Exhibit 99.3

 

Ring Energy, Inc.

Unaudited Pro Forma Condensed Combined Financial Information

 

On July 1, 2022, Ring Energy, Inc. (“Ring” or the “Company”), as buyer, and Stronghold Energy II Operating, LLC, a Delaware limited liability company (“Stronghold OpCo”) and Stronghold Energy II Royalties, LP, a Delaware limited partnership (“Stronghold RoyaltyCo”, together with Stronghold OpCo, collectively, “Stronghold”), as seller, entered into a purchase and sale agreement (the “Purchase Agreement”). Pursuant to the Purchase Agreement, Ring acquired (the “Stronghold Acquisition”) interests in oil and gas leases and related property of Stronghold consisting of approximately 37,000 net acres located in the Central Basin Platform of the Permian Basin of Texas. On August 31, 2022, Ring completed the Stronghold Acquisition pursuant to the Purchase Agreement.

 

Based on estimates as of August 31, 2022, the fair value of consideration to be paid to the seller is approximately $389.4 million, of which $167.9 million, subject to post-closing adjustments, was paid in cash at closing, $15.0 million will be payable in cash after the six-month anniversary of the closing date of the Stronghold Acquisition, and the remainder was in the form of stock consideration consisting of 21,339,986 shares of Ring common stock and 153,176 shares of newly created Series A Convertible Preferred Stock, par value $0.001 per share (“Preferred Stock”). In addition, Ring assumed derivative liabilities valued at $26.4 million as of August 31, 2022, and $1.7 million of suspense in the Stronghold Acquisition.

 

The cash portion of the purchase price was funded by amending the Company’s   existing credit facility to increase the total borrowing capacity under the credit facility to $1,000,000,000 with an initial borrowing base of approximately $600,000,000 (up from its existing $350,000,000 borrowing base).

 

When and if declared, the Preferred Stock will be entitled to preferred distributions at a rate of 8.0% per annum of the Liquidation Preference per share, which is initially $1,000 per share plus any accrued and unpaid distributions through the date of conversion, payable each calendar quarter. To the extent distributions are not declared and paid, then on each distribution date the unpaid distribution per share is added to the per share Liquidation Preference. Notwithstanding the foregoing, no distribution will be paid on the Preferred Stock if it converts into Ring common stock on or before January 31, 2023.

 

The Preferred Stock may not be converted into Ring common stock until such time as stockholder approval is received, which is defined as the date requisite approval from holders of capital stock of the Company is received as required at law or under the applicable securities exchange rules (currently the NYSE American stock exchange). Upon receiving stockholder approval, each share of issued Preferred Stock will be automatically converted into such number of shares of Ring common stock determined by dividing (i) the Liquidation Preference as of the conversion date by (ii) the conversion price, which is initially $3.60 per share based on a 20-day volume weighted average price of Ring common stock as of June 30, 2022 (subject to adjustment for stock splits and distributions, recapitalizations, exchanges and similar actions) (such calculation, as so adjusted from time to time, the “Conversion Rate”). The initial Conversion Rate is 277.7778 shares of Ring common stock for each share of Preferred Stock.

 

The Stronghold Acquisition will be accounted for as an asset acquisition in accordance with Accounting Standards Codification Topic 805, Business Combinations (“ASC 805”). The fair value of the consideration paid by Ring and the allocation of that amount to the underlying assets acquired is recorded on a relative fair value basis. Additionally, costs directly related to the Stronghold Acquisition are capitalized as a component of the purchase price. The unaudited pro forma condensed combined financial statements presented herein have been prepared to reflect the transaction accounting adjustments to Ring’s historical condensed consolidated financial information in order to account for the Stronghold Acquisition and include the assumption of liabilities as set forth in the Purchase Agreement.

 

 

 

 

The Unaudited Pro Forma Condensed Combined Balance Sheet as of June 30, 2022 gives effect to the Stronghold Acquisition as if it had been completed on June 30, 2022. The Unaudited Pro Forma Condensed Combined Statements of Operations for the six months ended June 30, 2022 and the year ended December 31, 2021 give effect to the Stronghold Acquisition as if it had been completed on January 1, 2021. Assumptions and estimates underlying the pro forma adjustments are described in the accompanying notes, which should be read in conjunction with the unaudited pro forma condensed combined financial statements.

 

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 Ring would have been had the Stronghold 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 Ring’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 Stronghold Acquisition and, accordingly, does not attempt to predict or suggest future results.

 

The unaudited pro forma financial statements have been developed from and should be read in conjunction with:

 

·The audited financial statements and accompanying notes of Ring contained in Ring’s Annual Report on Form 10-K for the year ended December 31, 2021;
   
·The unaudited condensed   financial statements and accompanying notes contained in Ring’s Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2022;
   
·The audited consolidated financial statements and related notes of Stronghold for the years ended December 31, 2021 and 2020, which are included elsewhere in this filing; and
   
·The unaudited consolidated financial statements and related notes of Stronghold for the six month period ended June 30, 2022, which are included elsewhere in this filing.

 

 

 

 

Ring Energy, Inc.

Unaudited Pro Forma Condensed Combined Balance Sheet

As of June 30, 2022

(in thousands)

 

      Transaction Accounting Adjustments    
   Historical  Conforming and  Stronghold  Pro Forma 
   Ring  Stronghold  Reclassifications  Acquisition  Combined 
ASSETS                
Current Assets:                     
Cash and cash equivalents  $2,223  $10,435  $(10,435)(a) $197,072(d) $2,223 
                (167,944)(j)    
                (29,128)(h)    
Accounts receivable   39,497   21,457   (21,457)(a)  —   39,497 
Joint interest billing receivable   1,350   113   (113)(a)  —   1,350 
Derivative assets   1,353   —   —   —   1,353 
Prepaid expenses and other   3,206   —   —   —   3,206 
Other current assets   —   4,109   (4,109)(a)  —   — 
Total Current Assets   47,629   36,114   (36,114)  —   47,629 
Properties and Equipment:                     
Oil and natural gas properties, full cost method   945,521   —   —   435,790(c)  1,391,626 
                10,315(h)    
Oil and natural gas properties, successful efforts method   —   278,191   (278,191)(b)  —   — 
Financing lease asset subject to depreciation   2,067   —   —   —   2,067 
Fixed assets subject to depreciation   2,045   —   —   —   2,045 
Other property, plant and equipment, net   —   381   (381)(a)  —   — 
Total Properties and Equipment   949,633   278,572   (278,572)  446,105   1,395,738 
Accumulated depreciation, depletion, amortization   (255,274)  (66,199)  66,199(b)  —   (255,274)
Net Properties and Equipment   694,359   212,373   (212,373)  446,105   1,140,464 
                      
Operating lease asset   1,141   —   —   —   1,141 
Derivative assets   785   —   —   —   785 
Deferred financing costs   1,325   486   (486)(a)  18,813(h)  20,138 
Total Assets  $745,239  $248,973  $(248,973) $464,918  $1,210,157 
                      
LIABILITIES AND STOCKHOLDERS’ EQUITY                     
Current Liabilities:                     
Accounts payable  $64,263  $—  $—  $14,417(g) $80,332 
                1,652(i)    
Accounts payable and accrued expenses   —   12,651   (12,651)(a)  —   — 
Income tax liability   —   —   —   —   — 
Financing lease liability   407   —   —   —   407 
Operating lease liability   301   —   —   —   301 
Derivative liabilities   32,701   19,948   (19,948)(a)  21,008(e)  53,709 
Notes payable   894   —   —   —   894 
Revenue and severance taxes payable   —   6,614   (6,614)(a)  —   — 
Total Current Liabilities   98,566   39,213   (39,213)  37,077   135,643 
                      
Noncurrent Liabilities:                     
Deferred income taxes   1,641   —   —   8,637(l)  10,278 
Revolving line of credit   270,000   73,000   (73,000)(a)  197,072(d)  467,072 
Financing lease liability, less current portion   667   —   —   —   667 
Operating lease liability, less current portion   984   —   —   —   984 
Derivative liabilities   —   10,688   (10,688)(a)  5,401(e)  5,401 
Asset retirement obligations   15,374   11,413   (11,413)(a)  9,731(k)  25,105 
Total Noncurrent Liabilities   288,666   95,101   (95,101)  220,841   509,507 
Total Liabilities   387,232   134,314   (134,314)  257,918   645,150 
                      
Convertible preferred stock -$0.001 par value; 153,176 shares outstanding   —   —   —   137,858(m)  137,858 
                      
Stockholders' Equity                     
Preferred stock - $0.001 par value; 50,000,000 shares authorized   —   —   —   137,858(m)  — 
                (137,858)(m)    
Common stock - $0.001 par value; 225,000,000 shares authorized   107   —   —   21(f)  128 
Additional paid-in capital   561,792   —   —   69,121(f)  630,913 
Accumulated deficit   (203,892)  —   —   —   (203,892)
Members' Equity   —   114,659   (114,659)(a)  —   — 
Total Stockholders' Equity   358,007   114,659   (114,659)  69,142   427,149 
Total Liabilities and Stockholders' Equity  $745,239  $248,973  $(248,973) $464,918  $1,210,157 

 

 

 

 

Ring Energy, Inc.

Unaudited Pro Forma Condensed Combined Statement of Operations

For the Six Months Ended June 30, 2022

(in thousands)

 

      Transaction Accounting Adjustments    
   Historical  Conforming and  Stronghold  Pro Forma 
   Ring  Stronghold  Reclassifications  Acquisition  Combined 
Operating Revenue:                     
Oil and natural gas revenue  $153,143  $—  $96,327(a) $—  $249,470 
Oil sales   —   74,293   (74,293)(a)  —   — 
Natural gas sales   —   10,434   (10,434)(a)  —   — 
Natural gas liquids sales   —   11,600   (11,600)(a)  —   — 
Total Operating Revenue   153,143   96,327   —   —   249,470 
                      
Costs and Operating Expenses:                     
Lease operating expenses   17,255   16,408   (1,402)(b)  —   31,903 
            (358)(b)        
Gathering, transportation and processing costs   1,846   3,741   —   —   5,587 
Ad valorem taxes   1,901   —   1,402(b)  —   3,303 
Oil and natural gas production taxes   7,376   4,631   —   —   12,007 
Depreciation, depletion and amortization   20,530   14,845   —   (2,428)(h)  32,947 
Asset retirement obligation accretion   375   543   —   (150)(h)  768 
Operating lease expense   167   —   614(b)  —   781 
General and administrative expense   11,355   3,828   (256)(b)  —   14,927 
Exploration and abandonment costs   —   57   (57)(d)  —   — 
Total Costs and Operating Expenses   60,805   44,053   (57)  (2,578)  102,223 
                      
Income from Operations   92,338   52,274   57   2,578   147,247 
                      
Other Income (Expense):                     
Other income (expense)   —   66   (66)(c)  —   — 
Interest expense   (6,678)  (1,721)  1,721(c)  (2,116)(e)  (9,970)
                (1,176)(f)    
Loss on derivative contracts   (35,053)  (34,126)  —   —   (69,179)
Net Other Income (Expense)   (41,731)  (35,781)  1,655   (3,292)  (79,149)
                      
Income (Loss) Before Income Tax   50,607   16,493   1,712   (714)  68,098 
Provision for income taxes   (1,551)  (12)  —   —   (1,563)
Net Income (Loss)  $49,056  $16,481  $1,712  $(714) $66,535 
                      
Weighted-Average Common Shares Outstanding:                     
Basic   103,291,669   —   —   21,339,986(i)  124,631,655 
Diluted   126,251,705   —   —   63,888,889(i)  190,140,594 
                      
Net Income per Common Share:                     
Basic  $0.47              $0.53 
Diluted  $0.39              $0.35 

 

 

 

 

Ring Energy, Inc.

Unaudited Pro Forma Condensed Combined Statement of Operations

For the Year Ended December 31, 2021

(in thousands)

 

         Transaction Accounting Adjustments    
   Historical  Conforming and  Stronghold  Pro Forma 
   Ring  Stronghold  Reclassifications  Acquisition  Combined 
Operating Revenue:                     
Oil and natural gas revenue  $196,306  $—  $98,629(a) $—  $294,935 
Oil sales   —   73,985   (73,985)(a)  —   — 
Natural gas sales   —   11,707   (11,707)(a)  —   — 
Natural gas liquids sales   —   12,937   (12,937)(a)  —   — 
Total Operating Revenue   196,306   98,629   —   —   294,935 
                      
Costs and Operating Expenses:                     
Lease operating expenses   30,312   19,899   (649)(b)  —   48,988 
            (574)(b)        
Gathering, transportation and processing costs   4,333   5,703   —   —   10,036 
Ad valorem taxes   2,277   —   649(b)  —   2,926 
Oil and natural gas production taxes   9,124   4,441   —   —   13,565 
Depreciation, depletion and amortization   37,168   21,124   —   (1,474)(h)  56,818 
Asset retirement obligation accretion   744   956   —   (472)(h)  1,228 
Operating lease expense   523   —   1,059(b)  —   1,582 
General and administrative expense   16,068   8,114   (485)(b)  —   23,697 
Exploration and abandonment costs   —   2,136   (2,136)(d)  —   — 
Total Costs and Operating Expenses   100,549   62,373   (2,136)  (1,946)  158,840 
                      
Income from Operations   95,757   36,256   2,136   1,946   136,095 
                      
Other Income (Expense):                     
Other income (expense)   —   (33)  33(c)  —   — 
Interest expense   (14,490)  (2,073)  2,073(c)  (8,463)(e)  (28,239)
                (583)(g)    
                (4,703)(f)    
Loss on derivative contracts   (77,854)  (31,080)  —   —   (108,934)
Net Other Income (Expense)   (92,344)  (33,186)  2,106   (13,749)  (137,173)
                      
Income (Loss) Before Income Tax   3,413   3,070   4,242   (11,803)  (1,078)
Provision for income taxes   (90)  —   —   —   (90)
Net Income (Loss)  $3,323  $3,070  $4,242  $(11,803) $(1,168)
                      
Weighted-Average Common Shares Outstanding:                     
Basic   99,387,028   —   —   21,339,986(i)  120,727,014 
Diluted   121,193,175   —   —   (466,161)(i)  120,727,014 
                      
Net Income (Loss) per Common Share:                     
Basic  $0.03              $(0.01)
Diluted  $0.03              $(0.01)

 

 

 

 

 

Ring Energy, Inc.

 

Notes to Unaudited Pro Forma Condensed Combined Financial Information

 

 

1.Basis of Presentation

 

The accompanying unaudited pro forma condensed combined financial information was prepared based on the historical financial statements of Ring and the historical consolidated financial statements of Stronghold. The Stronghold Acquisition has been accounted for as an asset acquisition in accordance with ASC 805. The fair value of the consideration paid by Ring and allocation of that amount to the underlying assets acquired, on a relative fair value basis, will be recorded on Ring’s books as of the date of the closing of the Stronghold Acquisition. Additionally, costs directly related to the Stronghold Acquisition are capitalized as a component of the purchase price.

 

The Unaudited Pro Forma Condensed Combined Statements of Operations for the Six Months Ended June 30, 2022 and the Year Ended December 31, 2021 were prepared assuming the Stronghold Acquisition occurred on January 1, 2021. The Unaudited Pro Forma Condensed Combined Balance Sheet as of June 30, 2022 was prepared as if the Stronghold Acquisition had occurred on June 30, 2022.

 

The unaudited pro forma condensed combined financial information and related notes are presented for illustrative purposes only. If the Stronghold Acquisition and other transactions contemplated herein had occurred in the past, the Company’s operating results might have been materially different from those presented in the unaudited pro forma condensed combined financial information. The unaudited pro forma condensed combined financial information should not be relied upon as an indication of operating results that the Company would have achieved if the Stronghold Acquisition and other transactions contemplated herein had taken place on the specified date. In addition, future results may vary significantly from the results reflected in the unaudited pro forma condensed combined financial statement of operations and should not be relied upon as an indication of the future results the Company will have after the contemplation of the Stronghold Acquisition and the other transactions contemplated by these unaudited pro forma condensed combined financial information. In Ring’s opinion, all adjustments that are necessary to present fairly the unaudited pro forma condensed combined financial information have been made.  

 

2.Consideration and Purchase Price Allocation

 

The preliminary allocation of the total purchase price in the Stronghold Acquisition is based upon management’s estimates of and assumptions related to the fair value of assets to be acquired and liabilities to be assumed as of the closing date of the transaction using currently available information and market data as of August 31, 2022. Because the unaudited pro forma condensed combined financial information has been prepared based on these preliminary estimates, the final purchase price allocation and the resulting effect on financial position and results of operations may differ significantly from the pro forma amounts included herein.

 

The preliminary purchase price allocation is subject to change due to several factors, including but not limited to changes in the estimated fair value of assets acquired and liabilities assumed as of the closing date of the transaction, which could result from changes in future oil and natural gas commodity prices, reserve estimates, interest rates, as well as other factors.

 

 

 

 

The consideration transferred and the fair value of assets acquired and liabilities assumed by Ring are as follows (in thousands, except share amounts and stock price):

 

Consideration:    
Shares of Ring Common Stock issued   21,339,986 
Ring Common Stock price as of August 31, 2022  $3.24 
Common Stock Consideration  $69,142 
      
Shares of Ring Preferred Stock issued   153,176 
Aggregate Liquidation Preference  $153,176 
Conversion Price  $3.60 
As-Converted Shares of Ring Common Stock   42,548,903 
Ring Common Stock Price as of August 31, 2022  $3.24 
Preferred Stock Consideration  $137,858 
      
Cash consideration   167,944 
Fair value of deferred payment liability   14,417 
Fair value of consideration to be paid to seller   389,361 
      
Direct transaction costs   10,315 
Total consideration  $399,676 
      
Fair value of assets acquired:     
Oil and natural gas properties   446,105 
Amount attributable to assets acquired  $446,105 
      
Fair value of liabilities assumed:     
Suspense liability   1,652 
Derivative liabilities   26,409 
Asset retirement obligations   9,731 
Deferred income taxes   8,637 
Amount attributable to liabilities assumed  $46,429 

 

The fair value measurements of assets acquired and liabilities assumed are based on inputs that are not observable in the market and therefore represent Level 3 inputs. The fair value of oil and gas properties and asset retirement obligations were measured using the discounted cash flow technique of valuation.

 

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.

 

3.Adjustments to Unaudited Pro Forma Condensed Combined Balance Sheet and Unaudited Pro Forma Condensed Combined Statements of Operations

 

The unaudited pro forma condensed combined financial information has been compiled in a manner consistent with the accounting policies adopted by Ring. Actual results may differ materially from the assumptions and estimates contained herein.

 

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

 

 

 

 

Unaudited Pro Forma Condensed Combined Balance Sheet

 

The following adjustments were made in the preparation of the Unaudited Pro Forma Condensed Combined Balance Sheet as of June 30, 2022:

 

(a)Adjustment to remove assets and liabilities not acquired as part of the Stronghold Acquisition.

 

(b)Adjustment to eliminate the historical book value and accumulated depreciation, depletion and amortization of Stronghold's oil and gas properties as of June 30, 2022.

 

(c)Adjustment to reflect the assets acquired of Stronghold, on a relative fair value basis.

 

(d)Adjustment to record new borrowings related to the cash consideration used in the Stronghold Acquisition.

 

(e)Adjustment to reflect the fair value of Stronghold’s derivative liabilities assumed as of August 31, 2022.

 

(f)Adjustment to reflect the issuance of 21,339,986 shares of Ring common stock pursuant to the Purchase Agreement.

 

(g)Adjustment to reflect the fair value of the $15.0 million deferred payment to be made in connection with the Stronghold Acquisition.

 

(h)Adjustment for the payment of deferred financing costs and transaction expenses incurred for the Stronghold Acquisition.

 

(i)Adjustment to reflect the fair value of Stronghold’s suspense liabilities assumed as of August 31, 2022.

 

(j)Adjustment to reflect the cash consideration paid for the Stronghold Acquisition.

 

(k)Adjustment to reflect asset retirement obligations associated with the Stronghold Acquisition properties.

 

(l)Adjustment to reflect deferred income taxes associated with the Stronghold Acquisition.

 

(m)Adjustment for the issuance of Preferred Stock issued pursuant to the Purchase Agreement. From the 50,000,000 shares of preferred stock authorized pursuant to the Articles of Incorporation of Ring, the Board authorized 153,176 shares of Preferred Stock to be issued as part of the Stronghold Acquisition. The Preferred Stock is required to be presented outside of permanent equity as it is redeemable for cash upon the occurrence of certain events that are not solely within the control of Ring. The adjustment is to show the movement of the Ring's existing authorized preferred stock out of permanent equity. The amount is based on the estimated issuance date fair value, which was determined based on 42,548,903 as-converted shares of Ring common stock multiplied by the August 31, 2022 Ring stock price of $3.24 per common share.

 

 

 

 

Unaudited Pro Forma Condensed Combined Statements of Operations

 

The following adjustments were made in the preparation of the Unaudited Pro Forma Condensed Combined Statements of Operations for the Six Months Ended June 30, 2022 and the Year Ended December 31, 2021:

 

(a)Adjustments to conform Stronghold’s revenue presentation to the presentation of revenues for Ring.   

 

(b)Adjustment to align the presentation of ad valorem and operating lease expense for Stronghold to the presentation by Ring.

 

(c)Adjustment to remove Stronghold’s historical other income and expense prior to the Stronghold Acquisition.

 

(d)Adjustment to remove exploration and abandonment cost to align the presentation of such expenses by Stronghold with the full cost method of accounting utilized by Ring.

 

(e)Adjustment to reflect the estimated interest expense in the periods presented with respect to the incremental borrowings necessary to finance the Stronghold Acquisition. The interest rate utilized as of June 30, 2022 was 4.294% for incremental borrowings. A one-eighth point change in interest rates as of June 30, 2022 would change interest expense by $0.1 million for the six months ended June 30, 2022 and by $0.3 million for the year ended December 31, 2021.

 

(f)Adjustment to reflect the amortization of deferred financing costs of $18.8 million related to the financing of the Stronghold Acquisition. Deferred financing costs are amortized straight-line over approximately 48 months, which corresponds to the maturity date of Ring’s amended credit facility.

 

(g)Adjustment to reflect the amortization of the discount resulting from the difference between the principal amount of the deferred payment and the original fair value recognized. The deferred payment of $15.0 million is originally recognized at its fair value of $14.4 million as part of the consideration paid in connection with the Stronghold Acquisition. 

 

(h)Represents depreciation, depletion, and amortization expense resulting from the change in basis of property and equipment acquired and accretion expense from new asset retirement obligations recognized as a result of the Stronghold Acquisition. The depletion adjustment was calculated using the unit-of-production method under the full cost method of accounting using estimated proved reserves and production volumes attributable to the acquired assets.

 

(i)Adjustment to reflect the issuance of 21,339,986 shares of Ring common stock pursuant to the Purchase Agreement in basic earnings per share and the issuance of 42,548,903 common shares under the if-converted method for Preferred Stock in diluted earnings per share for the six months ended June 30, 2022. The following table reconciles historical and pro forma basic and diluted earnings per share for the period indicated (in thousands, except share and per share amounts):

 

   For the Six Months Ended 
   June 30, 2022 
   Historical   Pro-Forma 
Net Income  $49,056   $66,535 
Basic Weighted-Average Shares Outstanding   103,291,669    124,631,655 
Effect of dilutive securities:          
Stock options   115,069    115,069 
Restricted stock units   2,274,467    2,274,467 
Performance stock units   243,475    243,475 
Common warrants   20,327,025    20,327,025 
Convertible Preferred Stock   —    42,548,903 
Diluted Weighted-Average Shares Outstanding   126,251,705    190,140,594 
Basic Earnings per Share  $0.47   $0.53 
Diluted Earnings per Share  $0.39   $0.35 

 

 

 

 

4.Supplemental Unaudited Pro Forma Combined Oil and Natural Gas Reserves and Standardized Measure Information

 

The following tables set forth information with respect to the historical and pro forma combined estimated oil and natural gas reserves as of December 31, 2021 for Ring and Stronghold. The reserve information of Ring has been prepared by Cawley, Gillespie & Associates, Inc., independent petroleum engineers. Stronghold reserve information has been prepared by Stronghold’s in-house petroleum engineers. The following unaudited pro forma combined proved reserve information is not necessarily indicative of the results that might have occurred had the Stronghold Acquisition taken place on January 1, 2021, 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. For both Ring and Stronghold the reserve estimates shown below were determined using the average first day of the month price for each of the preceding 12 months for oil and natural gas for the year ended December 31, 2021.

 

Estimated Oil and Natural Gas Reserves  

             

   As of December 31, 2021 
   Ring(1)   Stronghold   Pro Forma
Combined		 
Estimated Proved Developed Reserves:               
Oil (MBbl)   36,821    8,074    44,895 
Natural Gas (MMcf)   39,749    27,122    66,871 
Natural Gas Liquids (MBbl)   —    3,658    3,658 
Total (Mboe)(2)   43,446    16,252    59,698 
Estimated Proved Undeveloped Reserves:               
Oil (MBbl)   29,018    1,173    30,191 
Natural Gas (MMcf)   32,025    2,867    34,892 
Natural Gas Liquids (MBbl)   —    327    327 
Total (Mboe)(2)   34,355    1,978    36,333 
Estimated Proved Reserves:               
Oil (MBbl)   65,839    9,248    75,086 
Natural Gas (MMcf)   71,774    29,990    101,763 
Natural Gas Liquids (MBbl)   —    3,985    3,985 
Total (Mboe)(2)   77,801    18,230    96,031 

 

(1)Ring has not historically separately reported reserve quantities for Natural Gas Liquids
(2)Assumes a ratio of 6 Mcf of natural gas per Boe

 

The following table presents the Standardized Measure of Discounted Future Net Cash Flows relating to the proved crude oil and natural gas reserves of Ring and of the properties acquired in the Stronghold Acquisition on a pro forma combined basis as of December 31, 2021. The Pro Forma Combined Standardized Measure shown below represents estimates only and should not be construed as the market value of either Stronghold’s crude oil and natural gas reserves or the acquired crude oil and natural gas reserves attributable to the Stronghold Acquisition.

 

Standardized Measure of Discounted Future Cash Flows

(in thousands)

 

   As of December 31, 2021 
   Ring   Stronghold   Pro Forma
Combined		 
Oil and Gas Producing Activities:               
Future cash inflows  $4,853,709   $744,605   $5,598,314 
Future production costs   (1,395,437)   (249,561)   (1,644,998)
Future development costs   (347,757)   (32,106)   (379,863)
Future income tax expense   (501,587)   (3,909)   (505,496)
Future net cash flows   2,608,928    459,029    3,067,957 
10% annual discount factor   (1,471,563)   (199,602)   (1,671,165)
Standardized measure of discounted future net cash flows  $1,137,365   $259,427   $1,396,792 

 

 

 

 

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 Ring and Stronghold on a pro forma combined basis for the year ending December 31, 2021:

 

Changes in Standardized Measure of Discounted Future Net Cash Flows

(in thousands)

 

   For the Year Ended December 31, 2021 
   Ring   Stronghold   Pro Forma
Combined		 
Oil and Gas Producing Activities:               
Beginning of the year  $555,871   $84,074   $639,945 
Purchase of minerals in place   33,689    —    33,689 
Extensions, discoveries and improved recovery   79,004    13,306    92,310 
Development costs incurred during the year   17,513    1,996    19,509 
Sales of oil and gas produced, net of production costs   (154,616)   (68,586)   (223,202)
Sales of minerals in place   (2,524)   —    (2,524)
Accretion of discount   63,811    8,495    72,306 
Net changes in price and production costs   636,885    173,412    810,297 
Net changes in estimated future development costs   (44,358)   (1,814)   (46,172)
Revisions of previous quantity estimates   (22,260)   67,333    45,073 
Changes in estimated timing of cash flows   86,845    (17,659)   69,186 
Net change in income taxes   (112,495)   (1,130)   (113,625)
End of year  $1,137,365   $259,427   $1,396,792