XML 14 R46.htm IDEA: XBRL DOCUMENT v3.2.0.727
Long-Term Debt (Details)
6 Months Ended
Jun. 02, 2015
USD ($)
Jun. 02, 2015
USD ($)
May. 21, 2015
USD ($)
Mar. 24, 2015
Mar. 23, 2015
Jun. 30, 2015
USD ($)
item
Jun. 30, 2014
USD ($)
Mar. 21, 2015
USD ($)
Dec. 31, 2014
USD ($)
May. 31, 2013
USD ($)
Oct. 01, 2012
USD ($)
Long-Term Debt                      
Borrowings           $ 658,000,000          
Repayments           (468,150,000) $ (131,000,000)        
Amortization of Forgiven Debt           (1,775,000)          
PIK interest           1,187,000          
Total debt           1,924,412,000     $ 1,735,150,000    
Long-term debt           1,924,412,000     $ 1,735,150,000    
Unamortized Deferred Gain on Debt Forgiven           (132,827,000)          
Principle Balance Outstanding           1,791,585,000          
Drawdowns during the period           $ 33,000,000 $ 84,000,000        
Midstates Sub                      
Long-Term Debt                      
Ownership interest (as a percent)                     100.00%
Any time before October 1, 2016                      
Long-Term Debt                      
Redemption price (as a percentage)           100.00%          
Sixth Amendment | Fiscal quarter ending December 31, 2015                      
Long-Term Debt                      
Leverage ratio       4.5              
Minimum                      
Long-Term Debt                      
Actual Debt to EBITDA           1.0          
Maximum                      
Long-Term Debt                      
Leverage ratio           1.0          
Senior Revolving Credit Facility, due 2018                      
Long-Term Debt                      
Carrying Value, beginning balance           $ 435,150,000          
Borrowings           33,000,000          
Repayments     $ (468,200,000)     (468,150,000)          
Maximum borrowing capacity           750,000,000          
Borrowing base           252,400,000          
Drawdowns during the period           0          
Outstanding letters of credit amount           $ 1,500,000          
Weighted-average interest rate (as a percent)           2.90% 2.80%        
Commitment fee, option one (as a percent)           0.375%          
Commitment fee, option two (as a percent)           0.50%          
Period during which Company may request additional redetermination of borrowing base           6 months          
Number of equal successive monthly payments to make repayment on reduction of borrowing base | item           6          
Period for commencement of repayment of equal successive monthly payments following the administrative agent's notice regarding borrowing base reduction           30 days          
Mortgage requirement- percentage of properties included in the borrowing base that are required to be subject to mortgages for the benefit of the lenders         80.00%            
Increase in borrowing capacity under the credit agreement $ 252,400,000 $ 252,400,000                  
Senior Revolving Credit Facility, due 2018 | Fiscal quarter ending December 31, 2015                      
Long-Term Debt                      
Current ratio         4.0            
Senior Revolving Credit Facility, due 2018 | Sixth Amendment                      
Long-Term Debt                      
Mortgage requirement- percentage of properties included in the borrowing base that are required to be subject to mortgages for the benefit of the lenders       90.00%              
Senior Revolving Credit Facility, due 2018 | Seventh Amendment                      
Long-Term Debt                      
Total Senior Indebtedness (as defined) to EBITDA     1.0                
Senior Revolving Credit Facility, due 2018 | Seventh Amendment | Midstates Sub                      
Long-Term Debt                      
Increase in borrowing capacity under the credit agreement               $ 252,400,000      
Senior Revolving Credit Facility, due 2018 | Minimum                      
Long-Term Debt                      
Percentage of outstanding loans and other obligations held by lenders, on whose behalf the administrative agent may request for redetermination of borrowing base           67.00%          
Minimum aggregate principal amount as a percentage of the then effective borrowing base as default provision           5.00%          
Senior Revolving Credit Facility, due 2018 | Minimum | LIBOR Loans                      
Long-Term Debt                      
Interest rate added to base rate (as a percent)           2.00%          
Senior Revolving Credit Facility, due 2018 | Maximum                      
Long-Term Debt                      
Additional borrowing base redeterminations at company request per 6 month period following each scheduled borrowing base redetermination | item           1          
Senior Revolving Credit Facility, due 2018 | Maximum | LIBOR Loans                      
Long-Term Debt                      
Interest rate added to base rate (as a percent)           3.00%          
2020 Senior Notes, 2021 Senior Notes, Second Lien Notes and Third Lien Notes | Minimum                      
Long-Term Debt                      
Principal amount- debt default provision           $ 50,000,000          
Unsecured Notes                      
Long-Term Debt                      
Percentage of exchanged debt's par value   70.00% 80.00%     80.00%          
2020 Senior Notes                      
Long-Term Debt                      
Carrying Value, beginning balance           $ 600,000,000          
Exchanges (306,400,000) $ 26,600,000 $ 279,800,000     (242,445,000)          
Deferred Gain on Forgiven Debt           (63,930,000)          
Carrying Value, ending balance           293,625,000          
Principle Balance Outstanding           293,625,000         $ 600,000,000
Stated Interest Rate (as a percent)     10.75%                
Principal amount extinguished   63,900,000                  
Redemption price, upon the occurrence of certain change of control events (as a percentage)           101          
Estimated fair value of the Notes           $ 121,100,000          
2020 Senior Notes | Any time prior to October 1, 2015                      
Long-Term Debt                      
Redemption period, start date           Oct. 01, 2012          
Redemption period, end date           Sep. 30, 2015          
Redemption price, with net proceeds from equity offering (as a percentage)           110.75%          
2020 Senior Notes | Any time before October 1, 2016                      
Long-Term Debt                      
Redemption period, start date           Oct. 01, 2012          
Redemption period, end date           Sep. 30, 2016          
2020 Senior Notes | Maximum | Any time prior to October 1, 2015                      
Long-Term Debt                      
Percentage of aggregate principal amount can be redeemed with net proceeds of equity offering           35.00%          
2021 Senior Notes                      
Long-Term Debt                      
Carrying Value, beginning balance           $ 700,000,000          
Exchanges 352,300,000 2,000,000 $ 350,300,000     (281,676,000)          
Deferred Gain on Forgiven Debt           (70,672,000)          
Carrying Value, ending balance           347,652,000          
Principle Balance Outstanding           347,652,000       $ 700,000,000  
Stated Interest Rate (as a percent)     9.25%                
Principal amount extinguished   70,700,000                  
Redemption price, upon the occurrence of certain change of control events (as a percentage)           101          
Estimated fair value of the Notes           $ 137,800,000          
2021 Senior Notes | Prior to June 1, 2016                      
Long-Term Debt                      
Redemption period, start date           May 31, 2013          
Redemption period, end date           May 31, 2016          
Redemption price, with net proceeds from equity offering (as a percentage)           109.25%          
Redemption price (as a percentage)           100.00%          
2021 Senior Notes | Maximum | Prior to June 1, 2016                      
Long-Term Debt                      
Percentage of aggregate principal amount can be redeemed with net proceeds of equity offering           35.00%          
Second Lien Notes                      
Long-Term Debt                      
Borrowings           $ 625,000,000          
Deferred Gain on Forgiven Debt           47,082,000          
Amortization of Forgiven Debt           (896,000)          
Carrying Value, ending balance           671,186,000          
Unamortized Deferred Gain on Debt Forgiven           (46,186,000)          
Principle Balance Outstanding     $ 625,000,000     $ 625,000,000          
Stated Interest Rate (as a percent)     10.00%     10.00%          
Estimated fair value of the Notes           $ 601,600,000          
Debt Instrument, Number of Days To File Registration Statement     270 days                
Third Lien Notes                      
Long-Term Debt                      
Exchanges           524,121,000          
Deferred Gain on Forgiven Debt           87,520,000          
Amortization of Forgiven Debt           (879,000)          
PIK interest           1,187,000          
Carrying Value, ending balance           611,949,000          
Unamortized Deferred Gain on Debt Forgiven           (86,641,000)          
Principle Balance Outstanding $ 20,000,000 $ 20,000,000 $ 504,100,000     $ 525,308,000          
Stated Interest Rate (as a percent)     12.00%                
PIK Interest           2.00%          
Estimated fair value of the Notes           $ 420,300,000          
Effective annual interest rate (as a percent)           12.00%          
Debt Instrument, Number of Days To File Registration Statement     270 days                
Cash interest rate           10.00%