Supplemental Guarantor Information | 9 Months Ended |
Sep. 30, 2013 |
Supplemental Guarantor Information | ' |
W&T OFFSHORE, INC. AND SUBSIDIARIES |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (Continued) |
(Unaudited) |
|
14. Supplemental Guarantor Information |
Our payment obligations under the Credit Agreement as of September 30, 2013 were, and our payment obligations under the 8.50% Senior Notes and the New Credit Agreement (see Notes 6 and 13) are, fully and unconditionally guaranteed by certain of our wholly-owned subsidiaries, including W&T Energy VI, LLC and W&T Energy VII, LLC (together, the “Guarantor Subsidiaries”). W&T Energy VII, LLC does not currently have any active operations or contain any assets. Guarantees of the 8.50% Senior Notes will be released under certain circumstances, including: |
(1) in connection with any sale or other disposition of all or substantially all of the assets of a Guarantor Subsidiary (including by way of merger or consolidation) to a person that is not (either before or after giving effect to such transaction) the Company or a Restricted Subsidiary (as such term is defined in the indenture governing the 8.50% Senior Notes) of the Company, if the sale or other disposition does not violate the “Asset Sales” provisions of the indenture; |
(2) in connection with any sale or other disposition of the capital stock of such Guarantor Subsidiary to a person that is not (either before or after giving effect to such transaction) the Company or a Restricted Subsidiary of the Company, if the sale or other disposition does not violate the “Asset Sales” provisions of the indenture and the Guarantor Subsidiary ceases to be a subsidiary of the Company as a result of such sales or disposition; |
(3) if such Guarantor Subsidiary is a Restricted Subsidiary and the Company designates such Guarantor Subsidiary as an Unrestricted Subsidiary in accordance with the applicable provisions of the indenture; |
(4) upon Legal Defeasance or Covenant Defeasance (as such terms are defined in the indenture) or upon satisfaction and discharge of the indenture; |
(5) upon the liquidation or dissolution of such Guarantor Subsidiary, provided no event of default has occurred and is continuing; or |
(6) at such time as such Guarantor Subsidiary is no longer required to be a Guarantor Subsidiary of the 8.50% Senior Notes as described in the indenture, provided no event of default has occurred and is continuing. |
The following unaudited condensed consolidating financial information presents the financial condition, results of operations and cash flows of W&T Offshore, Inc. (the “Parent Company”) and the Guarantor Subsidiaries, together with consolidating adjustments necessary to present the Company’s results on a consolidated basis. |
|
Condensed Consolidating Balance Sheet as of September 30, 2013 |
|
| Parent | | | Guarantor | | | Eliminations | | | Consolidated | | |
Company | Subsidiaries | W&T | |
| | Offshore, Inc. | |
| (In thousands) | | |
Assets | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | |
Cash and cash equivalents | $ | | 15,227 | | | $ | | — | | | $ | | — | | | $ | | 15,227 | | |
Receivables: | | | | | | | | | | | | | | | | |
Oil and natural gas sales | | 66,953 | | | | 18,301 | | | | (33 | ) | | | 85,221 | | |
Joint interest and other | | 31,492 | | | | — | | | | — | | | | 31,492 | | |
Total receivables | | 98,445 | | | | 18,301 | | | | (33 | ) | | | 116,713 | | |
Restricted cash and cash equivalents | | 16,459 | | | | — | | | | — | | | | 16,459 | | |
Prepaid expenses and other assets | | 152,739 | | | | 3,991 | | | | (123,880 | ) | | | 32,850 | | |
Total current assets | | 282,870 | | | | 22,292 | | | | (123,913 | ) | | | 181,249 | | |
Property and equipment – at cost: | | | | | | | | | | | | | | | | |
Oil and natural gas properties and equipment | | 6,703,175 | | | | 416,911 | | | | — | | | | 7,120,086 | | |
Furniture, fixtures and other | | 21,325 | | | | — | | | | — | | | | 21,325 | | |
Total property and equipment | | 6,724,500 | | | | 416,911 | | | | — | | | | 7,141,411 | | |
Less accumulated depreciation, depletion and amortization | | 4,690,550 | | | | 260,218 | | | | — | | | | 4,950,768 | | |
Net property and equipment | | 2,033,950 | | | | 156,693 | | | | — | | | | 2,190,643 | | |
Restricted deposits for asset retirement obligations | | 34,966 | | | | — | | | | — | | | | 34,966 | | |
Deferred income taxes | | — | | | | 4,549 | | | | (4,549 | ) | | | — | | |
Other assets | | 481,029 | | | | 441,908 | | | | (906,095 | ) | | | 16,842 | | |
Total assets | $ | | 2,832,815 | | | $ | | 625,442 | | | $ | | (1,034,557 | ) | | $ | | 2,423,700 | | |
Liabilities and Shareholders’ Equity | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | |
Accounts payable | $ | | 130,021 | | | $ | | — | | | $ | | (33 | ) | | $ | | 129,988 | | |
Undistributed oil and natural gas proceeds | | 40,989 | | | | 289 | | | | — | | | | 41,278 | | |
Asset retirement obligations | | 95,014 | | | | — | | | | — | | | | 95,014 | | |
Accrued liabilities | | 45,272 | | | | 129,656 | | | | (123,880 | ) | | | 51,048 | | |
Total current liabilities | | 311,296 | | | | 129,945 | | | | (123,913 | ) | | | 317,328 | | |
Long-term debt | | 1,052,984 | | | | — | | | | — | | | | 1,052,984 | | |
Asset retirement obligations, less current portion | | 235,782 | | | | 31,311 | | | | — | | | | 267,093 | | |
Deferred income taxes | | 181,953 | | | | — | | | | (4,549 | ) | | | 177,404 | | |
Other liabilities | | 457,768 | | | | — | | | | (441,909 | ) | | | 15,859 | | |
Shareholders’ equity: | | | | | | | | | | | | | | | | |
Common stock | | 1 | | | | — | | | | — | | | | 1 | | |
Additional paid-in capital | | 404,604 | | | | 231,759 | | | | (231,759 | ) | | | 404,604 | | |
Retained earnings | | 212,594 | | | | 232,427 | | | | (232,427 | ) | | | 212,594 | | |
Treasury stock, at cost | | (24,167 | ) | | | — | | | | — | | | | (24,167 | ) | |
Total shareholders’ equity | | 593,032 | | | | 464,186 | | | | (464,186 | ) | | | 593,032 | | |
Total liabilities and shareholders’ equity | $ | | 2,832,815 | | | $ | | 625,442 | | | $ | | (1,034,557 | ) | | $ | | 2,423,700 | | |
|
21 |
W&T OFFSHORE, INC. AND SUBSIDIARIES |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (Continued) |
(Unaudited) |
|
|
Condensed Consolidating Balance Sheet as of December 31, 2012 |
|
| Parent | | | Guarantor | | | Eliminations | | | Consolidated | | |
Company | Subsidiaries | W&T | |
| | Offshore, Inc. | |
| (In thousands) | | |
Assets | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | |
Cash and cash equivalents | $ | | 12,245 | | | $ | | — | | | $ | | — | | | $ | | 12,245 | | |
Receivables: | | | | | | | | | | | | | | | | |
Oil and natural gas sales | | 80,729 | | | | 17,004 | | | | — | | | | 97,733 | | |
Joint interest and other | | 56,439 | | | | — | | | | — | | | | 56,439 | | |
Income taxes | | 163,750 | | | | — | | | | (115,866 | ) | | | 47,884 | | |
Total receivables | | 300,918 | | | | 17,004 | | | | (115,866 | ) | | | 202,056 | | |
Prepaid expenses and other assets | | 25,822 | | | | — | | | | — | | | | 25,822 | | |
Total current assets | | 338,985 | | | | 17,004 | | | | (115,866 | ) | | | 240,123 | | |
Property and equipment – at cost: | | | | | | | | | | | | | | | | |
Oil and natural gas properties and equipment | | 6,356,529 | | | | 337,981 | | | | — | | | | 6,694,510 | | |
Furniture, fixtures and other | | 21,786 | | | | — | | | | — | | | | 21,786 | | |
Total property and equipment | | 6,378,315 | | | | 337,981 | | | | — | | | | 6,716,296 | | |
Less accumulated depreciation, depletion and amortization | | 4,461,886 | | | | 193,955 | | | | — | | | | 4,655,841 | | |
Net property and equipment | | 1,916,429 | | | | 144,026 | | | | — | | | | 2,060,455 | | |
Restricted deposits for asset retirement obligations | | 28,466 | | | | — | | | | — | | | | 28,466 | | |
Deferred income taxes | | — | | | | 13,509 | | | | (13,509 | ) | | | — | | |
Other assets | | 442,540 | | | | 393,499 | | | | (816,096 | ) | | | 19,943 | | |
Total assets | $ | | 2,726,420 | | | $ | | 568,038 | | | $ | | (945,471 | ) | | $ | | 2,348,987 | | |
Liabilities and Shareholders’ Equity | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | |
Accounts payable | $ | | 123,792 | | | $ | | 93 | | | $ | | — | | | $ | | 123,885 | | |
Undistributed oil and natural gas proceeds | | 36,791 | | | | 282 | | | | — | | | | 37,073 | | |
Asset retirement obligations | | 92,595 | | | | — | | | | 35 | | | | 92,630 | | |
Accrued liabilities | | 20,755 | | | | 116,132 | | | | (115,866 | ) | | | 21,021 | | |
Total current liabilities | | 273,933 | | | | 116,507 | | | | (115,831 | ) | | | 274,609 | | |
Long-term debt | | 1,087,611 | | | | — | | | | — | | | | 1,087,611 | | |
Asset retirement obligations, less current portion | | 262,524 | | | | 28,934 | | | | (35 | ) | | | 291,423 | | |
Deferred income taxes | | 158,758 | | | | — | | | | (13,509 | ) | | | 145,249 | | |
Other liabilities | | 402,407 | | | | — | | | | (393,499 | ) | | | 8,908 | | |
Shareholders’ equity: | | | | | | | | | | | | | | | | |
Common stock | | 1 | | | | — | | | | — | | | | 1 | | |
Additional paid-in capital | | 396,186 | | | | 231,759 | | | | (231,759 | ) | | | 396,186 | | |
Retained earnings | | 169,167 | | | | 190,838 | | | | (190,838 | ) | | | 169,167 | | |
Treasury stock, at cost | | (24,167 | ) | | | — | | | | — | | | | (24,167 | ) | |
Total shareholders’ equity | | 541,187 | | | | 422,597 | | | | (422,597 | ) | | | 541,187 | | |
Total liabilities and shareholders’ equity | $ | | 2,726,420 | | | $ | | 568,038 | | | $ | | (945,471 | ) | | $ | | 2,348,987 | | |
|
|
22 |
W&T OFFSHORE, INC. AND SUBSIDIARIES |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (Continued) |
(Unaudited) |
|
|
Condensed Consolidating Statement of Income for the Three Months Ended September 30, 2013 |
|
| Parent | | | Guarantor | | | Eliminations | | | Consolidated | | |
Company | Subsidiaries | W&T | |
| | Offshore, Inc. | |
| (In thousands) | | |
Revenues | $ | | 195,064 | | | $ | | 49,491 | | | $ | | — | | | $ | | 244,555 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | |
Lease operating expenses | | 64,952 | | | | 2,394 | | | | — | | | | 67,346 | | |
Production taxes | | 1,807 | | | | — | | | | — | | | | 1,807 | | |
Gathering and transportation | | 2,706 | | | | 905 | | | | — | | | | 3,611 | | |
Depreciation, depletion, amortization and accretion | | 80,230 | | | | 23,913 | | | | — | | | | 104,143 | | |
General and administrative expenses | | 19,375 | | | | 649 | | | | — | | | | 20,024 | | |
Derivative loss | | 15,659 | | | | — | | | | — | | | | 15,659 | | |
Total costs and expenses | | 184,729 | | | | 27,861 | | | | — | | | | 212,590 | | |
Operating income | | 10,335 | | | | 21,630 | | | | — | | | | 31,965 | | |
Earnings of affiliates | | 14,032 | | | | — | | | | (14,032 | ) | | | — | | |
Interest expense: | | | | | | | | | | | | | | | | |
Incurred | | 21,373 | | | | — | | | | — | | | | 21,373 | | |
Capitalized | | (2,573 | ) | | | — | | | | — | | | | (2,573 | ) | |
Other income | | 9,062 | | | | — | | | | — | | | | 9,062 | | |
Income before income tax expense | | 14,629 | | | | 21,630 | | | | (14,032 | ) | | | 22,227 | | |
Income tax expense | | 435 | | | | 7,598 | | | | — | | | | 8,033 | | |
Net income | $ | | 14,194 | | | $ | | 14,032 | | | $ | | (14,032 | ) | | $ | | 14,194 | | |
Condensed Consolidating Statement of Income for the Nine Months Ended September 30, 2013 |
|
| Parent | | | Guarantor | | | Eliminations | | | Consolidated | | |
Company | Subsidiaries | W&T | |
| | Offshore, Inc. | |
| (In thousands) | | |
Revenues | $ | | 590,492 | | | $ | | 148,668 | | | $ | | — | | | $ | | 739,160 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | |
Lease operating expenses | | 184,458 | | | | 10,477 | | | | — | | | | 194,935 | | |
Production taxes | | 5,375 | | | | — | | | | — | | | | 5,375 | | |
Gathering and transportation | | 10,099 | | | | 2,564 | | | | — | | | | 12,663 | | |
Depreciation, depletion, amortization and accretion | | 244,597 | | | | 68,314 | | | | — | | | | 312,911 | | |
General and administrative expenses | | 57,738 | | | | 3,241 | | | | — | | | | 60,979 | | |
Derivative loss | | 6,186 | | | | — | | | | — | | | | 6,186 | | |
Total costs and expenses | | 508,453 | | | | 84,596 | | | | — | | | | 593,049 | | |
Operating income | | 82,039 | | | | 64,072 | | | | — | | | | 146,111 | | |
Earnings of affiliates | | 41,589 | | | | — | | | | (41,589 | ) | | | — | | |
Interest expense: | | | | | | | | | | | | | | | | |
Incurred | | 64,157 | | | | — | | | | — | | | | 64,157 | | |
Capitalized | | (7,537 | ) | | | — | | | | — | | | | (7,537 | ) | |
Other income | | 9,075 | | | | — | | | | — | | | | 9,075 | | |
Income before income tax expense | | 76,083 | | | | 64,072 | | | | (41,589 | ) | | | 98,566 | | |
Income tax expense | | 12,875 | | | | 22,483 | | | | — | | | | 35,358 | | |
Net income | $ | | 63,208 | | | $ | | 41,589 | | | $ | | (41,589 | ) | | $ | | 63,208 | | |
|
|
23 |
W&T OFFSHORE, INC. AND SUBSIDIARIES |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (Continued) |
(Unaudited) |
|
|
Condensed Consolidating Statement of Income for the Three Months Ended September 30, 2012 |
|
| Parent | | | Guarantor | | | Eliminations | | | Consolidated | | |
Company | Subsidiaries | W&T | |
| | Offshore, Inc. | |
| (In thousands) | | | |
Revenues | $ | | 141,139 | | | $ | | 44,807 | | | $ | | — | | | $ | | 185,946 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | |
Lease operating expenses | | 47,353 | | | | 6,058 | | | | — | | | | 53,411 | | |
Production taxes | | 1,353 | | | | — | | | | — | | | | 1,353 | | |
Gathering and transportation | | 2,084 | | | | 726 | | | | — | | | | 2,810 | | |
Depreciation, depletion, amortization and accretion | | 58,744 | | | | 18,718 | | | | — | | | | 77,462 | | |
General and administrative expenses | | 18,691 | | | | — | | | | — | | | | 18,691 | | |
Derivative loss | | 24,659 | | | | — | | | | — | | | | 24,659 | | |
Total costs and expenses | | 152,884 | | | | 25,502 | | | | — | | | | 178,386 | | |
Operating income (loss) | | (11,745 | ) | | | 19,305 | | | | — | | | | 7,560 | | |
Earnings of affiliates | | 12,551 | | | | — | | | | (12,551 | ) | | | — | | |
Interest expense: | | | | | | | | | | | | | | | | |
Incurred | | 14,791 | | | | — | | | | — | | | | 14,791 | | |
Capitalized | | (3,383 | ) | | | — | | | | — | | | | (3,383 | ) | |
Other income | | 202 | | | | — | | | | — | | | | 202 | | |
Income (loss) before income tax expense | | (10,400 | ) | | | 19,305 | | | | (12,551 | ) | | | (3,646 | ) | |
Income tax expense (benefit) | | (8,929 | ) | | | 6,754 | | | | — | | | | (2,175 | ) | |
Net income (loss) | $ | | (1,471 | ) | | $ | | 12,551 | | | $ | | (12,551 | ) | | $ | | (1,471 | ) | |
|
Condensed Consolidating Statement of Income for the Nine Months Ended September 30, 2012 |
|
| Parent | | | Guarantor | | | Eliminations | | | Consolidated | | |
Company | Subsidiaries | W&T | |
| | Offshore, Inc. | |
| (In thousands) | | |
Revenues | $ | | 473,297 | | | $ | | 164,048 | | | $ | | — | | | $ | | 637,345 | | |
Operating costs and expenses: | | | | | | | | | | | | | | | | |
Lease operating expenses | | 150,860 | | | | 19,489 | | | | — | | | | 170,349 | | |
Production taxes | | 4,174 | | | | — | | | | — | | | | 4,174 | | |
Gathering and transportation | | 8,788 | | | | 2,352 | | | | — | | | | 11,140 | | |
Depreciation, depletion, amortization and accretion | | 189,827 | | | | 62,067 | | | | — | | | | 251,894 | | |
General and administrative expenses | | 60,200 | | | | 2,593 | | | | — | | | | 62,793 | | |
Derivative loss | | 14,421 | | | | — | | | | — | | | | 14,421 | | |
Total costs and expenses | | 428,270 | | | | 86,501 | | | | — | | | | 514,771 | | |
Operating income | | 45,027 | | | | 77,547 | | | | — | | | | 122,574 | | |
Earnings of affiliates | | 50,395 | | | | — | | | | (50,395 | ) | | | — | | |
Interest expense: | | | | | | | | | | | | | | | | |
Incurred | | 43,409 | | | | — | | | | — | | | | 43,409 | | |
Capitalized | | (9,899 | ) | | | — | | | | — | | | | (9,899 | ) | |
Other income | | 210 | | | | — | | | | — | | | | 210 | | |
Income before income tax expense | | 62,122 | | | | 77,547 | | | | (50,395 | ) | | | 89,274 | | |
Income tax expense | | 6,807 | | | | 27,152 | | | | — | | | | 33,959 | | |
Net income | $ | | 55,315 | | | $ | | 50,395 | | | $ | | (50,395 | ) | | $ | | 55,315 | | |
|
|
24 |
W&T OFFSHORE, INC. AND SUBSIDIARIES |
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS – (Continued) |
(Unaudited) |
|
|
Condensed Consolidating Statement of Cash Flows for the Nine Months Ended September 30, 2013 |
|
| Parent | | | Guarantor | | | Eliminations | | | Consolidated | |
Company | Subsidiaries | W&T |
| | Offshore, Inc. |
| (In thousands) | |
Operating activities: | | | | | | | | | | | | | | | |
Net income | $ | | 63,208 | | | $ | | 41,589 | | | $ | | (41,589 | ) | | $ | | 63,208 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | | | |
Depreciation, depletion, amortization and accretion | | 244,597 | | | | 68,314 | | | | — | | | | 312,911 | |
Amortization of debt issuance costs and premium | | 1,366 | | | | — | | | | — | | | | 1,366 | |
Share-based compensation | | 8,457 | | | | — | | | | — | | | | 8,457 | |
Derivative loss | | 6,186 | | | | — | | | | — | | | | 6,186 | |
Cash payments on derivative settlements | | (6,855 | ) | | | — | | | | — | | | | (6,855 | ) |
Deferred income taxes | | 22,621 | | | | 8,960 | | | | — | | | | 31,581 | |
Earnings of affiliates | | (41,589 | ) | | | — | | | | 41,589 | | | | — | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | |
Oil and natural gas receivables | | 13,775 | | | | (1,264 | ) | | | — | | | | 12,511 | |
Joint interest and other receivables | | 24,947 | | | | — | | | | — | | | | 24,947 | |
Insurance receivables | | 5,117 | | | | — | | | | — | | | | 5,117 | |
Income taxes | | 39,909 | | | | 13,524 | | | | — | | | | 53,433 | |
Prepaid expenses and other assets | | (6,823 | ) | | | (52,400 | ) | | | 48,408 | | | | (10,815 | ) |
Asset retirement obligation settlements | | (59,017 | ) | | | (171 | ) | | | — | | | | (59,188 | ) |
Accounts payable, accrued liabilities and other | | 81,501 | | | | (119 | ) | | | (48,408 | ) | | | 32,974 | |
Net cash provided by operating activities | | 397,400 | | | | 78,433 | | | | — | | | | 475,833 | |
Investing activities: | | | | | | | | | | | | | | | |
Investment in oil and natural gas properties and equipment | | (344,659 | ) | | | (78,433 | ) | | | — | | | | (423,092 | ) |
Proceeds from sales of assets and other, net | | 21,011 | | | | — | | | | — | | | | 21,011 | |
Change in restricted cash | | (16,459 | ) | | | — | | | | — | | | | (16,459 | ) |
Purchases of furniture, fixtures and other | | (1,327 | ) | | | — | | | | — | | | | (1,327 | ) |
Net cash used in investing activities | | (341,434 | ) | | | (78,433 | ) | | | — | | | | (419,867 | ) |
Financing activities: | | | | | | | | | | | | | | | |
Borrowings of long-term debt – revolving bank credit facility | | 335,000 | | | | — | | | | — | | | | 335,000 | |
Repayments of long-term debt – revolving bank credit facility | | (368,000 | ) | | | — | | | | — | | | | (368,000 | ) |
Debt issuance costs | | (164 | ) | | | — | | | | — | | | | (164 | ) |
Dividends to shareholders | | (19,570 | ) | | | — | | | | — | | | | (19,570 | ) |
Other | | (250 | ) | | | — | | | | — | | | | (250 | ) |
Net cash used in financing activities | | (52,984 | ) | | | — | | | | — | | | | (52,984 | ) |
Increase in cash and cash equivalents | | 2,982 | | | | — | | | | — | | | | 2,982 | |
Cash and cash equivalents, beginning of period | | 12,245 | | | | — | | | | — | | | | 12,245 | |
Cash and cash equivalents, end of period | $ | | 15,227 | | | $ | | — | | | $ | | — | | | $ | | 15,227 | |
|
Condensed Consolidating Statement of Cash Flows for the Nine Months Ended September 30, 2012 |
|
| Parent | | | | Guarantor | | | | Eliminations | | | | Consolidated | | | |
Company | Subsidiaries | W&T | | |
| | Offshore, Inc. | | |
| (In thousands) | | | |
Operating activities: | | | | | | | | | | | | | | | | | |
Net income | $ | | 55,315 | | | | 50,395 | | | | (50,395 | ) | | $ | | 55,315 | | | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | | | | | | | | | | |
Depreciation, depletion, amortization and accretion | | 189,827 | | | | 62,067 | | | | — | | | | 251,894 | | | |
Amortization of debt issuance costs | | 2,046 | | | | — | | | | — | | | | 2,046 | | | |
Share-based compensation | | 9,137 | | | | — | | | | — | | | | 9,137 | | | |
Derivative loss | | 14,421 | | | | — | | | | — | | | | 14,421 | | | |
Cash payments on derivative settlements | | (6,960 | ) | | | — | | | | — | | | | (6,960 | ) | | |
Deferred income taxes | | 42,816 | | | | 1,649 | | | | — | | | | 44,465 | | | |
Earnings of affiliates | | (50,395 | ) | | | — | | | | 50,395 | | | | — | | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | | | | | |
Oil and natural gas receivables | | 24,162 | | | | 6,158 | | | | — | | | | 30,320 | | | |
Joint interest and other receivables | | 3,935 | | | | — | | | | — | | | | 3,935 | | | |
Insurance receivables | | 500 | | | | — | | | | — | | | | 500 | | | |
Income taxes | | (49,830 | ) | | | 25,503 | | | | — | | | | (24,327 | ) | | |
Prepaid expenses and other assets | | 669 | | | | (101,473 | ) | | | 101,474 | | | | 670 | | | |
Asset retirement obligations | | (63,150 | ) | | | — | | | | — | | | | (63,150 | ) | | |
Accounts payable, accrued liabilities and other | | 136,449 | | | | (1,752 | ) | | | (101,474 | ) | | | 33,223 | | | |
Net cash provided by operating activities | | 308,942 | | | | 42,547 | | | | — | | | | 351,489 | | | |
Investing activities: | | | | | | | | | | | | | | | | | |
Investment in oil and natural gas properties and equipment | | (269,825 | ) | | | (42,547 | ) | | | — | | | | (312,372 | ) | | |
Proceeds from sales of oil and gas properties and equipment | | 30,453 | | | | — | | | | — | | | | 30,453 | | | |
Change in restricted cash | | (24,026 | ) | | | — | | | | — | | | | (24,026 | ) | | |
Deposit for acquisition | | (22,800 | ) | | | — | | | | — | | | | (22,800 | ) | | |
Purchases of furniture, fixtures and other | | (2,125 | ) | | | — | | | | — | | | | (2,125 | ) | | |
Net cash used in investing activities | | (288,323 | ) | | | (42,547 | ) | | | — | | | | (330,870 | ) | | |
Financing activities: | | | | | | | | | | | | | | | | | |
Borrowings of long-term debt – revolving bank credit facility | | 316,000 | | | | — | | | | — | | | | 316,000 | | | |
Repayments of long-term debt – revolving bank credit facility | | (314,000 | ) | | | — | | | | — | | | | (314,000 | ) | | |
Debt issuance costs | | (2,081 | ) | | | — | | | | — | | | | (2,081 | ) | | |
Dividends to shareholders | | (17,848 | ) | | | — | | | | — | | | | (17,848 | ) | | |
Other | | (209 | ) | | | — | | | | — | | | | (209 | ) | | |
Net cash used in financing activities | | (18,138 | ) | | | — | | | | — | | | | (18,138 | ) | | |
Increase in cash and cash equivalents | | 2,481 | | | | — | | | | — | | | | 2,481 | | | |
Cash and cash equivalents, beginning of period | | 4,512 | | | | — | | | | — | | | | 4,512 | | | |
Cash and cash equivalents, end of period | $ | | 6,993 | | | | — | | | | — | | | $ | | 6,993 | | | |
|
24 |