XML 48 R29.htm IDEA: XBRL DOCUMENT v3.3.1.900
Property Acquisitions and Divestitures (Tables) - Forest Oil Combination
12 Months Ended
Dec. 31, 2015
Schedule of fair value of consideration

 

 

 

 

 

Number of shares of Forest Oil Corporation outstanding as of the date of the Combination (in thousands)

    

 

118,863

 

Forest Oil Corporation closing stock price on December 16, 2014

 

$

0.34

 

Common stock equity consideration (in thousands)

 

$

40,413

 

 

Schedule of allocation of consideration to net assets acquired

 

 

 

 

 

 

 

 

 

 

 

 

 

December 16,

 

 

 

December 16,

 

 

 

2014

 

 

 

2014

 

(Stated in thousands of dollars)

 

(as previously reported)

 

Adjustments (1)

 

(as adjusted)

 

Cash

 

 

134,887

 

 

 

 

 

134,887

 

Accounts receivable

 

 

61,889

 

 

5,908

 

 

67,797

 

Prepaid expenses and other current assets

 

 

7,225

 

 

(523)

 

 

6,702

 

Derivative instruments

 

 

31,621

 

 

 

 

 

31,621

 

Oil and natural gas properties, proved

 

 

343,127

 

 

 

 

 

343,127

 

Oil and natural gas properties, unproved

 

 

189,877

 

 

(17,499)

 

 

172,378

 

Other long term assets

 

 

8,121

 

 

3

 

 

8,124

 

Other fixed assets

 

 

697

 

 

20

 

 

717

 

Net deferred tax asset

 

 

14,524

 

 

3,087

 

 

17,611

 

Accounts payable

 

 

(76,766)

 

 

(1,908)

 

 

(78,674)

 

Royalties payable

 

 

(7,446)

 

 

(110)

 

 

(7,555)

 

Accrued exploration and development

 

 

(27,982)

 

 

211

 

 

(27,771)

 

Accrued operating expense and other

 

 

(29,246)

 

 

(12)

 

 

(29,258)

 

Accrued interest

 

 

(4,730)

 

 

 

 

 

(4,730)

 

Other short-term obligations (2)

 

 

(15,191)

 

 

 

 

 

(15,191)

 

Revolving credit facility

 

 

(105,000)

 

 

 

 

 

(105,000)

 

Senior notes

 

 

(394,783)

 

 

 

 

 

(394,783)

 

Asset retirement obligations

 

 

(23,946)

 

 

 

 

 

(23,946)

 

Other long-term obligations

 

 

(66,465)

 

 

10,823

 

 

(55,643)

 

Total identifiable net assets and consideration transferred

 

$

40,413

 

$

 —

 

$

40,413

 


(1)

Adjustments to the fair value of identifiable assets acquired and liabilities assumed in the Combination are related to a change in the estimated fair value of unproved properties, a change in the fair value of other long term obligations as a result of curtailments in the post retirement benefit plans and a change in estimate or classification of other assets and liabilities. These adjustments were primarily recorded at the end of the measurement period, which was considered to be December 16, 2015.

(2)

Includes $9.4 million of asset retirement obligations.

Schedule of pro forma information

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the Year Ended

 

For the Year Ended

 

 

 

December 31, 2014

 

December 31, 2013

 

 

    

Actual

    

Pro forma

    

Actual

    

Pro forma

 

 

 

(in thousands)

 

(in thousands)

 

Pro forma (unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues

 

$

464,723

    

$

673,641

    

$

354,978

    

$

518,167

 

Net income (loss)

 

 

(326,720)

 

 

(286,052)

 

 

10,577

 

 

(8,226)