XML 38 R69.htm IDEA: XBRL DOCUMENT v2.4.0.8
Guarantor Subsidiaries (Cash Flow Statement)(Details) (USD $)
In Thousands, unless otherwise specified
9 Months Ended
Sep. 30, 2013
Sep. 30, 2012
Cash Flows from Operating Activities:    
Net loss $ (67,817) $ (119,773)
Adjustments to reconcile net loss to net cash provided by operating activities:    
DD&A expense 93,466 42,292
Impairment of oil and gas properties 9,566 47,116
Deferred tax benefit (17,262) (15,849)
Unrealized (gains) lossess on derivatives (1,158) 2,178
Amortization of non-cash compensation 2,352 3,605
Amortization of loan costs and discount 15,330 10,536
Non-cash interest expense 5,246 7,077
Loss on early extinguishment of debt   21,661
Other 10,192 9,692
Changes in operating assets and liabilities:    
(Increase) decrease in receivables 21,685 5,553
(Increase) decrease in other current assets (3,226) (14,550)
Increase (decrease) in liabilities (13,587) 1,806
Net Cash Provided by (Used in) Operating Activities 54,787 1,344
Cash Flows From Investing Activities:    
Capital expenditures (176,171) (175,597)
Acquisitions, net of cash acquired (2,602) (228,437)
Increase in restricted cash   (179)
Net Cash Used in Investing Activities (178,773) (404,213)
Cash Flows From Financing Activities:    
Repayments of borrowings   (247,065)
Borrowings under debt agreements, net of debt discount   595,000
Proceeds from issuance of MPP 150,000  
Repayments of MPP (4,167)  
Proceeds from issuance of common stock   60,805
Dividends paid (1,249) (833)
Payments for early extinguishment of debt   (7,248)
Financing costs paid (19,427) (28,109)
Other financing 1 5
Net Cash Provided by (Used in) Financing Activities 125,158 372,555
Net Change in Cash and Cash Equivalents 1,172 (30,314)
Cash and Cash Equivalents, Beginning of Period 59,185 106,036
Cash and Cash Equivalents, End of Period 60,357 75,722
Endeavour International Corporation [Member]
   
Cash Flows from Operating Activities:    
Net loss (63,164) (34,590)
Adjustments to reconcile net loss to net cash provided by operating activities:    
Unrealized (gains) lossess on derivatives 292 (922)
Amortization of non-cash compensation 470 689
Amortization of loan costs and discount 5,870 4,935
Non-cash interest expense   160
Other 44 (37)
Changes in operating assets and liabilities:    
(Increase) decrease in other current assets 72,254  
Increase (decrease) in liabilities (14,517) (489,766)
Net Cash Provided by (Used in) Operating Activities 1,249 (519,531)
Cash Flows From Investing Activities:    
Capital expenditures   368
Net Cash Used in Investing Activities   368
Cash Flows From Financing Activities:    
Borrowings under debt agreements, net of debt discount   480,000
Proceeds from issuance of common stock   61,088
Dividends paid (1,249) (833)
Financing costs paid   (20,728)
Other financing   4
Net Cash Provided by (Used in) Financing Activities (1,249) 519,531
Combined Guarantor Subsidiaries [Member]
   
Cash Flows from Operating Activities:    
Net loss 27,704 (40,685)
Adjustments to reconcile net loss to net cash provided by operating activities:    
DD&A expense 3,239 7,414
Impairment of oil and gas properties 9,566 47,116
Amortization of loan costs and discount   5
Non-cash interest expense (10,379) 605
Other 11,169 (3)
Changes in operating assets and liabilities:    
(Increase) decrease in receivables 760 1,585
(Increase) decrease in other current assets (53,060) (8,945)
Increase (decrease) in liabilities 2,603 541,941
Net Cash Provided by (Used in) Operating Activities (8,398) 549,033
Cash Flows From Investing Activities:    
Capital expenditures (11,519) (37,337)
Acquisitions, net of cash acquired   (2,036)
Issuance of note receivable to affiliates   (500,000)
Increase in restricted cash   (51)
Net Cash Used in Investing Activities (11,519) (539,424)
Cash Flows From Financing Activities:    
Repayments of borrowings   (5,000)
Proceeds from issuance of common stock   (283)
Financing costs paid (4,301) (1,190)
Other financing 2 369
Net Cash Provided by (Used in) Financing Activities (4,299) (6,104)
Net Change in Cash and Cash Equivalents (24,216) 3,505
Cash and Cash Equivalents, Beginning of Period 27,800 2,951
Cash and Cash Equivalents, End of Period 3,584 6,456
Combined Non- Guarantor Subsidiaries [Member]
   
Cash Flows from Operating Activities:    
Net loss (32,357) (44,498)
Adjustments to reconcile net loss to net cash provided by operating activities:    
DD&A expense 90,227 34,878
Deferred tax benefit (17,262) (15,849)
Unrealized (gains) lossess on derivatives (1,450) 3,100
Amortization of loan costs and discount 9,460 5,596
Non-cash interest expense 15,625 6,312
Loss on early extinguishment of debt   21,661
Other (1,021) 9,732
Changes in operating assets and liabilities:    
(Increase) decrease in receivables 20,925 3,968
(Increase) decrease in other current assets (22,420) (5,605)
Increase (decrease) in liabilities 1,785 (47,453)
Net Cash Provided by (Used in) Operating Activities 63,512 (28,158)
Cash Flows From Investing Activities:    
Capital expenditures (166,228) (138,628)
Acquisitions, net of cash acquired (2,602) (226,401)
Increase in restricted cash   (128)
Net Cash Used in Investing Activities (168,830) (365,157)
Cash Flows From Financing Activities:    
Repayments of borrowings   (242,065)
Borrowings under debt agreements, net of debt discount   615,000
Proceeds from issuance of MPP 150,000  
Repayments of MPP (4,167)  
Payments for early extinguishment of debt   (7,248)
Financing costs paid (15,126) (6,191)
Other financing (1)  
Net Cash Provided by (Used in) Financing Activities 130,706 359,496
Net Change in Cash and Cash Equivalents 25,388 (33,819)
Cash and Cash Equivalents, Beginning of Period 31,385 103,085
Cash and Cash Equivalents, End of Period 56,773 69,266
Eliminations [Member]
   
Adjustments to reconcile net loss to net cash provided by operating activities:    
Amortization of non-cash compensation 1,882 2,916
Changes in operating assets and liabilities:    
Increase (decrease) in liabilities (3,458) (2,916)
Net Cash Provided by (Used in) Operating Activities (1,576)  
Cash Flows From Investing Activities:    
Capital expenditures 1,576  
Issuance of note receivable to affiliates   500,000
Net Cash Used in Investing Activities 1,576 500,000
Cash Flows From Financing Activities:    
Borrowings under debt agreements, net of debt discount   (500,000)
Other financing   (368)
Net Cash Provided by (Used in) Financing Activities   $ (500,368)