XML 35 R17.htm IDEA: XBRL DOCUMENT v2.4.0.6
Condensed Consolidating Financial Information
3 Months Ended
Mar. 31, 2012
Condensed Consolidating Financial Information [Abstract]  
Condensed Consolidating Financial Information
(9) Condensed Consolidating Financial Information

Swift Energy Company is the issuer and Swift Energy Operating, LLC (a wholly owned indirect subsidiary of Swift Energy Company) is a guarantor of our senior notes due 2017, 2020 and 2022. The guarantees on our senior notes due 2017, 2020 and 2022 are full and unconditional. The following is condensed consolidating financial information for Swift Energy Company, Swift Energy Operating, LLC, and other subsidiaries:

Condensed Consolidating Balance Sheets

 

 

      ($1,992,999)       ($1,992,999)       ($1,992,999)       ($1,992,999)       ($1,992,999)  
(in thousands)   March 31, 2012  
    Swift  Energy
Company

(Issuer)
    Swift Energy
Operating,
LLC
(Guarantor)
    Other
Subsidiaries
    Eliminations     Swift Energy
Company
Consolidated
 
           

ASSETS

                                       

Current assets

  $ —       $ 200,004     $ 21     $ —       $ 200,025  

Property and equipment

    —         1,987,848       —         —         1,987,848  

Investment in subsidiaries (equity method)

    1,005,643       —         920,195       (1,925,838     —    

Other assets

    —         15,752       85,429       (85,429     15,752  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

  $ 1,005,643     $ 2,203,604     $ 1,005,645     ($ 2,011,267   $ 2,203,625  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
           

LIABILITIES AND STOCKHOLDERS’ EQUITY

                                       

Current liabilities

  $ —       $ 192,675     $ 2     $ —       $ 192,677  

Long-term liabilities

    —         1,090,734       —         (85,429     1,005,305  

Stockholders’ equity

    1,005,643       920,195       1,005,643       (1,925,838     1,005,643  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

  $ 1,005,643     $ 2,203,604     $ 1,005,645     ($ 2,011,267   $ 2,203,625  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

      ($1,992,999)       ($1,992,999)       ($1,992,999)       ($1,992,999)       ($1,992,999)  
(in thousands)   December 31, 2011  
    Swift  Energy
Company

(Issuer)
    Swift Energy
Operating,
LLC
(Guarantor)
    Other
Subsidiaries
    Eliminations     Swift Energy
Company
Consolidated
 
           

ASSETS

                                       

Current assets

  $ —       $ 328,130     $ 21     $ —       $ 328,151  

Property and equipment

    —         1,867,766       —         —         1,867,766  

Investment in subsidiaries (equity method)

    996,509       —         911,061       (1,907,570     —    

Other assets

    —         16,552       85,429       (85,429     16,552  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total assets

  $ 996,509     $ 2,212,448     $ 996,511     ($ 1,992,999   $ 2,212,469  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
           

LIABILITIES AND STOCKHOLDERS’ EQUITY

                                       

Current liabilities

  $ —       $ 211,792     $ 2     $ —       $ 211,794  

Long-term liabilities

    —         1,089,595       —         (85,429     1,004,166  

Stockholders’ equity

    996,509       911,061       996,509       (1,907,570     996,509  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total liabilities and stockholders’ equity

  $ 996,509     $ 2,212,448     $ 996,511     ($ 1,992,999   $ 2,212,469  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

Condensed Consolidating Statements of Income

 

 

                                         
(in thousands)   Three Months Ended March 31, 2012  
    Swift  Energy
Company

(Issuer)
    Swift Energy
Operating,
LLC
(Guarantor)
    Other
Subsidiaries
    Eliminations     Swift Energy
Company
Consolidated
 
           

Revenues

  $ —       $ 135,878     $ —       $ —       $ 135,878  

Expenses

    —         129,996       —         —         129,996  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
           

Income before the following:

    —         5,882       —         —         5,882  

Equity in net earnings of subsidiaries

    3,570       —         3,570       (7,140     —    
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
           

Income from continuing operations, before income taxes

    3,570       5,882       3,570       (7,140     5,882  

Income tax provision

    —         2,312       —         —         2,312  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
           

Net income

  $ 3,570     $ 3,570     $ 3,570     ($ 7,140   $ 3,570  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
           

Total comprehensive income

  $ 3,831     $ 3,831     $ —       ($ 3,831   $ 3,831  

 

                                         
(in thousands)   Three Months Ended March 31, 2011  
    Swift  Energy
Company

(Issuer)
    Swift Energy
Operating,
LLC
(Guarantor)
    Other
Subsidiaries
    Eliminations     Swift Energy
Company
Consolidated
 
           

Revenues

  $ —       $ 144,078     $ —       $ —       $ 144,078  

Expenses

    —         111,585       —         —         111,585  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
           

Income before the following:

    —         32,493       —         —         32,493  

Equity in net earnings of subsidiaries

    20,181       —         20,249       (40,430     —    
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
           

Income from continuing operations, before income taxes

    20,181       32,493       20,249       (40,430     32,493  

Income tax provision

    —         12,244       —         —         12,244  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
           

Income from continuing operations

    20,181       20,249       20,249       (40,430     20,249  

Loss from discontinued operations, net of taxes

    —         —         (68     —         (68
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
           

Net income

  $ 20,181     $ 20,249     $ 20,181     ($ 40,430   $ 20,181  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
           

Total comprehensive income

  $ 20,087     $ 20,087     $ —       ($ 20,087   $ 20,087  

 

Condensed Consolidating Statements of Cash Flows

 

 

      (126,898)       (126,898)       (126,898)       (126,898)       (126,898)  
(in thousands)   Three Months Ended March 31, 2012  
     Swift  Energy
Company

(Issuer)
    Swift Energy
Operating,
LLC
(Guarantor)
    Other
Subsidiaries
    Eliminations     Swift Energy
Company
Consolidated
 

Cash flow from operations

  $ —       $ 63,783     $ —       $ —       $ 63,783  

Cash flow from investing activities

    —         (187,383     —         —         (187,383

Cash flow from financing activities

    —         (1,307     —         —         (1,307
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
           

Net decrease in cash

    —         (124,907     —         —         (124,907

Cash, beginning of period

    —         251,677       19       —         251,696  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
           

Cash, end of period

  $ —       $ 126,770     $ 19     $ —       $ 126,789  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

 

      (126,898)       (126,898)       (126,898)       (126,898)       (126,898)  
(in thousands)   Three Months Ended March 31, 2011  
     Swift  Energy
Company

(Issuer)
    Swift Energy
Operating,
LLC
(Guarantor)
    Other
Subsidiaries
    Eliminations     Swift Energy
Company
Consolidated
 

Cash flow from operations

  $ —       $ 61,716     $ 99     $ —       $ 61,815  

Cash flow from investing activities

    —         (126,898     5,000       (5,000     (126,898

Cash flow from financing activities

    —         (1,520     (5,000     5,000       (1,520
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
           

Net increase (decrease) in cash

    —         (66,702     99       —         (66,603

Cash, beginning of period

    —         86,346       21       —         86,367  
   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 
           

Cash, end of period

  $ —       $ 19,644     $ 120     $ —       $ 19,764