XML 54 R39.htm IDEA: XBRL DOCUMENT v3.19.1
Subsidiary Guarantor Subsidiary Guarantor (Tables)
3 Months Ended
Mar. 31, 2019
Subsidiary Guarantor [Abstract]  
Schedule of Guarantor Obligations [Table Text Block] The following condensed consolidating financial statements have been prepared on the same basis of accounting as our condensed consolidated financial statements. Investments in subsidiaries are accounted for under the equity method. Accordingly, the entries necessary to consolidate the Parent and Guarantor are reflected in the eliminations column.








 
 
Condensed Consolidating Balance Sheets
 
 
March 31, 2019
 
 
Parent
 
Guarantor
 
Eliminations
 
Consolidated
 
 
(in thousands)
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
1,112

 
$

 
$

 
$
1,112

Accounts receivable, net
 
157,254

 
33,590

 

 
190,844

Fair value of derivatives
 
13,330

 

 

 
13,330

Prepaid expenses and other current assets
 
6,963

 
907

 

 
7,870

Total current assets
 
178,659

 
34,497

 

 
213,156

Properties and equipment, net
 
2,301,379

 
1,820,270

 

 
4,121,649

Assets held-for-sale
 

 
152,847

 

 
152,847

Intercompany receivable
 
528,315

 

 
(528,315
)
 

Investment in subsidiaries
 
1,309,187

 

 
(1,309,187
)
 

Fair value of derivatives
 
24,225

 

 

 
24,225

Other assets
 
44,755

 
7,296

 

 
52,051

Total Assets
 
$
4,386,520

 
$
2,014,910

 
$
(1,837,502
)
 
$
4,563,928

 
 
 
 
 
 
 
 
 
Liabilities and Stockholders' Equity
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
Accounts payable
 
$
110,019

 
$
105,536

 
$

 
$
215,555

Production tax liability
 
51,558

 
3,872

 

 
55,430

Fair value of derivatives
 
43,899

 

 

 
43,899

Funds held for distribution
 
75,899

 
15,716

 

 
91,615

Accrued interest payable
 
15,190

 
4

 

 
15,194

Other accrued expenses
 
65,902

 
2,934

 

 
68,836

Total current liabilities
 
362,467

 
128,062

 

 
490,529

Intercompany payable
 

 
528,315

 
(528,315
)
 

Long-term debt
 
1,289,046

 

 

 
1,289,046

Deferred income taxes
 
127,378

 
33,231

 

 
160,609

Asset retirement obligations
 
75,133

 
7,364

 

 
82,497

Liabilities held-for-sale
 

 
4,614

 

 
4,614

Fair value of derivatives
 
1,815

 

 

 
1,815

Other liabilities
 
120,926

 
4,137

 

 
125,063

Total liabilities
 
1,976,765

 
705,723

 
(528,315
)
 
2,154,173

 
 
 
 
 
 
 
 
 
Commitments and contingent liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Stockholders' Equity
 
 
 
 
 
 
 
 
   Common shares
 
662

 

 

 
662

Additional paid-in capital
 
2,521,558

 
1,766,775

 
(1,766,775
)
 
2,521,558

Retained earnings
 
(111,449
)
 
(457,588
)
 
457,588

 
(111,449
)
  Treasury shares
 
(1,016
)
 

 

 
(1,016
)
Total stockholders' equity
 
2,409,755

 
1,309,187

 
(1,309,187
)
 
2,409,755

Total Liabilities and Stockholders' Equity
 
$
4,386,520

 
$
2,014,910

 
$
(1,837,502
)
 
$
4,563,928


 
 
Condensed Consolidating Balance Sheets
 
 
December 31, 2018
 
 
Parent
 
Guarantor
 
Eliminations
 
Consolidated
 
 
(in thousands)
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
Cash and cash equivalents
 
$
1,398

 
$

 
$

 
$
1,398

Accounts receivable, net
 
146,529

 
34,905

 

 
181,434

Fair value of derivatives
 
84,492

 

 

 
84,492

Prepaid expenses and other current assets
 
6,725

 
411

 

 
7,136

Total current assets
 
239,144

 
35,316

 

 
274,460

Properties and equipment, net
 
2,270,711

 
1,732,151

 

 
4,002,862

Assets held-for-sale
 

 
140,705

 

 
140,705

Intercompany receivable
 
451,601

 

 
(451,601
)
 

Investment in subsidiaries
 
1,316,945

 

 
(1,316,945
)
 

Fair value of derivatives
 
93,722

 

 

 
93,722

Other assets
 
30,084

 
2,312

 

 
32,396

Total Assets
 
$
4,402,207

 
$
1,910,484

 
$
(1,768,546
)
 
$
4,544,145

 
 
 
 
 
 
 
 
 
Liabilities and Stockholders' Equity
 
 
 
 
 
 
 
 
Liabilities
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
Accounts payable
 
$
110,847

 
$
71,017

 
$

 
$
181,864

Production tax liability
 
53,309

 
7,410

 

 
60,719

Fair value of derivatives
 
3,364

 

 

 
3,364

Funds held for distribution
 
90,183

 
15,601

 

 
105,784

Accrued interest payable
 
14,143

 
7

 

 
14,150

Other accrued expenses
 
73,689

 
1,444

 

 
75,133

Total current liabilities
 
345,535

 
95,479

 

 
441,014

Intercompany payable
 

 
451,601

 
(451,601
)
 

Long-term debt
 
1,194,876

 

 

 
1,194,876

Deferred income taxes
 
162,368

 
35,728

 

 
198,096

Asset retirement obligations
 
79,904

 
5,408

 

 
85,312

Liabilities held-for-sale
 

 
4,111

 

 
4,111

Fair value of derivatives
 
1,364

 

 

 
1,364

Other liabilities
 
91,452

 
1,212

 

 
92,664

Total liabilities
 
1,875,499

 
593,539

 
(451,601
)
 
2,017,437

 
 
 
 
 
 
 
 
 
Commitments and contingent liabilities
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Stockholders' Equity
 
 
 
 
 
 
 
 
   Common shares
 
661

 

 

 
661

Additional paid-in capital
 
2,519,423

 
1,766,775

 
(1,766,775
)
 
2,519,423

Retained earnings
 
8,727

 
(449,830
)
 
449,830

 
8,727

  Treasury shares
 
(2,103
)
 

 

 
(2,103
)
Total stockholders' equity
 
2,526,708

 
1,316,945

 
(1,316,945
)
 
2,526,708

Total Liabilities and Stockholders' Equity
 
$
4,402,207

 
$
1,910,484

 
$
(1,768,546
)
 
$
4,544,145


 
 
Condensed Consolidating Statements of Operations
 
 
Three Months Ended March 31, 2019
 
 
Parent
 
Guarantor
 
Eliminations
 
Consolidated
 
 
(in thousands)
 
 
 
 
 
 
 
 
 
Revenues
 
 
 
 
 
 
 
 
Crude oil, natural gas and NGLs sales
 
$
254,849

 
$
66,250

 
$

 
$
321,099

Commodity price risk management loss, net
 
(190,074
)
 

 

 
(190,074
)
Other income
 
2,633

 
842

 

 
3,475

Total revenues
 
67,408

 
67,092

 

 
134,500

Costs, expenses and other
 
 
 
 
 
 
 
 
Lease operating expenses
 
23,634

 
11,587

 

 
35,221

Production taxes
 
15,885

 
6,283

 

 
22,168

Transportation, gathering and processing expenses
 
5,440

 
5,984

 

 
11,424

Exploration, geologic and geophysical expense
 
317

 
2,326

 

 
2,643

Impairment of properties and equipment
 

 
7,875

 

 
7,875

General and administrative expense
 
34,434

 
5,164

 

 
39,598

Depreciation, depletion and amortization
 
112,631

 
38,791

 

 
151,422

Accretion of asset retirement obligations
 
1,378

 
206

 

 
1,584

(Gain) loss on sale of properties and equipment
 
(382
)
 
13

 

 
(369
)
Other expenses
 
3,554

 

 

 
3,554

Total costs, expenses and other
 
196,891

 
78,229

 

 
275,120

Loss from operations
 
(129,483
)
 
(11,137
)
 

 
(140,620
)
Interest expense
 
(17,935
)
 
957

 

 
(16,978
)
Interest income
 
10

 

 

 
10

Loss before income taxes
 
(147,408
)
 
(10,180
)
 

 
(157,588
)
Income tax benefit
 
34,991

 
2,421

 

 
37,412

Equity in loss of subsidiary
 
(7,759
)
 

 
7,759

 

Net loss
 
$
(120,176
)
 
$
(7,759
)
 
$
7,759

 
$
(120,176
)


 
 
Condensed Consolidating Statements of Operations
 
 
Three Months Ended March 31, 2018
 
 
Parent
 
Guarantor
 
Eliminations
 
Consolidated
 
 
(in thousands)
 
 
 
 
 
 
 
 
 
Revenues
 
 
 
 
 
 
 
 
Crude oil, natural gas and NGLs sales
 
$
233,494

 
$
71,731

 
$

 
$
305,225

Commodity price risk management loss, net
 
(47,240
)
 

 

 
(47,240
)
Other income
 
2,516

 
99

 

 
2,615

Total revenues
 
188,770

 
71,830

 

 
260,600

Costs, expenses and other
 
 
 
 
 
 
 
 
Lease operating expenses
 
21,362

 
8,274

 

 
29,636

Production taxes
 
16,081

 
4,088

 

 
20,169

Transportation, gathering and processing expenses
 
3,231

 
4,082

 

 
7,313

Exploration, geologic and geophysical expense
 
313

 
2,333

 

 
2,646

Impairment of properties and equipment
 
6

 
33,182

 

 
33,188

General and administrative expense
 
31,559

 
4,137

 

 
35,696

Depreciation, depletion and amortization
 
94,376

 
32,412

 

 
126,788

Accretion of asset retirement obligations
 
1,200

 
88

 

 
1,288

Gain on sale of properties and equipment
 
1,432

 

 

 
1,432

Other expenses
 
2,768

 

 

 
2,768

Total costs, expenses and other
 
172,328

 
88,596

 

 
260,924

Income (loss) from operations
 
16,442

 
(16,766
)
 

 
(324
)
Interest expense
 
(18,097
)
 
568

 

 
(17,529
)
Interest income
 
148

 

 

 
148

Loss before income taxes
 
(1,507
)
 
(16,198
)
 

 
(17,705
)
Income tax benefit
 
577

 
3,989

 

 
4,566

Equity in loss of subsidiary
 
(12,209
)
 

 
12,209

 

Net loss
 
$
(13,139
)
 
$
(12,209
)
 
$
12,209

 
$
(13,139
)





 
 
Condensed Consolidating Statements of Cash Flows
 
 
Three Months Ended March 31, 2019
 
 
Parent
 
Guarantor
 
Eliminations
 
Consolidated
 
 
(in thousands)
 
 
 
 
 
 
 
 
 
Cash flows from operating activities
 
$
152,524

 
$
29,329

 
$

 
$
181,853

Cash flows from investing activities:
 
 
 
 
 
 
 
 
Capital expenditures for development of crude oil and natural gas properties
 
(161,482
)
 
(105,458
)
 

 
(266,940
)
Capital expenditures for other properties and equipment
 
(4,756
)
 
(70
)
 

 
(4,826
)
Proceeds from sale of properties and equipment
 
102

 

 

 
102

Intercompany transfers
 
(76,271
)
 

 
76,271

 

Net cash from investing activities
 
(242,407
)
 
(105,528
)
 
76,271

 
(271,664
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
Proceeds from revolving credit facility
 
432,000

 

 

 
432,000

Repayment of revolving credit facility
 
(340,500
)
 

 

 
(340,500
)
Purchase of treasury stock
 
(1,460
)
 

 

 
(1,460
)
Other
 
(443
)
 
(72
)
 

 
(515
)
Intercompany transfers
 

 
76,271

 
(76,271
)
 

Net cash from financing activities
 
89,597

 
76,199

 
(76,271
)
 
89,525

Net change in cash, cash equivalents and restricted cash
 
(286
)
 

 

 
(286
)
Cash, cash equivalents and restricted cash, beginning of period
 
9,399

 

 

 
9,399

Cash, cash equivalents and restricted cash, end of period
 
$
9,113

 
$

 
$

 
$
9,113


 
 
Condensed Consolidating Statements of Cash Flows
 
 
Three Months Ended March 31, 2018
 
 
Parent
 
Guarantor
 
Eliminations
 
Consolidated
 
 
(in thousands)
 
 
 
 
 
 
 
 
 
Cash flows from operating activities
 
$
149,009

 
$
56,140

 
$

 
$
205,149

Cash flows from investing activities:
 
 
 
 
 
 
 
 
Capital expenditures for development of crude oil and natural gas properties
 
(97,286
)
 
(99,631
)
 

 
(196,917
)
Capital expenditures for other properties and equipment
 
(701
)
 
(365
)
 

 
(1,066
)
Acquisition of crude oil and natural gas properties
 
(180,825
)
 

 

 
(180,825
)
Proceeds from sale of properties and equipment
 
20

 

 

 
20

Proceeds from divestiture
 
39,023

 

 

 
39,023

Restricted cash
 
1,249

 

 

 
1,249

Intercompany transfers
 
(43,891
)
 

 
43,891

 

Net cash from investing activities
 
(282,411
)
 
(99,996
)
 
43,891

 
(338,516
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
Proceeds from revolving credit facility
 
35,000

 

 

 
35,000

Repayment of revolving credit facility
 
(35,000
)
 

 

 
(35,000
)
Purchase of treasury stock
 
(2,255
)
 

 

 
(2,255
)
Other
 
(344
)
 
(35
)
 

 
(379
)
Intercompany transfers
 

 
43,891

 
(43,891
)
 

Net cash from financing activities
 
(2,599
)
 
43,856

 
(43,891
)
 
(2,634
)
Net change in cash, cash equivalents and restricted cash
 
(136,001
)
 

 

 
(136,001
)
Cash, cash equivalents and restricted cash, beginning of period
 
189,925

 

 

 
189,925

Cash, cash equivalents and restricted cash, end of period
 
$
53,924

 
$

 
$

 
$
53,924