XML 22 R11.htm IDEA: XBRL DOCUMENT v3.7.0.1
Business Combinations
9 Months Ended
Jun. 30, 2017
Business Combinations  
Business Combinations

2.Business Combinations

 

On June 2, 2017, we completed a merger transaction (“MOTIVE Merger”) pursuant to which an unaffiliated drilling technology company, MOTIVE Drilling Technologies, Inc., a Delaware corporation (“MOTIVE”), was merged with and into our wholly owned subsidiary Spring Merger Sub, Inc., a Delaware corporation.  MOTIVE survived the transaction and is now a wholly owned subsidiary of the Company.  At the effective time of the MOTIVE Merger, MOTIVE shareholders received aggregate cash consideration of $74.3 million, net of customary closing adjustments, and may receive up to an additional $25.0 million in potential earnout payments based on future performance.  Transaction costs related to the MOTIVE Merger incurred during the nine months ended June 30, 2017, were $2.8 million and are recorded in the Consolidated Statement of Operations within the general and administrative expense line item.  We recorded revenue of $1.1 million and a net loss of $0.7 million related to the MOTIVE Merger during the three and nine months ended June 30, 2017.

 

MOTIVE has a proprietary Bit Guidance System that is an algorithm-driven system that considers the total economic consequences of directional drilling decisions and has proven to consistently lower drilling costs through more efficient drilling and increase hydrocarbon production through smoother wellbores and more accurate well placement.  Given our strong and longstanding technology and innovation focus, we believe the technology will continue to advance and provide further benefits for the industry.

 

The MOTIVE Merger is accounted for as a business combination in accordance with Accounting Standards Codification (“ASC”) 805, Business Combinations, which requires the assets acquired and liabilities assumed to be recorded at their acquisition date fair values. The estimated fair values are based upon preliminary calculations and valuations, and those estimates and assumptions are subject to changes as we obtain additional information for those estimates during the measurement period.  The following table summarizes the purchase price and the preliminary allocation of the fair values of assets acquired and liabilities assumed and separately identifiable intangible assets at the acquisition date (in thousands):

 

 

 

 

 

 

Purchase Price

 

 

 

Consideration given

 

 

 

 

 

 

 

Cash consideration

 

$

74,275

Long-term contingent earnout liability (Other noncurrent liabilities)

 

 

14,509

Total consideration given

 

$

88,784

 

 

 

 

Allocation of Purchase Price

 

 

 

Fair value of assets acquired

 

 

 

Current assets

 

$

4,425

Property, plant and equipment

 

 

300

Intangible asset - developed technology (Intangible assets, net of amortization)

 

 

51,000

Goodwill

 

 

47,249

 

 

 

 

Total assets acquired

 

$

102,974

 

 

 

 

Fair value of liabilities assumed

 

 

 

Current liabilities

 

$

25

Deferred income taxes

 

 

14,165

 

 

 

 

Total liabilities acquired

 

$

14,190

 

 

 

 

Fair value of total assets and liabilities acquired

 

$

88,784

 

The fair value of the contingent consideration of $14.5 million, calculated using a Monte Carlo simulation which evaluates numerous potential earnings and pay out scenarios, is considered a level 3 measurement under the fair value hierarchy.  The developed technology is an intangible asset that will be amortized on a straight-line basis over an estimated 15-year life.  We expect annual amortization to be approximately $3.4 million.  The goodwill consists largely of the synergies and economies of scale expected from the drilling technology providing more efficient drilling and directional drilling services, the first mover advantage obtained through the acquisition and expected future developments resulting from the assembled workforce.  The goodwill is reported in the Other segment and will not be allocated to any other reporting unit.  The goodwill is not subject to amortization but will be evaluated at least annually for impairment or more frequently if impairment indicators are present.  The developed technology and goodwill are not deductible for income tax purposes.  An associated deferred tax liability has been recorded in regards to the developed technology.

 

The following unaudited pro forma combined financial information is provided for the nine months ended June 30, 2017 and 2016, as though the MOTIVE Merger had been completed as of October 1, 2015.  These pro forma combined results of operations have been prepared by adjusting our historical results to include the historical results of MOTIVE and reflect pro forma adjustments based on available information and certain assumptions that we believe are reasonable, including application of an appropriate income tax to MOTIVE pre-tax loss.  Additionally, pro forma earnings for the nine months ended June 30, 2017 were adjusted to exclude $1.0 million of after-tax transaction costs.  The unaudited pro forma combined financial information is provided for illustrative purposes only and is not necessarily indicative of the actual results that would have been achieved by the combined company for the periods presented or that may be achieved by the combined company in the future.  Future results may vary significantly from the results reflected in this pro forma financial information.

 

 

 

 

 

 

 

 

 

 

Pro Forma

 

 

Nine Months Ended June 30,

 

    

2017

    

2016

 

 

(unaudited)

 

 

(in thousands)

 

 

 

 

 

 

 

Revenues

 

$

1,275,646

 

$

1,294,146

Net loss

 

$

(105,482)

 

$

(18,292)