XML 63 R45.htm IDEA: XBRL DOCUMENT v3.6.0.2
GUARANTOR FINANCIAL STATEMENTS (Tables)
12 Months Ended
Dec. 31, 2016
Organization, Consolidation and Presentation of Financial Statements [Abstract]  
Condensed Consolidating Balance Sheet
CCONDENSED CONSOLIDATING BALANCE SHEET
DECEMBER 31, 2016
(In thousands)
 
Parent
 
Guarantor
Subsidiary
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Assets
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
150,537

 
$
40,044

 
$
—

 
$
—

 
$
190,581

Accounts receivable
18,745

 
31,452

 
—

 
(1,733
)
 
48,464

Current income tax receivable
26,086

 
—

 
—

 
—

 
26,086

Other current assets
10,151

 
—

 
—

 
—

 
10,151

Total current assets
205,519

 
71,496

 
—

 
(1,733
)
 
275,282

Oil and gas properties, full cost method:
 
 
 
 
 
 
 
 
 
Proved
1,964,046

 
7,608,036

 
44,154

 
—

 
9,616,236

Less: accumulated DD&A
(1,964,046
)
 
(7,170,242
)
 
(44,154
)
 
—

 
(9,178,442
)
Net proved oil and gas properties
—

 
437,794

 
—

 
—

 
437,794

Unevaluated
251,955

 
121,765

 
—

 
—

 
373,720

Other property and equipment, net
26,213

 
—

 
—

 
—

 
26,213

Other assets, net
25,570

 
904

 
—

 
—

 
26,474

Investment in subsidiary
389,475

 
76

 
—

 
(389,551
)
 
—

Total assets
$
898,732

 
$
632,035

 
$
—

 
$
(391,284
)
 
$
1,139,483

Liabilities and Stockholders’ Equity
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable to vendors
$
13,742

 
$
7,972

 
$
—

 
$
(1,733
)
 
$
19,981

Undistributed oil and gas proceeds
14,170

 
903

 
—

 
—

 
15,073

Accrued interest
809

 
—

 
—

 
—

 
809

Asset retirement obligations
—

 
88,000

 
—

 
—

 
88,000

Current portion of long-term debt
408

 
—

 
—

 
—

 
408

Other current liabilities
18,602

 
—

 
—

 
—

 
18,602

Total current liabilities
47,731

 
96,875

 
—

 
(1,733
)
 
142,873

Long-term debt
352,376

 
—

 
—

 
—

 
352,376

Asset retirement obligations
8,410

 
145,609

 
—

 
—

 
154,019

Other long-term liabilities
17,315

 
—

 
—

 
—

 
17,315

Total liabilities not subject to compromise
425,832

 
242,484

 
—

 
(1,733
)
 
666,583

Liabilities subject to compromise
1,110,182

 
—

 
—

 
—

 
1,110,182

Total liabilities
1,536,014

 
242,484

 
—

 
(1,733
)
 
1,776,765

Commitments and contingencies

 

 

 

 

Stockholders’ equity:
 
 
 
 
 
 
 
 
 
Common stock
56

 
—

 
—

 
—

 
56

Treasury stock
(860
)
 
—

 
—

 
—

 
(860
)
Additional paid-in capital
1,659,731

 
1,300,547

 
108,198

 
(1,408,745
)
 
1,659,731

Accumulated deficit
(2,296,209
)
 
(910,996
)
 
(108,198
)
 
1,019,194

 
(2,296,209
)
Total stockholders’ equity
(637,282
)
 
389,551

 
—

 
(389,551
)
 
(637,282
)
Total liabilities and stockholders’ equity
$
898,732

 
$
632,035

 
$
—

 
$
(391,284
)
 
$
1,139,483

CONDENSED CONSOLIDATING BALANCE SHEET
DECEMBER 31, 2015
(In thousands)
 
Parent
 
Guarantor
Subsidiary
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Assets
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
9,681

 
$
2

 
$
1,076

 
$
—

 
$
10,759

Accounts receivable
10,597

 
39,190

 
—

 
(1,756
)
 
48,031

Fair value of derivative contracts
—

 
38,576

 
—

 
—

 
38,576

Current income tax receivable
46,174

 
—

 
—

 
—

 
46,174

Other current assets
6,848

 
—

 
33

 
—

 
6,881

Total current assets
73,300

 
77,768

 
1,109

 
(1,756
)
 
150,421

Oil and gas properties, full cost method:
 
 
 
 
 
 
 
 
 
Proved
1,875,152

 
7,458,262

 
42,484

 
—

 
9,375,898

Less: accumulated DD&A
(1,874,622
)
 
(6,686,849
)
 
(42,484
)
 
—

 
(8,603,955
)
Net proved oil and gas properties
530

 
771,413

 
—

 
—

 
771,943

Unevaluated
253,308

 
186,735

 
—

 
—

 
440,043

Other property and equipment, net
29,289

 
—

 
—

 
—

 
29,289

Other assets, net
16,612

 
826

 
1,035

 
—

 
18,473

Investment in subsidiary
745,033

 
—

 
1,088

 
(746,121
)
 
—

Total assets
$
1,118,072

 
$
1,036,742

 
$
3,232

 
$
(747,877
)
 
$
1,410,169

Liabilities and Stockholders’ Equity
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable to vendors
$
16,063

 
$
67,901

 
$
—

 
$
(1,757
)
 
$
82,207

Undistributed oil and gas proceeds
5,216

 
776

 
—

 
—

 
5,992

Accrued interest
9,022

 
—

 
—

 
—

 
9,022

Asset retirement obligations
—

 
20,400

 
891

 
—

 
21,291

Other current liabilities
40,161

 
551

 
—

 
—

 
40,712

Total current liabilities
70,462

 
89,628

 
891

 
(1,757
)
 
159,224

Long-term debt
1,060,955

 
—

 
—

 
—

 
1,060,955

Asset retirement obligations
1,240

 
203,335

 
—

 
—

 
204,575

Other long-term liabilities
25,204

 
—

 
—

 
—

 
25,204

Total liabilities
1,157,861

 
292,963

 
891

 
(1,757
)
 
1,449,958

Commitments and contingencies

 

 

 

 

Stockholders’ equity:
 
 
 
 
 
 
 
 
 
Common stock
55

 
—

 
—

 
—

 
55

Treasury stock
(860
)
 
—

 
—

 
—

 
(860
)
Additional paid-in capital
1,648,687

 
1,344,577

 
109,795

 
(1,454,372
)
 
1,648,687

Accumulated deficit
(1,705,623
)
 
(624,824
)
 
(95,306
)
 
720,130

 
(1,705,623
)
Accumulated other comprehensive income (loss)
17,952

 
24,026

 
(12,148
)
 
(11,878
)
 
17,952

Total stockholders’ equity
(39,789
)
 
743,779

 
2,341

 
(746,120
)
 
(39,789
)
Total liabilities and stockholders’ equity
$
1,118,072

 
$
1,036,742

 
$
3,232

 
$
(747,877
)
 
$
1,410,169



Condensed Consolidating Statement of Operations
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
YEAR ENDED DECEMBER 31, 2016
(In thousands)
 
Parent
 
Guarantor
Subsidiary
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Operating revenue:
 
 
 
 
 
 
 
 
 
Oil production
$
9,268

 
$
271,978

 
$
—

 
$
—

 
$
281,246

Natural gas production
25,276

 
39,325

 
—

 
—

 
64,601

Natural gas liquids production
22,142

 
6,746

 
—

 
—

 
28,888

Other operational income
2,657

 
—

 
—

 
—

 
2,657

Total operating revenue
59,343

 
318,049

 
—

 
—

 
377,392

Operating expenses:
 
 
 
 
 
 
 
 
 
Lease operating expenses
12,048

 
67,589

 
13

 
—

 
79,650

Transportation, processing, and gathering expenses
28,091

 
(331
)
 
—

 
—

 
27,760

Production taxes
2,387

 
761

 
—

 
—

 
3,148

Depreciation, depletion, amortization
67,059

 
153,020

 
—

 
—

 
220,079

Write-down of oil and gas properties
26,706

 
330,373

 
352

 
—

 
357,431

Accretion expense
232

 
39,997

 
—

 
—

 
40,229

Salaries, general and administrative expenses
59,127

 
(199
)
 
—

 
—

 
58,928

Incentive compensation expense
13,475

 
—

 
—

 
—

 
13,475

Restructuring fees
29,597

 
—

 
—

 
—

 
29,597

Other operational expenses
49,247

 
125

 
6,081

 
—

 
55,453

Derivative expense, net
—

 
810

 
—

 
—

 
810

Total operating expenses
287,969

 
592,145

 
6,446

 
—

 
886,560

Loss from operations
(228,626
)
 
(274,096
)
 
(6,446
)
 
—

 
(509,168
)
Other (income) expenses:
 
 
 
 
 
 
 
 
 
Interest expense
64,458

 
—

 
—

 
—

 
64,458

Interest income
(503
)
 
(47
)
 
—

 
—

 
(550
)
Other income
(482
)
 
(957
)
 
—

 
—

 
(1,439
)
Other expense
596

 
—

 
—

 
—

 
596

Reorganization items
10,947

 
—

 
—

 
—

 
10,947

Loss from investment in subsidiaries
292,618

 
—

 
6,446

 
(299,064
)
 
—

Total other (income) expenses
367,634

 
(1,004
)
 
6,446

 
(299,064
)
 
74,012

Loss before taxes
(596,260
)
 
(273,092
)
 
(12,892
)
 
299,064

 
(583,180
)
Provision (benefit) for income taxes:
 
 
 
 
 
 
 
 
 
Current
(5,674
)
 
—

 
—

 
—

 
(5,674
)
Deferred
—

 
13,080

 
—

 
—

 
13,080

Total income taxes
(5,674
)
 
13,080

 
—

 
—

 
7,406

Net loss
$
(590,586
)
 
$
(286,172
)
 
$
(12,892
)
 
$
299,064

 
$
(590,586
)
Comprehensive loss
$
(608,538
)
 
$
(286,172
)
 
$
(12,892
)
 
$
299,064

 
$
(608,538
)
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
YEAR ENDED DECEMBER 31, 2015
(In thousands)
 
Parent
 
Guarantor
Subsidiary
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Operating revenue:
 
 
 
 
 
 
 
 
 
Oil production
$
12,804

 
$
403,693

 
$
—

 
$
—

 
$
416,497

Natural gas production
41,646

 
41,863

 
—

 
—

 
83,509

Natural gas liquids production
22,375

 
9,947

 
—

 
—

 
32,322

Other operational income
4,369

 
—

 
—

 
—

 
4,369

Derivative income, net
—

 
7,952

 
—

 
—

 
7,952

Total operating revenue
81,194

 
463,455

 
—

 
—

 
544,649

Operating expenses:
 
 
 
 
 
 
 
 
 
Lease operating expenses
16,264

 
83,872

 
3

 
—

 
100,139

Transportation, processing, and gathering expenses
50,247

 
8,600

 
—

 
—

 
58,847

Production taxes
5,631

 
1,246

 
—

 
—

 
6,877

Depreciation, depletion, amortization
123,724

 
157,964

 
—

 
—

 
281,688

Write-down of oil and gas properties
785,463

 
529,354

 
47,630

 
—

 
1,362,447

Accretion expense
365

 
25,623

 
—

 
—

 
25,988

Salaries, general and administrative expenses
69,147

 
201

 
36

 
—

 
69,384

Incentive compensation expense
2,242

 
—

 
—

 
—

 
2,242

Other operational expenses
2,360

 
—

 
—

 
—

 
2,360

Total operating expenses
1,055,443

 
806,860

 
47,669

 
—

 
1,909,972

Loss from operations
(974,249
)
 
(343,405
)
 
(47,669
)
 
—

 
(1,365,323
)
Other (income) expenses:
 
 
 
 
 
 
 
 
 
Interest expense
43,907

 
21

 
—

 
—

 
43,928

Interest income
(327
)
 
(246
)
 
(7
)
 
—

 
(580
)
Other income
(617
)
 
(1,163
)
 
(3
)
 
—

 
(1,783
)
Other expense
434

 
—

 
—

 
—

 
434

Loss from investment in subsidiaries
231,783

 
—

 
47,659

 
(279,442
)
 
—

Total other (income) expenses
275,180

 
(1,388
)
 
47,649

 
(279,442
)
 
41,999

Loss before taxes
(1,249,429
)
 
(342,017
)
 
(95,318
)
 
279,442

 
(1,407,322
)
Provision (benefit) for income taxes:
 
 
 
 
 
 
 
 
 
Current
(44,096
)
 
—

 
—

 
—

 
(44,096
)
Deferred
(114,418
)
 
(157,893
)
 
—

 
—

 
(272,311
)
Total income taxes
(158,514
)
 
(157,893
)
 
—

 
—

 
(316,407
)
Net loss
$
(1,090,915
)
 
$
(184,124
)
 
$
(95,318
)
 
$
279,442

 
$
(1,090,915
)
Comprehensive loss
$
(1,156,278
)
 
$
(184,124
)
 
$
(95,318
)
 
$
279,442

 
$
(1,156,278
)
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS
YEAR ENDED DECEMBER 31, 2014
(In thousands)
 
Parent
 
Guarantor
Subsidiary
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Operating revenue:
 
 
 
 
 
 
 
 
 
Oil production
$
29,701

 
$
486,403

 
$
—

 
$
—

 
$
516,104

Natural gas production
86,812

 
79,682

 
—

 
—

 
166,494

Natural gas liquids production
61,200

 
24,442

 
—

 
—

 
85,642

Other operational income
7,551

 
400

 
—

 
—

 
7,951

Derivative income, net
—

 
19,351

 
—

 
—

 
19,351

Total operating revenue
185,264

 
610,278

 
—

 
—

 
795,542

Operating expenses:
 
 
 
 
 
 
 
 
 
Lease operating expenses
18,719

 
157,776

 
—

 
—

 
176,495

Transportation, processing and gathering expenses
53,028

 
11,923

 
—

 
—

 
64,951

Production taxes
8,324

 
3,827

 
—

 
—

 
12,151

Depreciation, depletion, amortization
138,313

 
201,693

 
—

 
—

 
340,006

Write-down of oil and gas properties
351,192

 
—

 
—

 
—

 
351,192

Accretion expense
230

 
28,181

 
—

 
—

 
28,411

Salaries, general and administrative expenses
66,430

 
4

 
17

 
—

 
66,451

Incentive compensation expense
10,361

 
—

 
—

 
—

 
10,361

Other operational expenses
669

 
193

 
—

 
—

 
862

Total operating expenses
647,266

 
403,597

 
17

 
—

 
1,050,880

Income (loss) from operations
(462,002
)
 
206,681

 
(17
)
 
—

 
(255,338
)
Other (income) expenses:
 
 
 
 
 
 
 
 
 
Interest expense
38,810

 
45

 
—

 
—

 
38,855

Interest income
(333
)
 
(192
)
 
(49
)
 
—

 
(574
)
Other income
(836
)
 
(1,496
)
 
—

 
—

 
(2,332
)
Other expense
274

 
—

 
—

 
—

 
274

Income from investment in subsidiaries
(133,336
)
 
—

 
(32
)
 
133,368

 
—

Total other (income) expenses
(95,421
)
 
(1,643
)
 
(81
)
 
133,368

 
36,223

Income (loss) before taxes
(366,581
)
 
208,324

 
64

 
(133,368
)
 
(291,561
)
Provision (benefit) for income taxes:
 
 
 
 
 
 
 
 
 
Current
159

 
—

 
—

 
—

 
159

Deferred
(177,197
)
 
75,020

 
—

 
—

 
(102,177
)
Total income taxes
(177,038
)
 
75,020

 
—

 
—

 
(102,018
)
Net income (loss)
$
(189,543
)
 
$
133,304

 
$
64

 
$
(133,368
)
 
$
(189,543
)
Comprehensive income (loss)
$
(104,166
)
 
$
133,304

 
$
64

 
$
(133,368
)
 
$
(104,166
)
Condensed Consolidating Statement of Cash Flows
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
YEAR ENDED DECEMBER 31, 2016
(In thousands)
 
Parent
 
Guarantor
Subsidiary
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
Net loss
$
(590,586
)
 
$
(286,172
)
 
$
(12,892
)
 
$
299,064

 
$
(590,586
)
Adjustments to reconcile net loss to net cash provided by operating activities:
 
 
 
 
 
 
 
 
 
Depreciation, depletion and amortization
67,059

 
153,020

 
—

 
—

 
220,079

Write-down of oil and gas properties
26,706

 
330,373

 
352

 
—

 
357,431

Accretion expense
232

 
39,997

 
—

 
—

 
40,229

Deferred income tax benefit
—

 
13,080

 
—

 
—

 
13,080

Settlement of asset retirement obligations
(85
)
 
(19,530
)
 
(899
)
 
—

 
(20,514
)
Non-cash stock compensation expense
8,443

 
—

 
—

 
—

 
8,443

Non-cash derivative expense
—

 
1,471

 
—

 
—

 
1,471

Non-cash interest expense
18,404

 
—

 
—

 
—

 
18,404

Non-cash reorganization items
8,332

 
—

 
—

 
—

 
8,332

Other non-cash expense
168

 
—

 
6,080

 
—

 
6,248

Change in current income taxes
20,088

 
—

 
—

 
—

 
20,088

Non-cash loss from investment in subsidiaries
292,618

 
—

 
6,446

 
(299,064
)
 
—

Change in intercompany receivables/payables
43,330

 
(42,449
)
 
(881
)
 
—

 
—

(Increase) decrease in accounts receivable
(7,490
)
 
6,078

 
—

 
—

 
(1,412
)
(Increase) decrease in other current assets
(3,526
)
 
—

 
33

 
—

 
(3,493
)
Increase (decrease) in accounts payable
4,313

 
(3,287
)
 
—

 
—

 
1,026

Increase (decrease) in other current liabilities
10,321

 
(424
)
 
—

 
—

 
9,897

Other
(9,178
)
 
(957
)
 
—

 
—

 
(10,135
)
Net cash (used in) provided by operating activities
(110,851
)
 
191,200

 
(1,761
)
 
—

 
78,588

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Investment in oil and gas properties
(86,442
)
 
(151,158
)
 
(352
)
 
—

 
(237,952
)
Investment in fixed and other assets
(1,266
)
 
—

 
—

 
—

 
(1,266
)
Change in restricted funds
—

 
—

 
1,046

 
—

 
1,046

Investment in subsidiaries
—

 
—

 
715

 
(715
)
 
—

Net cash (used in) provided by investing activities
(87,708
)
 
(151,158
)
 
1,409

 
(715
)
 
(238,172
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Proceeds from bank borrowings
477,000

 
—

 
—

 
—

 
477,000

Repayments of bank borrowings
(135,500
)
 
—

 
—

 
—

 
(135,500
)
Deferred financing costs
(900
)
 
—

 
—

 
—

 
(900
)
Repayments of building loan
(423
)
 
—

 
—

 
—

 
(423
)
Equity proceeds from parent
—

 
—

 
(715
)
 
715

 
—

Net payments for share-based compensation
(762
)
 
—

 
—

 
—

 
(762
)
Net cash used in financing activities
339,415

 
—

 
(715
)
 
715

 
339,415

Effect of exchange rate changes on cash
—

 
—

 
(9
)
 
—

 
(9
)
Net change in cash and cash equivalents
140,856

 
40,042

 
(1,076
)
 
—

 
179,822

Cash and cash equivalents, beginning of period
9,681

 
2

 
1,076

 
—

 
10,759

Cash and cash equivalents, end of period
$
150,537

 
$
40,044

 
$
—

 
$
—

 
$
190,581

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
YEAR ENDED DECEMBER 31, 2015
(In thousands)
 
Parent
 
Guarantor
Subsidiary
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
Net loss
$
(1,090,915
)
 
$
(184,124
)
 
$
(95,318
)
 
$
279,442

 
$
(1,090,915
)
Adjustments to reconcile net loss to net cash provided by operating activities:
 
 
 
 
 
 
 
 
 
Depreciation, depletion and amortization
123,724

 
157,964

 
—

 
—

 
281,688

Write-down of oil and gas properties
785,463

 
529,354

 
47,630

 
—

 
1,362,447

Accretion expense
365

 
25,623

 
—

 
—

 
25,988

Deferred income tax benefit
(114,418
)
 
(157,893
)
 
—

 
—

 
(272,311
)
Settlement of asset retirement obligations
(15
)
 
(72,367
)
 
—

 
—

 
(72,382
)
Non-cash stock compensation expense
12,324

 
—

 
—

 
—

 
12,324

Excess tax benefits
(1,586
)
 
—

 
—

 
—

 
(1,586
)
Non-cash derivative expense
—

 
16,440

 
—

 
—

 
16,440

Non-cash interest expense
17,788

 
—

 
—

 
—

 
17,788

Change in current income taxes
(37,377
)
 
—

 
—

 
—

 
(37,377
)
Non-cash loss from investment in subsidiaries
231,783

 
—

 
47,659

 
(279,442
)
 
—

Change in intercompany receivables/payables
9,744

 
(19,486
)
 
9,742

 
—

 
—

Decrease in accounts receivable
34,609

 
9,084

 
31

 
—

 
43,724

(Increase) decrease in other current assets
1,799

 
—

 
(32
)
 
—

 
1,767

(Increase) decrease in inventory
(1,394
)
 
2,698

 
—

 
—

 
1,304

Decrease in accounts payable
(7,471
)
 
(7,111
)
 
—

 
—

 
(14,582
)
Increase (decrease) in other current liabilities
(25,989
)
 
53

 
—

 
—

 
(25,936
)
Other
256

 
(1,163
)
 
—

 
—

 
(907
)
Net cash (used in) provided by operating activities
(61,310
)
 
299,072

 
9,712

 
—

 
247,474

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Investment in oil and gas properties
(188,154
)
 
(323,359
)
 
(10,534
)
 
—

 
(522,047
)
Proceeds from sale of oil and gas properties, net of expenses
—

 
22,839

 
—

 
—

 
22,839

Investment in fixed and other assets
(1,549
)
 
—

 
—

 
—

 
(1,549
)
Change in restricted funds
177,647

 
—

 
1,820

 
—

 
179,467

Investment in subsidiaries
—

 
—

 
(9,714
)
 
9,714

 
—

Net cash used in investing activities
(12,056
)
 
(300,520
)
 
(18,428
)
 
9,714

 
(321,290
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Proceeds from bank borrowings
5,000

 
—

 
—

 
—

 
5,000

Repayments of bank borrowings
(5,000
)
 
—

 
—

 
—

 
(5,000
)
Deferred financing costs
(68
)
 
—

 
—

 
—

 
(68
)
Proceeds from building loan
11,770

 
—

 
—

 
—

 
11,770

Excess tax benefits
1,586

 
—

 
—

 
—

 
1,586

Equity proceeds from parent
—

 
—

 
9,714

 
(9,714
)
 
—

Net payments for share-based compensation
(3,127
)
 
—

 
—

 
—

 
(3,127
)
Net cash provided by financing activities
10,161

 
—

 
9,714

 
(9,714
)
 
10,161

Effect of exchange rate changes on cash
—

 
—

 
(74
)
 
—

 
(74
)
Net change in cash and cash equivalents
(63,205
)
 
(1,448
)
 
924

 
—

 
(63,729
)
Cash and cash equivalents, beginning of period
72,886

 
1,450

 
152

 
—

 
74,488

Cash and cash equivalents, end of period
$
9,681

 
$
2

 
$
1,076

 
$
—

 
$
10,759

CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS
YEAR ENDED DECEMBER 31, 2014
(In thousands)
 
Parent
 
Guarantor
Subsidiary
 
Non-
Guarantor
Subsidiaries
 
Eliminations
 
Consolidated
Cash flows from operating activities:
 
 
 
 
 
 
 
 
 
Net income (loss)
$
(189,543
)
 
$
133,304

 
$
64

 
$
(133,368
)
 
$
(189,543
)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
 
 
 
 
 
 
 
 
 
Depreciation, depletion and amortization
138,313

 
201,693

 
—

 
—

 
340,006

Write-down of oil and gas properties
351,192

 
—

 
—

 
—

 
351,192

Accretion expense
230

 
28,181

 
—

 
—

 
28,411

Deferred income tax (benefit) provision
(177,197
)
 
75,020

 
—

 
—

 
(102,177
)
Settlement of asset retirement obligations
(201
)
 
(56,208
)
 
—

 
—

 
(56,409
)
Non-cash stock compensation expense
11,325

 
—

 
—

 
—

 
11,325

Non-cash derivative income
—

 
(18,028
)
 
—

 
—

 
(18,028
)
Non-cash interest expense
16,661

 
—

 
—

 
—

 
16,661

Change in current income taxes
158

 
—

 
—

 
—

 
158

Non-cash income from investment in subsidiaries
(133,336
)
 
—

 
(32
)
 
133,368

 
—

Change in intercompany receivables/payables
114,056

 
(145,250
)
 
31,194

 
—

 
—

(Increase) decrease in accounts receivable
1,131

 
50,514

 
(34
)
 
—

 
51,611

Increase in other current assets
(6,238
)
 
—

 
(6
)
 
—

 
(6,244
)
(Increase) decrease in inventory
2,415

 
(2,415
)
 
—

 
—

 
—

Decrease in accounts payable
(662
)
 
(2,757
)
 
—

 
—

 
(3,419
)
Decrease in other current liabilities
(16,946
)
 
(2,206
)
 
—

 
—

 
(19,152
)
Other
(1,755
)
 
(1,496
)
 
—

 
—

 
(3,251
)
Net cash provided by operating activities
109,603

 
260,352

 
31,186

 
—

 
401,141

Cash flows from investing activities:
 
 
 
 
 
 
 
 
 
Investment in oil and gas properties
(338,731
)
 
(558,003
)
 
(30,513
)
 
—

 
(927,247
)
Proceeds from sale of oil and gas properties, net of expenses
28,103

 
214,811

 
—

 
—

 
242,914

Investment in fixed and other assets
(10,182
)
 
—

 
—

 
—

 
(10,182
)
Change in restricted funds
(177,647
)
 
—

 
(425
)
 
—

 
(178,072
)
Investment in subsidiaries
—

 
—

 
(31,696
)
 
31,696

 
—

Net cash used in investing activities
(498,457
)
 
(343,192
)
 
(62,634
)
 
31,696

 
(872,587
)
Cash flows from financing activities:
 
 
 
 
 
 
 
 
 
Proceeds from issuance of common stock
225,999

 
—

 
—

 
—

 
225,999

Deferred financing costs
(3,371
)
 
—

 
—

 
—

 
(3,371
)
Equity proceeds from parent
—

 
—

 
31,696

 
(31,696
)
 
—

Net payments for share-based compensation
(7,182
)
 
—

 
—

 
—

 
(7,182
)
Net cash provided by financing activities
215,446

 
—

 
31,696

 
(31,696
)
 
215,446

Effect of exchange rate changes on cash
—

 
—

 
(736
)
 
—

 
(736
)
Net change in cash and cash equivalents
(173,408
)
 
(82,840
)
 
(488
)
 
—

 
(256,736
)
Cash and cash equivalents, beginning of period
246,294

 
84,290

 
640

 
—

 
331,224

Cash and cash equivalents, end of period
$
72,886

 
$
1,450

 
$
152

 
$
—

 
$
74,488