XML 17 R2.htm IDEA: XBRL DOCUMENT v2.4.0.8
Pro Forma Condensed Consolidated Statements of Operations Statement (USD $)
In Millions, except Per Share data, unless otherwise specified
9 Months Ended 12 Months Ended
Sep. 30, 2014
Dec. 31, 2013
Dec. 31, 2012
Dec. 31, 2011
Scenario, Previously Reported [Member]
       
REVENUES        
Gas sales $ 609.2 $ 779.0 $ 667.4 $ 1,239.1
Oil sales 1,041.0 916.6 532.6 324.2
NGL Sales 179.3 294.1 322.1 309.8
Other revenue 5.1 189.0 181.6 200.8
Purchased gas, oil and NGL sales 780.1 757.1 646.1 1,085.3
Total Revenues 2,614.7 2,935.8 2,349.8 3,159.2
OPERATING EXPENSES        
Purchased gas, oil and NGL expense 775.5 765.9 655.6 1,077.1
Lease operating expense 177.0 177.8 172.3 145.2
Gas, oil and NGL transportation and other handling costs 198.5 141.4 148.9 102.2
Gathering and other expense 4.8 90.6 88.0 107.3
General and administrative 147.0 191.1 266.6 123.2
Production and property taxes 160.8 166.5 103.4 105.4
Depreciation, depletion and amortization 712.5 1,016.0 905.3 765.6
Exploration expenses 4.7 11.9 11.2 10.5
Impairment 3.6 93.0 133.0 218.2
Total Operating Expenses 2,184.4 2,654.2 2,484.3 2,654.7
Net gain (loss) on property sales (210.3) 103.0 1.2 1.4
OPERATING INCOME 220.0 384.6 (133.3) 505.9
Realized and unrealized gains (losses) on derivative contracts (13.2) 58.9 441.9  
Interest and other income 7.8 5.2 6.6 4.1
Income from unconsolidated affiliates 0.2 5.8 6.8 5.5
Loss from early extinguishment of debt     (0.6) (0.7)
Interest expense (128.4) (163.3) (122.9) (90.0)
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES 86.4 291.2 198.5 424.8
Income tax provision (26.1) (119.8) (66.5) (154.4)
NET INCOME 60.3 171.4 132.0 270.4
Net income attributable to noncontrolling interest 0 (12.0) (3.7) (3.2)
NET INCOME ATTRIBUTABLE TO QEP 60.3 159.4 128.3 267.2
Weighted average common shares outstanding        
Weighted Average Number of Shares Outstanding, Basic 180.0 179.2 177.8 176.5
Weighted Average Number of Shares Outstanding, Diluted 180.4 179.5 178.7 178.4
Dividends per common share (in dollars per share) $ 0.06 $ 0.08 $ 0.08 $ 0.08
Scenario, Adjustment [Member]
       
REVENUES        
Gas sales 0 0 0 0
Oil sales 0 0 0 0
NGL Sales 0 (101.9) (137.9) (180.1)
Other revenue 0 (166.6) (154.1) (177.9)
Purchased gas, oil and NGL sales 0 17.8 13.9 33.8
Total Revenues 0 (250.7) (278.1) (324.2)
OPERATING EXPENSES        
Purchased gas, oil and NGL expense 0 17.6 15.1 33.8
Lease operating expense 0 3.5 3.4 3.0
Gas, oil and NGL transportation and other handling costs 0 80.6 49.2 55.6
Gathering and other expense 0 (82.2) (79.8) (98.7)
General and administrative 0 (30.7) (18.2) (25.6)
Production and property taxes 0 (5.2) (4.9) (4.9)
Depreciation, depletion and amortization 0 (52.2) (55.1) (48.7)
Exploration expenses 0 0 0 0
Impairment 0 0 0 0
Total Operating Expenses 0 (68.6) (90.3) (85.5)
Net gain (loss) on property sales 0 0.5 0 0
OPERATING INCOME 0 (181.6) (187.8) (238.7)
Realized and unrealized gains (losses) on derivative contracts 2.1 (1.4) (8.4)  
Realized and unrealized gains (losses) on derivative contracts proforma adjustments     7.4  
Interest and other income 0 10.1 8.4 5.1
Income from unconsolidated affiliates 0 (5.8) (6.8) (5.5)
Loss from early extinguishment of debt     0 0
Interest expense   (1.7) (3.4) (2.1)
Interest expense proforma adjustments 19.1 19.7 9.2 11.0
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES 21.2 (160.7) (181.4) (230.2)
Income tax provision (8.1) 52.7 62.4 84.7
NET INCOME 13.1 (108.0) (119.0) (145.5)
Net income attributable to noncontrolling interest 0 12.0 3.7 3.2
NET INCOME ATTRIBUTABLE TO QEP 13.1 (96.0) (115.3) (142.3)
Pro Forma [Member]
       
REVENUES        
Gas sales 609.2 779.0 667.4 1,239.1
Oil sales 1,041.0 916.6 532.6 324.2
NGL Sales 179.3 192.2 184.2 129.7
Other revenue 5.1 22.4 27.5 22.9
Purchased gas, oil and NGL sales 780.1 774.9 660.0 1,119.1
Total Revenues 2,614.7 2,685.1 2,071.7 2,835.0
OPERATING EXPENSES        
Purchased gas, oil and NGL expense 775.5 783.5 670.7 1,110.9
Lease operating expense 177.0 181.3 175.7 148.2
Gas, oil and NGL transportation and other handling costs 198.5 222.0 198.1 157.8
Gathering and other expense 4.8 8.4 8.2 8.6
General and administrative 147.0 160.4 248.4 97.6
Production and property taxes 160.8 161.3 98.5 100.5
Depreciation, depletion and amortization 712.5 963.8 850.2 716.9
Exploration expenses 4.7 11.9 11.2 10.5
Impairment 3.6 93.0 133.0 218.2
Total Operating Expenses 2,184.4 2,585.6 2,394.0 2,569.2
Net gain (loss) on property sales (210.3) 103.5 1.2 1.4
OPERATING INCOME 220.0 203.0 (321.1) 267.2
Realized and unrealized gains (losses) on derivative contracts (11.1) 57.5 440.9  
Interest and other income 7.8 15.3 15.0 9.2
Income from unconsolidated affiliates 0.2 0 0 0
Loss from early extinguishment of debt     (0.6) (0.7)
Interest expense (109.3) (145.3) (117.1) (81.1)
INCOME FROM CONTINUING OPERATIONS BEFORE INCOME TAXES 107.6 130.5 17.1 194.6
Income tax provision (34.2) (67.1) (4.1) (69.7)
NET INCOME 73.4 63.4 13.0 124.9
Net income attributable to noncontrolling interest 0 0 0 0
NET INCOME ATTRIBUTABLE TO QEP $ 73.4 $ 63.4 $ 13.0 $ 124.9
Weighted average common shares outstanding        
Weighted Average Number of Shares Outstanding, Basic 180.0 179.2 177.8 176.5
Weighted Average Number of Shares Outstanding, Diluted 180.4 179.5 178.7 178.4
Dividends per common share (in dollars per share) $ 0.06 $ 0.08 $ 0.08 $ 0.08
Continuing Operations [Member] | Scenario, Previously Reported [Member]
       
Earnings Per Common Share Attributable to QEP        
Earnings Per Share, Basic $ 0.34 $ 0.89 $ 0.72 $ 1.51
Earnings Per Share, Diluted $ 0.34 $ 0.89 $ 0.72 $ 1.50
Continuing Operations [Member] | Pro Forma [Member]
       
Earnings Per Common Share Attributable to QEP        
Earnings Per Share, Basic $ 0.41 $ 0.35 $ 0.07 $ 0.71
Earnings Per Share, Diluted $ 0.41 $ 0.35 $ 0.07 $ 0.70