XML 84 R68.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantor Subsidiaries (Income Statement) (Details) (USD $)
In Thousands, unless otherwise specified
3 Months Ended 9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Sep. 30, 2013
Sep. 30, 2012
Revenue $ 36,901 $ 83,275 $ 220,738 $ 121,444
Operating expenses 16,358 23,973 71,951 34,613
DD&A expense 18,596 23,759 93,466 42,292
Impairment of oil and gas properties 6,032 11,416 9,566 47,116
G&A expenses 3,913 5,026 14,276 15,379
Income (loss) from Operations (7,998) 19,101 31,479 (17,956)
Derivatives:        
Unrealized gains (losses) 855 (1,204) 1,158 (2,178)
Interest expense (26,461) (18,053) (72,346) (63,016)
Letter of credit fees (7,274) (9,378) (25,782) (12,442)
Loss on early extinguishment of debt       (21,661)
Unrealized foreign currency gains (losses) (10,793) (1,448) 38 (4,186)
Other income (expense) (2,544) (1,215) (4,505) (1,758)
Income (loss) before taxes (54,215) (12,197) (69,958) (123,197)
Income tax (benefit) expense (14,330) 21,505 (2,141) (3,424)
Net income (loss) (39,885) (33,702) (67,817) (119,773)
Preferred stock dividends 456 456 1,367 1,367
Net income (loss) to common shareholders (40,341) (34,158) (69,184) (121,140)
Endeavour International Corporation [Member]
       
G&A expenses 596 769 1,905 2,003
Income (loss) from Operations (596) (769) (1,905) (2,003)
Derivatives:        
Unrealized gains (losses) 85 1,301 (292) 922
Interest expense (19,994) (20,015) (60,967) (33,509)
Income (loss) before taxes (20,505) (19,483) (63,164) (34,590)
Net income (loss) (20,505) (19,483) (63,164) (34,590)
Preferred stock dividends 456 456 1,367 1,367
Net income (loss) to common shareholders (20,961) (19,939) (64,531) (35,957)
Combined Guarantor Subsidiaries [Member]
       
Revenue 1,952 2,549 6,803 9,168
Operating expenses 1,090 1,239 6,550 4,476
DD&A expense 1,093 1,526 3,239 7,414
Impairment of oil and gas properties 6,032 11,416 9,566 47,116
G&A expenses 1,173 2,824 5,484 8,632
Income (loss) from Operations (7,436) (14,456) (18,036) (58,470)
Derivatives:        
Interest expense 895 561 2,394 (1,553)
Unrealized foreign currency gains (losses) 1      
Other income (expense) 14,347 14,566 43,346 19,338
Income (loss) before taxes 7,807 671 27,704 (40,685)
Net income (loss) 7,807 671 27,704 (40,685)
Net income (loss) to common shareholders 7,807 671 27,704 (40,685)
Combined Non- Guarantor Subsidiaries [Member]
       
Revenue 34,949 80,726 213,935 112,276
Operating expenses 15,268 22,734 65,401 30,137
DD&A expense 17,503 22,233 90,227 34,878
G&A expenses 2,144 1,433 6,887 4,744
Income (loss) from Operations 34 34,326 51,420 42,517
Derivatives:        
Unrealized gains (losses) 770 (2,505) 1,450 (3,100)
Interest expense (11,567) (15,035) (58,811) (51,697)
Letter of credit fees (7,274) (9,378) (25,782) (12,442)
Loss on early extinguishment of debt       (21,661)
Unrealized foreign currency gains (losses) (10,794) (1,448) 38 (4,186)
Other income (expense) (12,686) 655 (2,813) 2,647
Income (loss) before taxes (41,517) 6,615 (34,498) (47,922)
Income tax (benefit) expense (14,330) 21,505 (2,141) (3,424)
Net income (loss) (27,187) (14,890) (32,357) (44,498)
Net income (loss) to common shareholders (27,187) (14,890) (32,357) (44,498)
Eliminations [Member]
       
Derivatives:        
Interest expense 4,205 16,436 45,038 23,743
Other income (expense) $ (4,205) $ (16,436) $ (45,038) $ (23,743)