XML 52 R68.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantor Subsidiaries (Cash Flow Statement) (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 31, 2014
Mar. 31, 2013
Cash Flows from Operating Activities:    
Net loss $ (44,870) $ (14,046)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation, depletion and amortization 44,968 22,947
Impairment of oil and gas properties   3,534
Deferred tax expense (benefit) 1,969 128
Unrealized (gains) losses on derivatives (2,659) (1,580)
Amortization of non-cash compensation 971 832
Amortization of loan costs and discount 6,705 3,439
Non-cash interest expense 1,883 2,274
Loss on early extinguishment of debt 6,856  
Litigation settlement expense 19,034  
Other 1,847 (4,723)
Changes in operating assets and liabilities:    
(Increase) decrease in receivables 19,001 15,829
(Increase) decrease in other current assets (5,056) (11,359)
Increase (decrease) in liabilities (23,100) 30,330
Net Cash Provided by (Used in) Operating Activities 27,549 47,605
Cash Flows From Investing Activities:    
Capital expenditures (28,845) (59,074)
Proceeds from sales, net of cash 1,352  
Increase in restricted cash (2,457)  
Net Cash Used in Investing Activities (29,950) (59,074)
Cash Flows From Financing Activities:    
Repayments of borrowings (115,163)  
Borrowings under debt agreements, net of debt discount 140,625  
Proceeds from issuance of common stock 12,376  
Proceeds from issuance of MPP   43,000
Repayments of MPP (5,000)  
Financing costs paid (9,273) (9,935)
Other financing (416)  
Net Cash Provided by (Used in) Financing Activities 23,149 33,065
Net Change in Cash and Cash Equivalents 20,748 21,596
Cash and Cash Equivalents, Beginning of Period 34,742 59,185
Cash and Cash Equivalents, End of Period 55,490 80,781
Eliminations [Member]
   
Adjustments to reconcile net loss to net cash provided by operating activities:    
Amortization of non-cash compensation 809 669
Changes in operating assets and liabilities:    
Increase (decrease) in liabilities (2,385) (669)
Net Cash Provided by (Used in) Operating Activities (1,576)  
Cash Flows From Investing Activities:    
Capital expenditures 1,576  
Net Cash Used in Investing Activities 1,576  
Endeavour International Corporation [Member]
   
Cash Flows from Operating Activities:    
Net loss (21,468) (21,591)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Unrealized (gains) losses on derivatives (469) 700
Amortization of non-cash compensation 162 163
Amortization of loan costs and discount 2,049 1,951
Other   43
Changes in operating assets and liabilities:    
(Increase) decrease in other current assets   3,643
Increase (decrease) in liabilities (17,438) (17,112)
Net Cash Provided by (Used in) Operating Activities (37,164) (32,203)
Cash Flows From Financing Activities:    
Borrowings under debt agreements, net of debt discount 17,500  
Proceeds from issuance of common stock 12,376  
Financing costs paid (456) (591)
Intercompany cash management 8,160 32,794
Other financing (416)  
Net Cash Provided by (Used in) Financing Activities 37,164 32,203
Combined Guarantor Subsidiaries [Member]
   
Cash Flows from Operating Activities:    
Net loss (7,714) 6,717
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation, depletion and amortization 721 1,139
Impairment of oil and gas properties   3,534
Litigation settlement expense 19,034  
Other (4) (4)
Changes in operating assets and liabilities:    
(Increase) decrease in receivables (852) 275
(Increase) decrease in other current assets (238) (15,057)
Increase (decrease) in liabilities 20,381 52
Net Cash Provided by (Used in) Operating Activities 31,328 (3,344)
Cash Flows From Investing Activities:    
Capital expenditures (15,328) (2,532)
Proceeds from sales, net of cash 1,352  
Net Cash Used in Investing Activities (13,976) (2,532)
Cash Flows From Financing Activities:    
Intercompany cash management 8,984 (19,399)
Net Cash Provided by (Used in) Financing Activities 8,984 (19,399)
Net Change in Cash and Cash Equivalents 26,336 (25,275)
Cash and Cash Equivalents, Beginning of Period 2,417 27,800
Cash and Cash Equivalents, End of Period 28,753 2,525
Combined Non- Guarantor Subsidiaries [Member]
   
Cash Flows from Operating Activities:    
Net loss (15,688) 828
Adjustments to reconcile net loss to net cash provided by operating activities:    
Depreciation, depletion and amortization 44,247 21,808
Deferred tax expense (benefit) 1,969 128
Unrealized (gains) losses on derivatives (2,190) (2,280)
Amortization of loan costs and discount 4,656 1,488
Non-cash interest expense 1,883 2,274
Loss on early extinguishment of debt 6,856  
Other 1,851 (4,762)
Changes in operating assets and liabilities:    
(Increase) decrease in receivables 19,853 15,554
(Increase) decrease in other current assets (4,818) 55
Increase (decrease) in liabilities (23,658) 48,059
Net Cash Provided by (Used in) Operating Activities 34,961 83,152
Cash Flows From Investing Activities:    
Capital expenditures (15,093) (56,542)
Increase in restricted cash (2,457)  
Net Cash Used in Investing Activities (17,550) (56,542)
Cash Flows From Financing Activities:    
Repayments of borrowings (115,163)  
Borrowings under debt agreements, net of debt discount 123,125  
Proceeds from issuance of MPP   43,000
Repayments of MPP (5,000)  
Financing costs paid (8,817) (9,344)
Intercompany cash management (17,144) (13,395)
Net Cash Provided by (Used in) Financing Activities (22,999) 20,261
Net Change in Cash and Cash Equivalents (5,588) 46,871
Cash and Cash Equivalents, Beginning of Period 32,325 31,385
Cash and Cash Equivalents, End of Period $ 26,737 $ 78,256