XML 80 R31.htm IDEA: XBRL DOCUMENT v2.4.1.9
Acquisitions And Divestitures (Tables)
12 Months Ended
Dec. 31, 2014
Business Acquisition [Line Items]  
Schedule Of Operating Revenue And Net Earnings For General Partner And GeoSouthern

 

 

 

 

 

 

 

 

 

 

Year Ended December 31, 2014

 

 

 

GeoSouthern

 

EnLink

 

 

 

 

 

 

 

 

 

 

 

(In millions)

 

Total operating revenues

 

$

1,873 

 

$

2,509 

 

Total operating expenses

 

 

960 

 

 

2,464 

 

Operating income

 

$

913 

 

$

45 

 

 

Schedule Of Unaudited Proforma Information For General Partner And GeoSouthern

 

 

 

 

 

 

 

 

 

Year Ended December 31,

 

 

2014

 

2013

 

 

 

 

 

 

 

 

 

(In millions)

Total operating revenues

 

$

20,213 

 

$

12,979 

 

 

 

 

 

 

 

Net earnings

 

$

1,716 

 

$

35 

Noncontrolling interests

 

$

97 

 

$

45 

Net earnings (loss) attributable to Devon

 

$

1,619 

 

$

(10)

Net earnings (loss) per common share attributable to Devon

 

$

3.94 

 

$

(0.02)

 

General Partner And Enlink [Member]  
Business Acquisition [Line Items]  
Schedule Of Purchase Price Allocation

 

 

 

 

 

Crosstex Energy, Inc. outstanding common shares:

 

 

 

 

Held by public shareholders

 

 

48.0 

 

Restricted shares

 

 

0.4 

 

Total subject to conversion

 

 

48.4 

 

Exchange ratio

 

 

1.0 

x

Converted shares

 

 

48.4 

 

Crosstex Energy, Inc. common share price (1)

 

$

37.60 

 

Crosstex Energy, Inc. consideration

 

$

1,823 

 

  Fair value of noncontrolling interest in E2 (2)

 

 

18 

 

Total Crosstex Energy, Inc. consideration and fair value of noncontrolling interests

 

$

1,841 

 

Crosstex Energy, LP outstanding units:

 

 

 

 

Common units held by public unitholders

 

 

75.1 

 

Preferred units held by third party (3)

 

 

17.1 

 

Restricted units

 

 

0.4 

 

Total

 

 

92.6 

 

Crosstex Energy, LP common unit price (4)

 

$

30.51 

 

Crosstex Energy, LP common units value

 

$

2,825 

 

Crosstex Energy, LP outstanding unit options value

 

$

 

Total fair value of noncontrolling interests in the Crosstex Energy, LP (4)

 

 

2,829 

 

Total consideration and fair value of noncontrolling interests

 

$

4,670 

 

__________________________

(1) The final purchase price is based on the fair value of Crosstex Energy, Inc.’s common shares as of the closing date, March 7, 2014. 

(2) Represents the value of noncontrolling interests related to the General Partner’s equity investment in E2 Energy Services, LLC and E2 Appalachian Compression, LLC (collectively “E2”).

(3) Crosstex Energy, LP converted the preferred units to common units in February 2014.

(4) The final purchase price is based on the fair value of Crosstex Energy, LP’s common units as of the closing date, March 7, 2014.

General Partner [Member]  
Business Acquisition [Line Items]  
Schedule Of Purchase Price Allocation

 

 

 

 

Assets acquired:

 

 

 

Current assets

 

$

437 

Property, plant and equipment, net

 

 

2,438 

Intangible assets

 

 

569 

Equity investment

 

 

222 

Goodwill (1)

 

 

3,283 

Other long-term assets

 

 

Liabilities assumed:

 

 

 

Current liabilities

 

 

(515)

Long-term debt

 

 

(1,454)

Deferred income taxes

 

 

(210)

Other long-term liabilities

 

 

(101)

Total consideration and fair value of noncontrolling interests

 

$

4,670 

__________________________

(1)  Goodwill is the excess of the consideration transferred over the net assets recognized and represents the future economic benefits arising from other assets acquired that could not be individually identified and separately recognized. Goodwill is not amortized and is not deductible for tax purposes. 

GeoSouthern Intermediate Holdings, LLC [Member]  
Business Acquisition [Line Items]  
Schedule Of Purchase Price Allocation

 

 

 

 

Cash and cash equivalents

 

$

95 

Other current assets

 

 

256 

Proved properties

 

 

5,026 

Unproved properties

 

 

1,007 

Midstream assets

 

 

86 

Current liabilities

 

 

(434)

Long-term liabilities

 

 

(6)

Net assets acquired

 

$

6,030