XML 62 R52.htm IDEA: XBRL DOCUMENT v2.4.0.6
Guarantor Subsidiaries (Tables)
 12 Months Ended
Dec. 31, 2012
Guarantor And Nonguarantor Subsidiary Consolidating Financial Statements [Abstract]  
Guarantor And Nonguarantor Subsidiary Consolidating Balance Sheet [Table Text Block]
As of December 31, 2012
   Endeavour International CorporationCombined Guarantor SubsidiariesCombined Non-Guarantor SubsidiariesEliminationsConsolidated
Cash and cash equivalents$ -$ 27,800$ 31,385$ -$ 59,185
Restricted cash  -  50  128  -  178
Accounts receivable  -  2,645  43,358  -  46,003
Current receivables due from affiliates  950,210  36,725  71,964  (1,058,899)  -
Prepaid expenses and other  -  508  20,487  -  20,995
 Current Assets  950,210  67,728  167,322  (1,058,899)  126,361
             
Property, plant and equipment, net  -  92,692  910,749  -  1,003,441
Goodwill  -  -  262,764  -  262,764
Long-term receivables due from affiliates  -  599,000  -  (599,000)  -
Investments in subsidiaries  57,662  120,058  -  (177,720)  -
Other assets  25,200  6,085  18,621  -  49,906
 Total Assets$ 1,033,072$ 885,563$ 1,359,456$ (1,835,619)$ 1,442,472
             
Accounts payable$ -$ 2,622$ 57,531$ -$ 60,153
Current maturities of debt  -  -  15,713  -  15,713
Current liabilites due to affiliates  34,509  987,664  36,726  (1,058,899)  -
Accrued expenses and other  27,549  1,516  61,035  -  90,100
 Current Liabilities  62,058  991,802  171,005  (1,058,899)  165,966
             
Long-term debt  676,413  -  167,380  -  843,793
Long-term liabilities due to affiliates  -  -  599,000  (599,000)  -
Deferred taxes  -  -  141,887  -  141,887
Other liabilities  3,032  562  144,098  -  147,692
 Total Liabilities  741,503  992,364  1,223,370  (1,657,899)  1,299,338
             
Series C convertible preferred stock  43,703  -  -  -  43,703
Stockholders' equity  247,866  (106,801)  136,086  (177,720)  99,431
 Total Liabilities and Equity$ 1,033,072$ 885,563$ 1,359,456$ (1,835,619)$ 1,442,472

As of December 31, 2011
   Endeavour International CorporationCombined Guarantor SubsidiariesCombined Non-Guarantor SubsidiariesEliminations (1)Consolidated
Cash and cash equivalents$ -$ 2,951$ 103,085$ -$ 106,036
Accounts receivable  -  4,141  4,508  -  8,649
Current receivables due from affiliates  388,676  45,305  11,142  (445,123)  -
Prepaid expenses and other  -  1,129  17,711  -  18,840
 Current Assets  388,676  53,526  136,446  (445,123)  133,525
             
Property, plant and equipment, net  -  127,739  421,457  -  549,196
Goodwill  -  -  211,886  -  211,886
Long-term receivables due from affiliates  -  99,000  57,250  (156,250)  -
Investments in subsidiaries  57,662  120,077  -  (177,739)  -
Other assets  5,414  6,083  18,887  -  30,384
 Total Assets$ 451,752$ 406,425$ 845,926$ (779,112)$ 924,991
             
Accounts payable$ -$ 17,655$ 44,620$ -$ 62,275
Current maturities of debt  10,000  -  2,350  -  12,350
Current liabilities due to affiliates  -  513,914  45,715  (559,629)  -
Accrued expenses and other  4,847  4,799  10,903  -  20,549
 Current Liabilities  14,847  536,368  103,588  (559,629)  95,174
             
Long-term debt  157,012  -  298,016  -  455,028
Long-term liabilities due to affiliates  -  (57,250)  99,000  (41,750)  -
Deferred taxes  -  -  108,762  6,997  115,759
Other liabilities  2,326  282  58,634  6  61,248
 Total Liabilities  174,185  479,400  668,000  (594,376)  727,209
             
Series C convertible preferred stock  43,703  -  -  -  43,703
Stockholders' equity  233,864  (72,975)  177,926  (184,736)  154,079
 Total Liabilities and Equity$ 451,752$ 406,425$ 845,926$ (779,112)$ 924,991
Guarantor And Nonguarantor Subsidiary Consolidating Income Statement [Table Text Block]
For the Year Ended December 31, 2012
   Endeavour International CorporationCombined Guarantor SubsidiariesCombined Non-Guarantor SubsidiariesEliminations (1)Consolidated
Revenue$ -$ 11,877$ 207,181$ -$ 219,058
Operating expenses  -  6,968  51,568  -  58,536
DD&A expense  -  8,603  57,961  -  66,564
Impairment of oil and gas properties  -  53,072  -  -  53,072
G&A expenses  2,629  9,887  8,569  -  21,085
Income (loss) from Operations  (2,629)  (66,653)  89,083  -  19,801
           
Derivatives:          
 Unrealized gains (losses) (705)  -  5,846  -  5,141
Interest expense  (54,241)  (951)  (67,673)  38,743  (84,122)
Letter of credit fees  -  -  (21,903)  -  (21,903)
Loss on early extinguishment of debt  -  -  (21,661)  -  (21,661)
Other income (expense)  -  33,796  (4,307)  (38,743)  (9,254)
Loss before taxes  (57,575)  (33,808)  (20,615)  -  (111,998)
Income tax expense  -  -  21,225  (6,997)  14,228
Net loss  (57,575)  (33,808)  (41,840)  6,997  (126,226)
Preferred stock dividends  1,823  -  -  -  1,823
Net loss to common shareholders$ (59,398)$ (33,808)$ (41,840)$ 6,997$ (128,049)

For the Year Ended December 31, 2011
   Endeavour International CorporationCombined Guarantor SubsidiariesCombined Non-Guarantor SubsidiariesEliminationsConsolidated
Revenue$ -$ 18,337$ 41,754$ -$ 60,091
Operating expenses  -  9,046  8,622  -  17,668
DD&A expense  -  11,490  14,988  -  26,478
Impairment of oil and gas properties  -  65,706  -  -  65,706
G&A expenses  2,198  10,789  4,866  -  17,853
Income (loss) from Operations  (2,198)  (78,694)  13,278  -  (67,614)
             
Derivatives:          
 Unrealized gains (losses) (2,642)  -  11,020  -  8,378
Interest expense  (10,623)  (3,964)  (38,894)  8,588  (44,893)
Loss on early extinguishment of debt  (402)  -  -  -  (402)
Other income (expense)  (211)  (678)  10,074  (8,588)  597
Loss before taxes  (16,076)  (83,336)  (4,522)  -  (103,934)
Income tax expense  -  3  27,058  -  27,061
Net loss  (16,076)  (83,339)  (31,580)  -  (130,995)
Preferred stock dividends  1,974  -  -  -  1,974
Net loss to common shareholders$ (18,050)$ (83,339)$ (31,580)$ -$ (132,969)

For the Year Ended December 31, 2010
   Endeavour International CorporationCombined Guarantor SubsidiariesCombined Non-Guarantor SubsidiariesEliminationsConsolidated
Revenue$ -$ 11,174$ 60,501$ -$ 71,675
Operating expenses  (19)  4,280  11,086  -  15,347
DD&A expense  -  6,202  22,692  -  28,894
Impairment of oil and gas properties  -  7,692  -  -  7,692
G&A expenses  2,629  11,465  4,321  -  18,415
Income (loss) from Operations  (2,610)  (18,465)  22,402  -  1,327
             
Derivatives:          
 Realized losses -  -  (11,753)  -  (11,753)
 Unrealized gains 2,258  -  10,033  -  12,291
Interest expense  (11,476)  (591)  (25,079)  2,554  (34,592)
Gain on sale of reserves in place  -  -  87,171  -  87,171
Other income (expense)  (1)  (93)  3,947  (2,554)  1,299
Income (loss) before taxes  (11,829)  (19,149)  86,721  -  55,743
Income tax benefit  -  -  (788)  -  (788)
Net income (loss)  (11,829)  (19,149)  87,509  -  56,531
Preferred stock dividends  2,227  -  -  -  2,227
Net income (loss) to common shareholders$ (14,056)$ (19,149)$ 87,509$ -$ 54,304
Guarantor And Nonguarantor Subsidiary Consolidating Cash Flow Statement [Table Text Block]
For the Year Ended December 31, 2012
   Endeavour International CorporationCombined Guarantor SubsidiariesCombined Non-Guarantor SubsidiariesEliminations (1)Consolidated
Cash Flows from Operating Activities:          
Net loss$ (57,575)$ (33,808)$ (41,840)$ 6,997$ (126,226)
Adjustments to reconcile net loss to           
 net cash provided by (used in) operations         
 DD&A expense -  8,603  57,961  -  66,564
 Impairment of oil and gas properties -  53,072  -  -  53,072
 Deferred tax benefit -  -  (10,597)  (6,997)  (17,594)
 Unrealized (gains) losses on derivatives 705  -  (5,846)  -  (5,141)
 Amortization of non-cash compensation 854  -  -  3,547  4,401
 Amortization of loan costs and discount 6,908  5  7,266  -  14,179
 Non-cash interest expense 445  -  8,239  -  8,684
 Loss on early extinguishment of debt  -  -  21,661    21,661
 Other 283  173  14,909  -  15,365
 Changes in operating assets and liabilities:         
  (Increase) decrease in receivables  -  1,495  (25,814)  -  (24,319)
  (Increase) decrease in other current assets -  (9,223)  8,631  -  (592)
  Increase (decrease) in liabilities  (493,026)  546,749  (21,617)  (3,547)  28,559
Net Cash Provided by (Used in)           
 Operating Activities  (541,406)  567,066  12,953  -  38,613
           
Cash Flows From Investing Activities:          
 Capital expenditures  -  (39,794)  (207,131)  -  (246,925)
 Acquisitions, net of cash acquired  -  (2,372)  (236,482)  -  (238,854)
 Proceeds from sales, net of cash  -  -  1,407  -  1,407
 Issuance of note receivable to affiliate  -  (500,000)  -  500,000  -
 Increase in restricted cash  -  (50)  (128)  -  (178)
Net Cash Used in Investing Activities  -  (542,216)  (442,334)  500,000  (484,550)
           
Cash Flows From Financing Activities:          
 Repayments of borrowings  (32,457)  -  (242,172)  -  (274,629)
 Borrowings under debt agreements, net          
  of debt discount  538,860  -  115,163  -  654,023
 Borrowings from affiliates  -  -  500,000  (500,000)  -
 Proceeds from issuance of common stock  60,805  -  -  -  60,805
 Dividends paid  (1,665)  -  -  -  (1,665)
 Payments for early extinguishment of debt  -  -  (7,248)  -  (7,248)
 Financing costs paid  (24,141)  -  (8,063)  -  (32,204)
 Other financing  4  -  -  -  4
Net Cash Provided by (Used in)           
 Financing Activities  541,406  -  357,680  (500,000)  399,086
           
Net Change in Cash and Cash Equivalents  -  24,849  (71,700)  -  (46,851)
Cash and Cash Equivalents, Beginning           
 of Period  -  2,951  103,085  -  106,036
Cash and Cash Equivalents, End of Period$ -$ 27,800$ 31,385$ -$ 59,185

For the Year Ended December 31, 2011
   Endeavour International CorporationCombined Guarantor SubsidiariesCombined Non-Guarantor SubsidiariesEliminationsConsolidated
Cash Flows from Operating Activities:          
Net loss$ (16,076)$ (83,339)$ (31,580)$ -$ (130,995)
Adjustments to reconcile net income (loss)           
 to net cash provided by (used in) operations         
 DD&A expense -  11,490  14,988  -  26,478
 Impairment of oil and gas properties -  65,706  -  -  65,706
 Deferred tax expense (benefit) -  -  21,116  -  21,116
 Unrealized (gains) losses on derivatives 2,642  -  (11,020)  -  (8,378)
 Amortization of non-cash compensation 624  -  -  3,073  3,697
 Amortization of loan costs and discount 1,049  (403)  11,588  -  12,234
 Loss on early extinguishment of debt  402  -  -  -  402
 Non-cash interest expense 880  -  11,931  -  12,811
 Other (82)  105  1,495  -  1,518
 Changes in operating assets and liabilities:         
  (Increase) decrease in receivables  -  (1,597)  1,066  -  (531)
  (Increase) decrease in other current assets 34  2,872  (16,234)  -  (13,328)
  Increase (decrease) in liabilities  (134,457)  95,725  11,732  (3,073)  (30,073)
Net Cash Provided by (Used in)           
 Operating Activities  (144,984)  90,559  15,082  -  (39,343)
           
Cash Flows From Investing Activities:          
 Capital expenditures  -  (80,279)  (84,783)  -  (165,062)
 Acquisitions, net of cash acquired  -  (8,027)  (25,048)  -  (33,075)
 (Increase) decrease in restricted cash  -  -  31,726  -  31,726
Net Cash Provided by (Used in)           
 Investing Activities  -  (88,306)  (78,105)  -  (166,411)
           
Cash Flows From Financing Activities:          
 Repayments of borrowings  (101,250)  -  (1,975)  -  (103,225)
 Borrowings under debt agreements, net          
  of debt discount  135,000  -  75,000  -  210,000
 Proceeds from issuance of common stock  118,444  -  -  -  118,444
 Dividends paid  (1,816)  -  -  -  (1,816)
 Financing costs paid  (5,926)  -  (5,475)  -  (11,401)
 Other financing  532  (11)  -  -  521
Net Cash Provided by Financing Activities  144,984  (11)  67,550  -  212,523
           
Net Increase in Cash and Cash Equivalents  -  2,242  4,527  -  6,769
Cash and Cash Equivalents, Beginning           
 of Period  -  709  98,558  -  99,267
Cash and Cash Equivalents, End of Period$ -$ 2,951$ 103,085$ -$ 106,036

For the Year Ended December 31, 2010
   Endeavour International CorporationCombined Guarantor SubsidiariesCombined Non-Guarantor SubsidiariesEliminationsConsolidated
Cash Flows from Operating Activities:          
Net loss$ (11,829)$ (19,149)$ 87,509$ -$ 56,531
Adjustments to reconcile net loss to           
 net cash provided by (used in) operations         
 DD&A expense -  6,202  22,692  -  28,894
 Impairment of oil and gas properties -  7,692  -  -  7,692
 Deferred tax expense (benefit) -  -  (3,367)  -  (3,367)
 Unrealized (gains) losses on derivatives (2,258)  -  (10,033)  -  (12,291)
 Gain on sale  -  -  (87,171)  -  (87,171)
 Amortization of non-cash compensation 689  -  -  3,003  3,692
 Amortization of loan costs and discount 537  -  9,725  -  10,262
 Non-cash interest expense 1,010  -  7,754  -  8,764
 Other 307  (20)  (2,373)  -  (2,086)
 Changes in operating assets and liabilities:         
  Decrease in receivables  -  (829)  7,561  -  6,732
  (Increase) decrease in other current assets 1,252  (4,907)  (1,013)  -  (4,668)
  Increase (decrease) in liabilities  (17,915)  85,445  (3,242)  (60,253)  4,035
Net Cash Provided by (Used in)           
 Operating Activities  (28,207)  74,434  28,042  (57,250)  17,019
           
Cash Flows From Investing Activities:          
 Capital expenditures  -  (34,036)  (57,971)  -  (92,007)
 Acquisitions, net of cash acquired  -  (42,542)  (1,184)  -  (43,726)
 Proceeds from sales, net of cash  -  1  108,315  -  108,316
 Issuance of note receivable to affiliate  -  -  (57,250)  57,250  -
 (Increase) decrease in restricted cash  -  2,450  (31,347)  -  (28,897)
Net Cash Provided by (Used in)           
 Investing Activities  -  (74,127)  (39,437)  57,250  (56,314)
           
Cash Flows From Financing Activities:          
 Repayments of borrowings  -  -  (75,342)  -  (75,342)
 Borrowings under debt agreements, net          
  of debt discount  -    185,000  -  185,000
 Proceeds from issuance of common stock  30,181  -  -  -  30,181
 Dividends paid  (2,070)  -  -  -  (2,070)
 Financing costs paid  -  -  (26,590)  -  (26,590)
 Other financing  96  -  -  -  96
Net Cash Provided by (Used in)           
 Financing Activities  28,207  -  83,068  -  111,275
           
Net Decrease in Cash and Cash Equivalents  -  307  71,673  -  71,980
Cash and Cash Equivalents, Beginning           
 of Period  -  402  26,885  -  27,287
Cash and Cash Equivalents, End of Period$ -$ 709$ 98,558$ -$ 99,267