Stockle - the stock oracle

Extraction Oil & Gas, Inc.

US:XOG_oldUS:XOGAQUS:XOG
No current share price held for this company.

Past year: ▼ 81%(27.1c – 1.42 USD)

Market cap
—
Shares on issue
—
Story beats
24 since 2016
Last event
12 Nov 2021

History

Extraction Oil & Gas raised equity and debt to grow from its 2016 listing, filed for Chapter 11 in 2020, then merged into Civitas Resources in 2021.

2016-2017: Listing and a large share sale

Extraction Oil & Gas's securities were certified for listing by Nasdaq on 7 October 2016, clearing them to begin trading. Two months later, on 12 December, the company agreed to sell 25,041,095 new shares in a private deal at $18.25 each. The sale closed on 16 December and raised about $457 million before costs and about $442 million after commissions and expenses. The company had to file a resale registration within 30 days so the buyers could sell their shares. The same filing set out its 2017 hedges, which are contracts that fix future prices for part of its oil and gas output. They covered about 1,500 MBbls of oil in swaps at $43.84 a barrel, about 6,250 MBbls in collars (a price floor and ceiling) at $47.70 and $55.94, and about 25,420,000 MMBtu of gas in swaps at $3.06.

In August 2017 the company turned to debt. It issued $400.0 million of 7.375% senior unsecured notes due 2024 at par, guaranteed by its subsidiaries. Later that month it replaced its 2014 credit agreement with an amended and restated $1.5 billion facility from Wells Fargo and other lenders, with an initial borrowing base of $375 million, maturing in August 2022 unless earlier triggers applied. The triggers were tied to its 7.875% notes due 2021 and its OZ Preferred Equity not being refinanced, converted or extended by set dates.

2018-2019: Refinancing and a midstream arm

On 25 January 2018 Extraction issued $750 million of 5.625% senior notes due 2026 at par. A tender offer for the 7.875% notes due 2021 drew $500,574,000, or 91.0% of them, with a further $5,165,000 pending and any remainder to be redeemed on 17 February 2018. The filing does not say the new notes paid for the tender, but it removed the 2021 debt flagged in the credit agreement.

In March 2018 lenders agreed that Elevation Midstream, LLC could become an unrestricted subsidiary, outside the credit agreement's restrictions, and that certain assets could move to it. In July Elevation sold 150,000 preferred units to GSO EM Holdings LP for a $150.0 million liquidation preference with an 8% dividend. Elevation could require GSO to buy up to $350.0 million more over 28 months. This raised money at the midstream subsidiary rather than through Extraction's common stock. On 20 December 2018 the borrowing base was raised to $1.2 billion, though lender commitments stayed at $650 million.

The tone turned in late 2019. On 4 November the borrowing base was cut from $1.1 billion to $950 million and commitments were reduced from $1.0 billion to $950 million, with no reason given. On 17 December the company concluded its results for the September 2019 quarter and nine months could no longer be relied on. It had wrongly identified the end date of a revenue contract with an automatic renewal clause, so revenue and net income were overstated. It also found a material weakness in internal controls. No restated figures were given. Shares on issue fell from 171,666,485 at the end of 2018 to 137,657,922 at the end of 2019, a change the record does not explain.

2020: Chapter 11

On 30 March 2020 Nasdaq warned that the stock had closed below $1.00 for 30 straight business days, giving the company until 28 September to recover. It never got that far. On 14 June Extraction and certain subsidiaries filed for Chapter 11 in Delaware and signed a Restructuring Support Agreement with significant holders of its 2024 and 2026 senior notes. The plan would be either a sale or merger with a third party or a stand-alone restructuring. Under the stand-alone terms, noteholders and general unsecured creditors would get 97% of the new equity, and existing shareholders 1.5% plus half of two new warrant tranches. Existing shares would be cancelled.

Nasdaq said on 16 June that the stock would be delisted from 25 June. The company chose not to appeal, and shares were expected to move to the OTC Pink market. On 1 July the exchange filed to remove a class of its securities from listing.

On 23 December 2020 the court confirmed the Sixth Amended Plan of Reorganization. Common holders would receive a pro rata share of 1.5% of the new shares, the right to buy 1.5% of the new shares in a rights offering, and half of each warrant tranche, covering 15.0% of new common shares. Revolver lenders would join a new exit revolver of $1,000.0 million commitments with a $500.0 million initial borrowing base, or take term loans. Up to $250.0 million would come from the equity rights offering, with $200.0 million backstopped.

2021: Merger into Civitas

Extraction's securities were certified for listing on 20 January 2021, and the credit agreement with Wells Fargo as agent was dated the same day. Shares on issue at the end of 2021 were recorded as 25,840,663, a fall from 136,588,900 that is consistent with the cancellation of the old shares under the plan, though the beats do not state it.

On 9 May 2021 Extraction agreed a merger of equals with Bonanza Creek Energy (BCEI), with each Extraction share converting into 1.1711 BCEI shares and each side owning about 50%. On 6 June BCEI also agreed to acquire Crestone Peak, issuing 22,500,000 shares, conditional on the Extraction merger closing. That cut Extraction holders' stake to about 37%, level with BCEI holders, with Crestone Peak holders at about 26%. Kimmeridge, holding about 37.9% of Extraction, agreed to vote in favour. The joint proxy statement was filed on 28 September. At 22 October, stockholder litigation (two demand letters and four complaints) alleged proxy disclosure deficiencies; the company called it meritless, and its outcome is unresolved in the filings.

Both deals closed on 1 November 2021, and BCEI was renamed Civitas Resources (NYSE: CIVI). Extraction became a wholly owned subsidiary, and its stock stopped trading on Nasdaq before the open on 2 November. Each share converted into 1.1711 Civitas shares plus about 0.017225678 extra shares for BCEI dividends. Its warrants were replaced with Civitas warrants expiring in January 2025 and January 2026. On 12 November Extraction terminated the registration of a class of securities, ending its reporting obligation for them.

Written from the 24 story beats below (2016 to 12 Nov 2021), which come from the company's own announcements and filings.

Beat by beat

The events that changed the company's story, in plain English, each written against everything known about the company at the time. The dot shows whether it was good, bad or neutral for shareholders.

shares on issue market cap (log scale)

202125.8m shares

  1. 12 Nov

    Extraction Oil & Gas, Inc. terminated the registration of a class of securities, ending its reporting obligation for them.

    listing compliance notice

    25.8m sh
  2. 2 Nov

    On Nov 1, 2021 the BCEI merger and the Crestone Peak acquisition both closed, and BCEI was renamed Civitas Resources (NYSE: CIVI). Extraction is now a wholly owned subsidiary of Civitas and its stock stopped trading on Nasdaq before the open on Nov 2, 2021. Each Extraction share was converted into 1.1711 Civitas shares plus about 0.017225678 extra shares per share for BCEI dividends, with cash for fractions. Extraction's Tranche A and B warrants were cancelled and replaced by Civitas warrants (expiring Jan 20, 2025 and Jan 20, 2026). Converted Extraction restricted stock units became Civitas units. After closing, ownership is about 37% BCEI, 37% Extraction and 26% Crestone Peak holders. This resolves the pending merger threads.

    business combination

    25.8m sh
  3. 1 Nov

    Extraction Oil & Gas, Inc.'s exchange filed to remove a class of its securities from listing.

    listing compliance notice

    25.8m sh
  4. 28 Sept

    The company filed its definitive joint proxy statement with Bonanza Creek (BCEI) asking shareholders to approve the May 9, 2021 merger (1.1711 BCEI shares per Extraction share) alongside BCEI's concurrent Crestone Peak acquisition. Extraction holders vote on the merger and on an advisory pay proposal at a special meeting. Kimmeridge, holding about 37.9% of Extraction shares, has agreed to vote in favour. The BCEI meeting is set for Oct 29, 2021. If the Crestone Peak deal is not approved, the Extraction merger can still go ahead, with a 50%/50% split. Post-deal ownership would be about 37% BCEI, 37% Extraction and 26% Crestone Peak. This is the step after the S-4 filing noted earlier.

    business combination

    25.8m sh
  5. 8 June

    The company disclosed the Crestone Peak merger agreement (dated June 6, 2021) under which BCEI would issue 22,500,000 shares for Crestone Peak, conditional on the BCEI-XOG merger closing. After both deals, XOG holders would own 37%, BCEI holders 37% and Crestone Peak holders about 26% of the combined company, so XOG holders' share falls from the roughly 50% in the original deal. The board would have nine members (four BCEI, four XOG designees, one CPP Investments designee), with an outside date of Dec 6, 2021 and a $37.5M termination fee (reduced to $15M in some cases) payable by BCEI in specified cases.

    business combination

    25.7m sh
  6. 7 June

    The company announced that BCEI has agreed to also acquire Crestone Peak (a Delaware company owned by CPP Investments' Canadian subsidiary, per the companion filing), with XOG a party to the agreement for limited purposes. The Crestone Peak deal closes only if the BCEI-XOG merger of May 9, 2021 closes. This filing is a disclosure notice; the terms, including the ownership split, appear in the companion filing and are not in the visible text here.

    business combination

    25.7m sh
  7. 10 May

    On May 9, 2021 the company agreed to a merger of equals with Bonanza Creek Energy (BCEI), with each Extraction share converting into 1.1711 BCEI shares; Extraction and BCEI holders would each own about 50% of the combined company. The combined company would be renamed Civitas Resources, Inc. and trade on the NYSE as CIVI, with Extraction's Nasdaq trading ceasing at closing. Closing needs both companies' shareholder approvals, antitrust clearance, an effective S-4 registration, NYSE listing and a tax opinion, and either side can terminate if it has not closed by Nov 9, 2021. A $37.5 million termination fee applies in specified cases. BCEI's Eric Greager would be CEO and Ben Dell chairman of an eight-member board. The deal is pending; this follows the Dec 2020 plan confirmation.

    business combination

    25.7m sh
  8. 20 Jan

    the exchange certified Extraction Oil & Gas, Inc.'s securities for listing, clearing them to begin trading.

    listing compliance notice

    137m shUS$36.9m

2020138m shares · US$37.4m market cap

  1. 30 Dec

    On December 23, 2020 the bankruptcy court confirmed the Sixth Amended Plan of Reorganization. Existing common stock will be cancelled on the effective date; common holders get a pro rata share of 1.5% of new common shares, the right to buy 1.5% of new shares in the backstopped rights offering, and 50% of each tranche of new warrants (the warrants cover an aggregate 15.0% of new common shares). Preferred holders receive a parallel package. Senior noteholders and general unsecured creditors share 97% of the new shares. Revolver lenders either join a new exit revolver ($1,000.0M commitments, $500.0M initial borrowing base) or take term loans. Up to $250.0M comes from the equity rights offering, with $200.0M backstopped. The plan is not yet effective; the company gives no assurance of timing, or that it will become effective. The filing noted 136,371,578 common shares outstanding as of Nov 6, 2020.

    bankruptcy or receivership

    138m shUS$37.4m
  2. 1 July

    Extraction Oil & Gas, Inc.'s exchange filed to remove a class of its securities from listing.

    listing compliance notice

    25.8m shUS$7.0m
  3. 17 June

    Because of the Chapter 11 filing, Nasdaq notified the company on June 16, 2020 that its stock will be delisted at the open on June 25, 2020. The company chose not to appeal, and shares are expected to trade on the OTC Pink market as 'XOGQ' from that day. The bankruptcy court also set notice procedures for certain trades of, and worthlessness tax declarations on, the company's common and preferred shares. This resolves the earlier minimum-bid notice in the sense that it replaces it with a delisting.

    listing compliance notice

    138m shUS$39.9m
  4. 15 June

    On June 14, 2020 Extraction and certain subsidiaries filed for Chapter 11 in Delaware and signed a Restructuring Support Agreement with significant holders of its 2024 and 2026 senior notes. The plan would either be a sale/merger with a third party or a stand-alone restructuring. Under the stand-alone terms, the senior notes and general unsecured claims get 97% of the new equity, while existing common and preferred holders get 1.5% of new equity plus 50% each of two new warrant tranches (10% and 5% of new stock). Existing shares would be cancelled. Credit facility lenders would be reinstated or paid in full. The plan is targeted for confirmation within 123 days. The plan is not yet confirmed. This is the outcome of the debt and listing pressures seen earlier in 2020.

    bankruptcy or receivership

    138m shUS$39.9m
  5. 2 Apr

    Nasdaq told the company on March 30, 2020 that its stock had closed below $1.00 for 30 straight business days. There is no immediate effect on trading; the company has until September 28, 2020 to get the price back to $1.00 or above for ten consecutive business days, with a possible further 180 days if it moves to the Nasdaq Capital Market.

    listing compliance notice

    138m shUS$58.1m

2019139m shares · US$200m market cap

  1. 23 Dec

    On December 17, 2019 the company concluded its financial statements for the quarter and nine months ended September 30, 2019 can no longer be relied on. It had wrongly identified the end date of a revenue contract with an automatic renewal clause; the correct earlier date lowers revenue and net income. It also found a material weakness in internal controls and will restate the filing. No restated figures are given.

    financial restatement

    139m shUS$200m
  2. 7 Nov

    On November 4, 2019 the borrowing base was cut from $1.1 billion to $950 million, and lender commitments were reduced from $1.0 billion to $950 million. This reverses the commitment increases made in June and August 2019. The filing gives no reason.

    debt financing

    139m shUS$236m

2018176m shares · US$1.00bn market cap

  1. 26 Dec

    On December 20, 2018 the borrowing base on the credit facility was raised to $1.2 billion, up from $800 million set in May 2018. Lender commitments stayed at $650 million, so the larger base does not itself add borrowing capacity beyond that. This is the redetermination that Amendment No. 5 had postponed to December 15 (inference: the timing matches).

    debt financing

    176m shUS$1.00bn
  2. 9 July

    Elevation Midstream, the subsidiary set up as an unrestricted subsidiary in February, sold 150,000 preferred units to GSO EM Holdings LP for a $150.0 million liquidation preference, with an 8% dividend (cash or in kind until June 30, 2020, then cash only). Elevation can require GSO to buy up to $350.0 million more over 28 months, paying a 1.0% annual fee on the undrawn amount. This raises money at the midstream subsidiary rather than through Extraction's common stock.

    material agreement

    172m shUS$2.53bn
  3. 2 Mar

    Under Amendment No. 3, lenders consented to Elevation Midstream, LLC becoming an unrestricted subsidiary (outside the credit agreement's restrictions) and to certain assets being transferred to it. The amendment also allows certain debt tied to transportation service agreements with it. Continues the midstream-related steps begun with the March 2017 amendment (inference: that earlier investment is the same project).

    material agreement

    172m shUS$2.08bn
  4. 25 Jan

    Extraction issued $750 million of 5.625% senior notes due February 1, 2026 at par. A tender offer for its 7.875% notes due 2021 drew $500,574,000 (91.0%) of those notes, paid on January 25, 2018, with another $5,165,000 pending delivery; any notes left will be redeemed on February 17, 2018. Filing doesn't state that the new notes funded the tender (inference: likely related), but this retires the 2021 debt flagged in the August 2017 credit agreement.

    debt financing

    172m shUS$2.46bn

2017172m shares · US$2.09bn market cap

  1. 21 Aug

    The company replaced its 2014 credit agreement with an amended and restated $1.5 billion facility from Wells Fargo and other lenders, with an initial borrowing base of $375 million, maturing August 16, 2022 unless earlier triggers apply. Those triggers tie to the 7.875% notes due 2021 and the Och-Ziff-linked convertible preferred equity (OZ Preferred Equity) not being refinanced, converted or extended by set dates.

    debt financing

    172m shUS$2.09bn
  2. 3 Aug

    Extraction issued $400.0 million of 7.375% senior unsecured notes due May 15, 2024, at par, guaranteed by its subsidiaries. This adds long-term debt, with interest paid twice a year starting November 15, 2017.

    debt financing

    172m shUS$2.09bn

2016147m shares · US$3.45bn market cap

  1. 16 Dec

    The December 12 share sale closed (stated here as 25,041,041 shares at $18.25), raising about $457 million gross and about $442 million after commissions and expenses. The company must file a resale registration (Form S-1) within 30 days of closing so the buyers can sell the shares.

    capital raising announcement

    147m shUS$3.45bn
  2. 12 Dec

    Extraction agreed to sell 25,041,095 new shares of common stock to a group of purchasers at $18.25 per share in a private deal, which adds shares to the existing count. The filing also updates its 2017 hedges: about 1,500 MBbls of oil in swaps at $43.84/Bbl, about 6,250 MBbls in collars with $47.70 floor and $55.94 ceiling, and about 25,420,000 MMBtu of gas in swaps at $3.06/MMBtu.

    material agreement

    147m shUS$3.45bn
  3. 7 Oct

    Nasdaq certified Extraction Oil & Gas, Inc.'s securities for listing, clearing them to begin trading.

    listing compliance notice