XML 22 R67.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantor Subsidiaries (Balance Sheet) (Details) (USD $)
In Thousands, unless otherwise specified
Sep. 30, 2013
Dec. 31, 2012
Sep. 30, 2012
Dec. 31, 2011
Cash and cash equivalents $ 60,357 $ 59,185 $ 75,722 $ 106,036
Accounts receivable 24,496 46,181    
Prepaid expenses and other 48,696 20,995    
Current Assets 133,549 126,361    
Property, plant and equipment, net 1,078,906 1,003,441    
Goodwill 259,238 262,764    
Other assets 36,396 49,906    
Total Assets 1,508,089 1,442,472    
Accounts payable 44,802 60,153    
Current maturities of debt 115,163 15,713    
Deferred revenue 40,691      
Monetary production payment, current portion 19,167       
Accrued expenses and other 54,422 90,100    
Current Liabilities 274,245 165,966    
Long-Term Debt 752,769 843,793    
Deferred taxes 127,658 141,887    
Monetary production payment, long-term 126,667       
Other liabilities 136,798 147,692    
Total Liabilities 1,418,137 1,299,338    
Series C convertible preferred stock 43,703 43,703    
Stockholder's equity 46,249 99,431    
Total Liabilities and Equity 1,508,089 1,442,472    
Endeavour International Corporation [Member]
       
Current receivables due from affiliates 854,025 950,210    
Current Assets 854,025 950,210    
Investments in subsidiaries 57,662 57,662    
Other assets 21,865 25,200    
Total Assets 933,552 1,033,072    
Current liabilites due to affiliates   34,509    
Accrued expenses and other 8,948 27,548    
Current Liabilities 8,948 62,057    
Long-Term Debt 678,241 676,413    
Other liabilities 3,323 3,033    
Total Liabilities 690,512 741,503    
Series C convertible preferred stock 43,703 43,703    
Stockholder's equity 199,337 247,866    
Total Liabilities and Equity 933,552 1,033,072    
Combined Guarantor Subsidiaries [Member]
       
Cash and cash equivalents 3,584 27,800 6,456 2,951
Accounts receivable 1,936 2,695    
Current receivables due from affiliates 5,530 36,725    
Prepaid expenses and other 404 508    
Current Assets 11,454 67,728    
Property, plant and equipment, net 91,871 92,692    
Long-term receivables due from affiliates 599,000 599,000    
Investments in subsidiaries 120,058 120,058    
Other assets 6,056 6,085    
Total Assets 828,439 885,563    
Accounts payable 2,843 2,622    
Current liabilites due to affiliates 901,429 987,664    
Accrued expenses and other 2,589 1,517    
Current Liabilities 906,861 991,803    
Long-Term Debt (1)      
Other liabilities 676 561    
Total Liabilities 907,536 992,364    
Stockholder's equity (79,097) (106,801)    
Total Liabilities and Equity 828,439 885,563    
Combined Non- Guarantor Subsidiaries [Member]
       
Cash and cash equivalents 56,773 31,385 69,266 103,085
Accounts receivable 22,560 43,486    
Current receivables due from affiliates 47,597 71,964    
Prepaid expenses and other 48,292 20,487    
Current Assets 175,222 167,322    
Property, plant and equipment, net 987,035 910,749    
Goodwill 259,238 262,764    
Other assets 8,475 18,621    
Total Assets 1,429,970 1,359,456    
Accounts payable 41,959 57,531    
Current maturities of debt 115,163 15,713    
Deferred revenue 40,691      
Monetary production payment, current portion 19,167      
Current liabilites due to affiliates 5,723 36,726    
Accrued expenses and other 42,885 61,035    
Current Liabilities 265,588 171,005    
Long-Term Debt 74,529 167,380    
Long-term liabilities due to affiliates 599,000 599,000    
Deferred taxes 127,658 141,887    
Monetary production payment, long-term 126,667      
Other liabilities 132,799 144,098    
Total Liabilities 1,326,241 1,223,370    
Stockholder's equity 103,729 136,086    
Total Liabilities and Equity 1,429,970 1,359,456    
Eliminations [Member]
       
Current receivables due from affiliates (907,152) (1,058,899)    
Current Assets (907,152) (1,058,899)    
Long-term receivables due from affiliates (599,000) (599,000)    
Investments in subsidiaries (177,720) (177,720)    
Total Assets (1,683,872) (1,835,619)    
Current liabilites due to affiliates (907,152) (1,058,899)    
Current Liabilities (907,152) (1,058,899)    
Long-term liabilities due to affiliates (599,000) (599,000)    
Total Liabilities (1,506,152) (1,657,899)    
Stockholder's equity (177,720) (177,720)    
Total Liabilities and Equity $ (1,683,872) $ (1,835,619)