XML 60 R41.htm IDEA: XBRL DOCUMENT v3.3.1.900
Condensed Consolidating Financial Information (Tables)
12 Months Ended
Dec. 31, 2015
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Condensed Consolidating Balance Sheets
CONDENSED CONSOLIDATING BALANCE SHEETS
(Amounts in thousands)
 
December 31, 2015
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
Assets
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
112,494

 
$
479

 
$
1

 
$

 
$
112,974

Accounts receivable - oil and gas
72,241

 
54

 

 
(423
)
 
71,872

Accounts receivable - related parties
16

 

 

 

 
16

Accounts receivable - intercompany
326,475

 
60

 

 
(326,535
)
 

Prepaid expenses and other current assets
3,905

 

 

 

 
3,905

Short-term derivative instruments
142,794

 

 

 

 
142,794

Total current assets
657,925

 
593

 
1

 
(326,958
)
 
331,561

Property and equipment:
 
 
 
 
 
 
 
 
 
Oil and natural gas properties, full-cost accounting
5,108,258

 
316,813

 

 
(729
)
 
5,424,342

Other property and equipment
33,128

 
43

 

 

 
33,171

Accumulated depletion, depreciation, amortization and impairment
(2,829,081
)
 
(29
)
 

 

 
(2,829,110
)
Property and equipment, net
2,312,305

 
316,827

 

 
(729
)
 
2,628,403

Other assets:
 
 
 
 
 
 
 
 
 
Equity investments and investments in subsidiaries
231,892

 

 
50,644

 
(40,143
)
 
242,393

Long-term derivative instruments
51,088

 

 

 

 
51,088

Deferred tax asset
74,925

 

 

 

 
74,925

Other assets
6,364

 

 

 

 
6,364

Total other assets
364,269

 

 
50,644

 
(40,143
)
 
374,770

  Total assets
$
3,334,499

 
$
317,420

 
$
50,645

 
$
(367,830
)
 
$
3,334,734

 
 
 
 
 
 
 
 
 
 
Liabilities and Stockholders' Equity
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable and accrued liabilities
$
264,893

 
$
527

 
$

 
$
(292
)
 
$
265,128

Accounts payable - intercompany

 
326,541

 
124

 
(326,665
)
 

Asset retirement obligation - current
75

 

 

 

 
75

Short-term derivative instruments
437

 

 

 

 
437

Deferred tax liability
50,697

 

 

 

 
50,697

Current maturities of long-term debt
179

 

 

 

 
179

Total current liabilities
316,281

 
327,068

 
124

 
(326,957
)
 
316,516

Long-term derivative instrument
6,935

 

 

 

 
6,935

Asset retirement obligation - long-term
26,362

 

 

 

 
26,362

Long-term debt, net of current maturities
946,084

 

 

 

 
946,084

Total liabilities
1,295,662

 
327,068

 
124

 
(326,957
)
 
1,295,897

 
 
 
 
 
 
 
 
 
 
Stockholders' equity:
 
 
 
 
 
 
 
 
 
Common stock
1,082

 

 

 

 
1,082

Paid-in capital
2,824,303

 
322

 
241,553

 
(241,875
)
 
2,824,303

Accumulated other comprehensive (loss) income
(55,177
)
 

 
(55,177
)
 
55,177

 
(55,177
)
Retained (deficit) earnings
(731,371
)
 
(9,970
)
 
(135,855
)
 
145,825

 
(731,371
)
Total stockholders' equity
2,038,837

 
(9,648
)
 
50,521

 
(40,873
)
 
2,038,837

  Total liabilities and stockholders' equity
$
3,334,499

 
$
317,420

 
$
50,645

 
$
(367,830
)
 
$
3,334,734

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

Long-term derivative instruments
24,448

 

 

 

 
24,448

Other assets
6,476

 

 

 

 
6,476

Total other assets
391,162

 

 
180,217

 
(170,874
)
 
400,505

  Total assets
$
3,619,152

 
$
36,936

 
$
180,218

 
$
(216,833
)
 
$
3,619,473

 
 
 
 
 
 
 
 
 
 
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
703,396

 

 

 

 
703,396

Total liabilities
1,322,856

 
45,464

 
106

 
(45,249
)
 
1,323,177

 
 
 
 
 
 
 
 
 
 
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 (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
$
3,619,152

 
$
36,936

 
$
180,218

 
$
(216,833
)
 
$
3,619,473

Condensed Consolidating Statements of Operations
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
(Amounts in thousands)
 
Year Ended December 31, 2015
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Total revenues
$
709,525

 
$
1,468

 
$

 
$
(1,518
)
 
$
709,475

 
 
 
 
 
 
 
 
 
 
Costs and expenses:
 
 
 
 
 
 
 
 
 
Lease operating expenses
68,632

 
843

 

 

 
69,475

Production taxes
14,618

 
122

 

 

 
14,740

Midstream gathering and processing
138,526

 
64

 

 

 
138,590

Depreciation, depletion and amortization
337,689

 
5

 

 

 
337,694

Impairment of oil and gas properties
1,440,418

 

 

 

 
1,440,418

General and administrative
41,892

 
55

 
20

 

 
41,967

Accretion expense
820

 

 

 

 
820

 
2,042,595

 
1,089

 
20

 

 
2,043,704

 
 
 
 
 
 
 
 
 
 
(LOSS) INCOME FROM OPERATIONS
(1,333,070
)
 
379

 
(20
)
 
(1,518
)
 
(1,334,229
)
 
 
 
 
 
 
 
 
 
 
OTHER (INCOME) EXPENSE:
 
 
 
 
 
 
 
 
 
Interest expense
51,221

 

 

 

 
51,221

Interest income
(643
)
 

 

 

 
(643
)
Insurance proceeds
(10,015
)
 

 

 

 
(10,015
)
Loss (income) from equity method investments and investments in subsidiaries
107,252

 

 
115,544

 
(116,703
)
 
106,093

 
147,815

 

 
115,544

 
(116,703
)
 
146,656

 
 
 
 
 
 
 
 
 
 
(LOSS) INCOME BEFORE INCOME TAXES
(1,480,885
)
 
379

 
(115,564
)
 
115,185

 
(1,480,885
)
INCOME TAX BENEFIT
(256,001
)
 

 

 

 
(256,001
)
 
 
 
 
 
 
 
 
 
 
NET (LOSS) INCOME
$
(1,224,884
)
 
$
379

 
$
(115,564
)
 
$
115,185

 
$
(1,224,884
)
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
(Amounts in thousands)
 
Year Ended December 31, 2014
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Total revenues
$
669,067

 
$
2,199

 
$

 
$

 
$
671,266

 
 
 
 
 
 
 
 
 
 
Costs and expenses:
 
 
 
 
 
 
 
 
 
Lease operating expenses
51,238

 
953

 

 

 
52,191

Production taxes
23,803

 
203

 

 

 
24,006

Midstream gathering and processing
64,402

 
65

 

 

 
64,467

Depreciation, depletion and amortization
265,428

 
3

 

 

 
265,431

General and administrative
37,846

 
446

 
(2
)
 

 
38,290

Accretion expense
761

 

 

 

 
761

Gain on sale of assets
(11
)
 

 

 

 
(11
)
 
443,467

 
1,670

 
(2
)
 

 
445,135

 
 
 
 
 
 
 
 
 
 
INCOME FROM OPERATIONS
225,600

 
529

 
2

 

 
226,131

 
 
 
 
 
 
 
 
 
 
OTHER (INCOME) EXPENSE:
 
 
 
 
 
 
 
 
 
Interest expense
23,986

 

 

 

 
23,986

Interest income
(195
)
 

 

 

 
(195
)
Litigation settlement
25,500

 

 

 

 
25,500

Gain on contribution of investments
(84,470
)
 

 

 

 
(84,470
)
(Income) loss from equity method investments and investments in subsidiaries
(139,965
)
 

 
13,159

 
(12,628
)
 
(139,434
)
 
(175,144
)
 

 
13,159

 
(12,628
)
 
(174,613
)
 
 
 
 
 
 
 
 
 
 
INCOME (LOSS) BEFORE INCOME TAXES
400,744

 
529

 
(13,157
)
 
12,628

 
400,744

INCOME TAX EXPENSE
153,341

 

 

 

 
153,341

 
 
 
 
 
 
 
 
 
 
NET INCOME (LOSS)
$
247,403

 
$
529

 
$
(13,157
)
 
$
12,628

 
$
247,403

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
(Amounts in thousands)
 
Year Ended December 31, 2013
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Total revenues
$
261,809

 
$
1,517

 
$

 
$
(573
)
 
$
262,753

 
 
 
 
 
 
 
 
 
 
Costs and expenses:
 
 
 
 
 
 
 
 
 
Lease operating expenses
25,971

 
732

 

 

 
26,703

Production taxes
26,848

 
85

 

 

 
26,933

Midstream gathering and processing
10,999

 
31

 

 

 
11,030

Depreciation, depletion and amortization
118,878

 
2

 

 

 
118,880

General and administrative
22,359

 
159

 
1

 

 
22,519

Accretion expense
717

 

 

 

 
717

Loss on sale of assets
508

 

 

 

 
508

 
206,280

 
1,009

 
1

 

 
207,290

 
 
 
 
 
 
 
 
 
 
INCOME (LOSS) FROM OPERATIONS
55,529

 
508

 
(1
)
 
(573
)
 
55,463

 
 
 
 
 
 
 
 
 
 
OTHER (INCOME) EXPENSE:
 
 
 
 
 
 
 
 
 
Interest expense
17,490

 

 

 

 
17,490

Interest income
(297
)
 

 

 

 
(297
)
(Income) loss from equity method investments and investments in subsidiaries
(212,992
)
 

 
2,999

 
(3,065
)
 
(213,058
)
 
(195,799
)
 

 
2,999

 
(3,065
)
 
(195,865
)
 
 
 
 
 
 
 
 
 
 
INCOME (LOSS) BEFORE INCOME TAXES
251,328

 
508

 
(3,000
)
 
2,492

 
251,328

INCOME TAX EXPENSE
98,136

 

 

 

 
98,136

 
 
 
 
 
 
 
 
 
 
NET INCOME (LOSS)
$
153,192


$
508


$
(3,000
)

$
2,492


$
153,192

Condensed Consolidating Statements of Comprehensive Income (Loss)
 
Year Ended December 31, 2015
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Net (loss) income
$
(1,224,884
)
 
$
379

 
$
(115,564
)
 
$
115,185

 
$
(1,224,884
)
Foreign currency translation adjustment
(28,502
)
 

 
(28,502
)
 
28,502

 
(28,502
)
Other comprehensive (loss) income
(28,502
)
 

 
(28,502
)
 
28,502

 
(28,502
)
Comprehensive (loss) income
$
(1,253,386
)
 
$
379

 
$
(144,066
)
 
$
143,687

 
$
(1,253,386
)

 
Year Ended December 31, 2014
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
Net income (loss)
$
247,403

 
$
529

 
$
(13,157
)
 
$
12,628

 
$
247,403

Foreign currency translation adjustment
(16,894
)
 

 
(16,894
)
 
16,894

 
(16,894
)
Other comprehensive (loss) income
(16,894
)
 

 
(16,894
)
 
16,894

 
(16,894
)
Comprehensive income (loss)
$
230,509

 
$
529

 
$
(30,051
)
 
$
29,522

 
$
230,509

 
Year Ended December 31, 2013
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
Net income (loss)
$
153,192

 
$
508

 
$
(3,000
)
 
$
2,492

 
$
153,192

Foreign currency translation adjustment
(12,223
)
 

 
(12,223
)
 
12,223

 
(12,223
)
Change in fair value of derivative instruments, net of taxes
(4,419
)
 

 

 

 
(4,419
)
Reclassification of settled contracts, net of taxes
10,290

 

 

 

 
10,290

Other comprehensive (loss) income
(6,352
)
 

 
(12,223
)
 
12,223

 
(6,352
)
Comprehensive income (loss)
$
146,840

 
$
508

 
$
(15,223
)
 
$
14,715

 
$
146,840

Condensed Consolidating Statements of Cash Flows
 
Year Ended December 31, 2015
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) operating activities
$
344,018

 
$
(21,839
)
 
$
(2
)
 
$
2

 
$
322,179

 
 
 
 
 
 
 
 
 
 
Net cash (used in) provided by investing activities
(1,595,767
)
 
21,514

 
(14,472
)
 
14,472

 
(1,574,253
)
 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) financing activities
1,222,708

 

 
14,474

 
(14,474
)
 
1,222,708

 
 
 
 
 
 
 
 
 
 
Net decrease in cash and cash equivalents
(29,041
)
 
(325
)
 

 

 
(29,366
)
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at beginning of period
141,535

 
804

 
1

 

 
142,340

 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at end of period
$
112,494

 
$
479

 
$
1

 
$

 
$
112,974


 
Year Ended December 31, 2014
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) operating activities
$
388,177

 
$
21,698

 
$
(2
)
 
$

 
$
409,873

 
 
 
 
 
 
 
 
 
 
Net cash (used in) provided by investing activities
(1,108,241
)
 
(28,419
)
 
(18,799
)
 
18,802

 
(1,136,657
)
 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) financing activities
410,168

 

 
18,802

 
(18,802
)
 
410,168

 
 
 
 
 
 
 
 
 
 
Net (decrease) increase in cash and cash equivalents
(309,896
)
 
(6,721
)
 
1

 

 
(316,616
)
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at beginning of period
451,431

 
7,525

 

 

 
458,956

 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at end of period
$
141,535

 
$
804

 
$
1

 
$

 
$
142,340

 
Year Ended December 31, 2013
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Net cash provided by operating activities
$
182,961

 
$
8,104

 
$

 
$

 
$
191,065

 
 
 
 
 
 
 
 
 
 
Net cash (used in) provided by investing activities
(661,886
)
 
(2,374
)
 
(33,929
)
 
33,929

 
(664,260
)
 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) financing activities
765,063

 

 
33,929

 
(33,929
)
 
765,063

 
 
 
 
 
 
 
 
 
 
Net increase in cash and cash equivalents
286,138

 
5,730

 

 

 
291,868

 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at beginning of period
165,293

 
1,795

 

 

 
167,088

 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at end of period
$
451,431

 
$
7,525

 
$

 
$

 
$
458,956