e424b3
Filed pursuant to Rule 424(b)(3)
Registration No. 333-139499
Prospectus Supplement No. 14
(To Prospectus dated May 4, 2007)
4,280,714
SHARES
WILLBROS GROUP, INC.
COMMON STOCK
This prospectus supplement No. 14 supplements and amends the prospectus dated May 4, 2007, as
supplemented and amended by that certain prospectus supplement No. 1 dated May 10, 2007, that
certain prospectus supplement No. 2 dated May 17, 2007, that certain prospectus supplement No. 3
dated May 24, 2007, that certain prospectus supplement No. 4 dated May 30, 2007, that certain
prospectus supplement No. 5 dated June 8, 2007, that certain prospectus supplement No. 6 dated
August 7, 2007, that certain prospectus supplement No. 7 dated August 9, 2007, that certain
prospectus supplement No. 8 dated August 16, 2007, that certain prospectus supplement No. 9 dated
August 21, 2007, that certain prospectus supplement No. 10 dated September 14, 2007, that certain
prospectus supplement No. 11 dated November 1, 2007, that certain prospectus supplement No. 12
dated November 5, 2007 and that certain prospectus supplement No. 13 dated November 14, 2007 (the
Prospectus). This prospectus supplement should be read in conjunction with the Prospectus, which
is to be delivered with this prospectus supplement.
This prospectus supplement includes our attached Current Report on Form 8-K filed on November
27, 2007.
There are significant risks associated with an investment in our securities. These risks are
described under the caption Risk Factors beginning on page 6 of the Prospectus, as the same may
be updated in prospectus supplements.
Neither the Securities and Exchange Commission nor any state securities commission has
approved or disapproved of these securities or determined if this prospectus supplement or the
accompanying Prospectus is truthful or complete. Any representation to the contrary is a criminal
offense.
The date of this prospectus supplement is November 27, 2007.
FORM 8-K
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 20, 2007
WILLBROS GROUP, INC.
(Exact Name of Registrant as Specified in Its Charter)
Republic of Panama
(State or Other Jurisdiction of Incorporation)
|
|
|
1-11953
|
|
98-0160660 |
|
(Commission File Number)
|
|
(IRS Employer Identification No.) |
|
|
|
Plaza 2000 Building, 50th Street, 8th Floor, P.O. Box 0816-01098, Panama, Republic of Panama
|
|
(Address of Principal Executive Offices)
|
|
(Zip Code) |
+50-7-213-0947
(Registrants Telephone Number, Including Area Code)
Not Applicable
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy
the filing obligation of the registrant under any of the following provisions (see General
Instruction A.2. below):
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))
TABLE OF CONTENTS
Item 1.01. Entry into a Material Definitive Agreement.
On November 20, 2007, Willbros Group, Inc. (the Company), entered into a new credit
agreement dated as of November 20, 2007 (the Credit Agreement), among Willbros USA, Inc., a
subsidiary of the Company (WUSA), as borrower, the Company and certain of its subsidiaries as
guarantors (collectively, the Loan Parties), the lenders from time to time party thereto (the
Lenders), and Calyon New York Branch (Calyon), as Administrative Agent, Collateral Agent,
Issuing Bank and participating Lender.
The Credit Agreement is for a new three year senior secured $150.0 million revolving credit
facility due 2010 (the 2007 Credit Facility). The Company will have the option, subject to
Calyons consent, to increase the size of the 2007 Credit Facility to $200.0 million within the
first two years of the closing date of the 2007 Credit Facility. The Company will be able to
utilize 100 percent of the 2007 Credit Facility to obtain performance letters of credit and
33.3 percent of the facility for cash advances for general corporate purposes and financial letters
of credit. The 2007 Credit Facility is secured by substantially all of the assets of the Company
and the other Loan Parties. The 2007 Credit Facility replaces the Companys existing three-year
$100.0 million senior secured synthetic credit facility, which was scheduled to expire in October
2009.
The Credit Agreement includes customary affirmative and negative covenants, such as:
|
|
|
maintenance of a maximum leverage ratio; |
|
|
|
|
maintenance of a minimum fixed charge coverage ratio; |
|
|
|
|
maintenance of a minimum net worth amount; |
|
|
|
|
limitations on capital expenditures triggered by liquidity levels lower than $35
million; |
|
|
|
|
limitations on foreign cash investments; |
|
|
|
|
limitations on total indebtedness; |
|
|
|
|
limitations on liens; |
|
|
|
|
limitations on certain asset sales and dispositions; and |
|
|
|
|
limitations on certain acquisitions and asset purchases. |
A default under the Credit Agreement may be triggered by events such as a failure to comply with
financial covenants or other covenants under the Credit Agreement, a failure to make payments when
due under the Credit Agreement, a failure to make payments when due in respect of or a failure to
perform obligations relating to debt obligations in excess of $5.0 million, a change of control of
the Company or certain insolvency proceedings. A default under the Credit Agreement would permit
Calyon and the Lenders to restrict the Companys ability to further access the 2007 Credit Facility
for cash advances or letters of credit, require the immediate repayment of any outstanding cash
advances with interest and require the cash collateralization of outstanding letter of credit
obligations.
Calyon and certain of the Lenders under the Credit Agreement and/or their affiliates have
provided, from time to time, and may continue to provide, commercial banking, investment
2
banking, financial and other services to the Company and/or its affiliates for which the Company
and/or its affiliates have paid, and expect to pay, customary fees. Specifically, affiliates of
Calyon and of the following Lenders acted as underwriters in connection with the recently completed
public offering of the Companys common stock: Credit Suisse, Cayman Islands Branch; UBS Loan
Finance LLC; and Natixis.
A copy of the Credit
Agreement is attached as Exhibit 10 hereto and is incorporated by
reference into this Item 1.01 as though fully set forth herein.
Item 1.02. Termination of a Material Definitive Agreement.
Effective November 20, 2007, in connection with the closing of the Credit Agreement, the
Company terminated its existing credit facility (the 2006 Credit Facility), under a credit
agreement by and among WUSA, as borrower, the Company and certain of its subsidiaries and
affiliates as guarantors, the lenders from time to time party thereto and Calyon, as Administrative
Agent, Collateral Agent, Issuing Bank, Deposit Bank and Revolving Loan Lender. The 2006 Credit
Facility was scheduled to expire in October 2009. All outstanding letter of credit obligations
under the 2006 Credit Facility were assumed by Calyon and the Lenders. There were no outstanding
borrowings under the 2006 Credit Facility.
At the time of termination of the 2006 Credit Facility, approximately $1.5 million of
unamortized loan fees were written off by the Company.
Calyon and certain of the lenders under the 2006 Credit Facility and/or their affiliates have
provided, from time to time, and may continue to provide, commercial banking, investment banking,
financial and other services to the Company and/or its affiliates for which the Company and/or its
affiliates have paid, and expect to pay, customary fees. In particular, an affiliate of Calyon acted as an
underwriter in connection with the recently completed public offering of the Companys common stock.
Item 2.01. Completion of Acquisition or Disposition of Assets.
On November 20, 2007, WUSA, a subsidiary of the Company, completed the acquisition of all of
the outstanding limited liability company membership interests of Integrated Service Company LLC
(InServ), an Oklahoma limited liability company. The acquisition was completed pursuant to a
Share Purchase Agreement dated October 31, 2007, by and among WUSA, the Company, InServ, the 18
members of InServ (the Shareholders), and Arlo DeKraai, the founder, President, Chief Executive
Officer and principal owner of InServ, as Shareholders Representative, as amended by Amendment No.
1 to Share Purchase Agreement by and among WUSA, InServ and the Shareholders Representative
(collectively, the Share Purchase Agreement).
Headquartered in Tulsa, Oklahoma, InServ is a fully integrated provider of turnaround,
maintenance and capital projects for the hydrocarbon processing and petrochemical industries.
InServs core competencies include:
3
|
|
|
providing turnkey project services through program management and EPC project
services; |
|
|
|
|
overhauling fluid catalytic cracking units, the main gasoline producing units in a
refinery, which run continuously for three to five years between shutdowns; |
|
|
|
|
overhauling process units, installing refractory, specialty welding and piping
projects and erecting or modifying process heaters in the plants; |
|
|
|
|
building, modifying or repairing oil storage tanks, typically located at pipeline
terminals and refineries; and |
|
|
|
|
manufacturing process heaters, heater coils, alloy piping, specialty components and
other equipment for installation in oil refineries. |
The consideration for WUSAs purchase of all of the equity interests of InServ was
approximately $225.0 million, consisting of $202.5 million payable in cash at closing and
637,475 shares of the Companys common stock having a value of $22.5 million (determined by the
average closing price of the Companys common stock over the 20 trading days ending on the second
trading day before the execution of the Share Purchase Agreement).
In connection with the closing, on November 20, 2007, the Company paid approximately $208.9
million in satisfaction of the cash portion of the purchase price, consisting of $202.5 million,
less approximately $1.5 million for Shareholder loans, which were deemed paid at closing, plus
approximately $7.9 million, representing the estimated working capital adjustment. The cash
portion of the closing price will be subject to a post-closing adjustment to reflect any
differences between InServs estimated working capital and its actual working capital on the
closing date. A total of $20.0 million of the cash portion of the purchase price was placed into
escrow for a period of 18 months and will be released from escrow in one-third increments six
months, 12 months and 18 months after the closing date. The escrowed cash will secure performance
of the Shareholders obligations under the Share Purchase Agreement, including working capital
adjustments and indemnification obligations for breaches of the Shareholders representations,
warranties and covenants included in the Share Purchase Agreement.
In early 2007, InServ retained Growth Capital Partners, L.P., an investment banking firm, to
assist InServ with the possible sale of the company. John T. McNabb, II, the Chairman of the Board
of Directors of the Company, is the founder and Chairman of the Board of Directors of Growth
Capital Partners, which received a customary fee from InServ. Mr. McNabb and Robert R. Harl, the
Companys President and CEO and one of its directors, served on the InServ Board of Directors from
March 28, 2005, until September 18, 2007, and August 5, 2005, until September 18, 2007,
respectively. Messrs. McNabb and Harl resigned from the Board of Directors of InServ prior to the
commencement of discussions between WUSA and InServ with respect to WUSAs possible acquisition of
InServ, and, at that time, Mr. McNabb recused himself from providing any further advice to InServ
as a principal of Growth Capital Partners. Prior to the closing, Messrs. McNabb and Harl each owned
3,000 shares of InServ, or 0.33 percent of the outstanding equity interests of InServ. The Company
formed a special committee of the Board of Directors, consisting of all of the independent
directors other than Mr. McNabb, to consider, evaluate and approve the acquisition of InServ. In
addition, the special committee obtained an opinion dated October 30, 2007, from a nationally
recognized investment
4
banking and valuation firm, that the consideration to be paid by the Company in the
acquisition was fair from a financial point of view to the Company.
A copy of the Share Purchase Agreement is attached as Exhibits
2.1 and 2.2 hereto and is incorporated by reference into this Item 2.01 as though fully set forth herein.
Item 2.03. Creation of a Direct Financial Obligation or an Obligation under an Off-Balance Sheet
Arrangement of a Registrant.
The description of the Credit Agreement set forth under Item 1.01 of this Current Report on
Form 8-K is incorporated by reference herein.
Item 3.02. Unregistered Sales of Equity Securities.
On November 20, 2007, WUSA completed the acquisition of all of the outstanding limited
liability company membership interests of InServ. As partial consideration for WUSAs purchase of
all of the equity interests of InServ, the Company issued a total of 637,475 shares of the
Companys common stock having a value of $22.5 million to the 18 InServ Shareholders. The shares
were issued pursuant to exemptions from registration under Section 4(2) of the Securities Act and
Rule 506 of Regulation D. All of the Shareholders are accredited. A legend was placed on each
stock certificate indicating that the shares have not been registered and are restricted from
resale.
Item 3.03. Material Modification to Rights of Security Holders.
The Credit Agreement prohibits the Company from paying cash dividends to its stockholders.
Item 9.01. Financial Statements and Exhibits.
(a) Financial Statements of Businesses Acquired.
Reference is made to the following historical financial statements of InServ, which were
previously reported under Item 8.01 of the Companys Current Report on Form 8-K, filed on November
2, 2007:
Audited Consolidated Financial Statements of InServ
|
Report of Independent Certified Public Accountants |
|
Consolidated Balance Sheets as of December 31, 2006 and 2005 |
|
Consolidated Statements of Operations for the years ended December 31,
2006, 2005 and 2004 |
|
Consolidated Statements of Members Equity for the years ended
December 31, 2006, 2005 and 2004 |
|
Consolidated Statements of Cash Flows for the years ended |
5
|
December 31, 2006, 2005 and 2004
Notes to Consolidated Financial Statements |
|
Unaudited Consolidated Financial Statements of InServ |
|
Condensed Consolidated Balance Sheet as of September 30, 2007 |
|
Condensed Consolidated Statements of Operations for the nine months
ended September 30, 2007 and 2006 |
|
Condensed Consolidated Statement of Members Equity for the nine
months ended September 30, 2007 |
|
Condensed Consolidated Statements of Cash Flow for the nine months
ended September 30, 2007 and 2006 |
|
Notes to Condensed Consolidated Financial Statements |
(b) Pro Forma Financial Information.
Included in this report are unaudited pro forma condensed combined financial statements of the
Company for the year ended December 31, 2006 and the nine months ended September 30, 2007, which
have been prepared to give effect to the recently completed acquisition of InServ. The pro forma
financial statements are presented for informational purposes only and do not purport to represent
what the Companys results of operations or financial position would have been had the transactions
reflected occurred on the dates indicated or to project the Companys financial position as of any
future date or the Companys results of operations for any future period.
WILLBROS GROUP, INC.
INDEX TO UNAUDITED PRO FORMA
CONDENSED COMBINED FINANCIAL STATEMENTS
|
|
|
|
|
Page |
Unaudited Pro Forma Condensed Combined Financial Statements
Introductory Paragraph |
|
7 |
|
|
|
Unaudited Pro Forma Condensed Combined Balance Sheet as of
September 30, 2007 |
|
8 |
|
|
|
Unaudited Pro Forma Condensed Combined Statement of Operations for the
Nine Months Ended September 30, 2007 |
|
9 |
|
|
|
Unaudited Pro Forma Condensed Combined Statement of Operations for the
Year Ended December 31, 2006 |
|
10 |
|
|
|
Notes to Unaudited Pro Forma Condensed Combined Financial Statements |
|
11 |
6
WILLBROS GROUP, INC.
(in thousands, except share and per share amounts)
The following unaudited pro forma combined financial
data gives effect to (1) our acquisition of
Integrated Service Company LLC (InServ), (2) the issuance of common stock to the sellers of InServ in connection with such
acquisition and (3) the application of $208,900 (including working capital and other closing adjustments)
of the net proceeds of the recently completed public offering of common stock to finance
the cash portion of the purchase price of InServ. The unaudited pro forma condensed combined financial statements have been prepared
assuming the acquisition of InServ by Willbros Group, Inc. is accounted for as a purchase under US
generally accepted accounting principles, and are based on the historical consolidated financial
statements of each company which include, in the opinion of management of both companies, all
adjustments necessary to present fairly the results as of and for such periods. However, the
unaudited pro forma condensed combined financial statements do not give consideration to the
impact, if any, of asset dispositions or cost savings that may result from the acquisition. The
following unaudited pro forma condensed combined balance sheet at September 30, 2007, and unaudited
pro forma condensed combined statements of operations for the nine months ended September 30, 2007
and the year ended December 31, 2006 should be read in conjunction with the historical financial
statements of Willbros Group, Inc. and the related notes included in the Companys Form 10-Q for the quarter ended
September 30, 2007 and the Companys Form 10-K for the fiscal
year ended December 31, 2006.
The unaudited pro forma condensed combined financial statements were prepared as if the acquisition
occurred as of or at the beginning of each period presented. There are no significant adjustments
required to the historical financial data to conform the accounting policies of the two companies.
The unaudited pro forma condensed combined financial statements are presented for informational
purposes only and are not necessarily indicative of results of operations or financial position
that would have occurred had the transaction been consummated at the beginning of the period
presented, nor are they necessarily indicative of future results.
The purchase price of $225,000 was paid by a
cash consideration of $208,900 (including working capital and other closing adjustments), funded from the
proceeds from a stock offering, and the issuance of shares of common stock directly to the sellers
valued at $22,500.
Preliminary allocation of the purchase price follows:
|
|
|
|
|
Net assets acquired |
|
$ |
37,519 |
|
Fixed asset write-up to fair market value |
|
|
4,927 |
|
Identifiable intangible assets |
|
|
20,000 |
|
Estimated transaction costs |
|
|
(1,200 |
) |
|
|
|
|
|
|
$ |
61,246 |
|
The excess of purchase price over the net
assets acquired of $171,689 is included in goodwill.
Willbros Group, Inc. is in the process of obtaining a third party valuation of certain tangible and
intangible assets. The actual values and estimated useful lives assigned to the acquisition will be
subject to future refinement. Because a full valuation of those assets and liabilities and related
useful lives has not yet been finalized, the final allocation of the purchase price may differ from
the allocation presented above. Any goodwill amount recognized as a result of this acquisition will
be reviewed for impairment annually. Any purchase price allocated to identifiable intangible assets
with a finite life will be amortized over the estimate useful life of the asset.
7
WILLBROS GROUP, INC.
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE SHEET
(in thousands, except share and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2007 |
|
|
|
Historical |
|
|
|
|
|
|
|
|
|
|
|
|
|
Integrated |
|
|
|
|
|
|
|
|
|
|
|
|
|
Service |
|
|
|
|
|
|
|
|
|
Willbros |
|
|
Company |
|
|
Pro Forma |
|
|
Pro Forma |
|
|
|
Group, Inc. |
|
|
LLC |
|
|
Adjustments |
|
|
Combined |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and Cash Equivalents |
|
$ |
58,709 |
|
|
$ |
2,891 |
|
|
$ |
|
|
|
$ |
61,600 |
|
Accounts Receivable, net |
|
|
181,733 |
|
|
|
49,017 |
|
|
|
|
|
|
|
230,750 |
|
Cost in excess of billing |
|
|
29,029 |
|
|
|
18,884 |
|
|
|
|
|
|
|
47,913 |
|
Other current assets |
|
|
23,753 |
|
|
|
1,200 |
|
|
|
|
|
|
|
24,953 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Current Assets |
|
|
293,224 |
|
|
|
71,992 |
|
|
|
|
|
|
|
365,216 |
|
Property, plant and equipment, net |
|
|
120,393 |
|
|
|
11,682 |
|
|
|
4,927 |
(A) |
|
|
137,002 |
|
Goodwill |
|
|
13,184 |
|
|
|
|
|
|
|
(4,927 |
)(A) |
|
|
184,873 |
|
|
|
|
|
|
|
|
|
|
|
|
176,616 |
(B) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible assets |
|
|
|
|
|
|
|
|
|
|
20,000 |
(F) |
|
|
20,000 |
|
Other noncurrent assets |
|
|
17,053 |
|
|
|
175 |
|
|
|
|
|
|
|
17,228 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total Assets |
|
$ |
443,854 |
|
|
$ |
83,849 |
|
|
$ |
196,616 |
|
|
$ |
724,319 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable and current portion of long-term
debt |
|
$ |
11,237 |
|
|
$ |
5,926 |
|
|
$ |
|
|
|
$ |
17,163 |
|
Accounts payable and accrued liabilities |
|
|
134,425 |
|
|
|
31,169 |
|
|
|
|
|
|
|
165,594 |
|
Billings in excess of cost |
|
|
7,891 |
|
|
|
9,235 |
|
|
|
|
|
|
|
17,126 |
|
Other current liabilities |
|
|
17,385 |
|
|
|
|
|
|
|
|
|
|
|
17,385 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current liabilities |
|
|
170,938 |
|
|
|
46,330 |
|
|
|
|
|
|
|
217,268 |
|
2.75% convertible senior notes |
|
|
70,000 |
|
|
|
|
|
|
|
|
|
|
|
70,000 |
|
6.5% senior convertible notes |
|
|
32,050 |
|
|
|
|
|
|
|
|
|
|
|
32,050 |
|
Long-term debt |
|
|
26,085 |
|
|
|
|
|
|
|
|
|
|
|
26,085 |
|
Other noncurrent liabilities |
|
|
38,323 |
|
|
|
|
|
|
|
|
|
|
|
38,323 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
337,396 |
|
|
|
46,330 |
|
|
|
|
|
|
|
383,726 |
|
Contingencies and commitments |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Members equity |
|
|
|
|
|
|
37,519 |
|
|
|
(37,519 |
)(B) |
|
|
|
|
Common stock |
|
|
1,467 |
|
|
|
|
|
|
|
362 |
(B) |
|
|
1,829 |
|
Capital in excess of par value |
|
|
273,840 |
|
|
|
|
|
|
|
233,773 |
(B) |
|
|
507,613 |
|
Accumulated deficit |
|
|
(181,912 |
) |
|
|
|
|
|
|
|
|
|
|
(181,912 |
) |
Treasury stock |
|
|
(2,667 |
) |
|
|
|
|
|
|
|
|
|
|
(2,667 |
) |
Accumulated other comprehensive income |
|
|
15,730 |
|
|
|
|
|
|
|
|
|
|
|
15,730 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total stockholders equity |
|
|
106,458 |
|
|
|
37,519 |
|
|
|
196,616 |
|
|
|
340,593 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and stockholders equity |
|
$ |
443,854 |
|
|
$ |
83,849 |
|
|
$ |
196,616 |
|
|
$ |
724,319 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these statements.
8
WILLBROS GROUP, INC.
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
(in thousands, except share and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Nine Months Ended September 30, 2007 |
|
|
|
Historical |
|
|
|
|
|
|
|
|
|
|
|
|
|
Integrated |
|
|
|
|
|
|
|
|
|
|
|
|
|
Service |
|
|
|
|
|
|
|
|
|
Willbros |
|
|
Company |
|
|
Pro Forma |
|
|
Pro Forma |
|
|
|
Group, Inc. |
|
|
LLC |
|
|
Adjustments |
|
|
Combined |
|
Contract Revenues |
|
$ |
610,168 |
|
|
$ |
253,767 |
|
|
$ |
|
|
|
$ |
863,935 |
|
Operating Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contract |
|
|
538,790 |
|
|
|
214,036 |
|
|
|
|
|
|
|
752,826 |
|
Depreciations and amortization |
|
|
13,223 |
|
|
|
804 |
|
|
|
3,251 |
(C) |
|
|
17,278 |
|
General and administrative |
|
|
42,295 |
|
|
|
16,598 |
|
|
|
|
|
|
|
58,893 |
|
Government fines |
|
|
22,000 |
|
|
|
|
|
|
|
|
|
|
|
22,000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
616,308 |
|
|
|
231,438 |
|
|
|
3,251 |
|
|
|
850,997 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
|
(6,140 |
) |
|
|
22,329 |
|
|
|
(3,251 |
) |
|
|
12,938 |
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
4,433 |
|
|
|
17 |
|
|
|
|
|
|
|
4,450 |
|
Interest expense |
|
|
(6,552 |
) |
|
|
(378 |
) |
|
|
|
|
|
|
(6,930 |
) |
Other net |
|
|
(2,019 |
) |
|
|
49 |
|
|
|
|
|
|
|
(1,970 |
) |
Loss on early extinguishment of debt |
|
|
(15,375 |
) |
|
|
|
|
|
|
|
|
|
|
(15,375 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(19,513 |
) |
|
|
(312 |
) |
|
|
|
|
|
|
(19,825 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes |
|
|
(25,653 |
) |
|
|
22,017 |
|
|
|
(3,251 |
) |
|
|
(6,887 |
) |
Provision for income taxes |
|
|
7,793 |
|
|
|
|
(E) |
|
|
7,506 |
(D) |
|
|
15,299 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
(33,446 |
) |
|
$ |
22,017 |
|
|
$ |
(10,757 |
) |
|
$ |
(22,186 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
(1.22 |
) |
|
$ |
|
|
|
$ |
|
|
|
$ |
(0.64 |
) |
Diluted |
|
$ |
(1.22 |
) |
|
$ |
|
|
|
$ |
|
|
|
$ |
(0.64 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares
outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
27,421,927 |
|
|
|
|
|
|
|
7,238,769 |
|
|
|
34,660,696 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
27,421,927 |
|
|
|
|
|
|
|
7,238,769 |
|
|
|
34,660,696 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these statements.
9
WILLBROS GROUP, INC.
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT OF OPERATIONS
(in thousands, except share and per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, 2006 |
|
|
|
Historical |
|
|
|
|
|
|
|
|
|
|
|
|
|
Integrated |
|
|
|
|
|
|
|
|
|
|
|
|
|
Service |
|
|
|
|
|
|
|
|
|
Willbros |
|
|
Company |
|
|
Pro Forma |
|
|
Pro Forma |
|
|
|
Group, Inc. |
|
|
LLC |
|
|
Adjustments |
|
|
Combined |
|
Contract Revenues |
|
$ |
543,259 |
|
|
$ |
200,483 |
|
|
$ |
|
|
|
$ |
743,742 |
|
Operating Expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contract |
|
|
489,494 |
|
|
|
164,881 |
|
|
|
|
|
|
|
654,375 |
|
Depreciations and amortization |
|
|
12,430 |
|
|
|
1,175 |
|
|
|
4,335 |
(C) |
|
|
17,940 |
|
General and administrative |
|
|
53,366 |
|
|
|
16,635 |
|
|
|
|
|
|
|
70,001 |
|
Government fines |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
555,290 |
|
|
|
182,691 |
|
|
|
4,335 |
|
|
|
742,316 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
|
(12,031 |
) |
|
|
17,792 |
|
|
|
(4,335 |
) |
|
|
1,426 |
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
|
1,803 |
|
|
|
|
|
|
|
|
|
|
|
1,803 |
|
Interest expense |
|
|
(10,068 |
) |
|
|
(756 |
) |
|
|
|
|
|
|
(10,824 |
) |
Other net |
|
|
569 |
|
|
|
81 |
|
|
|
|
|
|
|
650 |
|
Loss on early extinguishment of debt |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(7,696 |
) |
|
|
(675 |
) |
|
|
|
|
|
|
(8,371 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) before income taxes |
|
|
(19,727 |
) |
|
|
17,117 |
|
|
|
(4,335 |
) |
|
|
(6,945 |
) |
Provision for income taxes |
|
|
2,308 |
|
|
|
|
(E) |
|
|
5,113 |
(D) |
|
|
7,421 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
$ |
(22,035 |
) |
|
$ |
17,117 |
|
|
$ |
(9,448 |
) |
|
$ |
(14,366 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
(loss) per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.98 |
) |
|
$ |
|
|
|
$ |
|
|
|
$ |
(0.48 |
) |
Diluted |
|
$ |
(0.98 |
) |
|
$ |
|
|
|
$ |
|
|
|
$ |
(0.48 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of common shares
outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
22,440,742 |
|
|
|
|
|
|
|
7,238,769 |
|
|
|
29,679,511 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted |
|
|
22,440,742 |
|
|
|
|
|
|
|
7,238,769 |
|
|
|
29,679,511 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The accompanying notes are an integral part of these statements.
10
NOTES TO UNAUDITED PRO FORMA
CONDENSED COMBINED FINANCIAL STATEMENTS
(in thousands, except share and per share amounts)
(A) |
|
Based upon preliminary estimates, the transaction is assumed to result in a write-up of InServs fixed assets of $4,927. |
|
(B) |
|
To record the issuance of 6,601,294 shares of Willbros Group, Inc. common stock, at a price of $34.00
less certain fees and costs of the transactions. The remaining
637,475 shares of common stock were issued to the
sellers as restricted stock. |
|
(C) |
|
To record the increased depreciation expense associated with the write up of fixed assets and the amortization
associated with the value of existing customer backlog. Expected useful lives for building and equipment is 20 years
and 5 years, respectively. The estimated useful life of existing customer backlog is 5 years. |
|
(D) |
|
To record an estimated income tax provision on InServs pre-tax income, net of the tax benefit for the increased
depreciation expense. |
|
(E) |
|
InServ was taxed as a partnership with no income tax provision. |
|
(F) |
|
To record the estimated value of existing customer backlog value of $20,000 which will be amortized over an estimated
useful life of 5 years. Willbros Group, Inc. is in the process of obtaining a third party valuation of intangible
assets. The actual value and estimated useful life assigned to the customer backlog will be subject to future
refinement. Because a full valuation of the asset and useful life has not yet been finalized, the final allocation of
the purchase price may differ from the allocation presented herein. |
11
(d) Exhibits.
The
following exhibits are filed herewith:
|
|
|
|
|
Exhibit |
|
|
|
|
No. |
|
Description |
|
|
|
2.1
|
|
Share Purchase Agreement |
|
|
|
2.2
|
|
Amendment No. 1 to Share Purchase Agreement |
|
|
|
10
|
|
Credit Agreement |
|
|
12
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the Company has duly
caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
|
|
|
|
|
|
WILLBROS GROUP, INC.
|
|
Date: November 27, 2007 |
By: |
/s/ Van A. Welch
|
|
|
|
Van A. Welch |
|
|
|
Senior Vice President and
Chief Financial Officer |
|
13