Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidating Financial Information (Tables)

v3.3.0.814
Condensed Consolidating Financial Information (Tables)
9 Months Ended
Sep. 30, 2015
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Condensed Consolidating Balance Sheets
CONDENSED CONSOLIDATING BALANCE SHEETS
(Amounts in thousands)
 
September 30, 2015
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
Assets
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
226,161

 
$
1,949

 
$
1

 
$

 
$
228,111

Accounts receivable - oil and gas
66,228

 
43

 

 

 
66,271

Accounts receivable - related parties
149

 

 

 

 
149

Accounts receivable - intercompany
334,886

 
55

 

 
(334,941
)
 

Prepaid expenses and other current assets
16,156

 

 

 

 
16,156

Short-term derivative instruments
116,100

 

 

 

 
116,100

Total current assets
759,680

 
2,047

 
1

 
(334,941
)
 
426,787

Property and equipment:
 
 
 
 
 
 
 
 
 
Oil and natural gas properties, full-cost accounting
4,934,813

 
324,678

 

 
(729
)
 
5,258,762

Other property and equipment
27,627

 
43

 

 

 
27,670

Accumulated depletion, depreciation, amortization and impairment
(1,896,385
)
 
(28
)
 

 

 
(1,896,413
)
Property and equipment, net
3,066,055

 
324,693

 

 
(729
)
 
3,390,019

Other assets:
 
 
 
 
 
 
 
 
 
Equity investments and investments in subsidiaries
285,980

 

 
99,489

 
(90,366
)
 
295,103

Derivative instruments
51,171

 

 

 

 
51,171

Deferred tax asset
27,368

 

 

 

 
27,368

Other assets
24,982

 

 

 

 
24,982

Total other assets
389,501

 

 
99,489

 
(90,366
)
 
398,624

  Total assets
$
4,215,236

 
$
326,740

 
$
99,490

 
$
(426,036
)
 
$
4,215,430

 
 
 
 
 
 
 
 
 
 
Liabilities and Stockholders' Equity
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable and accrued liabilities
$
311,922

 
$
194

 
$

 
$

 
$
312,116

Accounts payable - intercompany

 
334,817

 
124

 
(334,941
)
 

Asset retirement obligation - current
75

 

 

 

 
75

Deferred tax liability - current
38,734

 

 

 

 
38,734

Short-term derivative instruments
2,351

 

 

 

 
2,351

Current maturities of long-term debt
1,695

 

 

 

 
1,695

Total current liabilities
354,777

 
335,011

 
124

 
(334,941
)
 
354,971

Long-term derivative instrument
3,208

 

 

 

 
3,208

Asset retirement obligation - long-term
23,073

 

 

 

 
23,073

Long-term debt, net of current maturities
963,048

 

 

 

 
963,048

Total liabilities
1,344,106

 
335,011

 
124

 
(334,941
)
 
1,344,300

 
 
 
 
 
 
 
 
 
 
Stockholders' equity:
 
 
 
 
 
 
 
 
 
Common stock
1,082

 

 

 

 
1,082

Paid-in capital
2,820,500

 
322

 
240,916

 
(241,238
)
 
2,820,500

Accumulated other comprehensive (loss) income
(49,950
)
 

 
(49,950
)
 
49,950

 
(49,950
)
Retained earnings (accumulated deficit)
99,498

 
(8,593
)
 
(91,600
)
 
100,193

 
99,498

Total stockholders' equity
2,871,130

 
(8,271
)
 
99,366

 
(91,095
)
 
2,871,130

  Total liabilities and stockholders' equity
$
4,215,236

 
$
326,740

 
$
99,490

 
$
(426,036
)
 
$
4,215,430

CONDENSED CONSOLIDATING BALANCE SHEETS
(Amounts in thousands)
 
December 31, 2014
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
Assets
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
141,535

 
$
804

 
$
1

 
$

 
$
142,340

Accounts receivable - oil and gas
103,762

 
96

 

 

 
103,858

Accounts receivable - related parties
46

 

 

 

 
46

Accounts receivable - intercompany
45,222

 
27

 

 
(45,249
)
 

Prepaid expenses and other current assets
3,714

 

 

 

 
3,714

Short-term derivative instruments
78,391

 

 

 

 
78,391

Total current assets
372,670

 
927

 
1

 
(45,249
)
 
328,349

 
 
 
 
 
 
 
 
 
 
Property and equipment:
 
 
 
 
 
 
 
 
 
Oil and natural gas properties, full-cost accounting,
3,887,874

 
35,990

 

 
(710
)
 
3,923,154

Other property and equipment
18,301

 
43

 

 

 
18,344

Accumulated depletion, depreciation, amortization and impairment
(1,050,855
)
 
(24
)
 

 

 
(1,050,879
)
Property and equipment, net
2,855,320

 
36,009

 

 
(710
)
 
2,890,619

Other assets:
 
 
 
 
 
 
 
 
 
Equity investments and investments in subsidiaries
360,238

 

 
180,217

 
(170,874
)
 
369,581

Derivative instruments
24,448

 

 

 

 
24,448

Other assets
19,396

 

 

 

 
19,396

Total other assets
404,082

 

 
180,217

 
(170,874
)
 
413,425

  Total assets
$
3,632,072

 
$
36,936

 
$
180,218

 
$
(216,833
)
 
$
3,632,393

 
 
 
 
 
 
 
 
 
 
Liabilities and Stockholders' Equity
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable and accrued liabilities
$
371,089

 
$
321

 
$

 
$

 
$
371,410

Accounts payable - intercompany

 
45,143

 
106

 
(45,249
)
 

Asset retirement obligation - current
75

 

 

 

 
75

Deferred tax liability
27,070

 

 

 

 
27,070

Current maturities of long-term debt
168

 

 

 

 
168

Total current liabilities
398,402

 
45,464

 
106

 
(45,249
)
 
398,723

 
 
 
 
 
 
 
 
 
 
Asset retirement obligation - long-term
17,863

 

 

 

 
17,863

Deferred tax liability
203,195

 

 

 

 
203,195

Long-term debt, net of current maturities
716,316

 

 

 

 
716,316

Total liabilities
1,335,776

 
45,464

 
106

 
(45,249
)
 
1,336,097

 
 
 
 
 
 
 
 
 
 
Stockholders' equity:
 
 
 
 
 
 
 
 
 
Common stock
856

 

 

 

 
856

Paid-in capital
1,828,602

 
322

 
227,079

 
(227,401
)
 
1,828,602

Accumulated other comprehensive (loss) income
(26,675
)
 

 
(26,675
)
 
26,675

 
(26,675
)
Retained earnings (accumulated deficit)
493,513

 
(8,850
)
 
(20,292
)
 
29,142

 
493,513

Total stockholders' equity
2,296,296

 
(8,528
)
 
180,112

 
(171,584
)
 
2,296,296

  Total liabilities and stockholders' equity
$
3,632,072

 
$
36,936

 
$
180,218

 
$
(216,833
)
 
$
3,632,393

Condensed Consolidating Statements of Operations
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
(Amounts in thousands)
 
Three months ended September 30, 2015
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Total revenues
$
230,282

 
$
287

 
$

 
$

 
$
230,569

 
 
 
 
 
 
 
 
 
 
Costs and expenses:
 
 
 
 
 
 
 
 
 
Lease operating expenses
17,358

 
210

 

 

 
17,568

Production taxes
3,570

 
23

 

 

 
3,593

Midstream gathering and processing
42,139

 
27

 

 

 
42,166

Depreciation, depletion, and amortization
90,327

 
2

 

 

 
90,329

Impairment of oil and gas properties
594,776

 

 

 

 
594,776

General and administrative
10,999

 
6

 
(4
)
 

 
11,001

Accretion expense
212

 

 

 

 
212

 
759,381

 
268

 
(4
)
 

 
759,645

 
 
 
 
 
 
 
 
 
 
(LOSS) INCOME FROM OPERATIONS
(529,099
)
 
19

 
4

 

 
(529,076
)
 
 
 
 
 
 
 
 
 
 
OTHER (INCOME) EXPENSE:
 
 
 
 
 
 
 
 
 
Interest expense
14,124

 

 

 

 
14,124

Interest income
(279
)
 

 

 

 
(279
)
Loss (income) from equity method investments and investments in subsidiaries
61,868

 

 
58,653

 
(58,630
)
 
61,891

 
75,713

 

 
58,653

 
(58,630
)
 
75,736

 
 
 
 
 
 
 
 
 
 
(LOSS) INCOME BEFORE INCOME TAXES
(604,812
)
 
19

 
(58,649
)
 
58,630

 
(604,812
)
INCOME TAX BENEFIT
(216,603
)
 

 

 

 
(216,603
)
 
 
 
 
 
 
 
 
 
 
NET (LOSS) INCOME
$
(388,209
)
 
$
19

 
$
(58,649
)
 
$
58,630

 
$
(388,209
)
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
(Amounts in thousands)

 
Three months ended September 30, 2014
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Total revenues
$
170,284

 
$
520

 
$

 
$

 
$
170,804

 
 
 
 
 
 
 
 
 


Costs and expenses:
 
 
 
 
 
 
 
 


Lease operating expenses
11,628

 
255

 

 

 
11,883

Production taxes
5,154

 
59

 

 

 
5,213

Midstream gathering and processing
18,694

 
20

 

 

 
18,714

Depreciation, depletion, and amortization
72,408

 
1

 

 

 
72,409

General and administrative
8,909

 
29

 
1

 

 
8,939

Accretion expense
192

 

 

 

 
192

 
116,985


364


1




117,350

 








 
INCOME (LOSS) FROM OPERATIONS
53,299


156


(1
)



53,454

 
 
 
 
 
 
 
 
 
 
OTHER (INCOME) EXPENSE:
 
 
 
 
 
 
 
 
 
Interest expense
5,706

 

 

 

 
5,706

Interest income
(25
)
 

 

 

 
(25
)
Litigation settlement
1,500

 

 

 

 
1,500

Loss (income) from equity method investments and investments in subsidiaries
34,322

 

 
4,633

 
(4,478
)
 
34,477

 
41,503




4,633


(4,478
)

41,658

 
 
 
 
 
 
 
 
 
 
INCOME (LOSS) BEFORE INCOME TAXES
11,796


156


(4,634
)

4,478


11,796

INCOME TAX EXPENSE
4,876

 

 

 

 
4,876

 
 
 
 
 
 
 
 
 
 
NET INCOME (LOSS)
$
6,920


$
156


$
(4,634
)

$
4,478


$
6,920

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
(Amounts in thousands)
 
Nine months ended September 30, 2015
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Total revenues
$
518,141

 
$
1,015

 
$

 
$

 
$
519,156

 
 
 
 
 
 
 
 
 
 
Costs and expenses:
 
 
 
 
 
 
 
 
 
Lease operating expenses
50,830

 
581

 

 

 
51,411

Production taxes
11,083

 
80

 

 

 
11,163

Midstream gathering and processing
100,405

 
46

 

 

 
100,451

Depreciation, depletion, and amortization
251,389

 
4

 

 

 
251,393

Impairment of oil and gas properties
594,776

 

 

 

 
594,776

General and administrative
31,248

 
47

 
20

 

 
31,315

Accretion expense
594

 

 

 

 
594

 
1,040,325

 
758

 
20

 

 
1,041,103

 
 
 
 
 
 
 
 
 
 
(LOSS) INCOME FROM OPERATIONS
(522,184
)
 
257

 
(20
)
 

 
(521,947
)
 
 
 
 
 
 
 
 
 
 
OTHER (INCOME) EXPENSE:
 
 
 
 
 
 
 
 
 
Interest expense
34,906

 

 

 

 
34,906

Interest income
(536
)
 

 

 

 
(536
)
Loss (income) from equity method investments and investments in subsidiaries
56,799

 

 
71,289

 
(71,052
)
 
57,036

 
91,169

 

 
71,289

 
(71,052
)
 
91,406

 
 
 
 
 
 
 
 
 
 
(LOSS) INCOME BEFORE INCOME TAXES
(613,353
)
 
257

 
(71,309
)
 
71,052

 
(613,353
)
INCOME TAX BENEFIT
(219,338
)
 

 

 

 
(219,338
)
 
 
 
 
 
 
 
 
 
 
NET (LOSS) INCOME
$
(394,015
)
 
$
257

 
$
(71,309
)
 
$
71,052

 
$
(394,015
)
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
(Amounts in thousands)
 
Nine months ended September 30, 2014
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Total revenues
$
402,148

 
$
1,421

 
$

 
$

 
$
403,569

 
 
 
 
 
 
 
 
 
 
Costs and expenses:
 
 
 
 
 
 
 
 
 
Lease operating expenses
35,466

 
726

 

 

 
36,192

Production taxes
18,620

 
151

 

 

 
18,771

Midstream gathering and processing
37,209

 
54

 

 

 
37,263

Depreciation, depletion, and amortization
185,278

 
2

 

 

 
185,280

General and administrative
28,743

 
91

 
(2
)
 

 
28,832

Accretion expense
569

 

 

 

 
569

Gain on sale of assets
(11
)
 

 

 

 
(11
)
 
305,874

 
1,024

 
(2
)
 

 
306,896

 
 
 
 
 
 
 
 
 
 
INCOME FROM OPERATIONS
96,274

 
397

 
2

 

 
96,673

 
 
 
 
 
 
 
 
 
 
OTHER (INCOME) EXPENSE:
 
 
 
 
 
 
 
 
 
Interest expense
11,993

 

 

 

 
11,993

Interest income
(167
)
 

 

 

 
(167
)
Litigation settlement
25,500

 

 

 

 
25,500

(Income) loss from equity method investments and investments in subsidiaries
(163,966
)
 

 
8,862

 
(8,463
)
 
(163,567
)
 
(126,640
)
 

 
8,862

 
(8,463
)
 
(126,241
)
 
 
 
 
 
 
 
 
 
 
INCOME (LOSS) BEFORE INCOME TAXES
222,914

 
397

 
(8,860
)
 
8,463

 
222,914

INCOME TAX EXPENSE
85,584

 

 

 

 
85,584

 
 
 
 
 
 
 
 
 
 
NET INCOME (LOSS)
$
137,330

 
$
397

 
$
(8,860
)
 
$
8,463

 
$
137,330

Condensed Consolidating Statements of Comprehensive Income (Loss)
CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE (LOSS) INCOME
(Amounts in thousands)
 
Three months ended September 30, 2015
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Net (loss) income
$
(388,209
)
 
$
19

 
$
(58,649
)
 
$
58,630

 
$
(388,209
)
Foreign currency translation adjustment
(11,538
)
 

 
(11,538
)
 
11,538

 
(11,538
)
Other comprehensive (loss) income
(11,538
)
 

 
(11,538
)
 
11,538

 
(11,538
)
Comprehensive (loss) income
$
(399,747
)
 
$
19

 
$
(70,187
)
 
$
70,168

 
$
(399,747
)
 
Three months ended September 30, 2014
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
Net income (loss)
$
6,920

 
$
156

 
$
(4,634
)
 
$
4,478

 
$
6,920

Foreign currency translation adjustment
(9,536
)
 

 
(9,536
)
 
9,536

 
(9,536
)
Other comprehensive (loss) income
(9,536
)
 

 
(9,536
)
 
9,536

 
(9,536
)
Comprehensive (loss) income
$
(2,616
)
 
$
156

 
$
(14,170
)
 
$
14,014

 
$
(2,616
)
 
Nine months ended September 30, 2015
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Net (loss) income
$
(394,015
)
 
$
257

 
$
(71,309
)
 
$
71,052

 
$
(394,015
)
Foreign currency translation adjustment
(23,275
)
 

 
(23,275
)
 
23,275

 
(23,275
)
Other comprehensive (loss) income
(23,275
)
 

 
(23,275
)
 
23,275

 
(23,275
)
Comprehensive (loss) income
$
(417,290
)
 
$
257

 
$
(94,584
)
 
$
94,327

 
$
(417,290
)

 
Nine months ended September 30, 2014
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
Net income (loss)
$
137,330

 
$
397

 
$
(8,860
)
 
$
8,463

 
$
137,330

Foreign currency translation adjustment
(9,998
)
 

 
(9,998
)
 
9,998

 
(9,998
)
Other comprehensive (loss) income
(9,998
)
 

 
(9,998
)
 
9,998

 
(9,998
)
Comprehensive income (loss)
$
127,332

 
$
397

 
$
(18,858
)
 
$
18,461

 
$
127,332

Condensed Consolidating Statements of Cash Flows
 
Nine months ended September 30, 2015
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) operating activities
$
247,447

 
$
(12,356
)
 
$

 
$

 
$
235,091

 
 
 
 
 
 
 
 
 
 
Net cash (used in) provided by investing activities
(1,385,878
)
 
13,501

 
(13,837
)
 
13,837

 
(1,372,377
)
 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) financing activities
1,223,057

 

 
13,837

 
(13,837
)
 
1,223,057

 
 
 
 
 
 
 
 
 
 
Net increase in cash and cash equivalents
84,626

 
1,145

 

 

 
85,771

 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at beginning of period
141,535

 
804

 
1

 

 
142,340

 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at end of period
$
226,161

 
$
1,949

 
$
1

 
$

 
$
228,111


 
Nine months ended September 30, 2014
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) operating activities
$
286,500

 
$
(598
)
 
$
(3
)
 
$

 
$
285,899

 
 
 
 
 
 
 
 
 
 
Net cash (used in) provided by investing activities
(897,527
)
 
(6,523
)
 
(16,569
)
 
16,572

 
(904,047
)
 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) financing activities
312,075

 

 
16,572

 
(16,572
)
 
312,075

 
 
 
 
 
 
 
 
 
 
Net decrease in cash and cash equivalents
(298,952
)
 
(7,121
)
 

 

 
(306,073
)
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at beginning of period
451,431

 
7,525

 

 

 
458,956

 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at end of period
$
152,479

 
$
404

 
$

 
$

 
$
152,883