XML 158 R7.htm IDEA: XBRL DOCUMENT v2.4.0.8
CONSOLIDATED STATEMENTS OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
2 Months Ended 3 Months Ended 6 Months Ended 8 Months Ended 3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2012
Mar. 31, 2013
Jun. 30, 2013
Dec. 31, 2012
Mar. 31, 2013
Linn Energy, LLC [Member]
Mar. 31, 2012
Linn Energy, LLC [Member]
Jun. 30, 2013
Linn Energy, LLC [Member]
Jun. 30, 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) $ (155) $ (18,219) $ 11,913 $ 20,653 $ (221,885) $ (6,202) $ 123,272 $ 230,884 $ (386,616) $ 438,439 $ (114,288)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:                      
Equity income (loss) from investment in Linn Energy, LLC 0 21,272 (36,691) (34,411)              
Noncash general and administrative expenses paid by Linn Energy, LLC 155 11,767 14,298 1,230              
Depreciation, depletion and amortization         197,441 117,276 396,070 260,782 606,150 334,084 238,532
Impairment of long-lived assets         57,053 0 42,202 146,499 422,499 0 38,600
Unit-based compensation expenses         11,262 8,171 19,575 14,834 29,533 22,243 13,792
Loss on extinguishment of debt             4,187 0 0 94,612 0
Amortization and write-off of deferred financing fees         5,412 7,037 10,905 15,001 25,598 21,526 22,113
(Gains) losses on sale of assets and other, net         15,306 (296) 16,814 903 92 2,021 6,619
Deferred income tax 0 (14,820) 10,480 12,528 7,503 6,253 5,725 5,991 (360) 310 3,088
Cash distributions received 0 25,221 50,442 25,221              
Derivatives activities:                      
Total (gains) losses         108,370 (2,031) (218,363) (441,678) (124,762) (449,940) (7,303)
Cash settlements         85,794 58,517 144,502 174,316 390,765 237,134 302,875
Cash settlements on canceled derivatives                 0 26,752 (123,865)
Premiums paid for derivatives         0 (177,541) 0 (583,434) (583,434) (134,352) (120,376)
Changes in assets and liabilities:                      
(Increase) decrease in accounts receivable - trade, net         55,544 15,606 36,174 (14,372) (77,573) (191,338) (66,283)
(Increase) decrease in other assets         (1,327) (4,336) 2,260 (1,840) (5,451) (2,951) 2,926
Increase (decrease) in accounts payable and accrued expenses         (13,609) (5,237) (5,319) 39,346 26,372 129,499 25,457
Increase (decrease) in other liabilities         27,730 18,296 (16,648) 30,339 28,094 (9,333) 49,031
Net cash provided by (used in) operating activities 0 25,221 50,442 25,221 334,594 35,513 561,356 (122,429) 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) (64,381) (1,762,933) (2,640,475) (1,500,193) (1,351,033)
Development of oil and natural gas properties         (235,804) (220,571) (495,899) (481,140) (984,530) (574,635) (204,832)
Purchases of other property and equipment         (25,843) (9,895) (55,147) (22,433) (60,549) (55,229) (18,181)
Proceeds from sale of properties and equipment and other         (2,224) 215 210,899 575 725 (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) (404,528) (2,265,931) (3,684,829) (2,130,360) (1,581,408)
Cash flow from financing activities:                      
Proceeds from sale of units         0 761,362 0 761,362 1,973,989 678,949 844,330
Proceeds from borrowings         300,000 2,634,802 775,000 3,954,802 5,439,802 2,534,240 3,300,816
Repayments of debt         (145,000) (1,700,000) (560,737) (1,945,000) (3,400,000) (1,301,029) (2,150,000)
Distributions to unitholders         (170,954) (137,590) (341,117) (282,166) (596,935) (466,488) (365,711)
Financing fees, offering expenses and other, net         (34,850) (113,049) (30,656) (103,121) (85,895) (56,358) (93,343)
Excess tax benefit from unit-based compensation         0 2,587 591 3,252 3,090 4,805 0
Purchase of units                 0 (17,352) (11,832)
Proceeds from sale of voting share 1   0 1              
Proceeds from sale of common shares       1,269,744              
Dividends paid to shareholders 0 (24,699) (49,920) (24,699)              
Offering expenses and fees       (57,117)              
Net cash provided by (used in) financing activities 1 (24,699) (49,920) 1,187,929 (50,804) 1,448,112 (156,919) 2,389,129 3,334,051 1,376,767 1,524,260
Net increase (decrease) in cash and cash equivalents 1 522 522 523 4,791 23,070 (91) 769 129 (234,887) 213,770
Cash and cash equivalents:                      
Beginning 0 523 523 0 1,243 1,114 1,243 1,114 1,114 236,001 22,231
Ending $ 1 $ 1,045 $ 1,045 $ 523 $ 6,034 $ 24,184 $ 1,152 $ 1,883 $ 1,243 $ 1,114 $ 236,001