XML 42 R30.htm IDEA: XBRL DOCUMENT v3.7.0.1
Business Acquisitions and Divestitures (Tables)
6 Months Ended
Jun. 30, 2017
Business Acquisitions And Divestitures [Abstract]  
Pro Forma Consolidated Information of Operations

The following summarized unaudited pro forma Consolidated Statement of Operations information for the six months ended June 30, 2017 and June 30, 2016 assumes that the Permian Acquisition occurred as of January 1, 2016. We prepared the following summarized unaudited pro forma financial results for comparative purposes only. The summarized unaudited pro forma information may not be indicative of the results that would have occurred had we completed this acquisition as of January 1, 2016, or that would be attained in the future.

 

 

 

June 30, 2017

 

 

June 30, 2016

 

 

 

Pro Forma

 

 

Pro Forma

 

Revenues

 

$

3,994.4

 

 

$

3,034.3

 

Net income (loss)

 

 

(41.2

)

 

 

(36.0

)

 

Consideration Transferred to Acquire Permian Delaware Assets and Permian Midland Assets

The following table summarizes the consideration transferred to acquire New Delaware and New Midland:

 

Fair Value of Consideration Transferred:

 

 

 

 

Cash paid, net of $3.3 million cash acquired

 

$

570.8

 

Contingent consideration valuation

 

 

416.3

 

Total

 

$

987.1

 

 

Fair Value of the Assets and Liabilities Assumed at Acquisition Date

We accounted for the Permian Acquisition as an acquisition of a business under purchase accounting rules. The assets acquired and liabilities assumed related to the Permian Acquisition were recorded at their fair values as of the closing date of March 1, 2017. The fair values below are preliminary and subject to revisions pending the finalization of our review of the valuation. These and other estimates are subject to change as additional information becomes available and is assessed by us. The preliminary fair value of the assets acquired and liabilities assumed at the acquisition date is shown below:

 

Fair value determination:

 

March 1, 2017

 

Trade and other current receivables, net

 

$

6.7

 

Other current assets

 

 

0.6

 

Property, plant and equipment

 

 

255.8

 

Intangible assets

 

 

692.3

 

Current liabilities

 

 

(14.1

)

Other long-term liabilities

 

 

(0.8

)

Total identifiable net assets

 

 

940.5

 

Goodwill

 

 

46.6

 

Total fair value of consideration transferred

 

$

987.1