XML 51 R40.htm IDEA: XBRL DOCUMENT v3.19.2
Acquisition (Tables)
6 Months Ended
Jun. 30, 2019
Business Combinations [Abstract]  
Preliminary Purchase Price Allocation
The following table contains the preliminary purchase price allocation at fair value:
(Thousands of dollars)
PAI
 
LLOG
Cash consideration paid
$
788,724

 
1,226,261

Fair value of net assets contributed
154,469

 

Contingent consideration
52,540

 
89,444

NCI in acquired assets
248,933

 

Total purchase consideration
$
1,244,666

 
1,315,705

(Thousands of dollars)
 
 
 
Fair value of Property, plant and equipment
$
1,627,429

 
1,340,206

Other assets
5,628

 
12,771

Less:  Asset retirement obligations
(388,391
)
 
(37,272
)
Total net assets
$
1,244,666

 
1,315,705


Pro Forma Financial Information The information below reflects pro forma adjustments based on available information and certain assumptions that we believe are reasonable.   The pro forma results of operations do not include any cost savings or other synergies that we expect to realize from the transaction or any estimated costs that have been or will be incurred by us to integrate the PAI assets. The pro forma condensed combined financial information has been included for comparative purposes and is not necessarily indicative of the results that might have occurred had the transaction taken place on January 1, 2018; furthermore, the financial information is not intended to be a projection of future results.
(Thousands of dollars, except per share amounts)
Three Months Ended
June 30, 2018
 
Six Months Ended
June 30, 2018
Revenues
$
874,631

 
1,453,711

Net Income Attributable to Murphy
246,889

 
458,386


 
 
 
Net Income Attributable to Murphy per Common Share
 
 
 
Basic
$
1.43

 
2.65

Diluted
1.42

 
2.62