operating |
381 | 7 | 1 | 25 | 2 | 10 | — | 41 | (7 | ) | b | — | 460 | |||||||||||||||||||||||||||||||||||||||
| Purchased product |
1,393 | — | — | — | — | — | — | — | — | — | 1,393 | |||||||||||||||||||||||||||||||||||||||||
| Depreciation, depletion and amortization |
783 | 21 | 35 | 26 | — | 34 | — | 69 | — | 8 | d | 976 | ||||||||||||||||||||||||||||||||||||||||
| Accretion of asset retirement obligation |
9 | — | — | — | — | — | — | — | — | — | 9 | |||||||||||||||||||||||||||||||||||||||||
| Administrative |
226 | — | 1 | 1 | — | 1 | — | 3 | — | (75 | ) | f | 157 | |||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
| Total Operating Expenses |
3,859 | 32 | 38 | 57 | 2 | 49 | — | 126 | (7 | ) | (67 | ) | 4,089 | |||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
| Operating Income (Loss) |
1,209 | 52 | (21 | ) | 60 | 6 | 33 | 3 | 166 | 6 | 67 | 1,581 | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
| Other (Income) Expenses |
||||||||||||||||||||||||||||||||||||||||||||||||||||
| (Gain) Loss on derivative contracts, net |
— | — | — | (7 | ) | — | — | — | (5 | ) | 12 | a | — | — | ||||||||||||||||||||||||||||||||||||||
| Interest |
151 | 2 | 1 | 4 | — | — | — | 7 | — | 64 | e | 229 | ||||||||||||||||||||||||||||||||||||||||
| Foreign exchange (gain) loss, net |
22 | — | — | — | — | — | — | — | — | — | 22 | |||||||||||||||||||||||||||||||||||||||||
| Other (gains) losses, net |
(14 | ) | — | — | — | — | — | — | — | — | — | (14 | ) | |||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
| Total Other (Income) Expenses |
159 | 2 | 1 | (3 | ) | — | — | — | 2 | 12 | 64 | 237 | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
| Net Earnings (Loss) Before Income Tax |
1,050 | 50 | (22 | ) | 63 | 6 | 33 | 3 | 164 | (6 | ) | 3 | 1,344 | |||||||||||||||||||||||||||||||||||||||
| Income tax expense (recovery) |
227 | — | 1 | 1 | — | 1 | — | 2 | — | 60 | g | 292 | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
| Net Earnings (Loss) |
823 | 50 | (23 | ) | 62 | 6 | 32 | 3 | 162 | (6 | ) | (57 | ) | 1,052 | ||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||||
| Net Earnings Per Common Share |
||||||||||||||||||||||||||||||||||||||||||||||||||||
| Basic |
3.33 | h | 3.81 | |||||||||||||||||||||||||||||||||||||||||||||||||
| Diluted |
3.28 | h | 3.76 | |||||||||||||||||||||||||||||||||||||||||||||||||
| Weighted Average Common Shares Outstanding (millions) |
||||||||||||||||||||||||||||||||||||||||||||||||||||
| Basic |
246.9 | h | 276.0 | |||||||||||||||||||||||||||||||||||||||||||||||||
| Diluted |
250.8 | h | 279.9 | |||||||||||||||||||||||||||||||||||||||||||||||||
| (1) | Certain Interests in 1025 Investments, LLC acquired by Ovintiv USA Inc. (“Interests in 1025 Investments, LLC”). The financial information related to Certain Interests in 1025 Investments, LLC has been prepared in a Statement of Revenues and Direct Operating Expenses. |
Unaudited Pro Forma Condensed Combined Statement of Earnings
For the Year Ended December 31, 2022
| Permian LLCs Historical | Pro Forma Adjustments | |||||||||||||||||||||||||||||||||||||||||||||||
| ($ millions, except per share amounts) | Ovintiv Historical |
Piedra Energy III, LLC |
Piedra Energy IV, LLC |
PetroLegacy Combined (1) |
PearlSnap Midstream, LLC |
Black Swan Combined |
Interests in 1025 Investments, LLC(2) |
Reclassification & Elimination Adjustments (Note 2) |
Acquisition & Transaction Adjustments (Note 2) |
Pro Forma Combined |
||||||||||||||||||||||||||||||||||||||
| Revenues |
||||||||||||||||||||||||||||||||||||||||||||||||
| Product and service revenues |
14,263 | — | — | — | — | 220 | 6 | 719 | a | — | 15,208 | |||||||||||||||||||||||||||||||||||||
| Oil & condensate |
262 | 1 | 418 | — | — | — | (681 | ) | a | — | — | |||||||||||||||||||||||||||||||||||||
| Natural gas |
10 | — | 9 | — | — | — | (19 | ) | a | — | — | |||||||||||||||||||||||||||||||||||||
| Natural gas liquids |
— | — | 14 | — | — | — | (14 | ) | a | — | — | |||||||||||||||||||||||||||||||||||||
| Gains (losses) on risk management, net |
(1,867 | ) | (10 | ) | — | — | — | — | — | (36 | ) | a | — | (1,913 | ) | |||||||||||||||||||||||||||||||||
| Sublease revenues |
68 | — | — | — | — | — | — | — | — | 68 | ||||||||||||||||||||||||||||||||||||||
| Loss on sale of properties |
— | (1 | ) | — | — | — | — | — | — | 1 | c | — | ||||||||||||||||||||||||||||||||||||
| Produced water handling |
— | — | — | — | 1 | — | — | (1 | ) | a,b | — | — | ||||||||||||||||||||||||||||||||||||
| Produced water handling - related parties |
— | — | — | — | 10 | — | — | (10 | ) | a,b | — | — | ||||||||||||||||||||||||||||||||||||
| Water solutions - related parties |
— | — | — | — | 10 | — | — | (10 | ) | a,b | — | — | ||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
| Total Revenues |
12,464 | 261 | 1 | 441 | 21 | 220 | 6 | (52 | ) | 1 | 13,363 | |||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
| Operating Expenses |
||||||||||||||||||||||||||||||||||||||||||||||||
| Production, mineral and other taxes |
415 | 13 | — | 21 | — | 11 | — | — | — | 460 | ||||||||||||||||||||||||||||||||||||||
| Transportation and processing |
1,786 | — | — | — | — | — | — | — | — | 1,786 | ||||||||||||||||||||||||||||||||||||||
| Operating |
802 | 30 | 1 | 45 | 6 | 36 | — | (6 | ) | b | — | 914 | ||||||||||||||||||||||||||||||||||||
| Purchased product |
4,055 | — | — | — | — | — | — | — | — | 4,055 | ||||||||||||||||||||||||||||||||||||||
| Depreciation, depletion and amortization |
1,113 | 49 | — | 123 | 1 | 61 | — | — | 140 | d | 1,487 | |||||||||||||||||||||||||||||||||||||
| Accretion of asset retirement obligation |
18 | 1 | — | — | — | — | — | — | — | 19 | ||||||||||||||||||||||||||||||||||||||
| Administrative |
422 | 2 | 2 | 4 | 2 | 5 | — | — | 75 | f | 512 | |||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
| Total Operating Expenses |
8,611 | 95 | 3 | 193 | 9 | 113 | — | (6 | ) | 215 | 9,233 | |||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
| Operating Income (Loss) |
3,853 | 166 | (2 | ) | 248 | 12 | 107 | 6 | (46 | ) | (214 | ) | 4,130 | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
| Other (Income) Expenses |
||||||||||||||||||||||||||||||||||||||||||||||||
| Loss on derivative contracts |
— | — | — | 36 | — | — | — | (36 | ) | a | — | — | ||||||||||||||||||||||||||||||||||||
| Interest |
311 | 5 | — | 9 | — | — | — | — | 151 | e | 476 | |||||||||||||||||||||||||||||||||||||
| Foreign exchange (gain) loss, net |
15 | — | — | — | — | — | — | — | — | 15 | ||||||||||||||||||||||||||||||||||||||
| Other (gains) losses, net |
(33 | ) | — | — | — | — | — | — | — | — | (33 | ) | ||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
| Total Other (Income) Expenses |
293 | 5 | — | 45 | — | — | — | (36 | ) | 151 | 458 | |||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
| Net Earnings (Loss) Before Income Tax |
3,560 | 161 | (2 | ) | 203 | 12 | 107 | 6 | (10 | ) | (365 | ) | 3,672 | |||||||||||||||||||||||||||||||||||
| Income tax expense (recovery) |
(77 | ) | 1 | — | 2 | — | 3 | — | — | 18 | g | (53 | ) | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
| Net Earnings (Loss) |
3,637 | 160 | (2 | ) | 201 | 12 | 104 | 6 | (10 | ) | (383 | ) | 3,725 | |||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
| Net Earnings Per Common Share |
||||||||||||||||||||||||||||||||||||||||||||||||
| Basic |
14.34 | h | 13.05 | |||||||||||||||||||||||||||||||||||||||||||||
| Diluted |
14.08 | h | 12.84 | |||||||||||||||||||||||||||||||||||||||||||||
| Weighted Average Common Shares Outstanding (millions) |
||||||||||||||||||||||||||||||||||||||||||||||||
| Basic |
253.6 | h | 285.4 | |||||||||||||||||||||||||||||||||||||||||||||
| Diluted |
258.4 | h | 290.2 | |||||||||||||||||||||||||||||||||||||||||||||
| (1) | Comprises the combined financial information of PetroLegacy Energy II, LLC and Certain Interests in Peacemaker Royalties, LP (“PetroLegacy Combined”). |
| (2) | Certain Interests in 1025 Investments, LLC acquired by Ovintiv USA Inc. (“Interests in 1025 Investments, LLC”). The financial information related to Certain Interests in 1025 Investments, LLC has been prepared in a Statement of Revenues and Direct Operating Expenses. |
NOTES TO UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL STATEMENTS OF EARNINGS
Note 1 — Basis of Presentation
The unaudited pro forma condensed combined financial statements of earnings have been derived from the historical consolidated financial statements of Ovintiv and the historical financial information of the Permian LLCs in accordance with Article 11 of the Securities and Exchange Commission’s (“SEC”) Regulation S-X. Certain of the Permian LLCs historical amounts have been reclassified to conform to Ovintiv’s financial statement presentation. The unaudited pro forma condensed combined statements of earnings for the period ended June 30, 2023 and the year ended December 31, 2022 give effect to the Permian Acquisition and the related financing transactions as if they had occurred on January 1, 2022.
The unaudited pro forma condensed combined financial statements of earnings reflect pro forma adjustments that are described in the accompanying notes and are based on available information and certain assumptions that Ovintiv believes are reasonable. However, actual results may differ from those reflected in these statements. In Ovintiv’s opinion, all adjustments that are necessary to present fairly the pro forma information have been made. The following unaudited pro forma condensed combined financial statements of earnings do not purport to represent what the results of operations would have been if the Permian Acquisition and the related financing transactions had actually occurred on the dates indicated above, nor are they indicative of Ovintiv’s future results of operations. No adjustments have been made to the pro forma financial information to reflect costs savings or synergies that may be obtained as a result of the Permian Acquisition described herein.
The unaudited pro forma condensed combined financial information includes adjustments to conform the Permian LLCs accounting policies to Ovintiv’s accounting policies, including adjusting the Permian LLCs oil and gas properties to the full cost method. The Permian LLCs followed the successful efforts method of accounting for oil and gas properties, while Ovintiv follows the full cost method of accounting for oil and gas properties. Certain costs that are expensed under the successful efforts method are capitalized under the full cost method, including unsuccessful exploration drilling costs, geological and geophysical costs, delay rentals on leases and administrative expenses directly related to exploration and development activities. Under the full cost method of accounting, property acquisition costs, costs of wells, related equipment and facilities and future development costs are all included in a single full cost pool, which is amortized on a units-of-production basis over total proved reserves. Under the successful efforts method of accounting, property acquisition costs are amortized on a units-of-production basis over total proved reserves, while costs of wells and related equipment and facilities are amortized on a units-of-production basis over proved developed reserves. Under the full cost method of accounting, proceeds from the divestiture of properties are normally deducted from the full cost pool without recognition of a gain or loss unless the deduction significantly alters the relationship between capitalized costs and proved reserves in the cost center, in which case a gain or loss is recognized in net earnings. Under the successful efforts method of accounting, gains or losses are recognized on divestitures of properties.
Note 2. Adjustments to the Unaudited Pro Forma Condensed Combined Statements of Earnings
The following adjustments have been made to the accompanying unaudited pro forma condensed combined statements of earnings for the periods ended June 30, 2023 and the year ended December 31, 2022:
| (a) | Reflects reclassification of the Permian LLCs amounts presented to conform to Ovintiv’s presentation: |
| • | Revenues from Oil & condensate, Natural gas, Natural gas liquids gas sales, sales from Produced water and Water solutions to Product and service revenues; and |
| • | (Gain) Loss on derivative contracts, net reclassified to Gains (losses) on risk management. |
| (b) | Reflects the elimination of historical related party transactions between the Permian LLCs acquired that would be treated as intercompany transactions on a consolidated basis. |
| (c) | Reflects the harmonization of accounting policies, whereby proceeds from divestiture of properties are deducted from the full cost pool without recognition of a gain or loss. |
| (d) | Reflects the harmonization of accounting policies, whereby Depreciation, depletion and amortization expense is calculated using Ovintiv’s depletion rate calculated under the full cost method of accounting for oil and gas properties based on the preliminary purchase price allocation. |
| (e) | Reflects interest expense, net of capitalized amounts, calculated using an weighted average effective interest rate of 6.06% related to the $2.3 billion in senior unsecured notes that were issued on May 31, 2023 and the remaining $825 million from incremental borrowings under the Company’s credit facility and short-term borrowings to fund the Permian Acquisition. For purposes of the pro forma, a 0.25 percent change in the assumed interest rate of the incremental short-term borrowings were based on the Secured Overnight Financing Rates would increase or decrease the interest expense by $1 million for the period ended June 30, 2023 and $2.1 million for the year ended December 31, 2022. |
The unaudited pro forma condensed combined statement of earnings for the period ending December 31, 2022 do not reflect a pro forma adjustment related to the proceeds and sale of Ovintiv’s Bakken Assets, which closed on June 12, 2023. Proceeds from the sale of the Bakken Asset were $706 million, after closing adjustments, and were used to fund the Permian Acquisition. As a result, the debt financing used to fund the Permian Acquisition was $2.3 billion from the senior unsecured note issued on May 31, 2023 and $250 million from incremental borrowings under the credit facility and short-term borrowings.
| (f) | Reflects the impact of advisor, legal and accounting fees that are not capitalized as part of the transaction. These costs were substantially incurred as of the date of this Form 8-K filing. Accordingly, the pro forma statements of earnings reflect the effects of these nonrecurring charges as if they were incurred January 1, 2022. |
| (g) | Reflects the approximate income tax effects of the pro forma adjustments presented. The tax rate applied to the pro forma adjustments was the statutory federal and apportioned statutory state tax rate, net of the federal benefit of state taxes, applied to pre-tax income. |
| (h) | Reflects Ovintiv’s common stock issued to the Permian LLCs. |
Document and Entity Information |
Sep. 11, 2023 |
|---|---|
| Cover [Abstract] | |
| Entity Address, Country | US |
| Amendment Flag | false |
| Entity Central Index Key | 0001792580 |
| Document Type | 8-K |
| Document Period End Date | Sep. 11, 2023 |
| Entity Registrant Name | Ovintiv Inc. |
| Entity Incorporation State Country Code | DE |
| Entity File Number | 001-39191 |
| Entity Tax Identification Number | 84-4427672 |
| Entity Address, Address Line One | Suite 1700 |
| Entity Address, Address Line Two | 370 - 17th Street |
| Entity Address, City or Town | Denver |
| Entity Address, State or Province | CO |
| Entity Address, Postal Zip Code | 80202 |
| City Area Code | (303) |
| Local Phone Number | 623-2300 |
| Written Communications | false |
| Soliciting Material | false |
| Pre Commencement Tender Offer | false |
| Pre Commencement Issuer Tender Offer | false |
| Security 12b Title | Common Stock, par value $0.01 per share |
| Trading Symbol | OVV |
| Security Exchange Name | NYSE |
| Entity Emerging Growth Company | false |
-8?2
M0$3;8T.P6BP^0"X99K>]9!:G