XML 33 R79.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONDENSED CONSOLIDATING FINANCIAL INFORMATION (Details 3) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 9 Months Ended 12 Months Ended
Dec. 31, 2012
Sep. 30, 2012
Jun. 30, 2012
Mar. 31, 2012
Dec. 31, 2011
Sep. 30, 2011
Jun. 30, 2011
Mar. 31, 2011
Sep. 30, 2011
Dec. 31, 2012
Dec. 31, 2011
Dec. 31, 2010
Revenues:                        
Oil, natural gas, and natural gas liquids sales $ 154,914 $ 156,014 $ 135,694 $ 158,901 $ 176,616 $ 174,012 $ 186,593 $ 166,310   $ 605,523 $ 703,531 $ 707,692
Interest and other                   136 1,026 989
Equity earnings in subsidiaries                   0 0 0
Total revenues                   605,659 704,557 708,681
Costs, expenses, and other:                        
Lease operating expenses                   108,027 99,158 92,394
Other production expenses                   48,882 54,360 56,898
General and administrative                   59,262 65,105 64,886
Depreciation, depletion, and amortization                   280,458 219,684 187,973
Ceiling test write-down of oil and natural gas properties                   992,404 0 0
Impairment of properties                   79,529 0 0
Interest expense                   141,831 149,755 149,891
Realized and unrealized (gains) losses on derivative instruments, net                   (72,646) (88,064) (150,132)
Other, net                   83,406 17,164 7,339
Total costs, expenses, and other                   1,721,153 517,162 409,249
Earnings (loss) from continuing operations before income taxes (288,365) [1] (451,272) [1] (344,099) [1] (31,758) [1] 31,662 [1] 94,166 [1] 75,861 [1] (14,294) [1]   (1,115,494) 187,395 299,432
Income tax                   173,437 89,135 109,770
Net earnings (loss) from continuing operations                   (1,288,931) 98,260 189,662
Net earnings from discontinued operations                 44,569 0 44,569 37,859
Net earnings (loss) (286,533) [1] (458,552) [1] (511,173) [1] (32,673) [1] 19,467 [1] 87,718 [1] 38,974 [1] (3,330) [1]   (1,288,931) 142,829 227,521
Less: net earnings attributable to noncontrolling interest                   0 4,987 0
Net earnings (loss) attributable to Forest Oil Corporation common shareholders         19,467 [1],[2] 82,795 [1],[2] 38,910 [1],[2] (3,330) [1],[2] 118,375 (1,288,931) 137,842 227,521
Net earnings (loss) (286,533) [1] (458,552) [1] (511,173) [1] (32,673) [1] 19,467 [1] 87,718 [1] 38,974 [1] (3,330) [1]   (1,288,931) 142,829 227,521
Other comprehensive income (loss):                        
Foreign currency translation (losses) gains                   0 (27,852) 15,153
Defined benefit postretirement plans losses, net of tax                   (2,242) (6,669) (746)
Total other comprehensive income (loss)                   (2,242) (34,521) 14,407
Total comprehensive income (loss)                   (1,291,173) 108,308 241,928
Less: total comprehensive loss attributable to noncontrolling interest                   0 (1,330) 0
Total comprehensive income (loss) attributable to Forest Oil Corporation common shareholders                   (1,291,173) 109,638 241,928
Parent Company
                       
Revenues:                        
Oil, natural gas, and natural gas liquids sales                   442,034 517,649 479,250
Interest and other                   4,888 3,569 5,504
Equity earnings in subsidiaries                   (71,028) 102,237 138,354
Total revenues                   375,894 623,455 623,108
Costs, expenses, and other:                        
Lease operating expenses                   91,214 84,117 79,927
Other production expenses                   45,211 47,066 45,318
General and administrative                   54,815 60,855 60,901
Depreciation, depletion, and amortization                   207,622 165,270 130,777
Ceiling test write-down of oil and natural gas properties                   950,157    
Impairment of properties                   0    
Interest expense                   141,830 149,755 149,891
Realized and unrealized (gains) losses on derivative instruments, net                   (58,123) (91,221) (122,389)
Other, net                   73,548 11,386 877
Total costs, expenses, and other                   1,506,274 427,228 345,302
Earnings (loss) from continuing operations before income taxes                   (1,130,380) 196,227 277,806
Income tax                   158,551 53,398 50,285
Net earnings (loss) from continuing operations                   (1,288,931) 142,829 227,521
Net earnings from discontinued operations                     0 0
Net earnings (loss)                     142,829 227,521
Less: net earnings attributable to noncontrolling interest                     0  
Net earnings (loss) attributable to Forest Oil Corporation common shareholders                     142,829  
Net earnings (loss)                     142,829 227,521
Other comprehensive income (loss):                        
Foreign currency translation (losses) gains                     0 0
Defined benefit postretirement plans losses, net of tax                   (2,242) (6,669) (932)
Total other comprehensive income (loss)                   (2,242) (6,669) (932)
Total comprehensive income (loss)                   (1,291,173) 136,160 226,589
Less: total comprehensive loss attributable to noncontrolling interest                     0  
Total comprehensive income (loss) attributable to Forest Oil Corporation common shareholders                     136,160  
Guarantor Subsidiary
                       
Revenues:                        
Oil, natural gas, and natural gas liquids sales                   159,578 183,391 225,937
Interest and other                   2,360 5,834 32
Equity earnings in subsidiaries                   0 0 0
Total revenues                   161,938 189,225 225,969
Costs, expenses, and other:                        
Lease operating expenses                   16,422 14,620 11,974
Other production expenses                   3,383 7,122 11,454
General and administrative                   2,730 2,787 2,408
Depreciation, depletion, and amortization                   70,993 52,692 55,642
Ceiling test write-down of oil and natural gas properties                   0    
Impairment of properties                   0    
Interest expense                   1,058 4,949 1,381
Realized and unrealized (gains) losses on derivative instruments, net                   (14,275) 3,192 (27,457)
Other, net                   413 238 (456)
Total costs, expenses, and other                   80,724 85,600 54,946
Earnings (loss) from continuing operations before income taxes                   81,214 103,625 171,023
Income tax                   25,428 39,647 62,919
Net earnings (loss) from continuing operations                   55,786 63,978 108,104
Net earnings from discontinued operations                     0 0
Net earnings (loss)                     63,978 108,104
Less: net earnings attributable to noncontrolling interest                     0  
Net earnings (loss) attributable to Forest Oil Corporation common shareholders                     63,978  
Net earnings (loss)                     63,978 108,104
Other comprehensive income (loss):                        
Foreign currency translation (losses) gains                     0 0
Defined benefit postretirement plans losses, net of tax                   0 0 0
Total other comprehensive income (loss)                   0 0 0
Total comprehensive income (loss)                   55,786 63,978 108,104
Less: total comprehensive loss attributable to noncontrolling interest                     0  
Total comprehensive income (loss) attributable to Forest Oil Corporation common shareholders                     63,978  
Combined Non-Guarantor Subsidiaries
                       
Revenues:                        
Oil, natural gas, and natural gas liquids sales                   3,911 2,491 2,505
Interest and other                   0 0 0
Equity earnings in subsidiaries                   0 0 0
Total revenues                   3,911 2,491 2,505
Costs, expenses, and other:                        
Lease operating expenses                   391 421 493
Other production expenses                   288 172 126
General and administrative                   1,717 1,463 1,577
Depreciation, depletion, and amortization                   1,843 1,722 1,554
Ceiling test write-down of oil and natural gas properties                   42,247    
Impairment of properties                   79,529    
Interest expense                   6,055 3,428 3,166
Realized and unrealized (gains) losses on derivative instruments, net                   (248) (35) (286)
Other, net                   9,445 5,540 6,918
Total costs, expenses, and other                   141,267 12,711 13,548
Earnings (loss) from continuing operations before income taxes                   (137,356) (10,220) (11,043)
Income tax                   (10,542) (3,910) (3,434)
Net earnings (loss) from continuing operations                   (126,814) (6,310) (7,609)
Net earnings from discontinued operations                     44,569 37,859
Net earnings (loss)                     38,259 30,250
Less: net earnings attributable to noncontrolling interest                     4,987  
Net earnings (loss) attributable to Forest Oil Corporation common shareholders                     33,272  
Net earnings (loss)                     38,259 30,250
Other comprehensive income (loss):                        
Foreign currency translation (losses) gains                     (27,852) 15,153
Defined benefit postretirement plans losses, net of tax                   0 0 186
Total other comprehensive income (loss)                   0 (27,852) 15,339
Total comprehensive income (loss)                   (126,814) 10,407 45,589
Less: total comprehensive loss attributable to noncontrolling interest                     (1,330)  
Total comprehensive income (loss) attributable to Forest Oil Corporation common shareholders                     11,737  
Eliminations
                       
Revenues:                        
Oil, natural gas, and natural gas liquids sales                   0 0 0
Interest and other                   (7,112) (8,377) (4,547)
Equity earnings in subsidiaries                   71,028 (102,237) (138,354)
Total revenues                   63,916 (110,614) (142,901)
Costs, expenses, and other:                        
Lease operating expenses                   0 0 0
Other production expenses                   0 0 0
General and administrative                   0 0 0
Depreciation, depletion, and amortization                   0 0 0
Ceiling test write-down of oil and natural gas properties                   0    
Impairment of properties                   0    
Interest expense                   (7,112) (8,377) (4,547)
Realized and unrealized (gains) losses on derivative instruments, net                   0 0 0
Other, net                   0 0 0
Total costs, expenses, and other                   (7,112) (8,377) (4,547)
Earnings (loss) from continuing operations before income taxes                   71,028 (102,237) (138,354)
Income tax                   0 0 0
Net earnings (loss) from continuing operations                   71,028 (102,237) (138,354)
Net earnings from discontinued operations                     0 0
Net earnings (loss)                     (102,237) (138,354)
Less: net earnings attributable to noncontrolling interest                     0  
Net earnings (loss) attributable to Forest Oil Corporation common shareholders                     (102,237)  
Net earnings (loss)                     (102,237) (138,354)
Other comprehensive income (loss):                        
Foreign currency translation (losses) gains                     0 0
Defined benefit postretirement plans losses, net of tax                   0 0 0
Total other comprehensive income (loss)                   0 0 0
Total comprehensive income (loss)                   71,028 (102,237) (138,354)
Less: total comprehensive loss attributable to noncontrolling interest                     0  
Total comprehensive income (loss) attributable to Forest Oil Corporation common shareholders                     $ (102,237)  
[1] Earnings (loss) before income taxes, net earnings (loss), and net earnings (loss) attributable to Forest Oil Corporation common shareholders have been impacted by non-cash ceiling test write-downs in every quarter of 2012 as discussed in Note 1 and are also subject to large fluctuations due to Forest’s election not to use cash flow hedge accounting for derivative instruments as discussed in Note 9.
[2] Upon completion of Lone Pine’s initial public offering on June 1, 2011, Forest maintained a controlling interest in Lone Pine until it was spun-off on September 30, 2011. As such, during the second and third quarters of 2011, Forest had net earnings attributable to the noncontrolling interest.