XML 24 R34.htm IDEA: XBRL DOCUMENT v3.19.3.a.u2
Acquisitions and Divestitures (Tables)
12 Months Ended
Dec. 31, 2019
Business Combinations [Abstract]  
Acquisition and Divestiture Related Expenses

Acquisition and divestiture related expenses for third party transactions are included in general and administrative expenses in the accompanying statements of operations for the periods indicated below (in thousands):

 

 

 

 

 

Successor

 

 

 

Predecessor

 

For the

 

 

For the

 

 

Period from

 

 

 

Period from

 

Year Ended

 

 

Year Ended

 

 

May 5, 2017

 

 

 

January 1, 2017

 

December 31,

 

 

December 31,

 

 

through

 

 

 

through

 

2019

 

 

2018

 

 

December 31, 2017

 

 

 

May 4, 2017

 

$

17,305

 

 

$

205

 

 

$

609

 

 

 

$

 

 

Summary of Preliminary Purchase Price Allocation to Identifiable Assets Acquired and Liabilities Assumed The following table represents the allocation of the total purchase price of Midstates to the identifiable assets acquired and the liabilities assumed based on the fair values as of the acquisition date.

 

Purchase Price Allocation

 

 

(In thousands)

 

Consideration:

 

 

 

Fair value of Midstates common stock issued in the Merger (a)

$

90,150

 

Fair value of  Midstates warrants issued in the Merger

 

2

 

Value of shares to be issued

 

90,152

 

Fair value of Legacy Amplify restricted share consideration

 

832

 

Fair value of Legacy Amplify PSU consideration

 

557

 

Total consideration

$

91,541

 

 

 

 

 

Fair value of liabilities assumed:

 

 

 

Current liabilities

$

24,135

 

Long-term debt

 

76,559

 

Long-term asset retirement obligation

 

9,440

 

Other long-term liabilities

 

5,067

 

Amounts attributable to liabilities assumed

$

115,201

 

 

 

 

 

Fair value of assets acquired:

 

 

 

Cash and cash equivalents

$

19,250

 

Other current assets

 

17,862

 

Oil and natural gas properties

 

149,421

 

Other property and equipment

 

1,694

 

Long-term asset retirement cost

 

9,440

 

Other non-current assets

 

9,075

 

Amounts attributable to assets acquired

$

206,742

 

 

 

 

 

Total identifiable net assets

$

91,541

 

 

 

(a)

Based on 20,415,005 Midstates common shares issued at closing at $4.12 per share (closing price as of August 6, 2019).

Summary of Unaudited Pro Forma Financial Information The following unaudited pro forma financial information for the year ended December 31, 2019 and 2018, respectively, is based on our historical consolidated financial statements adjusted to reflect as if the Merger had occurred on January 1, 2018.

 

For the Year Ended

 

 

December 31,

 

 

2019

 

 

2018

 

(Unaudited)

(In thousands, except per unit amounts)

 

Revenues

$

336,326

 

 

$

545,226

 

Net income (loss)

 

(22,926

)

 

 

146,845

 

Earnings per share:

 

 

 

 

 

 

 

Basic

$

(0.78

)

 

$

3.18

 

Diluted

$

(0.78

)

 

$

3.18