UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C.  20549

 

FORM 8-K/A

 

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 30, 2004

 

PIONEER DRILLING COMPANY

(Exact name of registrant as specified in its charter)

 

Texas

 

1-8182

 

74-2088619

(State or other jurisdiction
of incorporation)

 

(Commission File Number)

 

(I.R.S. Employer
Identification No.)

 

 

 

 

 

9310 Broadway, Building I
San Antonio, Texas

 

78217

(Address of principal executive offices)

 

(Zip Code)

 

 

 

 

 

Registrant’s telephone number, including area code: (210) 828-7689

 


 

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:

 

o                                    Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

o                                    Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

o                                    Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

o                                    Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

 



 

Item 2.01. Completion of Acquisition or Disposition of Assets.

 

As previously reported, on November 30, 2004, our wholly owned indirect subsidiary, Pioneer Drilling Services, Ltd., entered into an Asset Purchase Agreement providing for the acquisition of five mechanical land drilling rigs and related equipment, including trucks, trailers, vehicles, spare drill pipe and yard equipment, from Allen Drilling Company, located in Woodward, Oklahoma.  We also entered into a purchase agreement for an approximately 17–acre rig storage and maintenance yard owned by Allen Drilling in Woodward, Oklahoma.  We completed the acquisition of those assets on December 15, 2004.

 

We paid total consideration of $7,200,000 in cash for the Allen Drilling assets.  We are also obligated to make annual payments of $100,000 each for five years beginning December 15, 2005 under a noncompetition agreement we entered into with Mr. Dixon Allen. We also assumed various contracts and other liabilities of Allen Drilling.  In addition, Mr. Allen signed an employment agreement with us for a primary term of two years.  We funded the payment of the $7,200,000 consideration with a borrowing under the acquisition facility provided by our new credit agreement with Frost National Bank, the Bank of Scotland and Zions First National Bank.

 

Prior to entering into the Asset Purchase Agreement, no material relationship existed between us and either Allen Drilling or any of its affiliates, directors or officers.

 

The information set forth above is qualified by reference to the full text of the Asset Purchase Agreement, a copy of which we filed as an exhibit to this report and are incorporating into this Item by this reference.

 

We have attached, as Attachment A to this report, the audited financial statements of Allen Drilling as of and for the years ended September 30, 2004 and 2003.

 

We have also attached, as Attachment B to this report, pro forma financial statements, which combine the operations of Pioneer Drilling Company and its consolidated subsidiaries and Allen Drilling.  The combined pro forma financial statements include a combined pro forma balance sheet as of September 30, 2004 and combined pro forma statements of operations for the six months ended September 30, 2004 and the year ended March 31, 2004. The accompanying notes to the combined pro forma financial statements reflect pro forma adjustments to remove, from the September 30, 2004 combined pro forma balance sheet, assets of Allen Drilling which were not acquired, as well as liabilities which were not assumed, and the allocation of the purchase price to the assets acquired.  The notes also reflect pro forma adjustments to the combined pro forma statements of operations for the six months ended September 30, 2004 and the year ended March 31, 2004, each of which assumes that the acquisition had occurred as of the beginning of the period presented.  Adjustments were made to increase interest and depreciation expense and adjust income tax expense/(benefit) for the effects of the other pro forma adjustments.

 

Unless the context otherwise requires, all references in this report to “we”, “us” and “our” refer to Pioneer Drilling Company and its subsidiaries, collectively.

 

2



 

Item 9.01.                                          Financial Statements and Exhibits

 

(a)                                  Financial statements of businesses acquired.

 

Attachment A consists of the audited financial statements of Allen Drilling as of and for the years ended September 30, 2004 and 2003.

 

(b)                                 Pro forma financial information.

 

Attachment B consists of combined pro forma financial statements, reflecting our acquisition of the Allen Drilling assets, including a combined pro forma balance sheet as of September 30, 2004 and combined pro forma statements of operations for the six months ended September 30, 2004 and the year ended March 31, 2004.

 

(c)                                  Exhibits.

 

 

Exhibit
Number

 

Exhibit

 

 

 

2.1

 

Asset Purchase Agreement dated November 30, 2004, by and among Allen Drilling Company, the Earl Allen Family Trust dated April 1, 1979, the sole shareholder of Allen Drilling Company, Dixon Allen, Paula K. Hoisington and Lisa D. Johonnesson, all of the beneficiaries of the Trust, and Pioneer Drilling Services, Ltd. (incorporated by reference to Exhibit 2.1 to the Current Report on Form 8-K dated November 30, 2004 filed by Pioneer Drilling Company with the SEC on December 2, 2004 (File No. 1-8182)).

 

 

 

2.2

 

Consent of independent public accountant.

 

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.

 

 

 

PIONEER DRILLING COMPANY

 

 

 

 

By:

 

   /s/ William D. Hibbetts

 

 

 

 

   William D. Hibbetts

 

 

 

   Senior Vice President and Chief Financial

 

 

 

   Officer

 

 

 

Date: February 18, 2005

 

 

 

3



 

EXHIBIT INDEX

 

Exhibit
Number

 

Exhibit

2.1

 

Asset Purchase Agreement dated November 30, 2004, by and among Allen Drilling Company, the Earl Allen Family Trust dated April 1, 1979, the sole shareholder of Allen Drilling Company, Dixon Allen, Paula K. Hoisington and Lisa D. Johonnesson, all of the beneficiaries of the Trust, and Pioneer Drilling Services, Ltd. (incorporated by reference to Exhibit 2.1 to the Current Report on Form 8-K dated November 30, 2004 filed by Pioneer Drilling Company with the SEC on December 2, 2004 (File No. 1-8182)).

 

 

 

2.2

 

Consent of independent public accountant.

 

4



 

Attachment A

 

 

INDEPENDENT AUDITORS’ REPORT

 

To the Board of Directors

Allen Drilling Company:

 

We have audited the accompanying balance sheets of Allen Drilling Company as of September 30, 2004 and 2003, and the related statements of income, changes in stockholder’s equity and cash flows for the years then ended. These financial statements are the responsibility of the management of Allen Drilling Company. Our responsibility is to express an opinion on these financial statements based on our audits.

 

We conducted our audits in accordance with U.S. generally accepted auditing standards. Those standards require that we plan and perform the audits to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

 

In our opinion, the financial statements referred to above present fairly, in all material respects, the financial position of Allen Drilling Company as of September 30, 2004 and 2003, and the results of its operations and its cash flows for the years then ended in conformity with U.S. generally accepted accounting principles.

 

 

 

Respectfully submitted,

 

/s/ Kennedy and Coe, LLC

 

 

 

Great Bend, Kansas
January 21, 2005

 

 

1910 18th STREET, BOX 929, GREAT BEND, KS 67530. PHONE (316) 792-5275. FAX (316) 792-5077. WWW.KCOE.COM

Members of: American Institute of Certified Public Accountants. Offices in Kansas, Oklahoma and Colorado

 

5



 

ALLEN DRILLING COMPANY

BALANCE SHEETS

 

 

 

September 30,

 

 

 

2004

 

2003

 

ASSETS

Current Assets

 

 

 

 

 

Cash and cash equivalents

 

$

481,615

 

$

891,109

 

Certificate of deposit

 

 

317,332

 

Receivables

 

 

 

 

 

Trade, less allowance for doubtful accounts

 

2,720,434

 

2,116,039

 

Other

 

 

8,620

 

Prepaid income taxes

 

114,896

 

 

Contract drilling in progress

 

154,072

 

314,985

 

Prepaid expenses

 

247,625

 

61,734

 

Inventory

 

39,179

 

50,647

 

Total Current Assets

 

3,757,821

 

3,760,466

 

 

 

 

 

 

 

Property and Equipment, at cost

 

 

 

 

 

Land

 

10,305

 

2,805

 

Buildings

 

506,333

 

247,543

 

Drilling rigs

 

6,659,134

 

5,093,350

 

Mobile equipment

 

785,853

 

635,136

 

Shop equipment

 

29,030

 

21,475

 

Office equipment

 

57,273

 

51,951

 

 

 

8,047,928

 

6,052,260

 

Deduct accumulated depreciation

 

4,701,772

 

4,169,087

 

Total Property and Equipment

 

3,346,156

 

1,883,173

 

 

 

 

 

 

 

Other Assets

 

 

 

 

 

Certificate of deposit

 

317,332

 

 

Oil and gas properties, less accumulated depreciation, depletion and amortization

 

3,065

 

4,467

 

Other investments

 

15,654

 

20,499

 

Total Other Assets

 

336,051

 

24,966

 

Totals

 

$

7,440,028

 

$

5,668,605

 

 

The accompanying notes are an integral part
of these financial statements.

 

6



 

 

 

September 30,

 

 

 

2004

 

2003

 

LIABILITIES AND EQUITY

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Accounts payable—Trade

 

$

1,071,740

 

$

903,700

 

Customer deposit

 

120,000

 

 

Accrued expenses

 

 

 

 

 

Income taxes

 

41,300

 

97,177

 

Other

 

1,402

 

198,735

 

Deferred income tax liability

 

5,900

 

10,375

 

Note payable—Stockholder

 

523,431

 

600,334

 

Notes payable—Bank

 

 

33,871

 

Current portion of long-term obligations

 

563,901

 

271,738

 

Total Current Liabilities

 

2,327,674

 

2,115,930

 

 

 

 

 

 

 

Long-Term Obligations, less current portion

 

 

35,464

 

 

 

 

 

 

 

Deferred Income Tax Liability

 

392,100

 

88,500

 

 

 

 

 

 

 

Stockholder’s Equity

 

 

 

 

 

Capital stock

 

 

 

 

 

Common—$1 par value,

 

 

 

 

 

Authorized—1,000,000 shares,

 

 

 

 

 

Issued—415,000 shares

 

415,000

 

415,000

 

Additional paid-in capital

 

110,418

 

110,418

 

Retained earnings

 

5,794,835

 

4,503,292

 

 

 

6,320,253

 

5,028,710

 

Less: Treasury stock, at cost, 225,035 shares

 

1,599,999

 

1,599,999

 

Total Stockholder’s Equity

 

4,720,254

 

3,428,711

 

Totals

 

$

7,440,028

 

$

5,668,605

 

 

7



 

ALLEN DRILLING COMPANY

STATEMENTS OF INCOME

 

 

 

Year Ended September 30,

 

 

 

2004

 

2003

 

Operating Revenues

 

 

 

 

 

Drilling

 

$

14,439,575

 

$

9,752,534

 

Oil and gas sales

 

2,400

 

61,968

 

Total Operating Revenues

 

14,441,975

 

9,814,502

 

 

 

 

 

 

 

Operating Costs and Expenses

 

 

 

 

 

Direct rig

 

11,797,492

 

8,616,157

 

Oil and gas

 

1,664

 

52,266

 

Engineering

 

92,404

 

88,241

 

General and administrative

 

415,358

 

355,560

 

Total Operating Expenses

 

12,306,918

 

9,112,224

 

 

 

 

 

 

 

Operating Income

 

2,135,057

 

702,278

 

 

 

 

 

 

 

Other Income (Expense)

 

 

 

 

 

Investment income

 

7,958

 

46,117

 

Gain on sale of assets

 

21,901

 

34,982

 

Interest expense

 

(61,898

)

(73,948

)

Other

 

4,574

 

19,255

 

Total Other Income (Expense)

 

(27,465

)

26,406

 

 

 

 

 

 

 

Net Income before Income Taxes

 

2,107,592

 

728,684

 

 

 

 

 

 

 

Income Taxes

 

816,049

 

284,977

 

 

 

 

 

 

 

Net Income

 

$

1,291,543

 

$

443,707

 

 

The accompanying notes are an integral part
of these financial statements.

 

8



 

ALLEN DRILLING COMPANY

STATEMENTS OF CHANGES IN STOCKHOLDER’S EQUITY

 

 

 

Common
Stock

 

Additional
Paid-In
Capital

 

Retained
Earnings

 

Treasury
Stock

 

Total

 

Balances, September 30, 2002

 

$

415,000

 

$

110,418

 

$

4,059,585

 

$

(1,599,999

)

$

2,985,004

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income for the year ended September 30, 2003

 

 

 

443,707

 

 

443,707

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances, September 30, 2003

 

415,000

 

110,418

 

4,503,292

 

(1,599,999

)

3,428,711

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income for the year ended September 30, 2004

 

 

 

1,291,543

 

 

1,291,543

 

 

 

 

 

 

 

 

 

 

 

 

 

Balances, September 30, 2004

 

$

415,000

 

$

110,418

 

$

5,794,835

 

$

(1,599,999

)

$

4,720,254

 

 

The accompanying notes are an integral part

of these financial statements.

 

9



 

ALLEN DRILLING COMPANY

STATEMENTS OF CASH FLOWS

Increase (Decrease) in Cash and Cash Equivalents

 

 

 

Year Ended September 30,

 

 

 

2004

 

2003

 

Cash Flows From Operating Activities

 

 

 

 

 

Net income

 

$

1,291,543

 

$

443,707

 

Adjustments to reconcile net income to net cash provided by operating activities

 

 

 

 

 

Depreciation, depletion, and amortization

 

622,249

 

662,832

 

(Gain) on sale of assets

 

(21,901

)

(34,982

)

Deferred income taxes

 

299,125

 

157,800

 

(Increase) decrease in:

 

 

 

 

 

Receivables

 

(595,775

)

(767,720

)

Prepaid income taxes

 

(114,896

)

69,933

 

Contract drilling in progress

 

160,913

 

(144,332

)

Prepaid expenses

 

(185,891

)

153,395

 

Inventory

 

11,468

 

3,451

 

Other investments

 

4,845

 

725

 

Increase (decrease) in:

 

 

 

 

 

Accounts payable—Trade

 

139,644

 

483,080

 

Customer deposit

 

120,000

 

 

Accrued income taxes

 

(55,877

)

78,542

 

Other accrued expenses

 

(197,333

)

97,177

 

Total Adjustments

 

186,571

 

759,901

 

Net Cash Provided by Operating Activities

 

1,478,114

 

1,203,608

 

 

 

 

 

 

 

Cash Flows From Investing Activities

 

 

 

 

 

Addition to certificate of deposit

 

 

(17,332

)

Proceeds from sale of property and equipment

 

30,551

 

452,852

 

Acquisition of property and equipment and oil and gas properties

 

(2,018,218

)

(1,346,635

)

Net Cash (Used in) Investing Activities

 

(1,987,667

)

(911,115

)

 

 

 

 

 

 

Cash Flows From Financing Activities

 

 

 

 

 

Payments on accounts payable for equipment additions

 

(45,866

)

 

Net payments on short-term borrowing

 

(110,774

)

(90,551

)

Borrowing on long-term debt

 

687,055

 

52,193

 

Principal payments on long-term debt

 

(430,356

)

(367,510

)

Net Cash Provided by (Used in) Financing Activities

 

100,059

 

(405,868

)

 

10



 

 

 

Year Ended September 30,

 

 

 

2004

 

2003

 

Net (Decrease) in Cash and Cash Equivalents

 

$

(409,494

)

$

(113,375

)

 

 

 

 

 

 

Cash and Cash Equivalents at Beginning of Period

 

891,109

 

1,004,484

 

 

 

 

 

 

 

Cash and Cash Equivalents at End of Period

 

$

481,615

 

$

891,109

 

 

 

 

 

 

 

SUPPLEMENTAL DISCLOSURES OF CASH FLOW INFORMATION

 

 

 

 

 

 

 

Cash Paid (Received) During the Period for:

 

 

 

 

 

Interest

 

$

61,898

 

$

73,948

 

Income taxes (refunds)

 

687,697

 

(39,933

)

 

 

 

 

 

 

Supplemental Schedule of Noncash Financing and Investing Activities

 

 

 

 

 

 

 

Property and Equipment Additions Financed by Increases in Accounts Payable at End of Period

 

$

74,262

 

$

45,866

 

 

The accompanying notes are an integral part
of these financial statements.

 

11



 

ALLEN DRILLING COMPANY

NOTES TO FINANCIAL STATEMENTS

September 30, 2004 and 2003

 

1.  Summary of Significant Accounting Policies

 

a.   Nature of Operations: Allen Drilling Company (the Company) is a Kansas corporation incorporated on April 15, 1977. The Company is an independent oil and gas well drilling contractor. Its principal customers are independent U.S. oil and gas producers. The Company primarily conducts its drilling operations in the States of Kansas and Oklahoma. The Company also invests in the acquisition, development, and production of oil and gas, primarily through working interest arrangements.

 

b.   Use of Estimates: The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.

 

c.   Cash and Cash Equivalents: Cash and cash equivalents include cash in banks and money market accounts.

 

d.   Accounts Receivable and Allowance for Uncollectible Accounts: Accounts receivable are stated at face value less the allowance for uncollectible accounts. The allowance is established based on the Company’s assessment of economic conditions and an analysis of specific customer accounts. The Company considers accounts receivable to be fully collectible; accordingly, the allowance is set at zero at September 30, 2004 and 2003. Accounts receivable are considered past due based on the payment terms, but interest is not normally charged on past due accounts. The Company has one account that is past due over 90 days as of September 30, 2004, in the amount of $49,331.

 

e.   Inventory: Inventory of supplies is stated at lower of cost or market, with cost determined on a first-in, first-out basis.

 

f.    Property and Equipment: Property and equipment is recorded at cost. Depreciation is provided using accelerated methods over the estimated useful lives of the assets as follows:

 

Buildings

 

15 years

Drilling rigs

 

5 to 10 years

Mobile equipment

 

5 years

Shop equipment

 

5 years

Office equipment

 

7 years

 

Upon sale or retirement, the cost and related accumulated depreciation are eliminated from the respective accounts and the resulting gain or loss is included in results of operations.

 

Repairs and maintenance charges that do not increase the useful lives of the assets are charged to operations as incurred.

 

Long-lived assets to be held and used are reviewed for impairment whenever events or changes in circumstances indicate that the related carrying amount may not be recoverable.

 

When required, impairment losses on assets to be held and used are recognized based on the fair value of the asset, and long-lived assets to be disposed of are reported at the lower of carrying amount or fair value less cost to sell.

 

12



 

 

g.   Revenue and Cost Recognition: Drilling revenues are earned under daywork and footage contracts. Revenues are recognized for each day of work completed using the percentage of completion method based on the estimated number of days to complete each well. Individual wells are generally completed in less than 30 days.

 

The asset “contract drilling in progress” represents revenues recognized in excess of amounts billed on contracts in progress.

 

Direct rig costs on wells are accrued over each day of work completed based on the estimated total cost to complete each well over the estimated number of days to complete each well. Direct drilling costs include labor, materials, supplies, repairs, maintenance, and allocations of depreciation. If a loss on a contract in progress at the end of a reporting period is anticipated, the entire amount of the estimated loss is accrued. Engineering and general and administrative expenses are expensed as incurred.

 

h.   Oil and Gas Properties: The Company uses the successful efforts method of accounting for oil and gas producing activities. Costs to acquire mineral interests in oil and gas properties, to drill and equip exploratory wells that find proved reserves, and to drill and equip development wells are capitalized.

 

Capitalized costs of producing oil and gas properties are depreciated and depleted over the estimated production period of the property, generally four to seven years. Support equipment and other property and equipment are depreciated over their estimated useful lives, generally seven years.

 

i.    Income Taxes: Income taxes are provided for the tax effects of transactions reported in the financial statements and consist of taxes currently due plus deferred taxes. Deferred taxes are recognized for differences between the bases of assets and liabilities for financial statement and income tax purposes. The differences relate primarily to investments, contract drilling in progress, different depreciation methods and lives used for property and equipment, and accrued expenses (deductible for income tax purposes when paid). The deferred tax assets and liabilities represent the future tax return consequences of those differences, which will either be deductible or taxable when the assets and liabilities are recovered or settled. Deferred taxes also are recognized for operating losses that are available to offset future taxable income.

 

13



 

2.  Oil and Gas Properties

 

Oil and gas properties are summarized as follows:

 

 

 

September 30,

 

 

 

2004

 

2003

 

Leasehold costs—proved properties

 

$

6,983

 

$

6,983

 

Wells and related equipment

 

11,104

 

11,104

 

 

 

18,087

 

18,087

 

Less: Accumulated depreciation, depletion, and amortization

 

15,022

 

13,620

 

Net Oil and Gas Properties

 

$

3,065

 

$

4,467

 

 

 

3.  Notes Payable

 

The Company has an operating line of credit with Bank of America, N.A. The maximum borrowing available under this agreement is $500,000 as of September 30, 2004, of which $0 is borrowed at September 30, 2004. The line of credit bears a variable interest rate (which was 5.75% as of September 30, 2004). The line of credit is collateralized by the Company’s equipment. The note is presently due on demand.

 

The Company has an unsecured note payable to the stockholder in the amount of $523,431 as of September 30, 2004. The note bears interest at 7% as of September 30, 2004. Interest expense was $36,400 and $46,542 for the years ended September 30, 2004 and 2003, respectively. This note was paid in December 2004 (see Note 9).

 

14



 

4.  Long-Term Debt

 

Long-term debt consists of the following:

 

 

 

September 30,

 

Description

 

2004

 

2003

 

Note payable to Bank of America, N.A., dated April 23, 2004, in the original principal amount of $350,000, due in monthly installments of $29,976 beginning May 23, 2004 through May 23, 2005, including interest at a variable rate (which was 5.75% at September 30, 2004), collateralized by equipment

 

$

206,561

 

$

 

 

 

 

 

 

 

 

 

Note payable to Bank of America, N.A., dated May 7, 2004, in the original principal amount of $200,000, due in monthly installments of $1,764 beginning June 7, 2004 through May 7, 2019, including interest at 6.60%, collateralized by property acquired in Woodward, Oklahoma

 

196,754

 

 

 

 

 

 

 

 

Notes payable to Bank of America, N.A., paid in full during the year ended September 30, 2004

 

 

230,399

 

Notes payable to General Motors Acceptance Corporation, due in various monthly installments bearing interest at 0%, collateralized by vehicles

 

$

160,586

 

$

76,803

 

 

 

563,901

 

307,202

 

Less: Current maturities

 

563,901

 

271,738

 

Total Long-Term Obligations

 

$

 

$

35,464

 

 

The President of the Company and the stockholder have provided guarantees of all of the Company’s borrowings payable to Bank of America, N.A. All notes payable to Bank of America, N.A. and General Motors Acceptance Corporation were paid in December 2004 (see Note 9).

 

15



 

5.  Income Taxes

 

The provision (benefit) for income taxes includes income taxes currently payable and those deferred because of temporary differences between the financial statement and tax bases of assets and liabilities. The provision for income taxes consists of the following:

 

 

 

Year Ended
September 30,

 

 

 

2004

 

2003

 

Federal Income Taxes

 

 

 

 

 

Current

 

$

458,664

 

$

110,234

 

Deferred

 

58,260

 

16,943

 

 

 

516,924

 

127,177

 

Deferred

 

 

 

 

 

Benefit of net operating loss carryforwards used

 

 

 

 

 

States

 

$

36,700

 

$

10,700

 

Change in valuation allowance

 

(14,575

)

(2,800

)

Other

 

 

 

 

 

Federal

 

240,700

 

130,200

 

States

 

36,300

 

19,700

 

 

 

299,125

 

157,800

 

 

 

 

 

 

 

Totals

 

$

816,049

 

$

284,977

 

 

The reconciliation of income tax computed at statutory rates to income tax expense is as follows:

 

 

 

Year Ended
September 30,

 

 

 

2004

 

2003

 

Federal income taxes at statutory rates (34%)

 

$

716,582

 

$

247,753

 

State income taxes, net of federal benefit

 

96,877

 

38,782

 

Other

 

2,590

 

(1,558

)

Totals

 

$

816,049

 

$

284,977

 

 

16



 

Under Financial Accounting Standards Board Statement No. 109, deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial statement purposes and the amounts used for income tax purposes. Significant components of the Company’s deferred income tax assets (liabilities) are as follows:

 

 

 

September 30,

 

 

 

2004

 

2003

 

Deferred Income Tax Assets

 

 

 

 

 

Net operating loss carryforwards

 

$

19,400

 

$

58,300

 

Other

 

8,800

 

27,000

 

 

 

28,200

 

85,300

 

Valuation allowance

 

 

14,575

 

 

 

28,200

 

70,725

 

Deferred Income Tax Liabilities

 

 

 

 

 

Contract drilling in progress

 

26,600

 

54,100

 

Property and equipment

 

399,600

 

115,500

 

 

 

426,200

 

169,600

 

Net

 

$

(398,000

)

$

(98,875

)

 

 

 

 

 

 

 

 

Current

 

$

(5,900

)

$

(10,375

)

Noncurrent

 

(392,100

)

(88,500

)

Totals

 

$

(398,000

)

$

(98,875

)

 

As of September 30, 2004, expiration of state net operating loss carryforwards available for income tax purposes are as follows for the years ending September 30:

 

 

 

Kansas

 

Colorado

 

2006

 

$

71,700

 

$

 

2008

 

 

98,500

 

2010

 

 

400

 

2011

 

 

1,900

 

2012

 

44,000

 

 

2022

 

 

2,700

 

 

 

$

115,700

 

$

103,500

 

 

17



 

6.  Major Customers and Concentrations of Credit Risk

 

A material part of the Company’s business is dependent on a few customers, the loss of which could have a material effect on the Company. Revenues attributable to customers comprising over 10% of drilling revenues during each period are as follows:

 

 

 

Year Ended September 30,

 

 

 

2004

 

2003

 

Customer #1

 

$

6,086,460

 

$

4,160,519

 

 

The Company contracts to drill oil and gas wells with customers within the oil and gas industry and grants credit to these customers. Financial instruments that potentially subject the Company to credit risk consist principally of trade receivables.

 

The Company maintains cash balances at various financial institutions. Accounts at each institution are insured by the Federal Deposit Insurance Corporation up to $100,000. The Company has uninsured cash balances at various times throughout the periods.

 

7.  Profit Sharing Plan

 

All employees who are at least age 21 and have one year of service are eligible to participate in the Company 401(k) profit sharing plan. The Company made the following contributions to the plan.

 

 

 

Year Ended
September 30,

 

 

 

2004

 

2003

 

Matching

 

$

23,383

 

$

18,611

 

 

 

8.  Gain Contingency

 

The Company has filed suit against a customer requesting reimbursement for estimated damages incurred when a rig fell over at the customer job site in April 2004. The customer has filed a counterclaim seeking reduction of the amount of damages claimed by the Company. The ultimate outcome of this lawsuit cannot presently be determined.

 

9.  Subsequent Events

 

The Company sold substantially all property and equipment and uncompleted drilling contracts for $6.9 million in December 2004 to Pioneer Drilling Services, Ltd. At closing the Company paid off all notes payable to the stockholder, Bank of America, N.A., and General Motors Acceptance Corporation. The sale represents the disposition of the major segment of the business, which represents substantially all net income of the Company.

 

Management expects to liquidate the Company in the future, although no timeline has been established. Adjustments to the values of assets and liabilities in the accompanying balance sheets have not been revised to reflect liquidation values due to the lack of a definite plan of liquidation. No loss upon liquidation is expected to be recognized.

 

18



 

Attachment B

 

PIONEER DRILLING COMPANY AND SUBSIDIARIES

UNAUDITED PRO FORMA COMBINED FINANCIAL STATEMENTS

BASIS OF PRESENTATION

 

On December 15, 2004, we acquired a fleet of five mechanical land drilling rigs and related equipment and a 17-acre rig storage and maintenance yard located in Woodward, Oklahoma from Allen Drilling Company for total consideration of $7,200,000 in cash.  We also obtained a non-competition agreement from the President of Allen Drilling for additional consideration to be paid over the next five years.  We funded the purchase price of the acquisition with a $7,200,000 borrowing under our new credit facility.

 

The accompanying combined pro forma balance sheet as of September 30, 2004 combines the historical balance sheets of (1) Pioneer Drilling Company and its consolidated subsidiaries and (2) Allen Drilling.  Adjustments have been made to remove from the September 30, 2004 combined pro forma balance sheet, assets of Allen Drilling which were not acquired, as well as liabilities which were not assumed, and to record the allocation of the purchase price to the assets acquired.

 

The accompanying combined pro forma statements of operations combine the statements of operations of (1) Pioneer Drilling Company and its consolidated subsidiaries and (2) Allen Drilling for the six months ended September 30, 2004 and the year ended March 31, 2004.  The statements include pro forma adjustments to reflect increases in interest expense to reflect the interest on the borrowing we made to fund our acquisition of the assets and depreciation expense assuming the acquisitions had occurred at the beginning of each period presented and to adjust income tax expense (benefit) for the effects of the other pro forma adjustments.  The unaudited pro forma combined financial statements should be read in conjunction with (i) the historical consolidated financial statements of Pioneer Drilling Company for the year ended March 31, 2004 and the six months ended September 30, 2004 included in our prior SEC periodic reports; and (ii) the audited historical financial statements of Allen Drilling for the year ended September 30, 2004 included in this report.

 

The unaudited pro forma combined statements of operations are not necessarily indicative of the operating results that would have occurred if the acquisition had been consummated at the beginning of the periods presented nor are they indicative of any future operating results.

 

19



 

Pioneer Drilling Company and Subsidiaries

Unaudited Pro Forma Combined Balance Sheet

September 30, 2004

 

 

 

Historical

 

Historical

 

 

 

 

 

 

 

 

Pioneer
Drilling Company

 

Allen Drilling
Company

 

 

Pro Forma
Adjustments

 

Pro Forma
Combined

 

Current Assets:

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

11,072,872

 

$

481,615

(C)

 

$

(481,615

)

$

11,072,872

 

Receivables

 

20,047,155

 

2,720,434

(C)

 

(2,720,434

)

20,047,155

 

Contract drilling in progress

 

5,499,121

 

154,072

(C)

 

(154,072

)

5,499,121

 

Inventory

 

 

39,179

(C)

 

(39,179

)

 

Current deferred income taxes

 

403,394

 

 

 

 

403,394

 

Prepaid income tax

 

 

114,896

(C)

 

(114,896

)

 

Prepaid expenses

 

475,666

 

247,625

(C)

 

(247,625

)

475,666

 

Total current assets

 

37,498,208

 

3,757,821

 

 

(3,757,821

)

37,498,208

 

Property and equipment, at cost

 

166,059,836

 

8,047,928

(B)

 

(847,928

)

173,259,836

 

Less accumulated depreciation and amortization

 

(44,130,814

)

(4,701,772

)

(C)

 

4,701,772

 

(44,130,814

)

Net property and equipment

 

121,929,022

 

3,346,156

 

 

3,853,844

 

129,129,022

 

Intangibles and other assets, net of amortization

 

262,778

 

336,051

(C)

 

(336,051

)

262,778

 

Total assets

 

$

159,690,008

 

$

7,440,028

 

 

$

(240,028

)

$

166,890,008

 

 

 

 

 

 

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

 

 

 

 

Notes payable - stockholder

 

$

 

$

523,431

(C)

 

$

(523,431

)

$

 

Current installments, long-term debt

 

110,215

 

563,901

(A)

 

636,099

 

1,310,215

 

Accounts payable

 

17,822,388

 

1,071,740

(C)

 

(1,071,740

)

17,822,388

 

Customer deposit

 

 

120,000

(C)

 

(120,000

)

 

Income tax payable

 

 

41,300

(C)

 

(41,300

)

 

Deferred income tax liability

 

 

5,900

(C)

 

(5,900

)

 

Accrued expenses

 

5,080,073

 

1,402

(C)

 

(1,402

)

5,080,073

 

 

 

23,012,676

 

2,327,674

 

 

(1,127,674

24,212,676

 

Long-term debt, less current installments

 

59,635

 

(A)

 

6,000,000

 

6,059,635

 

Deferred income taxes

 

6,887,499

 

392,100

(C)

 

(392,100

)

6,887,499

 

Total liabilities

 

29,959,810

 

2,719,774

 

 

4,480,226

 

37,159,810

 

 

 

 

 

 

 

 

 

 

 

 

Shareholders’ equity:

 

 

 

 

 

 

 

 

 

 

Preferred stock

 

 

 

 

 

 

Common stock

 

3,840,164

 

415,000

(C)

 

(415,000

)

3,840,164

 

Additional paid-in capital

 

138,768,537

 

110,418

(C)

 

(110,418

)

138,768,537

 

Retained earnings (deficit)

 

(12,878,503

)

5,794,835

(C)

 

(5,794,835

)

(12,878,503

)

Less treasury stock, at cost

 

 

(1,599,999

)

(C)

 

1,599,999

 

 

Total shareholders’ equity

 

129,730,198

 

4,720,254

 

 

(4,720,254

129,730,198

 

 

 

 

 

 

 

 

 

 

 

 

Total liabilities and shareholders’ equity

 

$

159,690,008

 

$

7,440,028

 

 

$

(240,028

)

$

166,890,008

 

 

20



 

Pioneer Drilling Company and Subsidiaries

Unaudited Pro Forma Combined Statements of Operations

For The Six Months Ended September 30, 2004

 

 

 

Historical

 

Historical

 

 

 

 

 

 

 

 

Pioneer
Drilling Company

 

Allen Drilling
Company (1)

 

 

Pro Forma
Adjustments

 

Pro Forma
Combined

 

 

 

 

 

 

 

 

 

 

 

 

Contract drilling revenues

 

$

83,501,710

 

$

7,437,626

 

 

$

 

$

90,939,336

 

 

 

 

 

 

 

 

 

 

 

 

Costs & Expenses:

 

 

 

 

 

 

 

 

 

 

Contract drilling

 

68,445,343

 

5,827,816

 

 

 

74,273,159

 

Depreciation and amortization

 

10,354,358

 

311,126

 (D)

 

158,169

 

10,823,653

 

General and administrative

 

1,695,691

 

221,686

 

 

 

1,917,377

 

Total operating costs and expenses

 

80,495,392

 

6,360,628

 

 

158,169

 

87,014,189

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) from operations

 

3,006,318

 

1,076,998

 

 

(158,169

)

3,925,147

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

Interest expense

 

(1,116,240

)

(36,951

)

(E)

 

(123,227

)

(1,276,418

)

Loss from early extinguishment of debt

 

(100,833

)

 

 

 

100,833

 

Interest income

 

63,769

 

2,663

 

 

 

66,432

 

Other

 

15,120

 

2,698

 

 

 

17,818

 

Total other income (expense)

 

(1,138,184

)

(31,590

)

 

(123,227

)

(1,293,001

)

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) before tax

 

1,868,134

 

1,045,408

 

 

(281,396

)

2,632,146

 

Income tax (expense) benefit

 

(728,573

)

(404,949

)

(F)

 

106,985

 

(1,026,537

)

 

 

 

 

 

 

 

 

 

 

 

Net earnings (loss)

 

$

1,139,561

 

$

640,459

 

 

$

(174,411

)

$

1,605,609

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per common:

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.04

 

 

 

 

 

 

$

0.05

 

Diluted

 

$

0.04

 

 

 

 

 

 

$

0.05

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of

 

 

 

 

 

 

 

 

 

 

shares outstanding:

 

 

 

 

 

 

 

 

 

 

Basic

 

30,271,934

 

 

 

 

 

 

30,271,934

 

Diluted

 

31,289,416

 

 

 

 

 

 

31,289,416

 

 


(1) The financial statements of Allen Drilling for the six months ended September 30, 2004 were derived by removing the six months ended March 31, 2004 from the year ended September 30, 2004.

 

21



 

Pioneer Drilling Company and Subsidiaries

Unaudited Pro Forma Combined Statements of Operations

For The Year Ended March 31, 2004

 

 

 

Historical

 

Historical

 

 

 

 

 

 

 

 

Pioneer
Drilling Company

 

Allen Drilling
Company (1)

 

 

Pro Forma
Adjustments

 

Pro Forma
Combined

 

 

 

 

 

 

 

 

 

 

 

 

Contract drilling revenues

 

$

107,875,533

 

$

13,199,556

 

 

$

 

$

121,075,089

 

 

 

 

 

 

 

 

 

 

 

 

Costs & Expenses:

 

 

 

 

 

 

 

 

 

 

Contract drilling

 

88,504,102

 

10,166,123

 

 

 

98,670,225

 

Depreciation and amortization

 

16,160,494

 

680,249

(D)

 

258,342

 

17,099,085

 

General and administrative

 

2,772,730

 

356,393

 

 

 

3,129,123

 

Total operating costs and expenses

 

107,437,326

 

11,202,765

 

 

258,342

 

118,898,433

 

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) from operations

 

438,207

 

1,996,791

 

 

(258,342

)

2,176,656

 

 

 

 

 

 

 

 

 

 

 

 

Other income (expense):

 

 

 

 

 

 

 

 

 

 

Interest expense

 

(2,807,822

)

(49,898

)

(E)

 

(236,540

)

(3,094,260

)

Interest income

 

101,584

 

28,181

 

 

 

129,765

 

Other

 

51,675

 

16,580

 

 

 

68,255

 

Total other income (expense)

 

(2,654,563

)

(5,137

)

 

(236,540

)

(2,896,240

)

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) before tax

 

(2,216,356

)

1,991,654

 

 

(494,882

)

(719,584

)

Income tax (expense) benefit

 

426,299

 

(696,077

)

(F)

 

456,870

 

187,092

 

 

 

 

 

 

 

 

 

 

 

 

Net earnings (loss)

 

$

(1,790,057

)

$

1,295,577

 

 

$

(38,012

)

$

(532,492

)

 

 

 

 

 

 

 

 

 

 

 

Earnings (loss) per common:

 

 

 

 

 

 

 

 

 

 

Basic

 

$

(0.08

)

 

 

 

 

 

$

(0.02

)

Diluted

 

$

(0.08

)

 

 

 

 

 

$

(0.02

)

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding:

 

 

 

 

 

 

 

 

 

 

Basic

 

22,585,612

 

 

 

 

 

 

22,585,612

 

Diluted

 

22,585,612

 

 

 

 

 

 

22,585,612

 

 


(1) The financial statements of Allen Drilling for the year ended March 31, 2004 were derived by adding the six months ended March 31, 2004 to Allen Drilling’s year ended September 30, 2003 and removing the six months ended March 31, 2003.

 

22



 

Pioneer Drilling Company and Subsidiaries

Notes to Unaudited Pro Forma Financial Statements

Pro Forma Adjustments to Combined Financial Statements

 

The accompanying combined pro forma financial statements combine the operations of Pioneer Drilling Company and its consolidated subsidiaries and Allen Drilling Company. The combined pro forma financial statements include a combined pro forma balance sheet as of September 30, 2004 and combined pro forma statements of operations for the six months ended September 30, 2004 and the year ended March 31, 2004. The following notes reflect adjustments to remove, from the September 30, 2004 combined pro forma balance sheet, assets of Allen Drilling which were not acquired, as well as liabilities which were not assumed, and to record the allocation of our purchase price to the assets acquired. The notes also include adjustments to the combined pro forma statements of operations for the six months ended September 30, 2004 and year ended March 31, 2004, which assume that the acquisition had occurred on April 1, 2004 and April 1, 2003, respectively. Adjustments were made to increase interest and depreciation expense and adjust income tax expense/(benefit) for the effect of the other pro forma adjustments.

 


A.    To reflect Pioneer’s incurring of $7,200,000 of debt to fund the acquisition of the drilling assets of Allen Drilling, net of debt of

Allen Drilling we did not assume.  The $7,200,000 was provided by bank lenders and is due in equal monthly installments of

$100,000, plus interest payable monthly at prime (4.75 % at September 30, 2004) for 36 months, with the unpaid balance due at the end of 36 months.

 

B.    To reflect the purchase of the drilling assets and related assets of Allen Drilling for $7,200,000 cash.

 

C.    To remove historical basis of assets not acquired and the liabilities and capital accounts of Allen Drilling.

 

D.    To reflect the increase in amortization of intangible assets due to a noncompetition agreement and customer lists:

 

 

 

 

 

Amount

 

Six Months
Ended
September
30, 2004

 

Year Ended
March 31, 2004

 

Noncompetition agreement

 

5 years

 

$

475,114

 

47,511

 

95,023

 

Customer lists

 

1 year

 

$

12,500

 

6,250

 

12,500

 

Amortization adjustment

 

 

 

 

 

$

53,761

 

$

107,523

 

 

To reflect the increase in depreciation expense resulting from the purchase price allocation of property and equipment depreciated on a straight-line basis over 3 to 10 years for the purchased drilling equipment and 20 years for the purchased building.

 

 

 

 

 

Amount

 

Six Months
Ended
September
30, 2004

 

Year Ended
March 31, 2004

 

Rigs

 

10 years

 

$

6,943,164

 

$

347,158

 

$

694,316

 

Yard equipment and pipe

 

3 years

 

$

233,255

 

38,876

 

77,752

 

Vehicles

 

5 years

 

$

230,000

 

23,000

 

46,000

 

Building

 

20 years

 

$

260,000

 

6,500

 

13,000

 

 

 

 

 

 

 

415,534

 

831,068

 

Less amount recorded by Allen Drilling

 

 

 

 

 

(311,126

)

(680,249

)

Depreciation adjustment

 

 

 

 

 

104,408

 

150,819

 

 

 

 

 

 

 

 

 

 

 

Total depreciation and amortization adjustment

 

 

 

 

 

$

158,169

 

$

258,342

 

 

23



 

(E).  To reflect the increase in interest expense resulting from the incurrence of debt to finance the payment of the purchase price of the Allen Drilling assets:

 

 

 

Six Months
Ended
September
30, 2004

 

Year Ended
March 31, 2004

 

Interest on bank debt and discount on noncompetition agreement

 

$

160,178

 

$

286,438

 

Less interest recorded by Allen Drilling

 

(36,951

)

(49,898

)

Interest expense adjustment

 

$

123,227

 

$

236,540

 

 

 

 

 

 

 

 

(F).  To reflect the income tax effects of the foregoing pro forma adjustments

 

 

 

Six Months
Ended
September
30, 2004

 

Year Ended
March 31, 2004

 

Pro forma earning (loss) before tax

 

$

2,632,146

 

$

(719,584

)

Effective tax rate

 

39.00

%

26.00

%

Pro forma income tax (expense) benefit

 

(1,026,537

)

187,092

 

Less historical income tax (expense) benefit

 

(1,133,522

)

(269,778

)

Income tax adjustment

 

$

106,985

 

$

456,870

 

 

24