XML 62 R45.htm IDEA: XBRL DOCUMENT v2.3.0.15
CONDENSED CONSOLIDATING FINANCIAL INFORMATION (Details 3) (USD $)
In Thousands
3 Months Ended9 Months Ended
Sep. 30, 2011
Sep. 30, 2010
Sep. 30, 2011
Sep. 30, 2010
Revenues:    
Oil, natural gas, and natural gas liquids sales$ 174,012$ 174,991$ 526,915$ 529,012
Interest and other109203939471
Equity earnings in subsidiaries0000
Total revenues174,121175,194527,854529,483
Costs, expenses, and other:    
Lease operating expenses23,48023,60270,59369,549
Other direct operating costs11,12316,05342,45044,647
General and administrative19,94216,31349,12249,016
Depreciation, depletion, and amortization54,32348,862155,227133,979
Interest expense37,22537,237113,081112,494
Realized and unrealized (gains) losses on derivative instruments, net(65,961)(59,156)(70,632)(177,398)
Other, net(177)2,39912,2804,192
Total costs, expenses, and other79,95585,310372,121236,479
Earnings (loss) from continuing operations before income taxes94,16689,884155,733293,004
Income tax34,55634,31376,940109,238
Net earnings (loss) from continuing operations59,61055,57178,793183,766
Earnings from discontinued operations, net of tax28,10813,34044,56927,561
Net earnings87,71868,911123,362211,327
Less: net earnings attributable to noncontrolling interest4,92304,9870
Net earnings attributable to Forest Oil Corporation82,79568,911118,375211,327
Parent Company
    
Revenues:    
Oil, natural gas, and natural gas liquids sales128,849114,416382,211373,620
Interest and other3481,1971,6963,964
Equity earnings in subsidiaries39,09342,87690,828104,214
Total revenues168,290158,489474,735481,798
Costs, expenses, and other:    
Lease operating expenses20,21821,27160,48761,388
Other direct operating costs11,81612,03737,16035,155
General and administrative18,67215,23345,72645,840
Depreciation, depletion, and amortization40,67532,692115,73896,182
Interest expense37,22537,238113,081112,494
Realized and unrealized (gains) losses on derivative instruments, net(73,757)(47,022)(77,929)(145,083)
Other, net(1,895)1,7508,354720
Total costs, expenses, and other52,95473,199302,617206,696
Earnings (loss) from continuing operations before income taxes115,33685,290172,118275,102
Income tax27,61816,37948,75663,775
Net earnings (loss) from continuing operations87,71868,911123,362211,327
Earnings from discontinued operations, net of tax0000
Net earnings87,71868,911123,362211,327
Less: net earnings attributable to noncontrolling interest0000
Net earnings attributable to Forest Oil Corporation87,71868,911123,362211,327
Guarantor Subsidiary
    
Revenues:    
Oil, natural gas, and natural gas liquids sales44,52960,044142,775153,539
Interest and other761013819
Equity earnings in subsidiaries0000
Total revenues44,60560,054142,913153,558
Costs, expenses, and other:    
Lease operating expenses3,1612,2229,7897,848
Other direct operating costs(735)4,4055,18810,634
General and administrative8816042,0941,767
Depreciation, depletion, and amortization13,25115,76038,19336,665
Interest expense(159)230(351)1,308
Realized and unrealized (gains) losses on derivative instruments, net7,780(12,022)7,282(31,963)
Other, net186(580)165(548)
Total costs, expenses, and other24,36510,61962,36025,711
Earnings (loss) from continuing operations before income taxes20,24049,43580,553127,847
Income tax7,82518,67930,49747,597
Net earnings (loss) from continuing operations12,41530,75650,05680,250
Earnings from discontinued operations, net of tax0000
Net earnings12,41530,75650,05680,250
Less: net earnings attributable to noncontrolling interest0000
Net earnings attributable to Forest Oil Corporation12,41530,75650,05680,250
Combined Non-Guarantor Subsidiaries
    
Revenues:    
Oil, natural gas, and natural gas liquids sales6345311,9291,853
Interest and other0000
Equity earnings in subsidiaries0000
Total revenues6345311,9291,853
Costs, expenses, and other:    
Lease operating expenses101109317313
Other direct operating costs42(389)102(1,142)
General and administrative3894761,3021,409
Depreciation, depletion, and amortization3974101,2961,132
Interest expense4747731,2462,204
Realized and unrealized (gains) losses on derivative instruments, net16(112)15(352)
Other, net1,5321,2293,7614,020
Total costs, expenses, and other2,9512,4968,0397,584
Earnings (loss) from continuing operations before income taxes(2,317)(1,965)(6,110)(5,731)
Income tax(887)(745)(2,313)(2,134)
Net earnings (loss) from continuing operations(1,430)(1,220)(3,797)(3,597)
Earnings from discontinued operations, net of tax28,10813,34044,56927,561
Net earnings26,67812,12040,77223,964
Less: net earnings attributable to noncontrolling interest4,92304,9870
Net earnings attributable to Forest Oil Corporation21,75512,12035,78523,964
Eliminations
    
Revenues:    
Oil, natural gas, and natural gas liquids sales0000
Interest and other(315)(1,004)(895)(3,512)
Equity earnings in subsidiaries(39,093)(42,876)(90,828)(104,214)
Total revenues(39,408)(43,880)(91,723)(107,726)
Costs, expenses, and other:    
Lease operating expenses0000
Other direct operating costs0000
General and administrative0000
Depreciation, depletion, and amortization0000
Interest expense(315)(1,004)(895)(3,512)
Realized and unrealized (gains) losses on derivative instruments, net0000
Other, net0000
Total costs, expenses, and other(315)(1,004)(895)(3,512)
Earnings (loss) from continuing operations before income taxes(39,093)(42,876)(90,828)(104,214)
Income tax0000
Net earnings (loss) from continuing operations(39,093)(42,876)(90,828)(104,214)
Earnings from discontinued operations, net of tax0000
Net earnings(39,093)(42,876)(90,828)(104,214)
Less: net earnings attributable to noncontrolling interest0000
Net earnings attributable to Forest Oil Corporation$ (39,093)$ (42,876)$ (90,828)$ (104,214)