XML 47 R27.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Business combinations (Tables)
12 Months Ended
Dec. 31, 2019
Southeast Saskatchewan and Southwest Manitoba [Member]  
Statement [Line Items]  
Summary of consideration paid and fair value of assets acquired and liabilities assumed

The total consideration paid and the fair value of the assets acquired and liabilities assumed at the date of acquisition are detailed in the table below:

 

 

 

 

 

    

Consideration

 

 Cash paid to vendor

 

53,288

 

 Total consideration

 

53,288

 

 

 

 

 

 

 

Allocation of consideration

 

 Capital assets

 

67,549

 

 Deferred tax assets

 

26,914

 

 Acquired working capital

 

1,577

 

 Long-term debt

 

(38,300)

 

 Asset retirement obligations

 

(4,452)

 

 Net assets acquired

 

53,288

 

 

Spartan Energy Corp [Member]  
Statement [Line Items]  
Summary of consideration paid and fair value of assets acquired and liabilities assumed

The total consideration paid and the fair value of the assets acquired and liabilities assumed as at the date of the acquisition are detailed in the table below:

 

 

 

 

 

    

Consideration

 

 Shares issued for acquisition

 

1,235,221

 

 Total consideration

 

1,235,221

 

 

 

  

 

 

 

Allocation of consideration

 

 Capital assets

 

1,401,686

 

 Deferred tax assets

 

123,813

 

 Long-term debt

 

(150,196)

 

 Asset retirement obligations

 

(92,149)

 

 Lease obligations

 

(25,455)

 

 Assumed working capital deficit

 

(22,478)

 

 Net assets acquired

 

1,235,221

 

 

Shell EP Ireland Limited [Member]  
Statement [Line Items]  
Summary of consideration paid and fair value of assets acquired and liabilities assumed

The total consideration paid and the fair value of the assets acquired and liabilities assumed as at the date of the acquisition are detailed in the table below:

 

 

 

 

 ($M)

    

Consideration

 

 Cash paid to vendor

 

40,805

 

 Cash acquired

 

(82,116)

 

 Contingent consideration

 

290

 

 Total consideration

 

(41,021)

 

 

 

  

 

 ($M)

 

Allocation of consideration

 

 Capital assets

 

53,368

 

 Deferred tax assets

 

4,239

 

 Assumed working capital deficit

 

(35,449)

 

 Lease obligations

 

(2,234)

 

 Asset retirement obligations

 

(1,565)

 

 Net assets acquired

 

18,359

 

 Gain on business combination

 

(59,380)

 

 Total net assets acquired, net of gain on business combination

 

(41,021)

 

 

Wyoming [Member]  
Statement [Line Items]  
Summary of consideration paid and fair value of assets acquired and liabilities assumed

The total consideration paid and the fair value of the assets acquired and liabilities assumed at the date of acquisition are detailed in the table below:

 

 

 

 

 

    

Consideration

 

 Cash paid to vendor

 

189,014

 

 Total consideration

 

189,014

 

 

 

  

 

 

 

Allocation of consideration

 

 Capital assets

 

284,333

 

 Deferred tax liability

 

(19,019)

 

 Asset retirement obligations

 

(4,821)

 

 Assumed working capital deficit

 

(2,651)

 

 Net assets acquired

 

257,842

 

 Gain on business combination

 

(68,828)

 

 Total net assets acquired, net of gain on business combination

 

189,014