XML 35 R24.htm IDEA: XBRL DOCUMENT v3.10.0.1
Acquisitions (Tables)
9 Months Ended
Sep. 30, 2018
Business Combinations [Abstract]  
Schedule of Assumptions to Determine Fair value of the Oil and Natural Gas
The following assumptions were used to determine the fair value of the oil and natural gas properties:

Discount rate
9.50
%
Reserve risk factor (1)
35%-100%

Oil price
three years NYMEX WTI forward curve

Natural gas price
three years NYMEX Henry Hub forward curve

NGL price
39% of oil price

Price escalation (2)
2.00
%
(1) Possible reserves had a reserve risk factor of 35%, probable reserves had a reserve risk factor of 75%, and proved undeveloped reserves had a reserve risk factor of 90%.
(2) Prices were escalated at the end of the forward curve
Summary of Purchase Price and Allocation of Fair value of Assets Acquired And Liabilities Assumed
The following table summarizes the purchase price and allocation of the fair values of assets acquired and liabilities assumed (in thousands):

Consideration given
 
Equity units
$
1,281,743

Allocation of purchase price
 
Inventory
$
205

Proved oil and natural gas properties
214,647

Unproved oil and natural gas properties
1,086,600

Total assets acquired
1,301,452

Asset retirement obligations
(7,547
)
Revenue suspense
(12,162
)
Total fair value of net assets acquired
$
1,281,743

Schedule of Supplemental Proforma Results of Operations
The pro forma results of operations do not include any cost savings or other synergies that resulted, or may result, from the Linn Acquisition or any estimated costs incurred to integrate the Linn Acquisition.
 
Three Months Ended
September 30, 2017
 
Nine Months Ended
September 30, 2017
 
(in thousands)
Revenue
$
55,119

 
$
156,593

Net income
$
17,052

 
$
55,253