XML 84 R61.htm IDEA: XBRL DOCUMENT v3.19.1
Credit Facilities and Notes Payable (Details Textual)
12 Months Ended
May 01, 2018
May 01, 2018
USD ($)
Feb. 15, 2017
USD ($)
Dec. 31, 2018
USD ($)
Dec. 31, 2017
USD ($)
Feb. 01, 2018
Credit Facilities and Notes Payable (Textual)            
Unamortized deferred issuance costs       $ 484,000    
Senior secured asset-based revolving credit facility       118,628,000 $ 7,210,000  
Initial borrowing       10,000,000    
Amortized interest expense       $ 786,000 $ 176,000  
Business acquisitions, description       The OIE Membership Acquisition, we delivered unsecured, promissory notes in the aggregate original principal amount of approximately $25.1 million to Old Ironsides (the "Old Ironsides Notes"). The Old Ironsides Notes bear interest at 10% per annum and have a term of five years, the first three of which require interest-only payments at the end of each calendar quarter beginning with the quarter ending March 31, 2019. At the end of the three-year interest-only period, the then current outstanding principal balance and interest is to be paid in 24 equal monthly payments. The Old Ironsides Notes also require mandatory prepayments upon the occurrence of certain subsequent liquidity events and a one-time principal reduction payment in the aggregate amount of $2.0 million on or before February 1, 2019. Subsequent to the closing of the OIE Membership Acquisition Old Ironsides ceased to be a related party.    
Voting percentage       100.00%    
Incurred fees       $ 962,000    
Credit facility fee, description       The 2018 Credit Facility included origination fees of $450,000 and arrangement fees of $80,000. As of December 31, 2018, there was approximately $70.0 million in outstanding borrowings and letters of credit and $5.0 million of additional borrowing capacity under the 2018 Credit Facility.    
Carbon California [Member]            
Credit Facilities and Notes Payable (Textual)            
Effective borrowing rate (as a percent)           56.41%
Business acquisitions, description     (i) Senior Revolving Notes in the principal amount of $10.0 million and (ii) Subordinated Notes in the original principal amount of $10.0 million.      
Unsecured notes due date Feb. 15, 2024          
Outstanding discount amount of notes       $ 1,737,000    
Voting percentage 53.92% 53.92%        
Revolving Notes in the principal amount     $ 10,000,000      
Description of voting rights The exercise of the California Warrant by Yorktown and the Seneca Acquisition, we own 53.9% of the voting and profits interests, and Prudential owns 46.08%.          
Carbon California- Senior Revolving Notes, Related Party [Member]            
Credit Facilities and Notes Payable (Textual)            
Borrowing base amount       41,000,000    
Line of credit facility maximum borrowing capacity       38,500,000    
Variable interest rate basis, description     (i) 5.0% plus the London interbank offered rate ("LIBOR") or (ii) 4.00% plus Prime Rate (which is defined as the interest rate published daily by JPMorgan Chase Bank, N.A.). As of September 30, 2018, the effective borrowing rate for the Senior Revolving Notes was 8.14%. In addition, the Senior Revolving Notes include a commitment fee for any unused amounts at 0.50% as well as an annual administrative fee of $75,000, payable on February 15 each year.      
Other non-current assets value       900,000    
Amortized interest expense       $ 217,000    
Business acquisitions, description     Prudential Legacy Insurance Company of New Jersey and Prudential Insurance Company of America for the issuance and sale of the Senior Revolving Notes due February 15, 2022. We are not a guarantor of the Senior Revolving Notes. The closing of the Note Purchase Agreement on February 15, 2017, resulted in the sale and issuance by Carbon California of Senior Revolving Notes in the principal amount of $10.0 million. The maximum principal amount available under the Senior Revolving Notes is based upon the borrowing base attributable to Carbon California's proved oil and gas reserves which is to be determined at least semi-annually. As of December 31, 2018, the borrowing base was $41.0 million, of which $38.5 million was outstanding.      
Description of the revolver requirements     The Senior Revolving Notes require Carbon California, as of January 1 and July 1 of each year, to hedge its anticipated proved developed production at such time for year one, two and three at a rate of 75%, 65% and 50%, respectively. Carbon California may make principal payments in minimum installments of $500,000. Distributions to equity members are generally restricted.      
Revolving Notes in the principal amount     $ 10,000,000      
Carbon California Notes [Member]            
Credit Facilities and Notes Payable (Textual)            
Effective borrowing rate (as a percent)     12.00%      
Description of the revolver requirements     The Subordinated Notes require Carbon California, as of January 1 and July 1 of each year, to hedge its anticipated production at such time for year one, two and three at a rate of 67.5%, 58.5% and 45%, respectively.      
Amount of unsecured notes issuance   $ 3,000,000 $ 10,000,000      
Unsecured notes due date   Feb. 15, 2024 Feb. 15, 2024      
Description of notes prepayment terms       Prepayment of the Subordinated Notes is available after February 15, 2019. Prepayment is allowed at 100%, subject to a 3.0% fee of outstanding principal. Prepayment is not subject to a prepayment fee after February 17, 2020.    
Outstanding discount amount of notes       $ 1,700,000    
Notes issuance additional, description       Prudential received an additional 1,425 Class A Units, representing 5% of total sharing percentage, for the issuance of the Subordinated Notes. Carbon California valued this unit issuance based on the relative fair value by valuing the units at $1,000 per unit and aggregating the amount with the outstanding Subordinated Notes of $10.0 million. The Company then allocated the non-cash value of the units of approximately $1.3 million, which was recorded as a discount to the Subordinated Notes.    
Carbon California-2018 Subordinated Notes [Member]            
Credit Facilities and Notes Payable (Textual)            
Effective borrowing rate (as a percent) 12.00% 12.00%        
Description of the revolver requirements   The Carbon California 2018 Subordinated Notes require Carbon California, as of January 1 and July 1 of each year, to hedge its anticipated production at such time for year one, two and three at a rate of 67.5%, 58.5% and 45%, respectively.        
Amount of unsecured notes issuance   $ 3,000,000        
Description of notes prepayment terms   Prepayment of the Subordinated Notes is available after February 15, 2019. Prepayment is allowed at 100%, subject to a 3.0% fee of outstanding principal. Prepayment is not subject to a prepayment fee after February 17, 2020. Distributions to equity members are generally restricted.        
Outstanding discount amount of notes       $ 390,000    
Notes issuance additional, description   Prudential for the issuance and sale of the Carbon California 2018 Subordinated Notes in the amount of $3.0 million, of which $3.0 million remains outstanding as of December 31, 2018. Prudential received 585 Class A Units, representing an approximate 2% additional sharing percentage, for the issuance of the Carbon California 2018 Subordinated Notes. Carbon California valued this unit issuance based on the relative fair value by valuing the units at $1,000 per unit and aggregating the amount with the outstanding Carbon California 2018 Subordinated Notes of $3.0 million. The Company then allocated the non-cash value of the units of approximately $490,000, which was recorded as a discount to the Carbon California 2018 Subordinated Notes. As of December 31, 2018, Carbon California had an outstanding discount of $390,000 associated with these notes, which is presented net of the Carbon California 2018 Subordinated Notes within Credit facility related party on the consolidated balance sheets. During the year ended December 31, 2018, Carbon California amortized $57,000.        
Minimum [Member] | Carbon California [Member]            
Credit Facilities and Notes Payable (Textual)            
Voting percentage           17.81%
Maximum [Member] | Carbon California [Member]            
Credit Facilities and Notes Payable (Textual)            
Voting percentage           56.41%
Line of Credit [Member] | Minimum [Member]            
Credit Facilities and Notes Payable (Textual)            
Funded debt ratio required to be maintained       1.0    
Current ratio required to be maintained       1.0    
Line of Credit [Member] | Maximum [Member]            
Credit Facilities and Notes Payable (Textual)            
Funded debt ratio required to be maintained       3.5    
Current ratio required to be maintained       1.0    
2018 Credit Facility [Member]            
Credit Facilities and Notes Payable (Textual)            
Variable interest rate basis, description       (i) the base rate plus an applicable margin equal to 0.25% - 0.75% depending on the utilization percentage or (ii) the Adjusted LIBOR rate plus an applicable margin equal to 2.75% - 3.75% depending on the utilization percentage, at the Borrower' option. The Borrowers are obligated to pay certain fees and expenses in connection the 2018 Credit Facility, including a commitment fee for any unused amounts of .050% and an origination fee of 0.50%.    
Covenant description       Payable in 18 equal monthly installments beginning February 1, 2019 with the last payment due on June 30, 2020.    
Initial borrowing       $ 75,000,000    
Additional borrowing capacity available       $ 5,000,000    
Effective borrowing rate (as a percent)       6.25%    
Letters of credit       $ 70,000,000    
Outstanding borrowings       $ 15,000,000    
Business acquisitions, description       The Company and its subsidiaries amended and restated the Credit Facility and the CAE Credit Facility which provides for a $500.0 million senior secured asset-based revolving credit facility (the "2018 Credit Facility") which matures December 31, 2022 and a $15.0 million term loan which matures in 2020. The 2018 Credit Facility includes a sublimit of $1.5 million for letters of credit.    
Cash and cash equivalents of borrowers not to exceed       $ 3,000,000    
Credit facility included origination fees       450,000    
Arrangement fees       $ 80,000    
Effective borrowing rate       0.00%    
2018 Credit Facility [Member] | Minimum [Member]            
Credit Facilities and Notes Payable (Textual)            
Funded debt ratio required to be maintained       1.0    
Current ratio required to be maintained       1.0    
2018 Credit Facility [Member] | Maximum [Member]            
Credit Facilities and Notes Payable (Textual)            
Funded debt ratio required to be maintained       3.5    
Current ratio required to be maintained       1.0