Schedule of condensed consolidated balance sheets | Condensed Consolidating Balance Sheet Parent Guarantor Non-Guarantor Eliminations Consolidated Assets Current assets: Accounts receivable, net $ 49,529 — 1,544 — 51,073 Intercompany receivables 383 — 115,378 (115,761) — Accrued revenue 474,827 — — — 474,827 Derivative instruments 245,263 — — — 245,263 Other current assets 13,937 — 21,513 — 35,450 Total current assets 783,939 — 138,435 (115,761) 806,613 Property and equipment: Oil and gas properties, at cost (successful efforts method): Unproved properties 1,767,600 — — — 1,767,600 Proved properties 13,306,585 — — (600,913) 12,705,672 Water handling and treatment systems — — 1,004,793 9,025 1,013,818 Gathering systems and facilities 17,825 — 2,452,883 — 2,470,708 Other property and equipment 65,770 — 72 — 65,842 15,157,780 — 3,457,748 (591,888) 18,023,640 Less accumulated depletion, depreciation, and amortization (3,654,392) — (499,333) — (4,153,725) Property and equipment, net 11,503,388 — 2,958,415 (591,888) 13,869,915 Derivative instruments 362,169 — — — 362,169 Investment in Antero Midstream Partners (740,031) — — 740,031 — Contingent acquisition consideration 114,995 — — (114,995) — Investments in unconsolidated affiliates — — 433,642 — 433,642 Other assets 31,200 — 15,925 — 47,125 Total assets $ 12,055,660 — 3,546,417 (82,613) 15,519,464 Liabilities and Equity Current liabilities: Accounts payable $ 44,917 — 21,372 — 66,289 Intercompany payable 111,620 — 4,141 (115,761) — Accrued liabilities 392,949 — 72,121 — 465,070 Revenue distributions payable 310,827 — — — 310,827 Derivative instruments 532 — — — 532 Short-term lease liabilities 2,459 — — — 2,459 Other current liabilities 2,162 — 2,052 4,149 8,363 Total current liabilities 865,466 — 99,686 (111,612) 853,540 Long-term liabilities: Long-term debt 3,829,541 — 1,632,147 — 5,461,688 Deferred income tax liability 650,788 — — — 650,788 Contingent acquisition consideration — — 114,995 (114,995) — Long-term lease liabilities 2,873 — — — 2,873 Other liabilities 55,017 — 8,081 — 63,098 Total liabilities 5,403,685 — 1,854,909 (226,607) 7,031,987 Equity: Stockholders' equity: Partners' capital — — 1,691,508 (1,691,508) — Common stock 3,086 — — — 3,086 Additional paid-in capital 5,471,341 — — 1,013,833 6,485,174 Accumulated earnings 1,177,548 — — — 1,177,548 Total stockholders' equity 6,651,975 — 1,691,508 (677,675) 7,665,808 Noncontrolling interests in consolidated subsidiary — — — 821,669 821,669 Total equity 6,651,975 — 1,691,508 143,994 8,487,477 Total liabilities and equity $ 12,055,660 — 3,546,417 (82,613) 15,519,464 Condensed Consolidating Balance Sheet Parent Guarantor Non-Guarantor Eliminations Consolidated Assets Current assets: Accounts receivable, net 29,207 — — — 29,207 Intercompany receivables — 131,135 — (131,135) — Accrued revenue 281,177 — — — 281,177 Derivative instruments 411,774 — — — 411,774 Other current assets 7,342 — — — 7,342 Total current assets 729,500 131,135 — (131,135) 729,500 Property and equipment: Oil and gas properties, at cost (successful efforts method): Unproved properties 1,406,464 — — — 1,406,464 Proved properties 11,568,285 — — — 11,568,285 Gathering systems and facilities 5,802 — — — 5,802 Other property and equipment 70,965 — — — 70,965 13,051,516 — — — 13,051,516 Less accumulated depletion, depreciation, and amortization (3,136,767) — — — (3,136,767) Property and equipment, net 9,914,749 — — — 9,914,749 Operating leases right-of-use assets 3,230,148 — — — 3,230,148 Derivative instruments 405,180 — — — 405,180 Investments in unconsolidated affiliates 481,474 1,337,849 — — 1,819,323 Investments in consolidated affiliates 1,337,849 — — (1,337,849) — Other assets 21,388 — — — 21,388 Total assets $ 16,120,288 1,468,984 — (1,468,984) 16,120,288 Liabilities and Equity Current liabilities: Accounts payable $ 32,496 — — — 32,496 Accounts payable, related parties 300,774 — — (200,337) 100,437 Accrued liabilities 392,726 — — — 392,726 Revenue distributions payable 231,152 — — — 231,152 Short-term lease liabilities 409,990 — 409,990 Other current liabilities 4,367 — — — 4,367 Total current liabilities 1,371,505 — — (200,337) 1,171,168 Long-term liabilities: Long-term debt 3,703,828 — — — 3,703,828 Deferred income tax liability 916,031 — — — 916,031 Long-term lease liabilities 2,823,197 — 2,823,197 Other liabilities 59,366 — — — 59,366 Total liabilities 8,873,927 — — (200,337) 8,673,590 Equity: Stockholders' equity: Partners' capital — — — — — Common stock 3,041 — — — 3,041 Additional paid-in capital 6,124,042 1,337,849 — (1,337,849) 6,124,042 Accumulated earnings 1,119,278 131,135 — 69,202 1,319,615 Total equity 7,246,361 1,468,984 — (1,268,647) 7,446,698 Total liabilities and equity $ 16,120,288 1,468,984 — (1,468,984) 16,120,288 |
Schedule of condensed consolidated statement of operations and comprehensive income (loss) | Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Three Months Ended September 30, 2018 Parent Guarantor Non-Guarantor Eliminations Consolidated Revenue and other: Natural gas sales $ 527,122 — — — 527,122 Natural gas liquids sales 338,269 — — — 338,269 Oil sales 59,722 — — — 59,722 Commodity derivative fair value gains 57,019 — — — 57,019 Gathering, compression, water handling and treatment — — 266,205 (261,361) 4,844 Marketing 89,598 — — — 89,598 Marketing derivative fair value losses (42) — — — (42) Other income 5,327 — — (5,327) — Total revenue and other 1,077,015 — 266,205 (266,688) 1,076,532 Operating expenses: Lease operating 35,124 — 67,608 (66,463) 36,269 Gathering, compression, processing, and transportation 442,602 — 12,701 (128,799) 326,504 Production and ad valorem taxes 29,352 — 1,166 — 30,518 Marketing 151,764 — — — 151,764 Exploration 666 — — — 666 Impairment of oil and gas properties 221,094 — — — 221,094 Impairment of midstream assets — — 1,157 — 1,157 Depletion, depreciation, and amortization 204,730 — 38,456 — 243,186 Accretion of asset retirement obligations 677 — 33 — 710 General and administrative 45,477 — 15,015 (632) 59,860 Accretion of contingent acquisition consideration — — 4,020 (4,020) — Total operating expenses 1,131,486 — 140,156 (199,914) 1,071,728 Operating income (loss) (54,471) — 126,049 (66,774) 4,804 Other income (expenses): Equity in earnings of unconsolidated affiliates — — 10,705 — 10,705 Interest expense, net (57,632) — (16,989) 93 (74,528) Equity in earnings (loss) of consolidated subsidiaries (23,363) — — 23,363 — Total other expenses (80,995) — (6,284) 23,456 (63,823) Income (loss) before income taxes (135,466) — 119,765 (43,318) (59,019) Provision for income tax expense (18,953) — — — (18,953) Net income (loss) and comprehensive income (loss) including noncontrolling interests (154,419) — 119,765 (43,318) (77,972) Net income and comprehensive income attributable to noncontrolling interests — — — 76,447 76,447 Net income (loss) and comprehensive income (loss) attributable to Antero Resources Corporation $ (154,419) — 119,765 (119,765) (154,419) Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Three Months Ended September 30, 2019 Parent Guarantor Non-Guarantor Eliminations Consolidated Revenue and other: Natural gas sales $ 524,448 — — — 524,448 Natural gas liquids sales 284,958 — — — 284,958 Oil sales 40,561 — — — 40,561 Commodity derivative fair value gains 220,788 — — — 220,788 Marketing 46,645 — — — 46,645 Other income 1,481 — — — 1,481 Total revenue and other 1,118,881 — — — 1,118,881 Operating expenses: Lease operating 35,928 — — — 35,928 Gathering, compression, processing, and transportation 603,860 — — — 603,860 Production and ad valorem taxes 28,863 — — — 28,863 Marketing 108,216 — — — 108,216 Exploration 208 — — — 208 Impairment of oil and gas properties 1,041,469 — — — 1,041,469 Impairment of midstream assets 7,800 — — — 7,800 Depletion, depreciation, and amortization 241,503 — — — 241,503 Accretion of asset retirement obligations 927 — — — 927 General and administrative 35,923 — — — 35,923 Contract termination and rig stacking 62 — — — 62 Total operating expenses 2,104,759 — — — 2,104,759 Operating loss (985,878) — — — (985,878) Other income (expenses): Equity in earnings of unconsolidated affiliates (38,255) (79,604) — — (117,859) Interest expense, net (47,754) — — — (47,754) Total other expenses (86,009) (79,604) — — (165,613) Loss before income taxes (1,071,887) (79,604) — — (1,151,491) Provision for income tax benefit 272,627 — — — 272,627 Net loss and comprehensive loss attributable to Antero Resources Corporation $ (799,260) (79,604) — — (878,864) Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Nine Months Ended September 30, 2018 Parent Guarantor Non-Guarantor Eliminations Consolidated Revenue and other: Natural gas sales $ 1,498,324 — — — 1,498,324 Natural gas liquids sales 828,424 — — — 828,424 Oil sales 128,869 — — — 128,869 Commodity derivative fair value gains 134,793 — — — 134,793 Gathering, compression, water handling and treatment — — 746,188 (730,890) 15,298 Marketing 394,189 — — — 394,189 Marketing derivative fair value gains 94,081 — — — 94,081 Gain on sale of assets — — 583 (583) — Other income 16,381 — — (16,381) — Total revenue and other 3,095,061 — 746,771 (747,854) 3,093,978 Operating expenses: Lease operating 98,698 — 184,698 (190,241) 93,155 Gathering, compression, processing, and transportation 1,236,655 — 36,469 (346,896) 926,228 Production and ad valorem taxes 79,045 — 3,187 — 82,232 Marketing 560,924 — — — 560,924 Exploration 4,022 — — — 4,022 Impairment of oil and gas properties 406,068 — — — 406,068 Impairment of midstream assets 4,470 — 5,771 (583) 9,658 Depletion, depreciation, and amortization 602,159 — 107,321 — 709,480 Accretion of asset retirement obligations 2,000 — 101 — 2,101 General and administrative 138,555 — 44,967 (1,946) 181,576 Accretion of contingent acquisition consideration — — 11,841 (11,841) — Total operating expenses 3,132,596 — 394,355 (551,507) 2,975,444 Operating income (loss) (37,535) — 352,416 (196,347) 118,534 Other income (expenses): Equity in earnings of unconsolidated affiliates — — 27,832 — 27,832 Interest expense, net (165,519) — (42,913) 129 (208,303) Equity in earnings (loss) of consolidated subsidiaries (70,417) — — 70,417 — Total other expenses (235,936) — (15,081) 70,546 (180,471) Income (loss) before income taxes (273,471) — 337,335 (125,801) (61,937) Provision for income tax expense (2,500) — — — (2,500) Net income (loss) and comprehensive income (loss) including noncontrolling interests (275,971) — 337,335 (125,801) (64,437) Net income and comprehensive income attributable to noncontrolling interests — — — 211,534 211,534 Net income (loss) and comprehensive income (loss) attributable to Antero Resources Corporation $ (275,971) — 337,335 (337,335) (275,971) Condensed Consolidating Statement of Operations and Comprehensive Income Parent Guarantor Non-Guarantor Eliminations Consolidated Revenue and other: Natural gas sales $ 1,735,086 — — — 1,735,086 Natural gas liquids sales 902,606 — — — 902,606 Oil sales 137,675 — — — 137,675 Commodity derivative fair value gains 471,847 — — — 471,847 Gathering, compression, water handling and treatment — — 218,360 (213,881) 4,479 Marketing 200,911 — — — 200,911 Other income 4,999 — — (1,651) 3,348 Total revenue and other 3,453,124 — 218,360 (215,532) 3,455,952 Operating expenses: Lease operating 119,754 — 64,818 (66,055) 118,517 Gathering, compression, processing, and transportation 1,705,709 — — (110,486) 1,595,223 Production and ad valorem taxes 94,569 — — 940 95,509 Marketing 408,839 — — — 408,839 Exploration 648 — — — 648 Impairment of oil and gas properties 1,253,712 — — — 1,253,712 Impairment of midstream assets 7,800 — 6,982 — 14,782 Depletion, depreciation, and amortization 702,299 — 21,707 — 724,006 Loss on sale of assets 951 — — — 951 Accretion of asset retirement obligations 2,758 — 63 — 2,821 General and administrative 128,213 — 18,793 (499) 146,507 Contract termination and rig stacking 14,026 — — — 14,026 Accretion of contingent acquisition consideration — — 1,928 (1,928) — Total operating expenses 4,439,278 — 114,291 (178,028) 4,375,541 Operating income (loss) (986,154) — 104,069 (37,504) (919,589) Other income (expenses): Equity in earnings (loss) of unconsolidated affiliates (33,255) (69,202) 12,264 — (90,193) Interest expense, net (157,053) — (16,815) — (173,868) Equity in earnings of affiliates 15,021 — — (15,021) — Gain on deconsolidation of Antero Midstream Partners LP 1,205,705 200,337 — — 1,406,042 Total other income (expenses) 1,030,418 131,135 (4,551) (15,021) 1,141,981 Income before income taxes 44,264 131,135 99,518 (52,525) 222,392 Provision for income tax expense (33,332) — — — (33,332) Net income and comprehensive income including noncontrolling interests 10,932 131,135 99,518 (52,525) 189,060 Net income and comprehensive income attributable to noncontrolling interests — — — 46,993 46,993 Net income and comprehensive income attributable to Antero Resources Corporation $ 10,932 131,135 99,518 (99,518) 142,067 |
Schedule of condensed consolidated statement of cash flows | (18) Subsidiary Guarantors Each of Antero’s wholly owned subsidiaries has fully and unconditionally guaranteed Antero’s senior notes. In the event a subsidiary guarantor is sold or disposed of (whether by merger, consolidation, the sale of a sufficient amount of its capital stock so that it no longer qualifies as a “Subsidiary” of Antero (as defined in the indentures governing the notes) or the sale of all or substantially all of its assets (other than by lease)) and whether or not the subsidiary guarantor is the surviving entity in such transaction to a person that is not Antero or a restricted subsidiary of Antero, such subsidiary guarantor will be released from its obligations under its subsidiary guarantee if the sale or other disposition does not violate the covenants set forth in the indentures governing the notes. In addition, a subsidiary guarantor will be released from its obligations under the indentures and its guarantee, upon the release or discharge of the guarantee of other Indebtedness (as defined in the indentures governing the notes) that resulted in the creation of such guarantee, except a release or discharge by or as a result of payment under such guarantee; if Antero designates such subsidiary as an unrestricted subsidiary and such designation complies with the other applicable provisions of the indentures governing the notes or in connection with any covenant defeasance, legal defeasance or satisfaction and discharge of the notes. The following Condensed Consolidating Balance Sheets at December 31, 2018 and September 30, 2019, and the related Condensed Consolidating Statements of Operations and Comprehensive Income (Loss) for the three and nine months ended September 30, 2018 and 2019, and Condensed Consolidating Statements of Cash Flows for the nine months ended September 30, 2018 and 2019 present financial information for Antero on a stand-alone basis (carrying its investment in subsidiaries using the equity method), financial information for the subsidiary guarantors, financial information for the non-guarantor subsidiaries, and the consolidation and elimination entries necessary to arrive at the information for the Company on a consolidated basis. Antero’s wholly owned subsidiaries are not restricted from making distributions to Antero. Condensed Consolidating Balance Sheet Parent Guarantor Non-Guarantor Eliminations Consolidated Assets Current assets: Accounts receivable, net $ 49,529 — 1,544 — 51,073 Intercompany receivables 383 — 115,378 (115,761) — Accrued revenue 474,827 — — — 474,827 Derivative instruments 245,263 — — — 245,263 Other current assets 13,937 — 21,513 — 35,450 Total current assets 783,939 — 138,435 (115,761) 806,613 Property and equipment: Oil and gas properties, at cost (successful efforts method): Unproved properties 1,767,600 — — — 1,767,600 Proved properties 13,306,585 — — (600,913) 12,705,672 Water handling and treatment systems — — 1,004,793 9,025 1,013,818 Gathering systems and facilities 17,825 — 2,452,883 — 2,470,708 Other property and equipment 65,770 — 72 — 65,842 15,157,780 — 3,457,748 (591,888) 18,023,640 Less accumulated depletion, depreciation, and amortization (3,654,392) — (499,333) — (4,153,725) Property and equipment, net 11,503,388 — 2,958,415 (591,888) 13,869,915 Derivative instruments 362,169 — — — 362,169 Investment in Antero Midstream Partners (740,031) — — 740,031 — Contingent acquisition consideration 114,995 — — (114,995) — Investments in unconsolidated affiliates — — 433,642 — 433,642 Other assets 31,200 — 15,925 — 47,125 Total assets $ 12,055,660 — 3,546,417 (82,613) 15,519,464 Liabilities and Equity Current liabilities: Accounts payable $ 44,917 — 21,372 — 66,289 Intercompany payable 111,620 — 4,141 (115,761) — Accrued liabilities 392,949 — 72,121 — 465,070 Revenue distributions payable 310,827 — — — 310,827 Derivative instruments 532 — — — 532 Short-term lease liabilities 2,459 — — — 2,459 Other current liabilities 2,162 — 2,052 4,149 8,363 Total current liabilities 865,466 — 99,686 (111,612) 853,540 Long-term liabilities: Long-term debt 3,829,541 — 1,632,147 — 5,461,688 Deferred income tax liability 650,788 — — — 650,788 Contingent acquisition consideration — — 114,995 (114,995) — Long-term lease liabilities 2,873 — — — 2,873 Other liabilities 55,017 — 8,081 — 63,098 Total liabilities 5,403,685 — 1,854,909 (226,607) 7,031,987 Equity: Stockholders' equity: Partners' capital — — 1,691,508 (1,691,508) — Common stock 3,086 — — — 3,086 Additional paid-in capital 5,471,341 — — 1,013,833 6,485,174 Accumulated earnings 1,177,548 — — — 1,177,548 Total stockholders' equity 6,651,975 — 1,691,508 (677,675) 7,665,808 Noncontrolling interests in consolidated subsidiary — — — 821,669 821,669 Total equity 6,651,975 — 1,691,508 143,994 8,487,477 Total liabilities and equity $ 12,055,660 — 3,546,417 (82,613) 15,519,464 Condensed Consolidating Balance Sheet Parent Guarantor Non-Guarantor Eliminations Consolidated Assets Current assets: Accounts receivable, net 29,207 — — — 29,207 Intercompany receivables — 131,135 — (131,135) — Accrued revenue 281,177 — — — 281,177 Derivative instruments 411,774 — — — 411,774 Other current assets 7,342 — — — 7,342 Total current assets 729,500 131,135 — (131,135) 729,500 Property and equipment: Oil and gas properties, at cost (successful efforts method): Unproved properties 1,406,464 — — — 1,406,464 Proved properties 11,568,285 — — — 11,568,285 Gathering systems and facilities 5,802 — — — 5,802 Other property and equipment 70,965 — — — 70,965 13,051,516 — — — 13,051,516 Less accumulated depletion, depreciation, and amortization (3,136,767) — — — (3,136,767) Property and equipment, net 9,914,749 — — — 9,914,749 Operating leases right-of-use assets 3,230,148 — — — 3,230,148 Derivative instruments 405,180 — — — 405,180 Investments in unconsolidated affiliates 481,474 1,337,849 — — 1,819,323 Investments in consolidated affiliates 1,337,849 — — (1,337,849) — Other assets 21,388 — — — 21,388 Total assets $ 16,120,288 1,468,984 — (1,468,984) 16,120,288 Liabilities and Equity Current liabilities: Accounts payable $ 32,496 — — — 32,496 Accounts payable, related parties 300,774 — — (200,337) 100,437 Accrued liabilities 392,726 — — — 392,726 Revenue distributions payable 231,152 — — — 231,152 Short-term lease liabilities 409,990 — 409,990 Other current liabilities 4,367 — — — 4,367 Total current liabilities 1,371,505 — — (200,337) 1,171,168 Long-term liabilities: Long-term debt 3,703,828 — — — 3,703,828 Deferred income tax liability 916,031 — — — 916,031 Long-term lease liabilities 2,823,197 — 2,823,197 Other liabilities 59,366 — — — 59,366 Total liabilities 8,873,927 — — (200,337) 8,673,590 Equity: Stockholders' equity: Partners' capital — — — — — Common stock 3,041 — — — 3,041 Additional paid-in capital 6,124,042 1,337,849 — (1,337,849) 6,124,042 Accumulated earnings 1,119,278 131,135 — 69,202 1,319,615 Total equity 7,246,361 1,468,984 — (1,268,647) 7,446,698 Total liabilities and equity $ 16,120,288 1,468,984 — (1,468,984) 16,120,288 Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Three Months Ended September 30, 2018 Parent Guarantor Non-Guarantor Eliminations Consolidated Revenue and other: Natural gas sales $ 527,122 — — — 527,122 Natural gas liquids sales 338,269 — — — 338,269 Oil sales 59,722 — — — 59,722 Commodity derivative fair value gains 57,019 — — — 57,019 Gathering, compression, water handling and treatment — — 266,205 (261,361) 4,844 Marketing 89,598 — — — 89,598 Marketing derivative fair value losses (42) — — — (42) Other income 5,327 — — (5,327) — Total revenue and other 1,077,015 — 266,205 (266,688) 1,076,532 Operating expenses: Lease operating 35,124 — 67,608 (66,463) 36,269 Gathering, compression, processing, and transportation 442,602 — 12,701 (128,799) 326,504 Production and ad valorem taxes 29,352 — 1,166 — 30,518 Marketing 151,764 — — — 151,764 Exploration 666 — — — 666 Impairment of oil and gas properties 221,094 — — — 221,094 Impairment of midstream assets — — 1,157 — 1,157 Depletion, depreciation, and amortization 204,730 — 38,456 — 243,186 Accretion of asset retirement obligations 677 — 33 — 710 General and administrative 45,477 — 15,015 (632) 59,860 Accretion of contingent acquisition consideration — — 4,020 (4,020) — Total operating expenses 1,131,486 — 140,156 (199,914) 1,071,728 Operating income (loss) (54,471) — 126,049 (66,774) 4,804 Other income (expenses): Equity in earnings of unconsolidated affiliates — — 10,705 — 10,705 Interest expense, net (57,632) — (16,989) 93 (74,528) Equity in earnings (loss) of consolidated subsidiaries (23,363) — — 23,363 — Total other expenses (80,995) — (6,284) 23,456 (63,823) Income (loss) before income taxes (135,466) — 119,765 (43,318) (59,019) Provision for income tax expense (18,953) — — — (18,953) Net income (loss) and comprehensive income (loss) including noncontrolling interests (154,419) — 119,765 (43,318) (77,972) Net income and comprehensive income attributable to noncontrolling interests — — — 76,447 76,447 Net income (loss) and comprehensive income (loss) attributable to Antero Resources Corporation $ (154,419) — 119,765 (119,765) (154,419) Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Three Months Ended September 30, 2019 Parent Guarantor Non-Guarantor Eliminations Consolidated Revenue and other: Natural gas sales $ 524,448 — — — 524,448 Natural gas liquids sales 284,958 — — — 284,958 Oil sales 40,561 — — — 40,561 Commodity derivative fair value gains 220,788 — — — 220,788 Marketing 46,645 — — — 46,645 Other income 1,481 — — — 1,481 Total revenue and other 1,118,881 — — — 1,118,881 Operating expenses: Lease operating 35,928 — — — 35,928 Gathering, compression, processing, and transportation 603,860 — — — 603,860 Production and ad valorem taxes 28,863 — — — 28,863 Marketing 108,216 — — — 108,216 Exploration 208 — — — 208 Impairment of oil and gas properties 1,041,469 — — — 1,041,469 Impairment of midstream assets 7,800 — — — 7,800 Depletion, depreciation, and amortization 241,503 — — — 241,503 Accretion of asset retirement obligations 927 — — — 927 General and administrative 35,923 — — — 35,923 Contract termination and rig stacking 62 — — — 62 Total operating expenses 2,104,759 — — — 2,104,759 Operating loss (985,878) — — — (985,878) Other income (expenses): Equity in earnings of unconsolidated affiliates (38,255) (79,604) — — (117,859) Interest expense, net (47,754) — — — (47,754) Total other expenses (86,009) (79,604) — — (165,613) Loss before income taxes (1,071,887) (79,604) — — (1,151,491) Provision for income tax benefit 272,627 — — — 272,627 Net loss and comprehensive loss attributable to Antero Resources Corporation $ (799,260) (79,604) — — (878,864) Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Nine Months Ended September 30, 2018 Parent Guarantor Non-Guarantor Eliminations Consolidated Revenue and other: Natural gas sales $ 1,498,324 — — — 1,498,324 Natural gas liquids sales 828,424 — — — 828,424 Oil sales 128,869 — — — 128,869 Commodity derivative fair value gains 134,793 — — — 134,793 Gathering, compression, water handling and treatment — — 746,188 (730,890) 15,298 Marketing 394,189 — — — 394,189 Marketing derivative fair value gains 94,081 — — — 94,081 Gain on sale of assets — — 583 (583) — Other income 16,381 — — (16,381) — Total revenue and other 3,095,061 — 746,771 (747,854) 3,093,978 Operating expenses: Lease operating 98,698 — 184,698 (190,241) 93,155 Gathering, compression, processing, and transportation 1,236,655 — 36,469 (346,896) 926,228 Production and ad valorem taxes 79,045 — 3,187 — 82,232 Marketing 560,924 — — — 560,924 Exploration 4,022 — — — 4,022 Impairment of oil and gas properties 406,068 — — — 406,068 Impairment of midstream assets 4,470 — 5,771 (583) 9,658 Depletion, depreciation, and amortization 602,159 — 107,321 — 709,480 Accretion of asset retirement obligations 2,000 — 101 — 2,101 General and administrative 138,555 — 44,967 (1,946) 181,576 Accretion of contingent acquisition consideration — — 11,841 (11,841) — Total operating expenses 3,132,596 — 394,355 (551,507) 2,975,444 Operating income (loss) (37,535) — 352,416 (196,347) 118,534 Other income (expenses): Equity in earnings of unconsolidated affiliates — — 27,832 — 27,832 Interest expense, net (165,519) — (42,913) 129 (208,303) Equity in earnings (loss) of consolidated subsidiaries (70,417) — — 70,417 — Total other expenses (235,936) — (15,081) 70,546 (180,471) Income (loss) before income taxes (273,471) — 337,335 (125,801) (61,937) Provision for income tax expense (2,500) — — — (2,500) Net income (loss) and comprehensive income (loss) including noncontrolling interests (275,971) — 337,335 (125,801) (64,437) Net income and comprehensive income attributable to noncontrolling interests — — — 211,534 211,534 Net income (loss) and comprehensive income (loss) attributable to Antero Resources Corporation $ (275,971) — 337,335 (337,335) (275,971) Condensed Consolidating Statement of Operations and Comprehensive Income Parent Guarantor Non-Guarantor Eliminations Consolidated Revenue and other: Natural gas sales $ 1,735,086 — — — 1,735,086 Natural gas liquids sales 902,606 — — — 902,606 Oil sales 137,675 — — — 137,675 Commodity derivative fair value gains 471,847 — — — 471,847 Gathering, compression, water handling and treatment — — 218,360 (213,881) 4,479 Marketing 200,911 — — — 200,911 Other income 4,999 — — (1,651) 3,348 Total revenue and other 3,453,124 — 218,360 (215,532) 3,455,952 Operating expenses: Lease operating 119,754 — 64,818 (66,055) 118,517 Gathering, compression, processing, and transportation 1,705,709 — — (110,486) 1,595,223 Production and ad valorem taxes 94,569 — — 940 95,509 Marketing 408,839 — — — 408,839 Exploration 648 — — — 648 Impairment of oil and gas properties 1,253,712 — — — 1,253,712 Impairment of midstream assets 7,800 — 6,982 — 14,782 Depletion, depreciation, and amortization 702,299 — 21,707 — 724,006 Loss on sale of assets 951 — — — 951 Accretion of asset retirement obligations 2,758 — 63 — 2,821 General and administrative 128,213 — 18,793 (499) 146,507 Contract termination and rig stacking 14,026 — — — 14,026 Accretion of contingent acquisition consideration — — 1,928 (1,928) — Total operating expenses 4,439,278 — 114,291 (178,028) 4,375,541 Operating income (loss) (986,154) — 104,069 (37,504) (919,589) Other income (expenses): Equity in earnings (loss) of unconsolidated affiliates (33,255) (69,202) 12,264 — (90,193) Interest expense, net (157,053) — (16,815) — (173,868) Equity in earnings of affiliates 15,021 — — (15,021) — Gain on deconsolidation of Antero Midstream Partners LP 1,205,705 200,337 — — 1,406,042 Total other income (expenses) 1,030,418 131,135 (4,551) (15,021) 1,141,981 Income before income taxes 44,264 131,135 99,518 (52,525) 222,392 Provision for income tax expense (33,332) — — — (33,332) Net income and comprehensive income including noncontrolling interests 10,932 131,135 99,518 (52,525) 189,060 Net income and comprehensive income attributable to noncontrolling interests — — — 46,993 46,993 Net income and comprehensive income attributable to Antero Resources Corporation $ 10,932 131,135 99,518 (99,518) 142,067 Condensed Consolidating Statement of Cash Flows Parent Guarantor Non-Guarantor Eliminations Consolidated Cash flows provided by (used in) operating activities: Net income (loss) including noncontrolling interests $ (275,971) — 337,335 (125,801) (64,437) Adjustment to reconcile net income (loss) to net cash provided by operating activities: Depletion, depreciation, amortization, and accretion 604,159 — 107,422 — 711,581 Accretion of contingent acquisition consideration (11,841) — 11,841 — — Impairment of oil and gas properties 406,068 — — — 406,068 Impairment of midstream assets 4,470 — 5,771 (583) 9,658 Commodity derivative fair value gains (134,793) — — — (134,793) Gains on settled commodity derivatives 268,369 — — — 268,369 Marketing derivative fair value gains (94,081) — — — (94,081) Gains on settled marketing derivatives 78,098 — — — 78,098 Deferred income tax expense 2,500 — — — 2,500 Gain on sale of assets — — (583) 583 — Equity-based compensation expense 39,823 — 16,606 — 56,429 Equity in earnings (loss) of consolidated subsidiaries 70,417 — — (70,417) — Equity in earnings of unconsolidated affiliates — — (27,832) — (27,832) Distributions of earnings from unconsolidated affiliates — — 29,660 — 29,660 Distributions from Antero Midstream Partners LP 115,678 — — (115,678) — Other 862 — 2,083 — 2,945 Changes in current assets and liabilities 20,015 — (10,901) 7,119 16,233 Net cash provided by operating activities 1,093,773 — 471,402 (304,777) 1,260,398 Cash flows provided by (used in) investing activities: Additions to unproved properties (130,381) — — — (130,381) Drilling and completion costs (1,328,289) — — 202,629 (1,125,660) Additions to water handling and treatment systems — — (68,325) (9,060) (77,385) Additions to gathering systems and facilities 175 — (337,623) — (337,448) Additions to other property and equipment (5,371) — — — (5,371) Investments in unconsolidated affiliates — — (91,419) — (91,419) Change in other assets (1,810) — (865) — (2,675) Other — — 4,470 (4,470) — Net cash used in investing activities (1,465,676) — (493,762) 189,099 (1,770,339) Cash flows provided by (used in) financing activities: Borrowings (repayments) on bank credit facility, net 362,000 — 320,000 — 682,000 Distributions to noncontrolling interests in Antero Midstream Partners LP — — (304,453) 115,678 (188,775) Employee tax withholding for settlement of equity compensation awards (6,806) — (1,399) — (8,205) Other (3,369) — (151) — (3,520) Net cash provided by financing activities 351,825 — 13,997 115,678 481,500 Net decrease in cash and cash equivalents (20,078) — (8,363) — (28,441) Cash and cash equivalents, beginning of period 20,078 — 8,363 — 28,441 Cash and cash equivalents, end of period $ — — — — — Condensed Consolidating Statement of Cash Flows Nine Months Ended September 30, 2019 Parent Guarantor Non-Guarantor Eliminations Consolidated Cash flows provided by (used in) operating activities: Net income including noncontrolling interests $ 10,932 131,135 99,518 (52,525) 189,060 Adjustment to reconcile net income to net cash provided by operating activities: Depletion, depreciation, amortization, and accretion 705,057 — 21,770 — 726,827 Impairment of oil and gas properties 1,253,712 — — — 1,253,712 Impairment of midstream assets 7,800 — 6,982 — 14,782 Commodity derivative fair value gains (471,847) — — — (471,847) Gains on settled commodity derivatives 261,794 — — — 261,794 Deferred income tax expense 32,019 — — — 32,019 Loss on sale of assets 951 — — — 951 Equity-based compensation expense 16,850 — 2,477 — 19,327 Equity in earnings of affiliates (15,021) — — 15,021 — Equity in earnings (loss) of unconsolidated affiliates 33,255 69,202 (12,264) — 90,193 Distributions/dividends of earnings from unconsolidated affiliates 96,636 — 12,605 — 109,241 Gain on deconsolidation of Antero Midstream Partners LP (1,205,705) (200,337) — — (1,406,042) Distributions from Antero Midstream Partners LP 94,391 — — (94,391) — Other (40,493) — 750 47,922 8,179 Changes in current assets and liabilities 121,087 — (10,573) 16,808 127,322 Net cash provided by operating activities 901,418 — 121,265 (67,165) 955,518 Cash flows provided by (used in) investing activities: Additions to unproved properties (69,796) — — — (69,796) Drilling and completion costs (978,496) — — 20,565 (957,931) Additions to water handling and treatment systems — — (24,547) 131 (24,416) Additions to gathering systems and facilities — — (48,239) — (48,239) Additions to other property and equipment (4,918) — (1,062) — (5,980) Investments in unconsolidated affiliates — — (25,020) — (25,020) Proceeds from the Antero Midstream Partners LP Transactions 296,611 — — — 296,611 Change in other assets 10,818 — (3,357) — 7,461 Proceeds from sale of assets 1,983 — — — 1,983 Net cash used in investing activities (743,798) — (102,225) 20,696 (825,327) Cash flows provided by (used in) financing activities: Repurchases of common stock (17,924) — — — (17,924) Issuance of senior notes — — 650,000 — 650,000 Borrowings (repayments) on bank credit facility, net (135,379) — 90,379 — (45,000) Payments of deferred financing costs (791) — (7,468) — (8,259) Distributions to noncontrolling interests in Antero Midstream Partners LP — — (131,545) 46,469 (85,076) Employee tax withholding for settlement of equity compensation awards (2,350) — (29) — (2,379) Other (1,176) — (845) — (2,021) Net cash provided by (used in) financing activities (157,620) — 600,492 46,469 489,341 Effect of deconsolidation of Antero Midstream Partners LP — — (619,532) — (619,532) Net increase in cash and cash equivalents — — — — — Cash and cash equivalents, beginning of period — — — — — Cash and cash equivalents, end of period $ — — — — — |