XML 37 R24.htm IDEA: XBRL DOCUMENT v3.10.0.1
Acquisitions and Divestitures (Tables)
9 Months Ended
Sep. 30, 2018
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]  
Schedule of fair value of business acquired
  Amount  
(in thousands)
 
Fair value of Carbon common shares transferred as consideration $8,326 
Fair value of NCI  16,466 
Fair value of previously held interest  7,244 
Fair value of business acquired $32,036 

Schedule of assets acquired and liabilities assumed
  Amount 
(in thousands)
 
Cash $275 
Accounts receivable:    
Joint interest billings and other  690 
Receivable - related party  1,610 
Prepaid expense, deposits, and other current assets  1,723 
Oil and gas properties:    
Proved  56,477 
Unproved  1,495 
Other property and equipment, net  877 
Other long-term assets  475 
Accounts payable and accrued liabilities  (6,054)
Commodity derivative liability - short-term  (916)
Commodity derivative liability - long-term  (1,729)
Asset retirement obligations - short-term  (384)
Asset retirement obligations - long-term  (2,537)
Subordinated Notes, related party, net  (8,874)
Senior Revolving Notes, related party  (11,000)
Notes payable  (92)
Total net assets acquired $32,036 
Schedule of unaudited pro-forma consolidated results
    Unaudited Pro Forma
Consolidated Results
For Three Months Ended 
September 30,
    Unaudited Pro Forma 
Consolidated Results
For Nine Months Ended 
September 30,
 
(in thousands, except per share amounts)   2018     2017     2018     2017  
Revenue   $ 12,742     $ 11,227     $ 33,256     $ 35,122  
Net (loss) income before non-controlling interests     (455 )     (1,518 )     5,232       13,969  
Net (loss) income attributable to non-controlling interests     270       16       (2,334 )     92  
Net (loss) income attributable to controlling interests   $ (725 )   $ (1,534 )   $ 7,566     $ 13,877  
Net income per share (basic)   $ (0.09 )   $ (0.27 )   $ 1.00     $ 2.49  
Net income per share (diluted)   $ (0.10 )   $ (0.27 )   $ .96     $ 2.14  
Seneca Acquisition [Member]  
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]  
Schedule of assets acquired and liabilities assumed
Identifiable assets acquired:   
Proved oil and gas properties $37,386 
Unproved oil and gas properties  100 
Other property and equipment  545 
Intangible assets  300 
Total identified assets $38,331