SNYDER OIL CORP
8-K, 1996-05-17
CRUDE PETROLEUM & NATURAL GAS
Previous: AMERINDO INVESTMENT ADVISORS INC, SC 13D/A, 1996-05-17
Next: SNYDER OIL CORP, 8-K/A, 1996-05-17



- --------------------------------------------------------------------------------






                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549



                           ---------------------------




                                    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): May 2, 1996



                             SNYDER OIL CORPORATION

             (Exact name of registrant as specified in its charter)




         Delaware                   1-10509                    75-2306158
(State or other jurisdiction    (Commission  File             (IRS Employer
       of incorporation)             Number)               Identification No.)




777 Main Street
Fort Worth, Texas                                                   76102
(Address of principal executive offices)                         (Zip Code)



       Registrant's telephone number, including area code: (817) 338-4043



- --------------------------------------------------------------------------------




<PAGE>



Item 2.           Acquisition or Disposition of Assets.

         As announced on May 2, 1996, the merger (the "Merger") of Gerrity Oil &
Gas Corporation  ("Gerrity") into a wholly-owned  subsidiary of Patina Oil & Gas
Corporation  ("Patina") occurred on May 2, 1996 following approval of the Merger
by Gerrity's common  shareholders.  As a result of the Merger,  Gerrity became a
wholly-owned  subsidiary of Patina.  Simultaneously with the Merger,  Snyder Oil
Corporation  ("SOCO")  contributed  all its  assets and  operations,  subject to
certain  limitations,  in the  Wattenberg  Field of Colorado  ("Wattenberg")  to
Patina (the "Contribution"). In connection with the Contribution, Patina assumed
$75 million of bank debt from SOCO.

         With the closing of the  transaction,  Patina  holds  interests in over
3,600 Wattenberg  wells. As of December 31, 1995, Patina has net proved reserves
of 82 million barrels of oil equivalent  ("BOE"),  over two-thirds of which were
natural gas. Patina's production currently exceeds 20,000 BOE per day.

         SOCO owns an aggregate of 14,000,000  shares of common stock of Patina,
of which  12,000,000 are common stock,  par value $.01 per share ("Patina Common
Stock"),  and 2,000,000  shares are Series A Common  Stock.  The Series A Common
Stock is a special  series of common  stock of  Patina  having  three  votes per
share, and will convert  automatically  into ordinary Patina Common Stock (i.e.,
shares  with one vote per  share)  upon  transfer  of those  shares by SOCO to a
non-affiliate or if Patina ceases to be included in the  consolidated  financial
statements of SOCO. Thus, SOCO owns 70% of the outstanding  shares of the common
stock of Patina and holds 75% of the voting power of Patina's common stock.

         Pursuant  to the terms of the  Merger,  the  shares of common  stock of
Gerrity issued and  outstanding  immediately  prior to the effective time of the
Merger were  converted  into an aggregate of 6,000,000  shares of Patina  Common
Stock and 3,000,000 five-year warrants initially to purchase one share of Patina
Common Stock at an exercise price of $12.50 per share (the "Patina Warrants").

         In addition,  pursuant to an exchange offer,  approximately  75% of the
depositary shares  representing  Gerrity's $12 convertible  preferred stock were
accepted  by Patina  for  exchange  into  approximately  1.2  million  shares of
Patina's 7 1/8% convertible  preferred stock (the "Patina Preferred Stock"). The
Patina  Preferred Stock has a liquidation  preference of $25.00 per share,  pays
quarterly  dividends  at the rate of 7 1/8% per  year  and is  convertible  into
Patina Common Stock at a conversion  price of $12.30,  which conversion price is
subject to  downward  adjustment  after the Merger to equal 123% of the  average
closing  price of the Patina  Common stock for the ten trading days  immediately
following the 60th day after the Merger,  subject to a minimum  conversion price
of $8.61.

         Patina  also issued a  five-year  warrant for 500,000  shares of Patina
Common  Stock,  at a price equal to the average  closing price during the 10-day
period  following the Merger,  to Robert W. Gerrity,  who resigned as an officer
and director of Gerrity in connection with the transaction.

         Patina's  long-term debt,  after all transaction  costs, is expected to
approximate  $215  initially.  Patina has  entered  into a $240  million  credit
facility.  The  facility  will be used to  refinance  debt to be  assumed in the
transaction, including approximately $100 million of bank debt assumed from SOCO


<PAGE>



and Gerrity and up to $100 million of Gerrity's senior subordinated notes if the
holders  exercise  their right to put the notes to  Gerrity.  $87 million of the
facility may be used only to repurchase Gerrity's senior subordinated notes. The
balance of the facility will be available for working capital.

         Because  Patina will be  consolidated  with SOCO for accounting but not
tax purposes, SOCO believes it will be required to recognize a one time non-cash
charge in the second quarter of approximately $25 to $28 million of deferred tax
expense related to the Merger.

         The  Amended  and  Restated  Agreement  and Plan of Merger  dated as of
January  16, 1996 as amended  and  restated  as of March 20,  1996 (the  "Merger
Agreement"),  which was negotiated between  representatives of SOCO and Gerrity,
provides  that  any   contracts  or   transactions   (other  than   transactions
contemplated  by  the  Merger   Agreement)   involving  Patina  or  any  of  its
subsidiaries  in which SOCO or any of its  subsidiaries  has any interest (other
than an interest  solely as a stockholder of Patina) shall be approved by either
(a) a majority of the disinterested directors of Patina or (b) a majority of any
committee  established by the Patina Board of Directors that consists  solely of
directors that are  disinterested.  In addition,  in accordance  with the Merger
Agreement,  SOCO and Patina have entered into  certain  agreements,  including a
Business     Opportunity     Agreement,     Corporate    Services     Agreement,
Cross-Indemnification  Agreement and Registration  Rights  Agreement,  that will
govern the relationship between SOCO and Patina following the Merger.

         The  descriptions  of  the  Merger  Agreement,   Business   Opportunity
Agreement,  Corporate Services  Agreement,  Cross-Indemnification  Agreement and
Registration  Rights  Agreement  included in this Report are  summaries  and are
qualified in their entirety by the respective  terms of such  agreements,  which
are filed as exhibits to this Report and are incorporated herein by reference.

 Item 7.  Financial Statements, Pro Forma Financial Information and Exhibits.

(a)  Financial Statements of Businesses Acquired.

     The following  financial  statements of Gerrity Oil & Gas  Corporation  are
hereby  incorporated  by reference from the Amendment No. 2 to the  Registration
Statement  on  Form  S-4  of  Patina  Oil & Gas  Corporation  (Registration  No.
333-572):
         (i)    Report of Independent Public Accountants

         (ii)   Report of Independent Accountants

         (iii)  Consolidated Balance Sheets as of December 31, 1994 and 1995

         (iv)   Consolidated Statements of Operations for the Years Ended
                December 31, 1993, 1994 and 1995

         (v)    Consolidated Statements of Stockholders' Equity for the Years
                Ended December 31, 1993, 1994 and 1995



<PAGE>



         (vi)   Consolidated Statements of Cash Flows for the Years Ended
                December 31, 1993, 1994 and 1995

         (vii)  Notes to Consolidated Financial Statements

         The following financial statements of Gerrity Oil & Gas Corporation are
hereby  incorporated by reference from the Quarterly Report on Form 10-Q for the
quarterly  period  ended  March  31,  1996  of  Gerrity  Oil &  Gas  Corporation
(Commission file number 0-18667):

         (i)    Consolidated Balance Sheet as of March 31, 1996

         (ii)   Consolidated Statements of Operations for the Three Months Ended
                March 31, 1995 and 1996

         (iii)  Consolidated Statements of Cash Flows for the Three Months Ended
                March 31, 1995 and 1996

         (iv)   Notes to Consolidated Financial Statements


(b)      Pro Forma Financial Information.

         The following  unaudited  pro forma  condensed  consolidated  financial
statements of SOCO are hereby  incorporated by reference from Exhibit 99.1 filed
herewith:

         (i)    Unaudited Pro Forma Condensed Consolidated Balance Sheet as of
                March 31, 1996

         (ii)   Unaudited Pro Forma Condensed Consolidated Statement of
                Operations for the Year ended December 31, 1995

         (iii)  Unaudited Pro Forma Condensed Consolidated Statement of
                Operations for the Three Months ended March 31, 1996

         (iv)   Notes to Unaudited Pro Forma Condensed Consolidated Financial
                Statements


(c)      Exhibits.
         --------- 

2.1             Amended and  Restated  Agreement  and Plan of Merger dated as of
                January 16, 1996 as amended and restated as of March 20, 1996 --
                incorporated  by reference to Exhibit 2.1 to Amendment  No. 1 to
                the  Registration  Statement  on Form  S-4 of  Patina  Oil & Gas
                Corporation Registration No. 333-572)
<PAGE>


2.2             Business  Opportunity  Agreement -- incorporated by reference to
                Exhibit 2.2 to the Current Report on Form 8-K dated May 17, 1996
                of Patina Oil & Gas Corporation (Commission File No. 1-14344)

2.3             Corporate  Services  Agreement --  incorporated  by reference to
                Exhibit 2.3 to the Registration  Statement on Form S-4 of Patina
                Oil & Gas Corporation (Registration No. 333-572)

2.4             Registration  Rights  Agreement --  incorporated by reference to
                Exhibit 2.4 to the Current Report on Form 8-K dated May 17, 1996
                of Patina Oil & Gas Corporation (Commission File No. 1-14344)

2.5             Cross Indemnification  Agreement -- incorporated by reference to
                Exhibit 2.5 to the Current Report on Form 8-K dated May 17, 1996
                of Patina Oil & Gas Corporation (Commission File No. 1-14344)

99.1            Unaudited Pro Forma Condensed  Consolidated Financial Statements
                of SOCO

99.2            Audited  Consolidated  Financial Statements of Gerrity Oil & Gas
                Corporation  as of December  31, 1994 and 1995 and for the years
                ended  December  31,  1993,  1994  and 1995 --  incorporated  by
                reference to Amendment  No. 2 to the  Registration  Statement on
                Form  S-4 of  Patina  Oil & Gas  Corporation  (Registration  No.
                333-572)

99.3            Unaudited Consolidated Financial Statements of Gerrity Oil & Gas
                Corporation  as of March 31, 1996 and for the three months ended
                March 31,  1995 and 1996 --  incorporated  by  reference  to the
                Quarterly  Report on Form 10-Q for the  quarterly  period  ended
                March 31, 1996 of Gerrity Oil & Gas Corporation (Commission File
                No. 0-18667)



<PAGE>


                                   SIGNATURES

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 thereunto duly authorized.

                                            SNYDER OIL CORPORATION


                                            By: /s/Peter E. Lorenzen
                                               ---------------------- 
                                                 Peter E. Lorenzen
                                                   Vice President



May 17, 1996



<PAGE>




                                  Exhibit 99.1

                       PRO FORMA FINANCIAL INFORMATION OF
                             SNYDER OIL CORPORATION


      The unaudited pro forma condensed  consolidated  financial  statements set
forth the  financial  position  of the  Company  as of March 31,  1996,  and the
results of  operations  for the three months ended March 31, 1996,  and the year
ended December 31, 1995, adjusted for certain significant transactions discussed
below.  The pro forma  financial  statements are based upon the  assumptions set
forth in the accompanying  notes to such statements.  The pro forma  adjustments
are based upon available  information and assumptions  that management  believes
are reasonable under the circumstances.

      The pro forma financial statements comprise historical financial data that
have been  retroactively  adjusted  or  combined  to  reflect  the effect of the
transactions  discussed  below on the  historical  financial  statements  of the
Company.  The pro forma condensed  consolidated balance sheet at March 31, 1996,
and the related pro forma condensed consolidated statement of operations for the
three months then ended and the year ended  December 31, 1995,  were prepared as
if the  transactions  were  consummated on March 31, 1996,  January 1, 1996, and
January 1, 1995, respectively. The pro forma financial statements should be read
in  conjunction  with the related  historical  financial  statements and are not
necessarily  indicative of the results that would have actually occurred had the
transactions  been consummated on the dates or for the periods  indicated or the
results which may occur in the future.

Pro Forma Divested Interests:

      During  1995,  the  Company  sold  the  majority  of  its  Wattenberg  gas
facilities in two separate  transactions and sold certain oil and gas properties
in West  Texas for a total of  approximately  $96.3  million.  In May 1996,  the
Company sold a 45% interest in the  Company's  Piceance  Project for $22 million
and a joint venture to further  develop the  properties  was agreed upon.  These
transactions  have  been  reflected  in the  accompanying  unaudited  pro  forma
condensed consolidated financial statements as "pro forma divested interests."

Pro Forma Acquired Interests:

      Between  September  and December  1995,  the Company  consummated  several
transactions in which 18,220 additional common shares of DelMar Petroleum,  Inc.
("DelMar") were acquired (raising the Company's  interest from approximately 50%
to 65%) primarily in exchange for the Company's  common stock.  The Company also
purchased  additional  interests in oil and gas  properties  operated by DelMar,
again  primarily in exchange  for the  Company's  common  stock.  In total,  the
Company  issued  1,083,271  shares of common stock at an average price of $12.03
per share. These transactions have been reflected in the accompanying  unaudited
pro forma  condensed  consolidated  financial  statements as "pro forma acquired
interests."

Pro Forma GOG Acquisition:

      On May 2, 1996, SOCO consolidated (the "Merger") its Wattenberg operations
with Gerrity Oil & Gas Corporation  ("GOG").  As a result,  SOCO will own 70% of
the  common  stock and the former  GOG  shareholders  will own 30% of the common
stock  of a  new  public  company  which  will  be  known  as  Patina  Oil & Gas
Corporation.  The Merger will be  accounted  for by the Company as a purchase of
GOG.  The Merger has been  reflected  in the  accompanying  unaudited  pro forma
condensed consolidated financial statements as "pro forma GOG acquisition."




<PAGE>
<TABLE>



                                  UNAUDITED PRO FORMA CONDENSED CONSOLIDATED BALANCE SHEET
                                                       March 31, 1996
                                                       (In thousands)
<CAPTION>



                                                                  Pro Forma                    Pro Forma GOG Acquisition
                                                             Divested Interests        ---------------------------------------
                                                          ------------------------        GOG
                                            Historical    Adjustments  Combined(1)     Historical    Adjustments   Combined(2)
                                            ----------    -----------  -----------     ----------    -----------   -----------


<S>                                         <C>           <C>          <C>             <C>            <C>          <C>
ASSETS

Current assets                              $   87,924    $            $    87,924     $    15,308                 $   103,232
Investments                                     34,119                      34,119            -                         34,119
Oil and gas properties, net                    431,285     (17,400)(a)     413,885         293,630    (64,417)(b)      623,033
                                                                                                      (20,065)(d)

Gas processing and transportation
   facilities, net                              18,362      (2,800)(a)      15,562            -                        15,562
Other assets, net                                 -                           -              6,480       (730)(b)       5,750
                                            ----------                  ----------     -----------                 ----------

                                            $  571,690                  $  551,490     $   315,418                 $  781,696
                                            ==========                  ==========     ===========                 ==========


LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities                         $   78,707                  $   78,707     $    18,689     (7,604)(c) $    89,792
Long-term debt                                 240,161     (22,000)(a)     218,161         117,500     15,884 (b)     359,149
                                                                                                        7,604 (c)
Other noncurrent liabilities                    13,947                      13,947          19,058     (9,465)(b)      23,540
Minority interest                                3,951                       3,951            -        88,605 (b)      92,556

Stockholders' equity
   Preferred stock, $.01 par value                  10                          10               4         (4)(b)          10
   Common stock, $.01 par value                    316                         316             138       (138)(b)         316

   Capital in excess of par value              264,645                     264,645         160,524   (160,524)(b)     264,645
   Retained earnings (deficit)                 (28,777)      1,800 (a)     (26,977)           (495)       495 (b)     (47,042)
                                                                                                      (20,065)(d)

   Common stock held in treasury                (2,715)                     (2,715)           -                        (2,715)
   Foreign currency translation adjustment       1,212                       1,212            -                         1,212
   Unrealized gain (loss) on investments           233                         233            -                           233
                                            ----------                  ----------      ----------                 ----------

      Total stockholders' equity               234,924                     236,724         160,171                    216,659
                                            ----------                  ----------      ----------                 ----------
 
                                            $  571,690                  $  551,490      $  315,418                 $  781,696
                                            ==========                  ==========      ==========                 ==========

<FN>
(1) Combined represents historical plus pro forma divested interests.
(2) Combined  represents  historical  plus pro forma  divested  interests plus pro forma GOG acquisition.



                         The  accompanying  notes are an integral  part of these statements.
</FN>
</TABLE>

<PAGE>

<TABLE>
                            UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                                         For the Three Months Ended March 31, 1996
                                           (In thousands except per share data)
<CAPTION>






                                                                                                     Pro Forma GOG Acquisition
                                                              Pro Forma Divested Interests    ------------------------------------
                                                              ----------------------------         GOG
                                                 Historical   Adjustments      Combined(1)    Historical  Adjustments  Combined(2)
                                                 ----------   -----------      -----------    ----------  -----------  -----------
<S>                                              <C>           <C>             <C>            <C>         <C>          <C>
Revenues
   Oil and gas sales                             $  36,122     $  (529)(e)     $  35,593      $  12,154                $  47,747
   Gas processing, transportation
      and marketing                                  4,451        (129)(e)         4,322           -                      4,322
   Gains on sales of properties                        (20)                          (20)          -                        (20)
   Other                                             1,166                         1,166            313                   1,479
                                                 ---------                     ---------      ---------               ---------
                                                    41,719                        41,061         12,467                  53,528
                                                 ---------                     ---------      ---------               ---------

Expenses
   Direct operating                                 10,759        (197)(e)        10,562          2,030      (125)(i)    12,861
                                                                                                              394 (j)
   Cost of gas and transportation                    3,696         (52)(e)         3,644           -                      3,644
   Exploration                                         514                           514             59                     573
   General and administrative                        3,868                         3,868          1,678      (964)(i)     4,188
                                                                                                             (394)(j)
   Interest and other                                4,293        (358)(e)         3,935          3,408      (166)(k)     7,177
   Litigation settlement                              -                             -              -                       -
   Depletion, depreciation
      and amortization                              16,771        (407)(f)        16,364          6,677    (1,123)(f)    21,918
                                                 ---------                     ---------      ---------               ---------
                                                    39,901                        38,887         13,852                  50,361
                                                 ---------                     ---------      ---------               ---------

Income (loss) before taxes and
   minority interest                                 1,818                         2,174         (1,385)                  3,167
Provision for (benefit from)   
   income taxes                                       (310)                         (310)          (470)      423 (l)      (357)
Minority interest                                     (351)                         (351)           -        (573)(m)      (924)
                                                 ---------                     ---------      ---------               ---------
Net income (loss)                                    1,777                         2,133           (915)                  2,600
Dividends on preferred stock                         1,553                         1,553          1,139    (1,139)(m)     1,553
                                                 ---------                     ---------      ---------               ---------

Net income (loss) applicable
   to common shares                              $     224                     $     580      $  (2,054)              $   1,047
                                                 =========                     =========      =========               ========= 

Net income per common
   share                                        $       .01                    $     .02                              $     .03
                                                ===========                    ==========                             =========

Weighted average shares
   outstanding                                       31,302                        31,302                                31,302
                                                ===========                    ==========                             =========


<FN>
(1) Combined represents historical plus pro forma divested interests.
(2) Combined represents historical plus pro forma divested interests plus pro forma GOG acquisition.



                         The  accompanying  notes are an integral  part of these statements.
</FN>
</TABLE>

<PAGE>
<TABLE>



                            UNAUDITED PRO FORMA CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
                                           For the Year Ended December 31, 1995
                                           (In thousands except per share data)
<CAPTION>




                                                                                                                                 
                                                     Pro Forma                Pro Forma               Pro Forma GOG Acquisition
                                                Divested Interests       Acquired Interests     ------------------------------------
                                             ------------------------ ------------------------      GOG   
                                  Historical Adjustments  Combined(1) Adjustments  Combined(2)  Historical  Adjustments  Combined(3)
                                  ---------- -----------  ----------- -----------  -----------  ----------  -----------  -----------
<S>                               <C>        <C>           <C>         <C>          <C>         <C>         <C>          <C>
Revenues
   Oil and gas sales              $ 144,608  $ (6,449)(e)  $ 138,159   $  4,258(g)  $ 142,417   $  51,513                $ 193,930
   Gas processing, transportation
      and marketing                  38,256   (23,463)(e)     14,793                   14,793        -                      14,793
   Gains on sales of properties      12,254    (8,730)(e)      3,524                    3,524        -                       3,524
   Other                              7,042                    7,042                    7,042       2,347                    9,389
                                  ---------                ---------                ---------   ---------                ---------
                                    202,160                  163,518                  167,776      53,860                  221,636
                                  ---------                ---------                ---------   ---------                ---------

Expenses
   Direct operating                  52,486    (3,528)(e)     48,958        903(g)     49,861       8,366      (500)(i)     59,302
                                                                                                              1,575 (j)
   Cost of gas and transportation    29,374    19,514)(e)      9,860                    9,860        -                       9,860
   Exploration                        8,033      (265)(e)      7,768                    7,768         285                    8,053
   General and administrative        17,680    (1,622)(e)     16,058                   16,058       7,731    (4,705)(i)     17,509
                                                                                                             (1,575)(j)
   Interest and other                27,001    (6,321)(e)     20,680                   20,680      15,333    (1,877)(k)     34,136
   Litigation settlement              4,400                    4,400                    4,400        -                       4,400
   Depletion, depreciation
      and amortization              103,790    (8,880)(f)     94,910      1,975(g)     96,885      30,333    (7,054)(f)    120,164
                                  ---------                ---------                ---------    --------                ---------
                                    242,764                  202,634                  205,512      62,048                  253,424
                                  ---------                ---------                ---------    --------                ---------

Income (loss) before taxes and
   minority interest                (40,604)                 (39,116)                 (37,736)     (8,188)                 (31,788)
Provision for (benefit from)
   income taxes                      (1,345)                  (1,345)                  (1,345)       (215)      879 (l)       (681)
Minority interest                      (572)                    (572)       125(h)       (447)        -      (2,763)(m)     (3,210)
                                  ---------                ---------                ---------    --------                ---------
Net income (loss)                   (39,831)                 (38,343)                 (36,838)     (7,973)                 (34,317)
Dividends on preferred stock          6,210                    6,210                    6,210       4,554    (4,554)(m)      6,210
                                  ---------                ---------                ---------    --------                ---------

Net income (loss) applicable
   to common shares               $ (46,041)               $ (44,553)               $ (43,048)   $ (12,527)              $ (40,527)
                                  =========                =========                =========    =========               =========

Net income (loss) per
   common share                   $   (1.53)               $   (1.48)               $   (1.38)                           $   (1.30)
                                  =========                =========                =========                            =========

Weighted average shares
   outstanding                       30,186                   30,186                   31,269                               31,269
                                  =========                =========                =========                            =========
<FN>
(1)  Combined represents historical plus pro forma divested interests.
(2)  Combined represents historical plus pro forma divested interests plus pro forma acquired interests.
(3)  Combined represents historical plus pro forma divested interests plus pro forma acquired interests 
     plus pro forma GOG acquisition.



                         The  accompanying  notes are an integral  part of these statements.
</FN>
</TABLE>

<PAGE>


    NOTES TO UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

   The  unaudited  pro  forma  consolidated  financial  statements  reflect  the
adjustments described below:

BALANCE SHEET

(a)  To reflect the sale of a 45%  interest in the  Company's  Piceance  Project
     with proceeds being used to reduce long-term debt.

(b)  To reflect the  acquisition  of GOG,  including  the  elimination  of GOG's
     capital  stock  and  retained  earnings  and the  recognition  of  minority
     interests.

(c)  To reflect the  refinancing of certain current  liabilities  under Patina's
     bank credit facility.

(d)  To reflect the excess of fair market  value  received  over the  historical
     value of minority  interest sold of approximately  $4.7 million and related
     non-cash tax effects of approximately  $24.8 million recognized as a result
     of the Merger.

STATEMENTS OF OPERATIONS

   Certain  items have been  excluded in the  accompanying  pro forma  condensed
consolidated  statements of operations due to their non-recurring  nature. These
items are  adjustments  to reflect the excess of fair market value received over
the historical value of minority interest sold of approximately $4.7 million and
related  non-cash tax effects of  approximately  $24.8  million  recognized as a
result of the Merger.

(e)  To reflect  the  revenue and expense  items  attributable  to the  divested
     interests.

(f)  To adjust  depletion,  depreciation  and  amortization  to the amount which
     would have been provided.

(g)  To  reflect  the  revenue,   direct   operating   expenses  and  depletion,
     depreciation and amortization attributable to the acquired interest.

(h)  To reflect the earnings  attributable to the purchase of additional  common
     shares of a consolidated subsidiary.

(i)  To reflect the reduction in direct operating and general and administrative
     expenses that result from the  elimination  of redundant  personnel,  lease
     space and other corporate services.

(j)  To conform the financial statement  presentation by GOG of various overhead
     charges and recoveries on a basis consistent with that of SOCO.

(k)  To adjust  interest  expense to reflect the refinancing or payment of $33.3
     million  of GOG's  11.75%  Senior  Subordinated  Notes  and  certain  other
     obligations.  Under the terms of GOG's Senior  Subordinated  Notes,  GOG is
     obligated  to  purchase  any  Notes  put to GOG at a  price  of 101% of the
     principal amount thereof upon certain asset sales or dispositions. For each
     $10 million  change in the amount of Notes  refinanced,  pro forma interest
     expense and income from continuing  operations would change by $119,000 and
     $77,000 for the three  months  ended  March 31,  1996 and by  $475,000  and
     $308,000 for the year ended December 31, 1995, respectively.

(l)  To record the estimated  consolidated provision for income taxes to reflect
     the  anticipated  effective  income tax rates of both the  Company  and its
     subsidiary which will be consolidated for financial  reporting purposes but
     not for tax purposes.

(m)  To  reflect  minority  interests  of  Patina's  (formerly  GOG's)  minority
     shareholders.



<PAGE>





© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission