Subsidiary guarantors (Tables) | 9 Months Ended |
Sep. 30, 2014 |
Guarantees [Abstract] | ' |
Condensed Consolidating Balance Sheet | ' |
The following condensed consolidating balance sheets at September 30, 2014 and December 31, 2013, condensed consolidating statements of operations for the three and nine months ended September 30, 2014 and 2013 and condensed consolidating statements of cash flows for the nine months ended September 30, 2014 and 2013, present financial information for Concho Resources Inc. as the parent on a stand-alone basis (carrying any investments in subsidiaries under the equity method), financial information for the subsidiary guarantors on a stand-alone basis and the consolidation and elimination entries necessary to arrive at the information for the Company on a consolidated basis. All current and deferred income taxes are recorded on Concho Resources Inc., as the subsidiaries are flow-through entities for income tax purposes. The subsidiary guarantors are not restricted from making distributions to the Company. |
|
Condensed Consolidating Balance Sheet | |
30-Sep-14 | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | Parent | | | Subsidiary | | | Consolidating | | | | |
(in thousands) | | | Issuer | | | Guarantors | | | Entries | | | Total | |
| | | | | | | | | | | | | | |
ASSETS | | | | | | | | | | | | | |
Accounts receivable - related parties | | $ | 6,557,085 | | $ | 1,208,417 | | $ | -7,765,502 | | $ | - | |
Other current assets | | | 50,885 | | | 720,156 | | | - | | | 771,041 | |
Oil and natural gas properties, net | | | - | | | 9,948,424 | | | - | | | 9,948,424 | |
Property and equipment, net | | | - | | | 117,244 | | | - | | | 117,244 | |
Investment in subsidiaries | | | 4,598,055 | | | - | | | -4,598,055 | | | - | |
Other long-term assets | | | 115,901 | | | 85,485 | | | - | | | 201,386 | |
| Total assets | | $ | 11,321,926 | | $ | 12,079,726 | | $ | -12,363,557 | | $ | 11,038,095 | |
| | | | | | | | | | | | | | |
LIABILITIES AND EQUITY | | | | | | | | | | | | | |
Accounts payable - related parties | | $ | 1,208,417 | | $ | 6,557,085 | | $ | -7,765,502 | | $ | - | |
Other current liabilities | | | 69,666 | | | 821,676 | | | - | | | 891,342 | |
Long-term debt | | | 3,378,483 | | | - | | | - | | | 3,378,483 | |
Other long-term liabilities | | | 1,521,582 | | | 102,910 | | | - | | | 1,624,492 | |
Equity | | | 5,143,778 | | | 4,598,055 | | | -4,598,055 | | | 5,143,778 | |
| Total liabilities and equity | | $ | 11,321,926 | | $ | 12,079,726 | | $ | -12,363,557 | | $ | 11,038,095 | |
| | | | | | | | | | | | | | |
|
Condensed Consolidating Balance Sheet | |
31-Dec-13 | |
| | | | | | | | | | | | | | |
| | | | Parent | | | Subsidiary | | | Consolidating | | | | |
(in thousands) | | | Issuer | | | Guarantors | | | Entries | | | Total | |
| | | | | | | | | | | | | | |
ASSETS | | | | | | | | | | | | | |
Accounts receivable - related parties | | $ | 6,115,554 | | $ | 1,261,844 | | $ | -7,377,398 | | $ | - | |
Other current assets | | | 39,108 | | | 481,767 | | | - | | | 520,875 | |
Oil and natural gas properties, net | | | - | | | 8,831,265 | | | - | | | 8,831,265 | |
Property and equipment, net | | | - | | | 114,783 | | | - | | | 114,783 | |
Investment in subsidiaries | | | 3,896,741 | | | - | | | -3,896,741 | | | - | |
Other long-term assets | | | 74,013 | | | 50,228 | | | - | | | 124,241 | |
| Total assets | | $ | 10,125,416 | | $ | 10,739,887 | | $ | -11,274,139 | | $ | 9,591,164 | |
| | | | | | | | | | | | | | |
LIABILITIES AND EQUITY | | | | | | | | | | | | | |
Accounts payable - related parties | | $ | 1,261,844 | | $ | 6,115,554 | | $ | -7,377,398 | | $ | - | |
Other current liabilities | | | 126,461 | | | 630,407 | | | - | | | 756,868 | |
Long-term debt | | | 3,630,421 | | | - | | | - | | | 3,630,421 | |
Other long-term liabilities | | | 1,348,741 | | | 97,185 | | | - | | | 1,445,926 | |
Equity | | | 3,757,949 | | | 3,896,741 | | | -3,896,741 | | | 3,757,949 | |
| Total liabilities and equity | | $ | 10,125,416 | | $ | 10,739,887 | | $ | -11,274,139 | | $ | 9,591,164 | |
| | | | | | | | | | | | | | |
Condensed Consolidating Statement of Operations | ' |
The following condensed consolidating balance sheets at September 30, 2014 and December 31, 2013, condensed consolidating statements of operations for the three and nine months ended September 30, 2014 and 2013 and condensed consolidating statements of cash flows for the nine months ended September 30, 2014 and 2013, present financial information for Concho Resources Inc. as the parent on a stand-alone basis (carrying any investments in subsidiaries under the equity method), financial information for the subsidiary guarantors on a stand-alone basis and the consolidation and elimination entries necessary to arrive at the information for the Company on a consolidated basis. All current and deferred income taxes are recorded on Concho Resources Inc., as the subsidiaries are flow-through entities for income tax purposes. The subsidiary guarantors are not restricted from making distributions to the Company. |
|
Condensed Consolidating Statement of Operations | |
Three Months Ended September 30, 2014 | |
| | | | | | | | | | | | | | |
| | | | | | | | | | | | | | |
| | | | Parent | | | Subsidiary | | | Consolidating | | | | |
(in thousands) | | | Issuer | | | Guarantors | | | Entries | | | Total | |
| | | | | | | | | | | | | | |
Total operating revenues | | $ | - | | $ | 700,263 | | $ | - | | $ | 700,263 | |
Total operating costs and expenses | | | 325,637 | | | -483,888 | | | - | | | -158,251 | |
| Income from operations | | | 325,637 | | | 216,375 | | | - | | | 542,012 | |
Interest expense | | | -52,601 | | | - | | | - | | | -52,601 | |
Other, net | | | 218,530 | | | 2,155 | | | -218,530 | | | 2,155 | |
| Income before income taxes | | | 491,566 | | | 218,530 | | | -218,530 | | | 491,566 | |
Income tax expense | | | -186,363 | | | - | | | - | | | -186,363 | |
| Net income | | $ | 305,203 | | $ | 218,530 | | $ | -218,530 | | $ | 305,203 | |
| | | | | | | | | | | | | | |
|
Condensed Consolidating Statement of Operations | |
Three Months Ended September 30, 2013 | |
| | | | | | | | | | | | | | |
| | | | Parent | | | Subsidiary | | | Consolidating | | | | |
(in thousands) | | | Issuer | | | Guarantors | | | Entries | | | Total | |
| | | | | | | | | | | | | | |
Total operating revenues | | $ | - | | $ | 652,920 | | $ | - | | $ | 652,920 | |
Total operating costs and expenses | | | -169,935 | | | -372,933 | | | - | | | -542,868 | |
| Income (loss) from operations | | | -169,935 | | | 279,987 | | | - | | | 110,052 | |
Interest expense | | | -55,995 | | | - | | | - | | | -55,995 | |
Other, net | | | 278,046 | | | -1,996 | | | -277,991 | | | -1,941 | |
| Income before income taxes | | | 52,116 | | | 277,991 | | | -277,991 | | | 52,116 | |
Income tax expense | | | -21,695 | | | - | | | - | | | -21,695 | |
| Net income | | $ | 30,421 | | $ | 277,991 | | $ | -277,991 | | $ | 30,421 | |
| | | | | | | | | | | | | | |
|
Condensed Consolidating Statement of Operations | |
Nine Months Ended September 30, 2014 | |
| | | | | | | | | | | | | | |
| | | | Parent | | | Subsidiary | | | Consolidating | | | | |
(in thousands) | | | Issuer | | | Guarantors | | | Entries | | | Total | |
| | | | | | | | | | | | | | |
Total operating revenues | | $ | - | | $ | 2,065,924 | | $ | - | | $ | 2,065,924 | |
Total operating costs and expenses | | | 124,158 | | | -1,357,777 | | | - | | | -1,233,619 | |
| Income from operations | | | 124,158 | | | 708,147 | | | - | | | 832,305 | |
Interest expense | | | -164,124 | | | - | | | - | | | -164,124 | |
Loss on extinguishment of debt | | | -4,316 | | | - | | | - | | | -4,316 | |
Other, net | | | 701,314 | | | -6,833 | | | -701,314 | | | -6,833 | |
| Income before income taxes | | | 657,032 | | | 701,314 | | | -701,314 | | | 657,032 | |
Income tax expense | | | -248,753 | | | - | | | - | | | -248,753 | |
| Net income | | $ | 408,279 | | $ | 701,314 | | $ | -701,314 | | $ | 408,279 | |
| | | | | | | | | | | | | | |
|
Condensed Consolidating Statement of Operations | |
Nine Months Ended September 30, 2013 | |
| | | | | | | | | | | | | | |
| | | | Parent | | | Subsidiary | | | Consolidating | | | | |
(in thousands) | | | Issuer | | | Guarantors | | | Entries | | | Total | |
| | | | | | | | | | | | | | |
Total operating revenues | | $ | - | | $ | 1,687,833 | | $ | - | | $ | 1,687,833 | |
Total operating costs and expenses | | | -159,017 | | | -1,117,058 | | | - | | | -1,276,075 | |
| Income (loss) from continuing operations | | | -159,017 | | | 570,775 | | | - | | | 411,758 | |
Interest expense | | | -162,180 | | | - | | | - | | | -162,180 | |
Loss on extinguishment of debt | | | -28,616 | | | - | | | - | | | -28,616 | |
Other, net | | | 588,568 | | | -1,863 | | | -588,511 | | | -1,806 | |
| Income from continuing operations before income taxes | | | 238,755 | | | 568,912 | | | -588,511 | | | 219,156 | |
Income tax expense | | | -86,023 | | | - | | | - | | | -86,023 | |
| Income from continuing operations | | | 152,732 | | | 568,912 | | | -588,511 | | | 133,133 | |
Income (loss) from discontinued operations, net of tax | | | -7,518 | | | 19,599 | | | - | | | 12,081 | |
| Net income | | $ | 145,214 | | $ | 588,511 | | $ | -588,511 | | $ | 145,214 | |
| | | | | | | | | | | | | | |
Condensed Consolidating Statement of Cash Flows | ' |
The following condensed consolidating balance sheets at September 30, 2014 and December 31, 2013, condensed consolidating statements of operations for the three and nine months ended September 30, 2014 and 2013 and condensed consolidating statements of cash flows for the nine months ended September 30, 2014 and 2013, present financial information for Concho Resources Inc. as the parent on a stand-alone basis (carrying any investments in subsidiaries under the equity method), financial information for the subsidiary guarantors on a stand-alone basis and the consolidation and elimination entries necessary to arrive at the information for the Company on a consolidated basis. All current and deferred income taxes are recorded on Concho Resources Inc., as the subsidiaries are flow-through entities for income tax purposes. The subsidiary guarantors are not restricted from making distributions to the Company. |
|
Condensed Consolidating Statement of Cash Flows |
Nine Months Ended September 30, 2014 |
| | | | | | | | | | | | | | |
| | | | | Parent | | | Subsidiary | | | Consolidating | | | |
(in thousands) | | | Issuer | | | Guarantors | | | Entries | | | Total |
| | | | | | | | | | | | | | |
Net cash flows provided by (used in) operating activities | | $ | -656,055 | | $ | 1,944,591 | | $ | - | | $ | 1,288,536 |
Net cash flows used in investing activities | | | -26,174 | | | -1,809,030 | | | - | | | -1,835,204 |
Net cash flows provided by (used in) financing activities | | | 682,229 | | | -36,718 | | | - | | | 645,511 |
| Net increase in cash and cash equivalents | | | - | | | 98,843 | | | - | | | 98,843 |
| Cash and cash equivalents at beginning of period | | | - | | | 21 | | | - | | | 21 |
| Cash and cash equivalents at end of period | | $ | - | | $ | 98,864 | | $ | - | | $ | 98,864 |
| | | | | | | | | | | | | | |
|
Condensed Consolidating Statement of Cash Flows |
Nine Months Ended September 30, 2013 |
| | | | | | | | | | | | | | |
| | | | | Parent | | | Subsidiary | | | Consolidating | | | |
(in thousands) | | | Issuer | | | Guarantors | | | Entries | | | Total |
| | | | | | | | | | | | | | |
Net cash flows provided by (used in) operating activities | | $ | -441,741 | | $ | 1,386,385 | | $ | - | | $ | 944,644 |
Net cash flows used in investing activities | | | -37,684 | | | -1,434,412 | | | - | | | -1,472,096 |
Net cash flows provided by financing activities | | | 479,425 | | | 45,169 | | | - | | | 524,594 |
| Net decrease in cash and cash equivalents | | | - | | | -2,858 | | | - | | | -2,858 |
| Cash and cash equivalents at beginning of period | | | - | | | 2,880 | | | - | | | 2,880 |
| Cash and cash equivalents at end of period | | $ | - | | $ | 22 | | $ | - | | $ | 22 |
| | | | | | | | | | | | | | |