XML 51 R46.htm IDEA: XBRL DOCUMENT v2.4.0.8
Condensed Consolidating Financial Statements (Tables)
3 Months Ended 12 Months Ended
Mar. 31, 2013
Dec. 31, 2012
Condensed Financial Information of Parent Company Only Disclosure [Abstract]    
Condensed Consolidating Balance Sheet
CONDENSED CONSOLIDATING BALANCE SHEETS
(Amounts in thousands)
 
March 31, 2013
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
Assets
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
225,269

 
$
710

 
$
1

 
$
—

 
$
225,980

Accounts receivable - oil and gas
21,495

 
528

 
—

 
—

 
22,023

Accounts receivable - related parties
35,031

 
2,031

 
—

 
—

 
37,062

Accounts receivable - intercompany
15,604

 
—

 
—

 
(15,604
)
 
—

Prepaid expenses and other current assets
1,435

 
—

 
—

 
—

 
1,435

Short-term derivative instruments
343

 
—

 
—

 
—

 
343

Total current assets
299,177

 
3,269

 
1

 
(15,604
)
 
286,843

Property and equipment:
 
 
 
 
 
 
 
 
 
Oil and natural gas properties, full-cost accounting,
1,927,051

 
5,368

 
—

 
—

 
1,932,419

Other property and equipment
8,897

 
27

 
—

 
—

 
8,924

Accumulated depletion, depreciation, amortization and impairment
(688,447
)
 
(20
)
 
—

 
—

 
(688,467
)
Property and equipment, net
1,247,501

 
5,375

 
—

 
—

 
1,252,876

Other assets:
 
 
 
 
 
 
 
 
 
Equity investments and investments in subsidiaries
444,422

 
—

 
176,196

 
(169,026
)
 
451,592

Other assets
13,159

 
—

 
—

 
—

 
13,159

Total other assets
457,581

 
—

 
176,196

 
(169,026
)
 
464,751

  Total assets
$
2,004,259

 
$
8,644

 
$
176,197

 
$
(184,630
)
 
$
2,004,470

 
 
 
 
 
 
 
 
 
 
Liabilities and Stockholders' Equity
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable and accrued liabilities
$
109,566

 
$
211

 
$
—

 
$
—

 
$
109,777

Accounts payable - intercompany
—

 
15,495

 
109

 
(15,604
)
 
—

Asset retirement obligation - current
780

 
—

 
—

 
—

 
780

Short-term derivative instruments
9,689

 
—

 
—

 
—

 
9,689

Deferred tax liability
158

 
—

 
—

 
—

 
158

Current maturities of long-term debt
152

 
—

 
—

 
—

 
152

Total current liabilities
120,345

 
15,706

 
109

 
(15,604
)
 
120,556

Asset retirement obligation - long-term
12,560

 
—

 
—

 
—

 
12,560

Deferred tax liability
45,382

 
—

 
—

 
—

 
45,382

Long-term debt, net of current maturities
298,921

 
—

 
—

 
—

 
298,921

Other non-current liabilities
142

 
—

 
—

 
—

 
142

Total liabilities
477,350

 
15,706

 
109

 
(15,604
)
 
477,561

 
 
 
 
 
 
 
 
 
 
Stockholders' equity:
 
 
 
 
 
 
 
 
 
Common stock
773

 
—

 
—

 
—

 
773

Paid-in capital
1,395,288

 
322

 
181,878

 
(182,200
)
 
1,395,288

Accumulated other comprehensive income (loss)
(6,629
)
 
—

 
(1,125
)
 
1,125

 
(6,629
)
Retained earnings (accumulated deficit)
137,477

 
(7,384
)
 
(4,665
)
 
12,049

 
137,477

Total stockholders' equity
1,526,909

 
(7,062
)
 
176,088

 
(169,026
)
 
1,526,909

  Total liabilities and stockholders' equity
$
2,004,259

 
$
8,644

 
$
176,197

 
$
(184,630
)
 
$
2,004,470

CONDENSED CONSOLIDATING BALANCE SHEETS
(Amounts rounded to nearest thousand)
 
December 31, 2012
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
Assets
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
165,293,000

 
$
1,795,000

 
$
—

 
$
—

 
$
167,088,000

Accounts receivable - oil and gas
25,070,000

 
545,000

 
—

 
—

 
25,615,000

Accounts receivable - related parties
33,806,000

 
1,042,000

 
—

 
—

 
34,848,000

Accounts receivable - intercompany
15,368,000

 
 
 
 
 
(15,368,000
)
 
—

Prepaid expenses and other current assets
1,506,000

 
—

 
—

 
—

 
1,506,000

Short-term derivative instruments
664,000

 
—

 
—

 
—

 
664,000

Total current assets
241,707,000

 
3,382,000

 
—

 
(15,368,000
)
 
229,721,000

 
 
 
 
 
 
 
 
 
 
Property and equipment:
 
 
 
 
 
 
 
 
 
Oil and natural gas properties, full-cost accounting,
1,606,172,000

 
4,918,000

 
—

 
—

 
1,611,090,000

Other property and equipment
8,642,000

 
20,000

 
—

 
—

 
8,662,000

Accumulated depletion, depreciation, amortization and impairment
(665,864,000
)
 
(20,000
)
 
—

 
—

 
(665,884,000
)
Property and equipment, net
948,950,000

 
4,918,000

 
—

 
—

 
953,868,000

Other assets:
 
 
 
 
 
 
 
 
 
Equity investments and investments in subsidiaries
374,209,000

 
—

 
172,766,000

 
(165,491,000
)
 
381,484,000

Other assets
13,295,000

 
—

 
—

 
—

 
13,295,000

Total other assets
387,504,000

 
—

 
172,766,000

 
(165,491,000
)
 
394,779,000

Deferred tax asset
—

 
—

 
—

 
—

 
—

  Total assets
$
1,578,161,000

 
$
8,300,000

 
$
172,766,000

 
$
(180,859,000
)
 
$
1,578,368,000

 
 
 
 
 
 
 
 
 
 
Liabilities and Stockholders' Equity
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable and accrued liabilities
$
110,037,000

 
$
207,000

 
$
—

 
$
—

 
$
110,244,000

Accounts payable - intercompany
—

 
15,259,000

 
109,000

 
(15,368,000
)
 
—

Asset retirement obligation - current
60,000

 
—

 
—

 
—

 
60,000

Short-term derivative instruments
10,442,000

 
—

 
—

 
—

 
10,442,000

Current maturities of long-term debt
150,000

 
—

 
—

 
—

 
150,000

Total current liabilities
120,689,000

 
15,466,000

 
109,000

 
(15,368,000
)
 
120,896,000

 
 
 
 
 
 
 
 
 
 
Asset retirement obligation - long-term
13,215,000

 
—

 
—

 
—

 
13,215,000

Deferred tax liability
18,607,000

 
—

 
—

 
—

 
18,607,000

Long-term debt, net of current maturities
298,888,000

 
—

 
—

 
—

 
298,888,000

Other non-current liabilities
354,000

 
—

 
—

 
—

 
354,000

Total liabilities
451,753,000

 
15,466,000

 
109,000

 
(15,368,000
)
 
451,960,000

 
 
 
 
 
 
 
 
 
 
Stockholders' equity:
 
 
 
 
 
 
 
 
 
Common stock
674,000

 
—

 
—

 
—

 
674,000

Paid-in capital
1,036,245,000

 
322,000

 
174,348,000

 
(174,670,000
)
 
1,036,245,000

Accumulated other comprehensive income (loss)
(3,429,000
)
 
—

 
2,442,000

 
(2,442,000
)
 
(3,429,000
)
Retained earnings (accumulated deficit)
92,918,000

 
(7,488,000
)
 
(4,133,000
)
 
11,621,000

 
92,918,000

Total stockholders' equity
1,126,408,000

 
(7,166,000
)
 
172,657,000

 
(165,491,000
)
 
1,126,408,000

  Total liabilities and stockholders' equity
$
1,578,161,000

 
$
8,300,000

 
$
172,766,000

 
$
(180,859,000
)
 
$
1,578,368,000

CONDENSED CONSOLIDATING BALANCE SHEETS
(Amounts rounded to nearest thousand)
 
December 31, 2011
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
Assets
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
93,124,000

 
$
772,000

 
$
1,000

 
$
—

 
$
93,897,000

Accounts receivable - oil and gas
27,532,000

 
487,000

 
—

 
—

 
28,019,000

Accounts receivable - related parties
4,731,000

 
—

 
—

 
—

 
4,731,000

Accounts receivable - intercompany
11,267,000

 
 
 
 
 
(11,267,000
)
 
—

Prepaid expenses and other current assets
1,327,000

 
—

 
—

 
—

 
1,327,000

Short-term derivative instruments
1,601,000

 
—

 
—

 
—

 
1,601,000

Total current assets
139,582,000

 
1,259,000

 
1,000

 
(11,267,000
)
 
129,575,000

 
 
 
 
 
 
 
 
 
 
Property and equipment:
 
 
 
 
 
 
 
 
 
Oil and natural gas properties, full-cost accounting,
1,026,017,000

 
9,737,000

 
—

 
—

 
1,035,754,000

Other property and equipment
8,004,000

 
20,000

 
—

 
—

 
8,024,000

Accumulated depletion, depreciation, amortization and impairment
(575,122,000
)
 
(20,000
)
 
—

 
—

 
(575,142,000
)
Property and equipment, net
458,899,000

 
9,737,000

 
—

 
—

 
468,636,000

 
 
 
 
 
 
 
 
 
 
Other assets:
 
 
 
 
 
 
 
 
 
Equity investments and investments in subsidiaries
86,426,000

 
—

 
69,008,000

 
(68,610,000
)
 
86,824,000

Other assets
5,123,000

 
—

 
—

 
—

 
5,123,000

Total other assets
91,549,000

 
—

 
69,008,000

 
(68,610,000
)
 
91,947,000

Deferred tax asset
1,000,000

 
—

 
—

 
—

 
1,000,000

  Total assets
$
691,030,000

 
$
10,996,000

 
$
69,009,000

 
$
(79,877,000
)
 
$
691,158,000

 
 
 
 
 
 
 
 
 
 
Liabilities and Stockholders' Equity
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable and accrued liabilities
$
43,744,000

 
$
128,000

 
$
—

 
$
—

 
$
43,872,000

Accounts payable - intercompany
—

 
11,231,000

 
36,000

 
(11,267,000
)
 
—

Asset retirement obligation - current
620,000

 
—

 
—

 
—

 
620,000

Current maturities of long-term debt
141,000

 
—

 
—

 
—

 
141,000

Total current liabilities
44,505,000

 
11,359,000

 
36,000

 
(11,267,000
)
 
44,633,000

 
 
 
 
 
 
 
 
 
 
Asset retirement obligation - long-term
12,033,000

 
—

 
—

 
—

 
12,033,000

Long-term debt, net of current maturities
2,142,000

 
—

 
—

 
—

 
2,142,000

Total liabilities
58,680,000

 
11,359,000

 
36,000

 
(11,267,000
)
 
58,808,000

 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
Stockholders' equity:
 
 
 
 
 
 
 
 
 
Common stock
556,000

 
—

 
—

 
—

 
556,000

Paid-in capital
604,584,000

 
322,000

 
70,433,000

 
(70,755,000
)
 
604,584,000

Accumulated other comprehensive income
2,663,000

 
—

 
1,087,000

 
(1,087,000
)
 
2,663,000

Retained earnings (accumulated deficit)
24,547,000

 
(685,000
)
 
(2,547,000
)
 
3,232,000

 
24,547,000

Total stockholders' equity
632,350,000

 
(363,000
)
 
68,973,000

 
(68,610,000
)
 
632,350,000

  Total liabilities and stockholders' equity
$
691,030,000

 
$
10,996,000

 
$
69,009,000

 
$
(79,877,000
)
 
$
691,158,000

Condensed Consolidating Statements of Operations
CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
(Amounts in thousands)
 
 Three Months Ended March 31, 2013
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Total revenues
$
54,662

 
$
338

 
$
—

 
$
—

 
$
55,000

 
 
 
 
 
 
 
 
 
 
Costs and expenses:
 
 
 
 
 
 
 
 
 
Lease operating expenses
4,998

 
174

 
—

 
—

 
5,172

Production taxes
7,261

 
26

 
—

 
—

 
7,287

Depreciation, depletion, and amortization
22,583

 
—

 
—

 
—

 
22,583

General and administrative
4,378

 
34

 
—

 
—

 
4,412

Accretion expense
175

 
—

 
—

 
—

 
175

Loss on sale of assets
427

 
—

 
—

 
—

 
427

 
39,822

 
234

 
—

 
—

 
40,056

 
 
 
 
 
 
 
 
 
 
INCOME (LOSS) FROM OPERATIONS
14,840

 
104

 
—

 
—

 
14,944

 
 
 
 
 
 
 
 
 
 
OTHER (INCOME) EXPENSE:
 
 
 
 
 
 
 
 
 
Interest expense
3,479

 
—

 
—

 
—

 
3,479

Interest income
(79
)
 
—

 
—

 
—

 
(79
)
(Income) loss from equity method investments and investments in subsidiaries
(61,314
)
 
—

 
532

 
(428
)
 
(61,210
)
 
(57,914
)
 
—

 
532

 
(428
)
 
(57,810
)
 
 
 
 
 
 
 
 
 
 
INCOME (LOSS) BEFORE INCOME TAXES
72,754

 
104

 
(532
)
 
428

 
72,754

INCOME TAX EXPENSE
28,195

 
—

 
—

 
—

 
28,195

 
 
 
 
 
 
 
 
 
 
NET INCOME (LOSS)
$
44,559

 
$
104

 
$
(532
)
 
$
428

 
$
44,559

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
(Amounts in thousands)
 
 Three Months Ended March 31, 2012
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Total revenues
$
65,165

 
$
296

 
$
—

 
$
—

 
$
65,461

 
 
 
 
 
 
 
 
 
 
Costs and expenses:
 
 
 
 
 
 
 
 
 
Lease operating expenses
5,645

 
204

 
—

 
—

 
5,849

Production taxes
7,747

 
22

 
—

 
—

 
7,769

Depreciation, depletion, and amortization
21,395

 
—

 
—

 
—

 
21,395

General and administrative
2,964

 
20

 
25

 
—

 
3,009

Accretion expense
176

 
—

 
—

 
—

 
176

 
37,927

 
246

 
25

 
—

 
38,198

 
 
 
 
 
 
 
 
 
 
INCOME (LOSS) FROM OPERATIONS
27,238

 
50

 
(25
)
 
—

 
27,263

 
 
 
 
 
 
 
 
 
 
OTHER (INCOME) EXPENSE:
 
 
 
 
 
 
 
 
 
Interest expense
153

 
—

 
—

 
—

 
153

Interest income
(27
)
 
—

 
—

 
—

 
(27
)
(Income) loss from equity method investments
243

 
—

 
278

 
(253
)
 
268

 
369

 
—

 
278

 
(253
)
 
394

 
 
 
 
 
 
 
 
 
 
INCOME (LOSS) BEFORE INCOME TAXES
26,869

 
50

 
(303
)
 
253

 
26,869

INCOME TAX EXPENSE
—

 
—

 
—

 
—

 
—

 
 
 
 
 
 
 
 
 
 
NET INCOME (LOSS)
$
26,869

 
$
50

 
$
(303
)
 
$
253

 
$
26,869

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
(Amounts rounded to nearest thousand)
 
 Year Ended December 31, 2012
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Total revenues
$
247,637,000

 
$
1,289,000

 
$
—

 
$
—

 
$
248,926,000

 
 
 
 
 
 
 
 
 
 
Costs and expenses:
 
 
 
 
 
 
 
 
 
Lease operating expenses
23,644,000

 
664,000

 
—

 
—

 
24,308,000

Production taxes
29,306,000

 
94,000

 
—

 
—

 
29,400,000

Depreciation, depletion, and amortization
90,749,000

 
—

 
—

 
—

 
90,749,000

General and administrative
13,602,000

 
132,000

 
74,000

 
—

 
13,808,000

Accretion expense
698,000

 
—

 
—

 
—

 
698,000

Gain on sale of asset
(7,300,000
)
 
—

 
—

 
—

 
(7,300,000
)
 
150,699,000

 
890,000

 
74,000

 
—

 
151,663,000

INCOME (LOSS) FROM OPERATIONS
96,938,000

 
399,000

 
(74,000
)
 
—

 
97,263,000

 
 
 
 
 
 
 
 
 
 
OTHER (INCOME) EXPENSE:
 
 
 
 
 
 
 
 
 
Interest expense
7,458,000

 
—

 
—

 
—

 
7,458,000

Interest income
(72,000
)
 
—

 
—

 
—

 
(72,000
)
(Income) loss from equity method investments and subsidiaries
(5,182,000
)
 
—

 
1,512,000

 
(4,652,000
)
 
(8,322,000
)
 
2,204,000

 
—

 
1,512,000

 
(4,652,000
)
 
(936,000
)
 
 
 
 
 
 
 
 
 
 
INCOME (LOSS) FROM CONTINUING OPERATIONS BEFORE INCOME TAXES
94,734,000

 
399,000

 
(1,586,000
)
 
4,652,000

 
98,199,000

INCOME TAX EXPENSE
26,363,000

 
—

 
—

 
—

 
26,363,000

INCOME (LOSS) FROM CONTINUING OPERATIONS
68,371,000

 
399,000

 
(1,586,000
)
 
4,652,000

 
71,836,000

DISCONTINUED OPERATIONS
—

 
3,465,000

 
—

 
—

 
3,465,000

NET INCOME (LOSS)
$
68,371,000

 
$
(3,066,000
)
 
$
(1,586,000
)
 
$
4,652,000

 
$
68,371,000

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
(Amounts rounded to nearest thousand)
 
 Year Ended December 31, 2011
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Total revenues
$
228,281,000

 
$
973,000

 
$
—

 
$
—

 
$
229,254,000

 
 
 
 
 
 
 
 
 
 
Costs and expenses:
 
 
 
 
 
 
 
 
 
Lease operating expenses
20,168,000

 
729,000

 
—

 
—

 
20,897,000

Production taxes
26,266,000

 
67,000

 
—

 
—

 
26,333,000

Depreciation, depletion, and amortization
62,320,000

 
—

 
—

 
—

 
62,320,000

General and administrative
8,038,000

 
11,000

 
25,000

 
—

 
8,074,000

Accretion expense
666,000

 
—

 
—

 
—

 
666,000

 
117,458,000

 
807,000

 
25,000

 
—

 
118,290,000

INCOME (LOSS) FROM OPERATIONS
110,823,000

 
166,000

 
(25,000
)
 
—

 
110,964,000

 
 
 
 
 
 
 
 
 
 
OTHER (INCOME) EXPENSE:
 
 
 
 
 
 
 
 
 
Interest expense
1,400,000

 
—

 
—

 
—

 
1,400,000

Interest income
(39,000
)
 
—

 
(147,000
)
 
—

 
(186,000
)
(Income) loss from equity method investments and subsidiaries
1,130,000

 
—

 
1,592,000

 
(1,304,000
)
 
1,418,000

 
2,491,000

 
—

 
1,445,000

 
(1,304,000
)
 
2,632,000

 
 
 
 
 
 
 
 
 
 
INCOME (LOSS) BEFORE INCOME TAXES
108,332,000

 
166,000

 
(1,470,000
)
 
1,304,000

 
108,332,000

INCOME TAX BENEFIT
(90,000
)
 
—

 
—

 
—

 
(90,000
)
NET INCOME (LOSS)
$
108,422,000

 
$
166,000

 
$
(1,470,000
)
 
$
1,304,000

 
$
108,422,000

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
(Amounts rounded to nearest thousand)
 
 Year Ended December 31, 2010
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Total revenues
$
127,380,000

 
$
541,000

 
$
—

 
$
—

 
$
127,921,000

 
 
 
 
 
 
 
 
 
 
Costs and expenses:
 
 
 
 
 
 
 
 
 
Lease operating expenses
17,043,000

 
571,000

 
—

 
—

 
17,614,000

Production taxes
13,929,000

 
37,000

 
—

 
—

 
13,966,000

Depreciation, depletion, and amortization
38,902,000

 
5,000

 
—

 
—

 
38,907,000

General and administrative
6,037,000

 
24,000

 
2,000

 
—

 
6,063,000

Accretion expense
617,000

 
—

 
—

 
—

 
617,000

 
76,528,000

 
637,000

 
2,000

 
—

 
77,167,000

INCOME (LOSS) FROM OPERATIONS
50,852,000

 
(96,000
)
 
(2,000
)
 
—

 
50,754,000

 
 
 
 
 
 
 
 
 
 
OTHER (INCOME) EXPENSE:
 
 
 
 
 
 
 
 
 
Interest expense
2,761,000

 
—

 
—

 
—

 
2,761,000

Interest income
(120,000
)
 
—

 
(267,000
)
 
—

 
(387,000
)
Loss from equity method investments and subsidiaries
808,000

 
—

 
740,000

 
(571,000
)
 
977,000

 
3,449,000

 
—

 
473,000

 
(571,000
)
 
3,351,000

 
 
 
 
 
 
 
 
 
 
INCOME (LOSS) BEFORE INCOME TAXES
47,403,000

 
(96,000
)
 
(475,000
)
 
571,000

 
47,403,000

INCOME TAX EXPENSE
40,000

 
—

 
—

 
—

 
40,000

NET INCOME (LOSS)
$
47,363,000

 
$
(96,000
)
 
$
(475,000
)
 
$
571,000

 
$
47,363,000

Condensed Consolidating Statements of Comprehensive Income
CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(Amounts in thousands)
 
 Three Months Ended March 31, 2013
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Net income (loss)
$
44,559

 
$
104

 
$
(532
)
 
$
428

 
$
44,559

Foreign currency translation adjustment
(3,567
)
 
—

 
(3,567
)
 
3,567

 
(3,567
)
Change in fair value of derivative instruments, net of taxes
(1,430
)
 
—

 
—

 
—

 
(1,430
)
Reclassification of settled contracts, net of taxes
1,797

 
—

 
—

 
—

 
1,797

Other comprehensive income (loss)
(3,200
)
 
—

 
(3,567
)
 
3,567

 
(3,200
)
Comprehensive income (loss)
$
41,359

 
$
104

 
$
(4,099
)
 
$
3,995

 
$
41,359

CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME
(Amounts in thousands)
 
 Three Months Ended March 31, 2012
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Net income (loss)
$
26,869

 
$
50

 
$
(303
)
 
$
253

 
$
26,869

Foreign currency translation adjustment
939

 
—

 
939

 
(939
)
 
939

Change in fair value of derivative instruments, net of taxes
(10,621
)
 
—

 
—

 
—

 
(10,621
)
Reclassification of settled contracts, net of taxes
(100
)
 
—

 
—

 
—

 
(100
)
Other comprehensive income (loss)
(9,782
)
 
—

 
939

 
(939
)
 
(9,782
)
Comprehensive income
$
17,087

 
$
50

 
$
636

 
$
(686
)
 
$
17,087

CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(Amounts rounded to nearest thousand)
 
 Year Ended December 31, 2012
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Net income (loss)
$
68,371,000

 
$
(3,066,000
)
 
$
(1,586,000
)
 
$
4,652,000

 
$
68,371,000

Foreign currency translation adjustment
1,355,000

 
—

 
1,355,000

 
(1,355,000
)
 
1,355,000

Change in fair value of derivative instruments, net of taxes
(8,452,000
)
 
—

 
—

 
—

 
(8,452,000
)
Reclassification of settled contracts, net of taxes
1,005,000

 
—

 
—

 
—

 
1,005,000

Other comprehensive income (loss)
(6,092,000
)
 
—

 
1,355,000

 
(1,355,000
)
 
(6,092,000
)
Comprehensive income (loss)
$
62,279,000

 
$
(3,066,000
)
 
$
(231,000
)
 
$
3,297,000

 
$
62,279,000

CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(Amounts rounded to nearest thousand)
 
 Year Ended December 31, 2011
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Net income (loss)
$
108,422,000

 
$
166,000

 
$
(1,470,000
)
 
$
1,304,000

 
$
108,422,000

Foreign currency translation adjustment
(1,865,000
)
 
—

 
(1,865,000
)
 
1,865,000

 
(1,865,000
)
Change in fair value of derivative instruments, net of taxes
1,576,000

 
—

 
—

 
—

 
1,576,000

Reclassification of settled contracts, net of taxes
4,720,000

 
—

 
—

 
—

 
4,720,000

Other comprehensive income (loss)
4,431,000

 
—

 
(1,865,000
)
 
1,865,000

 
4,431,000

Comprehensive income (loss)
$
112,853,000

 
$
166,000

 
$
(3,335,000
)
 
$
3,169,000

 
$
112,853,000

CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(Amounts rounded to nearest thousand)
 
 Year Ended December 31, 2010
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Net income (loss)
$
47,363,000

 
$
(96,000
)
 
$
(475,000
)
 
$
571,000

 
$
47,363,000

Foreign currency translation adjustment
2,255,000

 
—

 
2,255,000

 
(2,255,000
)
 
2,255,000

Change in fair value of derivative instruments, net of taxes
(4,720,000
)
 
—

 
—

 
—

 
(4,720,000
)
Reclassification of settled contracts, net of taxes
18,736,000

 
—

 
—

 
—

 
18,736,000

Other comprehensive income
16,271,000

 
—

 
2,255,000

 
(2,255,000
)
 
16,271,000

Comprehensive income (loss)
$
63,634,000

 
$
(96,000
)
 
$
1,780,000

 
$
(1,684,000
)
 
$
63,634,000

Condensed Consolidating Statements of Cash Flow
CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
(Amounts in thousands)
 
 Three Months Ended March 31, 2013
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) operating activities
$
35,682

 
$
(675
)
 
$
—

 
$
—

 
$
35,007

 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) investing activities
(332,807
)
 
(410
)
 
(7,529
)
 
7,530

 
(333,216
)
 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) financing activities
357,101

 
—

 
7,530

 
(7,530
)
 
357,101

 
 
 
 
 
 
 
 
 
 
Net increase (decrease) in cash and cash equivalents
59,976

 
(1,085
)
 
1

 
—

 
58,892

 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at beginning of period
165,293

 
1,795

 
—

 
—

 
167,088

 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at end of period
$
225,269

 
$
710

 
$
1

 
$
—

 
$
225,980

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
(Amounts in thousands)
 
 Three Months Ended March 31, 2012
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Net cash provided by operating activities
$
69,101

 
$
328

 
$
—

 
$
—

 
$
69,429

 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) investing activities
(160,344
)
 
(55
)
 
(67,063
)
 
67,063

 
(160,399
)
 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) financing activities
9,966

 
—

 
67,063

 
(67,063
)
 
9,966

 
 
 
 
 
 
 
 
 
 
Net increase (decrease) in cash and cash equivalents
(81,277
)
 
273

 
—

 
—

 
(81,004
)
 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at beginning of period
93,124

 
772

 
1

 
—

 
93,897

 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at end of period
$
11,847

 
$
1,045

 
$
1

 
$
—

 
$
12,893

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
(Amounts rounded to nearest thousand)

 
 Year Ended December 31, 2012
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) operating activities
$
195,734,000

 
$
3,425,000

 
$
(1,000
)
 
$
—

 
$
199,158,000

 
 
 
 
 
 
 
 
 
 
Net cash provided by (used) in investing activities
(838,177,000
)
 
(2,402,000
)
 
(103,915,000
)
 
103,915,000

 
(840,579,000
)
 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) financing activities
714,612,000

 
—

 
103,915,000

 
(103,915,000
)
 
714,612,000

 
 
 
 
 
 
 
 
 
 
Net increase (decrease) in cash and cash equivalents
72,169,000

 
1,023,000

 
(1,000
)
 
—

 
73,191,000

 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at beginning of period
93,124,000

 
772,000

 
1,000

 
—

 
93,897,000

 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at end of period
$
165,293,000

 
$
1,795,000

 
$
—

 
$
—

 
$
167,088,000

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
(Amounts rounded to nearest thousand)
 
 Year Ended December 31, 2011
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Net cash provided by operating activities
$
154,329,000

 
$
3,808,000

 
$
1,000

 
$
—

 
$
158,138,000

 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) investing activities
(320,203,000
)
 
(3,045,000
)
 
(25,858,000
)
 
25,858,000

 
(323,248,000
)
 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) financing activities
256,539,000

 
—

 
25,858,000

 
(25,858,000
)
 
256,539,000

 
 
 
 
 
 
 
 
 
 
Net increase in cash and cash equivalents
90,665,000

 
763,000

 
1,000

 
—

 
91,429,000

 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at beginning of period
2,459,000

 
9,000

 
—

 
—

 
2,468,000

 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at end of period
$
93,124,000

 
$
772,000

 
$
1,000

 
$
—

 
$
93,897,000

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
(Amounts rounded to nearest thousand)
 
 Year Ended December 31, 2010
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) operating activities
$
81,651,000

 
$
4,184,000

 
$
—

 
$
—

 
$
85,835,000

 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) investing activities
(101,042,000
)
 
(4,273,000
)
 
(3,719,000
)
 
3,719,000

 
(105,315,000
)
 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) financing activities
20,224,000

 
—

 
3,719,000

 
(3,719,000
)
 
20,224,000

 
 
 
 
 
 
 
 
 
 
Net increase (decrease) in cash and cash equivalents
833,000

 
(89,000
)
 
—

 
—

 
744,000

 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at beginning of period
1,626,000

 
98,000

 
—

 
—

 
1,724,000

 
 
 
 
 
 
 
 
 
 
Cash and cash equivalents at end of period
$
2,459,000

 
$
9,000

 
$
—

 
$
—

 
$
2,468,000