XML 14 R39.htm IDEA: XBRL DOCUMENT v2.4.0.6
Guarantor Financial Statements (Details 2) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 6 Months Ended
Jun. 30, 2012
Jun. 30, 2011
Jun. 30, 2012
Jun. 30, 2011
Cash flows from operating activities:        
Net income $ 30,547 $ 57,196 $ 81,521 $ 96,988
Adjustments to reconcile net income (loss) to net cash provided by operating activities:        
Depreciation, depletion and amortization 87,133 72,646 171,708 140,315
Accretion expense 8,255 7,717 16,521 15,434
Deferred income tax provision 19,035 35,281 46,474 57,664
Settlement of asset retirement obligations     (21,918) (33,568)
Non-cash stock compensation expense     4,271 3,138
Excess tax benefits     (795) (1,060)
Non-cash derivative income     (2,758) (118)
Loss on early extinguishment of debt       607
Non-cash interest expense     5,278 959
Change in current income taxes     (3,921) (6,245)
Increase in accounts receivable     (37,517) (37,428)
Increase in other current assets     (124) (476)
Decrease in inventory     36 1,163
Increase in accounts payable     8,413 5,854
Decrease in other current liabilities     (17,304) 4,440
Other     (465) (1,135)
Net cash provided by operating activities     249,420 246,532
Cash flows from investing activities:        
Investment in oil and gas properties     (275,813) (272,451)
Proceeds from sale of oil and gas properties, net of expenses     403 6,692
Sale of fixed assets     149  
Investment in fixed and other assets     (1,900) (894)
Net cash used in investing activities     (277,161) (266,653)
Cash flows from financing activities:        
Proceeds from bank borrowings     25,000  
Repayments of bank borrowings     (70,000)  
Proceeds from issuance of senior convertible notes     300,000  
Financing costs of senior convertible notes     (8,855)  
Proceeds from Sold Warrants     40,170  
Payments for Purchased Call Options     (70,830)  
Deferred financing costs       (4,017)
Excess tax benefits     795 1,060
Net payments for share based compensation     (3,141) (1,857)
Net cash provided by (used in) financing activities     213,139 (4,814)
Net change in cash and cash equivalents     185,398 (24,935)
Cash and cash equivalents, beginning of period     38,451 106,956
Cash and cash equivalents, end of period 223,849 82,021 223,849 82,021
Parent [Member]
       
Cash flows from operating activities:        
Net income 30,547 57,196 81,521 96,988
Adjustments to reconcile net income (loss) to net cash provided by operating activities:        
Depreciation, depletion and amortization 15,071 (24) 26,548 5,918
Accretion expense 137 4 285 8
Deferred income tax provision (10,391) (4,136) (20,154) (11,747)
Non-cash stock compensation expense     4,271 3,138
Excess tax benefits     (795) (1,060)
Loss on early extinguishment of debt       607
Non-cash interest expense       (116,944)
Non-cash interest expense     5,278 959
Change in current income taxes     (3,921) (3,893)
Change in intercompany receivable/payables     142,965 149,716
Increase in accounts receivable     (36,705) (15,198)
Increase in other current assets     (124) (491)
Decrease in inventory     36 1,149
Increase in accounts payable     5,238 2,494
Decrease in other current liabilities     (12,924) (224)
Other     (118,152) (21)
Net cash provided by operating activities     73,367 111,399
Cash flows from investing activities:        
Investment in oil and gas properties     (129,792) (134,792)
Proceeds from sale of oil and gas properties, net of expenses     403 5,575
Sale of fixed assets     149  
Investment in fixed and other assets     (1,900) (894)
Net cash used in investing activities     (131,140) (130,111)
Cash flows from financing activities:        
Proceeds from bank borrowings     25,000  
Repayments of bank borrowings     (70,000)  
Proceeds from issuance of senior convertible notes     300,000  
Financing costs of senior convertible notes     (8,855)  
Proceeds from Sold Warrants     40,170  
Payments for Purchased Call Options     (70,830)  
Deferred financing costs       (4,017)
Excess tax benefits     795 1,060
Net payments for share based compensation     (3,141) (1,857)
Net cash provided by (used in) financing activities     213,139 (4,814)
Net change in cash and cash equivalents     155,366 (23,526)
Cash and cash equivalents, beginning of period     37,389 105,115
Cash and cash equivalents, end of period 192,755 81,589 192,755 81,589
Guarantor Subsidiary [Member]
       
Cash flows from operating activities:        
Net income 52,312 63,621 118,450 116,944
Adjustments to reconcile net income (loss) to net cash provided by operating activities:        
Depreciation, depletion and amortization 71,969 72,426 144,969 133,936
Accretion expense 8,033 7,622 16,065 15,244
Deferred income tax provision 29,426 39,417 66,628 69,411
Settlement of asset retirement obligations     (21,918) (33,568)
Non-cash derivative income     (2,758) (118)
Non-cash interest expense       291
Change in current income taxes       (2,352)
Change in intercompany receivable/payables     (142,720) (149,290)
Increase in accounts receivable     (833) (22,239)
Increase in other current assets       15
Decrease in inventory       14
Increase in accounts payable     3,214 3,360
Decrease in other current liabilities     (4,380) 4,664
Other     (663) (1,114)
Net cash provided by operating activities     176,054 135,198
Cash flows from investing activities:        
Investment in oil and gas properties     (146,022) (137,655)
Proceeds from sale of oil and gas properties, net of expenses       1,117
Net cash used in investing activities     (146,022) (136,538)
Cash flows from financing activities:        
Net change in cash and cash equivalents     30,032 (1,340)
Cash and cash equivalents, beginning of period     926 1,659
Cash and cash equivalents, end of period 30,958 319 30,958 319
Non-Guarantor Subsidiaries [Member]
       
Cash flows from operating activities:        
Net income 141 (162) (99) (291)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:        
Depreciation, depletion and amortization 93 244 191 461
Accretion expense 85 91 171 182
Change in intercompany receivable/payables     (245) (426)
Increase in accounts receivable     21 9
Increase in accounts payable     (39)  
Other     (1)  
Net cash provided by operating activities     (1) (65)
Cash flows from investing activities:        
Investment in oil and gas properties     1 (4)
Net cash used in investing activities     1 (4)
Cash flows from financing activities:        
Net change in cash and cash equivalents       (69)
Cash and cash equivalents, beginning of period     136 182
Cash and cash equivalents, end of period 136 113 136 113
Eliminations [Member]
       
Cash flows from operating activities:        
Net income (52,453) (63,459) (118,351) (116,653)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:        
Non-cash interest expense       116,653
Other     118,351  
Cash flows from investing activities:        
Proceeds from sale of oil and gas properties, net of expenses     403  
Cash flows from financing activities:        
Cash and cash equivalents, beginning of period          
Cash and cash equivalents, end of period