XML 97 R7.htm IDEA: XBRL DOCUMENT v2.4.0.6
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
3 Months Ended 8 Months Ended 3 Months Ended 12 Months Ended
Mar. 31, 2013
Dec. 31, 2012
Mar. 31, 2013
Linn Energy, LLC [Member]
Mar. 31, 2012
Linn Energy, LLC [Member]
Dec. 31, 2012
Linn Energy, LLC [Member]
Dec. 31, 2011
Linn Energy, LLC [Member]
Dec. 31, 2010
Linn Energy, LLC [Member]
Cash flow from operating activities:              
Net income (loss) $ (18,219) $ 20,653 $ (221,885) $ (6,202) $ (386,616) $ 438,439 $ (114,288)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:              
Equity income (loss) from investment in Linn Energy, LLC 21,272 (34,411)          
Noncash general and administrative expenses paid by Linn Energy, LLC 11,767 1,230          
Depreciation, depletion and amortization     197,441 117,276 606,150 334,084 238,532
Impairment of long-lived assets     57,053 0 422,499 0 38,600
Unit-based compensation expenses     11,262 8,171 29,533 22,243 13,792
Loss on extinguishment of debt         0 94,612 0
Amortization and write-off of deferred financing fees     5,412 7,037 25,598 21,526 22,113
(Gains) losses on sale of assets and other, net     15,306 (296) 92 2,021 6,619
Deferred income tax (14,820) 12,528 7,503 6,253 (360) 310 3,088
Cash distributions received 25,221 25,221          
Mark-to-market on derivatives:              
Total (gains) losses     108,370 (2,031) (124,762) (449,940) (7,303)
Cash settlements     85,794 58,517 390,765 237,134 302,875
Cash settlements on canceled derivatives         0 26,752 (123,865)
Premiums paid for derivatives     0 (177,541) (583,434) (134,352) (120,376)
Changes in assets and liabilities:              
(Increase) decrease in accounts receivable - trade, net     55,544 15,606 (77,573) (191,338) (66,283)
(Increase) decrease in other assets     (1,327) (4,336) (5,451) (2,951) 2,926
Increase (decrease) in accounts payable and accrued expenses     (13,609) (5,237) 26,372 129,499 25,457
Increase (decrease) in other liabilities     27,730 18,296 28,094 (9,333) 49,031
Net cash provided by operating activities 25,221 25,221 334,594 35,513 350,907 518,706 270,918
Cash flow from investing activities:              
Acquisition of oil and natural gas properties, net of cash acquired     (15,128) (1,230,304) (2,640,475) (1,500,193) (1,351,033)
Development of oil and natural gas properties     (235,804) (220,571) (984,530) (574,635) (204,832)
Purchases of other property and equipment     (25,843) (9,895) (60,549) (55,229) (18,181)
Proceeds from sale of properties and equipment and other     (2,224) 215 725 (303) (7,362)
Investment in Linn Energy, LLC   (1,212,627)          
Net cash used in investing activities   (1,212,627) (278,999) (1,460,555) (3,684,829) (2,130,360) (1,581,408)
Cash flow from financing activities:              
Proceeds from sale of units     0 761,362 1,973,989 678,949 844,330
Proceeds from borrowings     300,000 2,634,802 5,439,802 2,534,240 3,300,816
Repayments of debt     (145,000) (1,700,000) (3,400,000) (1,301,029) (2,150,000)
Distributions to unitholders     (170,954) (137,590) (596,935) (466,488) (365,711)
Financing fees, offering expenses and other, net     (34,850) (113,049) (85,895) (56,358) (93,343)
Excess tax benefit from unit-based compensation     0 2,587 3,090 4,805 0
Purchase of units         0 (17,352) (11,832)
Proceeds from sale of voting share   1          
Proceeds from sale of common shares   1,269,744          
Dividends paid to shareholders (24,699) (24,699)          
Offering expenses and fees   (57,117)          
Net cash provided by (used in) financing activities (24,699) 1,187,929 (50,804) 1,448,112 3,334,051 1,376,767 1,524,260
Net increase (decrease) in cash and cash equivalents 522 523 4,791 23,070 129 (234,887) 213,770
Cash and cash equivalents:              
Beginning 523 0 1,243 1,114 1,114 236,001 22,231
Ending $ 1,045 $ 523 $ 6,034 $ 24,184 $ 1,243 $ 1,114 $ 236,001