(Mark One) | |
þ | QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the quarterly period ended March 31, 2013 | |
or | |
¨ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
For the transition period from to |
Delaware | 75-2756163 | |
(State or other jurisdiction of | (I.R.S. Employer Identification No.) | |
incorporation or organization) | ||
801 Cherry Street, Suite 3700, Unit 19, Fort Worth, Texas | 76102 | |
(Address of principal executive offices) | (Zip Code) |
Large accelerated filer þ | Accelerated filer ¨ | Non-accelerated filer ¨ | Smaller reporting company ¨ | |||
(Do not check if a smaller reporting company) |
Title of Class | Outstanding as of April 30, 2013 | |
Common Stock, $0.01 par value | 176,523,091 shares |
• | changes in general economic conditions; |
• | fluctuations in natural gas, NGL and oil prices; |
• | failure or delays in achieving expected production from exploration and development projects; |
• | our ability to achieve anticipated cost savings and other spending reductions; |
• | uncertainties inherent in estimates of natural gas, NGL and oil reserves and predicting natural gas, NGL and oil production and reservoir performance; |
• | effects of hedging natural gas, NGL and oil prices; |
• | fluctuations in the value of certain of our assets and liabilities; |
• | competitive conditions in our industry; |
• | actions taken or non-performance by third parties, including suppliers, contractors, operators, processors, transporters, customers and counterparties; |
• | changes in the availability and cost of capital; |
• | delays in obtaining oilfield equipment and increases in drilling and other service costs; |
• | delays in construction of transportation pipelines and gathering, processing and treating facilities; |
• | operating hazards, natural disasters, weather-related delays, casualty losses and other matters beyond our control; |
• | the effects of existing and future laws and governmental regulations, including environmental and climate change requirements; |
• | failure or delay in completing strategic transactions; |
• | the effects of existing or future litigation; and |
• | additional factors described elsewhere in this Quarterly Report. |
ITEM 1. | Condensed Consolidated Interim Financial Statements (Unaudited) |
For the Three Months Ended March 31, | |||||||
2013 | 2012 | ||||||
(Restated) | |||||||
Revenue | |||||||
Production | $ | 132,614 | $ | 166,454 | |||
Sales of purchased natural gas | 16,558 | 12,086 | |||||
Net derivative gains (losses) (including realized gains of $9,596 and $5,583 respectively) | (31,369 | ) | (6,664 | ) | |||
Other | 900 | 990 | |||||
Total revenue | 118,703 | 172,866 | |||||
Operating expense | |||||||
Lease operating | 24,895 | 28,691 | |||||
Gathering, processing and transportation | 39,824 | 43,077 | |||||
Production and ad valorem taxes | 5,484 | 6,763 | |||||
Costs of purchased natural gas | 16,518 | 11,937 | |||||
Depletion, depreciation and accretion | 18,256 | 54,439 | |||||
Impairment | — | 317,928 | |||||
General and administrative | 16,163 | 19,095 | |||||
Other operating | 1,437 | 18 | |||||
Total expense | 122,577 | 481,948 | |||||
Crestwood earn-out | — | 41,097 | |||||
Operating income (loss) | (3,874 | ) | (267,985 | ) | |||
Other income - net | (150 | ) | 93 | ||||
Fortune Creek accretion | (4,845 | ) | (4,741 | ) | |||
Interest expense | (43,942 | ) | (40,170 | ) | |||
Income (loss) before income taxes | (52,811 | ) | (312,803 | ) | |||
Income tax (expense) benefit | (6,896 | ) | 101,238 | ||||
Net income (loss) | $ | (59,707 | ) | $ | (211,565 | ) | |
Reclassification adjustments related to settlements of derivative contracts into production revenue- net of income tax | (14,755 | ) | (28,589 | ) | |||
Net change in derivative fair value - net of income tax | — | 61,287 | |||||
Foreign currency translation adjustment | 301 | 1,451 | |||||
Other comprehensive income (loss) | (14,454 | ) | 34,149 | ||||
Comprehensive income (loss) | $ | (74,161 | ) | $ | (177,416 | ) | |
Earnings (loss) per common share - basic | $ | (0.35 | ) | $ | (1.24 | ) | |
Earnings (loss) per common share - diluted | $ | (0.35 | ) | $ | (1.24 | ) |
March 31, 2013 | December 31, 2012 | ||||||
ASSETS | |||||||
Current assets | |||||||
Cash | $ | 9,850 | $ | 4,951 | |||
Accounts receivable - net of allowance for doubtful accounts | 57,419 | 64,149 | |||||
Derivative assets at fair value | 54,566 | 113,367 | |||||
Other current assets | 25,881 | 25,046 | |||||
Total current assets | 147,716 | 207,513 | |||||
Property, plant and equipment - net | |||||||
Oil and gas properties, full cost method (including unevaluated costs of $304,340 and $307,267, respectively) | 788,900 | 780,960 | |||||
Other property and equipment | 238,632 | 248,098 | |||||
Property, plant and equipment - net | 1,027,532 | 1,029,058 | |||||
Derivative assets at fair value | 96,314 | 105,270 | |||||
Other assets | 37,647 | 39,947 | |||||
$ | 1,309,209 | $ | 1,381,788 | ||||
LIABILITIES AND EQUITY | |||||||
Current liabilities | |||||||
Accounts payable | $ | 17,857 | $ | 37,131 | |||
Accrued liabilities | 105,854 | 130,660 | |||||
Derivative liabilities at fair value | 532 | — | |||||
Total current liabilities | 124,243 | 167,791 | |||||
Long-term debt | 2,108,319 | 2,063,206 | |||||
Partnership liability | 129,814 | 130,912 | |||||
Asset retirement obligations | 115,665 | 115,949 | |||||
Derivative liabilities at fair value | 14,858 | 17,485 | |||||
Other liabilities | 19,242 | 19,242 | |||||
Commitments and contingencies (Note 8) | |||||||
Stockholders' equity | |||||||
Preferred stock, par value $0.01, 10,000,000 shares authorized, none outstanding | — | — | |||||
Common stock, $0.01 par value, 400,000,000 shares authorized, and 182,882,012 and 179,015,118 shares issued, respectively | 1,829 | 1,790 | |||||
Paid in capital in excess of par value | 756,388 | 751,394 | |||||
Treasury stock of 6,288,230 and 5,921,102 shares, respectively | (50,502 | ) | (49,495 | ) | |||
Accumulated other comprehensive income | 147,039 | 161,493 | |||||
Retained deficit | (2,057,686 | ) | (1,997,979 | ) | |||
Total stockholders' equity | (1,202,932 | ) | (1,132,797 | ) | |||
$ | 1,309,209 | $ | 1,381,788 |
Quicksilver Resources Inc. Stockholders’ Equity | |||||||||||||||||||||||
Common Stock | Additional Paid-in Capital | Treasury Stock | Accumulated Other Comprehensive Income | Retained Earnings (Deficit) | Total | ||||||||||||||||||
Balances at December 31, 2011 | $ | 1,770 | $ | 737,015 | $ | (46,351 | ) | $ | 214,858 | $ | 354,627 | $ | 1,261,919 | ||||||||||
Net income | — | — | — | — | (211,565 | ) | (211,565 | ) | |||||||||||||||
Hedge derivative contract settlements reclassified into earnings from AOCI, net of income tax of $14,928 | — | — | — | (28,589 | ) | — | (28,589 | ) | |||||||||||||||
Net change in derivative fair value, net of income tax of $33,802 | — | — | — | 61,287 | — | 61,287 | |||||||||||||||||
Foreign currency translation adjustment | — | — | — | 1,451 | — | 1,451 | |||||||||||||||||
Issuance and vesting of stock compensation | 19 | 5,610 | (2,341 | ) | — | — | 3,288 | ||||||||||||||||
Stock option exercises | 1 | 10 | — | — | — | 11 | |||||||||||||||||
Balances at March 31, 2012, restated (1) | $ | 1,790 | $ | 742,635 | $ | (48,692 | ) | $ | 249,007 | $ | 143,062 | $ | 1,087,802 | ||||||||||
Balances at December 31, 2012 | $ | 1,790 | $ | 751,394 | $ | (49,495 | ) | $ | 161,493 | $ | (1,997,979 | ) | $ | (1,132,797 | ) | ||||||||
Net loss | — | — | — | — | (59,707 | ) | (59,707 | ) | |||||||||||||||
Hedge derivative contract settlements reclassified into production revenue from AOCI, net of income tax of $6,944 | — | — | — | (14,755 | ) | — | (14,755 | ) | |||||||||||||||
Foreign currency translation adjustment | — | — | — | 301 | — | 301 | |||||||||||||||||
Issuance and vesting of stock compensation | 39 | 4,994 | (1,007 | ) | — | — | 4,026 | ||||||||||||||||
Balances at March 31, 2013 | $ | 1,829 | $ | 756,388 | $ | (50,502 | ) | $ | 147,039 | $ | (2,057,686 | ) | $ | (1,202,932 | ) |
For the Three Months Ended March 31, | |||||||
2013 | 2012 | ||||||
(Restated) | |||||||
Operating activities: | |||||||
Net income (loss) | $ | (59,707 | ) | $ | (211,565 | ) | |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | |||||||
Depletion, depreciation and accretion | 18,256 | 54,439 | |||||
Impairment expense | — | 317,928 | |||||
Crestwood earn-out | — | (41,097 | ) | ||||
Deferred income tax expense (benefit) | 6,596 | (101,586 | ) | ||||
Non-cash loss from hedging and derivative activities | 43,920 | 18,251 | |||||
Stock-based compensation | 5,033 | 5,630 | |||||
Non-cash interest expense | 1,858 | 1,742 | |||||
Fortune Creek accretion | 4,845 | 4,741 | |||||
Other | 925 | (29 | ) | ||||
Changes in assets and liabilities | |||||||
Accounts receivable | 6,730 | 32,612 | |||||
Prepaid expenses and other assets | (190 | ) | (1,874 | ) | |||
Accounts payable | (17,299 | ) | (16,319 | ) | |||
Accrued and other liabilities | (25,361 | ) | (35,503 | ) | |||
Net cash provided by (used in) operating activities | (14,394 | ) | 27,370 | ||||
Investing activities: | |||||||
Purchases of property, plant and equipment | (27,442 | ) | (174,922 | ) | |||
Proceeds from Crestwood earn-out | — | 41,097 | |||||
Proceeds from sale of properties and equipment | 608 | 460 | |||||
Net cash used by investing activities | (26,834 | ) | (133,365 | ) | |||
Financing activities: | |||||||
Issuance of debt | 54,040 | 161,658 | |||||
Repayments of debt | (4,011 | ) | (53,115 | ) | |||
Debt issuance costs paid | — | (191 | ) | ||||
Distribution of Fortune Creek Partnership funds | (3,198 | ) | — | ||||
Proceeds from exercise of stock options | — | 10 | |||||
Purchase of treasury stock | (1,007 | ) | (2,341 | ) | |||
Net cash provided by financing activities | 45,824 | 106,021 | |||||
Effect of exchange rate changes in cash | 303 | (140 | ) | ||||
Net increase (decrease) in cash | 4,899 | (114 | ) | ||||
Cash at beginning of period | 4,951 | 13,146 | |||||
Cash at end of period | $ | 9,850 | $ | 13,032 |
Asset Derivatives | Liability Derivatives | ||||||||||||||
March 31, 2013 | December 31, 2012 | March 31, 2013 | December 31, 2012 | ||||||||||||
(in thousands) | (in thousands) | ||||||||||||||
Level 2 inputs | $ | 146,686 | $ | 207,042 | $ | 2,159 | $ | 959 | |||||||
Level 3 inputs | 4,194 | 11,595 | 13,231 | 16,526 | |||||||||||
Total | $ | 150,880 | $ | 218,637 | $ | 15,390 | $ | 17,485 |
For the Three Months Ended March 31, | |||||||
2013 | 2012 | ||||||
(In thousands) | |||||||
Balance at beginning of period | $ | (4,931 | ) | $ | 150,989 | ||
Total gains (losses) for the period: | |||||||
Unrealized gain (loss) on derivatives | (18 | ) | 328 | ||||
Transfers out of Level 3 | — | (153,418 | ) | ||||
Settlements in production revenue | — | (3,738 | ) | ||||
Settlements in net derivative gains (losses) | (4,088 | ) | (6,876 | ) | |||
Unrealized gains reported in OCI | — | 34,302 | |||||
Balance at end of period | $ | (9,037 | ) | $ | 21,587 | ||
Total gains or losses included in net derivative gains (losses) attributable to the change in unrealized gains (losses) related to assets still held at the reporting date | $ | (92 | ) | $ | 328 |
Production Year | Daily Production Volume | |
MMcfd | ||
2013 | 200 | |
2014 | 170 | |
2015 | 150 | |
2016-2021 | 40 |
(In thousands) | |||
Remainder of 2013 | $ | 50,420 | |
2014 | 37,084 | ||
2015 | 33,191 | ||
2016 | 13,476 | ||
2017 | 12,531 | ||
2018 and thereafter | 41,443 | ||
$ | 188,145 |
(In thousands) | |||
Remainder of 2013 | $ | 4,197 | |
2014 | 6,012 | ||
2015 | 4,669 | ||
2016 | 568 | ||
$ | 15,446 |
Asset Derivatives | Liability Derivatives | |||||||||||||||
March 31, 2013 | December 31, 2012 | March 31, 2013 | December 31, 2012 | |||||||||||||
(In thousands) | (In thousands) | |||||||||||||||
Derivatives not designated as hedges: | ||||||||||||||||
Commodity contracts reported in: | ||||||||||||||||
Current derivative assets | $ | 56,935 | $ | 113,367 | $ | 2,369 | $ | — | ||||||||
Noncurrent derivative assets | 97,529 | 107,542 | 1,215 | 2,272 | ||||||||||||
Current derivative liabilities | — | — | 532 | — | ||||||||||||
Noncurrent derivative liabilities | — | 92 | 14,858 | 17,577 | ||||||||||||
Total derivatives not designated as hedges | $ | 154,464 | $ | 221,001 | $ | 18,974 | $ | 19,849 |
For the Three Months Ended March 31, | |||
2012 | |||
Commodity Hedges | |||
(In thousands) | |||
Derivative fair value at beginning of period | $ | 342,799 | |
Settlements in production revenue | (41,737 | ) | |
Settlements in net derivative (gains) losses | (3,820 | ) | |
Ineffectiveness reported in net derivative gains (losses) | (5,241 | ) | |
Unrealized gains (losses) reported in OCI | 99,894 | ||
Derecognition of hedge | (180,732 | ) | |
Derivative fair value at end of period | $ | 211,163 |
March 31, 2013 | December 31, 2012 | ||||||
(In thousands) | |||||||
Oil and gas properties | |||||||
Subject to depletion | $ | 5,772,071 | $ | 5,770,913 | |||
Unevaluated costs | 304,340 | 307,267 | |||||
Accumulated depletion | (5,287,511 | ) | (5,297,220 | ) | |||
Net oil and gas properties | 788,900 | 780,960 | |||||
Other plant and equipment | |||||||
Pipelines and processing facilities | 370,219 | 375,248 | |||||
General properties | 74,432 | 75,147 | |||||
Accumulated depreciation | (206,019 | ) | (202,297 | ) | |||
Net other property and equipment | 238,632 | 248,098 | |||||
Property, plant and equipment, net of accumulated depletion and depreciation | $ | 1,027,532 | $ | 1,029,058 |
March 31, 2013 | December 31, 2012 | ||||||
Combined Credit Agreements | $ | 433,475 | $ | 388,150 | |||
Senior notes due 2015, net of unamortized discount | 436,060 | 435,851 | |||||
Senior notes due 2016, net of unamortized discount | 580,566 | 579,795 | |||||
Senior notes due 2019, net of unamortized discount | 292,772 | 292,622 | |||||
Senior subordinated notes due 2016 | 350,000 | 350,000 | |||||
Total debt | 2,092,873 | 2,046,418 | |||||
Unamortized deferred gain-terminated interest rate swaps | 15,446 | 16,788 | |||||
Current portion of long-term debt | — | — | |||||
Long-term debt | $ | 2,108,319 | $ | 2,063,206 |
• | Permit the sale and transfer of a 25% interest in Quicksilver’s Barnett Shale assets to TGBR |
• | Reduce the global borrowing base to $350 million from $850 million, including a reduction due to the Tokyo Gas Transaction |
• | Reduce the minimum required interest coverage ratio to the following: |
Period | Interest Coverage Ratio | Period | Interest Coverage Ratio | |||
Q2 2013 | 1.25 | Q1 2015 | 1.10 | |||
Q3 2013 | 1.25 | Q2 2015 | 1.15 | |||
Q4 2013 | 1.25 | Q3 2015 | 1.15 | |||
Q1 2014 | 1.20 | Q4 2015 | 1.20 | |||
Q2 2014 | 1.15 | Q1 2016 | 1.50 | |||
Q3 2014 | 1.10 | Q2 2016 | 2.00 | |||
Q4 2014 | 1.10 |
• | Permit up to $800 million of second lien debt, subject to customary intercreditor terms |
• | Permit redemption of existing notes or permitted additional debt with the proceeds from certain asset sales and permitted second lien debt, provided utilization under the global borrowing base after giving effect to such transactions is less than 75% and compliance with other customary conditions |
• | Reduce the maximum senior secured debt leverage ratio to 2.0 and exclude permitted second lien debt from the senior secured debt definition |
• | Increase the applicable margin by 0.75% for each type of loan and issued letters of credit |
• | Increase the minimum mortgage properties requirement to 87.5% from 80% of proved hydrocarbon interests evaluated in the then most recent reserve report. |
Priority on Collateral and Structural Seniority (1) | ||||||||||
Highest priority | Lowest priority | |||||||||
Equal priority | Equal Priority | |||||||||
Combined Credit Agreements | 2015 Senior Notes | 2016 Senior Notes | 2019 Senior Notes | Senior Subordinated Notes | ||||||
Principal amount (2) | $850 million | $438 million | $591 million | $298 million | $350 million | |||||
Scheduled maturity date | September 6, 2016 | August 1, 2015 | January 1, 2016 | August 15, 2019 | April 1, 2016 | |||||
Interest rate on outstanding borrowings at March 31, 2013 (3) | 3.28% | 8.25% | 11.75% | 9.125% | 7.125% | |||||
Base interest rate options (4) (5) | LIBOR, ABR, CDOR | N/A | N/A | N/A | N/A | |||||
Financial covenants (6) | - Minimum current ratio of 1.0 - Minimum EBITDA to cash interest expense ratio of 1.5 - Maximum senior secured debt leverage ratio of 2.5 | N/A | N/A | N/A | N/A | |||||
Significant restrictive covenants (6) | - Incurrence of debt - Incurrence of liens -Payment of dividends - Equity purchases - Asset sales - Affiliate transactions - Limitations on derivatives | - Incurrence of debt - Incurrence of liens -Payment of dividends - Equity purchases - Asset sales - Affiliate transactions | - Incurrence of debt - Incurrence of liens -Payment of dividends - Equity purchases - Asset sales - Affiliate transactions | - Incurrence of debt - Incurrence of liens -Payment of dividends - Equity purchases - Asset sales - Affiliate transactions | - Incurrence of debt - Incurrence of liens -Payment of dividends - Equity purchases - Asset sales - Affiliate transactions | |||||
Optional redemption (6) | Any time | August 1, 2012: 103.875 2013: 101.938 2014: par | July 1, 2013: 105.875 2014: 102.938 2015: par | August 15, 2014: 104.563 2015: 103.042 2016: 101.521 2017: par | April 1, 2013: 101.188 2014: par | |||||
Make-whole redemption (6) | N/A | N/A | Callable prior to July 1, 2013 at make-whole call price of Treasury +50 bps | Callable prior to August 15, 2014 at make-whole call price of Treasury +50 bps | N/A | |||||
Change of control (6) | Event of default | Put at 101% of principal plus accrued interest | Put at 101% of principal plus accrued interest | Put at 101% of principal plus accrued interest | Put at 101% of principal plus accrued interest | |||||
Estimated fair value (7) | $433.5 million | $430.3 million | $601 million | $274.9 million | $294.4 million |
(1) | Borrowings under the Amended and Restated U.S. Credit Facility are guaranteed by certain of Quicksilver’s domestic subsidiaries and are secured by 100% of the equity interests of each of Cowtown Pipeline Management, Inc., Cowtown Pipeline Funding, Inc., Cowtown Gas Processing L.P., Cowtown Pipeline L.P., Barnett Shale Operating LLC, Silver Stream Pipeline Company LLC, Quicksilver Production Partners Operating Ltd., QPP Parent LLC and QPP Holdings LLC (collectively, the “Domestic Pledged Equity”), 65% of the equity interests of Quicksilver Resources Canada Inc. (“Quicksilver Canada”) (on a ratable basis with borrowings under the Amended and Restated Canadian Credit Facility) and the majority of Quicksilver's domestic proved oil and gas properties and related assets, (the “Domestic Pledged Property”). Borrowings under the Amended and Restated Canadian Credit Facility are guaranteed by Quicksilver and certain of its domestic subsidiaries and are secured by the Domestic Pledged Equity, the Domestic Pledged Property, 100% of the equity interests of Quicksilver Canada (65% of which is on a ratable basis with the borrowings under the Amended and Restated U.S. Credit Facility) and any Canadian restricted subsidiaries, under the Amended and Restated Canadian Credit Facility and the majority of Quicksilver Canada's oil and gas properties and related assets. The other debt presented is based upon structural seniority and priority of payment. |
(2) | The principal amount for the Combined Credit Agreements represents the global borrowing base as of March 31, 2013. |
(3) | Represents the weighted average borrowing rate payable to lenders. |
(4) | As of March 31, 2013, amounts outstanding under the Amended and Restated U.S. Credit Facility bear interest, at our election, at (i) adjusted LIBOR (as defined in the Amended and Restated U.S. Credit Facility) plus an applicable margin |
(5) | As of March 31, 2013, amounts outstanding under the Amended and Restated Canadian Credit Facility bear interest, at our election, at (i) the CDOR Rate (as defined in the Amended and Restated Canadian Credit Facility) plus an applicable margin between 2.00% and 3.00%, (ii) the Canadian Prime Rate (as defined in the Amended and Restated Canadian Credit Facility) plus an applicable margin between 1.00% and 2.00%, (iii) the U.S. Prime Rate (as defined in the Amended and Restated Canadian Credit Facility) plus an applicable margin between 1.00% and 2.00% and (iv) adjusted LIBOR (as defined in the Amended and Restated Canadian Credit Facility) plus an applicable margin between 2.00% to 3.00%. We pay a per annum fee on the LC Exposure (as defined in the Amended and Restated Canadian Credit Facility) of all letters of credit issued under the Amended and Restated Canadian Credit Facility equal to the applicable margin, with respect to adjusted LIBOR loans, and a commitment fee on the unused availability under the Amended and Restated Canadian Credit Facility of 0.50%. |
(6) | The information presented in this table is qualified in all respects by reference to the full text of the covenants, provisions and related definitions contained in the documents governing the various components of our debt. |
(7) | The estimated fair value is determined using market quotations based on recent trade activity for fixed rate obligations (“Level 2” inputs). We consider debt with variable interest rates to have a fair value equal to its carrying value (“Level 1” input). |
(In thousands) | |||
Beginning asset retirement obligations | $ | 116,526 | |
Additional liability incurred | 103 | ||
Change in estimates | (92 | ) | |
Accretion expense | 1,370 | ||
Asset retirement costs incurred | (556 | ) | |
Settlement of liability in excess of obligation recorded | 56 | ||
Currency translation adjustment | (1,165 | ) | |
Ending asset retirement obligations | 116,242 | ||
Less current portion | (577 | ) | |
Long-term asset retirement obligation | $ | 115,665 |
2013 | 2012 | ||
Weighted avg grant date fair value | $1.81 | $4.25 | |
Weighted avg risk-free interest rate | 0.76% | 1.15% | |
Expected life | 5.3 years | 6.0 years | |
Wtd avg volatility | 75.0% | 68.2% | |
Expected dividends | — | — |
Shares | Wtd Avg Exercise Price | Wtd Avg Remaining Contractual Life | Aggregate Intrinsic Value | |||||||||
(In years) | (In thousands) | |||||||||||
Outstanding at January 1, 2013 | 4,979,980 | $ | 10.23 | |||||||||
Granted | 58,576 | 2.93 | ||||||||||
Expired | (6,555 | ) | 9.33 | |||||||||
Outstanding at March 31, 2013 | 5,032,001 | $ | 10.15 | 6.2 | $ | — | ||||||
Exercisable at March 31, 2013 | 3,780,023 | $ | 10.86 | 6.8 | $ | — |
Payable in shares | Payable in cash | ||||||||||||
Shares | Wtd Avg Grant Date Fair Value | Shares | Wtd Avg Grant Date Fair Value | ||||||||||
Outstanding at January 1, 2013 | 3,099,135 | $ | 8.48 | 678,217 | $ | 7.71 | |||||||
Granted | 5,093,626 | 2.96 | 1,322,352 | 2.97 | |||||||||
Vested | (1,270,222 | ) | 9.75 | (201,878 | ) | 9.69 | |||||||
Forfeited | (511,314 | ) | 3.98 | (73,700 | ) | 4.41 | |||||||
Outstanding at March 31, 2013 | 6,411,225 | $ | 4.21 | 1,724,991 | $ | 3.98 |
For the Three Months Ended March 31, | |||||||
2013 | 2012 | ||||||
(Restated) | |||||||
(In thousands, except per share data) | |||||||
Net loss attributable to Quicksilver | $ | (59,707 | ) | $ | (211,565 | ) | |
Basic income allocable to participating securities (1) | — | — | |||||
Loss available to shareholders | $ | (59,707 | ) | $ | (211,565 | ) | |
Weighted average common shares – basic | 171,826 | 169,939 | |||||
Effect of dilutive securities (2) | — | — | |||||
Weighted average common shares – diluted | 171,826 | 169,939 | |||||
Earnings (loss) per common share – basic | $ | (0.35 | ) | $ | (1.24 | ) | |
Earnings (loss) per common share – diluted | $ | (0.35 | ) | $ | (1.24 | ) |
(1) | Restricted share awards that contain nonforfeitable rights to dividends are participating securities and, therefore, should be included in computing earnings using the two-class method. Participating securities, however, do not participate in undistributed net losses because there is no contractual obligation to do so. |
(2) | For the three months ended March 31, 2013, 5.0 million shares associated with our stock options and 0.9 million shares associated with our unvested restricted stock units were antidilutive; therefore, excluded from the diluted share calculation. For the three months ended March 31, 2012, 5.5 million shares associated with our stock options and 0.3 million shares associated with our unvested restricted stock units were antidilutive; therefore, excluded from the diluted share calculation. |
March 31, 2013 | |||||||||||||||||||||||||||||||||||
Quicksilver Resources Inc. | Restricted Guarantor Subsidiaries | Restricted Non- Guarantor Subsidiaries | Restricted Subsidiary Eliminations | Quicksilver and Restricted Subsidiaries | Unrestricted Non- Guarantor Subsidiaries | Fortune Creek | Consolidating Eliminations | Quicksilver Resources Inc. Consolidated | |||||||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||||||||||
ASSETS | |||||||||||||||||||||||||||||||||||
Current assets | $ | 205,156 | $ | 109,951 | $ | 67,481 | $ | (221,780 | ) | $ | 160,808 | $ | 13,962 | $ | 826 | $ | (27,880 | ) | $ | 147,716 | |||||||||||||||
Property and equipment | 631,481 | 16,314 | 291,083 | — | 938,878 | — | 88,654 | — | 1,027,532 | ||||||||||||||||||||||||||
Investment in subsidiaries (equity method) | (199,396 | ) | — | (31,143 | ) | 199,396 | (31,143 | ) | (31,143 | ) | — | 62,286 | — | ||||||||||||||||||||||
Other assets | 335,598 | — | 41,983 | (243,620 | ) | 133,961 | — | — | — | 133,961 | |||||||||||||||||||||||||
Total assets | $ | 972,839 | $ | 126,265 | $ | 369,404 | $ | (266,004 | ) | $ | 1,202,504 | $ | (17,181 | ) | $ | 89,480 | $ | 34,406 | $ | 1,309,209 | |||||||||||||||
LIABILITIES AND EQUITY | |||||||||||||||||||||||||||||||||||
Current liabilities | $ | 213,212 | $ | 112,512 | $ | 32,234 | $ | (221,780 | ) | $ | 136,178 | $ | 13,941 | $ | 2,004 | $ | (27,880 | ) | $ | 124,243 | |||||||||||||||
Long-term liabilities | 1,962,558 | 19,242 | 518,332 | (243,620 | ) | 2,256,512 | — | 1,572 | 129,814 | 2,387,898 | |||||||||||||||||||||||||
Stockholders' equity | (1,202,931 | ) | (5,489 | ) | (181,162 | ) | 199,396 | (1,190,186 | ) | (31,122 | ) | 85,904 | (67,528 | ) | (1,202,932 | ) | |||||||||||||||||||
Total liabilities and equity | $ | 972,839 | $ | 126,265 | $ | 369,404 | $ | (266,004 | ) | $ | 1,202,504 | $ | (17,181 | ) | $ | 89,480 | $ | 34,406 | $ | 1,309,209 |
December 31, 2012 | |||||||||||||||||||||||||||||||||||
Quicksilver Resources Inc. | Restricted Guarantor Subsidiaries | Restricted Non- Guarantor Subsidiaries | Restricted Subsidiary Eliminations | Quicksilver and Restricted Subsidiaries | Unrestricted Non- Guarantor Subsidiaries | Fortune Creek | Consolidating Eliminations | Quicksilver Resources Inc. Consolidated | |||||||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||||||||||
ASSETS | |||||||||||||||||||||||||||||||||||
Current assets | $ | 261,130 | $ | 105,695 | $ | 76,088 | $ | (222,586 | ) | $ | 220,327 | $ | 13,250 | $ | 391 | $ | (26,455 | ) | $ | 207,513 | |||||||||||||||
Property and equipment | 621,073 | 20,007 | 296,462 | — | 937,542 | — | 91,516 | — | 1,029,058 | ||||||||||||||||||||||||||
Investment in subsidiaries (equity method) | (191,725 | ) | — | (42,883 | ) | 191,725 | (42,883 | ) | (42,905 | ) | — | 85,788 | — | ||||||||||||||||||||||
Other assets | 346,972 | — | 41,865 | (243,620 | ) | 145,217 | — | — | — | 145,217 | |||||||||||||||||||||||||
Total assets | $ | 1,037,450 | $ | 125,702 | $ | 371,532 | $ | (274,481 | ) | $ | 1,260,203 | $ | (29,655 | ) | $ | 91,907 | $ | 59,333 | $ | 1,381,788 | |||||||||||||||
LIABILITIES AND EQUITY | |||||||||||||||||||||||||||||||||||
Current liabilities | $ | 255,678 | $ | 112,133 | $ | 33,475 | $ | (222,586 | ) | $ | 178,700 | $ | 13,230 | $ | 2,316 | $ | (26,455 | ) | $ | 167,791 | |||||||||||||||
Long-term liabilities | 1,914,568 | 19,242 | 524,107 | (243,620 | ) | 2,214,297 | — | 1,585 | 130,912 | 2,346,794 | |||||||||||||||||||||||||
Stockholders' equity | (1,132,796 | ) | (5,673 | ) | (186,050 | ) | 191,725 | (1,132,794 | ) | (42,885 | ) | 88,006 | (45,124 | ) | (1,132,797 | ) | |||||||||||||||||||
Total liabilities and equity | $ | 1,037,450 | $ | 125,702 | $ | 371,532 | $ | (274,481 | ) | $ | 1,260,203 | $ | (29,655 | ) | $ | 91,907 | $ | 59,333 | $ | 1,381,788 |
For the Three Months Ended March 31, 2013 | |||||||||||||||||||||||||||||||||||
Quicksilver Resources Inc. | Restricted Guarantor Subsidiaries | Restricted Non- Guarantor Subsidiaries | Restricted Subsidiary Eliminations | Quicksilver and Restricted Subsidiaries | Unrestricted Non- Guarantor Subsidiaries | Fortune Creek | Consolidated Eliminations | Quicksilver Resources Inc. Consolidated | |||||||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||||||||||
Revenue | $ | 88,900 | $ | 214 | $ | 29,589 | $ | — | $ | 118,703 | $ | — | $ | 5,325 | $ | (5,325 | ) | $ | 118,703 | ||||||||||||||||
Operating expenses | 97,024 | 30 | 28,459 | — | 125,513 | — | 2,389 | (5,325 | ) | 122,577 | |||||||||||||||||||||||||
Equity in net earnings of subsidiaries | (4,191 | ) | — | (1,908 | ) | 4,191 | (1,908 | ) | 2,937 | — | (1,029 | ) | — | ||||||||||||||||||||||
Operating income (loss) | (12,315 | ) | 184 | (778 | ) | 4,191 | (8,718 | ) | 2,937 | 2,936 | (1,029 | ) | (3,874 | ) | |||||||||||||||||||||
Fortune Creek accretion | — | — | — | — | — | — | — | (4,845 | ) | (4,845 | ) | ||||||||||||||||||||||||
Interest expense and other | (41,168 | ) | — | (2,925 | ) | — | (44,093 | ) | — | 1 | — | (44,092 | ) | ||||||||||||||||||||||
Income tax (expense) benefit | (6,224 | ) | — | (672 | ) | — | (6,896 | ) | — | — | — | (6,896 | ) | ||||||||||||||||||||||
Net income (loss) | $ | (59,707 | ) | $ | 184 | $ | (4,375 | ) | $ | 4,191 | $ | (59,707 | ) | $ | 2,937 | $ | 2,937 | $ | (5,874 | ) | $ | (59,707 | ) | ||||||||||||
Other comprehensive income (loss) | (11,003 | ) | — | (3,451 | ) | 3,451 | (11,003 | ) | — | — | — | (11,003 | ) | ||||||||||||||||||||||
Equity in OCI of subsidiaries | (3,451 | ) | — | — | — | (3,451 | ) | — | — | — | (3,451 | ) | |||||||||||||||||||||||
Comprehensive income (loss) | $ | (74,161 | ) | $ | 184 | $ | (7,826 | ) | $ | 7,642 | $ | (74,161 | ) | $ | 2,937 | $ | 2,937 | $ | (5,874 | ) | $ | (74,161 | ) |
For the Three Months Ended March 31, 2012 (Restated) | |||||||||||||||||||||||||||||||||||
Quicksilver Resources Inc. | Restricted Guarantor Subsidiaries | Restricted Non- Guarantor Subsidiaries | Restricted Subsidiary Eliminations | Quicksilver and Restricted Subsidiaries | Unrestricted Non- Guarantor Subsidiaries | Fortune Creek | Consolidated Eliminations | Quicksilver Resources Inc. Consolidated | |||||||||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||||||||||
Revenue | $ | 148,590 | $ | 1,130 | $ | 24,049 | $ | (903 | ) | $ | 172,866 | $ | — | $ | 2,397 | $ | (2,397 | ) | $ | 172,866 | |||||||||||||||
Operating expenses | 315,612 | 909 | 167,460 | (903 | ) | 483,078 | — | 1,267 | (2,397 | ) | 481,948 | ||||||||||||||||||||||||
Crestwood earn-out | 41,097 | — | — | — | 41,097 | — | — | — | 41,097 | ||||||||||||||||||||||||||
Equity in net earnings of subsidiaries | (110,342 | ) | — | (3,611 | ) | 110,342 | (3,611 | ) | 1,130 | — | 2,481 | — | |||||||||||||||||||||||
Operating income (loss) | (236,267 | ) | 221 | (147,022 | ) | 110,342 | (272,726 | ) | 1,130 | 1,130 | 2,481 | (267,985 | ) | ||||||||||||||||||||||
Fortune Creek accretion | — | — | — | — | — | — | — | (4,741 | ) | (4,741 | ) | ||||||||||||||||||||||||
Interest expense and other | (38,643 | ) | — | (1,434 | ) | — | (40,077 | ) | — | — | — | (40,077 | ) | ||||||||||||||||||||||
Income tax (expense) benefit | 63,345 | (77 | ) | 37,970 | — | 101,238 | — | — | — | 101,238 | |||||||||||||||||||||||||
Net income | $ | (211,565 | ) | $ | 144 | $ | (110,486 | ) | $ | 110,342 | $ | (211,565 | ) | $ | 1,130 | $ | 1,130 | $ | (2,260 | ) | $ | (211,565 | ) | ||||||||||||
Other comprehensive income (loss) | 21,759 | — | 12,390 | (12,390 | ) | 21,759 | — | — | — | 21,759 | |||||||||||||||||||||||||
Equity in OCI of subsidiaries | 12,390 | — | — | — | 12,390 | — | — | — | 12,390 | ||||||||||||||||||||||||||
Comprehensive income (loss) | $ | (177,416 | ) | $ | 144 | $ | (98,096 | ) | $ | 97,952 | $ | (177,416 | ) | $ | 1,130 | $ | 1,130 | $ | (2,260 | ) | $ | (177,416 | ) |
For the Three Months Ended March 31, 2013 | |||||||||||||||||||||||||||
Quicksilver Resources Inc. | Restricted Guarantor Subsidiaries | Restricted Non-Guarantor Subsidiaries | Quicksilver and Restricted Subsidiaries | Unrestricted Non-Guarantor Subsidiaries | Fortune Creek | Quicksilver Resources Inc. Consolidated | |||||||||||||||||||||
(In thousands) | |||||||||||||||||||||||||||
Net cash flow provided (used) by operating activities | $ | (27,331 | ) | $ | 4 | $ | 10,648 | $ | (16,679 | ) | $ | — | $ | 2,285 | $ | (14,394 | ) | ||||||||||
Purchases of property, plant and equipment | (18,824 | ) | (4 | ) | (8,110 | ) | (26,938 | ) | — | (504 | ) | (27,442 | ) | ||||||||||||||
Proceeds from Crestood earn-out | — | — | — | — | — | — | — | ||||||||||||||||||||
Proceeds from sale of properties and equipment | 591 | — | 17 | 608 | — | — | 608 | ||||||||||||||||||||
Net cash flow used by investing activities | (18,233 | ) | (4 | ) | (8,093 | ) | (26,330 | ) | — | (504 | ) | (26,834 | ) | ||||||||||||||
Issuance of debt | 51,000 | — | 3,040 | 54,040 | — | — | 54,040 | ||||||||||||||||||||
Repayments of debt | — | — | (4,011 | ) | (4,011 | ) | — | — | (4,011 | ) | |||||||||||||||||
Distribution of Fortune Creek Partnership funds | — | — | — | — | — | (3,198 | ) | (3,198 | ) | ||||||||||||||||||
Purchase of treasury stock | (1,007 | ) | — | — | (1,007 | ) | — | — | (1,007 | ) | |||||||||||||||||
Net cash flow provided (used) by financing activities | 49,993 | — | (971 | ) | 49,022 | — | (3,198 | ) | 45,824 | ||||||||||||||||||
Effect of exchange rates on cash | — | — | (1,584 | ) | (1,584 | ) | — | 1,887 | 303 | ||||||||||||||||||
Net increase (decrease) in cash and equivalents | 4,429 | — | — | 4,429 | — | 470 | 4,899 | ||||||||||||||||||||
Cash and equivalents at beginning of period | 4,618 | — | — | 4,618 | — | 333 | 4,951 | ||||||||||||||||||||
Cash and equivalents at end of period | $ | 9,047 | $ | — | $ | — | $ | 9,047 | $ | — | $ | 803 | $ | 9,850 |
For the Three Months Ended March 31, 2012 (Restated) | |||||||||||||||||||||||
Quicksilver Resources Inc. | Restricted Guarantor Subsidiaries | Restricted Non-Guarantor Subsidiaries | Quicksilver and Restricted Subsidiaries | Fortune Creek | Quicksilver Resources Inc. Consolidated | ||||||||||||||||||
(In thousands) | |||||||||||||||||||||||
Net cash flow provided (used) by operating activities | $ | (3,195 | ) | $ | 438 | $ | 27,099 | $ | 24,342 | $ | 3,028 | $ | 27,370 | ||||||||||
Purchases of property, plant and equipment | (95,994 | ) | (438 | ) | (77,304 | ) | (173,736 | ) | (1,186 | ) | (174,922 | ) | |||||||||||
Proceeds from Crestood earn-out | 41,097 | — | — | 41,097 | — | 41,097 | |||||||||||||||||
Proceeds from sale of properties and equipment | 269 | — | 191 | 460 | — | 460 | |||||||||||||||||
Net cash flow used by investing activities | (54,628 | ) | (438 | ) | (77,113 | ) | (132,179 | ) | (1,186 | ) | (133,365 | ) | |||||||||||
Issuance of debt | 100,000 | — | 61,658 | 161,658 | — | 161,658 | |||||||||||||||||
Repayments of debt | (40,018 | ) | — | (13,097 | ) | (53,115 | ) | — | (53,115 | ) | |||||||||||||
Debt issuance costs | (191 | ) | — | — | (191 | ) | — | (191 | ) | ||||||||||||||
Proceeds from exercise of stock options | 10 | — | — | 10 | — | 10 | |||||||||||||||||
Purchase of treasury stock | (2,341 | ) | — | — | (2,341 | ) | — | (2,341 | ) | ||||||||||||||
Net cash flow provided (used) by financing activities | 57,460 | — | 48,561 | 106,021 | — | 106,021 | |||||||||||||||||
Effect of exchange rates on cash | — | — | 1,453 | 1,453 | (1,593 | ) | (140 | ) | |||||||||||||||
Net increase (decrease) in cash and equivalents | (363 | ) | — | — | (363 | ) | 249 | (114 | ) | ||||||||||||||
Cash and equivalents at beginning of period | 363 | — | — | 363 | 12,783 | 13,146 | |||||||||||||||||
Cash and equivalents at end of period | $ | — | $ | — | $ | — | $ | — | $ | 13,032 | $ | 13,032 |
Exploration & Production | Quicksilver Consolidated | ||||||||||||||||||||||
U.S. | Canada | Midstream | Corporate | Elimination | |||||||||||||||||||
For the Three Months Ended March 31: | (In thousands) | ||||||||||||||||||||||
2013 | |||||||||||||||||||||||
Revenue | $ | 81,553 | $ | 36,260 | $ | 6,215 | $ | — | $ | (5,325 | ) | $ | 118,703 | ||||||||||
DD&A | 13,128 | 3,190 | 1,340 | 598 | — | 18,256 | |||||||||||||||||
Operating income (loss) | 6,922 | 2,841 | 3,124 | (16,761 | ) | — | (3,874 | ) | |||||||||||||||
Property and equipment costs incurred | 20,553 | 3,064 | 80 | 640 | — | 24,337 | |||||||||||||||||
2012 (Restated) | |||||||||||||||||||||||
Revenue | $ | 141,774 | $ | 30,134 | $ | 4,258 | $ | — | $ | (3,300 | ) | $ | 172,866 | ||||||||||
DD&A | 41,823 | 10,815 | 1,201 | 600 | — | 54,439 | |||||||||||||||||
Impairment expense | 178,039 | 139,889 | — | — | — | 317,928 | |||||||||||||||||
Operating income (loss) | (107,312 | ) | (141,201 | ) | 222 | (19,694 | ) | — | (267,985 | ) | |||||||||||||
Property and equipment costs incurred | 72,431 | 53,623 | 5,980 | 3,533 | — | 135,567 | |||||||||||||||||
Property, plant and equipment-net | |||||||||||||||||||||||
March 31, 2013 | $ | 625,024 | $ | 289,573 | $ | 104,968 | $ | 7,967 | $ | — | $ | 1,027,532 | |||||||||||
December 31, 2012 | 614,071 | 294,921 | 111,523 | 8,543 | — | 1,029,058 | |||||||||||||||||
Total assets | |||||||||||||||||||||||
March 31, 2013 | 716,093 | 369,404 | 215,745 | 7,967 | — | $ | 1,309,209 | ||||||||||||||||
December 31, 2012 | 784,104 | 371,532 | 217,609 | 8,543 | — | 1,381,788 |
For the Three Months Ended March 31, | |||||||
2013 | 2012 | ||||||
(In thousands) | |||||||
Interest, net of capitalized interest | $ | 69,633 | $ | 66,020 | |||
Income taxes | 35 | (2,839 | ) |
For the Three Months Ended March 31, | |||||||
2013 | 2012 | ||||||
(In thousands) | |||||||
Working capital related to capital expenditures | $ | 8,964 | $ | 69,983 |
ITEM 2. | Management’s Discussion and Analysis of Financial Condition and Results of Operations |
• | 2013 Highlights – a summary of significant activities and events affecting Quicksilver |
• | 2013 Capital Program – a summary of our planned capital expenditures during 2013 |
• | Results of Operations – an analysis of our consolidated results of operations for the three-month periods presented in our financial statements |
• | Liquidity, Capital Resources and Financial Position – an analysis of our cash flows, sources and uses of cash, contractual obligations and commercial commitments |
Natural Gas | NGL | Oil | Total | ||||||||||||||||||||||||||||
2013 | 2012 | 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||||||||||
(In millions) | |||||||||||||||||||||||||||||||
Barnett Shale | $ | 51.8 | $ | 55.2 | $ | 23.7 | $ | 44.6 | $ | 2.3 | $ | 3.3 | $ | 77.8 | $ | 103.1 | |||||||||||||||
Other U.S. | 0.1 | 0.2 | 0.1 | 0.1 | 3.1 | 4.0 | 3.3 | 4.3 | |||||||||||||||||||||||
Hedging | 15.3 | 39.6 | — | 0.3 | — | — | 15.3 | 39.9 | |||||||||||||||||||||||
U.S. | 67.2 | 95.0 | 23.8 | 45.0 | 5.4 | 7.3 | 96.4 | 147.3 | |||||||||||||||||||||||
Horseshoe Canyon | 15.2 | 13.4 | — | 0.1 | — | — | 15.2 | 13.5 | |||||||||||||||||||||||
Horn River | 17.8 | 2.1 | — | — | — | — | 17.8 | 2.1 | |||||||||||||||||||||||
Hedging | 3.2 | 3.6 | — | — | — | — | 3.2 | 3.6 | |||||||||||||||||||||||
Canada | 36.2 | 19.1 | — | 0.1 | — | — | 36.2 | 19.2 | |||||||||||||||||||||||
Consolidated | $ | 103.4 | $ | 114.1 | $ | 23.8 | $ | 45.1 | $ | 5.4 | $ | 7.3 | $ | 132.6 | $ | 166.5 | |||||||||||||||
U.S. realized cash derivative gains | $ | 5.5 | $ | 3.6 | $ | — | $ | — | $ | — | $ | — | $ | 5.5 | $ | 3.6 | |||||||||||||||
Canada realized cash derivative gains | 4.1 | 2.0 | — | — | — | — | 4.1 | 2.0 | |||||||||||||||||||||||
Consolidated realized cash derivative gains | 9.6 | 5.6 | — | — | — | — | 9.6 | 5.6 | |||||||||||||||||||||||
Consolidated production revenue and realized cash derivative gains (1) | $ | 113.0 | $ | 119.7 | $ | 23.8 | $ | 45.1 | $ | 5.4 | $ | 7.3 | $ | 142.2 | $ | 172.1 |
(1) | Realized cash derivative gains from derivatives not treated as hedges are included in net derivative gains (losses). Unrealized derivative gains and losses, non-cash loss in fair value from restructured natural gas derivatives and hedge ineffectiveness make up the remainder of net derivative gains (losses) as reported on our statement of income. A discussion of net derivative gains (losses) is found elsewhere in our discussion of our results of operation. Total revenue is comprised of production revenue, net derivative gains (losses), sales of purchased natural gas and other revenue. |
Natural Gas | NGL | Oil | Equivalent Total | ||||||||||||||||||||
2013 | 2012 | 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||
(MMcfd) | (Bbld) | (Bbld) | (MMcfed) | ||||||||||||||||||||
Barnett Shale | 175.9 | 232.8 | 9,644 | 11,508 | 281 | 359 | 235.5 | 304.0 | |||||||||||||||
Other U.S. | 0.1 | 0.8 | 24 | 10 | 407 | 486 | 2.7 | 3.8 | |||||||||||||||
Total U.S. | 176.0 | 233.6 | 9,668 | 11,518 | 688 | 845 | 238.2 | 307.8 | |||||||||||||||
Horseshoe Canyon | 51.3 | 57.9 | 6 | 13 | — | — | 51.3 | 57.9 | |||||||||||||||
Horn River | 68.0 | 11.3 | — | — | — | — | 68.0 | 11.3 | |||||||||||||||
Total Canada | 119.3 | 69.2 | 6 | 13 | — | — | 119.3 | 69.2 | |||||||||||||||
Total | 295.3 | 302.8 | 9,674 | 11,531 | 688 | 845 | 357.5 | 377.0 |
Natural Gas | NGL | Oil | Equivalent Total | ||||||||||||||||||||||||||||
2013 | 2012 | 2013 | 2012 | 2013 | 2012 | 2013 | 2012 | ||||||||||||||||||||||||
(per Mcf) | (per Bbl) | (per Bbl) | (per Mcfe) | ||||||||||||||||||||||||||||
Barnett Shale | $ | 3.27 | $ | 2.60 | $ | 27.35 | $ | 42.62 | $ | 90.12 | $ | 98.59 | $ | 3.67 | $ | 3.72 | |||||||||||||||
Other U.S. | 4.24 | 2.38 | 52.49 | 53.50 | 85.92 | 91.65 | 13.50 | 12.35 | |||||||||||||||||||||||
Hedging | 0.96 | 1.86 | — | 0.31 | — | — | 0.71 | 1.43 | |||||||||||||||||||||||
Total U.S. | 4.23 | 4.47 | 27.42 | 42.95 | 87.63 | 94.61 | 4.50 | 5.26 | |||||||||||||||||||||||
Horseshoe Canyon | $ | 3.29 | $ | 2.55 | $ | 66.68 | $ | 68.43 | $ | — | $ | — | $ | 3.29 | $ | 2.56 | |||||||||||||||
Horn River | 2.91 | 2.07 | — | — | — | — | 2.91 | 2.07 | |||||||||||||||||||||||
Hedging | 0.30 | 0.57 | — | — | — | — | 0.30 | 0.57 | |||||||||||||||||||||||
Total Canada | $ | 3.37 | $ | 3.04 | $ | 66.68 | $ | 68.43 | $ | — | $ | — | $ | 3.38 | $ | 3.05 | |||||||||||||||
Total | $ | 3.89 | $ | 4.14 | $ | 27.44 | $ | 42.98 | $ | 87.63 | $ | 94.61 | $ | 4.12 | $ | 4.85 | |||||||||||||||
U.S. realized cash derivative gains | $ | 0.35 | $ | 0.17 | $ | — | $ | — | $ | — | $ | — | $ | 0.26 | $ | 0.13 | |||||||||||||||
Canada realized cash derivative gains | 0.38 | 0.32 | — | — | — | — | 0.38 | 0.32 | |||||||||||||||||||||||
Consolidated realized cash derivative gains | 0.36 | 0.20 | — | — | — | — | 0.30 | 0.16 | |||||||||||||||||||||||
Consolidated production revenue and realized cash derivative gains | $ | 4.25 | $ | 4.34 | $ | 27.44 | $ | 42.98 | $ | 87.63 | $ | 94.61 | $ | 4.42 | $ | 5.01 |
Natural Gas | NGL | Oil | Total | ||||||||||||
(In thousands) | |||||||||||||||
Consolidated production revenue and realized cash derivative gains for the 2012 quarter | $ | 119,658 | $ | 45,100 | $ | 7,279 | $ | 172,037 | |||||||
Volume variances | (2,502 | ) | (7,627 | ) | (1,423 | ) | (11,552 | ) | |||||||
Hedge revenue variances | (24,667 | ) | (322 | ) | — | (24,989 | ) | ||||||||
Realized cash derivative variance (1) | 4,013 | — | — | 4,013 | |||||||||||
Price variances | 16,394 | (13,260 | ) | (433 | ) | 2,701 | |||||||||
Consolidated production revenue and realized cash derivative gains for the 2013 quarter | $ | 112,896 | $ | 23,891 | $ | 5,423 | $ | 142,210 |
(1) | This amount is also included in the production revenue and realized cash derivatives gains table above. |
For the Three Months Ended March 31, | |||||||
2013 | 2012 | ||||||
(In thousands) | |||||||
Sales of purchased natural gas | |||||||
Purchases from Eni | $ | 15,900 | $ | 11,145 | |||
Purchases from others | 658 | 941 | |||||
Total | 16,558 | 12,086 | |||||
Costs of purchased natural gas sold | |||||||
Purchases from Eni | 15,896 | 11,183 | |||||
Purchases from others | 622 | 754 | |||||
Total | 16,518 | 11,937 | |||||
Net sales and purchases of natural gas | $ | 40 | $ | 149 |
For the Three Months Ended March 31, | |||||||
2013 | 2012 | ||||||
(In thousands) | |||||||
Unrealized mark-to-market changes in fair value of natural gas derivative gains (losses) (1) | $ | (40,965 | ) | $ | 6,831 | ||
Realized cash settlements of natural gas derivative gains | 9,596 | 5,583 | |||||
Non-cash loss in fair value from restructured natural gas derivatives | — | (13,836 | ) | ||||
Gain (loss) from hedge ineffectiveness | — | (5,242 | ) | ||||
Derivative gains (losses), net | (31,369 | ) | (6,664 | ) |
(1) | Unrealized mark-to-market changes in fair value are subject to continuing market risk. |
For the Three Months Ended March 31, | |||||||
2013 | 2012 | ||||||
(In thousands) | |||||||
Midstream revenue from third parties: | |||||||
Canada | $ | 675 | $ | 731 | |||
Texas | 225 | 227 | |||||
Total midstream revenue | 900 | 958 | |||||
Other | — | 32 | |||||
Total | $ | 900 | $ | 990 |
For the Three Months Ended March 31, | |||||||||||||||
2013 | 2012 | ||||||||||||||
(In thousands, except per unit amounts) | |||||||||||||||
Per Mcfe | Per Mcfe | ||||||||||||||
Barnett Shale | |||||||||||||||
Cash expense | $ | 13,435 | $ | 0.63 | $ | 17,233 | $ | 0.62 | |||||||
Equity compensation | 272 | 0.01 | 415 | 0.02 | |||||||||||
$ | 13,707 | $ | 0.64 | $ | 17,648 | $ | 0.64 | ||||||||
Other U.S. | |||||||||||||||
Cash expense | $ | 1,403 | $ | 5.72 | $ | 2,159 | $ | 6.14 | |||||||
Equity compensation | 68 | 0.28 | 48 | 0.14 | |||||||||||
$ | 1,471 | $ | 6.00 | $ | 2,207 | $ | 6.28 | ||||||||
Total U.S. | |||||||||||||||
Cash expense | $ | 14,838 | $ | 0.69 | $ | 19,392 | $ | 0.69 | |||||||
Equity compensation | 340 | 0.02 | 463 | 0.02 | |||||||||||
$ | 15,178 | $ | 0.71 | $ | 19,855 | $ | 0.71 | ||||||||
Horseshoe Canyon | |||||||||||||||
Cash expense | $ | 8,211 | $ | 1.78 | $ | 7,756 | $ | 1.47 | |||||||
Equity compensation | 65 | 0.01 | 126 | 0.01 | |||||||||||
$ | 8,276 | $ | 1.79 | $ | 7,882 | $ | 1.48 | ||||||||
Horn River | |||||||||||||||
Cash expense | $ | 1,441 | $ | 0.24 | $ | 954 | $ | 0.93 | |||||||
Equity compensation | — | — | — | — | |||||||||||
$ | 1,441 | $ | 0.24 | $ | 954 | $ | 0.93 | ||||||||
Total Canada | |||||||||||||||
Cash expense | $ | 9,652 | $ | 0.90 | $ | 8,710 | $ | 1.38 | |||||||
Equity compensation | 65 | 0.01 | 126 | 0.02 | |||||||||||
$ | 9,717 | $ | 0.91 | $ | 8,836 | $ | 1.40 | ||||||||
Total Company | |||||||||||||||
Cash expense | $ | 24,490 | $ | 0.76 | $ | 28,102 | $ | 0.82 | |||||||
Equity compensation | 405 | 0.01 | 589 | 0.02 | |||||||||||
$ | 24,895 | $ | 0.77 | $ | 28,691 | $ | 0.84 |
For the Three Months Ended March 31, | |||||||||||||||
2013 | 2012 | ||||||||||||||
(In thousands, except per unit amounts) | |||||||||||||||
Per Mcfe | Per Mcfe | ||||||||||||||
Barnett Shale | $ | 30,799 | $ | 1.45 | $ | 38,638 | $ | 1.40 | |||||||
Other U.S. | 3 | 0.01 | 3 | 0.01 | |||||||||||
Total U.S. | 30,802 | 1.44 | 38,641 | 1.38 | |||||||||||
Horseshoe Canyon | 823 | 0.18 | 1,069 | 0.20 | |||||||||||
Horn River | 8,199 | 1.34 | 3,367 | 3.30 | |||||||||||
Total Canada | 9,022 | 0.84 | 4,436 | 0.70 | |||||||||||
Total | $ | 39,824 | $ | 1.24 | $ | 43,077 | $ | 1.26 |
For the Three Months Ended March 31, | |||||||||||||||
2013 | 2012 | ||||||||||||||
(In thousands, except per unit amounts) | |||||||||||||||
Per Mcfe | Per Mcfe | ||||||||||||||
Production taxes | |||||||||||||||
Barnett Shale | $ | 940 | $ | 0.04 | $ | 1,309 | $ | 0.05 | |||||||
Other U.S. | 232 | 0.01 | 242 | 0.01 | |||||||||||
Total U.S. | 1,172 | 0.05 | 1,551 | 0.06 | |||||||||||
Horseshoe Canyon | 65 | 0.01 | 3 | 0.02 | |||||||||||
Horn River | — | — | — | — | |||||||||||
Total Canada | 65 | 0.01 | 3 | 0.02 | |||||||||||
Total production taxes | 1,237 | 0.04 | 1,554 | 0.05 | |||||||||||
Ad valorem taxes | |||||||||||||||
Barnett Shale | $ | 3,353 | $ | 0.16 | $ | 4,614 | $ | 0.17 | |||||||
Other U.S. | 147 | 0.59 | 97 | 0.28 | |||||||||||
Total U.S. | 3,500 | 0.16 | 4,711 | 0.17 | |||||||||||
Horseshoe Canyon | 698 | 0.15 | 428 | 0.08 | |||||||||||
Horn River | 49 | 0.01 | 70 | 0.07 | |||||||||||
Total Canada | 747 | 0.07 | 498 | 0.08 | |||||||||||
Total ad valorem taxes | 4,247 | 0.13 | 5,209 | 0.15 | |||||||||||
Total | $ | 5,484 | $ | 0.17 | $ | 6,763 | $ | 0.20 |
For the Three Months Ended March 31, | |||||||||||||||
2013 | 2012 | ||||||||||||||
(In thousands, except per unit amounts) | |||||||||||||||
Per Mcfe | Per Mcfe | ||||||||||||||
Depletion | |||||||||||||||
U.S. | $ | 11,108 | $ | 0.52 | $ | 39,990 | $ | 1.43 | |||||||
Canada | 1,205 | 0.11 | 8,955 | 1.42 | |||||||||||
Total depletion | 12,313 | 0.38 | 48,945 | 1.43 | |||||||||||
Depreciation of other fixed assets | |||||||||||||||
U.S. | $ | 2,115 | $ | 0.10 | $ | 2,380 | $ | 0.08 | |||||||
Canada | 2,459 | 0.23 | 2,170 | 0.34 | |||||||||||
Total depreciation | 4,574 | 0.14 | 4,550 | 0.13 | |||||||||||
Accretion | 1,369 | 0.04 | 944 | 0.03 | |||||||||||
Total | $ | 18,256 | $ | 0.57 | $ | 54,439 | $ | 1.59 |
For the Three Months Ended March 31, | |||||||||||||||
2013 | 2012 | ||||||||||||||
(In thousands, except per unit amounts) | |||||||||||||||
Per Mcfe | Per Mcfe | ||||||||||||||
Cash expense | $ | 10,333 | $ | 0.32 | $ | 12,377 | $ | 0.36 | |||||||
Audit and accounting fees | 1,266 | 0.04 | 1,677 | 0.05 | |||||||||||
Equity compensation | 4,564 | 0.14 | 5,041 | 0.15 | |||||||||||
Total | $ | 16,163 | $ | 0.50 | $ | 19,095 | $ | 0.56 |
For the Three Months Ended March 31, | |||||||
2013 | 2012 | ||||||
(In thousands) | |||||||
Interest costs on debt outstanding | $ | 43,973 | $ | 42,043 | |||
Add: | |||||||
Fees paid on letters of credit outstanding | 50 | 29 | |||||
Non-cash interest (1) | 1,858 | 1,742 | |||||
Total interest costs incurred | 45,881 | 43,814 | |||||
Less: | |||||||
Interest capitalized | (1,939 | ) | (3,644 | ) | |||
Interest expense | $ | 43,942 | $ | 40,170 |
(1) | Amortization of deferred financing costs, original issue discount net of interest swap settlement amortization. |
For the Three Months Ended March 31, | |||||||
2013 | 2012 | ||||||
(in thousands) | |||||||
Income tax (benefit) expense-U.S. | $ | 6,224 | $ | (63,268 | ) | ||
Effective tax rate-U.S. | (12.7 | )% | 38.5 | % | |||
Income tax (benefit) expense-Canada | $ | 672 | $ | (37,970 | ) | ||
Effective tax rate-Canada | (18.1 | )% | 25.6 | % | |||
Income tax (benefit) expense-total | $ | 6,896 | $ | (101,238 | ) | ||
Effective tax rate-total | (13.1 | )% | 32.4 | % |
Production | Daily Production | |
Year | Gas | |
MMcfd | ||
2013 | 200 | |
2014 | 170 | |
2015 | 150 | |
2016-2021 | 40 |
Three months ended, March 31, | |||||||
2013 | 2012 | ||||||
(In thousands) | |||||||
Net cash provided by operating activities | $ | (14,394 | ) | $ | 27,370 | ||
Net cash used by investing activities | (26,834 | ) | (133,365 | ) | |||
Net cash provided by financing activities | 45,824 | 106,021 |
United States | Canada | Consolidated | |||||||||
(In thousands) | |||||||||||
For the Three Months Ended March 31, 2013 | |||||||||||
Exploration and development | $ | 20,553 | $ | 3,064 | $ | 23,617 | |||||
Midstream | 6 | 74 | 80 | ||||||||
Administrative | 393 | 247 | 640 | ||||||||
Total | $ | 20,952 | $ | 3,385 | $ | 24,337 | |||||
For the Three Months Ended March 31, 2012 | |||||||||||
Exploration and development | $ | 72,431 | $ | 53,623 | $ | 126,054 | |||||
Midstream | 447 | 5,533 | 5,980 | ||||||||
Administrative | 1,115 | 2,418 | 3,533 | ||||||||
Total | $ | 73,993 | $ | 61,574 | $ | 135,567 |
• | Permit the sale and transfer of a 25% interest in Quicksilver’s Barnett Shale assets to TGBR |
• | Reduce the global borrowing base to $350 million from $850 million, including a reduction due to the Tokyo Gas Transaction |
• | Reduce the minimum required interest coverage ratio to the following: |
Period | Interest Coverage Ratio | Period | Interest Coverage Ratio | |||
Q2 2013 | 1.25 | Q1 2015 | 1.10 | |||
Q3 2013 | 1.25 | Q2 2015 | 1.15 | |||
Q4 2013 | 1.25 | Q3 2015 | 1.15 | |||
Q1 2014 | 1.20 | Q4 2015 | 1.20 | |||
Q2 2014 | 1.15 | Q1 2016 | 1.50 | |||
Q3 2014 | 1.10 | Q2 2016 | 2.00 | |||
Q4 2014 | 1.10 |
• | Permit up to $800 million of second lien debt, subject to customary intercreditor terms |
• | Permit redemption of existing notes or permitted additional debt with the proceeds from certain asset sales and permitted second lien debt, provided utilization under the global borrowing base after giving effect to such transactions is less than 75% and compliance with other customary conditions |
• | Reduce the maximum senior secured debt leverage ratio to 2.0 and exclude permitted second lien debt from the senior secured debt definition |
• | Increase the applicable margin by 0.75% for each type of loan and issued letters of credit |
• | Increase the minimum mortgage properties requirement to 87.5% from 80% of proved hydrocarbon interests evaluated in the then most recent reserve report. |
• | Our accounts receivable balance decreased $6.7 million from December 31, 2012 to March 31, 2013 primarily due to a decrease of $3.1 million related to NGL hedge settlement accruals in 2012 as well as lower production volumes and realized prices compared to December 31, 2012. |
• | Our net property, plant and equipment balance decreased $1.5 million from December 31, 2012 to March 31, 2013. We incurred capital cost of $24.3 million during 2013 and also recognized assets for retirement obligations established for new wells and facilities. Offsetting the increases was $18.3 million of DD&A and $8.0 million related to U.S.-Canadian exchange rate changes. |
• | The $19.3 million decrease in accounts payable was due to a reduction in accrued capital expenditures of $2.0 million from the December 31, 2012 amount and a decrease in trade payables of $15.6 million from December 31, 2012 as activity has decreased from year‑end. |
• | Long-term debt increased $45.1 million primarily from net borrowings under the Combined Credit Agreements of $50.0 million partially offset by changes to the U.S.-Canadian exchange rate resulting in a decrease of $4.7 million. |
• oil and gas reserves | • stock-based compensation | |
• full cost ceiling calculations | • income taxes | |
• derivative instruments |
ITEM 3. | Quantitative and Qualitative Disclosures About Market Risk |
Product | Type | Segment | Remaining Contract Period | Volume | Price Per Mcf | |||||
Gas | Swap | Canada | Apr 2013 - Dec 2013 | 10 MMcfd | 5.00 | |||||
Gas | Swap | Canada | Apr 2013 - Dec 2015 | 10 MMcfd | 6.42 | |||||
Gas | Swap | Canada | Apr 2013 - Dec 2015 | 10 MMcfd | 6.45 | |||||
Gas | Swap | Canada | Apr 2013 - Dec 2015 | 10 MMcfd | 4.04 | |||||
Gas | Swap | Canada | Apr 2013 -Dec 2021 | 10 MMcfd | 4.625 | |||||
Gas | Swap | U.S. | Apr 2013 - Dec 2013 | 20 MMcfd | 5.00 | |||||
Gas | Swap | U.S. | Apr 2013 - Dec 2013 | 10 MMcfd | 5.00 | |||||
Gas | Swap | U.S | Apr 2013 - Dec 2014 | 10 MMcfd | 3.91 | |||||
Gas | Swap | U.S | Apr 2013 - Dec 2014 | 10 MMcfd | 3.89 | |||||
Gas | Swap | U.S. | Apr 2013 - Dec 2015 | 5 MMcfd | 6.23 | |||||
Gas | Swap | U.S. | Apr 2013 - Dec 2015 | 5 MMcfd | 6.20 | |||||
Gas | Swap | U.S. | Apr 2013 - Dec 2015 | 20 MMcfd | 6.00 | |||||
Gas | Swap | U.S. | Apr 2013 - Dec 2015 | 10 MMcfd | 6.00 | |||||
Gas | Swap | U.S. | Apr 2013 - Dec 2015 | 5 MMcfd | 5.68 | |||||
Gas | Swap | U.S. | Apr 2013 - Dec 2015 | 7.5 MMcfd | 5.48 | |||||
Gas | Swap | U.S. | Apr 2013 - Dec 2015 | 7.5 MMcfd | 5.50 | |||||
Gas | Swap | U.S. | Apr 2013 - Dec 2015 | 5 MMcfd | 4.15 | |||||
Gas | Swap | U.S. | Apr 2013 - Dec 2015 | 5 MMcfd | 4.13 | |||||
Gas | Swap | U.S. | Jan 2014 - Dec 2015 | 5 MMcfd | 4.26 | |||||
Gas | Swap | U.S. | Jan 2014 - Dec 2015 | 5 MMcfd | 4.25 | |||||
Gas | Swap | U.S. | Apr 2013 - Dec 2021 | 10 MMcfd | 4.54 | |||||
Gas | Swap | U.S. | Apr 2013 - Dec 2021 | 5 MMcfd | 4.38 | |||||
Gas | Swap | U.S. | Apr 2013 - Dec 2021 | 10 MMcfd | 4.37 | |||||
Gas | Swap | U.S. | Apr 2013 - Dec 2021 | 5 MMcfd | 4.35 |
Period | Total Number of Shares Purchased (1) | Average Price Paid per Share | Total Number of Shares Purchased as Part of Publicly Announced Plan (2) | Maximum Number of Shares that May Yet Be Purchased Under the Plan (2) | |||||||||
January 2013 | 317,135 | $ | 2.83 | — | — | ||||||||
February 2013 | 30,431 | $ | 2.29 | — | — | ||||||||
March 2013 | 19,562 | $ | 2.01 | — | — | ||||||||
Total | 367,128 | $ | 2.74 | — | — |
(1) | Represents shares of common stock surrendered by employees to satisfy income tax withholding obligations arising upon the vesting of restricted stock issued under our stock plan. |
(2) | We do not have a publicly announced plan for repurchasing our common stock. |
ITEM 6. | Exhibits |
Incorporated by Reference | Filed (†) or Furnished (‡) Herewith (as indicated) | |||||||||||
Exhibit No. | Exhibit Description | Form | SEC File No. | Exhibit | Filing Date | |||||||
4.1 | Amendment No. 2, dated as of March 8, 2013, to the Amended and Restated Rights Agreement between Quicksilver Resources Inc. and Computershare Shareowner Services LLC (f/k/a Mellon Investor Services LLC), as Rights Agent | 8-K | 001-14837 | 4.1 | 3/8/2013 | |||||||
10.1 | Purchase and Sale Agreement, dated March 28, 2013, between Quicksilver Resources Inc., as Seller, and TG Barnett Resources LP, as Buyer | 8-K | 001-14837 | 2.1 | 5/6/2013 | |||||||
31.1 | Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | † | ||||||||||
31.2 | Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | † | ||||||||||
32.1 | Certification Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | † | ||||||||||
101.INS | XBRL Instance Document | ‡ | ||||||||||
101.SCH | XBRL Taxonomy Extension Schema Linkbase Document | ‡ | ||||||||||
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document | ‡ | ||||||||||
101.LAB | XBRL Taxonomy Extension Labels Linkbase Document | ‡ | ||||||||||
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document | ‡ | ||||||||||
101.DEF | XBRL Taxonomy Extension Definition Linkbase Document | ‡ |
Dated: | May 13, 2013 | Quicksilver Resources Inc. | ||
By: | /s/ John C. Regan | |||
John C. Regan | ||||
Senior Vice President-Chief Financial Officer (Duly Authorized Officer, Principal Financial and Accounting Officer) |
Incorporated by Reference | Filed (†) or Furnished (‡) Herewith (as indicated) | |||||||||||
Exhibit No. | Exhibit Description | Form | SEC File No. | Exhibit | Filing Date | |||||||
4.1 | Amendment No. 2, dated as of March 8, 2013, to the Amended and Restated Rights Agreement between Quicksilver Resources Inc. and Computershare Shareowner Services LLC (f/k/a Mellon Investor Services LLC), as Rights Agent | 8-K | 001-14837 | 4.1 | 3/8/2013 | |||||||
10.1 | Purchase and Sale Agreement, dated March 28, 2013, between Quicksilver Resources Inc., as Seller, and TG Barnett Resources LP, as Buyer | 8-K | 001-14837 | 2.1 | 5/6/2013 | |||||||
31.1 | Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | † | ||||||||||
31.2 | Certification Pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 | † | ||||||||||
32.1 | Certification Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002 | † | ||||||||||
101.INS | XBRL Instance Document | ‡ | ||||||||||
101.SCH | XBRL Taxonomy Extension Schema Linkbase Document | ‡ | ||||||||||
101.CAL | XBRL Taxonomy Extension Calculation Linkbase Document | ‡ | ||||||||||
101.LAB | XBRL Taxonomy Extension Labels Linkbase Document | ‡ | ||||||||||
101.PRE | XBRL Taxonomy Extension Presentation Linkbase Document | ‡ | ||||||||||
101.DEF | XBRL Taxonomy Extension Definition Linkbase Document | ‡ |
1. | I have reviewed this quarterly report on Form 10-Q of Quicksilver Resources Inc.; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
5. | The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions): |
/s/ Glenn Darden | |
Glenn Darden | |
President and Chief Executive Officer |
1. | I have reviewed this quarterly report on Form 10-Q of Quicksilver Resources Inc.; |
2. | Based on my knowledge, this report does not contain any untrue statement of a material fact or omit to state a material fact necessary to make the statements made, in light of the circumstances under which such statements were made, not misleading with respect to the period covered by this report; |
3. | Based on my knowledge, the financial statements, and other financial information included in this report, fairly present in all material respects the financial condition, results of operations and cash flows of the registrant as of, and for, the periods presented in this report; |
4. | The registrant’s other certifying officer and I are responsible for establishing and maintaining disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)) and internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) for the registrant and have: |
5. | The registrant’s other certifying officer and I have disclosed, based on our most recent evaluation of internal control over financial reporting, to the registrant’s auditors and the audit committee of the registrant’s board of directors (or persons performing the equivalent functions): |
/s/John C. Regan | |
John C. Regan | |
Senior Vice President – Chief Financial Officer | |
(Principal Financial and Accounting Officer) |
(1) | The Report fully complies with the requirements of Section 13(a) or 15(d) of the Securities Exchange Act of 1934; and |
(2) | The information contained in the Report fairly presents, in all material respects, the financial condition and results of operations of the Company as of the dates and for the periods expressed in the Report. |
By: | /s/ John C. Regan | By: | /s/ Glenn Darden | |||
John C. Regan | Glenn Darden | |||||
Senior Vice President – Chief Financial Officer | President and Chief Executive Officer | |||||
(Principal Financial and Accounting Officer) |
Derivatives And Fair Value Measurements (Reduction Of Interest Expense Over The Life Of The Debt Instruments) (Details) (USD $)
In Thousands, unless otherwise specified |
3 Months Ended |
---|---|
Mar. 31, 2013
|
|
Credit Risk Derivatives, at Fair Value, Net [Abstract] | |
Remainder of 2013 | $ 4,197 |
2014 | 6,012 |
2015 | 4,669 |
2016 | 568 |
Reduction of interest expense over the life of the debt instruments, total | $ 15,446 |
Asset Retirement Obligations (Estimated Asset Retirement Obligation Activity) (Details) (USD $)
In Thousands, unless otherwise specified |
3 Months Ended | |
---|---|---|
Mar. 31, 2013
|
Dec. 31, 2012
|
|
Asset Retirement Obligation [Abstract] | ||
Beginning asset retirement obligations | $ 116,526 | |
Additional liability incurred | 103 | |
Change in estimates | (92) | |
Accretion expense | 1,370 | |
Asset retirement costs incurred | (556) | |
Settlement of liability in excess of obligation recorded | 56 | |
Currency translation adjustment | (1,165) | |
Ending asset retirement obligations | 116,242 | |
Less current portion | 577 | |
Long-term asset retirement obligation | $ 115,665 | $ 115,949 |
Long-Term Debt (Schedule Of Outstanding Debt) (Details) (USD $)
In Millions, unless otherwise specified |
3 Months Ended | 3 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2013
Canadian Credit Facility [Member]
|
Mar. 31, 2013
Combined Credit Agreements [Member]
|
Mar. 31, 2013
Multiple Subsidiaries Set One [Member]
U.S. Credit Facility [Member]
|
Mar. 31, 2013
Multiple Subsidiaries Set Two [Member]
U.S. Credit Facility [Member]
|
Dec. 31, 2012
Multiple Subsidiaries Set Two [Member]
Canadian Credit Facility [Member]
|
Mar. 31, 2013
Maximum [Member]
U.S. Credit Facility [Member]
|
Mar. 31, 2013
Highest [Member]
Combined Credit Agreements [Member]
|
Mar. 31, 2013
Equal [Member]
Senior Notes Due 2015 [Member]
|
Mar. 31, 2013
Equal [Member]
Senior Notes Due 2016 [Member]
|
Mar. 31, 2013
Equal [Member]
Senior Notes Due 2019 [Member]
|
Mar. 31, 2013
Lowest [Member]
Senior Subordinated Notes [Member]
|
Mar. 31, 2013
CDOR Rate [Member]
Maximum [Member]
Canadian Credit Facility [Member]
|
Mar. 31, 2013
CDOR Rate [Member]
Minimum [Member]
Canadian Credit Facility [Member]
|
Mar. 31, 2013
LIBOR [Member]
U.S. Credit Facility [Member]
|
Mar. 31, 2013
LIBOR [Member]
Maximum [Member]
Canadian Credit Facility [Member]
|
Mar. 31, 2013
LIBOR [Member]
Minimum [Member]
Canadian Credit Facility [Member]
|
Mar. 31, 2013
Canadian Prime Rate [Member]
Maximum [Member]
Canadian Credit Facility [Member]
|
Mar. 31, 2013
Canadian Prime Rate [Member]
Minimum [Member]
Canadian Credit Facility [Member]
|
Mar. 31, 2013
U.S. Prime Rate [Member]
Maximum [Member]
Canadian Credit Facility [Member]
|
Mar. 31, 2013
U.S. Prime Rate [Member]
Minimum [Member]
Canadian Credit Facility [Member]
|
Mar. 31, 2013
Eurodollar Loans [Member]
Maximum [Member]
Canadian Credit Facility [Member]
|
Mar. 31, 2013
Eurodollar Loans [Member]
Minimum [Member]
Canadian Credit Facility [Member]
|
Mar. 31, 2013
Federal Funds Rate [Member]
U.S. Credit Facility [Member]
|
Mar. 31, 2013
2012 [Member]
Equal [Member]
Senior Notes Due 2015 [Member]
|
Mar. 31, 2013
2012 [Member]
Lowest [Member]
Senior Subordinated Notes [Member]
|
Mar. 31, 2013
2013 [Member]
Equal [Member]
Senior Notes Due 2015 [Member]
|
Mar. 31, 2013
2013 [Member]
Equal [Member]
Senior Notes Due 2016 [Member]
|
Mar. 31, 2013
2013 [Member]
Lowest [Member]
Senior Subordinated Notes [Member]
|
Mar. 31, 2013
2014 [Member]
Equal [Member]
Senior Notes Due 2016 [Member]
|
Mar. 31, 2013
2014 [Member]
Equal [Member]
Senior Notes Due 2019 [Member]
|
Mar. 31, 2013
2015 [Member]
Equal [Member]
Senior Notes Due 2019 [Member]
|
Mar. 31, 2013
2016 [Member]
Equal [Member]
Senior Notes Due 2019 [Member]
|
||||||||||||||||
Debt Instrument [Line Items] | |||||||||||||||||||||||||||||||||||||||||||||||
Line of Credit Facility, Current Borrowing Capacity | $ 850 | $ 850 | |||||||||||||||||||||||||||||||||||||||||||||
Principal amount | 850 | [1] | 438 | 591 | 298 | 350 | |||||||||||||||||||||||||||||||||||||||||
Scheduled maturity date | Sep. 06, 2016 | [2] | Aug. 01, 2015 | [2] | Jan. 01, 2016 | [2] | Aug. 15, 2019 | [2] | Apr. 01, 2016 | [2] | |||||||||||||||||||||||||||||||||||||
Interest rate on outstanding borrowings at end of current period | 3.28% | 8.25% | 11.75% | 9.125% | 7.125% | ||||||||||||||||||||||||||||||||||||||||||
Base interest rate options | LIBOR, ABR, CDOR | [2],[3],[4] | N/A | [2],[3],[4] | N/A | [2],[3],[4] | N/A | [2],[3],[4] | N/A | [2],[3],[4] | |||||||||||||||||||||||||||||||||||||
Financial covenants | - Minimum current ratio of 1.0 - Minimum EBITDA to cash interest expense ratio of 1.5 - Maximum senior secured debt leverage ratio of 2.5 | [2],[5] | N/A | [2],[5] | N/A | [2],[5] | N/A | [2],[5] | N/A | [2],[5] | |||||||||||||||||||||||||||||||||||||
Significant restrictive covenants | - Incurrence of debt - Incurrence of liens -Payment of dividends - Equity purchases - Asset sales - Affiliate transactions - Limitations on derivatives | [2],[5] | - Incurrence of debt - Incurrence of liens -Payment of dividends - Equity purchases - Asset sales - Affiliate transactions | [2],[5] | - Incurrence of debt - Incurrence of liens -Payment of dividends - Equity purchases - Asset sales - Affiliate transactions | [2],[5] | - Incurrence of debt - Incurrence of liens -Payment of dividends - Equity purchases - Asset sales - Affiliate transactions | [2],[5] | - Incurrence of debt - Incurrence of liens -Payment of dividends - Equity purchases - Asset sales - Affiliate transactions | [2],[5] | |||||||||||||||||||||||||||||||||||||
Optional redemption | Any time | [2],[5] | August 1, 2012: 103.875 2013: 101.938 2014: par | [2],[5] | July 1, 2013: 105.875 2014: 102.938 2015: par | [2],[5] | August 15, 2014: 104.563 2015: 103.042 2016: 101.521 2017: par | [2],[5] | April 1, 2013: 101.188 2014: par | [2],[5] | |||||||||||||||||||||||||||||||||||||
Make-whole redemption | N/A | [2],[5] | N/A | [2],[5] | Callable prior to July 1, 2013 at make-whole call price of Treasury +50 bps | [2],[5] | Callable prior to August 15, 2014 at make-whole call price of Treasury +50 bps | [2],[5] | N/A | [2],[5] | |||||||||||||||||||||||||||||||||||||
Change of control | Event of default | [2],[5] | Put at 101% of principal plus accrued interest | [2],[5] | Put at 101% of principal plus accrued interest | [2],[5] | Put at 101% of principal plus accrued interest | [2],[5] | Put at 101% of principal plus accrued interest | [2],[5] | |||||||||||||||||||||||||||||||||||||
Estimated fair value | $ 433.5 | $ 430.3 | $ 601.0 | $ 274.9 | $ 294.4 | ||||||||||||||||||||||||||||||||||||||||||
Equity interests | 100.00% | 100.00% | 65.00% | 65.00% | |||||||||||||||||||||||||||||||||||||||||||
Commitment fee percentage | 1.00% | ||||||||||||||||||||||||||||||||||||||||||||||
Current ratio | 1.0 | ||||||||||||||||||||||||||||||||||||||||||||||
Minimum EBITDA to cash interest expense ratio | 1.5 | ||||||||||||||||||||||||||||||||||||||||||||||
Redemption percentage of par value | 103.875% | 102.375% | 101.938% | 105.875% | 101.188% | 102.938% | 104.563% | 103.042% | 101.521% | ||||||||||||||||||||||||||||||||||||||
Applicable margin in addition to interest rate | 2.00% | 0.50% | 0.50% | 3.00% | 2.00% | 1.00% | 3.00% | 2.00% | 2.00% | 1.00% | 2.00% | 1.00% | 2.50% | 1.50% | 0.50% | ||||||||||||||||||||||||||||||||
Percentage of principal plus accrued interest for change of control | 101.00% | 101.00% | 101.00% | 101.00% | |||||||||||||||||||||||||||||||||||||||||||
|
Crestwood Earn-Out (Details) (USD $)
In Thousands, unless otherwise specified |
3 Months Ended | |
---|---|---|
Mar. 31, 2013
|
Mar. 31, 2012
|
|
Crestwood Earn Out [Abstract] | ||
Crestwood earn-out | $ 0 | $ 41,097 |
Long-Term Debt (Tables)
|
3 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Mar. 31, 2013
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Long-term Debt, Other Disclosures [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule Of Long-Term Debt Instruments |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule Of Outstanding Debt |
|
Commitments And Contingencies (Details)
In Millions, unless otherwise specified |
1 Months Ended | 3 Months Ended | |||
---|---|---|---|---|---|
Dec. 31, 2011
CAD
|
Mar. 31, 2013
NGTL [Member]
USD ($)
|
Dec. 31, 2012
Tarrant County, Texas [Member]
wells
acre
|
Mar. 31, 2013
Subsequent Event [Member]
CAD
|
Mar. 31, 2013
Subsequent Event [Member]
Tarrant County, Texas [Member]
USD ($)
|
|
Litigation settlement | $ 0.4 | ||||
Letters of Credit Outstanding, Amount | 14 | ||||
Early contract termination fees | 26.4 | ||||
Line of Credit Facility, Letters of Credit, Increase, Additional Borrowings | 13 | ||||
Wells | 16 | ||||
Tract | 159 |
Property, Plant And Equipment (Narrative) (Details) (USD $)
In Thousands, unless otherwise specified |
3 Months Ended | |
---|---|---|
Mar. 31, 2013
|
Mar. 31, 2012
|
|
Property, Plant and Equipment [Line Items] | ||
Impairment expense | $ 0 | $ 317,928 |
UNITED STATES
|
||
Property, Plant and Equipment [Line Items] | ||
Impairment expense | 178,000 | |
CANADA
|
||
Property, Plant and Equipment [Line Items] | ||
Impairment expense | $ 139,900 |
Derivatives And Fair Value Measurements (Changes In Level 3 Fair Values) (Details) (Fair Value Inputs, Level 3 [Member], USD $)
In Thousands, unless otherwise specified |
3 Months Ended | |
---|---|---|
Mar. 31, 2013
|
Mar. 31, 2012
|
|
Balance at beginning of period | $ (4,931) | $ 150,989 |
Unrealized gain (loss) on derivatives | (18) | 328 |
Transfers out of Level 3 | 0 | (153,418) |
Unrealized gains reported in OCI | 0 | 34,302 |
Balance at end of period | (9,037) | 21,587 |
Total gains or losses included in net derivative gains (losses) attributable to the change in unrealized gains (losses) related to assets still held at the reporting date | (92) | 328 |
Production Revenue [Member]
|
||
Settlements | 0 | (3,738) |
Other Revenue [Member]
|
||
Settlements | $ (4,088) | $ (6,876) |
Supplemental Cash Flow Information (Cash Paid Or Received For Interest And Income Taxes) (Details) (USD $)
In Thousands, unless otherwise specified |
3 Months Ended | |
---|---|---|
Mar. 31, 2013
|
Mar. 31, 2012
|
|
Supplemental Cash Flow Information [Abstract] | ||
Interest, net of capitalized interest | $ 69,633 | $ 66,020 |
Income taxes | $ 35 | $ (2,839) |
Crestwood Earn-Out
|
3 Months Ended |
---|---|
Mar. 31, 2013
|
|
Crestwood Earn Out [Abstract] | |
Crestwood Earn-Out | DIVESTITURES In March 2013, we entered into a Purchase and Sale Agreement with TGBR, a subsidiary of Tokyo Gas Co., Ltd., to sell an undivided 25% of our Barnett Shale Asset for a cash purchase price of $485 million. The transaction closed in April 2013, but was effective as of September 1, 2012. The purchase price was subject to customary purchase price adjustments, which resulted in TGBR paying us $463.4 million. We expect to recognize a gain in excess of $300 million before consideration of income taxes as a result of this transaction. In October 2010, we completed the sale of all of our interests in KGS to Crestwood. As part of the sale, we had the right to collect future earn-out payments through 2013. In February 2012, we collected $41 million of these earn-out payments which is presented as “Crestwood earn-out” in the condensed consolidated statement of income. We will not receive additional earn-out payments in 2013. Note 3 to the consolidated financial statements in our 2012 Annual Report on Form 10-K contains additional information regarding the Crestwood Transaction. |
71UVH1MJ^PXPPF%39CD7P8ESO545DY/GF>)?E`+G6"IK)R
M?.KL4$7"^!L93[`535*M2#K*[0`.J>HX"! .Z"R2-FH4=!:YFS9K8-MOB.FQM76!W=CE/\$C)&+P
M2)\$&54SM"OZCUGY#W%(,7),/GD-?(<,1#4\G&!L#TS-W3;M56=N7L(N_\:<
M_SXOZRK9M5731%U6&LFR@N$#RO">]:_X*X^?B/4[DH!@.C5Y_;OH\%(PI$67
M:0?R7WK__,9-CI@V60SP'(>3S'OWW-.98UON#34`\B/MERPS1HXRC-MQGP7)
MAX)?I`P6P&&+[+!U<%APV#`+X+!)#OL-ZV-"QUULD3'UGPRD_-!7E[`./O41
ME),U'4HY$E6UHL@."'IQ1U(4Z1&DRPL`%+VA(77/8' PG>58.K
MZ0)$Q<^#T=5I=9JFDXO\B*OYX@EOSI:G)):+M9AOK^X`@3;)[/ `\64CDK$1E9SQ"Q5L>AV1EQSL?Q!LAQ)M6U
M>=E70`NN:"K)WKW\L0#6$Q"X.9*++PHD2=/,4^=Y)E-KA+?6M/`CJI&_%7Z*
MUP'XZN-L#0(][H4FTM`PXLY2U#;*UXIXWYD4`.RLEL%YVZBP^V"[:[:9UBE.
M,RTOS
MMCCOCU';W!UFNP%-'7"Q[A03F"2X`F\$91PMS/#8C.W$H`"Q/+U/A=PT+JSG
M8K:5M(U4FBM"N.+XDA"FFU-ZU`5C2#F[A&FJ[@[^6/SL1J2LGXL3A8PH*"49
M1"DL5TTDM99R6XSUH(R@$;=H?F-2#CGV2PH=B!4Q2"=4L)!4,_8K.6=MR]AK
M("`([YJ;?6;*L>@,]29$3X)@2+:0K&8A*$ED:1L@H
N@+)8+(NRQR0Z$.=<[-/MM9Y
M8)+#K">0DY`<2)5J%IS4UI2($Q9QX`#ZZ"#G)>,MDPRAO_54.LP-S7Q10+XP
MF)4N8J38&7K