10.07.2015 Views

petrowest energy services trust announces $94.2 million of ... - BMIR

petrowest energy services trust announces $94.2 million of ... - BMIR

petrowest energy services trust announces $94.2 million of ... - BMIR

SHOW MORE
SHOW LESS

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

Petrowest Energy Services TrustNotes to Interim Unaudited Consolidated Financial Statements4 AcquisitionsPursuant to a prospectus dated August 28, 2006, Petrowest issued Units <strong>of</strong> the Trust and usedthe proceeds, through its subsidiaries, to acquire 100% <strong>of</strong> the outstanding shares <strong>of</strong> SafetymasterRentals Corporation, R Bee Crushing Ltd., Wales Contractors Ltd., Roy Larson Construction Ltd.,Gordon Bros. Construction Ltd., 404434 Alberta Corporation, Murtron Hauling Ltd., NeuwestEquipment Rentals Inc, Northern Tractor Sales and Rentals Co. Ltd., and their affiliates(“Acquired Companies”). The estimated purchase price <strong>of</strong> the Acquired Companies calculated asthe base purchase price plus working capital less debt was $230,934,992, subject to post closingadjustments for actual working capital and debt and the sale <strong>of</strong> redundant assets.The Acquisitions have been accounted for using the purchase method with the assets acquiredand liabilities assumed recorded at their estimates <strong>of</strong> fair value. An allocation <strong>of</strong> the considerationis as follows:Net assets acquired$000’sCash acquired on acquisition 6,115Accounts receivable 37,648Prepaid expenses 680Inventories 4,158Accounts payable and accrued liabilities (27,257)Income taxes payable (215)Property and equipment 82,699Intangibles 56,223Goodwill 97,949Total 258,000Consideration given for value <strong>of</strong> shares and shareholder loans <strong>of</strong> acquired companiesNet cash to vendors 103,284Cash repayment <strong>of</strong> working capital adjustments (2,055)Purchase price adjustment 6,422Retirement <strong>of</strong> long-term debt and capital lease obligations 22,698130,349Trust Units (12,765,094 units issued) 127,651Total 258,0005 Property and Equipment- 27 -$000’s March 31, December 31,2007 2006NetBookValueNetBookValueAccumulatedCost AmortizationBuildings,portable buildings and fencing 3,774 234 3,540 3,284Heavy equipment 81,230 8,629 72,601 75,087Equipment under capital lease 969 43 926 247Vehicles 2,548 471 2,077 2,281Trailers 7,784 596 7,188 7,427Equipment 2,337 578 1,759 1,941Office furniture and equipment 194 43 151 148Communications, computer hardwareand s<strong>of</strong>tware 716 168 548 420Leasehold improvements 47 1 46 46Subtotal 99,599 10,763 88,836 90,881Assets under construction 469 - 469 417100,068 10,763 89,305 91,298

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!