CONDENSED CONSOLIDATING GUARANTOR FINANCIAL STATEMENTS | 9 Months Ended |
Sep. 30, 2013 |
Guarantees [Abstract] | ' |
CONDENSED CONSOLIDATING GUARANTOR FINANCIAL STATEMENTS | ' |
NOTE 16 - CONDENSED CONSOLIDATED GUARANTOR FINANCIAL STATEMENTS |
|
Senior Notes |
|
Certain of the Company’s subsidiaries, including Alpha Hunter Drilling, Bakken Hunter, LLC, Eagle Ford Hunter (through April 24, 2013), Hunter Aviation, LLC, Hunter Real Estate, LLC, Magnum Hunter Marketing, LLC, Magnum Hunter Production, Inc., Magnum Hunter Resources, GP, LLC, Magnum Hunter Resources, LP, NGAS Gathering, LLC, NGAS Hunter, LLC, PRC Williston, Triad Hunter, Williston Hunter, Inc., Williston Hunter ND, LLC, and Virco (collectively, "Guarantor Subsidiaries"), have guaranteed, on a joint and several, and senior unsecured, basis, the obligations of the Company under all the Senior Notes issued under the indenture entered into by the Company on May 16, 2012, as supplemented. |
|
Condensed consolidating financial information for Magnum Hunter Resources Corporation, the Guarantor Subsidiaries and the other subsidiaries of the Company (the “Non Guarantor Subsidiaries”) as of September 30, 2013 and December 31, 2012, and for the three and nine months ended September 30, 2013 and 2012, are as follows: |
|
Magnum Hunter Resources Corporation and Subsidiaries |
Condensed Consolidating Balance Sheets |
(in thousands) |
|
|
| | | | | | | | | | | | | | | | | | | | | | | |
| As of September 30, 2013 |
| Magnum Hunter | | PRC Williston, LLC | | 100% Owned Guarantor | | Non Guarantor | | Consolidating/ Eliminating Adjustments | | Magnum Hunter |
Resources | Subsidiaries | Subsidiaries | Resources |
Corporation | | | Corporation |
| | | Consolidated |
ASSETS | | | | | | | | | | | |
Current assets | $ | 35,827 | | | $ | 1,555 | | | $ | 81,644 | | | $ | 41,787 | | | $ | (1,659 | ) | | $ | 159,154 | |
|
Intercompany accounts receivable | 838,399 | | | — | | | — | | | — | | | (838,399 | ) | | — | |
|
Property and equipment (using successful efforts method of accounting) | 7,516 | | | 16,921 | | | 1,242,456 | | | 205,058 | | | — | | | 1,471,951 | |
|
Investment in subsidiaries | 460,903 | | | — | | | 102,259 | | | 64,423 | | | (627,585 | ) | | — | |
|
Assets held for sale and other | 18,838 | | | — | | | 110,535 | | | 125,338 | | | — | | | 254,711 | |
|
Total Assets | $ | 1,361,483 | | | $ | 18,476 | | | $ | 1,536,894 | | | $ | 436,606 | | | $ | (1,467,643 | ) | | $ | 1,885,816 | |
|
| | | | | | | | | | | |
LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | | | | | | | |
Current liabilities | $ | 69,615 | | | $ | 2,924 | | | $ | 158,674 | | | $ | 23,393 | | | $ | (1,694 | ) | | $ | 252,912 | |
|
Intercompany accounts payable | — | | | 61,314 | | | 707,801 | | | 69,252 | | | (838,367 | ) | | — | |
|
Long-term liabilities | 691,298 | | | 1,351 | | | 75,332 | | | 126,958 | | | — | | | 894,939 | |
|
Redeemable preferred stock | 100,000 | | | — | | | — | | | 128,871 | | | — | | | 228,871 | |
|
Shareholders' equity (deficit) | 500,570 | | | (47,113 | ) | | 595,087 | | | 88,132 | | | (627,582 | ) | | 509,094 | |
|
Total Liabilities and Shareholders' Equity | $ | 1,361,483 | | | $ | 18,476 | | | $ | 1,536,894 | | | $ | 436,606 | | | $ | (1,467,643 | ) | | $ | 1,885,816 | |
|
|
Magnum Hunter Resources Corporation and Subsidiaries |
Condensed Consolidating Balance Sheets |
(in thousands) |
|
|
| | | | | | | | | | | | | | | | | | | | | | | |
| As of December 31, 2012 |
| Magnum Hunter | | PRC Williston, LLC | | 100% Owned Guarantor | | Non Guarantor | | Consolidating/ Eliminating Adjustments | | Magnum Hunter |
Resources | Subsidiaries | Subsidiaries | Resources |
Corporation | | | Corporation |
| | | Consolidated |
ASSETS | | | | | | | | | | | |
Current assets | $ | 63,167 | | | $ | 703 | | | $ | 60,552 | | | $ | 111,126 | | | $ | (31,229 | ) | | $ | 204,319 | |
|
Intercompany accounts receivable | 803,834 | | | — | | | — | | | — | | | (803,834 | ) | | — | |
|
Property and equipment (using successful efforts method of accounting) | 9,596 | | | 18,257 | | | 1,276,467 | | | 620,093 | | | — | | | 1,924,413 | |
|
Investment in subsidiaries | 763,856 | | | — | | | 101,341 | | | 102,354 | | | (967,551 | ) | | — | |
|
Other assets | 20,849 | | | — | | | 5,451 | | | 43,600 | | | — | | | 69,900 | |
|
Total Assets | $ | 1,661,302 | | | $ | 18,960 | | | $ | 1,443,811 | | | $ | 877,173 | | | $ | (1,802,614 | ) | | $ | 2,198,632 | |
|
| | | | | | | | | | | |
LIABILITIES AND SHAREHOLDERS' EQUITY | | | | | | | | | | | |
Current liabilities | $ | 28,503 | | | $ | 2,291 | | | $ | 117,511 | | | $ | 125,727 | | | $ | (30,376 | ) | | $ | 243,656 | |
|
Intercompany accounts payable | — | | | 58,966 | | | 508,254 | | | 236,636 | | | (803,856 | ) | | — | |
|
Long-term liabilities | 831,286 | | | 1,274 | | | 97,271 | | | 112,615 | | | — | | | 1,042,446 | |
|
Redeemable preferred stock | 100,000 | | | — | | | — | | | 100,878 | | | — | | | 200,878 | |
|
Shareholders' equity (deficit) | 701,513 | | | (43,571 | ) | | 720,775 | | | 301,317 | | | (968,382 | ) | | 711,652 | |
|
Total Liabilities and Shareholders' Equity | $ | 1,661,302 | | | $ | 18,960 | | | $ | 1,443,811 | | | $ | 877,173 | | | $ | (1,802,614 | ) | | $ | 2,198,632 | |
|
Magnum Hunter Resources Corporation and Subsidiaries |
Condensed Consolidating Statements of Operations |
(in thousands) |
|
|
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, 2013 |
| Magnum Hunter | | PRC Williston, LLC | | 100% Owned Guarantor | | Non Guarantor | | Consolidating/ Eliminating Adjustments | | Magnum Hunter |
Resources | Subsidiaries | Subsidiaries | Resources |
Corporation | | | Corporation |
| | | Consolidated |
Revenues | $ | 29 | | | $ | 2,020 | | | $ | 66,203 | | | $ | 6,877 | | | $ | (2,097 | ) | | $ | 73,032 | |
|
Expenses | 35,351 | | | 2,876 | | | 142,373 | | | 23,988 | | | (2,212 | ) | | 202,376 | |
|
Loss from continuing operations before equity in net income of subsidiaries | (35,322 | ) | | (856 | ) | | (76,170 | ) | | (17,111 | ) | | 115 | | | (129,344 | ) |
|
Equity in net income of subsidiaries | (236,767 | ) | | — | | | 163 | | | (28,543 | ) | | 265,147 | | | — | |
|
Loss from continuing operations before income tax | (272,089 | ) | | (856 | ) | | (76,007 | ) | | (45,654 | ) | | 265,262 | | | (129,344 | ) |
|
Income tax benefit (expense) | (13,598 | ) | | — | | | 9,400 | | | 943 | | | — | | | (3,255 | ) |
|
Loss from continuing operations | (285,687 | ) | | (856 | ) | | (66,607 | ) | | (44,711 | ) | | 265,262 | | | (132,599 | ) |
|
Income from discontinued operations, net of tax | 3,027 | | | — | | | 16,396 | | | (99,862 | ) | | (115 | ) | | (80,554 | ) |
|
Gain on sale of discontinued operations, net of tax | (19,704 | ) | | — | | | (9,109 | ) | | (55,641 | ) | | — | | | (84,454 | ) |
|
Net income (loss) | (302,364 | ) | | (856 | ) | | (59,320 | ) | | (200,214 | ) | | 265,147 | | | (297,607 | ) |
|
Net loss attributable to non-controlling interest | — | | | — | | | — | | | — | | | 725 | | | 725 | |
|
Net loss attributable to Magnum Hunter Resources Corporation | (302,364 | ) | | (856 | ) | | (59,320 | ) | | (200,214 | ) | | 265,872 | | | (296,882 | ) |
|
Dividends on preferred stock | (8,820 | ) | | — | | | — | | | (5,597 | ) | | — | | | (14,417 | ) |
|
Net income (loss) attributable to common shareholders | $ | (311,184 | ) | | $ | (856 | ) | | $ | (59,320 | ) | | $ | (205,811 | ) | | $ | 265,872 | | | $ | (311,299 | ) |
|
| Three Months Ended September 30, 2012 |
| Magnum Hunter | | PRC Williston, Inc. | | 100% Owned Guarantor | | Non Guarantor | | Consolidating/ Eliminating Adjustments | | Magnum Hunter |
Resources | Subsidiaries | Subsidiaries | Resources |
Corporation | | | Corporation |
| | | Consolidated |
Revenues | $ | 169 | | | $ | 1,876 | | | $ | 31,833 | | | $ | 4,533 | | | $ | (2,030 | ) | | $ | 36,381 | |
|
Expenses | 33,996 | | | 2,348 | | | 34,347 | | | 544 | | | (1,559 | ) | | 69,676 | |
|
Income (loss) from continuing operations before equity in net income of subsidiaries | (33,827 | ) | | (472 | ) | | (2,514 | ) | | 3,989 | | | (471 | ) | | (33,295 | ) |
|
Equity in net income of subsidiaries | (1,819 | ) | | — | | | — | | | (2,691 | ) | | 4,510 | | | — | |
|
Income (loss) from continuing operations before income tax | (35,646 | ) | | (472 | ) | | (2,514 | ) | | 1,298 | | | 4,039 | | | (33,295 | ) |
|
Income tax benefit | — | | | — | | | 301 | | | 1,682 | | | — | | | 1,983 | |
|
Income (loss) from continuing operations | (35,646 | ) | | (472 | ) | | (2,213 | ) | | 2,980 | | | 4,039 | | | (31,312 | ) |
|
Income (loss) from discontinued operations, net of tax | — | | | — | | | (2,203 | ) | | 1,101 | | | — | | | (1,102 | ) |
|
Gain on sale of discontinued operations, net of tax | — | | | — | | | — | | | — | | | — | | | — | |
|
Net income (loss) | (35,646 | ) | | (472 | ) | | (4,416 | ) | | 4,081 | | | 4,039 | | | (32,414 | ) |
|
Net income attributable to non-controlling interest | — | | | — | | | — | | | — | | | (49 | ) | | (49 | ) |
|
Net income (loss) attributable to Magnum Hunter Resources Corporation | (35,646 | ) | | (472 | ) | | (4,416 | ) | | 4,081 | | | 3,990 | | | (32,463 | ) |
|
Dividends on preferred stock | (5,795 | ) | | — | | | — | | | (4,025 | ) | | — | | | (9,820 | ) |
|
Net income (loss) attributable to common shareholders | $ | (41,441 | ) | | $ | (472 | ) | | $ | (4,416 | ) | | $ | 56 | | | $ | 3,990 | | | $ | (42,283 | ) |
|
Magnum Hunter Resources Corporation and Subsidiaries |
Condensed Consolidating Statements of Operations |
(in thousands) |
|
| | | | | | | | | | | | | | | | | | | | | | | |
| Nine Months Ended September 30, 2013 |
| Magnum Hunter | | PRC Williston, Inc. | | 100% Owned Guarantor | | Non Guarantor | | Consolidating/ Eliminating Adjustments | | Magnum Hunter |
Resources | Subsidiaries | Subsidiaries | Resources |
Corporation | | | Corporation |
| | | Consolidated |
Revenues | $ | (134 | ) | | $ | 5,315 | | | $ | 175,630 | | | $ | 20,162 | | | $ | (5,799 | ) | | $ | 195,174 | |
|
Expenses | 91,559 | | | 8,857 | | | 288,658 | | | 46,754 | | | (5,914 | ) | | 429,914 | |
|
Loss from continuing operations before equity in net income of subsidiaries | (91,693 | ) | | (3,542 | ) | | (113,028 | ) | | (26,592 | ) | | 115 | | | (234,740 | ) |
|
Equity in net income of subsidiaries | (274,930 | ) | | — | | | (479 | ) | | (37,930 | ) | | 313,339 | | | — | |
|
Loss from continuing operations before income tax | (366,623 | ) | | (3,542 | ) | | (113,507 | ) | | (64,522 | ) | | 313,454 | | | (234,740 | ) |
|
Income tax benefit | 28,347 | | | — | | | 12,600 | | | (3 | ) | | — | | | 40,944 | |
|
Loss from continuing operations | (338,276 | ) | | (3,542 | ) | | (100,907 | ) | | (64,525 | ) | | 313,454 | | | (193,796 | ) |
|
Income from discontinued operations, net of tax | (5,426 | ) | | — | | | 12,530 | | | (78,444 | ) | | (115 | ) | | (71,455 | ) |
|
Gain on sale of discontinued operations, net of tax | 152,748 | | | — | | | (9,109 | ) | | (55,641 | ) | | — | | | 87,998 | |
|
Net income (loss) | (190,954 | ) | | (3,542 | ) | | (97,486 | ) | | (198,610 | ) | | 313,339 | | | (177,253 | ) |
|
Net loss attributable to non-controlling interest | — | | | | | — | | | — | | | 1,614 | | | 1,614 | |
|
Net loss attributable to Magnum Hunter Resources Corporation | (190,954 | ) | | (3,542 | ) | | (97,486 | ) | | (198,610 | ) | | 314,953 | | | (175,639 | ) |
|
Dividends on preferred stock | (26,603 | ) | | — | | | — | | | (15,431 | ) | | — | | | (42,034 | ) |
|
Net income (loss) attributable to common shareholders | $ | (217,557 | ) | | $ | (3,542 | ) | | $ | (97,486 | ) | | $ | (214,041 | ) | | $ | 314,953 | | | $ | (217,673 | ) |
|
| Nine Months Ended September 30, 2012 |
| Magnum Hunter | | PRC Williston, Inc. | | 100% Owned Guarantor | | Non Guarantor | | Consolidating/ Eliminating Adjustments | | Magnum Hunter |
Resources | Subsidiaries | Subsidiaries | Resources |
Corporation | | | Corporation |
| | | Consolidated |
Revenues | $ | 630 | | | $ | 6,065 | | | $ | 81,721 | | | $ | 10,183 | | | $ | (3,675 | ) | | $ | 94,924 | |
|
Expenses | 56,379 | | | 7,923 | | | 95,211 | | | 10,241 | | | (3,204 | ) | | 166,550 | |
|
Income (loss) from continuing operations before equity in net income of subsidiaries | (55,749 | ) | | (1,858 | ) | | (13,490 | ) | | (58 | ) | | (471 | ) | | (71,626 | ) |
Equity in net income of subsidiaries | (6,847 | ) | | — | | | | | (8,573 | ) | | 15,420 | | | — | |
|
Income (loss) from continuing operations before income tax | (62,596 | ) | | (1,858 | ) | | (13,490 | ) | | (8,631 | ) | | 14,949 | | | (71,626 | ) |
|
Income tax benefit | — | | | — | | | 3,620 | | | 5,523 | | | — | | | 9,143 | |
|
Income (loss) from continuing operations | (62,596 | ) | | (1,858 | ) | | (9,870 | ) | | (3,108 | ) | | 14,949 | | | (62,483 | ) |
|
Income from discontinued operations, net of tax | — | | | — | | | (5,111 | ) | | 7,943 | | | — | | | 2,832 | |
|
Gain on sale of discontinued operations, net of tax | — | | | — | | | 2,224 | | | — | | | — | | | 2,224 | |
|
Net income (loss) | (62,596 | ) | | (1,858 | ) | | (12,757 | ) | | 4,835 | | | 14,949 | | | (57,427 | ) |
|
Net income attributable to non-controlling interest | — | | | — | | | — | | | — | | | (71 | ) | | (71 | ) |
|
Net income (loss) attributable to Magnum Hunter Resources Corporation | (62,596 | ) | | (1,858 | ) | | (12,757 | ) | | 4,835 | | | 14,878 | | | (57,498 | ) |
|
Dividends on preferred stock | (15,179 | ) | | — | | | — | | | (7,501 | ) | | — | | | (22,680 | ) |
|
Net income (loss) attributable to common shareholders | $ | (77,775 | ) | | $ | (1,858 | ) | | $ | (12,757 | ) | | $ | (2,666 | ) | | $ | 14,878 | | | $ | (80,178 | ) |
|
|
Magnum Hunter Resources Corporation and Subsidiaries |
Condensed Consolidating Statements of Comprehensive Income (Loss) |
(in thousands) |
|
| |
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, 2013 | |
| Magnum Hunter | | PRC Williston, LLC | | 100% Owned Guarantor | | Non Guarantor | | Consolidating/ Eliminating Adjustments | | Magnum Hunter | |
Resources | Subsidiaries | Subsidiaries | Resources | |
Corporation | | | Corporation | |
| | | Consolidated | |
Net income (loss) | $ | (302,364 | ) | | $ | (856 | ) | | $ | (59,320 | ) | | $ | (200,214 | ) | | $ | 265,147 | | | (297,607 | ) | |
|
Foreign currency translation loss | — | | | — | | | — | | | 3,856 | | | — | | | 3,856 | | |
|
Unrealized gain (loss) on available for sale securities | 3,562 | | | — | | | 173 | | | — | | | — | | | 3,735 | | |
|
Amounts reclassified from accumulated other comprehensive income | (8,262 | ) | | — | | | — | | | — | | | — | | | (8,262 | ) | |
|
Comprehensive income (loss) | (307,064 | ) | | (856 | ) | | (59,147 | ) | | (196,358 | ) | | 265,147 | | | (298,278 | ) | |
|
Comprehensive loss attributable to non-controlling interest | — | | | — | | | — | | | — | | | 725 | | | 725 | | |
|
Comprehensive income (loss) attributable to Magnum Hunter Resources Corporation | $ | (307,064 | ) | | $ | (856 | ) | | $ | (59,147 | ) | | $ | (196,358 | ) | | $ | 265,872 | | | (297,553 | ) | |
|
|
|
|
| |
| | | | | | | | | | | | | | | | | | | | | | | |
| Three Months Ended September 30, 2012 | |
| Magnum Hunter | | PRC Williston, LLC | | 100% Owned Guarantor | | Non Guarantor | | Consolidating/ Eliminating Adjustments | | Magnum Hunter | |
Resources | Subsidiaries | Subsidiaries | Resources | |
Corporation | | | Corporation | |
| | | Consolidated | |
Net income (loss) | $ | (35,646 | ) | | $ | (472 | ) | | $ | (4,416 | ) | | $ | 4,081 | | | $ | 4,039 | | | (32,414 | ) | |
|
Foreign currency translation loss | — | | | — | | | — | | | 7,245 | | | — | | | 7,245 | | |
|
Unrealized gain (loss) on available for sale securities | — | | | — | | | (35 | ) | | — | | | — | | | (35 | ) | |
|
Comprehensive income (loss) | (35,646 | ) | | (472 | ) | | (4,451 | ) | | 11,326 | | | 4,039 | | | (25,204 | ) | |
|
Comprehensive income attributable to non-controlling interest | — | | | — | | | — | | | — | | | (49 | ) | | (49 | ) | |
|
Comprehensive income (loss) attributable to Magnum Hunter Resources Corporation | $ | (35,646 | ) | | (472 | ) | | (4,451 | ) | | 11,326 | | | 3,990 | | | (25,253 | ) | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Magnum Hunter Resources Corporation and Subsidiaries |
Condensed Consolidating Statements of Comprehensive Income (Loss) |
(in thousands) |
|
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Nine Months Ended September 30, 2013 | | | | | | |
| Magnum Hunter | | PRC Williston, LLC | | 100% Owned Guarantor | | Non Guarantor | | Consolidating/ Eliminating Adjustments | | Magnum Hunter | | | | | | |
Resources | Subsidiaries | Subsidiaries | Resources | | | | | | |
Corporation | | | Corporation | | | | | | |
| | | Consolidated | | | | | | |
Net income (loss) | (190,954 | ) | | (3,542 | ) | | (97,486 | ) | | (198,610 | ) | | 313,339 | | | (177,253 | ) | | | | | | |
| | | | | |
Foreign currency translation loss | — | | | — | | | — | | | (7,943 | ) | | — | | | (7,943 | ) | | | | | | |
| | | | | |
Unrealized gain (loss) on available for sale securities | 8,262 | | | — | | | (78 | ) | | — | | | — | | | 8,184 | | | | | | | |
| | | | | |
Amounts reclassified from accumulated other comprehensive income | (8,262 | ) | | — | | | — | | | — | | | — | | | (8,262 | ) | | | | | | |
| | | | | |
Comprehensive income (loss) | (190,954 | ) | | (3,542 | ) | | (97,564 | ) | | (206,553 | ) | | 313,339 | | | (185,274 | ) | | | | | | |
| | | | | |
Comprehensive loss attributable to non-controlling interest | — | | | — | | | — | | | — | | | 1,614 | | | 1,614 | | | | | | | |
| | | | | |
Comprehensive income (loss) attributable to Magnum Hunter Resources Corporation | (190,954 | ) | | (3,542 | ) | | (97,564 | ) | | (206,553 | ) | | 314,953 | | | (183,660 | ) | | | | | | |
| | | | | |
|
|
|
| | | | | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| Nine Months Ended September 30, 2012 | | | | | | |
| Magnum Hunter | | PRC Williston, LLC | | 100% Owned Guarantor | | Non Guarantor | | Consolidating/ Eliminating Adjustments | | Magnum Hunter | | | | | | |
Resources | Subsidiaries | Subsidiaries | Resources | | | | | | |
Corporation | | | Corporation | | | | | | |
| | | Consolidated | | | | | | |
Net income (loss) | (62,596 | ) | | (1,858 | ) | | (12,757 | ) | | 4,835 | | | 14,949 | | | (57,427 | ) | | | | | | |
| | | | | |
Foreign currency translation loss | — | | | — | | | — | | | 6,628 | | | — | | | 6,628 | | | | | | | |
| | | | | |
Unrealized gain (loss) on available for sale securities | — | | | — | | | (301 | ) | | — | | | — | | | (301 | ) | | | | | | |
| | | | | |
Comprehensive income (loss) | (62,596 | ) | | (1,858 | ) | | (13,058 | ) | | 11,463 | | | 14,949 | | | (51,100 | ) | | | | | | |
| | | | | |
Comprehensive income attributable to non-controlling interest | — | | | — | | | — | | | — | | | (71 | ) | | (71 | ) | | | | | | |
| | | | | |
Comprehensive income (loss) attributable to Magnum Hunter Resources Corporation | (62,596 | ) | | (1,858 | ) | | (13,058 | ) | | 11,463 | | | 14,878 | | | (51,171 | ) | | | | | | |
| | | | | |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Magnum Hunter Resources Corporation and Subsidiaries |
Condensed Consolidating Statements of Cash Flows |
(in thousands) |
|
|
| | | | | | | | | | | | | | | | | | | | | | | |
| Nine Months Ended September 30, 2013 |
| Magnum Hunter | | PRC Williston, LLC | | 100% Owned Guarantor | | Non Guarantor | | Consolidating/ Eliminating Adjustments | | Magnum Hunter |
Resources | Subsidiaries | Subsidiaries | Resources |
Corporation | | | Corporation |
| | | Consolidated |
Cash flow from operating activities | $ | (264,051 | ) | | $ | 882 | | | $ | 236,112 | | | $ | 106,254 | | | $ | — | | | $ | 79,197 | |
|
Cash flow from investing activities | 422,056 | | | (882 | ) | | (245,179 | ) | | (131,172 | ) | | — | | | 44,823 | |
|
Cash flow from financing activities | (152,265 | ) | | — | | | 2,105 | | | 23,893 | | | — | | | (126,267 | ) |
|
| | | | | | | | | | | |
Effect of exchange rate changes on cash | — | | | — | | | — | | | (93 | ) | | — | | | (93 | ) |
|
Net increase (decrease) in cash | 5,740 | | | — | | | (6,962 | ) | | (1,118 | ) | | — | | | (2,340 | ) |
|
| | | | | | | | | | | |
Cash at beginning of period | 26,872 | | | — | | | (4,187 | ) | | 34,938 | | | — | | | 57,623 | |
|
| | | | | | | | | | | |
Cash at end of period | $ | 32,612 | | | $ | — | | | $ | (11,149 | ) | | $ | 33,820 | | | $ | — | | | $ | 55,283 | |
|
|
|
| | | | | | | | | | | | | | | | | | | | | | | |
| Nine Months Ended September 30, 2012 |
| Magnum Hunter | | PRC Williston, LLC | | 100% Owned Guarantor | | Non Guarantor | | Consolidating/ Eliminating Adjustments | | Magnum Hunter |
Resources | Subsidiaries | Subsidiaries | Resources |
Corporation | | | Corporation |
| | | Consolidated |
Cash flow from operating activities | $ | (304,365 | ) | | $ | 48 | | | $ | 209,620 | | | $ | 141,516 | | | $ | — | | | $ | 46,819 | |
|
Cash flow from investing activities | (308,625 | ) | | (48 | ) | | (207,814 | ) | | (277,200 | ) | | — | | | (793,687 | ) |
|
Cash flow from financing activities | 612,579 | | | — | | | (2,346 | ) | | 143,928 | | | — | | | 754,161 | |
|
| | | | | | | | | | | |
Effect of exchange rate changes on cash | | | | | | | | (146 | ) | | — | | | (146 | ) |
|
Net increase (decrease) in cash | (411 | ) | | — | | | (540 | ) | | 8,098 | | | — | | | 7,147 | |
|
Cash at beginning of period | 18,758 | | | — | | | (546 | ) | | (3,361 | ) | | — | | | 14,851 | |
|
| | | | | | | | | | | |
Cash at end of period | $ | 18,347 | | | $ | — | | | $ | (1,086 | ) | | $ | 4,737 | | | $ | — | | | $ | 21,998 | |
|
| | | | | | | | | | | | | | | | | | | | | | | | |