XML 159 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
Consolidated Statement Of Cash Flows (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
Cash Flows from Operating Activities:      
Net loss $ (840,255)us-gaap_NetIncomeLoss $ (95,479)us-gaap_NetIncomeLoss $ (126,226)us-gaap_NetIncomeLoss
Adjustments to reconcile net loss to net cash provided by operating activities:      
Depreciation, depletion and amortization 175,744us-gaap_DepreciationDepletionAndAmortization 143,048us-gaap_DepreciationDepletionAndAmortization 66,564us-gaap_DepreciationDepletionAndAmortization
Impairment of oil and gas properties 476,721us-gaap_ImpairmentOfOilAndGasProperties 9,566us-gaap_ImpairmentOfOilAndGasProperties 53,072us-gaap_ImpairmentOfOilAndGasProperties
Goodwill impairment loss 259,238us-gaap_GoodwillImpairmentLoss    
Deferred tax benefit (63,755)us-gaap_DeferredIncomeTaxExpenseBenefit (14,255)us-gaap_DeferredIncomeTaxExpenseBenefit (17,594)us-gaap_DeferredIncomeTaxExpenseBenefit
Unrealized gains (losses) on derivatives (10,818)us-gaap_UnrealizedGainLossOnDerivatives 1,843us-gaap_UnrealizedGainLossOnDerivatives (5,141)us-gaap_UnrealizedGainLossOnDerivatives
Amortization of non-cash compensation (116)us-gaap_OtherAmortizationOfDeferredCharges 3,606us-gaap_OtherAmortizationOfDeferredCharges 4,401us-gaap_OtherAmortizationOfDeferredCharges
Amortization of loan costs and discount 22,239us-gaap_AmortizationOfFinancingCostsAndDiscounts 22,359us-gaap_AmortizationOfFinancingCostsAndDiscounts 14,179us-gaap_AmortizationOfFinancingCostsAndDiscounts
Non-cash interest expense 5,739us-gaap_PaidInKindInterest 7,082us-gaap_PaidInKindInterest 8,684us-gaap_PaidInKindInterest
Loss on early extinguishment of debt 22,708us-gaap_GainsLossesOnExtinguishmentOfDebt   21,661us-gaap_GainsLossesOnExtinguishmentOfDebt
Non-cash litigation settlement expense 14,034end_NoncashLitigationSettlementExpense    
Non-cash reorganization items 33,518end_NonCashReorganizationItems    
Other (7,347)us-gaap_OtherNoncashIncomeExpense 16,330us-gaap_OtherNoncashIncomeExpense 15,365us-gaap_OtherNoncashIncomeExpense
Changes in operating assets and liabilities:      
Decrease (increase) in receivables 29,486us-gaap_IncreaseDecreaseInAccountsReceivable (18,991)us-gaap_IncreaseDecreaseInAccountsReceivable (24,319)us-gaap_IncreaseDecreaseInAccountsReceivable
Decrease (increase) in other current assets (16,267)us-gaap_IncreaseDecreaseInOtherOperatingAssets 1,324us-gaap_IncreaseDecreaseInOtherOperatingAssets (592)us-gaap_IncreaseDecreaseInOtherOperatingAssets
Increase (decrease) in liabilities (32,982)us-gaap_IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities (18,985)us-gaap_IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities 28,559us-gaap_IncreaseDecreaseInOtherAccountsPayableAndAccruedLiabilities
Net Cash Provided by Operating Activities 67,887us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 57,448us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 38,613us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Cash Flows From Investing Activities:      
Capital expenditures (91,619)us-gaap_PaymentsToExploreAndDevelopOilAndGasProperties (225,755)us-gaap_PaymentsToExploreAndDevelopOilAndGasProperties (246,925)us-gaap_PaymentsToExploreAndDevelopOilAndGasProperties
Acquisitions, net of cash acquired   (2,787)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired (238,854)us-gaap_PaymentsToAcquireBusinessesNetOfCashAcquired
Proceeds from sales, net of cash 1,353us-gaap_ProceedsFromSaleOfOilAndGasPropertyAndEquipment 6,774us-gaap_ProceedsFromSaleOfOilAndGasPropertyAndEquipment 1,407us-gaap_ProceedsFromSaleOfOilAndGasPropertyAndEquipment
Proceeds from insurance settlement 15,120us-gaap_ProceedsFromInsuranceSettlementInvestingActivities    
Increase in restricted cash (100,113)us-gaap_IncreaseDecreaseInRestrictedCash   (178)us-gaap_IncreaseDecreaseInRestrictedCash
Net Cash Used in Investing Activities (175,259)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (221,768)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (484,550)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Cash Flows From Financing Activities:      
Repayments of borrowings (240,163)us-gaap_RepaymentsOfDebt   (274,629)us-gaap_RepaymentsOfDebt
Borrowings under debt agreements, net of debt discount 571,825us-gaap_ProceedsFromIssuanceOfSubordinatedLongTermDebt   654,023us-gaap_ProceedsFromIssuanceOfSubordinatedLongTermDebt
Proceeds from issuance of common stock 12,396us-gaap_ProceedsFromIssuanceOfCommonStock   60,805us-gaap_ProceedsFromIssuanceOfCommonStock
Proceeds from issuance of Monetary Production Payment   175,000end_ProceedsFromIssuanceOfMonetaryProductionPayment  
Repayments of Monetary Production Payment (166,667)end_RepaymentsOfMonetaryProductionPayment (8,333)end_RepaymentsOfMonetaryProductionPayment  
Payments for early extinguishment of debt     (7,248)us-gaap_PaymentsOfDebtExtinguishmentCosts
Financing costs paid (19,809)us-gaap_PaymentsOfDebtIssuanceCosts (25,210)us-gaap_PaymentsOfDebtIssuanceCosts (32,204)us-gaap_PaymentsOfDebtIssuanceCosts
Other financing (3,102)us-gaap_ProceedsFromPaymentsForOtherFinancingActivities (1,580)us-gaap_ProceedsFromPaymentsForOtherFinancingActivities (1,661)us-gaap_ProceedsFromPaymentsForOtherFinancingActivities
Net Cash Provided by Financing Activities 154,480us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 139,877us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 399,086us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Net Increase (Decrease) in Cash and Cash Equivalents 47,108us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (24,443)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease (46,851)us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Cash and Cash Equivalents, Beginning of Period 34,742us-gaap_CashAndCashEquivalentsAtCarryingValue 59,185us-gaap_CashAndCashEquivalentsAtCarryingValue 106,036us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and Cash Equivalents, End of Period $ 81,850us-gaap_CashAndCashEquivalentsAtCarryingValue $ 34,742us-gaap_CashAndCashEquivalentsAtCarryingValue $ 59,185us-gaap_CashAndCashEquivalentsAtCarryingValue