XML 70 R66.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantor Subsidiaries (Balance Sheet) (Details) (USD $)
In Thousands, unless otherwise specified
Mar. 31, 2014
Dec. 31, 2013
Mar. 31, 2013
Dec. 31, 2012
Cash and cash equivalents $ 55,490 $ 34,742 $ 80,781 $ 59,185
Accounts receivable 48,217 65,171    
Prepaid expenses and other 82,896 60,318    
Current Assets 186,603 160,231    
Property, plant and equipment, net 1,053,775 1,072,151    
Goodwill 259,238 259,238    
Other assets 32,997 33,222    
Total Assets 1,532,613 1,524,842    
Accounts payable 56,199 38,033    
Current maturities of debt 2,140      
Deferred revenue 2,152 20,965    
Monetary production payment, current portion 120,833 74,167    
Accrued expenses and other 79,219 88,625    
Current Liabilities 260,543 221,790    
Long-term debt 891,829 870,878    
Deferred taxes 173,847 146,213    
Monetary production payment, long-term portion 40,833 92,500    
Other liabilities 127,789 131,370    
Total Liabilities 1,494,841 1,462,751    
Series C convertible preferred stock 43,703 43,703    
Stockholder's equity (5,931) 18,388    
Total Liabilities and Equity 1,532,613 1,524,842    
Eliminations [Member]
       
Current receivables due from affiliates (905,967) (920,665)    
Current Assets (905,967) (920,665)    
Long-term receivables due from affiliates (500,000) (500,008)    
Investments in subsidiaries (276,720) (276,728)    
Total Assets (1,682,687) (1,697,401)    
Current liabilites due to affiliates (905,967) (920,673)    
Current Liabilities (905,967) (920,673)    
Long-term liabilities due from affiliates (500,000) (500,000)    
Total Liabilities (1,405,967) (1,420,673)    
Stockholder's equity (276,720) (276,728)    
Total Liabilities and Equity (1,682,687) (1,697,401)    
Endeavour International Corporation [Member]
       
Current receivables due from affiliates 850,227 853,900    
Current Assets 850,227 853,900    
Investments in subsidiaries 57,662 57,662    
Other assets 19,619 20,518    
Total Assets 927,508 932,080    
Current liabilites due to affiliates 648 648    
Accrued expenses and other 10,655 27,474    
Current Liabilities 11,303 28,122    
Long-term debt 691,483 678,850    
Other liabilities 4,065 3,535    
Total Liabilities 706,851 710,507    
Series C convertible preferred stock 43,703 43,703    
Stockholder's equity 176,954 177,870    
Total Liabilities and Equity 927,508 932,080    
Combined Guarantor Subsidiaries [Member]
       
Cash and cash equivalents 28,753 2,417 2,525 27,800
Accounts receivable 2,273 1,832    
Current receivables due from affiliates 6,704 20,783    
Prepaid expenses and other 813 594    
Current Assets 38,543 25,626    
Property, plant and equipment, net 88,421 87,313    
Long-term receivables due from affiliates 500,000 500,000    
Investments in subsidiaries 219,058 219,066    
Other assets 56 6,056    
Total Assets 846,078 838,061    
Accounts payable 10,094 1,214    
Current liabilites due to affiliates 899,237 899,853    
Accrued expenses and other 6,345 3,353    
Current Liabilities 915,676 904,420    
Other liabilities 5,077 601    
Total Liabilities 920,753 905,021    
Stockholder's equity (74,675) (66,960)    
Total Liabilities and Equity 846,078 838,061    
Combined Non- Guarantor Subsidiaries [Member]
       
Cash and cash equivalents 26,737 32,325 78,256 31,385
Accounts receivable 45,944 63,339    
Current receivables due from affiliates 49,036 45,982    
Prepaid expenses and other 82,083 59,724    
Current Assets 203,800 201,370    
Property, plant and equipment, net 965,354 984,838    
Goodwill 259,238 259,238    
Long-term receivables due from affiliates   8    
Other assets 13,322 6,648    
Total Assets 1,441,714 1,452,102    
Accounts payable 46,105 36,819    
Current maturities of debt 2,140      
Deferred revenue 2,152 20,965    
Monetary production payment, current portion 120,833 74,167    
Current liabilites due to affiliates 6,082 20,172    
Accrued expenses and other 62,219 57,798    
Current Liabilities 239,531 209,921    
Long-term debt 200,346 192,028    
Long-term liabilities due from affiliates 500,000 500,000    
Deferred taxes 173,847 146,213    
Monetary production payment, long-term portion 40,833 92,500    
Other liabilities 118,647 127,234    
Total Liabilities 1,273,204 1,267,896    
Stockholder's equity 168,510 184,206    
Total Liabilities and Equity $ 1,441,714 $ 1,452,102