XML 77 R40.htm IDEA: XBRL DOCUMENT v2.4.0.8
Long-Term Debt (Tables)
12 Months Ended
Dec. 31, 2013
Dec. 31, 2012
Debt Instrument [Line Items]    
Schedule of Long-term Debt Instruments [Table Text Block]
 
As of December 31,
 
2013
 
2012
 
 
 
 
 
(In thousands)
Combined Credit Agreements
$
211,200

 
$
388,150

Second Lien Term Loan, net of unamortized discount of $17,428
607,572

 

Second Lien Notes due 2019, net of unamortized discount of $5,577
194,423

 

Senior notes due 2015, net of unamortized discount of $30 and $2,149
10,472

 
435,851

Senior notes due 2016, net of unamortized discount of $105 and $10,825
8,044

 
579,795

Senior notes due 2019, net of unamortized discount of $4,757 and $5,378
293,243

 
292,622

Senior notes due 2021, net of unamortized discount of $15,810
309,190

 

Senior subordinated notes due 2016
350,000

 
350,000

Total debt
1,984,144

 
2,046,418

Unamortized deferred gain—terminated interest rate swaps
4,802

 
16,788

Long-term debt
$
1,988,946

 
$
2,063,206

 
Schedule of Maturities of Long-term Debt
 
2014
 
2015
 
2016
 
2017
 
2018
 
Thereafter
 
 
 
 
 
 
 
 
 
 
 
 
 
(in thousands)
Combined Credit Agreements

 

 
211,200

 

 

 

Second Lien Term Loan

 

 

 

 

 
625,000

Second Lien Notes due 2019

 

 

 

 

 
200,000

Senior notes due 2015

 
10,502

 

 

 

 

Senior notes due 2016

 

 
8,149

 

 

 

Senior notes due 2019

 

 

 

 

 
298,000

Senior notes due 2021

 

 

 

 

 
325,000

Senior subordinated notes due 2016

 

 
350,000

 

 

 

Total Indebtedness

 
10,502

 
569,349

 

 

 
1,448,000

 
Schedule of Debt
 
 
Priority on Collateral and Structural Seniority (1)
 
 
Highest priority
 
 
Lowest priority
 
 
First Lien
Second Lien
Senior Unsecured
Senior Subordinated
 
 
Combined Credit
Agreements
 
Second Lien Term Loan
 
Second Lien Notes due 2019
 
2015
Senior Notes
 
2016
Senior Notes
 
2019
Senior Notes
 
2021
Senior Notes
 
Senior
Subordinated Notes
Principal amount (2)
 
$350 million
 
$625 million
 
$200 million
 
$11 million
 
$8 million
 
$298 million
 
$325 million
 
$350 million
Scheduled maturity date (3)
 
September 6, 2016
 
June 21, 2019
 
June 21, 2019
 
August 1, 2015
 
January 1, 2016
 
August 15, 2019
 
July 1, 2021
 
April 1, 2016
Interest rate on outstanding borrowings at December 31, 2013 (4)
 
3.95%
 
7.00%
 
7.00%
 
8.25%
 
11.75%
 
9.125%
 
11.00%
 
7.125%
Base interest rate
options (5)(6)
 
LIBOR, ABR, CDOR
 
LIBOR floor of 1.25%; ABR floor of 2.25%
 
LIBOR floor of 1.25%
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Financial covenants (7)
 
- Minimum current ratio of 1.0
- Minimum EBITDA to cash interest expense ratio of 1.10
- Maximum senior secured debt leverage ratio of 2.0
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
Significant restrictive covenants (7)
 
- Incurrence of debt
- Incurrence of liens
- Payment of dividends
- Equity purchases
- Asset sales
- Affiliate transactions
- Limitations on derivatives and investments
 
- Incurrence of debt
- Incurrence of liens and 1st lien cap
-Payment of dividends
- Equity purchases
- Asset sales
- Affiliate transactions
 
- Incurrence of debt
- Incurrence of liens and 1st lien cap
-Payment of dividends
- Equity purchases
- Asset sales
- Affiliate transactions
 
- Asset sales
 
- Asset sales
 
- Incurrence of debt
- Incurrence of liens
-Payment of dividends
- Equity purchases
- Asset sales
- Affiliate transactions
 
- Incurrence of debt
- Incurrence of liens
-Payment of dividends
- Equity purchases
- Asset sales
- Affiliate transactions
 
- Incurrence of debt
- Incurrence of liens
-Payment of dividends
- Equity purchases
- Asset sales
- Affiliate transactions
Optional redemption (7)
 
Any time
 
Any time, subject to re-pricing event
June 21,
2014: 102
2015: 101
 
Any time, subject to re-pricing event
June 21,
2014: 102
2015: 101
 
August 1,
2013: 101.938
2014: par
 
July 1,
2013: 105.875
2014: 102.938
2015: par
 
August 15,
2014: 104.563
2015: 103.042
2016: 101.521
2017: par
 
July 1,
2019: 102.000
2020: par
 
April 1,
2013: 101.188
2014: par
Make-whole redemption (7)
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
Callable prior to
August 15, 2014
at make-whole
call price of
Treasury +50 bps
 
Callable prior to
July 1, 2019 at
make-whole call price of
Treasury +50 bps
 
N/A
Change of control (7)
 
Event of default
 
Put at 101% of
principal plus
accrued interest
 
Put at 101% of
principal plus
accrued interest
 
Put at 101% of
principal plus
accrued interest
 
Put at 101% of
principal plus
accrued interest
 
Put at 101% of
principal plus
accrued interest
 
Put at 101% of
principal plus
accrued interest
 
Put at 101% of
principal plus
accrued interest
Equity clawback (7)
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
N/A
 
Redeemable until
July 1, 2016
at 111.00%, plus
accrued interest
for up to 35%
 
N/A
Estimated fair value (8)
 
$211.2 million
 
$625 million
 
$200 million
 
$10.6 million
 
$7.8 million
 
$298 million
 
$354.3 million
 
$341.3 million
(1)
Borrowings under the Amended and Restated U.S. Credit Facility, Second Lien Term Loan and Second Lien Notes due 2019 are guaranteed by certain of Quicksilver’s domestic subsidiaries and are secured (on a first priority basis with respect to the Amended and Restated U.S. Credit Facility and on a second priority basis with respect to the Second Lien Term Loan and the Second Lien Notes due 2019) by 100% of the equity interests of each of Cowtown Pipeline Management, Inc., Cowtown Pipeline Funding, Inc., Cowtown Gas Processing L.P., Cowtown Pipeline L.P., Barnett Shale Operating LLC, Silver Stream Pipeline Company LLC, QPP Parent LLC and QPP Holdings LLC (collectively, the “Domestic Pledged Equity”), 65% of the equity interests of Quicksilver Resources Canada Inc. (“Quicksilver Canada”) and Quicksilver Production Partners Operating Ltd. (with respect to the Amended and Restated U.S. Credit Facility, on a ratable basis with borrowings under the Amended and Restated Canadian Credit Facility) and the majority of Quicksilver's domestic proved oil and gas properties and related assets, (the “Domestic Pledged Property”). Borrowings under the Amended and Restated Canadian Credit Facility are guaranteed by Quicksilver and certain of its domestic subsidiaries and are secured by the Domestic Pledged Equity, the Domestic Pledged Property, 100% of the equity interests of Quicksilver Canada (65% of which is on a ratable basis with the borrowings under the Amended and Restated U.S. Credit Facility) and any Canadian restricted subsidiaries, under the Amended and Restated Canadian Credit Facility, and 65% of the equity interests of Quicksilver Production Partners Operating Ltd. (which is on a ratable basis with the borrowings under the Amended and Restated U.S. Credit Facility) and the majority of Quicksilver Canada's oil and gas properties and related assets. The other debt presented is based upon structural seniority and priority of payment.
(2)
The principal amount for the Combined Credit Agreements represents the global borrowing base as of December 31, 2013.
(3)
The Combined Credit Agreements are required to be repaid 91 days prior to the maturity of the 2015 Senior Notes, the 2016 Senior Notes, the 2016 Senior Subordinated Notes, the Second Lien Term Loan or the Second Lien Notes due 2019, if on the applicable date any amount of such debt remains outstanding. The Second Lien Term Loan and Second Lien Notes due 2019 are required to be repaid (1) 91 days prior to the maturity of the 2019 Senior Notes if more than $100 million of the 2019 Senior Notes remain outstanding and (2) 91 days prior to the maturity of the 2015 Senior Notes, the 2016 Senior Notes or the 2016 Senior Subordinated Notes if on the applicable date the aggregate amount of all such notes remaining outstanding is greater than $100 million.
(4)
Represents the weighted average borrowing rate payable to lenders.
(5)
Amounts outstanding under the Amended and Restated U.S. Credit Facility bear interest, at our election, at (i) adjusted LIBOR (as defined in the Amended and Restated U.S. Credit Facility) plus an applicable margin between 2.75% and 3.75%, (ii) ABR (as defined in the Amended and Restated U.S. Credit Facility), which is the greatest of (a) the prime rate announced by JPMorgan, (b) the federal funds rate plus 0.50% and (c) adjusted LIBOR for an interest period of one month plus 1.00%, plus, in each case under scenario, (ii) an applicable margin between 1.75% and 2.75%. We also pay a per annum fee on the LC Exposure (as defined in the Amended and Restated U.S. Credit Facility) of all letters of credit issued under the Amended and Restated U.S. Credit Facility equal to the applicable margin, with respect to Eurodollar loans, and a commitment fee on the unused availability under the Amended and Restated U.S. Credit Facility of 0.50%.
(6)
Amounts outstanding under the Amended and Restated Canadian Credit Facility bear interest, at our election, at (i) the CDOR Rate (as defined in the Amended and Restated Canadian Credit Facility) plus an applicable margin between 2.75% and 3.75%, (ii) the Canadian Prime Rate (as defined in the Amended and Restated Canadian Credit Facility) plus an applicable margin between 1.75% and 2.75%, (iii) the U.S. Prime Rate (as defined in the Amended and Restated Canadian Credit Facility) plus an applicable margin between 1.75% and 2.75% and (iv) adjusted LIBOR (as defined in the Amended and Restated Canadian Credit Facility) plus an applicable margin between 2.75% and 3.75%. We pay a per annum fee on the LC Exposure (as defined in the Amended and Restated Canadian Credit Facility) of all letters of credit issued under the Amended and Restated Canadian Credit Facility equal to the applicable margin, with respect to Eurodollar loans, and a commitment fee on the unused availability under the Amended and Restated Canadian Credit Facility of 0.50%.
(7)
The information presented in this table is qualified in all respects by reference to the full text of the covenants, provisions and related definitions contained in the documents governing the various components of our debt.
(8)
The estimated fair value is determined using market quotations based on recent trade activity for fixed rate obligations (“Level 2” inputs). Our Second Lien Term Loan and Second Lien Notes due 2019 feature variable interest rates and we estimate their fair value by using market quotations based on recent trade activity (“Level 3” input). We consider our Combined Credit Agreements which have a variable interest rate to have a fair value equal to their carrying value (“Level 1” input).