XML 39 R26.htm IDEA: XBRL DOCUMENT
v3.24.3

ACQUISITIONS AND DIVESTITURES (Tables) | 9 Months Ended
--- | ---
Sep. 30, 2024
Business Combination, Asset Acquisition, and Joint Venture Formation [Abstract] |
Schedule of Consideration Transferred and Preliminary Purchase Price Allocation | The following tables present the consideration transferred and preliminary purchase price allocation of the assets acquired and the liabilities assumed in the Vencer Acquisition:
Consideration (in thousands, except shares and per share amount) |
Cash consideration | $ | 996,420 |
Deferred acquisition consideration(1)(3) | $ | 532,284 |
Shares of common stock issued | 7,181,527 |
Closing price per share(2) | $ | 68.08 |
Equity consideration(4) | $ | 488,918 |
Total consideration | $ | 2,017,622 |
_______________________ (1)Based on discounted fixed and determinable future payments of cash. (2)Based on the closing stock price of Civitas common stock on January 2, 2024. (3)Amounts represent non-cash investing activities until such time payments are made, as applicable. Refer to Note 5 - Debt for additional information. (4)Amounts represent non-cash financing activities.
Preliminary Purchase Price Allocation (in thousands) |
Assets Acquired |
Proved properties | $ | 1,855,909 |
Unproved properties | 231,627 |
Other property and equipment | 666 |
Right-of-use assets | 4,049 |
Total assets acquired | $ | 2,092,251 |
Liabilities Assumed |
Accounts payable and accrued expenses | $ | 2,000 |
Crude oil and natural gas revenue distribution payable | 28,423 |
Asset retirement obligations | 40,157 |
Lease liability | 4,049 |
Total liabilities assumed | 74,629 |
Net assets acquired | $ | 2,017,622 |
The following table presents the final purchase price allocation of the assets acquired and the liabilities assumed in the Hibernia Acquisition:
Final Purchase Price Allocation (in thousands) |
Assets Acquired |
Cash and cash equivalents | $ | 30,671 |
Accounts receivable - crude oil and natural gas sales | 86,262 |
Accounts receivable - joint interest and other | 4,463 |
Proved properties | 2,150,872 |
Unproved properties | 115,802 |
Other property and equipment | 520 |
Right-of-use assets | 30,393 |
Total assets acquired | $ | 2,418,983 |
Liabilities Assumed |
Accounts payable and accrued expenses | $ | 110,022 |
Production taxes payable | 10,320 |
Crude oil and natural gas revenue distribution payable | 75,267 |
Asset retirement obligations | 8,299 |
Lease liability | 30,393 |
Total liabilities assumed | 234,301 |
Net assets acquired | $ | 2,184,682 |
The following tables present the consideration transferred and final purchase price allocation of the assets acquired and the liabilities assumed in the Tap Rock Acquisition:
Consideration (in thousands, except shares and per share amount) |
Cash consideration | $ | 1,502,880 |
Shares of common stock issued | 13,538,472 |
Closing price per share(1) | $ | 73.14 |
Equity consideration | $ | 990,204 |
Total consideration | $ | 2,493,084 |
_______________________ (1)Based on the closing stock price of Civitas common stock on August 2, 2023.
Final Purchase Price Allocation (in thousands) |
Assets Acquired |
Cash and cash equivalents | $ | 6,543 |
Accounts receivable - crude oil and natural gas sales | 105,509 |
Accounts receivable - joint interest and other | 30,415 |
Prepaid expenses and other | 17,930 |
Proved properties | 2,334,678 |
Unproved properties | 300,859 |
Other property and equipment | 12,827 |
Right-of-use assets | 626 |
Total assets acquired | $ | 2,809,387 |
Liabilities Assumed |
Accounts payable and accrued expenses | $ | 157,606 |
Production taxes payable | 9,692 |
Crude oil and natural gas revenue distribution payable | 68,094 |
Ad valorem taxes | 1,407 |
Asset retirement obligations | 28,612 |
Lease liability | 626 |
Deferred revenue | 50,266 |
Total liabilities assumed | 316,303 |
Net assets acquired | $ | 2,493,084 |
Schedule of Pro Forma Financial Information | The following unaudited pro forma financial information (in thousands, except per share amounts) represents a summary of the consolidated results of operations for the three and nine months ended September 30, 2023, assuming the Vencer Acquisition had been completed as of January 1, 2023 and the Hibernia and Tap Rock acquisitions had been completed as of January 1, 2022. The pro forma financial information is not necessarily indicative of the results of operations that would have been achieved if the Vencer, Hibernia, and Tap Rock acquisitions had been effective as of those dates, or of future results, and includes certain nonrecurring pro forma adjustments that were directly related to these business combinations.
|  | Three Months Ended September 30, 2023 |  |  |  | Nine Months Ended September 30, 2023
Total revenue |  | $ | 1,448,735 |  |  |  |  | $ | 3,886,210 |
Net income |  | 278,564 |  |  |  |  | 843,161 |
Earnings per common share - basic |  | $ | 2.74 |  |  |  |  | $ | 8.35 |
Earnings per common share - diluted |  | 2.72 |  |  |  |  | 8.29 |

X
- Definition Tabular disclosure of pro forma results of operations for a material business acquisition or series of individually immaterial business acquisitions that are material in the aggregate. + References Reference 1: http://www.xbrl.org/2009/role/commonPracticeRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h)(2) -SubTopic 10 -Topic 805 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Name Accounting Standards Codification -Section 50 -Paragraph 2 -Subparagraph (h)(3) -SubTopic 10 -Topic 805 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479328/805-10-50-2 + Details
Name: | us-gaap_BusinessAcquisitionProFormaInformationTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration

X
- References No definition available. + Details
Name: | us-gaap_BusinessCombinationAndAssetAcquisitionAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of the amounts recognized as of the acquisition date for each major class of assets acquired and liabilities assumed. May include but not limited to the following: (a) acquired receivables; (b) contingencies recognized at the acquisition date; and (c) the fair value of noncontrolling interests in the acquiree. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 805 -SubTopic 20 -Name Accounting Standards Codification -Paragraph 1 -Section 50 -Publisher FASB -URI https://asc.fasb.org/1943274/2147479907/805-20-50-1 + Details
Name: | us-gaap_ScheduleOfRecognizedIdentifiedAssetsAcquiredAndLiabilitiesAssumedTableTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration