XML 51 R28.htm IDEA: XBRL DOCUMENT v3.19.1
Acquisitions and Divestitures (Tables)
12 Months Ended
Dec. 31, 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   $ 8,327  
Fair value of NCI     16,466  
Fair value of previously held interest     7,243  
Fair value of contribution associated with acquisition of Yorktown’s interest in CCC     8,637  
Fair value of business acquired   $ 40,673  
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     65,114  
Unproved     1,495  
Other property, plant, and equipment, net     877  
Other non-current assets     475  
Accounts payable and accrued liabilities     (6,054 )
Commodity derivative liability - current     (916 )
Commodity derivative liability - non-current     (1,729 )
Asset retirement obligations - current     (384 )
Asset retirement obligations - non-current     (2,537 )
Subordinated Notes, related party, net     (8,874 )
Senior Revolving Notes, related party     (11,000 )
Notes payable     (92 )
Total net assets acquired   $ 40,673  
Schedule of unaudited pro-forma consolidated results
    Unaudited Pro Forma 
Consolidated Results
For Year Ended 
December 31,
 
(in thousands, except per share amounts)   2018     2017  
Revenue   $ 33,256     $ 35,122  
Net (loss) income before non-controlling interests     5,232       13,969  
Net (loss) income attributable to non-controlling interests     (2,334 )     92  
Net (loss) income attributable to controlling interests   $ 7,566     $ 13,877  
Net income per share (basic)   $ 1.00     $ 2.49  
Net income per share (diluted)   $ 0.96     $ 2.14  
Seneca Acquisition [Member]  
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]  
Schedule of assets acquired and liabilities assumed
    Amount 
(in thousands)
 
Identifiable assets acquired:      
Proved oil and gas properties   $ 38,021  
Unproved oil and gas properties     100  
Other property, plant and equipment     588  
Other assets     167  
Total identified assets   $ 38,876  
Old Ironsides [Member]  
Business Acquisition, Pro Forma Information, Nonrecurring Adjustment [Line Items]  
Schedule of fair value of business acquired
    Amount  
(in thousands)
 
Cash consideration   $ 33,000  
Old Ironsides Notes     25,065  
Fair value of previously held equity interest     14,158  
Fair value of business acquired   $ 72,223  
Schedule of assets acquired and liabilities assumed
    Amount 
(in thousands)
 
Cash   $ 12,283  
Accounts receivable:        
Revenue     12,834  
Trade receivable     1,941  
Commodity derivative asset     198  
Inventory     900  
Prepaid expenses, deposits, and other current assets     456  
Oil and gas properties:        
Proved     107,499  
Unproved     1,869  
Other property, plant and equipment, net     15,626  
Other non-current assets     514  
Accounts payable and accrued liabilities     (19,114 )
Due to related parties     (458 )
Firm transportation contract obligations     (18,724 )
Asset retirement obligations     (5,626 )
Notes payable     (37,975 )
Total net assets acquired   $ 72,223  
Schedule of unaudited pro-forma consolidated results
    For Year Ended 
December 31,
    For the period of April 3, 2017 (inception) through December 31,  
(in thousands, except per share amounts)   2018     2017  
Revenue   $ 136,592     $ 54,058  
Net (loss) income before non-controlling interests     11,320       7,208  
Net (loss) income attributable to non-controlling interests     4,375       81  
Net (loss) income attributable to controlling interests   $ 5,596       7,127  
Net income per share (basic)   $ 0.74       1.26  
Net income per share (diluted)   $ 0.69       0.62