XML 69 R34.htm IDEA: XBRL DOCUMENT v2.4.0.6
Business Combinations (Details)
12 Months Ended
Dec. 31, 2011
USD ($)
Dec. 31, 2010
USD ($)
Dec. 31, 2009
USD ($)
Dec. 31, 2011
Petrolifera [Member]
USD ($)
Dec. 31, 2011
Petrolifera [Member]
CAD
Dec. 31, 2011
Solana [Member]
Warrants Canadian Dollars [Member]
Business Acquisition [Line Items]            
Effective date of acquisition       2011-03-18 2011-03-18  
Date of acquisition agreement       2011-01-17 2011-01-17  
Shares of acquirer's common stock issued to holder of each share of acquired entity (in shares)       0.1241 0.1241  
Shares of acquirer's common stock issued to holder of each common stock warrant of acquired entity (in shares)       0.1241 0.1241  
Expiration date of stock warrants issued in business acquisition       2011-08-28 2011-08-28  
Exercise price of common warrants issued by acquirer in business acquisition (in Canadian dollars per share)         9.67  
Acquirer's common shares issued in acquisition (in shares)       18,075,247 18,075,247  
Par value of common shares issued in acquisition (in dollars per share) $ 0.001 $ 0.001   $ 0.001    
Replacement Warrants issued in business acquisition (in shares)       4,125,036 4,125,036  
Business acquisition acquired entity security holders ownership in new entity (in hundredths)       6.60% 6.60%  
Business acquisition acquirer's security holders ownership in new entity (in hundredths)       93.40% 93.40%  
Fair Value Assumptions, Methodology Used       fair value of the Replacement Warrants was estimated on the Acquisition Date using the Black-Scholes option pricing model with the following assumptions fair value of the Replacement Warrants was estimated on the Acquisition Date using the Black-Scholes option pricing model with the following assumptions  
Total consideration for acquisition $ 143,044,000     $ 143,044,000    
Revenue and other income 606,602,000 427,137,000        
Net income 94,094,000 7,557,000        
Net income per share -basic (in dollars per share) $ 0.34 $ 0.03        
Net income per share - diluted (in dollars per share) $ 0.33 $ 0.03        
Investments in Notes Received in Exchange at Fair Value       22,500,000    
Face Value of Asset Back Commercial Paper Given in Exchange       31,300,000    
Proceeds on sale of asset backed commercial paper 22,679,000 0 0 22,679,000    
Financial instruments (gain) loss 1,522,000 44,000 (190,000) 1,522,000    
ABCP line of credit         23,200,000  
Repayment of debt from cash flow         22,500,000  
Second line of credit         5,000,000  
Face value of second line of credit collateral       (master asset vehicles Classes 1 & 2 “MAV IA 1 & 2” notes with a face value of 6.6 million) (master asset vehicles Classes 1 & 2 “MAV IA 1 & 2” notes with a face value of 6.6 million)  
Reserve-backed credit facility assumed in acquisition       31,300,000    
Total debt repayment       54,100,000    
Business acquisition transaction costs excluded from Pro Forma and recorded in administrative expense 4,400,000          
Gain on acquisition excluded from pro forma results 21,700,000          
Oil and natural gas sales from acquisition for the period subsequent to the acquisition date 32,500,000          
Loss after tax from the acquisition in the period since the acquisition date 8,200,000          
Gain on fair value of the expired Replacement Warrants       1,300,000    
Cash Acquired in Business Acquisition 7,747,000 0 0 7,747,000    
Accounts Receivable Acquired in Business Acquisition       6,400,000    
Fair value of options and warrants [Abstract]            
Exercise price (in Canadian dollars per share)         9.67  
Risk-free interest rate (in hundredths)       1.30% 1.30%  
Expected life (in years)       .45 Y .45 Y  
Volatility (in hundredths)       44.00% 44.00%  
Expected annual dividend per share             
Fair value per warrant (in Canadian dollars per share)         0.32  
Consideration Transferred:            
Common Shares Issued Net of Share Issue Costs       141,690,000    
Replacement warrants (in shares)       1,354,000    
Total Purchase Price 143,044,000     143,044,000    
Oil and gas properties            
Proved       58,457,000    
Unproved       161,278,000    
Other Long Term Assets       4,417,000    
Net Working Capital (including cash acquired of $ 7.7 million and accounts receivable of $ 6.4 million )       (17,223,000)    
Asset Retirement Obligation       (4,901,000)    
Bank Debt       (22,853,000)    
Other Long Term Liabilities       (14,432,000)    
Gain on acquisition       (21,699,000)    
Total Purchase Price $ 143,044,000     $ 143,044,000