EX-99.2 4 d310964dex992.htm EX-99.2 EX-99.2

Exhibit 99.2

Unaudited Pro Forma Condensed Combined Financial Information

On December 21, 2021, Continental Resources, Inc. (“Continental” or the “Company”) closed the previously announced purchase and sale agreement dated November 1, 2021 (the “Purchase Agreement”) with certain subsidiaries of Pioneer Natural Resources Company (“Pioneer” or the “Seller”), in which the Company purchased: (a) 100% of the issued and outstanding limited liability company interests of Jagged Peak Energy LLC, which in turn owns 100% of the issued and outstanding limited liability company interests of Parsley SoDe Water LLC; and (b) certain oil and gas assets and properties in the Permian Basin of Texas (collectively, the “Pioneer Acquisition”).

The purchase price paid to the Seller was approximately $3.06 billion in cash, representing a $3.25 billion purchase price less customary closing adjustments made pursuant to the Purchase Agreement. The Company funded the purchase price through a combination of cash on hand, borrowings on its credit facility totaling $500 million, and the issuance of senior notes totaling $1.6 billion. The increase in credit facility borrowings and proceeds received from the issuance of senior notes are collectively referred to as the “related financing”.

The Unaudited Pro Forma Condensed Combined Statements of Operations for the nine months ended September 30, 2021 and the year ended December 31, 2020 presented below have been prepared based on Continental’s historical Consolidated Statements of Operations for such periods and the historical Statements of Revenues and Direct Operating Expenses of properties acquired in the Pioneer Acquisition, and were prepared as if the Pioneer Acquisition and related financing had occurred on January 1, 2020. Certain historical amounts of Pioneer have been reclassified to conform to Continental’s financial statement presentation. The Unaudited Pro Forma Condensed Combined Balance Sheet at September 30, 2021 presented below was prepared based on Continental’s historical Consolidated Balance Sheet at September 30, 2021 and was prepared as if the Pioneer Acquisition and related financing had occurred on September 30, 2021.

The unaudited pro forma condensed combined financial information is provided for illustrative purposes only and does not purport to represent what the actual consolidated results of operations or the consolidated financial position of the Company would have been had the Pioneer Acquisition and related financing occurred on the dates noted above, nor are they necessarily indicative of future consolidated results of operations or consolidated financial position. Future results may vary significantly from the results reflected because of various factors. In Continental’s opinion, all adjustments that are necessary to present fairly the unaudited pro forma condensed combined financial information have been made.

The unaudited pro forma condensed combined financial information does not reflect the benefits of potential cost savings or the costs that may be necessary to achieve such savings, opportunities to increase revenue generation or other factors that may result from the Pioneer Acquisition and, accordingly, does not attempt to predict or suggest future results.

The unaudited pro forma condensed combined financial information should be read in conjunction with:

 

   

the audited consolidated financial statements and accompanying notes of Continental contained in Continental’s Annual Reports on Form 10-K for the years ended December 31, 2021 and 2020;

 

   

the unaudited consolidated financial statements and accompanying notes of Continental contained in Continental’s Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2021; and

 

   

the historical statements of revenues and direct operating expenses and related notes thereto for the properties acquired in the Permian Acquisition, which are included elsewhere in this filing.

 

1


Continental Resources, Inc. and Subsidiaries

Unaudited Pro Forma Condensed Combined Balance Sheet

As of September 30, 2021

 

     Historical                     
In thousands    Continental
As Reported
     Pioneer
Acquisition and
Related Financing
          Pro Forma
Combined
 

Assets

         

Current assets:

         

Cash and Receivables, net

   $ 1,841,482      $ (972,996     (a   $ 871,475  
        2,989       (b  

Derivative assets

     314        —           314  

Inventories

     119,285        —           119,285  

Prepaid expenses and other

     17,561        —           17,561  
  

 

 

    

 

 

     

 

 

 

Total current assets

     1,978,642        (970,007       1,008,635  

Net property and equipment, based on successful efforts method of accounting

     13,475,204        3,095,229       (b     16,570,433  

Operating lease right-of-use assets

     19,368        2,363       (b     21,731  

Derivative assets, noncurrent

     1,773        —           1,773  

Other noncurrent assets

     31,176        —           31,176  
  

 

 

    

 

 

     

 

 

 

Total assets

   $ 15,506,163      $ 2,127,585       $ 17,633,748  
  

 

 

    

 

 

     

 

 

 

Liabilities and equity

         

Current liabilities:

         

Accounts payable trade

   $ 527,268      $ —         $ 527,268  

Revenues and royalties payable

     510,986        13,932       (b     524,918  

Accrued liabilities and other

     230,488        7,514       (b     251,922  
        13,920       (d  

Derivative liabilities

     131,616        —           131,616  

Current portion of operating lease liabilities

     1,895        —           1,895  

Current portion of long-term debt

     2,306        —           2,306  
  

 

 

    

 

 

     

 

 

 

Total current liabilities

     1,404,559        35,366         1,439,925  

Long-term debt, net of current portion

     4,741,729        2,087,776       (c     6,829,505  

Other noncurrent liabilities:

         

Deferred income tax liabilities, net

     1,911,270        —           1,911,270  

Asset retirement obligations, net of current portion

     192,788        16,000       (b     208,788  

Derivative liabilities, noncurrent

     2,172        —           2,172  

Operating lease liabilities, net of current portion

     17,326        2,363       (b     19,689  

Other noncurrent liabilities

     15,253        —           15,253  
  

 

 

    

 

 

     

 

 

 

Total other noncurrent liabilities

     2,138,809        18,363         2,157,172  

Equity:

         

Preferred stock

     —          —           —    

Common stock

     3,656        —           3,656  

Additional paid-in capital

     1,174,755        —           1,174,755  

Retained earnings

     5,670,478        (13,920     (d     5,656,558  
  

 

 

    

 

 

     

 

 

 

Total shareholders’ equity attributable to Continental Resources

     6,848,889        (13,920       6,834,969  

Noncontrolling interests

     372,177        —           372,177  
  

 

 

    

 

 

     

 

 

 

Total equity

     7,221,066        (13,920       7,207,146  
  

 

 

    

 

 

     

 

 

 

Total liabilities and equity

   $ 15,506,163      $ 2,127,585       $ 17,633,748  
  

 

 

    

 

 

     

 

 

 

See accompanying notes to unaudited pro forma condensed combined financial information

 

2


Continental Resources, Inc. and Subsidiaries

Unaudited Pro Forma Condensed Combined Statement of Operations

For the Nine Months Ended September 30, 2021

 

     Historical      Conforming and              
     Continental       Pioneer        Acquisition         Pro Forma  
In thousands, except per share data    As Reported     Acquisition (a)      Adjustments           Combined  

Revenues:

           

Crude oil and natural gas sales

   $ 3,986,628     $ 692,305      $ —         $ 4,678,933  

Loss on derivative instruments, net

     (232,795     —          —           (232,795

Crude oil and natural gas service operations

     38,519       —          —           38,519  
  

 

 

   

 

 

    

 

 

     

 

 

 

Total revenues

     3,792,352       692,305        —           4,484,657  

Operating costs and expenses:

           

Production expenses

     292,791       74,718        (6,697     (b     360,812  

Production taxes

     280,667       41,694        —           322,361  

Transportation expenses

     156,670       —          6,697       (b     163,367  

Exploration expenses

     9,470       —          —           9,470  

Crude oil and natural gas service operations

     15,037       —          —           15,037  

Depreciation, depletion, amortization and accretion

     1,446,823       —          142,661       (c     1,589,484  

Property impairments

     30,991       —          —           30,991  

General and administrative expenses

     166,822       —          —           166,822  

Net gain on sale of assets and other

     (3,496     —          —           (3,496
  

 

 

   

 

 

    

 

 

     

 

 

 

Total operating costs and expenses

     2,395,775       116,412        142,661         2,654,848  
  

 

 

   

 

 

    

 

 

     

 

 

 

Income (loss) from operations

     1,396,577       575,893        (142,661       1,829,809  

Other income (expense):

           

Interest expense

     (185,796     —          (38,617     (d     (224,413

Gain (loss) on extinguishment of debt

     (290     —          —           (290

Other

     895       —          —           895  
  

 

 

   

 

 

    

 

 

     

 

 

 
     (185,191     —          (38,617       (223,808
  

 

 

   

 

 

    

 

 

     

 

 

 

Income (loss) before income taxes

     1,211,386       575,893        (181,278       1,606,001  

Provision for income taxes

     (291,116     —          (96,681     (e     (387,797
  

 

 

   

 

 

    

 

 

     

 

 

 

Net income (loss)

     920,270       575,893        (277,959       1,218,204  

Net income attributable to noncontrolling interests

     1,975       —          —           1,975  
  

 

 

   

 

 

    

 

 

     

 

 

 

Net income (loss) attributable to Continental Resources

   $ 918,295     $ 575,893      $ (277,959     $ 1,216,229  
  

 

 

   

 

 

    

 

 

     

 

 

 

Net income per share attributable to Continental Resources:

           

Basic

   $ 2.54            $ 3.37  

Diluted

   $ 2.52            $ 3.34  

Weighted Average Common Shares Outstanding:

           

Basic

     360,899              360,899  

Diluted

     364,479              364,479  

See accompanying notes to unaudited pro forma condensed combined financial information

 

3


Continental Resources, Inc. and Subsidiaries

Unaudited Pro Forma Condensed Combined Statement of Operations

For the Year Ended December 31, 2020

 

     Historical      Conforming and              
     Continental       Pioneer        Acquisition         Pro Forma  
In thousands, except per share data    As Reported     Acquisition (a)      Adjustments           Combined  

Revenues:

           

Crude oil and natural gas sales

   $ 2,555,434     $ 587,401      $ —         $ 3,142,835  

Loss on derivative instruments, net

     (14,658     —          —           (14,658

Crude oil and natural gas service operations

     45,694       —          —           45,694  
  

 

 

   

 

 

    

 

 

     

 

 

 

Total revenues

     2,586,470       587,401        —           3,173,871  

Operating costs and expenses:

           

Production expenses

     359,267       105,455        (4,045     (b     460,677  

Production taxes

     192,718       44,045        —           236,763  

Transportation expenses

     196,692       —          4,045       (b     200,737  

Exploration expenses

     17,732       —          —           17,732  

Crude oil and natural gas service operations

     18,294       —          —           18,294  

Depreciation, depletion, amortization and accretion

     1,880,959       —          226,221       (c     2,107,180  

Property impairments

     277,941       —          —           277,941  

Acquisition costs

     —         —          13,920       (f     13,920  

General and administrative expenses

     196,572       —          —           196,572  

Net loss on sale of assets and other

     187       —          —           187  
  

 

 

   

 

 

    

 

 

     

 

 

 

Total operating costs and expenses

     3,140,362       149,500        240,141         3,530,003  
  

 

 

   

 

 

    

 

 

     

 

 

 

Income (loss) from operations

     (553,892     437,901        (240,141       (356,132

Other income (expense):

           

Interest expense

     (258,240     —          (51,483     (d     (309,723

Gain (loss) on extinguishment of debt

     35,719       —          —           35,719  

Other

     1,662       —          —           1,662  
  

 

 

   

 

 

    

 

 

     

 

 

 
     (220,859     —          (51,483       (272,342
  

 

 

   

 

 

    

 

 

     

 

 

 

Income (loss) before income taxes

     (774,751     437,901        (291,624       (628,474

(Provision) benefit for income taxes

     169,190       —          (35,838     (e     133,352  
  

 

 

   

 

 

    

 

 

     

 

 

 

Net income (loss)

     (605,561     437,901        (327,462       (495,122

Net income (loss) attributable to noncontrolling interests

     (8,692     —          —           (8,692
  

 

 

   

 

 

    

 

 

     

 

 

 

Net income (loss) attributable to Continental Resources

   $ (596,869   $ 437,901      $ (327,462     $ (486,430
  

 

 

   

 

 

    

 

 

     

 

 

 

Net loss per share attributable to Continental Resources:

           

Basic

   $ (1.65          $ (1.35

Diluted

   $ (1.65          $ (1.35

Weighted Average Common Shares Outstanding:

           

Basic

     361,538              361,538  

Diluted

     361,538              361,538  

See accompanying notes to unaudited pro forma condensed combined financial information

 

 

4


Continental Resources, Inc. and Subsidiaries

Notes to Unaudited Pro Forma Condensed Combined Financial Information

Note 1. Basis of Presentation

The accompanying pro forma condensed combined financial information was prepared based on the historical consolidated financial statements of Continental and the historical statements of revenues and direct operating expenses of the properties acquired in the Pioneer Acquisition. The Pioneer Acquisition was accounted for using the acquisition method under ASC Topic 805, Business Combinations, which requires all assets acquired and liabilities assumed to be recorded at fair value at the acquisition date. The Unaudited Pro Forma Condensed Combined Statements of Operations for the nine months ended September 30, 2021 and the year ended December 31, 2020 were prepared assuming the Pioneer Acquisition and related financing occurred on January 1, 2020. The Unaudited Pro Forma Condensed Combined Balance Sheet at September 30, 2021 was prepared as if the Pioneer Acquisition and related financing had occurred on September 30, 2021.

The unaudited pro forma condensed combined financial information is provided for illustrative purposes only and does not purport to represent what the actual consolidated results of operations or the consolidated financial position of the Company would have been had the Pioneer Acquisition and related financing occurred on the dates noted above, nor are they necessarily indicative of future consolidated results of operations or consolidated financial position. In Continental’s opinion, all adjustments that are necessary to present fairly the unaudited pro forma condensed combined financial information have been made. The unaudited pro forma condensed combined financial information has been compiled in a manner consistent with the accounting policies adopted by the Company. Actual results may differ materially from the assumptions and estimates contained herein.

Note 2. Pro Forma Adjustments

The pro forma adjustments are based on currently available information and certain estimates and assumptions that Continental believes provide a reasonable basis for presenting the significant effects of the Pioneer Acquisition and related financing. General descriptions of the pro forma adjustments are provided below.

Unaudited Pro Forma Condensed Combined Balance Sheet

The following adjustments have been made to the accompanying Unaudited Pro Forma Condensed Combined Balance Sheet as of September 30, 2021 to reflect the allocation of the fair value of the assets acquired and liabilities assumed for the Pioneer Acquisition and the related financing:

(a) Represents a decrease in cash of $3.06 billion for the final purchase price of the Pioneer Acquisition, partially offset by $1.59 billion of net proceeds from the issuance of senior notes and $500 million of credit facility borrowings incurred to fund a portion of the acquisition.

(b) Represents the allocation of the fair value of the assets acquired and liabilities assumed as follows:

 

     (In thousands)  

Assets acquired

  

Receivables

   $ 2,989  

Net property and equipment

     3,095,229  

Operating lease right-of-use assets

     2,363  
  

 

 

 

Total assets acquired

   $ 3,100,581  
  

 

 

 

Liabilities assumed

  

Revenues and royalties payable

   $ 13,932  

Accrued liabilities and other

     7,514  

Asset retirement obligations

     16,000  

Operating lease liabilities

     2,363  
  

 

 

 

Total liabilities assumed

   $ 39,809  
  

 

 

 

Net assets acquired

   $ 3,060,772  
  

 

 

 

 

5


Continental Resources, Inc. and Subsidiaries

Notes to Unaudited Pro Forma Condensed Combined Financial Information

 

Provisional fair value measurements have been made by the Company for acquired assets and liabilities, and adjustments to those measurements may be made in subsequent periods (up to one year from the acquisition date) as additional information necessary to complete the fair value analysis is obtained. The fair values of proved and unproved properties acquired were measured using discounted cash flow valuation techniques based on inputs that are not observable in the market and, as such, are considered Level 3 fair value measurements. Significant unobservable inputs included future commodity prices adjusted for differentials, projections of estimated quantities of recoverable reserves, forecasted production based on decline curve analysis, estimated timing and amount of future operating and development costs, and a weighted average cost of capital.

For income tax purposes, the Pioneer Acquisition will be treated as an asset purchase such that the tax basis in the assets and liabilities will generally reflect the allocated fair value at closing. Therefore, the Company does not anticipate a material tax consequence for deferred income taxes related to the Pioneer Acquisition.

(c) Represents $500 million of credit facility borrowings incurred and $1.6 billion of new senior notes issued to fund a portion of the Pioneer Acquisition, net of $11.6 million in initial purchasers’ fees and $0.6 million in original issue discount.

(d) Represents legal and advisory fees incurred in conjunction with the Pioneer Acquisition during the fourth quarter of 2021. These costs are reflected in the Unaudited Pro Forma Condensed Combined Balance Sheet as an increase to accrued liabilities and other with a corresponding impact to retained earnings.

Unaudited Pro Forma Condensed Combined Statements of Operations

The Unaudited Pro Forma Condensed Combined Statements of Operations for the nine months ended September 30, 2021 and the year ended December 31, 2020 reflect the following adjustments:

(a) Represents historical revenues and direct operating expenses of the crude oil and natural gas properties acquired in the Pioneer Acquisition.

(b) Represents the reclassification of transportation expenses from Production Expenses to Transportation Expenses to conform historical Pioneer direct operating expenses to Continental’s presentation method.

(c) Represents incremental depreciation, depletion, and amortization expense resulting from the change in basis of property and equipment acquired and increased accretion expense from new asset retirement obligations recognized as a result of the Pioneer Acquisition. The DD&A adjustment was calculated primarily using the unit-of-production method under the successful efforts method of accounting using estimated proved reserves and production volumes attributable to the acquired assets.

(d) Represents the following adjustments to interest expense resulting from interest and related amortization of initial debt discount and issuance costs.

 

In thousands    Nine Months Ended
September 30, 2021
     Year Ended
December 31, 2020
 

Interest expense on new 2.268% senior notes due 2026

   $ 13,608      $ 18,144  

2.268% senior notes issuance cost amortization

     1,103        1,439  

Interest expense on new 2.875% senior notes due 2032

     17,250        23,000  

2.875% senior notes discount amortization

     511        664  

2.875% senior notes issuance cost amortization

     40        52  

Interest expense on credit facility borrowings

     6,105        8,184  
  

 

 

    

 

 

 

Total acquisition adjustments to interest expense

   $ 38,617      $ 51,483  
  

 

 

    

 

 

 

 

6


Continental Resources, Inc. and Subsidiaries

Notes to Unaudited Pro Forma Condensed Combined Financial Information

 

The interest expense for the credit facility reflects a rate of 1.61% as of year-end 2021. Actual interest expense may be higher or lower depending on fluctuations in interest rates and other market conditions. A one-eighth percent increase or decrease in the interest rate would result in a change in interest expense of approximately $0.5 million for the nine months ended September 30, 2021 and approximately $0.6 million for the year ended December 31, 2020.

(e) Represents the application of Continental’s statutory tax rate of 24.5% to the pre-tax amount of Pioneer Acquisition and pro-forma adjustments.

(f) Represents legal and advisory fees incurred in conjunction with the Pioneer Acquisition. Such fees were incurred in the fourth quarter of 2021 and have been reflected in the pro-forma adjustments as if they had been incurred on January 1, 2020.

Note 3. Supplemental Crude Oil and Natural Gas Information

Estimated Quantities of Proved Crude Oil and Natural Gas Reserves

The following tables present information regarding net proved crude oil and natural gas reserves attributable to Continental’s interests in proved properties as of December 31, 2020. In addition, the following tables also set forth information as of December 31, 2020 about the estimated net proved crude oil and natural gas reserves attributable to the Pioneer Acquisition, and the pro forma combined net proved crude oil and natural gas reserves as if the Pioneer Acquisition had occurred on January 1, 2020. The proved reserve estimates attributable to the Pioneer Acquisition at December 31, 2020 presented in the table below were prepared based upon information provided by the Seller. The following pro forma combined proved reserve information is not necessarily indicative of the results that might have occurred had the Pioneer Acquisition taken place on January 1, 2020, nor is it intended to be a projection of future results. The accuracy of any reserve estimate is a function of the quality of available data and of engineering and geological interpretation and judgment. Periodic revisions or removals of estimated reserves and future cash flows may be necessary as a result of a number of factors, including reservoir performance, new drilling, crude oil and natural gas prices, changes in costs, technological advances, new geological or geophysical data, changes in business strategies, or other economic factors. Accordingly, proved reserve estimates may differ significantly from the quantities of crude oil and natural gas ultimately recovered.

 

     Crude Oil (MBbls)  

Estimates of Proved Reserves

   As Reported      Pioneer Acquisition      Pro Forma
Combined
 

Proved reserves as of January 1, 2020

     760,187        61,646        821,833  

Revisions of previous estimates

     (249,845      (22,465      (272,310

Extensions, discoveries and other additions

     42,106        14,446        56,552  

Production

     (58,745      (15,561      (74,306

Sales of minerals in place

     —          (2,810      (2,810

Purchases of minerals in place

     3,272        78,567        81,839  
  

 

 

    

 

 

    

 

 

 

Proved reserves as of December 31, 2020

     496,975        113,823        610,798  

Proved Developed Reserves

        

January 1, 2020

     336,405        44,038        380,443  

December 31, 2020

     281,906        104,486        386,392  

Proved Undeveloped Reserves

        

January 1, 2020

     423,782        17,608        441,390  

December 31, 2020

     215,069        9,337        224,406  

 

7


Continental Resources, Inc. and Subsidiaries

Notes to Unaudited Pro Forma Condensed Combined Financial Information

 

     Natural Gas (MMcf)  

Estimates of Proved Reserves

   As Reported      Pioneer
Acquisition
     Pro Forma
Combined
 

Proved reserves as of January 1, 2020

     5,154,471        74,071        5,228,542  

Revisions of previous estimates

     (1,530,174      (18,737      (1,548,911

Extensions, discoveries and other additions

     295,686        14,389        310,075  

Production

     (306,528      (14,581      (321,109

Sales of minerals in place

     —          (2,297      (2,297

Purchases of minerals in place

     27,269        72,663        99,932  
  

 

 

    

 

 

    

 

 

 

Proved reserves as of December 31, 2020

     3,640,724        125,508        3,766,232  

Proved Developed Reserves

        

January 1, 2020

     2,226,117        48,763        2,274,880  

December 31, 2020

     2,073,011        117,079        2,190,090  

Proved Undeveloped Reserves

        

January 1, 2020

     2,928,354        25,308        2,953,662  

December 31, 2020

     1,567,713        8,429        1,576,142  
     Natural Gas Liquids (MBbls)  

Estimates of Proved Reserves

   As Reported (a)      Pioneer
Acquisition
     Pro Forma
Combined
 

Proved reserves as of January 1, 2020

     —          15,091        15,091  

Revisions of previous estimates

     —          (1,775      (1,775

Extensions, discoveries and other additions

     —          3,451        3,451  

Production

     —          (3,431      (3,431

Sales of minerals in place

     —          (381      (381

Purchases of minerals in place

     —          14,825        14,825  
  

 

 

    

 

 

    

 

 

 

Proved reserves as of December 31, 2020

     —          27,780        27,780  

Proved Developed Reserves

               

January 1, 2020

     —          10,009        10,009  

December 31, 2020

     —          25,940        25,940  

Proved Undeveloped Reserves

               

January 1, 2020

     —          5,082        5,082  

December 31, 2020

     —          1,840        1,840  

 

(a)

Continental has not historically reported proved reserves for natural gas liquids.

 

8


Continental Resources, Inc. and Subsidiaries

Notes to Unaudited Pro Forma Condensed Combined Financial Information

 

     Total Equivalent Reserves (MBoe)  

Estimates of Proved Reserves

   As Reported      Pioneer
Acquisition
     Pro Forma
Combined
 

Proved reserves as of January 1, 2020

     1,619,265        89,081        1,708,346  

Revisions of previous estimates

     (504,874      (27,362      (532,236

Extensions, discoveries and other additions

     91,387        20,295        111,682  

Production

     (109,833      (21,422      (131,255

Sales of minerals in place

     —          (3,574      (3,574

Purchases of minerals in place

     7,817        105,503        113,320  
  

 

 

    

 

 

    

 

 

 

Proved reserves as of December 31, 2020

     1,103,762        162,521        1,266,283  

Proved Developed Reserves

        

January 1, 2020

     707,424        62,173        769,597  

December 31, 2020

     627,407        149,940        777,347  

Proved Undeveloped Reserves

        

January 1, 2020

     911,841        26,908        938,749  

December 31, 2020

     476,355        12,581        488,936  

The following table presents the Standardized Measure of Discounted Future Net Cash Flows relating to the proved crude oil and natural gas reserves of Continental and of the properties acquired in the Pioneer Acquisition on a pro forma combined basis as of December 31, 2020. The Pro Forma Combined Standardized Measure shown below represents estimates only and should not be construed as the market value of either Continental’s crude oil and natural gas reserves or the acquired crude oil and natural gas reserves attributable to the Pioneer Acquisition.

 

     As of December 31, 2020  

In millions

   As Reported      Pioneer
Acquisition
     Pro Forma
Combined
 

Future cash inflows

   $ 21,335      $ 4,363      $ 25,698  

Future production costs

     (7,751      (1,400      (9,151

Future development and abandonment costs

     (3,951      (161      (4,112

Future income taxes

     (725      (48      (773
  

 

 

    

 

 

    

 

 

 

Future net cash flows

     8,908        2,754        11,662  

10% annual discount for estimated timing of cash flows

     (4,254      (1,465      (5,719
  

 

 

    

 

 

    

 

 

 

Standardized measure of discounted future net cash flows

   $ 4,654      $ 1,289      $ 5,943  

 

9


Continental Resources, Inc. and Subsidiaries

Notes to Unaudited Pro Forma Condensed Combined Financial Information

 

The following table sets forth the changes in the Standardized Measure of discounted future net cash flows attributable to estimated net proved crude oil and natural gas reserves of Continental and of the Pioneer Acquisition on a pro forma combined basis for the year ending December 31, 2020:

 

     Year Ended December 31, 2020  
In millions    As Reported      Pioneer
Acquisition
     Pro Forma
Combined
 

Standardized measure of discounted future net cash flows at January 1

   $ 10,462      $ 1,014      $ 11,476  

Extensions, discoveries and improved recoveries, less related costs

     188        196        384  

Revisions of previous quantity estimates

     (2,952      (55      (3,007

Changes in estimated future development and abandonment costs

     4,760        —          4,760  

Purchases (sales) of minerals in place, net

     54        1,376        1,430  

Net change in prices and production costs

     (6,912      (1,072      (7,984

Accretion of discount

     1,184        116        1,300  

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

     (1,807      (425      (2,232

Development costs incurred during the period

     863        9        872  

Change in timing of estimated future production and other

     (2,325      17        (2,308

Change in income taxes

     1,139        113        1,252  
  

 

 

    

 

 

    

 

 

 

Net change

     (5,808      275        (5,533
  

 

 

    

 

 

    

 

 

 

Standardized measure of discounted future net cash flows at December 31

   $ 4,654      $ 1,289      $ 5,943  
  

 

 

    

 

 

    

 

 

 

 

10