XML 63 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (Unaudited) (USD $)
In Thousands, unless otherwise specified
3 Months Ended
Mar. 31, 2015
Mar. 31, 2014
CASH FLOWS FROM OPERATING ACTIVITIES    
Net income $ 40,255us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic $ 107,031us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic
Adjustments to reconcile net income to cash provided by operating activities:    
Depreciation, depletion and amortization 175,497us-gaap_DepreciationDepletionAndAmortization 147,418us-gaap_DepreciationDepletionAndAmortization
Deferred income tax expense 15,081us-gaap_DeferredIncomeTaxExpenseBenefit 57,603us-gaap_DeferredIncomeTaxExpenseBenefit
(Gain) loss on sale of assets (138)us-gaap_GainLossOnSaleOfPropertyPlantEquipment 1,285us-gaap_GainLossOnSaleOfPropertyPlantEquipment
Exploration expense 162us-gaap_ResultsOfOperationsDryHoleCosts 2,040us-gaap_ResultsOfOperationsDryHoleCosts
(Gain) loss on derivative instruments 3,562us-gaap_UnrealizedGainLossOnDerivatives 0us-gaap_UnrealizedGainLossOnDerivatives
Amortization of debt issuance costs 1,267us-gaap_AmortizationOfFinancingCosts 1,126us-gaap_AmortizationOfFinancingCosts
Stock-based compensation and other 4,490cog_StockBasedCompensationExpenseAndOther 3,029cog_StockBasedCompensationExpenseAndOther
Changes in assets and liabilities:    
Accounts receivable, net 49,615us-gaap_IncreaseDecreaseInReceivables (23,418)us-gaap_IncreaseDecreaseInReceivables
Income taxes 8,979us-gaap_IncreaseDecreaseInIncomeTaxesPayableNetOfIncomeTaxesReceivable (16,889)us-gaap_IncreaseDecreaseInIncomeTaxesPayableNetOfIncomeTaxesReceivable
Inventories (61)us-gaap_IncreaseDecreaseInInventories 7,076us-gaap_IncreaseDecreaseInInventories
Other current assets (192)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets 1,170us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Accounts payable and accrued liabilities (29,629)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities (16,089)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Other assets and liabilities 1,930us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet 39us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet
Stock-based compensation tax benefit (3,437)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities (16,043)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
Net cash provided by operating activities 267,381us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 255,378us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
CASH FLOWS FROM INVESTING ACTIVITIES    
Capital expenditures (395,242)us-gaap_PaymentsToExploreAndDevelopOilAndGasProperties (338,701)us-gaap_PaymentsToExploreAndDevelopOilAndGasProperties
Proceeds from sale of assets 3,081us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 108us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Restricted cash 0us-gaap_DecreaseInRestrictedCash 8,382us-gaap_DecreaseInRestrictedCash
Investment in equity method investments (5,078)us-gaap_PaymentsToAcquireEquityMethodInvestments (5,937)us-gaap_PaymentsToAcquireEquityMethodInvestments
Net cash used in investing activities (397,239)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (336,148)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
CASH FLOWS FROM FINANCING ACTIVITIES    
Borrowings from debt 382,000us-gaap_ProceedsFromIssuanceOfLongTermDebt 366,000us-gaap_ProceedsFromIssuanceOfLongTermDebt
Repayments of debt (257,000)us-gaap_RepaymentsOfLongTermDebt (291,000)us-gaap_RepaymentsOfLongTermDebt
Dividends paid (8,263)us-gaap_PaymentsOfDividendsCommonStock (8,332)us-gaap_PaymentsOfDividendsCommonStock
Stock-based compensation tax benefit 3,437us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 16,043us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
Other 2,678us-gaap_ProceedsFromPaymentsForOtherFinancingActivities 90us-gaap_ProceedsFromPaymentsForOtherFinancingActivities
Net cash provided by financing activities 122,852us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 82,801us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Net (decrease) increase in cash and cash equivalents (7,006)us-gaap_NetCashProvidedByUsedInContinuingOperations 2,031us-gaap_NetCashProvidedByUsedInContinuingOperations
Cash and cash equivalents, beginning of period 20,954us-gaap_CashAndCashEquivalentsAtCarryingValue 23,400us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents, end of period $ 13,948us-gaap_CashAndCashEquivalentsAtCarryingValue $ 25,431us-gaap_CashAndCashEquivalentsAtCarryingValue