Guarantor Financial Information | Guarantor Financial Information On April 25, 2014 , the Company issued $900.0 million in aggregate principal amount of the 2022 Notes and on March 26, 2015 , the Company issued $400.0 million in aggregate principal amount of the 2023 Notes. The obligations under the Notes are fully and unconditionally guaranteed by the Guarantors, subject to release provisions described in Note 3. The Company’s subsidiaries that constitute its midstream segment, including the Partnership, are unrestricted subsidiaries under the indentures governing the Notes and consequently are not Guarantors. In accordance with positions established by the SEC, the following shows separate financial information with respect to the Company, the Guarantors and the non-guarantor subsidiaries. The principal elimination entries eliminate investment in subsidiaries and certain intercompany balances and transactions. Condensed Consolidated Balance Sheet as of June 30, 2015 (in thousands) Parent Guarantors Non-Guarantors Eliminations Consolidated Assets Current assets: Cash $ 162,358 $ 88,732 $ 5,586 $ — $ 256,676 Accounts receivable 322 227,853 17,253 — 245,428 Receivable from affiliates 37,082 — 26,424 (63,414 ) 92 Prepaid expenses and other assets 3,218 2,391 657 — 6,266 Derivative assets 36,668 91,834 — — 128,502 Total current assets 239,648 410,810 49,920 (63,414 ) 636,964 Investments in subsidiaries 2,496,157 118,094 — (2,614,251 ) — Gas collateral account — 3,995 — — 3,995 Property, plant and equipment, net 10,193 2,236,277 689,279 (13,255 ) 2,922,494 Deferred financing costs, net 26,681 — 4,539 — 31,220 Goodwill — 294,908 39,142 — 334,050 Intangible assets, net — — 46,976 — 46,976 Derivative assets 7,900 47,607 — — 55,507 Total assets $ 2,780,579 $ 3,111,691 $ 829,856 $ (2,690,920 ) $ 4,031,206 Liabilities and stockholders’ equity Current liabilities: Accounts payable 1,962 64,535 43,878 — 110,375 Royalties payables — 52,620 — — 52,620 Accrued capital expenditures — 77,729 53,448 — 131,177 Accrued interest 17,108 — 140 — 17,248 Leasehold payables — 14,496 — — 14,496 Deferred tax liabilities 11,393 40,412 — — 51,805 Payable to affiliate — 63,414 — (63,414 ) — Other accrued liabilities 9,827 33,033 1,812 — 44,672 Total current liabilities 40,290 346,239 99,278 (63,414 ) 422,393 Long-term liabilities: Long-term debt 1,297,033 — 127,000 — 1,424,033 Leasehold payable — 5,043 — — 5,043 Deferred tax liabilities (65,496 ) 255,239 20,895 — 210,638 Other long-term liabilities 3,091 9,013 2,794 — 14,898 Total liabilities 1,274,918 615,534 249,967 (63,414 ) 2,077,005 Stockholders’ equity before noncontrolling interest 1,505,661 2,496,157 130,893 (2,627,506 ) 1,505,205 Noncontrolling interest — — 448,996 — 448,996 Total liabilities and stockholders’ equity $ 2,780,579 $ 3,111,691 $ 829,856 $ (2,690,920 ) $ 4,031,206 Condensed Consolidated Balance Sheet as of December 31, 2014 (in thousands) Parent Guarantors Non-Guarantors Eliminations Consolidated Assets Current assets: Cash $ 181,835 $ 41,934 $ 32,361 $ — $ 256,130 Accounts receivable 1,773 196,974 1,153 — 199,900 Receivable from affiliates 634 55 2,198 (2,799 ) 88 Prepaid expenses and other assets 1,296 1,702 341 — 3,339 Derivative assets 47,291 85,743 — — 133,034 Total current assets 232,829 326,408 36,053 (2,799 ) 592,491 Investments in subsidiaries 2,177,895 86,148 — (2,264,043 ) — Gas collateral account — 3,995 — — 3,995 Property, plant and equipment, net 10,348 1,986,856 464,127 — 2,461,331 Deferred financing costs, net 20,081 — 5,022 — 25,103 Goodwill — 294,908 39,142 — 334,050 Intangible assets, net — — 47,791 — 47,791 Other non-current assets 8,290 54,898 — — 63,188 Total assets $ 2,449,443 $ 2,753,213 $ 592,135 $ (2,266,842 ) $ 3,527,949 Liabilities and stockholders’ equity Current liabilities: Current portion of long-term debt $ — $ 680 $ — $ — $ 680 Accounts payable 19,231 101,132 31,966 — 152,329 Royalties payables — 37,172 — — 37,172 Accrued capital expenditures 1,515 89,858 16,917 — 108,290 Accrued interest 9,375 — — — 9,375 Leasehold payables — 30,702 — — 30,702 Deferred tax liabilities 54,688 39,197 — (39,197 ) 54,688 Other accrued liabilities 16,652 27,502 2,086 (2,801 ) 43,439 Total current liabilities 101,461 326,243 50,969 (41,998 ) 436,675 Long-term liabilities: Long-term debt 900,000 — — — 900,000 Deferred tax liabilities 12,497 237,155 10,660 (51,094 ) 209,218 Leasehold payable — 4,279 — — 4,279 Other long-term liabilities 3,068 7,641 1,900 — 12,609 Total liabilities 1,017,026 575,318 63,529 (93,092 ) 1,562,781 Stockholders’ equity before noncontrolling interest 1,432,417 2,177,895 86,148 (2,173,750 ) 1,522,710 Noncontrolling interest — — 442,458 — 442,458 Total liabilities and stockholders’ equity $ 2,449,443 $ 2,753,213 $ 592,135 $ (2,266,842 ) $ 3,527,949 Condensed Consolidated Statement of Operations for the Three Months Ended June 30, 2015 (in thousands) Parent Guarantors Non-Guarantors Eliminations Consolidated Operating revenues: Natural gas, oil and NGL sales $ — $ 100,890 $ — $ — $ 100,890 Firm transportation sales, net — 438 — — 438 Gathering, compression and water distribution — — 34,812 (23,246 ) 11,566 Total operating revenues — 101,328 34,812 (23,246 ) 112,894 Operating expenses: Lease operating — 11,090 — — 11,090 Gathering, compression and transportation — 32,691 — (15,849 ) 16,842 Production taxes and impact fees — 1,694 — — 1,694 Exploration — 212 144 — 356 Midstream operation and maintenance — — 2,801 — 2,801 Incentive unit expense — 21,885 1,214 — 23,099 Stock compensation expense — 3,011 1,201 — 4,212 General and administrative — 16,116 4,309 — 20,425 Depreciation, depletion and amortization — 73,119 3,553 (532 ) 76,140 Amortization of intangible assets — — 408 — 408 Other expense — 1,159 839 — 1,998 Total operating expenses — 160,977 14,469 (16,381 ) 159,065 Operating (loss) income — (59,649 ) 20,343 (6,865 ) (46,171 ) Interest expense (22,381 ) (18 ) (960 ) — (23,359 ) Other income 261 774 — — 1,035 (Loss) gain on derivative instruments (4,866 ) 1,156 — — (3,710 ) Amortization of deferred financing costs (1,054 ) — (252 ) — (1,306 ) Equity income (loss) in affiliate (62,845 ) 912 — 61,933 — Income (loss) before income taxes (90,885 ) (56,825 ) 19,131 55,068 (73,511 ) Income tax (expense) benefit 9,992 (6,020 ) (5,189 ) 11,209 9,992 Net income (loss) (80,893 ) (62,845 ) 13,942 66,277 (63,519 ) Less: Net loss attributable to the noncontrolling interests — — (6,164 ) — (6,164 ) Net income (loss) attributable to Rice Energy $ (80,893 ) $ (62,845 ) $ 7,778 $ 66,277 $ (69,683 ) Condensed Consolidated Statement of Operations for the Three Months Ended June 30, 2014 (in thousands) Parent Guarantors Non-Guarantors Eliminations Consolidated Operating revenues: Natural gas, oil and NGL sales $ — $ 88,524 $ — $ — $ 88,524 Firm transportation sales, net — 2,113 — — 2,113 Gathering, compression and water distribution — — 1,448 (145 ) 1,303 Total operating revenues — 90,637 1,448 (145 ) 91,940 Operating expenses: Lease operating — 6,667 — — 6,667 Gathering, compression and transportation — 8,159 — (145 ) 8,014 Production taxes and impact fees — 871 — — 871 Exploration — 473 — — 473 Midstream operation and maintenance — 126 1,036 — 1,162 Incentive unit expense — 2,387 (913 ) — 1,474 Stock compensation expense — 994 131 — 1,125 General and administrative — 8,106 6,739 — 14,845 Depreciation, depletion and amortization — 31,157 1,395 — 32,552 Amortization of intangible assets — — 340 — 340 Total operating expenses — 58,940 8,728 (145 ) 67,523 Operating loss — 31,697 (7,280 ) — 24,417 Interest expense (10,252 ) (5,689 ) — — (15,941 ) Other income (expense) 19 (226 ) 12 — (195 ) Loss on derivative instruments — (11,198 ) — — (11,198 ) Amortization of deferred financing costs (532 ) — — — (532 ) Loss on extinguishment of debt — (3,001 ) — — (3,001 ) Write-off of deferred financing costs — (6,060 ) — — (6,060 ) Equity in income (loss) of affiliate 3,629 1,610 — (5,239 ) — Income (loss) before income taxes (7,136 ) 7,133 (7,268 ) (5,239 ) (12,510 ) Income tax (expense) benefit 4,593 (3,504 ) 8,878 (5,374 ) 4,593 Net income (loss) (2,543 ) 3,629 1,610 (10,613 ) (7,917 ) Less: Net income attributable to the noncontrolling interests — — — — — Net income (loss) attributable to Rice Energy $ (2,543 ) $ 3,629 $ 1,610 $ (10,613 ) $ (7,917 ) Condensed Consolidated Statement of Operations for the Six Months Ended June 30, 2015 (in thousands) Parent Guarantors Non-Guarantors Eliminations Consolidated Operating revenues: Natural gas, oil and NGL sales $ — $ 197,802 $ — $ — $ 197,802 Firm transportation sales, net — 3,264 — — 3,264 Gathering, compression and water distribution — — 64,259 (42,892 ) 21,367 Total operating revenues — 201,066 64,259 (42,892 ) 222,433 Operating expenses: Lease operating — 22,681 — — 22,681 Gathering, compression and transportation — 60,367 — (29,105 ) 31,262 Production taxes and impact fees — 3,148 — — 3,148 Exploration — 951 144 — 1,095 Midstream operation and maintenance — — 6,132 — 6,132 Incentive unit expense — 44,383 2,174 — 46,557 Stock compensation expense — 5,231 2,236 — 7,467 General and administrative — 29,414 8,500 — 37,914 Depreciation, depletion and amortization — 132,256 6,997 (532 ) 138,721 Amortization of intangible assets — — 816 — 816 Other expense — 3,050 839 — 3,889 Total operating expenses — 301,481 27,838 (29,637 ) 299,682 Operating (loss) income — (100,415 ) 36,421 (13,255 ) (77,249 ) Interest expense (37,806 ) (50 ) (1,632 ) — (39,488 ) Other income 355 832 9 — 1,196 Gain on derivative instruments 9,099 48,558 — — 57,657 Amortization of deferred financing costs (1,906 ) — (503 ) — (2,409 ) Equity income (loss) in affiliate (69,570 ) 60 — 69,510 — Income (loss) before income taxes (99,828 ) (51,015 ) 34,295 56,255 (60,293 ) Income tax (expense) benefit 1,462 (18,555 ) (10,279 ) 28,834 1,462 Net income (loss) (98,366 ) (69,570 ) 24,016 85,089 (58,831 ) Less: Net loss attributable to the noncontrolling interests — — (10,699 ) — (10,699 ) Net income (loss) attributable to Rice Energy $ (98,366 ) $ (69,570 ) $ 13,317 $ 85,089 $ (69,530 ) Condensed Consolidated Statement of Operations for the Six Months Ended June 30, 2014 (in thousands) Parent Guarantors Non-Guarantors Eliminations Consolidated Operating revenues: Natural gas, oil and NGL sales $ — $ 178,990 $ — $ — $ 178,990 Firm transportation sales, net — 2,113 — — 2,113 Gathering, compression and water distribution — — 1,459 (145 ) 1,314 Total operating revenues — 181,103 1,459 (145 ) 182,417 Operating expenses: Lease operating — 11,853 — — 11,853 Gathering, compression and transportation — 14,616 — (145 ) 14,471 Production taxes and impact fees — 1,510 — — 1,510 Exploration — 959 — — 959 Midstream operation and maintenance — 515 1,320 — 1,835 Incentive unit expense — 70,564 4,712 — 75,276 Stock compensation expense — 1,085 131 — 1,216 General and administrative — 18,998 7,277 — 26,275 Depreciation, depletion and amortization — 56,461 1,598 — 58,059 Amortization of intangible assets — — 340 — 340 Total operating expenses — 176,561 15,378 (145 ) 191,794 Operating loss — 4,542 (13,919 ) — (9,377 ) Interest expense (10,252 ) (12,731 ) — — (22,983 ) Gain on purchase of Marcellus joint venture — 203,579 — — 203,579 Other income (expense) 20 376 — — 396 Loss on derivative instruments — (31,578 ) — — (31,578 ) Amortization of deferred financing costs (532 ) (489 ) — — (1,021 ) Loss on extinguishment of debt — (3,144 ) — — (3,144 ) Write-off of deferred financing costs — (6,896 ) — — (6,896 ) Equity loss of joint ventures — (2,656 ) — — (2,656 ) Equity in income (loss) of affiliate 130,617 (7,507 ) — (123,110 ) — Income (loss) before income taxes 119,853 143,496 (13,919 ) (123,110 ) 126,320 Income tax (expense) benefit (4,782 ) (12,879 ) 6,412 6,467 (4,782 ) Net income (loss) 115,071 130,617 (7,507 ) (116,643 ) 121,538 Less: Net income attributable to the noncontrolling interests — — — — — Net income (loss) attributable to Rice Energy $ 115,071 $ 130,617 $ (7,507 ) $ (116,643 ) $ 121,538 Condensed Consolidated Statement of Cash Flows for the Six Months Ended June 30, 2015 (in thousands) Parent Guarantors Non-Guarantors Eliminations Consolidated Net cash provided by (used in) operating activities $ (70,784 ) $ 182,183 $ 7,321 $ (13,787 ) $ 104,933 Capital expenditures for property and equipment (1,341 ) (451,301 ) (183,942 ) 13,787 (622,797 ) Proceeds from sale of interest in gas properties — 10,201 — — 10,201 Investment in subsidiaries (335,385 ) (28,973 ) — 364,358 — Net cash (used in) provided by investing activities (336,726 ) (470,073 ) (183,942 ) 378,145 (612,596 ) Proceeds from borrowings 411,932 — 127,000 — 538,932 Repayments of debt obligations (15,394 ) (697 ) — — (16,091 ) Debt issuance costs (8,505 ) — (21 ) — (8,526 ) Offering costs related to the Partnership’s IPO — — (129 ) — (129 ) Distributions to the Partnership’s public unitholders — — (5,977 ) — (5,977 ) Parent distributions, net — 335,385 28,973 (364,358 ) — Net cash provided by (used in) financing activities 388,033 334,688 149,846 (364,358 ) 508,209 Increase (decrease) in cash (19,477 ) 46,798 (26,775 ) — 546 Cash, beginning of year 181,835 41,934 32,361 — 256,130 Cash, end of period $ 162,358 $ 88,732 $ 5,586 $ — $ 256,676 Condensed Consolidated Statement of Cash Flows for the Six Months Ended June 30, 2014 (in thousands) Parent Guarantors Non-Guarantors Eliminations Consolidated Net cash provided by (used in) operating activities $ 4,798 $ 78,502 $ (8,071 ) $ — $ 75,229 Capital expenditures for property and equipment — — (394,293 ) — (47,357 ) — — (441,650 ) Investment in subsidiaries (1,083,844 ) (179,871 ) — 1,263,715 — Acquisition of Marcellus JV, net of cash acquired — (82,766 ) — — (82,766 ) Acquisition of Momentum assets — — (111,447 ) — (111,447 ) Proceeds from sale of interest in gas properties — 11,542 — — 11,542 Net cash provided by (used in) investing activities (1,083,844 ) (645,388 ) (158,804 ) 1,263,715 (624,321 ) Proceeds from borrowings 900,000 — — — 900,000 Repayments of debt obligations — (498,865 ) — — (498,865 ) Restricted cash for convertible debt — 8,268 — — 8,268 Debt issuance costs (20,726 ) 2,290 — — (18,436 ) Shares of stock in IPO, net of costs 600,244 (3,149 ) — — 597,095 Proceeds from conversion of warrants — 948 — — 948 Parent contributions, net — 1,083,844 179,871 (1,263,715 ) — Net cash provided by (used in) financing activities 1,479,518 593,336 179,871 (1,263,715 ) 989,010 Increase (decrease) in cash 400,472 26,450 12,996 — 439,918 Cash, beginning of year — 31,408 204 — 31,612 Cash, end of period $ 400,472 $ 57,858 $ 13,200 $ — $ 471,530 |