XML 42 R32.htm IDEA: XBRL DOCUMENT v2.4.0.8
Subsidiary guarantees (Tables)
6 Months Ended
Jun. 30, 2014
Condensed Financial Information of Parent Company Only Disclosure [Abstract]  
Schedule of condensed consolidating balance sheet
Condensed consolidating balance sheet
June 30, 2014
(Unaudited)
(in thousands)
 
Laredo
 
Laredo Midstream
 
Intercompany
eliminations
 
Consolidated
company
Accounts receivable, net
 
$
95,604

 
$
116

 
$

 
$
95,720

Other current assets
 
434,888

 
13

 

 
434,901

Total oil and natural gas properties, net
 
2,475,094

 

 

 
2,475,094

Total midstream service assets, net
 

 
74,258

 

 
74,258

Total other fixed assets, net
 
28,574

 
290

 

 
28,864

Investment in subsidiaries and equity method investee
 
88,330

 
40,871

 
(88,330
)
 
40,871

Total other long-term assets
 
31,330

 

 

 
31,330

Total assets
 
$
3,153,820

 
$
115,548

 
$
(88,330
)
 
$
3,181,038

 
 
 
 
 
 
 
 
 
Accounts payable
 
$
18,017

 
$
370

 
$

 
$
18,387

Other current liabilities
 
289,433

 
26,848

 

 
316,281

Other long-term liabilities
 
80,642

 

 

 
80,642

Long-term debt
 
1,501,419

 

 

 
1,501,419

Stockholders’ equity
 
1,264,309

 
88,330

 
(88,330
)
 
1,264,309

Total liabilities and stockholders’ equity
 
$
3,153,820

 
$
115,548

 
$
(88,330
)
 
$
3,181,038



Condensed consolidating balance sheet
December 31, 2013
(Unaudited)
(in thousands)
 
Laredo
 
Laredo Midstream
 
Intercompany
eliminations
 
Consolidated
company
Accounts receivable, net
 
$
77,318

 
$

 
$

 
$
77,318

Other current assets
 
230,291

 

 

 
230,291

Total oil and natural gas properties, net
 
2,135,348

 

 

 
2,135,348

Total midstream service assets, net
 
5,802

 
41,498

 

 
47,300

Total other fixed assets, net
 
21,676

 

 

 
21,676

Investment in subsidiaries and equity method investee
 
36,666

 
5,913

 
(36,666
)
 
5,913

Total other long-term assets
 
105,914

 

 

 
105,914

Total assets
 
$
2,613,015

 
$
47,411

 
$
(36,666
)
 
$
2,623,760

 
 
 
 
 
 
 
 
 
Accounts payable
 
$
12,216

 
$
3,786

 
$

 
$
16,002

Other current liabilities
 
231,008

 
6,959

 

 
237,967

Other long-term liabilities
 
45,997

 

 

 
45,997

Long-term debt
 
1,051,538

 

 

 
1,051,538

Stockholders’ equity
 
1,272,256

 
36,666

 
(36,666
)
 
1,272,256

Total liabilities and stockholders’ equity
 
$
2,613,015

 
$
47,411

 
$
(36,666
)
 
$
2,623,760

Schedule of condensed consolidating statement of operations
Condensed consolidating statement of operations
For the three months ended June 30, 2014
(Unaudited)
(in thousands)

Laredo

Laredo Midstream

Intercompany
eliminations

Consolidated
company
Total operating revenues

$
182,872


$
1,542


$
(1,370
)

$
183,044

Total operating costs and expenses

116,596


3,257


(1,370
)

118,483

Income (loss) from operations

66,276


(1,715
)



64,561

Interest expense, net

(30,463
)





(30,463
)
Other, net

(65,086
)

(44
)

1,759


(63,371
)
Loss from continuing operations before income tax

(29,273
)

(1,759
)

1,759


(29,273
)
Deferred income tax benefit

10,374






10,374

Loss from continuing operations

(18,899
)

(1,759
)

1,759


(18,899
)
Net loss

$
(18,899
)

$
(1,759
)

$
1,759


$
(18,899
)


Condensed consolidating statement of operations
For the three months ended June 30, 2013
(Unaudited)
(in thousands)
 
Laredo
 
Laredo Midstream
 
Intercompany
eliminations
 
Consolidated
company
Total operating revenues
 
$
177,296


$
2,718


$
(2,718
)

$
177,296

Total operating costs and expenses
 
122,028


572


(2,718
)

119,882

Income from operations
 
55,268


2,146




57,414

Interest expense, net
 
(25,931
)





(25,931
)
Other, net
 
27,049


(49
)

(3,142
)

23,858

Income from continuing operations before income tax
 
56,386


2,097


(3,142
)

55,341

Deferred income tax expense
 
(20,047
)





(20,047
)
Income from continuing operations
 
36,339


2,097


(3,142
)

35,294

Income (loss) from discontinued operations, net of tax
 
(527
)

1,045




518

Net income
 
$
35,812


$
3,142


$
(3,142
)

$
35,812


Condensed consolidating statement of operations
For the six months ended June 30, 2014
(Unaudited)

(in thousands)

Laredo

Laredo Midstream

Intercompany
eliminations

Consolidated
company
Total operating revenues

$
356,086


$
2,572


$
(2,304
)

$
356,354

Total operating costs and expenses

229,106


4,953


(2,304
)

231,755

Income (loss) from operations

126,980


(2,381
)



124,599

Interest expense, net

(59,366
)





(59,366
)
Other, net

(96,993
)

(77
)

2,458


(94,612
)
Loss from continuing operations before income tax

(29,379
)

(2,458
)

2,458


(29,379
)
Deferred income tax benefit

10,267






10,267

Loss from continuing operations

(19,112
)

(2,458
)

2,458


(19,112
)
Net loss

$
(19,112
)

$
(2,458
)

$
2,458


$
(19,112
)
Condensed consolidating statement of operations
For the six months ended June 30, 2013
(Unaudited)

(in thousands)
 
Laredo
 
Laredo Midstream
 
Intercompany
eliminations
 
Consolidated
company
Total operating revenues
 
$
340,965


$
5,364


$
(5,328
)

$
341,001

Total operating costs and expenses
 
242,859


1,551


(5,328
)

239,082

Income from operations
 
98,106


3,813




101,919

Interest expense, net
 
(51,265
)





(51,265
)
Other, net
 
13,089


(113
)

(6,042
)

6,934

Income from continuing operations before income tax
 
59,930


3,700


(6,042
)

57,588

Deferred income tax expense
 
(21,157
)





(21,157
)
Income from continuing operations
 
38,773


3,700


(6,042
)

36,431

Income (loss) from discontinued operations, net of tax
 
(1,552
)

2,342




790

Net income
 
$
37,221


$
6,042


$
(6,042
)

$
37,221


Schedule of condensed consolidating statement of cash flows
Condensed consolidating statement of cash flows
For the six months ended June 30, 2014
(Unaudited)
(in thousands)
 
Laredo
 
Laredo Midstream
 
Intercompany
eliminations
 
Consolidated
company
Net cash flows provided by (used in) operating activities
 
$
240,880

 
$
(3,239
)
 
$
2,458

 
$
240,099

Change in investments between affiliates
 
(44,202
)
 
46,660

 
(2,458
)
 

Capital expenditures and other
 
(435,807
)
 
(43,421
)
 

 
(479,228
)
Net cash flows provided by financing activities
 
440,482

 

 

 
440,482

Net increase in cash and cash equivalents
 
201,353

 

 

 
201,353

Cash and cash equivalents at beginning of period
 
198,153

 

 

 
198,153

Cash and cash equivalents at end of period
 
$
399,506

 
$

 
$

 
$
399,506

 
Condensed consolidating statement of cash flows
For the six months ended June 30, 2013
(Unaudited)
(in thousands)
 
Laredo
 
Laredo Midstream
 
Intercompany
eliminations
 
Consolidated
company
Net cash flows provided by operating activities
 
$
177,967

 
$
6,365

 
$
(6,042
)
 
$
178,290

Change in investments between affiliates
 
(11,266
)
 
5,224

 
6,042

 

Capital expenditures and other
 
(384,704
)
 
(11,589
)
 

 
(396,293
)
Net cash flows provided by financing activities
 
228,367

 

 

 
228,367

Net increase in cash and cash equivalents
 
10,364

 

 

 
10,364

Cash and cash equivalents at beginning of period
 
33,224

 

 

 
33,224

Cash and cash equivalents at end of period
 
$
43,588

 
$

 
$

 
$
43,588