Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidating Financial Information

v2.4.0.8
Condensed Consolidating Financial Information
6 Months Ended
Jun. 30, 2013
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Condensed Consolidating Financial Information
CONDENSED CONSOLIDATING FINANCIAL INFORMATION

On October 17, 2012 and December 21, 2012, the Company issued an aggregate of $300.0 million of its 7.750% Senior Notes. The Notes are guaranteed on a senior unsecured basis by all existing consolidated subsidiaries that guarantee the Company's secured revolving credit facility or certain other debt (the "Guarantors"). The Notes are not guaranteed by Grizzly Holdings, Inc., (the "Non-Guarantor"). The Guarantors are 100% owned by Gulfport, (the "Parent") and the guarantees are full, unconditional, joint and several. There are no significant restrictions on the ability of the Parent or the Guarantors to obtain funds from each other in the form of a dividend or loan.

The following condensed consolidating balance sheets, statements of operations, statements of comprehensive income (loss) and statements of cash flows are provided for the Parent, the Guarantors and the Non-Guarantor and include the consolidating adjustments and eliminations necessary to arrive at the information for the Company on a condensed consolidated basis. The information has been presented using the equity method of accounting for the Parent's ownership of the Guarantors and the Non-Guarantor.
CONDENSED CONSOLIDATING BALANCE SHEETS
(Amounts in thousands)
 
June 30, 2013
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
Assets
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
213,390

 
$
995

 
$

 
$

 
$
214,385

Accounts receivable - oil and gas
30,288

 
510

 

 

 
30,798

Accounts receivable - related parties
35,432

 
1,391

 

 

 
36,823

Accounts receivable - intercompany
15,254

 

 

 
(15,254
)
 

Prepaid expenses and other current assets
2,639

 

 

 

 
2,639

Deferred tax asset
372

 

 

 

 
372

Short-term derivative instruments
863

 

 

 

 
863

Total current assets
298,238

 
2,896

 

 
(15,254
)
 
285,880

Property and equipment:
 
 
 
 
 
 
 
 
 
Oil and natural gas properties, full-cost accounting
2,060,274

 
5,644

 

 

 
2,065,918

Other property and equipment
8,988

 
29

 

 

 
9,017

Accumulated depletion, depreciation, amortization and impairment
(716,986
)
 
(21
)
 

 

 
(717,007
)
Property and equipment, net
1,352,276

 
5,652

 

 

 
1,357,928

Other assets:
 
 
 
 
 
 
 
 
 
Equity investments and investments in subsidiaries
431,865

 

 
176,877

 
(169,878
)
 
438,864

Other assets
13,153

 

 

 

 
13,153

Total other assets
445,018

 

 
176,877

 
(169,878
)
 
452,017

  Total assets
$
2,095,532

 
$
8,548

 
$
176,877

 
$
(185,132
)
 
$
2,095,825

 
 
 
 
 
 
 
 
 
 
Liabilities and Stockholders' Equity
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable and accrued liabilities
$
142,082

 
$
293

 
$

 
$

 
$
142,375

Accounts payable - intercompany

 
15,144

 
110

 
(15,254
)
 

Asset retirement obligation - current
780

 

 

 

 
780

Short-term derivative instruments
1,839

 

 

 

 
1,839

Current maturities of long-term debt
154

 

 

 

 
154

Total current liabilities
144,855

 
15,437

 
110

 
(15,254
)
 
145,148

Asset retirement obligation - long-term
13,231

 

 

 

 
13,231

Deferred tax liability
69,204

 

 

 

 
69,204

Long-term debt, net of current maturities
298,956

 

 

 

 
298,956

Total liabilities
526,246

 
15,437

 
110

 
(15,254
)
 
526,539

 
 
 
 
 
 
 
 
 
 
Stockholders' equity:
 
 
 
 
 
 
 
 
 
Common stock
775

 

 

 

 
775

Paid-in capital
1,398,188

 
322

 
189,403

 
(189,725
)
 
1,398,188

Accumulated other comprehensive income (loss)
(10,982
)
 

 
(7,238
)
 
7,238

 
(10,982
)
Retained earnings (accumulated deficit)
181,305

 
(7,211
)
 
(5,398
)
 
12,609

 
181,305

Total stockholders' equity
1,569,286

 
(6,889
)
 
176,767

 
(169,878
)
 
1,569,286

  Total liabilities and stockholders' equity
$
2,095,532

 
$
8,548

 
$
176,877

 
$
(185,132
)
 
$
2,095,825

CONDENSED CONSOLIDATING BALANCE SHEETS
(Amounts in thousands)
 
December 31, 2012
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
Assets
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
165,293

 
$
1,795

 
$

 
$

 
$
167,088

Accounts receivable - oil and gas
25,070

 
545

 

 

 
25,615

Accounts receivable - related parties
33,806

 
1,042

 

 

 
34,848

Accounts receivable - intercompany
15,368

 

 

 
(15,368
)
 

Prepaid expenses and other current assets
1,506

 

 

 

 
1,506

Short-term derivative instruments
664

 

 

 

 
664

Total current assets
241,707

 
3,382

 

 
(15,368
)
 
229,721

 
 
 
 
 
 
 
 
 
 
Property and equipment:
 
 
 
 
 
 
 
 
 
Oil and natural gas properties, full-cost accounting,
1,606,172

 
4,918

 

 

 
1,611,090

Other property and equipment
8,642

 
20

 

 

 
8,662

Accumulated depletion, depreciation, amortization and impairment
(665,864
)
 
(20
)
 

 

 
(665,884
)
Property and equipment, net
948,950

 
4,918

 

 

 
953,868

Other assets:
 
 
 
 
 
 
 
 
 
Equity investments and investments in subsidiaries
374,209

 

 
172,766

 
(165,491
)
 
381,484

Other assets
13,295

 

 

 

 
13,295

Total other assets
387,504

 

 
172,766

 
(165,491
)
 
394,779

Deferred tax asset

 

 

 

 

  Total assets
$
1,578,161

 
$
8,300

 
$
172,766

 
$
(180,859
)
 
$
1,578,368

 
 
 
 
 
 
 
 
 
 
Liabilities and Stockholders' Equity
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable and accrued liabilities
$
110,037

 
$
207

 
$

 
$

 
$
110,244

Accounts payable - intercompany

 
15,259

 
109

 
(15,368
)
 

Asset retirement obligation - current
60

 

 

 

 
60

Short-term derivative instruments
10,442

 

 

 

 
10,442

Current maturities of long-term debt
150

 

 

 

 
150

Total current liabilities
120,689

 
15,466

 
109

 
(15,368
)
 
120,896

 
 
 
 
 
 
 
 
 
 
Asset retirement obligation - long-term
13,215

 

 

 

 
13,215

Deferred tax liability
18,607

 

 

 

 
18,607

Long-term debt, net of current maturities
298,888

 

 

 

 
298,888

Other non-current liabilities
354

 

 

 

 
354

Total liabilities
451,753

 
15,466

 
109

 
(15,368
)
 
451,960

 
 
 
 
 
 
 
 
 
 
Stockholders' equity:
 
 
 
 
 
 
 
 
 
Common stock
674

 

 

 

 
674

Paid-in capital
1,036,245

 
322

 
174,348

 
(174,670
)
 
1,036,245

Accumulated other comprehensive income (loss)
(3,429
)
 

 
2,442

 
(2,442
)
 
(3,429
)
Retained earnings (accumulated deficit)
92,918

 
(7,488
)
 
(4,133
)
 
11,621

 
92,918

Total stockholders' equity
1,126,408

 
(7,166
)
 
172,657

 
(165,491
)
 
1,126,408

  Total liabilities and stockholders' equity
$
1,578,161

 
$
8,300

 
$
172,766

 
$
(180,859
)
 
$
1,578,368

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
(Amounts in thousands)
 
Three Months Ended June 30, 2013
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Total revenues
$
70,033

 
$
401

 
$

 
$

 
$
70,434

 
 
 
 
 
 
 
 
 
 
Costs and expenses:
 
 
 
 
 
 
 
 
 
Lease operating expenses
5,714

 
164

 

 

 
5,878

Production taxes
8,316

 
25

 

 

 
8,341

Depreciation, depletion, and amortization
28,539

 
1

 

 

 
28,540

General and administrative
4,859

 
38

 
3

 

 
4,900

Accretion expense
174

 

 

 

 
174

Loss on sale of assets
145

 

 

 

 
145

 
47,747

 
228

 
3

 

 
47,978

 
 
 
 
 
 
 
 
 
 
INCOME (LOSS) FROM OPERATIONS
22,286

 
173

 
(3
)
 

 
22,456

 
 
 
 
 
 
 
 
 
 
OTHER (INCOME) EXPENSE:
 
 
 
 
 
 
 
 
 
Interest expense
3,284

 

 

 

 
3,284

Interest income
(62
)
 

 

 

 
(62
)
(Income) loss from equity method investments and investments in subsidiaries
(50,278
)
 

 
730

 
(560
)
 
(50,108
)
 
(47,056
)
 

 
730

 
(560
)
 
(46,886
)
 
 
 
 
 
 
 
 
 
 
INCOME (LOSS) BEFORE INCOME TAXES
69,342

 
173

 
(733
)
 
560

 
69,342

INCOME TAX EXPENSE
25,514

 

 

 

 
25,514

 
 
 
 
 
 
 
 
 
 
NET INCOME (LOSS)
$
43,828

 
$
173

 
$
(733
)
 
$
560

 
$
43,828

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
(Amounts in thousands)
 
 Three Months Ended June 30, 2012
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Total revenues
$
65,938

 
$
387

 
$

 
$

 
$
66,325

 
 
 
 
 
 
 
 
 
 
Costs and expenses:
 
 
 
 
 
 
 
 
 
Lease operating expenses
5,573

 
141

 

 

 
5,714

Production taxes
7,543

 
29

 

 

 
7,572

Depreciation, depletion, and amortization
23,652

 

 

 

 
23,652

General and administrative
3,240

 
22

 
1

 

 
3,263

Accretion expense
177

 

 

 

 
177

 
40,185

 
192

 
1

 

 
40,378

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
INCOME (LOSS) FROM OPERATIONS
25,753

 
195

 
(1
)
 

 
25,947

 
 
 
 
 
 
 
 
 
 
OTHER (INCOME) EXPENSE:
 
 
 
 
 
 
 
 
 
Interest expense
474

 

 

 

 
474

Interest income
(4
)
 

 

 

 
(4
)
(Income) loss from equity method investments and investments in subsidiaries
166

 

 
306

 
(112
)
 
360

 
636

 

 
306

 
(112
)
 
830

 
 
 
 
 
 
 
 
 
 
INCOME (LOSS) BEFORE INCOME TAXES
25,117

 
195

 
(307
)
 
112

 
25,117

INCOME TAX EXPENSE

 

 

 

 

 
 
 
 
 
 
 
 
 
 
NET INCOME (LOSS)
$
25,117

 
$
195

 
$
(307
)
 
$
112

 
$
25,117

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
(Amounts in thousands)
 
Six Months Ended June 30, 2013
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Total revenues
$
124,695

 
$
739

 
$

 
$

 
$
125,434

 
 
 
 
 
 
 
 
 
 
Costs and expenses:
 
 
 
 
 
 
 
 
 
Lease operating expenses
10,712

 
338

 

 

 
11,050

Production taxes
15,577

 
51

 

 

 
15,628

Depreciation, depletion, and amortization
51,122

 
1

 

 

 
51,123

General and administrative
9,237

 
72

 
3

 

 
9,312

Accretion expense
349

 

 

 

 
349

Loss on sale of assets
572

 

 

 

 
572

 
87,569

 
462

 
3

 

 
88,034

 
 
 
 
 
 
 
 
 
 
INCOME (LOSS) FROM OPERATIONS
37,126

 
277

 
(3
)
 

 
37,400

 
 
 
 
 
 
 
 
 
 
OTHER (INCOME) EXPENSE:
 
 
 
 
 
 
 
 
 
Interest expense
6,763

 

 

 

 
6,763

Interest income
(141
)
 

 

 

 
(141
)
(Income) loss from equity method investments and investments in subsidiaries
(111,592
)
 

 
1,262

 
(988
)
 
(111,318
)
 
(104,970
)
 

 
1,262

 
(988
)
 
(104,696
)
 
 
 
 
 
 
 
 
 
 
INCOME (LOSS) BEFORE INCOME TAXES
142,096

 
277

 
(1,265
)
 
988

 
142,096

INCOME TAX EXPENSE
53,709

 

 

 

 
53,709

 
 
 
 
 
 
 
 
 
 
NET INCOME (LOSS)
$
88,387

 
$
277

 
$
(1,265
)
 
$
988

 
$
88,387

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
(Amounts in thousands)
 
 Six Months Ended June 30, 2012
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Total revenues
$
131,103

 
$
683

 
$

 
$

 
$
131,786

 
 
 
 
 
 
 
 
 
 
Costs and expenses:
 
 
 
 
 
 
 
 
 
Lease operating expenses
11,218

 
345

 

 

 
11,563

Production taxes
15,290

 
51

 

 

 
15,341

Depreciation, depletion, and amortization
45,047

 

 

 

 
45,047

General and administrative
6,204

 
42

 
26

 

 
6,272

Accretion expense
353

 

 

 

 
353

 
78,112

 
438

 
26

 

 
78,576

 
 
 
 
 
 
 
 
 
 
INCOME (LOSS) FROM OPERATIONS
52,991

 
245

 
(26
)
 

 
53,210

 
 
 
 
 
 
 
 
 
 
OTHER (INCOME) EXPENSE:
 
 
 
 
 
 
 
 
 
Interest expense
627

 

 

 

 
627

Interest income
(31
)
 

 

 

 
(31
)
(Income) loss from equity method investments and investments in subsidiaries
409

 

 
584

 
(365
)
 
628

 
1,005

 

 
584

 
(365
)
 
1,224

 
 
 
 
 
 
 
 
 
 
INCOME (LOSS) BEFORE INCOME TAXES
51,986

 
245

 
(610
)
 
365

 
51,986

INCOME TAX EXPENSE

 

 

 

 

 
 
 
 
 
 
 
 
 
 
NET INCOME (LOSS)
$
51,986

 
$
245

 
$
(610
)
 
$
365

 
$
51,986

CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(Amounts in thousands)
 
 Three Months Ended June 30, 2013
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Net income (loss)
$
43,828

 
$
173

 
$
(733
)
 
$
560

 
$
43,828

Foreign currency translation adjustment
(6,113
)
 

 
(6,113
)
 
6,113

 
(6,113
)
Change in fair value of derivative instruments, net of taxes
356

 

 

 

 
356

Reclassification of settled contracts, net of taxes
1,404

 

 

 

 
1,404

Other comprehensive income (loss)
(4,353
)
 

 
(6,113
)
 
6,113

 
(4,353
)
Comprehensive income (loss)
$
39,475

 
$
173

 
$
(6,846
)
 
$
6,673

 
$
39,475


 
 Three Months Ended June 30, 2012
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Net income (loss)
$
25,117

 
$
195

 
$
(307
)
 
$
112

 
$
25,117

Foreign currency translation adjustment
(2,865
)
 

 
(2,865
)
 
2,865

 
(2,865
)
Change in fair value of derivative instruments, net of taxes
18,194

 

 

 

 
18,194

Reclassification of settled contracts, net of taxes
561

 

 

 

 
561

Other comprehensive income (loss)
15,890

 

 
(2,865
)
 
2,865

 
15,890

Comprehensive income
$
41,007

 
$
195

 
$
(3,172
)
 
$
2,977

 
$
41,007


 
 Six Months Ended June 30, 2013
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Net income (loss)
$
88,387

 
$
277

 
$
(1,265
)
 
$
988

 
$
88,387

Foreign currency translation adjustment
(9,680
)
 

 
(9,680
)
 
9,680

 
(9,680
)
Change in fair value of derivative instruments, net of taxes
(1,074
)
 

 

 

 
(1,074
)
Reclassification of settled contracts, net of taxes
3,201

 

 

 

 
3,201

Other comprehensive income (loss)
(7,553
)
 

 
(9,680
)
 
9,680

 
(7,553
)
Comprehensive income
$
80,834

 
$
277

 
$
(10,945
)
 
$
10,668

 
$
80,834


 
 Six Months Ended June 30, 2012
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Net income (loss)
$
51,986

 
$
245

 
$
(610
)
 
$
365

 
$
51,986

Foreign currency translation adjustment
(1,926
)
 

 
(1,926
)
 
1,926

 
(1,926
)
Change in fair value of derivative instruments, net of taxes
7,573

 

 

 

 
7,573

Reclassification of settled contracts, net of taxes
461

 

 

 

 
461

Other comprehensive income (loss)
6,108

 

 
(1,926
)
 
1,926

 
6,108

Comprehensive income
$
58,094

 
$
245

 
$
(2,536
)
 
$
2,291

 
$
58,094

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
(Amounts in thousands)
 
 Six Months Ended June 30, 2013
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) operating activities
$
73,633

 
$
(88
)
 
$

 
$

 
$
73,545

 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) investing activities
(383,817
)
 
(712
)
 
(15,055
)
 
15,055

 
(384,529
)
 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) financing activities
358,281

 

 
15,055

 
(15,055
)
 
358,281

 
 
 
 
 
 
 
 
 
 
Net increase (decrease) in cash and cash equivalents
48,097

 
(800
)
 

 

 
47,297

 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at beginning of period
165,293

 
1,795

 

 

 
167,088

 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at end of period
$
213,390

 
$
995

 
$

 
$

 
$
214,385


 
 Six Months Ended June 30, 2012
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Net cash provided by operating activities
$
98,827

 
$
670

 
$

 
$

 
$
99,497

 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) investing activities
(253,175
)
 
(1,091
)
 
(78,312
)
 
78,312

 
(254,266
)
 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) financing activities
67,485

 

 
78,312

 
(78,312
)
 
67,485

 
 
 
 
 
 
 
 
 
 
Net increase (decrease) in cash and cash equivalents
(86,863
)
 
(421
)
 

 

 
(87,284
)
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at beginning of period
93,124

 
772

 
1

 

 
93,897

 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at end of period
$
6,261

 
$
351

 
$
1

 
$

 
$
6,613