XML 40 R67.htm IDEA: XBRL DOCUMENT v3.3.0.814
Long-Term Debt - Narrative (Details)
$ / shares in Units, shares in Millions
1 Months Ended 3 Months Ended 9 Months Ended
Jun. 10, 2015
USD ($)
Aug. 31, 2015
USD ($)
$ / shares
Jun. 30, 2015
USD ($)
Sep. 30, 2015
USD ($)
shares
Jun. 30, 2015
USD ($)
shares
Sep. 30, 2014
USD ($)
Sep. 30, 2015
USD ($)
Sep. 30, 2014
USD ($)
Aug. 13, 2015
USD ($)
Jun. 09, 2015
USD ($)
Dec. 31, 2014
USD ($)
Debt Instrument                      
Write off of debt issuance costs             $ 7,108,000 $ 0      
Carrying Value       $ 3,936,994,000     3,936,994,000       $ 3,195,436,000
Common stock issued for debt exchange (in shares) | shares       8.0              
Aggregate principal amount of convertible senior notes issued in debt exchange             35,147,000 0      
Gain (loss) on extinguishment of debt       $ 340,699,000   $ 0 $ 358,633,000 $ 0      
Aggregate cash payments for early conversion       $ 2,700,000              
8.125% Convertible Senior Notes due 2022                      
Debt Instrument                      
Long-term debt, fixed interest rate       8.125%     8.125%        
7.5% Convertible Senior Notes due 2023                      
Debt Instrument                      
Long-term debt, fixed interest rate       7.50%     7.50%        
Senior credit facility                      
Debt Instrument                      
Borrowing base                   $ 900,000,000  
June Amendment | Senior credit facility                      
Debt Instrument                      
Maximum borrowing capacity $ 1,000,000,000.0                    
Borrowing base       $ 500,000,000     $ 500,000,000        
Write off of debt issuance costs 4,900,000                    
Additional aggregate principal indebtedness permitted (less than) 1,750,000,000.00                    
Reduction in borrowing base for every $1 junior lien debt incurred $ 0.25                    
August 2015 Amendment | Senior credit facility                      
Debt Instrument                      
Allowed repurchases of outstanding debt                 $ 200,000,000    
Senior credit facility                      
Debt Instrument                      
Covenant ratio of secured debt To EBITDA, maximum                   2.25  
Covenant, Ratio of EBITDA to interest expense at Mar 2015                   2.00  
Covenant, Ratio of EBITDA to interest expense at Jun 2015                   2.00  
Covenant, Ratio of EBITDA to interest expense at Sep 2015                   1.75  
Covenant, Ratio of EBITDA to interest expense at Dec 2015                   1.50  
Covenant, Ratio of EBITDA to interest expense at Mar 2016                   1.50  
Covenant, Ratio of EBITDA to interest expense at June 2016                   1.50  
Covenant, Ratio of EBITDA to interest expense at Sep 2016                   1.50  
Covenant, Ratio of EBITDA to interest expense at Dec 2016                   2.00  
Current assets to current liabilities, ratio minimum                   1.00  
Covenant, Ratio of total net debt to EBITDA at Jun 2016                   6.25  
Covenant, Ratio of total net debt to EBITDA at Sep 2016                   6.00  
Covenant, Ratio of total net debt to EBITDA at Dec 2016                   6.00  
Covenant, Ratio of total net debt to EBITDA at Mar 2017                   5.50  
Covenant, Ratio of total net debt to EBITDA at Jun 2017                   5.50  
Covenant, Ratio of total net debt to EBITDA at Sep 2017                   5.00  
Covenant, Ratio of total net debt to EBITDA at Dec 2017                   5.00  
Covenant, Ratio of total net debt to EBITDA at Mar 2018                   4.50  
Outstanding letters of credit       $ 11,000,000     $ 11,000,000        
Senior credit facility | June Amendment                      
Debt Instrument                      
Covenant ratio of secured debt To EBITDA, maximum       2.00     2.00        
Current assets to current liabilities, ratio minimum       1.0     1.0        
Minimum collateral amount of proved oil, natural gas and NGL reserves representing the discounted present value of reserves used in borrowing base determination 80.00%                    
Senior credit facility | June Amendment | Maximum                      
Debt Instrument                      
Unused capacity, commitment fee percentage 0.50%                    
Senior credit facility | June Amendment | LIBOR | Minimum                      
Debt Instrument                      
Basis spread on variable rate 1.75%                    
Senior credit facility | June Amendment | LIBOR | Maximum                      
Debt Instrument                      
Basis spread on variable rate 2.75%                    
Senior credit facility | June Amendment | Federal Funds Rate                      
Debt Instrument                      
Basis spread on variable rate 0.50%                    
Senior credit facility | June Amendment | One-Month Eurodollar Rate                      
Debt Instrument                      
Basis spread on variable rate 1.00%                    
Senior credit facility | June Amendment | Base Rate | Minimum                      
Debt Instrument                      
Basis spread on variable rate 0.75%                    
Senior credit facility | June Amendment | Base Rate | Maximum                      
Debt Instrument                      
Basis spread on variable rate 1.75%                    
Junior lien debt | June Amendment                      
Debt Instrument                      
Outstanding junior debt threshold, reduction of maximum borrowing base $ 1,500,000,000.00                    
Senior Secured Notes                      
Debt Instrument                      
Debt, face amount     $ 1,250,000,000.0   $ 1,250,000,000.0            
Proceeds from issuance of debt, net of issuance costs     $ 1,210,000,000                
Long-term debt, fixed interest rate       8.75%     8.75%        
Senior Secured Notes | 8.75% Senior Secured Notes due 2020                      
Debt Instrument                      
Carrying Value       $ 1,250,000,000     $ 1,250,000,000       0
Long-term debt, fixed interest rate       8.75%     8.75%        
Debt issuance costs       $ 39,200,000     $ 39,200,000        
Senior Notes                      
Debt Instrument                      
Write off of debt issuance costs       3,200,000     3,200,000        
Debt issuance costs       57,600,000     57,600,000        
Gain (loss) on extinguishment of debt       152,000,000     152,000,000        
Aggregate principal amount of debt repurchased   $ 250,000,000                  
Cash paid to repurchase debt   94,500,000                  
Notes exchanged/converted   275,000,000                  
Senior Notes | 8.125% Senior Notes due 2022                      
Debt Instrument                      
Carrying Value       $ 601,187,000     $ 601,187,000       $ 750,000,000
Long-term debt, fixed interest rate       8.125%     8.125%       8.125%
Aggregate principal amount of convertible senior notes issued in debt exchange         $ 21,000,000            
Aggregate principal amount of debt repurchased   26,100,000                  
Notes exchanged/converted   101,800,000                  
Senior Notes | 7.5% Senior Notes due 2021 and 8.125% Senior Notes due 2022                      
Debt Instrument                      
Common stock issued for debt exchange (in shares) | shares         28.0            
Aggregate principal amount of convertible senior notes issued in debt exchange         $ 50,000,000            
Gain (loss) on extinguishment of debt             $ 17,900,000        
Notes exchanged/converted             50,000,000        
Senior Notes | 7.5% Senior Notes due 2021                      
Debt Instrument                      
Carrying Value [1]       $ 996,309,000     $ 996,309,000       $ 1,178,486,000
Long-term debt, fixed interest rate       7.50%     7.50%       7.50%
Aggregate principal amount of convertible senior notes issued in debt exchange         $ 29,000,000            
Aggregate principal amount of debt repurchased   111,600,000                  
Notes exchanged/converted   40,700,000                  
Senior Notes | 8.75% Senior Notes due 2020                      
Debt Instrument                      
Carrying Value [2]       $ 401,149,000     $ 401,149,000       $ 445,402,000
Long-term debt, fixed interest rate       8.75%     8.75%       8.75%
Aggregate outstanding principal amount of 8.75% senior notes due 2020 that would adjust maturity date of 8.75% senior secured notes due 2020       $ 100,000,000     $ 100,000,000        
Aggregate principal amount of debt repurchased   29,300,000                  
Notes exchanged/converted   15,900,000                  
Senior Notes | 7.5% Senior Notes due 2023                      
Debt Instrument                      
Carrying Value [3]       $ 622,923,000     $ 622,923,000       $ 821,548,000
Long-term debt, fixed interest rate       7.50%     7.50%       7.50%
Aggregate principal amount of debt repurchased   83,000,000                  
Notes exchanged/converted   $ 116,600,000                  
Convertible Senior Unsecured Notes                      
Debt Instrument                      
Write off of debt issuance costs       $ 500,000     $ 500,000        
Debt issuance costs       5,900,000     5,900,000        
Gain (loss) on extinguishment of debt       (300,000)     (300,000)        
Notes exchanged/converted       21,900,000              
Conversion rate   0.3636                  
Percentage of applicable conversion price threshold   40.00%                  
Conversion price threshold (usd per share) | $ / shares   $ 1.10                  
Convertible Senior Unsecured Notes | 8.125% Convertible Senior Notes due 2022                      
Debt Instrument                      
Carrying Value       $ 36,406,000 [4]     $ 36,406,000 [4]       $ 0
Long-term debt, fixed interest rate   8.125%   8.125%     8.125%        
Aggregate principal amount of convertible senior notes issued in debt exchange   $ 158,400,000                  
Notes exchanged/converted       $ 19,400,000              
Aggregate principal amount of convertible debt net of discount and including holders' conversion feature exercised       5,800,000              
Convertible Senior Unsecured Notes | 7.5% Convertible Senior Notes due 2023                      
Debt Instrument                      
Carrying Value       $ 29,020,000 [5]     $ 29,020,000 [5]       $ 0
Long-term debt, fixed interest rate   7.50%   7.50%     7.50%        
Aggregate principal amount of convertible senior notes issued in debt exchange   $ 116,600,000                  
Notes exchanged/converted       $ 2,500,000              
Aggregate principal amount of convertible debt net of discount and including holders' conversion feature exercised       700,000              
Senior Notes And Convertible Debt                      
Debt Instrument                      
Write off of debt issuance costs       4,000,000     $ 4,000,000        
Gain (loss) on extinguishment of debt       $ 189,000,000     $ 189,000,000        
[1] Carrying value includes a premium of $2,652 and $3,486 at September 30, 2015 and December 31, 2014, respectively.
[2] Carrying value is net of $3,649 and $4,598 discount at September 30, 2015 and December 31, 2014, respectively.
[3] Carrying value is net of $2,436 and $3,452 discount at September 30, 2015 and December 31, 2014, respectively.
[4] Carrying value includes holder conversion feature liabilities with fair value of $3,113 and is net of $105,691 discount at September 30, 2015.
[5] Carrying value includes holder conversion feature liabilities with fair value of $2,361 and is net of $87,412 discount at September 30, 2015.