Condensed Consolidating Financial Information | 9 Months Ended |
Sep. 30, 2019 |
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |
Condensed Consolidating Financial Information | Condensed Consolidating Financial Information The Notes (see Note 11 — Long-Term Debt) are guaranteed on a senior unsecured basis by the Guarantors, which are 100% owned by the Company. These guarantees are full and unconditional and joint and several among the Guarantors. Certain of the Company’s operating units, including OMP, which is accounted for on a consolidated basis, do not guarantee the Notes (“Non-Guarantor Subsidiaries”). The following financial information reflects consolidating financial information of the parent company, Oasis Petroleum Inc. (“Issuer”), its Guarantors on a combined basis (the “Combined Guarantor Subsidiaries”) and the Non-Guarantor Subsidiaries on a combined basis, prepared on the equity basis of accounting. The information is presented in accordance with the requirements of Rule 3-10 under the SEC’s Regulation S-X. The financial information may not necessarily be indicative of results of operations, cash flows or financial position had the Guarantors operated as independent entities. The Company has not presented separate financial and narrative information for each of the Guarantors because it believes such financial and narrative information would not provide any additional information that would be material in evaluating the sufficiency of the Guarantors. During the preparation of the condensed consolidating financial information as of and for the three and six months ended June 30, 2019, the Company identified errors primarily relating to the presentation of non-controlling interests and equity in earnings of subsidiaries in the financial information of the Combined Guarantor Subsidiaries and the related intercompany eliminations. • Condensed Consolidating Balance Sheet. As of December 31, 2018, it was determined that (1) in the Issuer’s financial information, investment in and advances to subsidiaries and Oasis share of stockholders’ equity were both overstated by $9.6 million, (2) in the Combined Guarantor Subsidiaries financial information, investment in and advances to subsidiaries and non-controlling interests were overstated by $11.1 million and $184.3 million, respectively, and Oasis share of stockholders’ equity was understated by $173.2 million and (3) in the intercompany eliminations financial information, investments in and advances to subsidiaries and non-controlling interests were understated by $20.7 million and $184.3 million, respectively, and Oasis share of stockholders’ equity was overstated by $163.6 million. • Condensed Consolidated Statements of Operations . For the three months ended September 30, 2018, it was determined that equity in earnings of subsidiaries and net income attributable to non-controlling interests were overstated by $5.7 million and $3.9 million, respectively, in the Combined Guarantor Subsidiaries financial information and understated by $5.7 million and $3.9 million, respectively, in the intercompany eliminations financial information. For the nine months ended September 30, 2018, it was determined that equity in earnings of subsidiaries and net income attributable to non-controlling interests were overstated by $17.2 million and $10.9 million, respectively, in the Combined Guarantor Subsidiaries financial information and understated by $17.2 million and $10.9 million, respectively, in the intercompany eliminations financial information. • Condensed Consolidated Statement of Cash Flows. For the nine months ended September 30, 2018, it was determined that cash paid for distributions to non-controlling interests was understated by $92.7 million in the Combined Guarantor Subsidiaries financial information and overstated by $92.7 million in the intercompany eliminations financial information, with the offsetting impacts in investment in subsidiaries / capital contributions from parent. These errors in the condensed consolidated financial information, which the Company has determined are not material to this disclosure, were all eliminated in consolidation and therefore have no impact on the Company’s consolidated financial position, results of operations or cash flows. The Company has revised the condensed consolidating financial information as of December 31, 2018 and for the three and nine months ended September 30, 2018 to reflect the correction of these errors. In addition, for the three and nine months ended September 30, 2018, the Company has revised the condensed consolidating financial information to reflect the correction of errors related to the manner in which it accounted for certain crude oil purchase and sale arrangements, which had no effect on the Company’s or any of its subsidiaries’ net income (loss). All impacts of this revision are included in the Combined Guarantor Subsidiaries financial information. Please see Note 2 — Summary of Significant Accounting Policies for more information related to this revision. |
Condensed Consolidated Financial Information | Condensed Consolidating Balance Sheet September 30, 2019 Parent/ Combined Combined Intercompany Consolidated (In thousands, except share data) ASSETS Current assets Cash and cash equivalents $ 145 $ 14,608 $ 4,672 $ — $ 19,425 Accounts receivable, net — 373,824 7,793 — 381,617 Accounts receivable - affiliates 549,167 72,492 77,393 (699,052) — Inventory — 35,085 1,673 — 36,758 Prepaid expenses 90 4,248 964 — 5,302 Derivative instruments — 52,180 — — 52,180 Other current assets — 195 137 — 332 Total current assets 549,402 552,632 92,632 (699,052) 495,614 Property, plant and equipment Oil and gas properties (successful efforts method) — 9,393,370 — (18,864) 9,374,506 Other property and equipment — 249,572 1,089,696 — 1,339,268 Less: accumulated depreciation, depletion, amortization and impairment — (3,535,035) (89,129) — (3,624,164) Total property, plant and equipment, net — 6,107,907 1,000,567 (18,864) 7,089,610 Assets held for sale, net — 6,700 — — 6,700 Investments in and advances to subsidiaries 4,941,278 372,784 — (5,314,062) — Derivative instruments — 9,729 — — 9,729 Deferred income taxes 243,100 — — (243,100) — Long-term inventory — 14,395 — — 14,395 Operating right-of-use assets — 15,310 5,945 — 21,255 Other assets — 26,291 3,383 — 29,674 Total assets $ 5,733,780 $ 7,105,748 $ 1,102,527 $ (6,275,078) $ 7,666,977 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities Accounts payable $ — $ 16,319 $ 1,684 $ — $ 18,003 Accounts payable - affiliates 45,723 626,561 26,769 (699,053) — Revenues and production taxes payable — 212,602 1,171 — 213,773 Accrued liabilities 115 277,797 47,533 — 325,445 Accrued interest payable 20,758 298 273 — 21,329 Derivative instruments — 830 — — 830 Advances from joint interest partners — 3,649 — — 3,649 Current operating lease liabilities — 5,077 2,973 — 8,050 Other current liabilities — 2,773 9 — 2,782 Total current liabilities 66,596 1,145,906 80,412 (699,053) 593,861 Long-term debt 1,961,859 406,000 431,000 — 2,798,859 Deferred income taxes — 534,315 — (243,100) 291,215 Asset retirement obligations — 53,906 1,596 — 55,502 Liabilities held for sale — 6,700 — — 6,700 Operating lease liabilities — 16,116 2,979 — 19,095 Other liabilities — 1,527 557 — 2,084 Total liabilities 2,028,455 2,164,470 516,544 (942,153) 3,767,316 Stockholders’ equity Oasis share of stockholders’ equity 3,705,325 4,941,278 272,202 (5,213,479) 3,705,326 Non-controlling interests — — 313,781 (119,446) 194,335 Total stockholders’ equity 3,705,325 4,941,278 585,983 (5,332,925) 3,899,661 Total liabilities and stockholders’ equity $ 5,733,780 $ 7,105,748 $ 1,102,527 $ (6,275,078) $ 7,666,977 |
Condensed Consolidated Financial Information | Condensed Consolidating Balance Sheet December 31, 2018 Parent/ Combined Combined Intercompany Consolidated (In thousands, except share data) ASSETS Current assets Cash and cash equivalents $ 179 $ 15,362 $ 6,649 $ — $ 22,190 Accounts receivable, net — 385,121 2,481 — 387,602 Accounts receivable - affiliates 643,382 76,127 80,805 (800,314) — Inventory — 33,106 22 — 33,128 Prepaid expenses 373 9,206 1,418 — 10,997 Derivative instruments — 99,930 — — 99,930 Intangible assets, net — 125 — — 125 Other current assets — 183 — — 183 Total current assets 643,934 619,160 91,375 (800,314) 554,155 Property, plant and equipment Oil and gas properties (successful efforts method) — 8,923,291 — (11,102) 8,912,189 Other property and equipment — 218,617 933,155 — 1,151,772 Less: accumulated depreciation, depletion, amortization and impairment — (2,974,122) (62,730) — (3,036,852) Total property, plant and equipment, net — 6,167,786 870,425 (11,102) 7,027,109 Investments in and advances to subsidiaries 4,900,528 356,039 — (5,256,567) — Derivative instruments — 6,945 — — 6,945 Deferred income taxes 219,670 — — (219,670) — Long-term inventory — 12,260 — — 12,260 Other assets — 23,221 2,452 — 25,673 Total assets $ 5,764,132 $ 7,185,411 $ 964,252 $ (6,287,653) $ 7,626,142 LIABILITIES AND STOCKHOLDERS’ EQUITY Current liabilities Accounts payable $ — $ 18,567 $ 1,599 $ — $ 20,166 Accounts payable - affiliates 43,113 724,187 33,014 (800,314) — Revenues and production taxes payable — 216,114 581 — 216,695 Accrued liabilities 71 273,923 57,657 — 331,651 Accrued interest payable 37,096 502 442 — 38,040 Derivative instruments — 84 — — 84 Advances from joint interest partners — 5,140 — — 5,140 Total current liabilities 80,280 1,238,517 93,293 (800,314) 611,776 Long-term debt 1,949,276 468,000 318,000 — 2,735,276 Deferred income taxes — 519,725 — (219,670) 300,055 Asset retirement obligations — 50,870 1,514 — 52,384 Derivative instruments — 20 — — 20 Other liabilities — 7,751 — — 7,751 Total liabilities 2,029,556 2,284,883 412,807 (1,019,984) 3,707,262 Stockholders’ equity Oasis share of stockholders’ equity 3,734,576 4,900,528 238,630 (5,139,158) 3,734,576 Non-controlling interests — — 312,815 (128,511) 184,304 Total stockholders’ equity 3,734,576 4,900,528 551,445 (5,267,669) 3,918,880 Total liabilities and stockholders’ equity $ 5,764,132 $ 7,185,411 $ 964,252 $ (6,287,653) $ 7,626,142 |
Condensed Consolidated Financial Information | Condensed Consolidating Statement of Operations Three Months Ended September 30, 2019 Parent/ Combined Combined Intercompany Consolidated (In thousands) Revenues Oil and gas revenues $ — $ 344,102 $ — $ 368 $ 344,470 Purchased oil and gas sales — 79,352 — — 79,352 Midstream revenues — 2,190 100,693 (52,860) 50,023 Well services revenues — 8,898 — — 8,898 Total revenues — 434,542 100,693 (52,492) 482,743 Operating expenses Lease operating expenses — 67,367 — (17,054) 50,313 Midstream expenses — 4 24,317 (11,354) 12,967 Well services expenses — 6,151 — — 6,151 Marketing, transportation and gathering expenses — 44,409 — (11,750) 32,659 Purchased oil and gas expenses — 78,655 — — 78,655 Production taxes — 28,461 — — 28,461 Depreciation, depletion and amortization — 206,989 8,983 (5,140) 210,832 Exploration expenses — 652 — — 652 General and administrative expenses 569 48,944 7,579 (4,232) 52,860 Total operating expenses 569 481,632 40,879 (49,530) 473,550 Loss on sale of properties — (752) — — (752) Operating income (loss) (569) (47,842) 59,814 (2,962) 8,441 Other income (expense) Equity in earnings of subsidiaries 54,755 42,317 — (97,072) — Net gain on derivative instruments — 47,922 — — 47,922 Interest expense, net of capitalized interest (33,133) (6,252) (4,512) — (43,897) Other income 1 472 — — 473 Total other income (expense), net 21,623 84,459 (4,512) (97,072) 4,498 Income before income taxes 21,054 36,617 55,302 (100,034) 12,939 Income tax benefit (expense) (766) 18,138 — — 17,372 Net income including non-controlling interests 20,288 54,755 55,302 (100,034) 30,311 Less: Net income attributable to non-controlling interests — — 23,866 (13,843) 10,023 Net income attributable to Oasis $ 20,288 $ 54,755 $ 31,436 $ (86,191) $ 20,288 |
Condensed Consolidated Financial Information | Condensed Consolidating Statement of Operations Three Months Ended September 30, 2018 Parent/ Combined Combined Intercompany Consolidated (In thousands) Revenues Oil and gas revenues $ — $ 454,195 $ — $ — $ 454,195 Purchased oil and gas sales — 172,985 — — 172,985 Midstream revenues — 765 71,467 (41,045) 31,187 Well services revenues — 16,262 — — 16,262 Total revenues — 644,207 71,467 (41,045) 674,629 Operating expenses Lease operating expenses — 63,099 — (14,565) 48,534 Midstream expenses — 528 19,816 (11,692) 8,652 Well services expenses — 11,405 — — 11,405 Marketing, transportation and gathering expenses — 36,839 — (6,126) 30,713 Purchased oil and gas expenses — 174,329 — (60) 174,269 Production taxes — 38,722 — — 38,722 Depreciation, depletion and amortization — 159,843 7,189 (4,048) 162,984 Exploration expenses — 22,315 — — 22,315 General and administrative expenses 7,486 24,627 5,449 (2,703) 34,859 Total operating expenses 7,486 531,707 32,454 (39,194) 532,453 Gain on sale of properties — 36,869 — — 36,869 Operating income (loss) (7,486) 149,369 39,013 (1,851) 179,045 Other income (expense) Equity in earnings of subsidiaries 96,555 33,102 — (129,657) — Net loss on derivative instruments — (48,544) — — (48,544) Interest expense, net of capitalized interest (32,836) (6,561) (163) — (39,560) Loss on extinguishment of debt (47) — — — (47) Other income (expense) — 126 (15) — 111 Total other income (expense), net 63,672 (21,877) (178) (129,657) (88,040) Income before income taxes 56,186 127,492 38,835 (131,508) 91,005 Income tax benefit (expense) 6,155 (30,937) — — (24,782) Net income including non-controlling interests 62,341 96,555 38,835 (131,508) 66,223 Less: Net income attributable to non-controlling interests — — 26,459 (22,577) 3,882 Net income attributable to Oasis $ 62,341 $ 96,555 $ 12,376 $ (108,931) $ 62,341 |
Condensed Consolidated Financial Information | Condensed Consolidating Statement of Operations Nine Months Ended September 30, 2019 Parent/ Combined Combined Intercompany Consolidated (In thousands) Revenues Oil and gas revenues $ — $ 1,069,888 $ — $ 368 $ 1,070,256 Purchased oil and gas sales — 337,212 — — 337,212 Midstream revenues — 6,342 289,988 (146,713) 149,617 Well services revenues — 30,795 — — 30,795 Total revenues — 1,444,237 289,988 (146,345) 1,587,880 Operating expenses Lease operating expenses — 208,514 — (43,529) 164,985 Midstream expenses — 2,527 79,257 (34,720) 47,064 Well services expenses — 21,595 — — 21,595 Marketing, transportation and gathering expenses — 128,220 — (32,123) 96,097 Purchased oil and gas expenses — 338,221 — — 338,221 Production taxes — 86,221 — — 86,221 Depreciation, depletion and amortization — 566,812 26,474 (15,263) 578,023 Exploration expenses — 2,369 — — 2,369 Impairment — 653 — — 653 General and administrative expenses 15,964 91,121 24,108 (12,948) 118,245 Total operating expenses 15,964 1,446,253 129,839 (138,583) 1,453,473 Loss on sale of properties — (3,950) — — (3,950) Operating income (loss) (15,964) (5,966) 160,149 (7,762) 130,457 Other income (expense) Equity in earnings of subsidiaries 39,118 114,570 — (153,688) — Net loss on derivative instruments — (34,940) — — (34,940) Interest expense, net of capitalized interest (98,424) (20,658) (12,469) — (131,551) Other income (expense) 2 708 (4) — 706 Total other income (expense), net (59,304) 59,680 (12,473) (153,688) (165,785) Income (loss) before income taxes (75,268) 53,714 147,676 (161,450) (35,328) Income tax benefit (expense) 23,431 (14,596) — — 8,835 Net income (loss) including non-controlling interests (51,837) 39,118 147,676 (161,450) (26,493) Less: Net income attributable to non-controlling interests — — 68,499 (43,155) 25,344 Net income (loss) attributable to Oasis $ (51,837) $ 39,118 $ 79,177 $ (118,295) $ (51,837) |
Condensed Consolidated Financial Information | Condensed Consolidating Statement of Operations Nine Months Ended September 30, 2018 Parent/ Combined Combined Intercompany Consolidated (In thousands) Revenues Oil and gas revenues $ — $ 1,218,639 $ — $ — $ 1,218,639 Purchased oil and gas sales — 368,758 — — 368,758 Midstream revenues — 2,832 199,446 (113,827) 88,451 Well services revenues — 46,344 — — 46,344 Total revenues — 1,636,573 199,446 (113,827) 1,722,192 Operating expenses Lease operating expenses — 176,413 — (38,957) 137,456 Midstream expenses — 2,054 53,266 (30,995) 24,325 Well services expenses — 32,352 — — 32,352 Marketing, transportation and gathering expenses — 92,164 — (17,605) 74,559 Purchased oil and gas expenses — 374,502 — (60) 374,442 Production taxes — 103,748 — — 103,748 Depreciation, depletion and amortization — 456,624 20,212 (11,017) 465,819 Exploration expenses — 23,701 — — 23,701 Impairment — 384,228 — — 384,228 General and administrative expenses 22,214 60,259 17,496 (8,940) 91,029 Total operating expenses 22,214 1,706,045 90,974 (107,574) 1,711,659 Gain on sale of properties — 38,823 — — 38,823 Operating income (loss) (22,214) (30,649) 108,472 (6,253) 49,356 Other income (expense) Equity in earnings (loss) of subsidiaries (149,295) 90,689 — 58,606 — Net loss on derivative instruments — (239,945) — — (239,945) Interest expense, net of capitalized interest (98,417) (18,591) (608) — (117,616) Loss on extinguishment of debt (13,698) — — — (13,698) Other income (expense) — 161 (15) — 146 Total other expense, net (261,410) (167,686) (623) 58,606 (371,113) Income (loss) before income taxes (283,624) (198,335) 107,849 52,353 (321,757) Income tax benefit 26,351 49,040 — — 75,391 Net income (loss) including non-controlling interests (257,273) (149,295) 107,849 52,353 (246,366) Less: Net income attributable to non-controlling interests — — 73,075 (62,168) 10,907 Net income (loss) attributable to Oasis $ (257,273) $ (149,295) $ 34,774 $ 114,521 $ (257,273) |
Condensed Consolidated Financial Information | Condensed Consolidating Statement of Cash Flows Nine Months Ended September 30, 2019 Parent/ Combined Combined Intercompany Consolidated (In thousands) Cash flows from operating activities: Net income (loss) including non-controlling interests $ (51,837) $ 39,118 $ 147,676 $ (161,450) $ (26,493) Adjustments to reconcile net income (loss) including non-controlling interests to net cash provided by (used in) operating activities: Equity in earnings of subsidiaries (39,118) (114,570) — 153,688 — Depreciation, depletion and amortization — 566,812 26,474 (15,263) 578,023 Loss on sale of properties — 3,950 — — 3,950 Impairment — 653 — — 653 Deferred income taxes (23,431) 14,591 — — (8,840) Derivative instruments — 34,940 — — 34,940 Equity-based compensation expenses 13,933 12,134 303 — 26,370 Deferred financing costs amortization and other 12,582 4,948 660 — 18,190 Working capital and other changes: Change in accounts receivable, net 94,214 9,858 (1,255) (101,262) 1,555 Change in inventory — (3,676) — — (3,676) Change in prepaid expenses 283 3,416 454 — 4,153 Change in accounts payable, interest payable and accrued liabilities (13,684) (63,125) (2,173) 101,262 22,280 Change in other assets and liabilities, net — (9,258) (1,953) — (11,211) Net cash provided by (used in) operating activities (7,058) 499,791 170,186 (23,025) 639,894 Cash flows from investing activities: Capital expenditures — (543,420) (170,850) — (714,270) Acquisitions — (8,337) — — (8,337) Proceeds from sale of properties — 41,039 — — 41,039 Derivative settlements — 10,752 — — 10,752 Net cash used in investing activities — (499,966) (170,850) — (670,816) Cash flows from financing activities: Proceeds from Revolving Credit Facilities — 1,533,000 118,000 — 1,651,000 Principal payments on Revolving Credit Facilities — (1,595,000) (5,000) — (1,600,000) Deferred financing costs — (41) (811) — (852) Purchases of treasury stock (4,625) — — — (4,625) Distributions to non-controlling interests — — (69,667) 54,116 (15,551) Investment in subsidiaries / capital contributions from parent 11,649 62,824 (43,382) (31,091) — Payments on finance lease liabilities — (1,364) (59) — (1,423) Other — 2 (394) — (392) Net cash provided by (used in) financing activities 7,024 (579) (1,313) 23,025 28,157 Decrease in cash and cash equivalents (34) (754) (1,977) — (2,765) Cash and cash equivalents at beginning of period 179 15,362 6,649 — 22,190 Cash and cash equivalents at end of period $ 145 $ 14,608 $ 4,672 $ — $ 19,425 |
Condensed Consolidated Financial Information | Condensed Consolidating Statement of Cash Flows Nine Months Ended September 30, 2018 Parent/ Combined Combined Intercompany Consolidated (In thousands) Cash flows from operating activities: Net income (loss) including non-controlling interests $ (257,273) $ (149,295) $ 107,849 $ 52,353 $ (246,366) Adjustments to reconcile net income (loss) including non-controlling interests to net cash provided by (used in) operating activities: Equity in earnings (loss) of subsidiaries 149,295 (90,689) — (58,606) — Depreciation, depletion and amortization — 456,624 20,212 (11,017) 465,819 Loss on extinguishment of debt 13,698 — — — 13,698 Gain on sale of properties — (38,823) — — (38,823) Impairment — 384,228 — — 384,228 Deferred income taxes (26,351) (49,067) — — (75,418) Derivative instruments — 239,945 — — 239,945 Equity-based compensation expenses 20,292 1,014 280 — 21,586 Deferred financing costs amortization and other 11,955 7,884 235 — 20,074 Working capital and other changes: Change in accounts receivable, net (227,589) (77,231) 8,747 234,798 (61,275) Change in inventory — (12,076) — — (12,076) Change in prepaid expenses (350) 864 682 — 1,196 Change in accounts payable, interest payable and accrued liabilities (12,270) 278,481 18,895 (234,798) 50,308 Change in other assets and liabilities, net — (895) — — (895) Net cash provided by (used in) operating activities (328,593) 950,964 156,900 (17,270) 762,001 Cash flows from investing activities: Capital expenditures — (621,269) (219,819) — (841,088) Acquisitions — (579,886) — — (579,886) Proceeds from sale of properties — 333,029 — — 333,029 Costs related to sale of properties — (2,707) — — (2,707) Derivative settlements — (162,013) — — (162,013) Other — (1,038) — — (1,038) Net cash used in investing activities — (1,033,884) (219,819) — (1,253,703) Cash flows from financing activities: Proceeds from Revolving Credit Facilities — 2,376,000 123,000 — 2,499,000 Principal payments on Revolving Credit Facilities — (1,924,000) (35,000) — (1,959,000) Repurchase of senior unsecured notes (423,190) — — — (423,190) Proceeds from issuance of senior unsecured convertible notes 400,000 — — — 400,000 Deferred financing costs (7,058) (261) (331) — (7,650) Purchases of treasury stock (6,806) — — — (6,806) Distributions to non-controlling interests — — (103,065) 92,672 (10,393) Investment in subsidiaries / capital contributions from parent 365,601 (372,621) 82,422 (75,402) — Other 38 (125) — — (87) Net cash provided by financing activities 328,585 78,993 67,026 17,270 491,874 Increase (decrease) in cash and cash equivalents (8) (3,927) 4,107 — 172 Cash and cash equivalents at beginning of period 178 15,659 883 — 16,720 Cash and cash equivalents at end of period $ 170 $ 11,732 $ 4,990 $ — $ 16,892 |