CONDENSED CONSOLIDATING FINANCIAL INFORMATION | 9 Months Ended |
Sep. 30, 2013 |
CONDENSED CONSOLIDATING FINANCIAL INFORMATION | ' |
CONDENSED CONSOLIDATING FINANCIAL INFORMATION | ' |
(14) CONDENSED CONSOLIDATING FINANCIAL INFORMATION |
|
The Senior Notes are guaranteed on a senior unsecured basis by the Company (the “Parent Guarantor”) and all of the Company’s subsidiaries, other than LPR Canada (the “Subsidiary Guarantors”, and together with the Parent Guarantor, the “Guarantors”). These guarantees are full and unconditional, and joint and several among the Guarantors. See Note 6 for further information on the Senior Notes. |
|
A Subsidiary Guarantor’s guarantee may be released automatically under the following customary circumstances: (i) in the event the Subsidiary Guarantor is sold or disposed of (whether by merger, amalgamation, consolidation, the sale of a sufficient amount of its capital stock so that it no longer qualifies as a “Subsidiary” (as defined in the Indenture) of the Parent Guarantor or the sale of all or substantially all of its assets (other than by lease)) to a person which is not the Parent Guarantor or a “Restricted Subsidiary” (as defined in the Indenture); (ii) at such time as such Subsidiary Guarantor ceases to guarantee any other indebtedness of LPR Canada (the “Subsidiary Issuer”), the Parent Guarantor or another Subsidiary Guarantor that resulted in the obligation of such Subsidiary Guarantor to guarantee the Senior Notes, except a discharge or release by or as a result of payment under such guarantee; (iii) if the Parent Guarantor designates that Subsidiary Guarantor as an unrestricted subsidiary in accordance with the applicable provisions of the Indenture; or (iv) upon covenant defeasance, legal defeasance or satisfaction and discharge of the Senior Notes as provided in the Indenture. The Parent Guarantor will be released from its obligations under the Indenture only in connection with any such legal defeasance or satisfaction and discharge of the Senior Notes as provided in the Indenture. |
|
The following financial information reflects consolidating financial information of the Subsidiary Issuer and the Guarantors on a combined basis, prepared on the equity basis of accounting. The Parent Guarantor has no independent assets or operations. The Subsidiary Issuer and the Guarantors other than Lone Pine Resources Inc. (the “Combined Guarantor Subsidiaries”), are 100% owned by the Parent Guarantor. The information is presented in accordance with the requirements of SEC Rule 3-10 of Regulation S-X. The 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 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 guarantees provided by the Guarantors. |
|
CONDENSED CONSOLIDATING BALANCE SHEET |
|
(In thousands of Canadian dollars) |
|
| | At September 30, 2013 | |
| | Parent | | Combined | | Subsidiary | | Eliminations | | Consolidated | |
Guarantor | Guarantor | Issuer |
| Subsidiaries | |
| | | | | | | | | | | |
ASSETS | | | | | | | | | | | |
Current assets: | | | | | | | | | | | |
Cash | | $ | 30 | | $ | — | | $ | 8,278 | | $ | — | | $ | 8,308 | |
Accounts receivable | | 1,099 | | 492 | | 11,214 | | (1,214 | ) | 11,591 | |
Prepaid expenses and other current assets | | 423 | | — | | 6,488 | | — | | 6,911 | |
Total current assets | | 1,552 | | 492 | | 25,980 | | (1,214 | ) | 26,810 | |
Property and equipment, at cost: | | | | | | | | | | | |
Oil and natural gas properties, full cost method of accounting: | | | | | | | | | | | |
Proved, net of accumulated depletion | | — | | — | | 344,579 | | — | | 344,579 | |
Unproved | | — | | — | | 146,872 | | — | | 146,872 | |
Net oil and natural gas properties | | — | | — | | 491,451 | | — | | 491,451 | |
Other property and equipment, net of accumulated depreciation and amortization | | — | | — | | 62,523 | | — | | 62,523 | |
Net property and equipment | | — | | — | | 553,974 | | — | | 553,974 | |
Investment in affiliate | | 55,356 | | 58,063 | | — | | (113,419 | ) | — | |
Other assets | | — | | | | 2,223 | | — | | 2,223 | |
| | $ | 56,908 | | $ | 58,555 | | $ | 582,177 | | $ | (114,633 | ) | $ | 583,007 | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | |
Accounts payable and accrued liabilities | | $ | — | | $ | — | | $ | — | | $ | — | | $ | — | |
Current portion of long-term debt — secured | | — | | — | | 182,477 | | — | | 182,477 | |
Capital lease obligation - secured | | — | | — | | 1,309 | | — | | 1,309 | |
Other current liabilities | | 33 | | — | | 950 | | — | | 983 | |
Total current liabilities not subject to compromise | | 33 | | — | | 184,736 | | — | | 184,769 | |
Current liabilities subject to compromise (note 2) | | 184 | | — | | 223,618 | | (1,214 | ) | 222,588 | |
Long-term debt | | — | | — | | — | | — | | — | |
Asset retirement obligations | | — | | — | | 13,982 | | — | | 13,982 | |
Capital lease obligation - secured | | — | | — | | 2,547 | | — | | 2,547 | |
Other liabilities | | 23 | | — | | 1,199 | | — | | 1,222 | |
Total long-term liabilities not subject to compromise | | 23 | | — | | 17,728 | | — | | 17,751 | |
Stockholders’ equity: | | | | | | | | | | | |
Common stock | | 852 | | 39,135 | | 832,750 | | (871,885 | ) | 852 | |
Capital surplus | | 367,003 | | 19,027 | | 143,138 | | 457,282 | | 986,450 | |
Retained earnings (accumulated deficit) | | (311,592 | ) | 393 | | (819,512 | ) | 301,184 | | (829,527 | ) |
Accumulated other comprehensive income (loss) | | 405 | | — | | (281 | ) | — | | 124 | |
Total stockholders’ equity | | 56,668 | | 58,555 | | 156,095 | | (113,419 | ) | 157,899 | |
| | $ | 56,908 | | $ | 58,555 | | $ | 582,177 | | $ | (114,633 | ) | $ | 583,007 | |
|
CONDENSED CONSOLIDATING BALANCE SHEET |
|
(In thousands of Canadian dollars) |
|
| | At December 31, 2012 | |
| | Parent | | Combined | | Subsidiary | | Eliminations | | Consolidated | |
Guarantor | Guarantor |
| Subsidiaries |
ASSETS | | | | | | | | | | | |
Current assets: | | | | | | | | | | | |
Cash | | $ | — | | $ | — | | $ | 28 | | $ | — | | $ | 28 | |
Accounts receivable | | 3,198 | | 486 | | 16,129 | | (3,311 | ) | 16,502 | |
Derivative instruments | | — | | — | | 4,409 | | — | | 4,409 | |
Prepaid expenses and other current assets | | 148 | | — | | 4,799 | | — | | 4,947 | |
Total current assets | | 3,346 | | 486 | | 25,365 | | (3,311 | ) | 25,886 | |
Property and equipment, at cost: | | | | | | | | | | | |
Oil and natural gas properties, full cost method of accounting: | | | | | | | | | | | |
Proved, net of accumulated depletion | | — | | — | | 376,203 | | — | | 376,203 | |
Unproved | | — | | — | | 148,956 | | — | | 148,956 | |
Net oil and natural gas properties | | — | | — | | 525,159 | | — | | 525,159 | |
Other property and equipment, net of accumulated depreciation and amortization | | — | | — | | 65,096 | | — | | 65,096 | |
Net property and equipment | | — | | — | | 590,255 | | — | | 590,255 | |
Investment in affiliate | | 110,882 | | 58,063 | | — | | (168,945 | ) | — | |
Other assets | | — | | — | | 6,662 | | — | | 6,662 | |
| | $ | 114,228 | | $ | 58,549 | | $ | 622,282 | | $ | (172,256 | ) | $ | 622,803 | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | |
Bank overdraft | | $ | 44 | | $ | — | | $ | 4,828 | | $ | — | | $ | 4,872 | |
Accounts payable and accrued liabilities | | 241 | | — | | 35,538 | | (3,311 | ) | 32,468 | |
Accrued interest | | — | | — | | 7,742 | | — | | 7,742 | |
Capital lease obligation - secured | | — | | — | | 1,217 | | — | | 1,217 | |
Other current liabilities | | 164 | | — | | 2,400 | | — | | 2,564 | |
Total current liabilities not subject to compromise | | 449 | | — | | 51,725 | | (3,311 | ) | 48,863 | |
Current liabilities subject to compromise | | — | | — | | — | | — | | — | |
| | | | | | | | | | | |
Long-term debt | | — | | — | | 340,310 | | — | | 340,310 | |
Asset retirement obligations | | — | | — | | 12,839 | | — | | 12,839 | |
Capital lease obligation - secured | | — | | — | | 4,521 | | — | | 4,521 | |
Other liabilities | | 107 | | — | | 1,201 | | — | | 1,308 | |
Total long-term liabilities not subject to compromise | | 107 | | — | | 358,871 | | — | | 358,978 | |
Stockholders’ equity: | | | | | | | | | | | |
Common stock | | 835 | | 39,135 | | 832,750 | | (871,885 | ) | 835 | |
Capital surplus | | 364,991 | | 19,027 | | 143,138 | | 457,282 | | 984,438 | |
Retained earnings (accumulated deficit) | | (252,559 | ) | 387 | | (763,980 | ) | 245,658 | | (770,494 | ) |
Accumulated other comprehensive income (loss) | | 405 | | — | | (222 | ) | — | | 183 | |
Total stockholders’ equity | | 113,672 | | 58,549 | | 211,686 | | (168,945 | ) | 214,962 | |
| | $ | 114,228 | | $ | 58,549 | | $ | 622,282 | | $ | (172,256 | ) | $ | 622,803 | |
|
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS |
|
(In thousands of Canadian dollars) |
|
| | Three Months Ended September 30, 2013 | |
| | Parent | | Combined | | Subsidiary | | Eliminations | | Consolidated | |
Guarantor | Guarantor | Issuer |
| Subsidiaries | |
| | | | | | | | | | | |
Revenues: | | | | | | | | | | | |
Oil and natural gas | | $ | — | | $ | — | | $ | 26,366 | | $ | — | | $ | 26,366 | |
Interest and other | | — | | — | | 6 | | — | | 6 | |
Total revenues | | — | | — | | 26,372 | | — | | 26,372 | |
Costs, expenses and other: | | | | | | | | | | | |
Lease operating expenses | | — | | — | | 7,732 | | — | | 7,732 | |
Production and property taxes | | — | | — | | 703 | | — | | 703 | |
Transportation and processing | | — | | — | | 3,035 | | — | | 3,035 | |
General and administrative | | 839 | | 5 | | 1,642 | | — | | 2,486 | |
Depreciation, depletion and amortization | | — | | — | | 17,228 | | — | | 17,228 | |
Interest expense | | — | | — | | 7,674 | | — | | 7,674 | |
Accretion of asset retirement obligations | | — | | — | | 337 | | — | | 337 | |
Foreign currency exchange losses (gains) | | 20 | | 10 | | (4,413 | ) | — | | (4,383 | ) |
Loss (gains) on derivative instruments | | — | | — | | 4,233 | | — | | 4,233 | |
Equity loss in affiliates | | 14,128 | | — | | — | | (14,128 | ) | — | |
Reorganization costs | | — | | — | | 2,082 | | | | 2,082 | |
Other, net | | — | | — | | 232 | | — | | 232 | |
Total costs, expenses and other | | 14,987 | | 15 | | 40,485 | | (14,128 | ) | 41,359 | |
Earnings (loss) before income taxes | | (14,987 | ) | (15 | ) | (14,113 | ) | 14,128 | | (14,987 | ) |
Income tax expense | | — | | — | | — | | — | | — | |
Net earnings (loss) | | $ | (14,987 | ) | $ | (15 | ) | $ | (14,113 | ) | $ | 14,128 | | $ | (14,987 | ) |
|
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) |
|
(In thousands of Canadian dollars) |
|
| | Three Months Ended September 30, 2013 | |
| | Parent | | Combined | | Subsidiary | | Eliminations | | Consolidated | |
Guarantor | Guarantor | Issuer |
| Subsidiaries | |
| | | | | | | | | | | |
Net earnings (loss) | | $ | (14,987 | ) | $ | (15 | ) | $ | (14,113 | ) | $ | 14,128 | | $ | (14,987 | ) |
Other comprehensive income: | | | | | | | | | | | |
Amortization of accumulated actuarial loss, net of tax | | — | | — | | 5 | | — | | 5 | |
Total other comprehensive income | | — | | — | | 5 | | — | | 5 | |
Comprehensive (loss) income | | $ | (14,987 | ) | $ | (15 | ) | $ | (14,108 | ) | $ | 14,128 | | $ | (14,982 | ) |
|
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS |
|
(In thousands of Canadian dollars) |
|
| | Three Months Ended September 30, 2012 | |
| | Parent | | Combined | | Subsidiary | | Eliminations | | Consolidated | |
Guarantor | Guarantor | Issuer |
| Subsidiaries | |
| | | | | | | | | | | |
Revenues: | | | | | | | | | | | |
Oil and natural gas | | $ | — | | $ | — | | $ | 38,188 | | $ | — | | $ | 38,188 | |
Interest and other | | — | | — | | 8 | | — | | 8 | |
Total revenues | | — | | — | | 38,196 | | — | | 38,196 | |
Costs, expenses and other: | | | | | | | | | | | |
Lease operating expenses | | — | | — | | 11,961 | | — | | 11,961 | |
Production and property taxes | | — | | — | | 831 | | — | | 831 | |
Transportation and processing | | — | | — | | 3,510 | | — | | 3,510 | |
General and administrative | | 1,089 | | 2 | | 2,959 | | — | | 4,050 | |
Depreciation, depletion and amortization | | — | | — | | 30,236 | | — | | 30,236 | |
Ceiling test write-down of oil and natural gas properties | | — | | — | | 142,879 | | — | | 142,879 | |
Interest expense | | — | | — | | 8,181 | | — | | 8,181 | |
Accretion of asset retirement obligations | | — | | — | | 350 | | — | | 350 | |
Foreign currency exchange losses (gains) | | 29 | | 17 | | (7,042 | ) | — | | (6,996 | ) |
Gains on derivative instruments | | — | | — | | 7,278 | | — | | 7,278 | |
Equity loss in affiliates | | 123,180 | | — | | — | | (123,180 | ) | — | |
Other, net | | 3 | | — | | 135 | | — | | 138 | |
Total costs, expenses and other | | 124,301 | | 19 | | 201,278 | | (123,180 | ) | 202,418 | |
Earnings (loss) before income taxes | | (124,301 | ) | (19 | ) | (163,082 | ) | 123,180 | | (164,222 | ) |
Income tax recovery | | — | | — | | (39,921 | ) | — | | (39,921 | ) |
Net earnings (loss) | | $ | (124,301 | ) | $ | (19 | ) | $ | (123,161 | ) | $ | 123,180 | | $ | (124,301 | ) |
|
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) |
|
(In thousands of Canadian dollars) |
|
| | Three Months Ended September 30, 2012 | |
| | Parent | | Combined | | Subsidiary | | Eliminations | | Consolidated | |
Guarantor | Guarantor | Issuer |
| Subsidiaries | |
| | | | | | | | | | | |
Net earnings (loss) | | $ | (124,301 | ) | $ | (19 | ) | $ | (123,161 | ) | $ | 123,180 | | $ | (124,301 | ) |
Other comprehensive income: | | | | | | | | | | | |
Amortization of accumulated actuarial loss, net of tax | | — | | — | | 4 | | — | | 4 | |
Total other comprehensive income | | — | | — | | 4 | | — | | 4 | |
Comprehensive (loss) income | | $ | (124,301 | ) | $ | (19 | ) | $ | (123,157 | ) | $ | 123,180 | | $ | (124,297 | ) |
|
|
CONDENSED CONSOLIDATING SCHEDULE OF OPERATIONS |
|
(In thousands of Canadian dollars) |
|
| | Nine Months Ended September 30, 2013 | |
| | Parent | | Combined | | Subsidiary | | Eliminations | | Consolidated | |
Guarantor | Guarantor | Issuer |
| Subsidiaries | |
| | | | | | | | | | | |
Revenues: | | | | | | | | | | | |
Oil and natural gas | | $ | — | | $ | — | | $ | 86,254 | | $ | — | | $ | 86,254 | |
Interest and other | | — | | — | | 11 | | — | | 11 | |
Total revenues | | — | | — | | 86,265 | | — | | 86,265 | |
Costs, expenses and other: | | | | | | | | | | | |
Lease operating expenses | | — | | — | | 24,651 | | — | | 24,651 | |
Production and property taxes | | — | | — | | 1,842 | | — | | 1,842 | |
Transportation and processing | | — | | — | | 9,716 | | — | | 9,716 | |
General and administrative | | 3,595 | | 10 | | 11,101 | | — | | 14,706 | |
Depreciation, depletion and amortization | | — | | — | | 54,473 | | — | | 54,473 | |
Interest expense | | — | | — | | 22,716 | | — | | 22,716 | |
Accretion of asset retirement obligations | | — | | — | | 861 | | — | | 861 | |
Foreign currency exchange losses (gains) | | (88 | ) | (16 | ) | 6,717 | | — | | 6,613 | |
Losses on derivative instruments | | — | | — | | 7,634 | | — | | 7,634 | |
Equity loss in affiliates | | 55,526 | | — | | — | | (55,526 | ) | — | |
Reorganization costs | | — | | — | | 2,082 | | — | | 2,082 | |
Other, net | | — | | — | | 78 | | — | | 78 | |
Total costs, expenses and other | | 59,033 | | (6 | ) | 141,871 | | (55,526 | ) | 145,372 | |
Earnings (loss) before income taxes | | (59,033 | ) | 6 | | (55,606 | ) | 55,526 | | (59,107 | ) |
Income tax recovery | | — | | — | | (74 | ) | — | | (74 | ) |
Net earnings (loss) | | $ | (59,033 | ) | $ | 6 | | $ | (55,532 | ) | $ | 55,526 | | $ | (59,033 | ) |
|
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) |
|
(In thousands of Canadian dollars) |
|
| | Nine Months Ended September 30, 2013 | |
| | Parent | | Combined | | Subsidiary | | Eliminations | | Consolidated | |
Guarantor | Guarantor | Issuer |
| Subsidiaries | |
| | | | | | | | | | | |
Net earnings (loss) | | $ | (59,033 | ) | $ | 6 | | $ | (55,532 | ) | $ | 55,526 | | $ | (59,033 | ) |
Other comprehensive income (loss): | | | | | | | | | | | |
Amortization of accumulated actuarial loss, net of tax | | — | | — | | (59 | ) | — | | (59 | ) |
Total other comprehensive income | | — | | — | | (59 | ) | — | | (59 | ) |
Comprehensive (loss) income | | $ | (59,033 | ) | $ | 6 | | $ | (55,591 | ) | $ | 55,526 | | $ | (59,092 | ) |
|
CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS |
|
(In thousands of Canadian dollars) |
|
| | Nine Months Ended September 30, 2012 | |
| | Parent | | Combined | | Subsidiary | | Eliminations | | Consolidated | |
Guarantor | Guarantor | Issuer |
| Subsidiaries | |
| | | | | | | | | | | |
Revenues: | | | | | | | | | | | |
Oil and natural gas | | $ | — | | $ | — | | $ | 124,937 | | $ | — | | $ | 124,937 | |
Interest and other | | — | | — | | 18 | | — | | 18 | |
Total revenues | | — | | — | | 124,955 | | — | | 124,955 | |
Costs, expenses and other: | | | | | | | | | | | |
Lease operating expenses | | — | | — | | 40,570 | | — | | 40,570 | |
Production and property taxes | | — | | — | | 2,516 | | — | | 2,516 | |
Transportation and processing | | — | | — | | 11,974 | | — | | 11,974 | |
General and administrative | | 2,854 | | 5 | | 11,137 | | — | | 13,996 | |
Depreciation, depletion and amortization | | — | | — | | 88,548 | | — | | 88,548 | |
Ceiling test write-down of oil and natural gas properties | | — | | — | | 271,749 | | — | | 271,749 | |
Interest expense | | — | | — | | 22,174 | | — | | 22,174 | |
Accretion of asset retirement obligations | | — | | — | | 1,027 | | — | | 1,027 | |
Foreign currency exchange losses (gains) | | 66 | | 16 | | (3,105 | ) | — | | (3,023 | ) |
Gains on derivative instruments | | — | | — | | (10,990 | ) | — | | (10,990 | ) |
Equity loss in affiliates | | 235,871 | | — | | — | | (235,871 | ) | — | |
Other, net | | 53 | | — | | 137 | | — | | 190 | |
Total costs, expenses and other | | 238,844 | | 21 | | 435,737 | | (235,871 | ) | 438,731 | |
Earnings (loss) before income taxes | | (238,844 | ) | (21 | ) | (310,782 | ) | 235,871 | | (313,776 | ) |
Income tax recovery | | — | | — | | (74,932 | ) | — | | (74,932 | ) |
Net earnings (loss) | | $ | (238,844 | ) | $ | (21 | ) | $ | (235,850 | ) | $ | 235,871 | | $ | (238,844 | ) |
|
CONDENSED CONSOLIDATING STATEMENT OF COMPREHENSIVE INCOME (LOSS) |
|
(In thousands of Canadian dollars) |
|
| | Nine Months Ended September 30, 2012 | |
| | Parent | | Combined | | Subsidiary | | Eliminations | | Consolidated | |
Guarantor | Guarantor | Issuer |
| Subsidiaries | |
| | | | | | | | | | | |
Net earnings (loss) | | $ | (238,844 | ) | $ | (21 | ) | $ | (235,850 | ) | $ | 235,871 | | $ | (238,844 | ) |
Other comprehensive income: | | | | | | | | | | | |
Amortization of accumulated actuarial loss, net of tax | | — | | — | | 14 | | — | | 14 | |
Total other comprehensive income | | — | | — | | 14 | | — | | 14 | |
Comprehensive (loss) income | | $ | (238,844 | ) | $ | (21 | ) | $ | (235,836 | ) | $ | 235,871 | | $ | (238,830 | ) |
|
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS |
|
(In thousands of Canadian dollars) |
|
| | Three Months Ended September 30, 2013 | |
| | Parent | | Combined | | Subsidiary | | Eliminations | | Consolidated | |
Guarantor | Guarantor | Issuer |
| Subsidiaries | |
| | | | | | | | | | | |
Operating activities: | | | | | | | | | | | |
Net earnings (loss) | | $ | (14,987 | ) | $ | (15 | ) | $ | (14,113 | ) | $ | 14,128 | | $ | (14,987 | ) |
Adjustments to reconcile net earnings (loss) to net cash provided by (used in) operating activities: | | | | | | | | | | | |
Depreciation, depletion and amortization | | — | | — | | 17,228 | | — | | 17,228 | |
Amortization of deferred costs | | — | | — | | 660 | | — | | 660 | |
Accretion of asset retirement obligations | | — | | — | | 337 | | — | | 337 | |
Unrealized foreign currency exchange gains | | — | | — | | (4,545 | ) | — | | (4,545 | ) |
Unrealized gains on derivative instruments | | — | | — | | (254 | ) | — | | (254 | ) |
Stock-based compensation | | 141 | | — | | 90 | | — | | 231 | |
Equity loss in affiliates | | 14,128 | | — | | — | | (14,128 | ) | — | |
Other, net | | — | | — | | 864 | | — | | 864 | |
Changes in operating assets and liabilities: | | | | | | | | | | | |
Accounts receivable | | 13 | | — | | 119 | | — | | 132 | |
Prepaid expenses and other current assets | | 200 | | — | | (13 | ) | — | | 187 | |
Accounts payable and accrued liabilities | | (282 | ) | — | | (1,262 | ) | — | | (1,544 | ) |
Accrued interest and other current liabilities | | — | | — | | 4,813 | | — | | 4,813 | |
Net cash provided by (used in) operating activities | | (787 | ) | (15 | ) | 3,924 | | — | | 3,122 | |
Investing activities: | | | | | | | | | | | |
Capital expenditures for property and equipment: | | | | | | | | | | | |
Exploration, development and acquisition costs | | — | | — | | (2,877 | ) | — | | (2,877 | ) |
Other fixed assets | | — | | — | | (65 | ) | — | | (65 | ) |
Proceeds from divestiture of assets, net | | — | | — | | 28 | | — | | 28 | |
Net cash used in investing activities | | — | | — | | (2,914 | ) | — | | (2,914 | ) |
Financing activities: | | | | | | | | | | | |
Repayment of long-term debt | | — | | — | | — | | — | | — | |
Debt issuance costs | | — | | — | | (189 | ) | — | | (189 | ) |
Proceeds from bank borrowings | | — | | — | | 208,477 | | — | | 208,477 | |
Repayments of bank borrowings | | — | | — | | (204,000 | ) | — | | (204,000 | ) |
Change in intercompany balances | | 803 | | 15 | | (818 | ) | — | | — | |
Change in bank overdrafts | | — | | — | | — | | — | | — | |
Issuance of common stock | | 2 | | — | | — | | — | | 2 | |
Capital lease payments | | — | | — | | (1,281 | ) | — | | (1,281 | ) |
Other, net | | — | | — | | 27 | | — | | 27 | |
Net cash provided by (used in) financing activities | | 805 | | 15 | | 2,216 | | — | | 3,036 | |
Net increase in cash | | 18 | | — | | 3,226 | | — | | 3,244 | |
Cash at beginning of period | | 12 | | — | | 5,052 | | — | | 5,064 | |
Cash at end of period | | $ | 30 | | $ | — | | $ | 8,278 | | $ | — | | $ | 8,308 | |
|
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS |
|
(In thousands of Canadian dollars) |
|
| | Three Months Ended September 30, 2012 | |
| | Parent | | Combined | | Subsidiary | | Eliminations | | Consolidated | |
Guarantor | Guarantor | Issuer |
| Subsidiaries | |
| | | | | | | | | | | |
Operating activities: | | | | | | | | | | | |
Net earnings (loss) | | $ | (124,301 | ) | $ | (19 | ) | $ | (123,161 | ) | $ | 123,180 | | $ | (124,301 | ) |
Adjustments to reconcile net earnings (loss) to net cash provided by (used in) operating activities: | | | | | | | | | | | |
Depreciation, depletion and amortization | | — | | — | | 30,236 | | — | | 30,236 | |
Ceiling test write-down of oil and natural gas properties | | — | | — | | 142,879 | | — | | 142,879 | |
Amortization of deferred costs | | — | | — | | 648 | | — | | 648 | |
Accretion of asset retirement obligations | | — | | — | | 350 | | — | | 350 | |
Deferred income tax recovery | | — | | — | | (39,921 | ) | — | | (39,921 | ) |
Unrealized foreign currency exchange losses | | — | | — | | (6,963 | ) | — | | (6,963 | ) |
Unrealized gains on derivative instruments | | — | | — | | 15,412 | | — | | 15,412 | |
Stock-based compensation | | 238 | | — | | 903 | | — | | 1,141 | |
Equity loss in affiliates | | 123,180 | | — | | — | | (123,180 | ) | — | |
Other, net | | (1 | ) | — | | 328 | | — | | 327 | |
Changes in operating assets and liabilities: | | | | | | | | | | | |
Accounts receivable | | (10 | ) | — | | 1,597 | | — | | 1,587 | |
Prepaid expenses and other current assets | | 211 | | — | | (634 | ) | — | | (423 | ) |
Accounts payable and accrued liabilities | | (17 | ) | — | | 4,245 | | — | | 4,228 | |
Accrued interest and other current liabilities | | 218 | | — | | (5,525 | ) | — | | (5,307 | ) |
Net cash provided by (used in) operating activities | | (482 | ) | (19 | ) | 20,394 | | — | | 19,893 | |
Investing activities: | | | | | | | | | | | |
Capital expenditures for property and equipment: | | | | | | | | | | | |
Exploration, development and acquisition costs | | — | | — | | (30,196 | ) | — | | (30,196 | ) |
Other fixed assets | | — | | — | | (425 | ) | — | | (425 | ) |
Proceeds from divestiture of assets, net | | — | | — | | 8,238 | | — | | 8,238 | |
Net cash used in investing activities | | — | | — | | (22,383 | ) | — | | (22,383 | ) |
Financing activities: | | | | | | | | | | | |
Proceeds from bank borrowings | | — | | — | | 924,000 | | — | | 924,000 | |
Repayments of bank borrowings | | — | | — | | (916,000 | ) | — | | (916,000 | ) |
Change in intercompany balances | | 560 | | 19 | | (579 | ) | — | | — | |
Change in bank overdrafts | | (81 | ) | — | | (5,766 | ) | — | | (5,847 | ) |
Capital lease payments | | — | | — | | (369 | ) | — | | (369 | ) |
Other, net | | — | | — | | 1 | | — | | 1 | |
Net cash provided by (used in) financing activities | | 479 | | 19 | | 1,287 | | — | | 1,785 | |
Net increase (decrease) in cash | | (3 | ) | — | | (702 | ) | — | | (705 | ) |
Cash at beginning of period | | 35 | | — | | 845 | | — | | 880 | |
Cash at end of period | | $ | 32 | | $ | — | | $ | 143 | | $ | — | | $ | 175 | |
|
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS |
|
(In thousands of Canadian dollars) |
|
| | Nine Months Ended September 30, 2013 | |
| | Parent | | Combined | | Subsidiary | | Eliminations | | Consolidated | |
Guarantor | Guarantor | Issuer |
| Subsidiaries | |
| | | | | | | | | | | |
Operating activities: | | | | | | | | | | | |
Net earnings (loss) | | $ | (59,033 | ) | $ | 6 | | $ | (55,532 | ) | $ | 55,526 | | $ | (59,033 | ) |
Adjustments to reconcile net earnings (loss) to net cash provided by (used in) operating activities: | | | | | | | | | | | |
Depreciation, depletion and amortization | | — | | — | | 54,473 | | — | | 54,473 | |
Amortization of deferred costs | | — | | — | | 1,921 | | — | | 1,921 | |
Accretion of asset retirement obligations | | — | | — | | 861 | | — | | 861 | |
Deferred income tax recovery | | — | | — | | (74 | ) | — | | (74 | ) |
Unrealized foreign currency exchange losses | | — | | — | | 6,515 | | — | | 6,515 | |
Unrealized losses on derivative instruments | | — | | — | | 4,409 | | — | | 4,409 | |
Stock-based compensation | | 456 | | — | | 2,553 | | — | | 3,009 | |
Equity loss in affiliates | | 55,526 | | — | | — | | (55,526 | ) | — | |
Other, net | | — | | — | | (2,928 | ) | — | | (2,928 | ) |
Changes in operating assets and liabilities: | | | | | | | | | | | |
Accounts receivable | | (2 | ) | — | | 4,915 | | — | | 4,913 | |
Prepaid expenses and other current assets | | (275 | ) | — | | 431 | | — | | 156 | |
Accounts payable and accrued liabilities | | (57 | ) | — | | (9,781 | ) | — | | (9,838 | ) |
Accrued interest and other current liabilities | | — | | — | | 5,046 | | — | | 5,046 | |
Net cash provided by (used in) operating activities | | (3,385 | ) | 6 | | 12,809 | | — | | 9,430 | |
Investing activities: | | | | | | | | | | | |
Capital expenditures for property and equipment: | | | | | | | | | | | |
Exploration, development and acquisition costs | | — | | — | | (39,965 | ) | — | | (39,965 | ) |
Other fixed assets | | — | | — | | (148 | ) | — | | (148 | ) |
Proceeds from divestiture of assets, net | | — | | — | | 16,208 | | — | | 16,208 | |
Net cash used in investing activities | | — | | — | | (23,905 | ) | — | | (23,905 | ) |
Financing activities: | | | | | | | | | | | |
Repayment of long-term debt | | — | | — | | (4,589 | ) | — | | (4,589 | ) |
Debt issuance costs | | — | | — | | (275 | ) | — | | (275 | ) |
Proceeds from bank borrowings | | — | | — | | 1,228,477 | | — | | 1,228,477 | |
Repayments of bank borrowings | | — | | — | | (1,194,000 | ) | — | | (1,194,000 | ) |
Change in intercompany balances | | 3,442 | | (6 | ) | (3,436 | ) | — | | — | |
Change in bank overdrafts | | (44 | ) | — | | (4,828 | ) | — | | (4,872 | ) |
Issuance of common stock | | 17 | | — | | — | | — | | 17 | |
Capital lease payments | | — | | — | | (1,882 | ) | — | | (1,882 | ) |
Other, net | | — | | — | | (121 | ) | — | | (121 | ) |
Net cash provided by (used in) financing activities | | 3,415 | | (6 | ) | 19,346 | | — | | 22,755 | |
Net increase in cash | | 30 | | — | | 8,250 | | — | | 8,280 | |
Cash at beginning of period | | — | | — | | 28 | | — | | 28 | |
Cash at end of period | | $ | 30 | | $ | — | | $ | 8,278 | | $ | — | | $ | 8,308 | |
|
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS |
|
(In thousands of Canadian dollars) |
|
| | Nine Months Ended September 30, 2012 | |
| | Parent | | Combined | | Subsidiary | | Eliminations | | Consolidated | |
Guarantor | Guarantor | Issuer |
| Subsidiaries | |
| | | | | | | | | | | |
Operating activities: | | | | | | | | | | | |
Net earnings (loss) | | $ | (238,844 | ) | $ | (21 | ) | $ | (235,850 | ) | $ | 235,871 | | $ | (238,844 | ) |
Adjustments to reconcile net earnings (loss) to net cash provided by (used in) operating activities: | | | | | | | | | | | |
Depreciation, depletion and amortization | | — | | — | | 88,548 | | — | | 88,548 | |
Ceiling test write-down of oil and natural gas properties | | — | | — | | 271,749 | | — | | 271,749 | |
Amortization of deferred costs | | — | | — | | 1,750 | | — | | 1,750 | |
Accretion of asset retirement obligations | | — | | — | | 1,027 | | | | 1,027 | |
Deferred income tax recovery | | — | | — | | (74,932 | ) | — | | (74,932 | ) |
Unrealized foreign currency exchange losses | | — | | — | | (3,031 | ) | — | | (3,031 | ) |
Unrealized gains on derivative instruments | | — | | — | | 11,041 | | — | | 11,041 | |
Stock-based compensation | | 618 | | — | | 2,243 | | — | | 2,861 | |
Equity loss in affiliates | | 235,871 | | — | | — | | (235,871 | ) | — | |
Other, net | | — | | — | | (390 | ) | — | | (390 | ) |
Changes in operating assets and liabilities: | | | | | | | | | | | |
Accounts receivable | | (40 | ) | — | | 11,978 | | — | | 11,938 | |
Prepaid expenses and other current assets | | (109 | ) | — | | 874 | | — | | 765 | |
Accounts payable and accrued liabilities | | (404 | ) | — | | (17,120 | ) | — | | (17,524 | ) |
Accrued interest and other current liabilities | | 218 | | — | | 2,625 | | — | | 2,843 | |
Net cash provided by (used in) operating activities | | (2,690 | ) | (21 | ) | 60,512 | | — | | 57,801 | |
Investing activities: | | | | | | | | | | | |
Capital expenditures for property and equipment: | | | | | | | | | | | |
Exploration, development and acquisition costs | | — | | — | | (160,451 | ) | — | | (160,451 | ) |
Other fixed assets | | — | | — | | (2,074 | ) | — | | (2,074 | ) |
Proceeds from divestiture of assets, net | | — | | — | | 8,518 | | — | | 8,518 | |
Net cash used in investing activities | | — | | — | | (154,007 | ) | — | | (154,007 | ) |
Financing activities: | | | | | | | | | | | |
Net proceeds from issuance of long-term debt | | — | | — | | 192,052 | | — | | 192,052 | |
Debt issuance costs | | — | | — | | (1,295 | ) | — | | (1,295 | ) |
Proceeds from bank borrowings | | — | | — | | 2,390,000 | | — | | 2,390,000 | |
Repayments of bank borrowings | | — | | — | | (2,484,000 | ) | — | | (2,484,000 | ) |
Change in intercompany balances | | 2,449 | | 21 | | (2,470 | ) | — | | — | |
Change in bank overdrafts | | — | | — | | 454 | | — | | 454 | |
Capital lease payments | | — | | — | | (1,107 | ) | — | | (1,107 | ) |
Other, net | | — | | — | | 1 | | — | | 1 | |
Net cash provided by financing activities | | 2,449 | | 21 | | 93,635 | | — | | 96,105 | |
Net increase (decrease) in cash | | (241 | ) | — | | 140 | | — | | (101 | ) |
Cash at beginning of period | | 273 | | — | | 3 | | — | | 276 | |
Cash at end of period | | $ | 32 | | $ | — | | $ | 143 | | $ | — | | $ | 175 | |
|