XML 104 R65.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantor Subsidiaries (Cash Flow Statement)(Details) (USD $)
In Thousands, unless otherwise specified
6 Months Ended
Jun. 30, 2013
Jun. 30, 2012
Cash Flows from Operating Activities:    
Net loss $ (27,932) $ (86,071)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
DD&A expense 74,870 18,533
Impairment of oil and gas properties 3,534 35,700
Deferred tax benefit (2,457) (24,008)
Unrealized (gains) lossess on derivatives (303) 973
Amortization of non-cash compensation 1,632 3,114
Amortization of loan costs and discount 8,695 7,311
Non-cash interest expense 3,454 5,153
Loss on early extinguishment of debt   21,661
Other (2,444) 4,687
Changes in operating assets and liabilities:    
(Increase) decrease in receivables 17,568 (15,670)
(Increase) decrease in other current assets 2,355 (23,970)
Increase (decrease) in liabilities (7,361) 24,500
Net Cash Provided by (Used in) Operating Activities 71,611 (28,087)
Cash Flows From Investing Activities:    
Capital expenditures (107,314) (116,458)
Acquisitions, net of cash acquired (1,472) (228,105)
Increase in restricted cash   (178)
Net Cash Used in Investing Activities (108,786) (344,741)
Cash Flows From Financing Activities:    
Repayments of borrowings   (244,565)
Borrowings under debt agreements, net of debt discount   580,000
Proceeds from issuance of MPP 125,000  
Proceeds from issuance of common stock   61,088
Dividends paid (416) (416)
Payments for early extinguishment of debt   (7,248)
Financing costs paid (15,804) (27,500)
Other financing   3
Net Cash Provided by (Used in) Financing Activities 108,780 361,362
Net Change in Cash and Cash Equivalents 71,605 (11,466)
Cash and Cash Equivalents, Beginning of Period 59,185 106,036
Cash and Cash Equivalents, End of Period 130,790 94,570
Endeavour International Corporation [Member]
   
Cash Flows from Operating Activities:    
Net loss (42,659) (15,108)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Unrealized (gains) lossess on derivatives 377 379
Amortization of non-cash compensation 318 337
Amortization of loan costs and discount 3,913 2,899
Non-cash interest expense   160
Other 44 149
Changes in operating assets and liabilities:    
(Increase) decrease in other current assets (8)  
Increase (decrease) in liabilities 39,131 (508,978)
Net Cash Provided by (Used in) Operating Activities 1,116 (520,162)
Cash Flows From Financing Activities:    
Borrowings under debt agreements, net of debt discount   480,000
Proceeds from issuance of common stock   61,088
Dividends paid (416) (416)
Financing costs paid (700) (20,514)
Other financing 2,232 3
Net Cash Provided by (Used in) Financing Activities 1,116 520,161
Combined Guarantor Subsidiaries [Member]
   
Cash Flows from Operating Activities:    
Net loss 19,897 (41,354)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
DD&A expense 2,146 5,888
Impairment of oil and gas properties 3,534 35,700
Amortization of loan costs and discount   3,893
Non-cash interest expense (582) 1,971
Other (8) 3,351
Changes in operating assets and liabilities:    
(Increase) decrease in receivables (19,895) 74,690
(Increase) decrease in other current assets 16,294 (19,958)
Increase (decrease) in liabilities (33,720) 470,470
Net Cash Provided by (Used in) Operating Activities (12,334) 534,651
Cash Flows From Investing Activities:    
Capital expenditures (6,694) (13,455)
Acquisitions, net of cash acquired (390) (26,925)
Proceeds from sales, net of cash   178
Issuance of note receivable to affiliates   (500,000)
Increase in restricted cash   (178)
Net Cash Used in Investing Activities (7,084) (540,380)
Cash Flows From Financing Activities:    
Repayments of borrowings   (4,323)
Financing costs paid (5,760) 20,514
Other financing   (1)
Net Cash Provided by (Used in) Financing Activities (5,760) 16,190
Net Change in Cash and Cash Equivalents (25,178) 10,461
Cash and Cash Equivalents, Beginning of Period 27,800 2,951
Cash and Cash Equivalents, End of Period 2,622 13,412
Combined Non- Guarantor Subsidiaries [Member]
   
Cash Flows from Operating Activities:    
Net loss (5,170) (29,609)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
DD&A expense 72,724 12,645
Deferred tax benefit (2,457) (24,008)
Unrealized (gains) lossess on derivatives (680) 594
Amortization of loan costs and discount 4,782 519
Non-cash interest expense 4,036 3,022
Loss on early extinguishment of debt   21,661
Other (2,480) 1,187
Changes in operating assets and liabilities:    
(Increase) decrease in receivables 37,463 (90,360)
(Increase) decrease in other current assets (13,931) (4,012)
Increase (decrease) in liabilities (9,883) 65,785
Net Cash Provided by (Used in) Operating Activities 84,404 (42,576)
Cash Flows From Investing Activities:    
Capital expenditures (102,195) (103,003)
Acquisitions, net of cash acquired (1,082) (201,180)
Proceeds from sales, net of cash   (178)
Net Cash Used in Investing Activities (103,277) (304,361)
Cash Flows From Financing Activities:    
Repayments of borrowings   (240,242)
Borrowings under debt agreements, net of debt discount   100,000
Borrowings from affiliates   500,000
Proceeds from issuance of MPP 125,000  
Payments for early extinguishment of debt   (7,248)
Financing costs paid (9,344) (27,500)
Net Cash Provided by (Used in) Financing Activities 115,656 325,010
Net Change in Cash and Cash Equivalents 96,783 (21,927)
Cash and Cash Equivalents, Beginning of Period 31,385 103,085
Cash and Cash Equivalents, End of Period 128,168 81,158
Eliminations [Member]
   
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:    
Amortization of non-cash compensation 1,314 2,777
Changes in operating assets and liabilities:    
Increase (decrease) in liabilities (2,889) (2,777)
Net Cash Provided by (Used in) Operating Activities (1,575)  
Cash Flows From Investing Activities:    
Capital expenditures 1,575  
Issuance of note receivable to affiliates   500,000
Net Cash Used in Investing Activities 1,575 500,000
Cash Flows From Financing Activities:    
Borrowings from affiliates   (500,000)
Other financing (2,232) 1
Net Cash Provided by (Used in) Financing Activities $ (2,232) $ (499,999)