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 year ended December 31, 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 19. The financial information which follows sets forth our condensed consolidating financial statements as of and for the periods indicated. Condensed Consolidating Balance Sheet December 31, 2016 (Dollars in thousands) Issuer Guarantor Subsidiaries Non-Guarantor Subsidiary Adjustments/ Eliminations Consolidated Current assets $ 678,174 $ 244,756 $ 1,314 $ (293,058 ) $ 631,186 Property and equipment, net 585,803 267,128 3,205 — 856,136 Investments in subsidiaries 289,424 — — (289,424 ) — Other assets 5,197 2,120 — — 7,317 Total assets $ 1,558,598 $ 514,004 $ 4,519 $ (582,482 ) $ 1,494,639 Current liabilities $ 284,955 $ 101,349 $ 111 $ (279,649 ) $ 106,766 Non-current liabilities: Long-term debt 847,995 — — — 847,995 Fair value of commodity derivatives 12,895 — — (12,895 ) — Fair value of common stock warrants 246,743 — — — 246,743 Deferred income taxes 99,879 85,113 (2,070 ) (106,332 ) 76,590 Other 11,418 44,290 306 — 56,014 1,218,930 129,403 (1,764 ) (119,227 ) 1,227,342 Equity 54,713 283,252 6,172 (183,606 ) 160,531 Total liabilities and equity $ 1,558,598 $ 514,004 $ 4,519 $ (582,482 ) $ 1,494,639 Condensed Consolidating Balance Sheet December 31, 2015 (Dollars in thousands) Issuer Guarantor Subsidiaries Non-Guarantor 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) Year Ended December 31, 2016 (Dollars in thousands) Issuer Guarantor Subsidiaries Non-Guarantor Adjustments/ Eliminations Consolidated Total revenue $ 235,841 $ 52,609 $ 961 $ — $ 289,411 Costs and expenses 172,727 93,114 1,256 — 267,097 Operating income (loss) 63,114 (40,505 ) (295 ) — 22,314 Other income (expense) (337,807 ) (7,753 ) 768 — (344,792 ) Equity in earnings of subsidiaries (31,060 ) — — 31,060 — Income tax (expense) benefit 13,602 16,890 (165 ) — 30,327 Net income (loss) $ (292,151 ) $ (31,368 ) $ 308 $ 31,060 $ (292,151 ) Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Year Ended December 31, 2015 (Dollars in thousands) Issuer Guarantor Subsidiaries Non-Guarantor Adjustments/ Eliminations Consolidated Total revenue $ 169,705 $ 61,224 $ 1,443 $ — $ 232,372 Costs and expenses 244,187 87,008 14,612 — 345,807 Operating income (loss) (74,482 ) (25,784 ) (13,169 ) — (113,435 ) Other income (expense) (41,187 ) (808 ) 2,095 — (39,900 ) Equity in earnings of subsidiaries (24,483 ) — — 24,483 — Income tax (expense) benefit 41,956 9,307 3,876 — 55,139 Net income (loss) $ (98,196 ) $ (17,285 ) $ (7,198 ) $ 24,483 $ (98,196 ) Condensed Consolidating Statement of Operations and Comprehensive Income (Loss) Year Ended December 31, 2014 (Dollars in thousands) Issuer Guarantor Subsidiaries Non-Guarantor Adjustments/ Eliminations Consolidated Total revenue $ 324,055 $ 140,857 $ 3,544 $ — $ 468,456 Costs and expenses 242,658 111,750 2,409 — 356,817 Operating income (loss) 81,397 29,107 1,135 — 111,639 Other income (expense) (45,538 ) 919 1,548 — (43,071 ) Equity in earnings of subsidiaries 21,261 — — (21,261 ) — Income tax (expense) benefit (13,239 ) (10,509 ) (939 ) — (24,687 ) Net income (loss) $ 43,881 $ 19,517 $ 1,744 $ (21,261 ) $ 43,881 Condensed Consolidating Statement of Cash Flows Year Ended December 31, 2016 (Dollars in thousands) Issuer Guarantor Subsidiaries Non-Guarantor Adjustments/ Eliminations Consolidated Operating activities $ 33,099 $ (22,247 ) $ (125 ) $ — $ 10,727 Investing activities 320,038 (6,801 ) (10 ) — 313,227 Financing activities 212,329 28,961 1 — 241,291 Net increase (decrease) in cash and cash equivalents 565,466 (87 ) (134 ) — 565,245 Cash at the beginning of the period 4,663 1,855 1,262 — 7,780 Cash at end of the period $ 570,129 $ 1,768 $ 1,128 $ — $ 573,025 Condensed Consolidating Statement of Cash Flows Year Ended December 31, 2015 (Dollars in thousands) Issuer Guarantor Subsidiaries Non-Guarantor Adjustments/ Eliminations Consolidated Operating activities $ 61,138 $ 836 $ (10,381 ) $ 566 $ 52,159 Investing activities (113,543 ) (15,143 ) 11,857 (566 ) (117,395 ) Financing activities 35,851 9,469 (320 ) — 45,000 Net increase (decrease) in cash and cash equivalents (16,554 ) (4,838 ) 1,156 — (20,236 ) Cash at the beginning of the period 21,217 6,693 106 — 28,016 Cash at end of the period $ 4,663 $ 1,855 $ 1,262 $ — $ 7,780 Condensed Consolidating Statement of Cash Flows Year Ended December 31, 2014 (Dollars in thousands) Issuer Guarantor Subsidiaries Non-Guarantor Adjustments/ Eliminations Consolidated Operating activities $ 178,769 $ 69,543 $ 5,842 $ 3,967 $ 258,121 Investing activities (274,629 ) (34,749 ) (5,652 ) (3,967 ) (318,997 ) Financing activities 97,384 (34,987 ) (128 ) — 62,269 Net increase (decrease) in cash and cash equivalents 1,524 (193 ) 62 — 1,393 Cash at the beginning of the period 19,693 6,886 44 — 26,623 Cash at end of the period $ 21,217 $ 6,693 $ 106 $ — $ 28,016 |