XML 68 R7.htm IDEA: XBRL DOCUMENT v2.4.1.9
CONSOLIDATED STATEMENT OF CASH FLOWS (USD $)
In Thousands, unless otherwise specified
12 Months Ended
Dec. 31, 2014
Dec. 31, 2013
Dec. 31, 2012
CASH FLOWS FROM OPERATING ACTIVITIES      
Net income $ 104,468us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic $ 279,773us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic $ 131,730us-gaap_NetIncomeLossAvailableToCommonStockholdersBasic
Adjustments to reconcile net income to cash provided by operating activities:      
Depreciation, depletion and amortization 632,760us-gaap_DepreciationDepletionAndAmortization 651,052us-gaap_DepreciationDepletionAndAmortization 451,405us-gaap_DepreciationDepletionAndAmortization
Impairment of oil and gas properties 771,037us-gaap_ImpairmentOfOilAndGasProperties 0us-gaap_ImpairmentOfOilAndGasProperties 0us-gaap_ImpairmentOfOilAndGasProperties
Deferred income tax (benefit) expense (112,567)us-gaap_DeferredIncomeTaxExpenseBenefit 138,380us-gaap_DeferredIncomeTaxExpenseBenefit 80,929us-gaap_DeferredIncomeTaxExpenseBenefit
(Gain) loss on sale of assets (17,120)us-gaap_GainLossOnSaleOfPropertyPlantEquipment (21,351)us-gaap_GainLossOnSaleOfPropertyPlantEquipment (50,635)us-gaap_GainLossOnSaleOfPropertyPlantEquipment
Exploration expense 7,907us-gaap_ResultsOfOperationsDryHoleCosts 808us-gaap_ResultsOfOperationsDryHoleCosts 14,000us-gaap_ResultsOfOperationsDryHoleCosts
Unrealized (gain) loss on derivative instruments (137,603)us-gaap_UnrealizedGainLossOnDerivatives 0us-gaap_UnrealizedGainLossOnDerivatives 494us-gaap_UnrealizedGainLossOnDerivatives
Amortization of debt issuance costs 4,754us-gaap_AmortizationOfFinancingCosts 3,693us-gaap_AmortizationOfFinancingCosts 5,265us-gaap_AmortizationOfFinancingCosts
Stock-based compensation, pension and other 18,349cog_StockBasedCompensationExpensePensionAndOther 45,863cog_StockBasedCompensationExpensePensionAndOther 46,872cog_StockBasedCompensationExpensePensionAndOther
Changes in assets and liabilities:      
Accounts receivable, net (11,689)us-gaap_IncreaseDecreaseInReceivables (49,398)us-gaap_IncreaseDecreaseInReceivables (58,037)us-gaap_IncreaseDecreaseInReceivables
Income taxes (34,282)us-gaap_IncreaseDecreaseInIncomeTaxesPayableNetOfIncomeTaxesReceivable 29,002us-gaap_IncreaseDecreaseInIncomeTaxesPayableNetOfIncomeTaxesReceivable 3,055us-gaap_IncreaseDecreaseInIncomeTaxesPayableNetOfIncomeTaxesReceivable
Inventories 3,441us-gaap_IncreaseDecreaseInInventories (3,033)us-gaap_IncreaseDecreaseInInventories 7,104us-gaap_IncreaseDecreaseInInventories
Other current assets 733us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (428)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets (1,198)us-gaap_IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets
Accounts payable and accrued liabilities 2,883us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities (22,908)us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities 18,843us-gaap_IncreaseDecreaseInAccountsPayableAndAccruedLiabilities
Other assets and liabilities 1,989us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet (8,014)us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet 2,266us-gaap_IncreaseDecreaseInOtherOperatingCapitalNet
Stock-based compensation tax benefit 1,375us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities (18,913)us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities 0us-gaap_ExcessTaxBenefitFromShareBasedCompensationOperatingActivities
Net cash provided by operating activities 1,236,435us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 1,024,526us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 652,093us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
CASH FLOWS FROM INVESTING ACTIVITIES      
Capital expenditures (1,479,632)us-gaap_PaymentsToExploreAndDevelopOilAndGasProperties (1,194,739)us-gaap_PaymentsToExploreAndDevelopOilAndGasProperties (927,977)us-gaap_PaymentsToExploreAndDevelopOilAndGasProperties
Acquisitions (214,737)us-gaap_PaymentsToAcquireOilAndGasProperty 0us-gaap_PaymentsToAcquireOilAndGasProperty 0us-gaap_PaymentsToAcquireOilAndGasProperty
Proceeds from sale of assets 39,491us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 323,501us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment 169,326us-gaap_ProceedsFromSaleOfPropertyPlantAndEquipment
Restricted cash 28,094us-gaap_IncreaseDecreaseInRestrictedCash (28,094)us-gaap_IncreaseDecreaseInRestrictedCash 0us-gaap_IncreaseDecreaseInRestrictedCash
Investment in equity method investments (38,056)us-gaap_PaymentsToAcquireEquityMethodInvestments (18,875)us-gaap_PaymentsToAcquireEquityMethodInvestments (6,863)us-gaap_PaymentsToAcquireEquityMethodInvestments
Net cash used in investing activities (1,664,840)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (918,207)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (765,514)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
CASH FLOWS FROM FINANCING ACTIVITIES      
Borrowings from debt 2,032,000us-gaap_ProceedsFromIssuanceOfLongTermDebt 955,000us-gaap_ProceedsFromIssuanceOfLongTermDebt 400,000us-gaap_ProceedsFromIssuanceOfLongTermDebt
Repayments of debt (1,427,000)us-gaap_RepaymentsOfLongTermDebt (895,000)us-gaap_RepaymentsOfLongTermDebt (263,000)us-gaap_RepaymentsOfLongTermDebt
Treasury stock repurchases (138,852)us-gaap_PaymentsForRepurchaseOfEquity (164,634)us-gaap_PaymentsForRepurchaseOfEquity 0us-gaap_PaymentsForRepurchaseOfEquity
Dividends paid (33,278)us-gaap_PaymentsOfDividendsCommonStock (25,232)us-gaap_PaymentsOfDividendsCommonStock (16,757)us-gaap_PaymentsOfDividendsCommonStock
Stock-based compensation tax benefit (1,375)us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 18,913us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities 0us-gaap_ExcessTaxBenefitFromShareBasedCompensationFinancingActivities
Capitalized debt issuance costs (5,626)us-gaap_PaymentsOfDebtIssuanceCosts (2,750)us-gaap_PaymentsOfDebtIssuanceCosts (5,005)us-gaap_PaymentsOfDebtIssuanceCosts
Other 90us-gaap_ProceedsFromPaymentsForOtherFinancingActivities 48us-gaap_ProceedsFromPaymentsForOtherFinancingActivities (992)us-gaap_ProceedsFromPaymentsForOtherFinancingActivities
Net cash provided by (used in) financing activities 425,959us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations (113,655)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 114,246us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Net (decrease) increase in cash and cash equivalents (2,446)us-gaap_NetCashProvidedByUsedInContinuingOperations (7,336)us-gaap_NetCashProvidedByUsedInContinuingOperations 825us-gaap_NetCashProvidedByUsedInContinuingOperations
Cash and cash equivalents, beginning of period 23,400us-gaap_CashAndCashEquivalentsAtCarryingValue 30,736us-gaap_CashAndCashEquivalentsAtCarryingValue 29,911us-gaap_CashAndCashEquivalentsAtCarryingValue
Cash and cash equivalents, end of period $ 20,954us-gaap_CashAndCashEquivalentsAtCarryingValue $ 23,400us-gaap_CashAndCashEquivalentsAtCarryingValue $ 30,736us-gaap_CashAndCashEquivalentsAtCarryingValue