Supplemental Guarantor Information | (12) 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 such senior unsecured notes, and such guarantees are joint and several. SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Condensed Consolidating Balance Sheets June 30, 2018 (in thousands) (unaudited) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ - $ 68,807 $ 1,243 $ 48,462 $ - $ 118,512 Accounts receivable, net - (924) 372,274 70,633 - 441,983 Intercompany accounts receivable - 8,920 68,283 5,533 (82,736) - Other current assets - 12,190 153,887 35,876 - 201,953 Total current assets - 88,993 595,687 160,504 (82,736) 762,448 Property, plant and equipment, net - 10,609 1,035,229 194,865 - 1,240,703 Goodwill - - 657,099 149,714 - 806,813 Notes receivable - - 62,041 - - 62,041 Long-term intercompany accounts receivable 2,230,531 - 2,058,093 180,246 (4,468,870) - Equity investments of consolidated subsidiaries (1,177,514) 4,461,755 6,223 - (3,290,464) - Restricted cash - - 11,586 45 - 11,631 Intangible and other long-term assets, net - 21,217 108,503 7,629 - 137,349 Total assets $ 1,053,017 $ 4,582,574 $ 4,534,461 $ 693,003 $ (7,842,070) $ 3,020,985 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ - $ 12,184 $ 128,478 $ 21,463 $ - $ 162,125 Accrued expenses 302 103,998 74,908 22,457 - 201,665 Intercompany accounts payable - 724 8,250 73,762 (82,736) - Current portion of decommissioning liabilities - - 20,670 3,486 - 24,156 Total current liabilities 302 116,906 232,306 121,168 (82,736) 387,946 Deferred income taxes - (156,705) 194,992 3,471 - 41,758 Decommissioning liabilities - - 103,088 - - 103,088 Long-term debt, net - 1,281,145 - - - 1,281,145 Long-term intercompany accounts payable - 4,468,870 - - (4,468,870) - Other long-term liabilities - 49,872 78,276 26,185 - 154,333 Total stockholders' equity (deficit) 1,052,715 (1,177,514) 3,925,799 542,179 (3,290,464) 1,052,715 Total liabilities and stockholders' equity $ 1,053,017 $ 4,582,574 $ 4,534,461 $ 693,003 $ (7,842,070) $ 3,020,985 SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Condensed Consolidating Balance Sheets December 31, 2017 (in thousands) (unaudited) 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) - Restricted cash - - 20,483 - - 20,483 Intangible and other long-term assets, net - 22,118 113,632 8,220 - 143,970 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 Statements of Operations Three Months Ended June 30, 2018 (in thousands) (unaudited) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Revenues $ - $ - $ 473,724 $ 73,289 $ (11,465) $ 535,548 Cost of services and rentals (exclusive of depreciation, depletion, amortization and accretion) - (2,963) 334,169 50,069 (11,465) 369,810 Depreciation, depletion, amortization and accretion - 990 85,501 11,482 - 97,973 General and administrative expenses - 21,098 35,668 13,130 - 69,896 Loss from operations - (19,125) 18,386 (1,392) - (2,131) Other income (expense): Interest expense, net - (25,884) 980 10 - (24,894) Other income (expense) - (186) 264 (2,460) - (2,382) Equity in losses of consolidated subsidiaries (26,390) 11,361 (200) - 15,229 - Loss from continuing operations before income taxes (26,390) (33,834) 19,430 (3,842) 15,229 (29,407) Income taxes - (7,444) 3,001 473 - (3,970) Net loss from continuing operations (26,390) (26,390) 16,429 (4,315) 15,229 (25,437) Loss from discontinued operations, net of income tax - - - (953) - (953) Net loss $ (26,390) $ (26,390) $ 16,429 $ (5,268) $ 15,229 $ (26,390) SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Consolidating Statements of Comprehensive Loss Three Months Ended June 30, 2018 (in thousands) (unaudited) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Net loss $ (26,390) $ (26,390) $ 16,429 $ (5,268) $ 15,229 $ (26,390) Change in cumulative translation adjustment, net of tax (7,053) (7,053) - (7,053) 14,106 (7,053) Comprehensive loss $ (33,443) $ (33,443) $ 16,429 $ (12,321) $ 29,335 $ (33,443) SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Condensed Consolidating Statements of Operations Three Months Ended June 30, 2017 (in thousands) (unaudited) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Revenues $ - $ - $ 416,328 $ 56,311 $ (2,571) $ 470,068 Cost of services and rentals (exclusive of depreciation, depletion, amortization and accretion) - 1,500 311,009 41,864 (2,571) 351,802 Depreciation, depletion, amortization and accretion - 1,035 94,031 13,053 - 108,119 General and administrative expenses - 25,948 37,732 13,028 - 76,708 Loss from operations - (28,483) (26,444) (11,634) - (66,561) Other income (expense): Interest expense, net - (24,370) 957 80 - (23,333) Other income (expense) - (311) 206 (2,051) - (2,156) Equity in losses of consolidated subsidiaries (63,806) (24,545) (148) - 88,499 - Loss from continuing operations before income taxes (63,806) (77,709) (25,429) (13,605) 88,499 (92,050) Income taxes - (13,903) (15,278) (830) - (30,011) Net income (loss) from continuing operations (63,806) (63,806) (10,151) (12,775) 88,499 (62,039) Loss from discontinued operations, net of income tax - - - (1,767) - (1,767) Net loss $ (63,806) $ (63,806) $ (10,151) $ (14,542) $ 88,499 $ (63,806) SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Consolidating Statements of Comprehensive Loss Three Months Ended June 30, 2017 (in thousands) (unaudited) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Net loss $ (63,806) $ (63,806) $ (10,151) $ (14,542) $ 88,499 $ (63,806) Change in cumulative translation adjustment, net of tax 6,022 6,022 - 6,022 (12,044) 6,022 Comprehensive loss $ (57,784) $ (57,784) $ (10,151) $ (8,520) $ 76,455 $ (57,784) SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Condensed Consolidating Statements of Operations Six Months Ended June 30, 2018 (in thousands) (unaudited) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Revenues $ - $ - $ 908,858 $ 126,548 $ (17,540) $ 1,017,866 Cost of services and rentals (exclusive of depreciation, depletion, amortization and accretion) - (5,589) 645,233 91,166 (17,540) 713,270 Depreciation, depletion, amortization and accretion - 2,009 178,215 23,468 - 203,692 General and administrative expenses - 46,762 74,357 24,597 - 145,716 Loss from operations - (43,182) 11,053 (12,683) - (44,812) Other income (expense): Interest expense, net - (51,754) 1,947 26 - (49,781) Other income (expense) - (252) 538 (4,403) - (4,117) Equity in losses of consolidated subsidiaries (86,114) (6,109) (368) - 92,591 - Loss from continuing operations before income taxes (86,114) (101,297) 13,170 (17,060) 92,591 (98,710) Income taxes - (15,183) 1,925 (67) - (13,325) Net loss from continuing operations (86,114) (86,114) 11,245 (16,993) 92,591 (85,385) Loss from discontinued operations, net of income tax - - - (729) - (729) Net loss $ (86,114) $ (86,114) $ 11,245 $ (17,722) $ 92,591 $ (86,114) SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Consolidating Statements of Comprehensive Loss Six Months Ended June 30, 2018 (in thousands) (unaudited) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Net loss $ (86,114) $ (86,114) $ 11,245 $ (17,722) $ 92,591 $ (86,114) Change in cumulative translation adjustment, net of tax (2,665) (2,665) - (2,665) 5,330 (2,665) Comprehensive loss $ (88,779) $ (88,779) $ 11,245 $ (20,387) $ 97,921 $ (88,779) SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Condensed Consolidating Statements of Operations Six Months Ended June 30, 2017 (in thousands) (unaudited) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Revenues $ - $ - $ 770,188 $ 108,499 $ (7,683) $ 871,004 Cost of services and rentals (exclusive of depreciation, depletion, amortization and accretion) - 2,260 595,969 83,242 (7,683) 673,788 Depreciation, depletion, amortization and accretion - 2,081 194,599 25,720 - 222,400 General and administrative expenses - 51,883 74,876 25,442 - 152,201 Loss from operations - (56,224) (95,256) (25,905) - (177,385) Other income (expense): Interest expense, net - (49,611) 1,759 269 - (47,583) Other income (expense) - (722) 447 (1,232) - (1,507) Equity in losses of consolidated subsidiaries (155,465) (79,107) (208) - 234,780 - Loss from continuing operations before income taxes (155,465) (185,664) (93,258) (26,868) 234,780 (226,475) Income taxes - (30,199) (44,246) (330) - (74,775) Net income (loss) from continuing operations (155,465) (155,465) (49,012) (26,538) 234,780 (151,700) Loss from discontinued operations, net of income tax - - - (3,765) - (3,765) Net loss $ (155,465) $ (155,465) $ (49,012) $ (30,303) $ 234,780 $ (155,465) SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Consolidating Statements of Comprehensive Loss Six Months Ended June 30, 2017 (in thousands) (unaudited) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Net loss $ (155,465) $ (155,465) $ (49,012) $ (30,303) $ 234,780 $ (155,465) Change in cumulative translation adjustment, net of tax 7,746 7,746 - 7,746 (15,492) 7,746 Comprehensive loss $ (147,719) $ (147,719) $ (49,012) $ (22,557) $ 219,288 $ (147,719) SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Condensed Consolidating Statements of Cash Flows Six Months Ended June 30, 2018 (in thousands) (unaudited) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Cash flows from operating activities: Net cash provided by (used in) operating activities $ 12,342 $ (91,600) $ 131,729 $ (1,787) $ (11,269) $ 39,415 Cash flows from investing activities: Payments for capital expenditures - (549) (114,360) (4,932) - (119,841) Proceeds from sales of assets - - 10,150 13,147 - 23,297 Net cash used in investing activities - (549) (104,210) 8,215 - (96,544) Cash flows from financing activities: Intercompany dividends - - - (11,269) 11,269 - Changes in notes with affiliated companies, net (8,834) 34,815 (35,613) 9,632 - - Other (3,508) (392) - - - (3,900) Net cash provided by (used in) financing activities (12,342) 34,423 (35,613) (1,637) 11,269 (3,900) Effect of exchange rate changes on cash - - - (1,311) - (1,311) Net decrease in cash, cash equivalents, and restricted cash - (57,726) (8,094) 3,480 - (62,340) Cash, cash equivalents, and restricted cash at beginning of period - 126,533 20,923 45,027 - 192,483 Cash, cash equivalents, and restricted cash at end of period $ - $ 68,807 $ 12,829 $ 48,507 $ - $ 130,143 SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Condensed Consolidating Statements of Cash Flows Six Months Ended June 30, 2017 (in thousands) (unaudited) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Consolidated Cash flows from operating activities: Net cash provided by (used in) operating activities $ 13,572 $ 11,674 $ (520) $ (7,579) $ 17,147 Cash flows from investing activities: Payments for capital expenditures - (461) (45,506) (10,682) (56,649) Other - - 4,090 - 4,090 Net cash used in investing activities - (461) (41,416) (10,682) (52,559) Cash flows from financing activities: Changes in notes with affiliated companies, net (6,822) (7,812) 11,026 3,608 - Other (6,750) (224) - - (6,974) Net cash used in financing activities (13,572) (8,036) 11,026 3,608 (6,974) Effect of exchange rate changes on cash - - - 2,093 2,093 Net decrease in cash, cash equivalents, and restricted cash - 3,177 (30,910) (12,560) (40,293) Cash, cash equivalents, and restricted cash at beginning of period - 127,445 51,789 66,858 246,092 Cash, cash equivalents, and restricted cash at end of period $ - $ 130,622 $ 20,879 $ 54,298 $ 205,799 |