Supplemental Guarantor Information | (15) Supplemental Guarantor Information SESI, L.L.C. (the Issuer), a 100 % owned subsidiary of Superior Energy Services, Inc. (Parent), has $ 500 million of 7.75 % 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 September 30, 2019 (in thousands) (unaudited) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ - $ 187,979 $ 1,341 $ 70,569 $ - $ 259,889 Accounts receivable, net - 30 280,704 87,796 - 368,530 Other current assets - 8,592 133,669 62,339 - 204,600 Total current assets - 196,601 415,714 220,704 - 833,019 Property, plant and equipment, net - 11,372 722,830 157,338 - 891,540 Operating lease right-of-use assets - 22,530 57,334 16,326 - 96,190 Goodwill - - 80,544 55,378 - 135,922 Notes receivable - - 67,042 - - 67,042 Long-term intercompany accounts receivable 2,256,701 1,111,335 3,491,267 218,291 ( 7,077,594 ) - Intercompany notes receivable - 1,200 - 6,000 ( 7,200 ) - Equity investments of consolidated subsidiaries ( 2,113,614 ) 3,701,545 7,764 - ( 1,595,695 ) - Restricted cash - - 2,708 45 - 2,753 Intangible and other long-term assets, net - 19,203 71,239 6,843 - 97,285 Total assets $ 143,087 $ 5,063,786 $ 4,916,442 $ 680,925 $ ( 8,680,489 ) $ 2,123,751 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ - $ 8,986 $ 67,127 $ 34,285 $ - $ 110,398 Accrued expenses - 80,810 104,122 35,691 - 220,623 Income taxes payable - ( 717 ) - 4,559 - 3,842 Current portion of decommissioning liabilities - - - 3,621 - 3,621 Total current liabilities - 89,079 171,249 78,156 - 338,484 Long-term debt, net - 1,285,755 - - - 1,285,755 Deferred income taxes - ( 149,512 ) 145,416 4,096 - - Decommissioning liabilities - - 131,263 - - 131,263 Operating lease liabilities - 23,093 42,009 11,153 - 76,255 Long-term intercompany accounts payable - 5,876,786 1,082,435 118,373 ( 7,077,594 ) - Intercompany notes payable - 6,000 - 1,200 ( 7,200 ) - Other long-term liabilities - 46,199 76,510 26,198 - 148,907 Total stockholders' equity (deficit) 143,087 ( 2,113,614 ) 3,267,560 441,749 ( 1,595,695 ) 143,087 Total liabilities and stockholders' equity $ 143,087 $ 5,063,786 $ 4,916,442 $ 680,925 $ ( 8,680,489 ) $ 2,123,751 SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Condensed Consolidating Balance Sheets December 31, 2018 (in thousands) (unaudited) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ - $ 102,224 $ 707 $ 55,119 $ - $ 158,050 Accounts receivable, net - 160 367,497 79,696 - 447,353 Intercompany accounts receivable - 12,279 74,906 3,489 ( 90,674 ) - Other current assets - 12,805 111,560 43,137 - 167,502 Total current assets - 127,468 554,670 181,441 ( 90,674 ) 772,905 Property, plant and equipment, net - 10,129 920,978 178,019 - 1,109,126 Goodwill - - 80,544 56,244 - 136,788 Notes receivable - - 63,993 - - 63,993 Long-term intercompany accounts receivable 2,243,431 - 1,991,912 182,284 ( 4,417,627 ) - Equity investments of consolidated subsidiaries ( 1,952,647 ) 3,754,887 5,992 - ( 1,808,232 ) - Restricted cash - - 5,653 45 - 5,698 Intangible and other long-term assets, net - 19,255 100,847 7,350 - 127,452 Total assets $ 290,784 $ 3,911,739 $ 3,724,589 $ 605,383 $ ( 6,316,533 ) $ 2,215,962 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ - $ 8,807 $ 109,903 $ 20,615 $ - $ 139,325 Accrued expenses 45 102,845 86,926 29,364 - 219,180 Income taxes payable - 1,237 - ( 503 ) - 734 Intercompany accounts payable - 724 6,869 83,081 ( 90,674 ) - Current portion of decommissioning liabilities - - - 3,538 - 3,538 Total current liabilities 45 113,613 203,698 136,095 ( 90,674 ) 362,777 Long-term debt, net - 1,282,921 - - - 1,282,921 Decommissioning liabilities - - 126,558 - - 126,558 Long-term intercompany accounts payable - 4,417,627 - - ( 4,417,627 ) - Other long-term liabilities - 50,225 76,543 26,199 - 152,967 Total stockholders' equity (deficit) 290,739 ( 1,952,647 ) 3,317,790 443,089 ( 1,808,232 ) 290,739 Total liabilities and stockholders' equity $ 290,784 $ 3,911,739 $ 3,724,589 $ 605,383 $ ( 6,316,533 ) $ 2,215,962 SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Condensed Consolidating Statements of Operations Three Months Ended September 30, 2019 (in thousands) (unaudited) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Revenues $ - $ - $ 352,158 80,018 ( 6,459 ) $ 425,717 Cost of services and rentals (exclusive of depreciation, depletion, amortization and accretion) - ( 1,373 ) 245,743 56,295 ( 6,459 ) 294,206 Depreciation, depletion, amortization and accretion - 907 57,143 9,339 - 67,389 General and administrative expenses - 16,581 35,320 10,867 - 62,768 Reduction in value of assets - - 9,571 - - 9,571 Income (loss) from operations - ( 16,115 ) 4,381 3,517 - ( 8,217 ) Other income (expense): Interest income (expense), net - ( 25,911 ) 1,364 42 - ( 24,505 ) Intercompany interest income (expense) - ( 42 ) - 42 - - Other income (expense) - ( 132 ) 411 ( 3,632 ) - ( 3,353 ) Equity in losses of consolidated subsidiaries ( 38,441 ) ( 5,124 ) ( 2,544 ) - 46,109 - Income (loss) from operations before income taxes ( 38,441 ) ( 47,324 ) 3,612 ( 31 ) 46,109 ( 36,075 ) Income taxes - ( 8,883 ) 9,729 1,520 - 2,366 Net income (loss) ( 38,441 ) ( 38,441 ) ( 6,117 ) ( 1,551 ) 46,109 ( 38,441 ) SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Consolidating Statements of Comprehensive Income (Loss) Three Months Ended September 30, 2019 (in thousands) (unaudited) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Net income (loss) $ ( 38,441 ) $ ( 38,441 ) $ ( 6,117 ) $ ( 1,551 ) $ 46,109 $ ( 38,441 ) Change in cumulative translation adjustment, net of tax ( 2,967 ) ( 2,967 ) - ( 2,967 ) 5,934 ( 2,967 ) Comprehensive loss $ ( 41,408 ) $ ( 41,408 ) $ ( 6,117 ) $ ( 4,518 ) $ 52,043 $ ( 41,408 ) SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Condensed Consolidating Statements of Operations Three Months Ended September 30, 2018 (in thousands) (unaudited) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Revenues $ - $ - $ 511,510 $ 66,428 $ ( 4,870 ) $ 573,068 Cost of services and rentals (exclusive of depreciation, depletion, amortization and accretion) - ( 793 ) 366,568 43,484 ( 4,870 ) 404,389 Depreciation, depletion, amortization and accretion - 965 87,973 10,954 - 99,892 General and administrative expenses - 23,959 34,726 10,210 - 68,895 Income (loss) from operations - ( 24,131 ) 22,243 1,780 - ( 108 ) Other income (expense): Interest income (expense), net - ( 26,024 ) 993 79 - ( 24,952 ) Other income (expense) - ( 356 ) 264 ( 185 ) - ( 277 ) Equity in earnings (losses) of consolidated subsidiaries ( 21,816 ) 19,182 ( 53 ) - 2,687 - Income (loss) from continuing operations before income taxes ( 21,816 ) ( 31,329 ) 23,447 1,674 2,687 ( 25,337 ) Income taxes - ( 9,513 ) 5,260 732 - ( 3,521 ) Net income (loss) $ ( 21,816 ) $ ( 21,816 ) $ 18,187 $ 942 $ 2,687 $ ( 21,816 ) SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Consolidating Statements of Comprehensive Income (Loss) Three Months Ended September 30, 2018 (in thousands) (unaudited) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Net income (loss) $ ( 21,816 ) $ ( 21,816 ) $ 18,187 $ 942 $ 2,687 $ ( 21,816 ) Change in cumulative translation adjustment, net of tax ( 826 ) ( 826 ) - ( 826 ) 1,652 ( 826 ) Comprehensive income (loss) $ ( 22,642 ) $ ( 22,642 ) $ 18,187 $ 116 $ 4,339 $ ( 22,642 ) SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Condensed Consolidating Statements of Operations Nine Months Ended September 30, 2019 (in thousands) (unaudited) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Revenues $ - $ - $ 1,108,641 $ 238,154 $ ( 17,587 ) $ 1,329,208 Cost of services and rentals (exclusive of depreciation, depletion, amortization and accretion) - ( 8,244 ) 784,396 162,232 ( 17,587 ) 920,797 Depreciation, depletion, amortization and accretion - 2,780 193,503 28,763 - 225,046 General and administrative expenses - 64,319 109,983 34,295 - 208,597 Reduction in value of assets - - 40,952 - - 40,952 Income (loss) from operations - ( 58,855 ) ( 20,193 ) 12,864 - ( 66,184 ) Other income (expense): Interest income (expense), net - ( 78,195 ) 3,836 84 - ( 74,275 ) Intercompany interest income (expense) ( 67 ) - 67 Other income (expense) - ( 1,207 ) ( 799 ) ( 2,470 ) - ( 4,476 ) Equity in earnings (losses) of consolidated subsidiaries ( 157,196 ) ( 49,523 ) ( 1,820 ) - 208,539 - Income (loss) from continuing operations before income taxes ( 157,196 ) ( 187,847 ) ( 18,976 ) 10,545 208,539 ( 144,935 ) Income taxes - ( 30,651 ) 34,891 8,021 - 12,261 Net income (loss) $ ( 157,196 ) $ ( 157,196 ) $ ( 53,867 ) $ 2,524 $ 208,539 $ ( 157,196 ) SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Consolidating Statements of Comprehensive Income (Loss) Nine Months Ended September 30, 2019 (in thousands) (unaudited) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Net income (loss) $ ( 157,196 ) $ ( 157,196 ) $ ( 53,867 ) $ 2,524 $ 208,539 $ ( 157,196 ) Change in cumulative translation adjustment, net of tax ( 3,810 ) ( 3,810 ) - ( 3,810 ) 7,620 ( 3,810 ) Comprehensive income (loss) $ ( 161,006 ) $ ( 161,006 ) $ ( 53,867 ) $ ( 1,286 ) $ 216,159 $ ( 161,006 ) SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Condensed Consolidating Statements of Operations Nine Months Ended September 30, 2018 (in thousands) (unaudited) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Revenues $ - $ - $ 1,420,368 $ 192,976 $ ( 22,410 ) $ 1,590,934 Cost of services and rentals (exclusive of depreciation, depletion, amortization and accretion) - ( 6,382 ) 1,011,801 134,650 ( 22,410 ) 1,117,659 Depreciation, depletion, amortization and accretion - 2,974 266,188 34,422 - 303,584 General and administrative expenses - 70,721 109,083 34,807 - 214,611 Loss from operations - ( 67,313 ) 33,296 ( 10,903 ) - ( 44,920 ) Other income (expense): Interest expense, net - ( 77,778 ) 2,940 105 - ( 74,733 ) Other income (expense) - ( 608 ) 802 ( 4,588 ) - ( 4,394 ) Equity in losses of consolidated subsidiaries ( 107,930 ) 13,073 ( 421 ) - 95,278 - Loss from continuing operations before income taxes ( 107,930 ) ( 132,626 ) 36,617 ( 15,386 ) 95,278 ( 124,047 ) Income taxes - ( 24,696 ) 7,185 665 - ( 16,846 ) Net loss from continuing operations ( 107,930 ) ( 107,930 ) 29,432 ( 16,051 ) 95,278 ( 107,201 ) Loss from discontinued operations, net of income taxes - - - ( 729 ) - ( 729 ) Net loss $ ( 107,930 ) $ ( 107,930 ) $ 29,432 $ ( 16,780 ) $ 95,278 $ ( 107,930 ) SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Consolidating Statements of Comprehensive Income (Loss) Nine Months Ended September 30, 2018 (in thousands) (unaudited) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Net income (loss) $ ( 107,930 ) $ ( 107,930 ) $ 29,432 $ ( 16,780 ) $ 95,278 $ ( 107,930 ) Change in cumulative translation adjustment, net of tax ( 3,491 ) ( 3,491 ) - ( 3,491 ) 6,982 ( 3,491 ) Comprehensive income (loss) $ ( 111,421 ) $ ( 111,421 ) $ 29,432 $ ( 20,271 ) $ 102,260 $ ( 111,421 ) SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Condensed Consolidating Statements of Cash Flows Nine Months Ended September 30, 2019 (in thousands) (unaudited) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Consolidated Cash flows from operating activities: Net cash provided by (used in) operating activities $ 14,295 $ ( 272,879 ) $ 350,633 $ 24,455 $ 116,504 Cash flows from investing activities: Payments for capital expenditures - ( 5,514 ) ( 94,757 ) ( 5,122 ) ( 105,393 ) Proceeds from sales of assets - - 90,696 - 90,696 Net cash provided by (used in) investing activities - ( 5,514 ) ( 4,061 ) ( 5,122 ) ( 14,697 ) Cash flows from financing activities: Changes in notes with affiliated companies, net ( 13,270 ) 364,179 ( 348,883 ) ( 2,026 ) - Other ( 1,025 ) ( 31 ) - - ( 1,056 ) Net cash provided by (used in) financing activities ( 14,295 ) 364,148 ( 348,883 ) ( 2,026 ) ( 1,056 ) Effect of exchange rate changes on cash - - - ( 1,857 ) ( 1,857 ) Net change in cash, cash equivalents, and restricted cash - 85,755 ( 2,311 ) 15,450 98,894 Cash, cash equivalents, and restricted cash at beginning of period - 102,224 6,360 55,164 163,748 Cash, cash equivalents, and restricted cash at end of period $ - $ 187,979 $ 4,049 $ 70,614 $ 262,642 SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Condensed Consolidating Statements of Cash Flows Nine Months Ended September 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 $ 18,290 $ ( 118,313 ) $ 174,198 $ 23,450 $ ( 14,269 ) $ 83,356 Cash flows from investing activities: Payments for capital expenditures - ( 1,509 ) ( 175,524 ) ( 9,250 ) - ( 186,283 ) Proceeds from sales of assets - - 16,226 13,369 - 29,595 Net cash provided by (used in) investing activities - ( 1,509 ) ( 159,298 ) 4,119 - ( 156,688 ) Cash flows from financing activities: Intercompany dividends - - - ( 14,269 ) 14,269 - Changes in notes with affiliated companies, net ( 14,775 ) 31,469 ( 26,644 ) 9,950 - - Other ( 3,515 ) ( 435 ) - - - ( 3,950 ) Net cash provided by (used in) financing activities ( 18,290 ) 31,034 ( 26,644 ) ( 4,319 ) 14,269 ( 3,950 ) Effect of exchange rate changes on cash - - - ( 1,834 ) - ( 1,834 ) Net change in cash, cash equivalents, and restricted cash - ( 88,788 ) ( 11,744 ) 21,416 - ( 79,116 ) 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 $ - $ 37,745 $ 9,179 $ 66,443 $ - $ 113,367 |