Guarantor Financial Information | Guarantor Financial Information In March and April 2011, we issued $350 million of aggregate principal amount of 2019 Senior Notes. In October 2013 , we issued $250 million of aggregate principal amount of the 2019 Senior Notes. The 2019 Senior Notes issued in October 2013 and the 2019 Senior Notes originally issued in March and April 2011 are treated as a single class of debt securities under the Indenture. In August 2016, we redeemed $100 million in aggregate principal amount of the 2019 Senior Notes in a tender offer and for the three and nine months ended September 30, 2016 recorded a $4 million gain on early extinguishment of long-term debt, consisting of a $5 million discount and a $1 million write-off of debt issuance costs (see Note 3). Presented below is condensed consolidated financial information of CWEI (the “Issuer”) and the Issuer’s material wholly owned subsidiaries. Other than CWEI Andrews Properties, GP, LLC, the general partner of CWEI Andrews Properties, L.P., an affiliated limited partnership formed in April 2013 , all of the Issuer’s wholly owned and active subsidiaries (“Guarantor Subsidiaries”) have jointly and severally, irrevocably and unconditionally guaranteed the performance and payment when due of all obligations under the 2019 Senior Notes. The guarantee by a Guarantor Subsidiary of the 2019 Senior Notes may be released under certain customary circumstances as set forth in the Indenture. CWEI Andrews Properties, GP, LLC, is not a guarantor of the 2019 Senior Notes and its accounts are reflected in the “Non-Guarantor Subsidiary” column in this Note 18. The financial information which follows sets forth our condensed consolidating financial statements as of and for the periods indicated. Condensed Consolidating Balance Sheet September 30, 2016 (Unaudited) (Dollars in thousands) Issuer Guarantor Subsidiaries Non-Guarantor Subsidiary Adjustments/ Eliminations Consolidated Current assets $ 333,198 $ 269,858 $ 1,014 $ (322,099 ) $ 281,971 Property and equipment, net 862,866 281,133 3,328 — 1,147,327 Investments in subsidiaries 296,918 — — (296,918 ) — Other assets 5,509 2,145 — — 7,654 Total assets $ 1,498,491 $ 553,136 $ 4,342 $ (619,017 ) $ 1,436,952 Current liabilities $ 298,879 $ 100,964 $ 63 $ (307,111 ) $ 92,795 Non-current liabilities: Long-term debt 846,507 — — — 846,507 Fair value of commodity derivatives 11,626 — — (10,136 ) 1,490 Fair value of common stock warrants 171,720 — — — 171,720 Deferred income taxes 47,758 117,051 (2,114 ) (110,670 ) 52,025 Other 45,039 44,296 300 — 89,635 1,122,650 161,347 (1,814 ) (120,806 ) 1,161,377 Equity 76,962 290,825 6,093 (191,100 ) 182,780 Total liabilities and equity $ 1,498,491 $ 553,136 $ 4,342 $ (619,017 ) $ 1,436,952 Condensed Consolidating Balance Sheet December 31, 2015 (Dollars in thousands) Issuer Guarantor Subsidiaries Non-Guarantor Subsidiary Adjustments/ Eliminations Consolidated Current assets $ 112,861 $ 272,310 $ 1,441 $ (317,807 ) $ 68,805 Property and equipment, net 892,791 304,936 3,557 — 1,201,284 Investments in subsidiaries 324,484 — — (324,484 ) — Other assets 6,681 10,650 — — 17,331 Total assets $ 1,336,817 $ 587,896 $ 4,998 $ (642,291 ) $ 1,287,420 Current liabilities $ 276,354 $ 102,267 $ 117 $ (312,999 ) $ 65,739 Non-current liabilities: Long-term debt 742,410 — — — 742,410 Deferred income taxes 90,387 130,471 (1,236 ) (110,626 ) 108,996 Other 33,886 36,539 252 — 70,677 866,683 167,010 (984 ) (110,626 ) 922,083 Equity 193,780 318,619 5,865 (218,666 ) 299,598 Total liabilities and equity $ 1,336,817 $ 587,896 $ 4,998 $ (642,291 ) $ 1,287,420 Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Three Months Ended September 30, 2016 (Unaudited) (Dollars in thousands) Issuer Guarantor Subsidiaries Non-Guarantor Subsidiary Adjustments/ Eliminations Consolidated Total revenue $ 41,983 $ 13,219 $ 236 $ — $ 55,438 Costs and expenses 48,308 19,867 276 — 68,451 Operating income (loss) (6,325 ) (6,648 ) (40 ) — (13,013 ) Other income (expense) (143,695 ) 236 192 — (143,267 ) Equity in earnings of subsidiaries (4,069 ) — — 4,069 — Income tax (expense) benefit 5,313 2,244 (53 ) — 7,504 Net income (loss) $ (148,776 ) $ (4,168 ) $ 99 $ 4,069 $ (148,776 ) Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Nine Months Ended September 30, 2016 (Unaudited) (Dollars in thousands) Issuer Guarantor Subsidiaries Non-Guarantor Subsidiary Adjustments/ Eliminations Consolidated Total revenue $ 89,819 $ 37,442 $ 686 $ — $ 127,947 Costs and expenses 142,557 67,619 926 — 211,102 Operating income (loss) (52,738 ) (30,177 ) (240 ) — (83,155 ) Other income (expense) (233,664 ) (7,968 ) 590 — (241,042 ) Equity in earnings of subsidiaries (24,567 ) — — 24,567 — Income tax (expense) benefit 45,995 13,351 (123 ) — 59,223 Net income (loss) $ (264,974 ) $ (24,794 ) $ 227 $ 24,567 $ (264,974 ) Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Three Months Ended September 30, 2015 (Unaudited) (Dollars in thousands) Issuer Guarantor Subsidiaries Non-Guarantor Subsidiary Adjustments/ Eliminations Consolidated Total revenue $ 39,500 $ 14,765 $ 316 $ — $ 54,581 Costs and expenses 52,630 21,133 557 — 74,320 Operating income (loss) (13,130 ) (6,368 ) (241 ) — (19,739 ) Other income (expense) 4,912 53 312 — 5,277 Equity in earnings of subsidiaries (4,059 ) — — 4,059 — Income tax (expense) benefit 2,854 2,210 (25 ) — 5,039 Net income (loss) $ (9,423 ) $ (4,105 ) $ 46 $ 4,059 $ (9,423 ) Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Nine Months Ended September 30, 2015 (Unaudited) (Dollars in thousands) Issuer Guarantor Subsidiaries Non-Guarantor Subsidiary Adjustments/ Eliminations Consolidated Total revenue $ 140,902 $ 49,906 $ 1,146 $ — $ 191,954 Costs and expenses 177,041 64,042 1,850 — 242,933 Operating income (loss) (36,139 ) (14,136 ) (704 ) — (50,979 ) Other income (expense) (28,720 ) (488 ) 1,495 — (27,713 ) Equity in earnings of subsidiaries (8,991 ) — — 8,991 — Income tax (expense) benefit 22,863 5,118 (276 ) — 27,705 Net income (loss) $ (50,987 ) $ (9,506 ) $ 515 $ 8,991 $ (50,987 ) Condensed Consolidating Statement of Cash Flows Nine Months Ended September 30, 2016 (Unaudited) (Dollars in thousands) Issuer Guarantor Subsidiaries Non-Guarantor Subsidiary Adjustments/ Eliminations Consolidated Operating activities $ (3,780 ) $ 12,090 $ (344 ) $ — $ 7,966 Investing activities (67,166 ) (6,955 ) (19 ) — (74,140 ) Financing activities 246,040 (4,608 ) (45 ) — 241,387 Net increase (decrease) in cash and cash equivalents 175,094 527 (408 ) — 175,213 Cash at beginning of period 4,663 1,855 1,262 — 7,780 Cash at end of period $ 179,757 $ 2,382 $ 854 $ — $ 182,993 Condensed Consolidating Statement of Cash Flows Nine Months Ended September 30, 2015 (Unaudited) (Dollars in thousands) Issuer Guarantor Subsidiaries Non-Guarantor Subsidiary Adjustments/ Eliminations Consolidated Operating activities $ 44,249 $ 9,330 $ 978 $ 439 $ 54,996 Investing activities (101,921 ) (16,741 ) (169 ) (439 ) (119,270 ) Financing activities 41,674 3,631 (305 ) — 45,000 Net increase (decrease) in cash and cash equivalents (15,998 ) (3,780 ) 504 — (19,274 ) Cash at beginning of period 21,217 6,693 106 — 28,016 Cash at end of period $ 5,219 $ 2,913 $ 610 $ — $ 8,742 |