Quarterly report pursuant to Section 13 or 15(d)

Condensed Consolidating Financial Information (Tables)

v3.7.0.1
Condensed Consolidating Financial Information (Tables)
6 Months Ended
Jun. 30, 2017
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Condensed Consolidating Balance Sheets
The following condensed consolidating balance sheets, statements of operations, statements of comprehensive (loss) income 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, 2017
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
Assets
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
72,062

 
$
45,493

 
$

 
$

 
$
117,555

Accounts receivable - oil and natural gas
121,565

 
42,589

 

 

 
164,154

Accounts receivable - related parties
185

 

 

 

 
185

Accounts receivable - intercompany
459,503

 
45,749

 

 
(505,252
)
 

Prepaid expenses and other current assets
4,113

 
166

 

 

 
4,279

Short-term derivative instruments
46,416

 

 

 

 
46,416

Total current assets
703,844

 
133,997

 

 
(505,252
)
 
332,589

Property and equipment:
 
 
 
 
 
 
 
 
 
Oil and natural gas properties, full-cost accounting
6,142,757

 
2,358,762

 

 
(729
)
 
8,500,790

Other property and equipment
79,478

 
43

 

 

 
79,521

Accumulated depletion, depreciation, amortization and impairment
(3,937,621
)
 
(35
)
 

 

 
(3,937,656
)
Property and equipment, net
2,284,614

 
2,358,770

 

 
(729
)
 
4,642,655

Other assets:
 
 
 
 
 
 
 
 
 
Equity investments and investments in subsidiaries
2,179,931

 
52,946

 
51,605

 
(2,028,217
)
 
256,265

Long-term derivative instruments
19,761

 

 

 

 
19,761

Deferred tax asset
4,692

 

 

 

 
4,692

Inventories
13,591

 
5,712

 

 

 
19,303

Other assets
10,834

 
8,056

 

 

 
18,890

Total other assets
2,228,809

 
66,714

 
51,605

 
(2,028,217
)
 
318,911

  Total assets
$
5,217,267

 
$
2,559,481

 
$
51,605

 
$
(2,534,198
)
 
$
5,294,155

 
 
 
 
 
 
 
 
 
 
Liabilities and Stockholders Equity
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable and accrued liabilities
$
385,908

 
$
109,826

 
$

 
$

 
$
495,734

Accounts payable - intercompany
39,564

 
465,561

 
127

 
(505,252
)
 

Asset retirement obligation - current
195

 

 

 

 
195

Derivative instruments
28,106

 

 

 

 
28,106

Current maturities of long-term debt
595

 

 

 

 
595

Total current liabilities
454,368

 
575,387

 
127

 
(505,252
)
 
524,630

Long-term derivative instrument
8,198

 

 

 

 
8,198

Asset retirement obligation - long-term
37,308

 
6,626

 

 

 
43,934

Long-term debt, net of current maturities
1,802,554

 

 

 

 
1,802,554

Total liabilities
2,302,428

 
582,013

 
127

 
(505,252
)
 
2,379,316

 
 
 
 
 
 
 
 
 
 
Stockholders’ equity:
 
 
 
 
 
 
 
 
 
Common stock
1,828

 

 

 

 
1,828

Paid-in capital
4,410,871

 
1,885,598

 
258,178

 
(2,143,776
)
 
4,410,871

Accumulated other comprehensive (loss) income
(47,171
)
 

 
(45,117
)
 
45,117

 
(47,171
)
Retained (deficit) earnings
(1,450,689
)
 
91,870

 
(161,583
)
 
69,713

 
(1,450,689
)
Total stockholders’ equity
2,914,839

 
1,977,468

 
51,478

 
(2,028,946
)
 
2,914,839

  Total liabilities and stockholders equity
$
5,217,267

 
$
2,559,481

 
$
51,605

 
$
(2,534,198
)
 
$
5,294,155

CONDENSED CONSOLIDATING BALANCE SHEETS
(Amounts in thousands)
 
December 31, 2016
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
Assets
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
1,273,882

 
$
1,993

 
$

 
$

 
$
1,275,875

Restricted Cash
185,000

 

 

 

 
185,000

Accounts receivable - oil and natural gas
137,087

 
37,496

 

 
(37,822
)
 
136,761

Accounts receivable - related parties
16

 

 

 

 
16

Accounts receivable - intercompany
449,517

 
1,151

 

 
(450,668
)
 

Prepaid expenses and other current assets
3,135

 

 

 

 
3,135

Short-term derivative instruments
3,488

 

 

 

 
3,488

Total current assets
2,052,125

 
40,640

 

 
(488,490
)
 
1,604,275

 
 
 
 
 
 
 
 
 
 
Property and equipment:
 
 
 
 
 
 
 
 
 
Oil and natural gas properties, full-cost accounting,
5,655,125

 
417,524

 

 
(729
)
 
6,071,920

Other property and equipment
68,943

 
43

 

 

 
68,986

Accumulated depletion, depreciation, amortization and impairment
(3,789,746
)
 
(34
)
 

 

 
(3,789,780
)
Property and equipment, net
1,934,322

 
417,533

 

 
(729
)
 
2,351,126

Other assets:
 
 
 
 
 
 
 
 
 
Equity investments and investments in subsidiaries
236,327

 
33,590

 
45,213

 
(71,210
)
 
243,920

Long-term derivative instruments
5,696

 

 

 

 
5,696

Deferred tax asset
4,692

 

 

 

 
4,692

Inventories
3,095

 
1,409

 

 

 
4,504

Other assets
8,932

 

 

 

 
8,932

Total other assets
258,742

 
34,999

 
45,213

 
(71,210
)
 
267,744

  Total assets
$
4,245,189

 
$
493,172

 
$
45,213

 
$
(560,429
)
 
$
4,223,145

 
 
 
 
 
 
 
 
 
 
Liabilities and Stockholders Equity
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable and accrued liabilities
$
255,966

 
$
9,158

 
$

 
$

 
$
265,124

Accounts payable - intercompany
31,202

 
457,163

 
126

 
(488,491
)
 

Asset retirement obligation - current
195

 

 

 

 
195

Derivative instruments
119,219

 

 

 

 
119,219

Current maturities of long-term debt
276

 

 

 

 
276

Total current liabilities
406,858

 
466,321

 
126

 
(488,491
)
 
384,814

 
 
 
 
 
 
 
 
 
 
Long-term derivative instrument
26,759

 

 

 

 
26,759

Asset retirement obligation - long-term
34,081

 

 

 

 
34,081

Long-term debt, net of current maturities
1,593,599

 

 

 

 
1,593,599

Total liabilities
2,061,297

 
466,321

 
126

 
(488,491
)
 
2,039,253

 
 
 
 
 
 
 
 
 
 
Stockholders’ equity:
 
 
 
 
 
 
 
 
 
Common stock
1,588

 

 

 

 
1,588

Paid-in capital
3,946,442

 
33,822

 
257,026

 
(290,848
)
 
3,946,442

Accumulated other comprehensive (loss) income
(53,058
)
 

 
(50,931
)
 
50,931

 
(53,058
)
Retained (deficit) earnings
(1,711,080
)
 
(6,971
)
 
(161,008
)
 
167,979

 
(1,711,080
)
Total stockholders’ equity
2,183,892

 
26,851

 
45,087

 
(71,938
)
 
2,183,892

  Total liabilities and stockholders equity
$
4,245,189

 
$
493,172

 
$
45,213

 
$
(560,429
)
 
$
4,223,145

Condensed Consolidating Statements of Operations
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
(Amounts in thousands)
 
Three months ended June 30, 2017
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Total revenues
$
249,353

 
$
74,600

 
$

 
$

 
$
323,953

 
 
 
 
 
 
 
 
 
 
Costs and expenses:
 
 
 
 
 
 
 
 
 
Lease operating expenses
16,423

 
4,298

 

 

 
20,721

Production taxes
3,645

 
1,494

 

 

 
5,139

Midstream gathering and processing
42,291

 
16,654

 

 

 
58,945

Depreciation, depletion, and amortization
82,245

 
1

 

 

 
82,246

General and administrative
13,052

 
(796
)
 
1

 

 
12,257

Accretion expense
291

 
119

 

 

 
410

Acquisition expense
5

 
1,055

 

 

 
1,060

 
157,952


22,825


1




180,778

 
 
 
 
 
 
 
 
 
 
INCOME (LOSS) FROM OPERATIONS
91,401


51,775


(1
)



143,175

 
 
 
 
 
 
 
 
 
 
OTHER (INCOME) EXPENSE:
 
 
 
 
 
 
 
 
 
Interest expense
26,133

 
(1,945
)
 

 

 
24,188

Interest income
(42
)
 
(6
)
 

 

 
(48
)
(Income) loss from equity method investments and investments in subsidiaries
(40,475
)
 
(83
)
 
208

 
53,651

 
13,301

Other income
(151
)
 
(51
)
 

 

 
(202
)
 
(14,535
)

(2,085
)

208


53,651


37,239

 
 
 
 
 
 
 
 
 
 
INCOME (LOSS) BEFORE INCOME TAXES
105,936

 
53,860

 
(209
)
 
(53,651
)
 
105,936

INCOME TAX EXPENSE

 

 

 

 

 
 
 
 
 
 
 
 
 
 
NET INCOME (LOSS)
$
105,936


$
53,860


$
(209
)

$
(53,651
)

$
105,936

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
(Amounts in thousands)

 
Three months ended June 30, 2016
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Total revenues
$
(28,580
)
 
$
421

 
$

 
$

 
$
(28,159
)
 
 
 
 
 
 
 
 
 
 
Costs and expenses:
 
 
 
 
 
 
 
 
 
Lease operating expenses
14,491

 
170

 

 

 
14,661

Production taxes
2,828

 
28

 

 

 
2,856

Midstream gathering and processing
39,242

 
107

 

 

 
39,349

Depreciation, depletion, and amortization
55,651

 
1

 

 

 
55,652

Impairment of oil and natural gas properties
170,621

 

 

 

 
170,621

General and administrative
11,846

 
8

 

 

 
11,854

Accretion expense
261

 

 

 

 
261

 
294,940

 
314

 

 

 
295,254

 
 
 
 
 
 
 
 
 
 
(LOSS) INCOME FROM OPERATIONS
(323,520
)

107






(323,413
)
 
 
 
 
 
 
 
 
 
 
OTHER (INCOME) EXPENSE:
 
 
 
 
 
 
 
 
 
Interest expense
16,082

 

 

 

 
16,082

Interest income
(391
)
 

 

 

 
(391
)
Loss (income) from equity method investments and investments in subsidiaries
722

 
59

 
762

 
(707
)
 
836

Other income

 
(7
)
 

 

 
(7
)
 
16,413

 
52

 
762

 
(707
)
 
16,520

 
 
 
 
 
 
 
 
 
 
(LOSS) INCOME BEFORE INCOME TAXES
(339,933
)

55


(762
)

707


(339,933
)
INCOME TAX BENEFIT
(157
)
 

 

 

 
(157
)
 
 
 
 
 
 
 
 
 
 
NET (LOSS) INCOME
$
(339,776
)
 
$
55

 
$
(762
)
 
$
707

 
$
(339,776
)
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
(Amounts in thousands)

 
Six months ended June 30, 2017
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Total revenues
$
521,794

 
$
135,163

 
$

 
$

 
$
656,957

 
 
 
 
 
 
 
 
 
 
Costs and expenses:
 
 
 
 
 
 
 
 
 
Lease operating expenses
33,872

 
6,152

 

 

 
40,024

Production taxes
6,747

 
2,298

 

 

 
9,045

Midstream gathering and processing
80,015

 
26,871

 

 

 
106,886

Depreciation, depletion, and amortization
148,235

 
2

 

 

 
148,237

General and administrative
25,926

 
(1,071
)
 
2

 

 
24,857

Accretion expense
573

 
119

 

 

 
692

Acquisition expense
5

 
2,353

 

 

 
2,358

 
295,373

 
36,724

 
2

 

 
332,099

 
 
 
 
 
 
 
 
 
 
INCOME (LOSS) FROM OPERATIONS
226,421

 
98,439

 
(2
)
 

 
324,858

 
 
 
 
 
 
 
 
 
 
OTHER (INCOME) EXPENSE:
 
 
 
 
 
 
 
 
 
Interest expense
51,181

 
(3,514
)
 

 

 
47,667

Interest income
(884
)
 
(6
)
 

 

 
(890
)
(Income) loss from equity method investments and investments in subsidiaries
(83,089
)
 
2,458

 
573

 
98,266

 
18,208

Other (income) expense
(1,178
)
 
(240
)
 

 
900

 
(518
)
 
(33,970
)
 
(1,302
)
 
573

 
99,166

 
64,467

 
 
 
 
 
 
 
 
 
 
INCOME (LOSS) BEFORE INCOME TAXES
260,391

 
99,741

 
(575
)
 
(99,166
)
 
260,391

INCOME TAX BENEFIT

 

 

 

 

 
 
 
 
 
 
 
 
 
 
NET INCOME (LOSS)
$
260,391

 
$
99,741

 
$
(575
)
 
$
(99,166
)
 
$
260,391

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
(Amounts in thousands)

 
Six months ended June 30, 2016
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Total revenues
$
128,171

 
$
631

 
$

 
$

 
$
128,802

 
 
 
 
 
 
 
 
 
 
Costs and expenses:
 
 
 
 
 
 
 
 
 
Lease operating expenses
30,963

 
355

 

 

 
31,318

Production taxes
5,915

 
52

 

 

 
5,967

Midstream gathering and processing
76,865

 
136

 

 

 
77,001

Depreciation, depletion, and amortization
121,127

 
2

 


 


 
121,129

Impairment of oil and natural gas properties
389,612

 

 

 

 
389,612

General and administrative
22,458

 
14

 
2

 

 
22,474

Accretion expense
508

 

 

 

 
508

 
647,448

 
559

 
2

 

 
648,009

 
 
 
 
 
 
 
 
 
 
(LOSS) INCOME FROM OPERATIONS
(519,277
)
 
72

 
(2
)
 

 
(519,207
)
 
 
 
 
 
 
 
 
 
 
OTHER (INCOME) EXPENSE:
 
 
 
 
 
 
 
 
 
Interest expense
32,104

 
1

 

 

 
32,105

Interest income
(485
)
 

 

 

 
(485
)
Loss (income) from equity method investments and investments in subsidiaries
31,495

 
59

 
24,447

 
(24,428
)
 
31,573

Other income

 
(9
)
 

 

 
(9
)
 
63,114

 
51

 
24,447

 
(24,428
)
 
63,184

 
 
 
 
 
 
 
 
 
 
(LOSS) INCOME BEFORE INCOME TAXES
(582,391
)
 
21

 
(24,449
)
 
24,428

 
(582,391
)
INCOME TAX BENEFIT
(348
)
 

 

 

 
(348
)
 
 
 
 
 
 
 
 
 
 
NET (LOSS) INCOME
$
(582,043
)
 
$
21

 
$
(24,449
)
 
$
24,428

 
$
(582,043
)
Condensed Consolidating Statements of Comprehensive Income (Loss)
CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(Amounts in thousands)
 
Three months ended June 30, 2017
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Net income (loss)
$
105,936

 
$
53,860

 
$
(209
)
 
$
(53,651
)
 
$
105,936

Foreign currency translation adjustment
4,514

 
19

 
4,495

 
(4,514
)
 
4,514

Other comprehensive income (loss)
4,514

 
19

 
4,495

 
(4,514
)
 
4,514

Comprehensive income (loss)
$
110,450

 
$
53,879

 
$
4,286

 
$
(58,165
)
 
$
110,450

 
Three months ended June 30, 2016
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Net (loss) income
$
(339,776
)
 
$
55

 
$
(762
)
 
$
707

 
$
(339,776
)
Foreign currency translation adjustment
(684
)
 

 
(604
)
 
604

 
(684
)
Other comprehensive (loss) income
(684
)
 

 
(604
)
 
604

 
(684
)
Comprehensive (loss) income
$
(340,460
)
 
$
55

 
$
(1,366
)
 
$
1,311

 
$
(340,460
)
 
Six months ended June 30, 2017
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Net income (loss)
$
260,391

 
$
99,741

 
$
(575
)
 
$
(99,166
)
 
$
260,391

Foreign currency translation adjustment
5,887

 
74

 
5,813

 
(5,887
)
 
5,887

Other comprehensive income (loss)
5,887

 
74

 
5,813

 
(5,887
)
 
5,887

Comprehensive income (loss)
$
266,278

 
$
99,815

 
$
5,238

 
$
(105,053
)
 
$
266,278


 
Six months ended June 30, 2016
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
Net (loss) income
$
(582,043
)
 
$
21

 
$
(24,449
)
 
$
24,428

 
$
(582,043
)
Foreign currency translation adjustment
8,374

 

 
9,669

 
(9,669
)
 
8,374

Other comprehensive income (loss)
8,374

 

 
9,669

 
(9,669
)
 
8,374

Comprehensive (loss) income
$
(573,669
)
 
$
21

 
$
(14,780
)
 
$
14,759

 
$
(573,669
)
Condensed Consolidating Statements of Cash Flows
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
(Amounts in thousands)
 
Six months ended June 30, 2017
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) operating activities
$
268,068

 
$
18,585

 
$
1

 
$
(1
)
 
$
286,653

 
 
 
 
 
 
 
 
 
 
Net cash (used in) provided by investing activities
(1,669,539
)
 
(1,362,222
)
 
(1,151
)
 
1,388,288

 
(1,644,624
)
 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) financing activities
199,651

 
1,387,137

 
1,150

 
(1,388,287
)
 
199,651

 
 
 
 
 
 
 
 
 
 
Net (decrease) increase in cash and cash equivalents
(1,201,820
)
 
43,500

 

 

 
(1,158,320
)
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at beginning of period
1,273,882

 
1,993

 

 

 
1,275,875

 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at end of period
$
72,062

 
$
45,493

 
$

 
$

 
$
117,555


 
Six months ended June 30, 2016
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Net cash provided by operating activities
$
142,470

 
$
254

 
$

 
$

 
$
142,724

 
 
 
 
 
 
 
 
 
 
Net cash (used in) provided by investing activities
(281,044
)
 
(25,500
)
 
(13,690
)
 
39,190

 
(281,044
)
 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) financing activities
421,783

 
25,500

 
13,690

 
(39,190
)
 
421,783

 
 
 
 
 
 
 
 
 
 
Net increase in cash and cash equivalents
283,209

 
254

 

 

 
283,463

 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at beginning of period
112,494

 
479

 
1

 

 
112,974

 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at end of period
$
395,703

 
$
733

 
$
1

 
$

 
$
396,437