Condensed Consolidating Financial Statements | 6 Months Ended |
Jun. 30, 2014 |
Condensed Consolidating Financial Statements | ' |
Condensed Consolidating Financial Statements | ' |
11. Condensed Consolidating Financial Statements |
|
As discussed in Note 6, our secured and unsecured notes are fully and unconditionally guaranteed, jointly and severally, by the Company’s present and future direct and indirect wholly owned material domestic subsidiaries. Our foreign wholly-owned subsidiaries are not parties to the guarantees (the Non-Guarantor Subsidiaries). The following reflects condensed consolidating financial information of the issuer, guarantor subsidiaries, non-guarantor subsidiaries, eliminating entries (to combine the entities) and consolidated results as of and for the same periods our condensed consolidated financial statements are presented herein. |
|
EP ENERGY LLC |
CONDENSED CONSOLIDATING STATEMENT OF INCOME |
FOR QUARTER ENDED JUNE 30, 2014 |
(In millions) |
|
| | Issuer | | Guarantor | | Non- | | Eliminations | | Consolidated | |
Subsidiaries | Guarantor |
| Subsidiaries |
Operating revenues | | | | | | | | | | | |
Oil | | $ | — | | $ | 461 | | $ | — | | $ | — | | $ | 461 | |
Natural gas | | — | | 75 | | — | | — | | 75 | |
NGLs | | — | | 30 | | — | | — | | 30 | |
Financial derivatives | | (290 | ) | — | | — | | — | | (290 | ) |
Total operating revenues | | (290 | ) | 566 | | — | | — | | 276 | |
| | | | | | | | | | | |
Operating expenses | | | | | | | | | | | |
Natural gas purchases | | — | | 5 | | — | | — | | 5 | |
Transportation costs | | — | | 26 | | — | | — | | 26 | |
Lease operating expense | | — | | 50 | | — | | — | | 50 | |
General and administrative | | 6 | | 36 | | — | | — | | 42 | |
Depreciation, depletion and amortization | | — | | 214 | | — | | — | | 214 | |
Exploration expense | | — | | 5 | | — | | — | | 5 | |
Taxes, other than income taxes | | — | | 34 | | — | | — | | 34 | |
Total operating expenses | | 6 | | 370 | | — | | — | | 376 | |
| | | | | | | | | | | |
Operating (loss) income | | (296 | ) | 196 | | — | | — | | (100 | ) |
Earnings from consolidated affiliates | | 199 | | — | | — | | (199 | ) | — | |
Affiliated interest (expense) income | | (3 | ) | 3 | | — | | — | | — | |
Interest expense | | (80 | ) | — | | — | | — | | (80 | ) |
(Loss) income from continuing operations | | (180 | ) | 199 | | — | | (199 | ) | (180 | ) |
(Loss) income from discontinued operations, net of tax | | (11 | ) | (11 | ) | 1 | | 10 | | (11 | ) |
Net (loss) income | | $ | (191 | ) | $ | 188 | | $ | 1 | | $ | (189 | ) | $ | (191 | ) |
|
EP ENERGY LLC |
CONDENSED CONSOLIDATING STATEMENT OF INCOME |
FOR QUARTER ENDED JUNE 30, 2013 |
(In millions) |
|
| | Issuer | | Guarantor | | Non- | | Eliminations | | Consolidated | |
Subsidiaries | Guarantor |
| Subsidiaries |
Operating revenues | | | | | | | | | | | |
Oil | | $ | — | | $ | 284 | | $ | — | | $ | — | | $ | 284 | |
Natural gas | | — | | 91 | | — | | — | | 91 | |
NGLs | | — | | 15 | | — | | — | | 15 | |
Financial derivatives | | 167 | | (1 | ) | — | | — | | 166 | |
Total operating revenues | | 167 | | 389 | | — | | — | | 556 | |
| | | | | | | | | | | |
Operating expenses | | | | | | | | | | | |
Natural gas purchases | | — | | 8 | | — | | — | | 8 | |
Transportation costs | | — | | 22 | | — | | — | | 22 | |
Lease operating expense | | — | | 36 | | — | | — | | 36 | |
General and administrative | | 13 | | 42 | | — | | — | | 55 | |
Depreciation, depletion and amortization | | — | | 137 | | — | | — | | 137 | |
Exploration expense | | — | | 13 | | — | | — | | 13 | |
Taxes, other than income taxes | | — | | 13 | | — | | — | | 13 | |
Total operating expenses | | 13 | | 271 | | — | | — | | 284 | |
| | | | | | | | | | | |
Operating income (loss) | | 154 | | 118 | | — | | — | | 272 | |
Other income | | — | | 5 | | — | | — | | 5 | |
Earnings from consolidated affiliates | | 121 | | — | | — | | (121 | ) | — | |
Affiliated interest income (expense) | | 2 | | (2 | ) | — | | — | | — | |
Loss on extinguishment of debt | | (2 | ) | — | | — | | — | | (2 | ) |
Interest expense | | (78 | ) | — | | — | | — | | (78 | ) |
Income from continuing operations | | 197 | | 121 | | — | | (121 | ) | 197 | |
Income (loss) from discontinued operations, net of tax | | 12 | | 12 | | (15 | ) | 3 | | 12 | |
Net income (loss) | | $ | 209 | | $ | 133 | | $ | (15 | ) | $ | (118 | ) | $ | 209 | |
|
EP ENERGY LLC |
CONDENSED CONSOLIDATING STATEMENT OF INCOME |
FOR THE SIX MONTHS ENDED JUNE 30, 2014 |
(In millions) |
|
| | Issuer | | Guarantor | | Non- | | Eliminations | | Consolidated | |
Subsidiaries | Guarantor |
| Subsidiaries |
Operating revenues | | | | | | | | | | | |
Oil | | $ | — | | $ | 867 | | $ | — | | $ | — | | $ | 867 | |
Natural gas | | — | | 153 | | — | | — | | 153 | |
NGLs | | — | | 57 | | — | | — | | 57 | |
Financial derivatives | | (425 | ) | — | | — | | — | | (425 | ) |
Total operating revenues | | (425 | ) | 1,077 | | — | | — | | 652 | |
| | | | | | | | | | | |
Operating expenses | | | | | | | | | | | |
Natural gas purchases | | — | | 8 | | — | | — | | 8 | |
Transportation costs | | — | | 49 | | — | | — | | 49 | |
Lease operating expense | | — | | 94 | | — | | — | | 94 | |
General and administrative | | 17 | | 74 | | — | | — | | 91 | |
Depreciation, depletion and amortization | | — | | 406 | | — | | — | | 406 | |
Exploration expense | | — | | 13 | | — | | — | | 13 | |
Taxes, other than income taxes | | — | | 67 | | — | | — | | 67 | |
Total operating expenses | | 17 | | 711 | | — | | — | | 728 | |
| | | | | | | | | | | |
Operating (loss) income | | (442 | ) | 366 | | — | | — | | (76 | ) |
Earnings from consolidated affiliates | | 372 | | — | | — | | (372 | ) | — | |
Affiliated interest (expense) income | | (6 | ) | 6 | | — | | — | | — | |
Interest expense | | (157 | ) | — | | — | | — | | (157 | ) |
(Loss) income from continuing operations | | (233 | ) | 372 | | — | | (372 | ) | (233 | ) |
Income from discontinued operations, net of tax | | 6 | | 6 | | 1 | | (7 | ) | 6 | |
Net (loss) income | | $ | (227 | ) | $ | 378 | | $ | 1 | | $ | (379 | ) | $ | (227 | ) |
|
EP ENERGY LLC |
CONDENSED CONSOLIDATING STATEMENT OF INCOME |
FOR THE SIX MONTHS ENDED JUNE 30, 2013 |
(In millions) |
|
| | Issuer | | Guarantor | | Non- | | Eliminations | | Consolidated | |
Subsidiaries | Guarantor |
| Subsidiaries |
Operating revenues | | | | | | | | | | | |
Oil | | $ | — | | $ | 541 | | $ | — | | $ | — | | $ | 541 | |
Natural gas | | — | | 165 | | — | | — | | 165 | |
NGLs | | — | | 29 | | — | | — | | 29 | |
Financial derivatives | | 36 | | (1 | ) | — | | — | | 35 | |
Total operating revenues | | 36 | | 734 | | — | | — | | 770 | |
| | | | | | | | | | | |
Operating expenses | | | | | | | | | | | |
Natural gas purchases | | — | | 10 | | — | | — | | 10 | |
Transportation costs | | — | | 42 | | — | | — | | 42 | |
Lease operating expense | | — | | 71 | | — | | — | | 71 | |
General and administrative | | 26 | | 87 | | — | | — | | 113 | |
Depreciation, depletion and amortization | | — | | 253 | | — | | — | | 253 | |
Exploration expense | | — | | 25 | | — | | — | | 25 | |
Taxes, other than income taxes | | — | | 34 | | — | | — | | 34 | |
Total operating expenses | | 26 | | 522 | | — | | — | | 548 | |
| | | | | | | | | | | |
Operating income (loss) | | 10 | | 212 | | — | | — | | 222 | |
Other income | | — | | 7 | | — | | — | | 7 | |
Earnings from consolidated affiliates | | 217 | | — | | — | | (217 | ) | — | |
Affiliated interest income (expense) | | 2 | | (2 | ) | — | | — | | — | |
Loss on extinguishment of debt | | (3 | ) | — | | — | | — | | (3 | ) |
Interest expense | | (162 | ) | — | | — | | — | | (162 | ) |
Income from continuing operations | | 64 | | 217 | | — | | (217 | ) | 64 | |
Income (loss) from discontinued operations, net of tax | | 39 | | 39 | | (6 | ) | (33 | ) | 39 | |
Net income (loss) | | $ | 103 | | $ | 256 | | $ | (6 | ) | $ | (250 | ) | $ | 103 | |
|
EP ENERGY LLC |
CONDENSED CONSOLIDATING BALANCE SHEET |
AS OF JUNE 30, 2014 |
(In millions) |
|
| | Issuer | | Guarantor | | Non- | | Eliminations | | Consolidated | |
Subsidiaries | Guarantor |
| Subsidiaries |
ASSETS | | | | | | | | | | | |
Current assets | | | | | | | | | | | |
Cash and cash equivalents | | $ | 24 | | $ | — | | $ | 49 | | $ | — | | $ | 73 | |
Accounts receivable | | | | | | | | | | | |
Customer, net of allowance of less than $1 | | — | | 275 | | — | | — | | 275 | |
Other, net of allowance of $1 | | — | | 24 | | — | | — | | 24 | |
Materials and supplies | | — | | 20 | | — | | — | | 20 | |
Derivative instruments | | 3 | | — | | — | | — | | 3 | |
Assets of discontinued operations | | — | | 31 | | 64 | | (27 | ) | 68 | |
Prepaid assets | | — | | 7 | | — | | — | | 7 | |
Total current assets | | 27 | | 357 | | 113 | | (27 | ) | 470 | |
Property, plant and equipment, at cost | | | | | | | | | | | |
Oil and natural gas properties | | — | | 9,288 | | — | | — | | 9,288 | |
Other property, plant and equipment | | — | | 71 | | — | | — | | 71 | |
| | — | | 9,359 | | — | | — | | 9,359 | |
Less accumulated depreciation, depletion and amortization | | — | | 1,147 | | — | | — | | 1,147 | |
Total property, plant and equipment, net | | — | | 8,212 | | — | | — | | 8,212 | |
Other assets | | | | | | | | | | | |
Investment in consolidated affiliates | | 8,531 | | 1 | | — | | (8,532 | ) | — | |
Derivative instruments | | 2 | | — | | — | | — | | 2 | |
Notes receivable from consolidated affiliate | | — | | 611 | | — | | (611 | ) | — | |
Unamortized debt issue costs | | 101 | | — | | — | | — | | 101 | |
Other | | — | | 8 | | — | | — | | 8 | |
| | 8,634 | | 620 | | — | | (9,143 | ) | 111 | |
Total assets | | $ | 8,661 | | $ | 9,189 | | $ | 113 | | $ | (9,170 | ) | $ | 8,793 | |
|
EP ENERGY LLC |
CONDENSED CONSOLIDATING BALANCE SHEET |
AS OF JUNE 30, 2014 |
(In millions) |
|
| | Issuer | | Guarantor | | Non- | | Eliminations | | Consolidated | |
Subsidiaries | Guarantor |
| Subsidiaries |
| | | | | | | | | | | |
LIABILITIES AND EQUITY | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | |
Accounts payable | | | | | | | | | | | |
Trade | | $ | 11 | | $ | 169 | | $ | — | | $ | — | | $ | 180 | |
Other | | — | | 391 | | — | | — | | 391 | |
Derivative instruments | | 154 | | — | | — | | — | | 154 | |
Accrued interest | | 53 | | — | | — | | — | | 53 | |
Asset retirement obligations | | — | | 2 | | — | | — | | 2 | |
Liabilities of discontinued operations | | — | | 1 | | 84 | | — | | 85 | |
Other accrued liabilities | | 5 | | 56 | | — | | — | | 61 | |
Total current liabilities | | 223 | | 619 | | 84 | | — | | 926 | |
| | | | | | | | | | | |
Long-term debt | | 4,295 | | — | | — | | — | | 4,295 | |
Notes payable to consolidated affiliate | | 611 | | — | | — | | (611 | ) | — | |
Other long-term liabilities | | | | | | | | | | | |
Derivative instruments | | 112 | | — | | — | | — | | 112 | |
Asset retirement obligations | | — | | 35 | | — | | — | | 35 | |
Other | | — | | 5 | | — | | — | | 5 | |
Total non-current liabilities | | 5,018 | | 40 | | — | | (611 | ) | 4,447 | |
| | | | | | | | | | | |
Commitments and contingencies | | | | | | | | | | | |
Member’s equity | | 3,420 | | 8,530 | | 29 | | (8,559 | ) | 3,420 | |
Total liabilities and equity | | $ | 8,661 | | $ | 9,189 | | $ | 113 | | $ | (9,170 | ) | $ | 8,793 | |
|
EP ENERGY LLC |
CONDENSED CONSOLIDATING BALANCE SHEET |
AS OF DECEMBER 31, 2013 |
(In millions) |
|
| | Issuer | | Guarantor | | Non- | | Eliminations | | Consolidated | |
Subsidiaries | Guarantor |
| Subsidiaries |
ASSETS | | | | | | | | | | | |
Current assets | | | | | | | | | | | |
Cash and cash equivalents | | $ | 15 | | $ | — | | $ | 33 | | $ | — | | $ | 48 | |
Accounts receivable | | | | | | | | | | | |
Customer, net of allowance of less than $1 | | 5 | | 226 | | — | | — | | 231 | |
Other, net of allowance of $1 | | 1 | | 39 | | — | | — | | 40 | |
Materials and supplies | | — | | 20 | | — | | — | | 20 | |
Derivative instruments | | 47 | | — | | — | | — | | 47 | |
Assets of discontinued operations | | — | | 235 | | 85 | | (27 | ) | 293 | |
Prepaid assets | | — | | 10 | | — | | — | | 10 | |
Total current assets | | 68 | | 530 | | 118 | | (27 | ) | 689 | |
Property, plant and equipment, at cost | | | | | | | | | | | |
Oil and natural gas properties | | — | | 8,136 | | — | | — | | 8,136 | |
Other property, plant and equipment | | — | | 56 | | — | | — | | 56 | |
| | — | | 8,192 | | — | | — | | 8,192 | |
Less accumulated depreciation, depletion and amortization | | — | | 770 | | — | | — | | 770 | |
Total property, plant and equipment, net | | — | | 7,422 | | — | | — | | 7,422 | |
Other assets | | | | | | | | | | | |
Investment in consolidated affiliates | | 8,142 | | — | | — | | (8,142 | ) | — | |
Derivative instruments | | 97 | | — | | — | | — | | 97 | |
Notes receivable from consolidated affiliate | | — | | 832 | | — | | (832 | ) | — | |
Unamortized debt issue cost | | 111 | | — | | — | | — | | 111 | |
Other | | — | | 7 | | — | | — | | 7 | |
| | 8,350 | | 839 | | — | | (8,974 | ) | 215 | |
Total assets | | $ | 8,418 | | $ | 8,791 | | $ | 118 | | $ | (9,001 | ) | $ | 8,326 | |
|
EP ENERGY LLC |
CONDENSED CONSOLIDATING BALANCE SHEET |
AS OF DECEMBER 31, 2013 |
(In millions) |
|
| | Issuer | | Guarantor | | Non- | | Eliminations | | Consolidated | |
Subsidiaries | Guarantor |
| Subsidiaries |
LIABILITIES AND EQUITY | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | |
Accounts payable | | | | | | | | | | | |
Trade | | $ | 2 | | $ | 133 | | $ | — | | $ | — | | $ | 135 | |
Other | | — | | 382 | | — | | — | | 382 | |
Derivative instruments | | 35 | | — | | — | | — | | 35 | |
Accrued interest | | 54 | | — | | — | | — | | 54 | |
Asset retirement obligations | | — | | 2 | | — | | — | | 2 | |
Liabilities of discontinued operations | | — | | 34 | | 91 | | — | | 125 | |
Other accrued liabilities | | 1 | | 63 | | — | | — | | 64 | |
Total current liabilities | | 92 | | 614 | | 91 | | — | | 797 | |
| | | | | | | | | | | |
Long-term debt | | 4,039 | | — | | — | | — | | 4,039 | |
Notes payable to consolidated affiliate | | 832 | | — | | — | | (832 | ) | — | |
Other long-term liabilities | | | | | | | | | | | |
Asset retirement obligations | | — | | 28 | | — | | — | | 28 | |
Other | | — | | 7 | | — | | — | | 7 | |
Total non-current liabilities | | 4,871 | | 35 | | — | | (832 | ) | 4,074 | |
| | | | | | | | | | | |
Commitments and contingencies | | | | | | | | | | | |
Member’s equity | | 3,455 | | 8,142 | | 27 | | (8,169 | ) | 3,455 | |
Total liabilities and equity | | $ | 8,418 | | $ | 8,791 | | $ | 118 | | $ | (9,001 | ) | $ | 8,326 | |
|
EP ENERGY LLC |
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS |
FOR THE SIX MONTHS ENDED JUNE 30, 2014 |
(In millions) |
|
| | Issuer | | Guarantor | | Non- | | Eliminations | | Consolidated | | |
Subsidiaries | Guarantor | |
| Subsidiaries | |
Cash flows from operating activities | | | | | | | | | | | | |
Net (loss) income | | $ | (227 | ) | $ | 378 | | 1 | | $ | (379 | ) | $ | (227 | ) | |
Adjustments to reconcile net (loss) income to net cash (used in) provided by operating activities | | | | | | | | | | | | |
Depreciation, depletion and amortization | | — | | 414 | | — | | — | | 414 | | |
Impairment charges | | — | | — | | 15 | | — | | 15 | | |
Earnings from consolidated affiliates | | (378 | ) | (1 | ) | — | | 379 | | — | | |
Amortization of equity compensation expense | | 10 | | — | | — | | — | | 10 | | |
Non-cash portion of exploration expense | | — | | 11 | | — | | — | | 11 | | |
Amortization of debt issuance costs | | 11 | | — | | — | | — | | 11 | | |
Asset and liability changes | | | | | | | | | | | | |
Accounts receivable | | 6 | | (25 | ) | (1 | ) | — | | (20 | ) | |
Accounts payable | | 8 | | (8 | ) | 3 | | — | | 3 | | |
Derivative instruments | | 370 | | — | | — | | — | | 370 | | |
Accrued interest | | (1 | ) | — | | — | | — | | (1 | ) | |
Other asset changes | | — | | 3 | | 2 | | — | | 5 | | |
Other liability changes | | — | | (11 | ) | (4 | ) | — | | (15 | ) | |
Net cash (used in) provided by operating activities | | (201 | ) | 761 | | 16 | | — | | 576 | | |
| | | | | | | | | | | | |
Cash flows from investing activities | | | | | | | | | | | | |
Capital expenditures | | (10 | ) | (978 | ) | — | | — | | (988 | ) | |
Net proceeds from the sale of assets | | — | | 150 | | — | | — | | 150 | | |
Cash paid for acquisitions, net of cash acquired | | — | | (154 | ) | — | | — | | (154 | ) | |
Change in note receivable with affiliate | | — | | 221 | | — | | (221 | ) | — | | |
Net cash used in investing activities | | (10 | ) | (761 | ) | — | | (221 | ) | (992 | ) | |
| | | | | | | | | | | | |
Cash flows from financing activities | | | | | | | | | | | | |
Proceeds from long-term debt | | 1,300 | | — | | — | | — | | 1,300 | | |
Repayment of long-term debt | | (1,045 | ) | — | | — | | — | | (1,045 | ) | |
Contribution from parent | | 186 | | — | | — | | — | | 186 | | |
Change in note payable with affiliate | | (221 | ) | — | | — | | 221 | | — | | |
Net cash provided by financing activities | | 220 | | — | | — | | 221 | | 441 | | |
| | | | | | | | | | | | |
Change in cash and cash equivalents | | 9 | | — | | 16 | | — | | 25 | | |
Cash and cash equivalents | | | | | | | | | | | | |
Beginning of period | | 15 | | — | | 33 | | — | | 48 | | |
End of period | | $ | 24 | | $ | — | | 49 | | $ | — | | $ | 73 | | |
|
EP ENERGY LLC |
CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS |
FOR THE SIX MONTHS ENDED JUNE 30, 2013 |
(In millions) |
|
| | Issuer | | Guarantor | | Non- | | Eliminations | | Consolidated | |
Subsidiaries | Guarantor |
| Subsidiaries |
Cash flows from operating activities | | | | | | | | | | | |
Net income (loss) | | $ | 103 | | $ | 256 | | $ | (6 | ) | $ | (250 | ) | $ | 103 | |
Adjustments to reconcile net income (loss) to net cash (used in) provided by operating activities | | | | | | | | | | | |
Depreciation, depletion and amortization | | — | | 312 | | 6 | | — | | 318 | |
Impairment charges | | — | | — | | 10 | | — | | 10 | |
Earnings from unconsolidated affiliate, net of cash distributions | | — | | 11 | | — | | — | | 11 | |
Earnings from consolidated affiliates | | (256 | ) | 6 | | — | | 250 | | — | |
Loss on extinguishment of debt | | 3 | | — | | — | | — | | 3 | |
Amortization of equity compensation expense | | 13 | | — | | — | | — | | 13 | |
Non-cash portion of exploration expense | | — | | 24 | | — | | — | | 24 | |
Amortization of debt issuance cost | | 11 | | — | | — | | — | | 11 | |
Equity distributions from consolidated affiliate | | — | | 15 | | — | | (15 | ) | — | |
Asset and liability changes | | | | | | | | | | | |
Accounts receivable | | (2 | ) | (30 | ) | 12 | | (3 | ) | (23 | ) |
Accounts payable | | 1 | | 61 | | (4 | ) | 3 | | 61 | |
Derivative instruments | | (22 | ) | 1 | | — | | — | | (21 | ) |
Accrued interest | | (2 | ) | — | | — | | — | | (2 | ) |
Other asset changes | | (12 | ) | (4 | ) | 1 | | — | | (15 | ) |
Other liability changes | | — | | (39 | ) | (4 | ) | — | | (43 | ) |
Net cash (used in) provided by operating activities | | (163 | ) | 613 | | 15 | | (15 | ) | 450 | |
| | | | | | | | | | | |
Cash flows from investing activities | | | | | | | | | | | |
Capital expenditures | | (8 | ) | (905 | ) | (1 | ) | — | | (914 | ) |
Net proceeds from the sale of assets | | — | | 10 | | — | | — | | 10 | |
Cash paid for acquisitions, net of cash acquired | | — | | (2 | ) | — | | — | | (2 | ) |
Change in note receivable with affiliate | | (287 | ) | — | | — | | 287 | | — | |
Net cash used in investing activities | | (295 | ) | (897 | ) | (1 | ) | 287 | | (906 | ) |
| | | | | | | | | | | |
Cash flows from financing activities | | | | | | | | | | | |
Proceeds from long-term debt | | 985 | | — | | — | | — | | 985 | |
Repayment of long-term debt | | (305 | ) | — | | — | | — | | (305 | ) |
Dividends to affiliate | | — | | — | | (15 | ) | 15 | | — | |
Change in note payable with affiliate | | — | | 287 | | — | | (287 | ) | — | |
Debt issuance costs | | (4 | ) | — | | — | | — | | (4 | ) |
Net cash provided by (used in) financing activities | | 676 | | 287 | | (15 | ) | (272 | ) | 676 | |
| | | | | | | | | | | |
Change in cash and cash equivalents | | 218 | | 3 | | (1 | ) | — | | 220 | |
Cash and cash equivalents | | | | | | | | | | | |
Beginning of period | | — | | 49 | | 14 | | — | | 63 | |
End of period | | $ | 218 | | $ | 52 | | $ | 13 | | $ | — | | $ | 283 | |
|