| Schedule of Consideration Transferred to the PIH Unitholders |
The following table summarizes the total consideration transferred to the PIH unitholders: | (in thousands) | | | | | Purchase price: | | | | | Cash | | $ | 134,994 | | | 1,717,391 Class A common stock | | | 18,977 | | | 1,000,658 EQV Holdings common units | | | 11,057 | | | Total purchase consideration | | $ | 165,028 | | The following table summarizes the total consideration transferred to the EQVR unitholders: | (in thousands) | | | | | Purchase price: | | | | | Cash | | $ | 29,022 | | | 3,422,260 Class A common stock | | | 37,816 | | | Total purchase consideration | | $ | 66,838 | |
|
| Schedule of Recognized Amounts of Identified Assets Acquired and Liabilities Assumed |
The following table summarizes the recognized amounts of identified assets acquired and liabilities assumed: | (in thousands) | | | | | Assets acquired | | | | | Cash and cash equivalents | | $ | 7,926 | | | Restricted cash | | | 11,051 | | | Accounts receivable, oil and gas | | | 23,275 | | | Accounts receivable, joint interest owners | | | 10,779 | | | Derivative assets - current | | | 8,550 | | | Prepaid expenses and other current assets | | | 9,256 | | | Oil and natural gas properties, successful efforts | | | 609,218 | | | Other property and equipment, net | | | 5,221 | | | Derivative assets - noncurrent | | | 4,009 | | | Right-of-use assets | | | 117 | | | Other noncurrent assets | | | 2,097 | | | Total assets acquired | | $ | 691,499 | | | | | | | | | Liabilities assumed | | | | | | Accounts payable | | | 17,139 | | | Production taxes payable | | | 3,991 | | | Revenue and royalties payable | | | 22,639 | | | Derivative liabilities - current | | | 26,943 | | | Current portion of long-term debt | | | 9,142 | | | Lease liabilities, current | | | 122 | | | Other current liabilities | | | 88,852 | | | Long-term debt, net | | | 274,677 | | | Asset retirement obligations | | | 63,390 | | | Derivative liabilities - noncurrent | | | 15,311 | | | Deferred tax liabilities - noncurrent | | | 4,265 | | | Total liabilities assumed | | $ | 526,471 | | | | | | | | | Total net assets acquired | | $ | 165,028 | | The following table summarizes the recognized amounts of identified assets acquired and liabilities assumed: | (in thousands) | | | | | Assets acquired | | | | | Cash and cash equivalents | | $ | 694 | | | Accounts receivable, oil and gas | | | 2,277 | | | Accounts receivable, joint interest owners | | | 3,898 | | | Derivative assets - current | | | 1,157 | | | Oil and natural gas properties, successful efforts | | | 89,395 | | | Other property and equipment, net | | | 47 | | | Derivative assets - noncurrent | | | 371 | | | Total assets acquired | | $ | 97,839 | | | | | | | | | Liabilities assumed | | | | | | Accounts payable | | | 4,245 | | | Revenue and royalties payable | | | 7 | | | Derivative liabilities - current | | | 1,678 | | | Other current liabilities | | | 1,372 | | | Asset retirement obligations | | | 15,398 | | | Derivative liabilities - noncurrent | | | 1,402 | | | Deferred tax liabilities - noncurrent | | | 6,899 | | | Total liabilities assumed | | $ | 31,001 | | | | | | | | | Total net assets acquired | | $ | 66,838 | |
|