XML 91 R79.htm IDEA: XBRL DOCUMENT v3.19.2
Condensed Consolidating Financial Information - Schedule of Condensed Consolidating Statement of Cash Flows (Details) - USD ($)
$ in Thousands
 3 Months Ended 6 Months Ended
Jun. 30, 2019
Mar. 31, 2019
Jun. 30, 2018
Mar. 31, 2018
Jun. 30, 2019
Jun. 30, 2018
Cash flows from operating activities:            
Net loss including non-controlling interests $ 51,174 $ (107,978) $ (316,301) $ 3,712 $ (56,804) $ (312,589)
Adjustments to reconcile net income (loss) including non-controlling interests to net cash provided by (used in) operating activities:            
Equity in earnings (loss) of subsidiaries 0   0   0 0
Depreciation, depletion and amortization 177,358   153,570   367,191 302,835
Loss on extinguishment of debt 0   13,651   0 13,651
(Gain) loss on sale of properties 276   (1,954)   3,198 (1,954)
Impairment 24   384,135   653 384,228
Deferred income taxes         8,617 (100,293)
Derivative instruments (34,749)   120,285   82,862 191,401
Equity-based compensation expenses         17,924 14,130
Deferred financing costs amortization and other         12,245 10,518
Working capital and other changes:            
Change in accounts receivable, net         (12,914) (5,866)
Change in inventory         3,029 (4,721)
Change in prepaid expenses         3,918 573
Change in accounts payable, interest payable and accrued liabilities         (36,514) 40,849
Change in other assets and liabilities, net         (4,473) (746)
Net cash provided by operating activities         388,932 532,016
Cash flows from investing activities:            
Capital expenditures         (525,501) (536,959)
Acquisitions         (5,781) (524,255)
Derivative settlements         3,629  
Proceeds from sale of properties         0 2,236
Derivative settlements           (96,823)
Other         0 (933)
Net cash used in investing activities         (527,653) (1,156,734)
Cash flows from financing activities:            
Proceeds from Revolving Credit Facilities         1,178,000 1,933,000
Principal payments on revolving credit facility         (1,025,000) (1,265,000)
Repurchase of senior unsecured notes         0 (423,143)
Proceeds from issuance of senior unsecured notes         0 400,000
Deferred financing costs         (482) (6,790)
Purchases of treasury stock         (4,305) (6,064)
Distributions to non-controlling interests         (10,093) (6,846)
Investment in / capital contributions from subsidiaries         0 0
Other         (1,331) (87)
Net cash provided by financing activities         136,789 625,070
Increase (decrease) in cash and cash equivalents         (1,932) 352
Beginning of period   22,190   16,720 22,190 16,720
End of period 20,258   17,072   20,258 17,072
Intercompany Eliminations            
Cash flows from operating activities:            
Net loss including non-controlling interests (114,473)   244,432   (61,416) 183,861
Adjustments to reconcile net income (loss) including non-controlling interests to net cash provided by (used in) operating activities:            
Equity in earnings (loss) of subsidiaries 111,373   (247,085)   56,616 (188,263)
Depreciation, depletion and amortization (4,958)   (3,643)   (10,123) (6,969)
Loss on extinguishment of debt     0     0
(Gain) loss on sale of properties 0   0   0 0
Impairment 0   0   0 0
Deferred income taxes         0 0
Derivative instruments 0   0   0 0
Equity-based compensation expenses         0 0
Deferred financing costs amortization and other         0 0
Working capital and other changes:            
Change in accounts receivable, net         (55,237) (124,088)
Change in inventory         0 0
Change in prepaid expenses         0 0
Change in accounts payable, interest payable and accrued liabilities         55,237 124,088
Change in other assets and liabilities, net         0 0
Net cash provided by operating activities         (14,923) (11,371)
Cash flows from investing activities:            
Capital expenditures         0 0
Acquisitions         0 0
Derivative settlements         0  
Proceeds from sale of properties           0
Derivative settlements           0
Other           0
Net cash used in investing activities         0 0
Cash flows from financing activities:            
Proceeds from Revolving Credit Facilities         0 0
Principal payments on revolving credit facility         0 0
Repurchase of senior unsecured notes           0
Proceeds from issuance of senior unsecured notes           0
Deferred financing costs         0 0
Purchases of treasury stock         0 0
Distributions to non-controlling interests         33,488 48,911
Investment in / capital contributions from subsidiaries         (18,565) (37,540)
Other         0 0
Net cash provided by financing activities         14,923 11,371
Increase (decrease) in cash and cash equivalents         0 0
Beginning of period   0   0 0 0
End of period 0   0   0 0
Parent/ Issuer            
Cash flows from operating activities:            
Net loss including non-controlling interests 42,757   (320,204)   (72,125) (319,614)
Adjustments to reconcile net income (loss) including non-controlling interests to net cash provided by (used in) operating activities:            
Equity in earnings (loss) of subsidiaries (73,855)   278,014   15,637 245,850
Depreciation, depletion and amortization 0   0   0 0
Loss on extinguishment of debt     13,651     13,651
(Gain) loss on sale of properties 0   0   0 0
Impairment 0   0   0 0
Deferred income taxes         (24,197) (20,196)
Derivative instruments 0   0   0 0
Equity-based compensation expenses         13,933 13,340
Deferred financing costs amortization and other         8,246 7,892
Working capital and other changes:            
Change in accounts receivable, net         57,909 96,993
Change in inventory         0 0
Change in prepaid expenses         100 58
Change in accounts payable, interest payable and accrued liabilities         1,643 3,335
Change in other assets and liabilities, net         0 0
Net cash provided by operating activities         1,146 41,309
Cash flows from investing activities:            
Capital expenditures         0 0
Acquisitions         0 0
Derivative settlements         0  
Proceeds from sale of properties           0
Derivative settlements           0
Other           0
Net cash used in investing activities         0 0
Cash flows from financing activities:            
Proceeds from Revolving Credit Facilities         0 0
Principal payments on revolving credit facility         0 0
Repurchase of senior unsecured notes           (423,143)
Proceeds from issuance of senior unsecured notes           400,000
Deferred financing costs         0 (6,524)
Purchases of treasury stock         (4,305) (6,064)
Distributions to non-controlling interests         0 0
Investment in / capital contributions from subsidiaries         3,124 (5,619)
Other         0 38
Net cash provided by financing activities         (1,181) (41,312)
Increase (decrease) in cash and cash equivalents         (35) (3)
Beginning of period   179   178 179 178
End of period 144   175   144 175
Combined Guarantor Subsidiaries            
Cash flows from operating activities:            
Net loss including non-controlling interests 73,855   (278,014)   (15,637) (245,850)
Adjustments to reconcile net income (loss) including non-controlling interests to net cash provided by (used in) operating activities:            
Equity in earnings (loss) of subsidiaries (37,518)   (30,929)   (72,253) (57,587)
Depreciation, depletion and amortization 173,754   150,554   359,823 296,781
Loss on extinguishment of debt     0     0
(Gain) loss on sale of properties 276   (1,954)   3,198 (1,954)
Impairment 24   384,135   653 384,228
Deferred income taxes         32,814 (80,097)
Derivative instruments (34,749)   120,285   82,862 191,401
Equity-based compensation expenses         3,772 624
Deferred financing costs amortization and other         3,582 2,522
Working capital and other changes:            
Change in accounts receivable, net         (13,500) (8,178)
Change in inventory         3,029 (4,629)
Change in prepaid expenses         3,668 95
Change in accounts payable, interest payable and accrued liabilities         (97,321) (90,679)
Change in other assets and liabilities, net         (4,074) (746)
Net cash provided by operating activities         290,616 385,931
Cash flows from investing activities:            
Capital expenditures         (394,675) (381,971)
Acquisitions         (5,781) (524,255)
Derivative settlements         3,629  
Proceeds from sale of properties           2,236
Derivative settlements           (96,823)
Other           (933)
Net cash used in investing activities         (396,827) (1,001,746)
Cash flows from financing activities:            
Proceeds from Revolving Credit Facilities         1,083,000 1,820,000
Principal payments on revolving credit facility         (1,020,000) (1,239,000)
Repurchase of senior unsecured notes           0
Proceeds from issuance of senior unsecured notes           0
Deferred financing costs         (42) (266)
Purchases of treasury stock         0 0
Distributions to non-controlling interests         0 0
Investment in / capital contributions from subsidiaries         42,642 33,695
Other         (883) (125)
Net cash provided by financing activities         104,717 614,304
Increase (decrease) in cash and cash equivalents         (1,494) (1,511)
Beginning of period   15,362   15,659 15,362 15,659
End of period 13,868   14,148   13,868 14,148
Combined Non-guarantor            
Cash flows from operating activities:            
Net loss including non-controlling interests 49,035   37,485   92,374 69,014
Adjustments to reconcile net income (loss) including non-controlling interests to net cash provided by (used in) operating activities:            
Equity in earnings (loss) of subsidiaries 0   0   0 0
Depreciation, depletion and amortization 8,562   6,659   17,491 13,023
Loss on extinguishment of debt     0     0
(Gain) loss on sale of properties 0   0   0 0
Impairment 0   0   0 0
Deferred income taxes         0 0
Derivative instruments 0   0   0 0
Equity-based compensation expenses         219 166
Deferred financing costs amortization and other         417 104
Working capital and other changes:            
Change in accounts receivable, net         (2,086) 29,407
Change in inventory         0 (92)
Change in prepaid expenses         150 420
Change in accounts payable, interest payable and accrued liabilities         3,927 4,105
Change in other assets and liabilities, net         (399) 0
Net cash provided by operating activities         112,093 116,147
Cash flows from investing activities:            
Capital expenditures         (130,826) (154,988)
Acquisitions         0 0
Derivative settlements         0  
Proceeds from sale of properties           0
Derivative settlements           0
Other           0
Net cash used in investing activities         (130,826) (154,988)
Cash flows from financing activities:            
Proceeds from Revolving Credit Facilities         95,000 113,000
Principal payments on revolving credit facility         (5,000) (26,000)
Repurchase of senior unsecured notes           0
Proceeds from issuance of senior unsecured notes           0
Deferred financing costs         (440) 0
Purchases of treasury stock         0 0
Distributions to non-controlling interests         (43,581) (55,757)
Investment in / capital contributions from subsidiaries         (27,201) 9,464
Other         (448) 0
Net cash provided by financing activities         18,330 40,707
Increase (decrease) in cash and cash equivalents         (403) 1,866
Beginning of period   $ 6,649   $ 883 6,649 883
End of period $ 6,246   $ 2,749   $ 6,246 $ 2,749