Supplemental Guarantor Information | (13) Supplemental Guarantor Information SESI, L.L.C. (the Issuer), a 100% owned subsidiary of Superior Energy Services, Inc. (Parent), has $500 million of 7 3/4% senior unsecured notes due 2024. The Parent, along with certain of its 100% owned domestic subsidiaries, fully and unconditionally guaranteed the senior unsecured notes, and such guarantees are joint and several. SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Condensed Consolidating Balance Sheets December 31, 2017 (in thousands) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ - $ 126,533 $ 440 $ 45,027 $ - $ 172,000 Accounts receivable, net - - 332,402 70,889 (5,235) 398,056 Income taxes receivable - - (221) 1,180 - 959 Intercompany accounts receivable - 6,460 58,375 5,865 (70,700) - Other current assets - 11,895 129,970 34,295 - 176,160 Assets held for sale - - - 13,644 - 13,644 Total current assets - 144,888 520,966 170,900 (75,935) 760,819 Property, plant and equipment, net - 12,055 1,093,446 211,443 - 1,316,944 Goodwill - - 657,099 150,761 - 807,860 Notes receivable - - 60,149 - - 60,149 Long-term intercompany accounts receivable 2,221,697 - 2,032,056 177,842 (4,431,595) - Equity investments of consolidated subsidiaries (1,088,736) 4,481,702 6,590 - (3,399,556) - Intangible and other long-term assets, net - 22,118 134,115 8,220 - 164,453 Total assets $ 1,132,961 $ 4,660,763 $ 4,504,421 $ 719,166 $ (7,907,086) $ 3,110,225 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ - $ 14,339 $ 89,714 $ 20,898 $ (5,235) $ 119,716 Accrued expenses 532 116,767 80,825 23,633 - 221,757 Intercompany accounts payable - 724 7,918 62,058 (70,700) - Current portion of decommissioning liabilities - - 25,670 1,591 - 27,261 Liabilities held for sale - - - 6,463 - 6,463 Total current liabilities 532 131,830 204,127 114,643 (75,935) 375,197 Deferred income taxes - (147,116) 205,386 2,788 - 61,058 Decommissioning liabilities - - 101,293 1,843 - 103,136 Long-term debt, net - 1,279,771 - - - 1,279,771 Long-term intercompany accounts payable - 4,431,595 - - (4,431,595) - Other long-term liabilities - 53,419 79,061 26,154 - 158,634 Total stockholders' equity (deficit) 1,132,429 (1,088,736) 3,914,554 573,738 (3,399,556) 1,132,429 Total liabilities and stockholders' equity $ 1,132,961 $ 4,660,763 $ 4,504,421 $ 719,166 $ (7,907,086) $ 3,110,225 SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Condensed Consolidating Balance Sheets December 31, 2016 (in thousands) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ - $ 127,445 $ 942 $ 59,204 $ - $ 187,591 Accounts receivable, net - - 231,358 65,806 - 297,164 Intercompany accounts receivable - 305 49,656 2,470 (52,431) - Income taxes receivable - 101,578 - - - 101,578 Other current assets - 12,189 120,382 35,489 - 168,060 Assets held for sale - - - 27,158 - 27,158 Total current assets - 241,517 402,338 190,127 (52,431) 781,551 Property, plant and equipment, net - 15,211 1,339,626 250,528 - 1,605,365 Goodwill - - 657,099 146,818 - 803,917 Notes receivable - - 56,650 - - 56,650 Long-term intercompany accounts receivable 2,200,534 - 2,041,461 177,478 (4,419,473) - Intercompany notes receivable - 2,225 - - (2,225) - Equity investments of consolidated subsidiaries (895,682) 4,545,230 7,600 - (3,657,148) - Intangible and other long-term assets, net - 30,337 175,675 16,760 - 222,772 Total assets $ 1,304,852 $ 4,834,520 $ 4,680,449 $ 781,711 $ (8,131,277) $ 3,470,255 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ - $ 5,250 $ 72,684 $ 16,897 $ - $ 94,831 Accrued expenses 932 89,451 97,858 29,951 - 218,192 Income taxes payable - 778 - (84) - 694 Intercompany accounts payable - 189 3,956 48,286 (52,431) - Current portion of decommissioning liabilities - - 20,670 1,494 - 22,164 Liabilities held for sale - - - 8,653 - 8,653 Total current liabilities 932 95,668 195,168 105,197 (52,431) 344,534 Deferred income taxes - (139,835) 377,928 5,518 - 243,611 Decommissioning liabilities - - 99,669 1,844 - 101,513 Long-term debt, net - 1,284,600 - - - 1,284,600 Long-term intercompany accounts payable - 4,419,473 - - (4,419,473) - Intercompany notes payable - - - 2,225 (2,225) - Other long-term liabilities - 70,296 85,967 35,814 - 192,077 Total stockholders' equity (deficit) 1,303,920 (895,682) 3,921,717 631,113 (3,657,148) 1,303,920 Total liabilities and stockholders' equity $ 1,304,852 $ 4,834,520 $ 4,680,449 $ 781,711 $ (8,131,277) $ 3,470,255 SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Condensed Consolidating Statements of Operations Year Ended December 31, 2017 (in thousands) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Revenues $ - $ - $ 1,655,114 $ 234,663 $ (15,701) $ 1,874,076 Cost of services and rentals (exclusive of depreciation, depletion, amortization and accretion) - (4,123) 1,242,486 176,033 (15,701) 1,398,695 Depreciation, depletion, amortization and accretion - 4,149 383,713 50,854 - 438,716 General and administrative expenses - 86,840 152,076 56,591 - 295,507 Reduction in value of assets - - 6,038 8,117 - 14,155 Loss from operations - (86,866) (129,199) (56,932) - (272,997) Other income (expense): Interest expense, net - (105,585) 4,451 (321) - (101,455) Other income (expense) - (1,350) 202 (2,151) - (3,299) Equity in losses of consolidated subsidiaries (205,921) (76,394) (964) - 283,279 - Loss from continuing operations before income taxes (205,921) (270,195) (125,510) (59,404) 283,279 (377,751) Income taxes - (64,274) (118,347) (8,119) - (190,740) Net income (loss) from continuing operations (205,921) (205,921) (7,163) (51,285) 283,279 (187,011) Loss from discontinued operations, net of income tax - - - (18,910) - (18,910) Net loss $ (205,921) $ (205,921) $ (7,163) $ (70,195) $ 283,279 $ (205,921) SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Consolidating Statements of Comprehensive Loss Year Ended December 31, 2017 (in thousands) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Net loss $ (205,921) $ (205,921) $ (7,163) $ (70,195) $ 283,279 $ (205,921) Change in cumulative translation adjustment 12,821 12,821 - 12,821 (25,642) 12,821 Comprehensive loss $ (193,100) $ (193,100) $ (7,163) $ (57,374) $ 257,637 $ (193,100) SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Condensed Consolidating Statements of Operations Year Ended December 31, 2016 (in thousands) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Revenues $ - $ - $ 1,193,233 $ 281,310 $ (24,496) $ 1,450,047 Cost of services and rentals (exclusive of depreciation, depletion, amortization and accretion) - 6,582 944,349 196,839 (24,496) 1,123,274 Depreciation, depletion, amortization and accretion - 4,592 452,180 53,199 - 509,971 General and administrative expenses - 117,781 176,430 52,395 - 346,606 Reduction in value of assets - - 486,976 13,429 - 500,405 Loss from operations - (128,955) (866,702) (34,552) - (1,030,209) Other income (expense): Interest expense, net - (95,040) 3,425 (1,138) - (92,753) Other income (expense) - (4,345) 196 26,770 - 22,621 Equity in losses of consolidated subsidiaries (886,899) (738,047) (643) - 1,625,589 - Loss from continuing operations before income taxes (886,899) (966,387) (863,724) (8,920) 1,625,589 (1,100,341) Income taxes - (79,488) (189,850) 2,337 - (267,001) Net loss from continuing operations (886,899) (886,899) (673,874) (11,257) 1,625,589 (833,340) Loss from discontinued operations, net of income tax - - - (53,559) - (53,559) Net loss $ (886,899) $ (886,899) $ (673,874) $ (64,816) $ 1,625,589 $ (886,899) SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Consolidating Statements of Comprehensive Loss Year Ended December 31, 2016 (in thousands) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Net loss $ (886,899) $ (886,899) $ (673,874) $ (64,816) $ 1,625,589 $ (886,899) Change in cumulative translation adjustment (34,554) (34,554) - (34,554) 69,108 (34,554) Comprehensive loss $ (921,453) $ (921,453) $ (673,874) $ (99,370) $ 1,694,697 $ (921,453) SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Condensed Consolidating Statements of Operations Year ended December 31, 2015 (in thousands) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Revenues $ - $ - $ 2,360,358 $ 526,459 $ (112,252) $ 2,774,565 Cost of services and rentals (exclusive of depreciation, depletion, amortization and accretion) - 14,397 1,602,996 359,905 (111,486) 1,865,812 Depreciation, depletion, amortization and accretion - 5,102 550,384 56,661 - 612,147 General and administrative expenses 873 129,315 302,274 79,012 (766) 510,708 Reduction in value of assets - - 1,684,846 54,041 - 1,738,887 Loss from operations (873) (148,814) (1,780,142) (23,160) - (1,952,989) Other income (expense): Interest expense, net - (95,869) 1,359 (2,808) - (97,318) Other income (expense) - (93) 220 (9,603) - (9,476) Equity in losses of consolidated subsidiaries (1,853,845) (1,695,207) (48,456) - 3,597,508 - Loss from continuing operations before (1,854,718) (1,939,983) (1,827,019) (35,571) 3,597,508 (2,059,783) Income taxes - (86,138) (167,413) 1,531 - (252,020) Net loss from continuing operations (1,854,718) (1,853,845) (1,659,606) (37,102) 3,597,508 (1,807,763) Loss from discontinued operations, net of income tax - - (7,523) (39,432) - (46,955) Net loss $ (1,854,718) $ (1,853,845) $ (1,667,129) $ (76,534) $ 3,597,508 $ (1,854,718) SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Consolidating Statements of Comprehensive Loss Year ended December 31, 2015 (in thousands) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Net loss $ (1,854,718) $ (1,853,845) $ (1,667,129) $ (76,534) $ 3,597,508 $ (1,854,718) Change in cumulative translation adjustment (9,414) (9,414) 4,682 (10,862) 15,594 (9,414) Comprehensive loss $ (1,864,132) $ (1,863,259) $ (1,662,447) $ (87,396) $ 3,613,102 $ (1,864,132) SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Condensed Consolidating Statements of Cash Flows Year Ended December 31, 2017 (in thousands) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Cash flows from operating activities: Net cash provided by (used in) operating activities $ 26,221 $ 3,369 $ 89,503 $ (15,249) $ - $ 103,844 Cash flows from investing activities: Payments for capital expenditures - (1,041) (148,738) (15,154) - (164,933) Proceeds from sales of assets - - 23,485 4,784 - 28,269 Decrease in cash held in escrow - - 30,600 - - 30,600 Net cash used in investing activities - (1,041) (94,653) (10,370) - (106,064) Cash flows from financing activities: Proceeds from issuance of long-term debt - 500,000 - - - 500,000 Principal payments on long-term debt - (500,000) - - - (500,000) Payment of debt issuance costs - (11,967) - - - (11,967) Changes in notes with affiliated companies, net (21,163) 8,727 4,648 7,788 - - Other (5,058) - - - - (5,058) Net cash provided by (used in) financing activities (26,221) (3,240) 4,648 7,788 - (17,025) Effect of exchange rate changes on cash - - - 3,654 - 3,654 Net decrease in cash and cash equivalents - (912) (502) (14,177) - (15,591) Cash and cash equivalents at beginning of period - 127,445 942 59,204 - 187,591 Cash and cash equivalents at end of period $ - $ 126,533 $ 440 $ 45,027 $ - $ 172,000 SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Condensed Consolidating Statements of Cash Flows Year Ended December 31, 2016 (in thousands) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Cash flows from operating activities: Net cash provided by (used in) operating activities $ 29,149 $ (139,666) $ 248,625 $ (1,089) $ (75,767) $ 61,252 Cash flows from investing activities: Payments for capital expenditures - (405) (64,478) (15,665) - (80,548) Other - - 6,309 - - 6,309 Net cash used in investing activities - (405) (58,169) (15,665) - (74,239) Cash flows from financing activities: Proceeds from revolving credit facility - 325,123 - - - 325,123 Payments on revolving credit facility - (325,123) - - - (325,123) Payments on long-term debt - (325,000) - (12,576) - (337,576) Payment of debt issuance costs - (2,711) - - - (2,711) Intercompany dividends - - (73,017) (2,750) 75,767 - Changes in notes with affiliated companies, net (13,956) 185,950 (127,595) (44,399) - - Dividends paid (12,111) - - - - (12,111) Other (3,082) - - - - (3,082) Net cash used in financing activities (29,149) (141,761) (200,612) (59,725) 75,767 (355,480) Effect of exchange rate changes on cash - - - (7,959) - (7,959) Net decrease in cash and cash equivalents - (281,832) (10,156) (84,438) - (376,426) Cash and cash equivalents at beginning of period - 409,277 11,098 143,642 - 564,017 Cash and cash equivalents at end of period $ - $ 127,445 $ 942 $ 59,204 $ - $ 187,591 SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Condensed Consolidating Statements of Cash Flows Year Ended December 31, 2015 (in thousands) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Cash flows from operating activities: Net cash provided by (used in) operating activities $ 36,290 $ (279,888) $ 787,065 $ 93,563 $ (4,418) $ 632,612 Cash flows from investing activities: Payments for capital expenditures - (4,319) (300,910) (52,997) - (358,226) Purchase of leased vessels - - - (46,442) - (46,442) Other - 1,480 19,023 (4,103) - 16,400 Net cash used in investing activities - (2,839) (281,887) (103,542) - (388,268) Cash flows from financing activities: Proceeds from revolving credit facility - 7,475 - - - 7,475 Payments on revolving credit facility - (7,475) - - - (7,475) Proceeds from long-term debt - - - 14,733 - 14,733 Payments on long-term debt - (20,000) - (1,038) - (21,038) Payment to extinguish capital lease obligation - - - (20,933) - (20,933) Intercompany dividends - - - (4,418) 4,418 - Changes in notes with affiliated companies, net 5,331 514,048 (507,235) (12,144) - - Dividends paid (48,139) - - - - (48,139) Other 6,518 - - - - 6,518 Net cash provided by (used in) financing activities (36,290) 494,048 (507,235) (23,800) 4,418 (68,859) Effect of exchange rate changes on cash - - - (4,514) - (4,514) Net increase (decrease) in cash and cash equivalents - 211,321 (2,057) (38,293) - 170,971 Cash and cash equivalents at beginning of period - 197,956 13,155 181,935 - 393,046 Cash and cash equivalents at end of period $ - $ 409,277 $ 11,098 $ 143,642 $ - $ 564,017 |