XML 79 R67.htm IDEA: XBRL DOCUMENT v3.10.0.1
Guarantor Financial Statements - Balance Sheet (Details) - USD ($)
$ in Thousands
Sep. 30, 2018
Dec. 31, 2017
Sep. 30, 2017
Dec. 31, 2016
Current assets:        
Cash and cash equivalents $ 508,446 $ 112,446 $ 30,205 $ 1,666,574
Accounts receivable 264,317 231,613    
Accounts receivable - related party 0 0    
Intercompany receivable 0 0    
Inventories 14,815 9,108    
Other current assets 8,111 5,434    
Total current assets 795,689 358,601    
Property and equipment:        
Oil and natural gas properties, at cost, based on the full cost method of accounting 10,818,378 9,232,694    
Midstream assets 355,758 191,519    
Other property, equipment and land 85,882 80,776    
Accumulated depletion, depreciation, amortization and impairment (2,545,412) (2,161,372)    
Net property and equipment 8,714,606 7,343,617    
Funds held in escrow 62,034 6,304    
Investment in subsidiaries 0 0    
Deferred tax asset 95,551 0    
Investment in real estate, net 106,834 0    
Other assets 31,859 62,463    
Total assets 9,806,573 7,770,985    
Current liabilities:        
Accounts payable-trade 85,869 94,590    
Intercompany payable 0 0    
Other current liabilities 635,918 482,838    
Total current liabilities 721,787 577,428    
Long-term debt 2,332,359 1,477,347    
Derivative instruments 5,931 6,303    
Asset retirement obligations 23,897 20,122 19,982  
Deferred income taxes 292,795 108,048    
Other long-term liabilities 7 0    
Total liabilities 3,376,776 2,189,248    
Commitments and contingencies      
Stockholders’ equity 5,933,359 5,254,860    
Non-controlling interest 496,438 326,877    
Total equity 6,429,797 5,581,737 5,586,123 4,018,292
Total liabilities and equity 9,806,573 7,770,985    
Eliminations [Member]        
Current assets:        
Cash and cash equivalents 0 0 0 0
Accounts receivable 0 0    
Accounts receivable - related party (7,758) (5,142)    
Intercompany receivable (3,462,384) (4,892,118)    
Inventories 0 0    
Other current assets 0 0    
Total current assets (3,470,142) (4,897,260)    
Property and equipment:        
Oil and natural gas properties, at cost, based on the full cost method of accounting (3,297) (414)    
Midstream assets 0 0    
Other property, equipment and land 0 0    
Accumulated depletion, depreciation, amortization and impairment (7,918) 4,342    
Net property and equipment (11,215) 3,928    
Funds held in escrow 0 0    
Investment in subsidiaries (4,632,742) (3,809,557)    
Deferred tax asset 0      
Investment in real estate, net 0      
Other assets 0 0    
Total assets (8,114,099) (8,702,889)    
Current liabilities:        
Accounts payable-trade 0 0    
Intercompany payable (3,470,142) (4,897,260)    
Other current liabilities 0 0    
Total current liabilities (3,470,142) (4,897,260)    
Long-term debt 0 0    
Derivative instruments 0 0    
Asset retirement obligations 0 0    
Deferred income taxes 0 0    
Other long-term liabilities 0      
Total liabilities (3,470,142) (4,897,260)    
Commitments and contingencies      
Stockholders’ equity (4,444,845) (4,132,506)    
Non-controlling interest (199,112) 326,877    
Total equity (4,643,957) (3,805,629)    
Total liabilities and equity (8,114,099) (8,702,889)    
Parent Company [Member] | Reportable Legal Entities [Member]        
Current assets:        
Cash and cash equivalents 471,148 54,074 20,856 1,643,226
Accounts receivable 0 0    
Accounts receivable - related party 0 0    
Intercompany receivable 3,199,881 2,624,810    
Inventories 0 0    
Other current assets 257 618    
Total current assets 3,671,286 2,679,502    
Property and equipment:        
Oil and natural gas properties, at cost, based on the full cost method of accounting 0 0    
Midstream assets 0 0    
Other property, equipment and land 0 0    
Accumulated depletion, depreciation, amortization and impairment 0 0    
Net property and equipment 0 0    
Funds held in escrow 0 0    
Investment in subsidiaries 4,631,753 3,809,557    
Deferred tax asset 0      
Investment in real estate, net 0      
Other assets 0 0    
Total assets 8,303,039 6,489,059    
Current liabilities:        
Accounts payable-trade 0 1    
Intercompany payable 0 132,067    
Other current liabilities 41,026 7,236    
Total current liabilities 41,026 139,304    
Long-term debt 2,035,859 986,847    
Derivative instruments 0 0    
Asset retirement obligations 0 0    
Deferred income taxes 292,795 108,048    
Other long-term liabilities 0      
Total liabilities 2,369,680 1,234,199    
Commitments and contingencies      
Stockholders’ equity 5,933,359 5,254,860    
Non-controlling interest 0 0    
Total equity 5,933,359 5,254,860    
Total liabilities and equity 8,303,039 6,489,059    
Guarantor Subsidiaries [Member] | Reportable Legal Entities [Member]        
Current assets:        
Cash and cash equivalents 20,469 34,175 4,911 14,135
Accounts receivable 226,299 205,859    
Accounts receivable - related party 0 0    
Intercompany receivable 262,503 2,267,308    
Inventories 14,815 9,108    
Other current assets 7,708 4,461    
Total current assets 531,794 2,520,911    
Property and equipment:        
Oil and natural gas properties, at cost, based on the full cost method of accounting 9,209,250 8,129,211    
Midstream assets 355,758 191,519    
Other property, equipment and land 80,194 80,776    
Accumulated depletion, depreciation, amortization and impairment (2,306,710) (1,976,248)    
Net property and equipment 7,338,492 6,425,258    
Funds held in escrow 62,034 0    
Investment in subsidiaries 989 0    
Deferred tax asset 0      
Investment in real estate, net 106,834      
Other assets 8,513 25,609    
Total assets 8,048,656 8,971,778    
Current liabilities:        
Accounts payable-trade 85,865 91,629    
Intercompany payable 3,470,142 4,765,193    
Other current liabilities 590,186 472,933    
Total current liabilities 4,146,193 5,329,755    
Long-term debt 0 397,000    
Derivative instruments 5,931 6,303    
Asset retirement obligations 23,897 20,122    
Deferred income taxes 0 0    
Other long-term liabilities 7      
Total liabilities 4,176,028 5,753,180    
Commitments and contingencies      
Stockholders’ equity 3,872,628 3,218,598    
Non-controlling interest 0 0    
Total equity 3,872,628 3,218,598    
Total liabilities and equity 8,048,656 8,971,778    
Non-Guarantor Subsidiaries [Member] | Reportable Legal Entities [Member]        
Current assets:        
Cash and cash equivalents 16,829 24,197 $ 4,438 $ 9,213
Accounts receivable 38,018 25,754    
Accounts receivable - related party 7,758 5,142    
Intercompany receivable 0 0    
Inventories 0 0    
Other current assets 146 355    
Total current assets 62,751 55,448    
Property and equipment:        
Oil and natural gas properties, at cost, based on the full cost method of accounting 1,612,425 1,103,897    
Midstream assets 0 0    
Other property, equipment and land 5,688 0    
Accumulated depletion, depreciation, amortization and impairment (230,784) (189,466)    
Net property and equipment 1,387,329 914,431    
Funds held in escrow 0 6,304    
Investment in subsidiaries 0 0    
Deferred tax asset 95,551      
Investment in real estate, net 0      
Other assets 23,346 36,854    
Total assets 1,568,977 1,013,037    
Current liabilities:        
Accounts payable-trade 4 2,960    
Intercompany payable 0 0    
Other current liabilities 4,706 2,669    
Total current liabilities 4,710 5,629    
Long-term debt 296,500 93,500    
Derivative instruments 0 0    
Asset retirement obligations 0 0    
Deferred income taxes 0 0    
Other long-term liabilities 0      
Total liabilities 301,210 99,129    
Commitments and contingencies      
Stockholders’ equity 572,217 913,908    
Non-controlling interest 695,550 0    
Total equity 1,267,767 913,908    
Total liabilities and equity $ 1,568,977 $ 1,013,037