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 7.75 % 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, 2019 (in thousands) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ - $ 210,691 $ 612 $ 61,321 $ - $ 272,624 Accounts receivable, net - 750 245,941 85,356 - 332,047 Income taxes receivable - ( 1,080 ) - 1,820 - 740 Other current assets - 9,594 106,857 50,310 - 166,761 Assets held for sale - - 216,197 - - 216,197 Total current assets - 219,955 569,607 198,807 - 988,369 Property, plant and equipment, net - 11,129 497,395 156,425 - 664,949 Operating lease right-of-use assets - 22,052 44,048 14,806 - 80,906 Goodwill - - 80,544 57,151 - 137,695 Notes receivable - - 68,092 - - 68,092 Long-term intercompany accounts receivable 2,260,980 1,281,183 3,020,808 202,331 ( 6,765,302 ) - Intercompany notes receivable - - - 9,400 ( 9,400 ) - Equity investments of consolidated subsidiaries ( 2,207,117 ) 3,498,602 10,449 - ( 1,301,934 ) - Restricted cash - - 2,719 45 - 2,764 Intangible and other long-term assets, net - 19,466 24,313 6,676 - 50,455 Total assets $ 53,863 $ 5,052,387 $ 4,317,975 $ 645,641 $ ( 8,076,636 ) $ 1,993,230 Liabilities and Stockholders' Equity Current liabilities: Accounts payable $ - $ 10,701 $ 49,159 $ 33,106 $ - $ 92,966 Accrued expenses - 76,249 80,696 25,989 - 182,934 Income taxes payable - - - - - - Current portion of decommissioning liabilities - - - 3,649 - 3,649 Liabilities held for sale - - 44,938 - - 44,938 Total current liabilities - 86,950 174,793 62,744 - 324,487 Long-term debt, net - 1,286,629 - - - 1,286,629 Deferred income taxes - 3,247 - - - 3,247 Decommissioning liabilities - - 132,632 - - 132,632 Operating lease liabilities - 22,738 29,206 10,410 - 62,354 Long-term intercompany accounts payable 4,290 5,805,516 832,407 123,089 ( 6,765,302 ) - Intercompany notes payable - 9,400 - - ( 9,400 ) - Other long-term liabilities - 45,024 75,976 13,308 - 134,308 Total stockholders' equity (deficit) 49,573 ( 2,207,117 ) 3,072,961 436,090 ( 1,301,934 ) 49,573 Total liabilities and stockholders' equity $ 53,863 $ 5,052,387 $ 4,317,975 $ 645,641 $ ( 8,076,636 ) $ 1,993,230 SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Condensed Consolidating Balance Sheets December 31, 2018 (in thousands) 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 Year Ended December 31, 2019 (in thousands) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Revenues $ - $ - $ 1,126,456 324,200 ( 25,287 ) $ 1,425,369 Cost of revenues (exclusive of depreciation, depletion, amortization and accretion) - ( 7,023 ) 730,473 226,919 ( 25,287 ) 925,082 Depreciation, depletion, amortization and accretion - 3,682 154,424 38,353 - 196,459 General and administrative expenses - 87,727 134,123 46,376 - 268,226 Reduction in value of assets - - 14,900 2,285 - 17,185 Income (loss) from operations - ( 84,386 ) 92,536 10,267 - 18,417 Other income (expense): Interest income (expense), net - ( 103,397 ) 5,115 ( 30 ) - ( 98,312 ) Intercompany interest income (expense) - ( 107 ) - 107 - - Other income (expense) - ( 1,732 ) ( 759 ) 7 - ( 2,484 ) Equity in losses of consolidated subsidiaries ( 255,721 ) ( 107,768 ) 3,333 - 360,156 - Income (loss) from operations before income taxes ( 255,721 ) ( 297,390 ) 100,225 10,351 360,156 ( 82,379 ) Income taxes - ( 41,669 ) 47,771 ( 10,728 ) - ( 4,626 ) Net loss from continuing operations ( 255,721 ) ( 255,721 ) 52,454 21,079 360,156 ( 77,753 ) Loss from discontinued operations, net of tax - - ( 177,968 ) - - ( 177,968 ) Net income (loss) $ ( 255,721 ) $ ( 255,721 ) $ ( 125,514 ) $ 21,079 $ 360,156 $ ( 255,721 ) SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Consolidating Statements of Comprehensive Income (Loss) Year Ended December 31, 2019 (in thousands) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Net income (loss) $ ( 255,721 ) $ ( 255,721 ) $ ( 125,514 ) $ 21,079 $ 360,156 $ ( 255,721 ) Change in cumulative translation adjustment, net of tax 1,250 1,250 - 1,250 ( 2,500 ) 1,250 Comprehensive loss $ ( 254,471 ) $ ( 254,471 ) $ ( 125,514 ) $ 22,329 $ 357,656 $ ( 254,471 ) SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Condensed Consolidating Statements of Operations Year Ended December 31, 2018 (in thousands) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Revenues $ - $ - $ 1,238,343 $ 271,769 $ ( 31,255 ) $ 1,478,857 Cost of revenues (exclusive of depreciation, depletion, amortization and accretion) - ( 13,265 ) 823,908 191,100 ( 31,255 ) 970,488 Depreciation, depletion, amortization and accretion - 3,945 229,565 44,929 - 278,439 General and administrative expenses - 95,725 129,667 51,076 - 276,468 Reduction in value of assets - - 230,429 92,284 - 322,713 Loss from operations - ( 86,405 ) ( 175,226 ) ( 107,620 ) - ( 369,251 ) Other income (expense): Interest expense, net - ( 103,594 ) 3,950 167 - ( 99,477 ) Other income (expense) - 71 1,014 ( 2,763 ) - ( 1,678 ) Equity in losses of consolidated subsidiaries ( 858,115 ) ( 707,348 ) ( 597 ) - 1,566,060 - Loss from continuing operations before income taxes ( 858,115 ) ( 897,276 ) ( 170,859 ) ( 110,216 ) 1,566,060 ( 470,406 ) Income taxes - ( 39,161 ) ( 4,124 ) 282 - ( 43,003 ) Net loss from continuing operations ( 858,115 ) ( 858,115 ) ( 166,735 ) ( 110,498 ) 1,566,060 ( 427,403 ) Loss from discontinued operations, net of income taxes - - ( 429,983 ) ( 729 ) - ( 430,712 ) Net loss $ ( 858,115 ) $ ( 858,115 ) $ ( 596,718 ) $ ( 111,227 ) $ 1,566,060 $ ( 858,115 ) SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Consolidating Statements of Comprehensive Income (Loss) Year Ended December 31, 2018 (in thousands) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Net income (loss) $ ( 858,115 ) $ ( 858,115 ) $ ( 596,718 ) $ ( 111,227 ) $ 1,566,060 $ ( 858,115 ) Change in cumulative translation adjustment, net of tax ( 5,750 ) ( 5,750 ) - ( 5,750 ) 11,500 ( 5,750 ) Comprehensive income (loss) $ ( 863,865 ) $ ( 863,865 ) $ ( 596,718 ) $ ( 116,977 ) $ 1,577,560 $ ( 863,865 ) 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 $ - $ - $ 1,086,567 $ 234,663 $ ( 15,701 ) $ 1,305,529 Cost of revenues (exclusive of depreciation, depletion, amortization and accretion) - ( 4,123 ) 733,600 176,033 ( 15,701 ) 889,809 Depreciation, depletion, amortization and accretion - 4,149 271,853 50,854 - 326,856 General and administrative expenses - 86,840 142,166 56,591 - 285,597 Reduction in value of assets - - 2,273 8,117 - 10,390 Income (loss) from operations - ( 86,866 ) ( 63,325 ) ( 56,932 ) - ( 207,123 ) Other income (expense): Interest income (expense), net - ( 105,585 ) 4,451 ( 321 ) - ( 101,455 ) Other income (expense) - ( 1,350 ) 202 ( 2,151 ) - ( 3,299 ) Equity in earnings (losses) of consolidated subsidiaries ( 205,921 ) ( 76,394 ) ( 964 ) - 283,279 - Income (loss) from continuing operations before income taxes ( 205,921 ) ( 270,195 ) ( 59,636 ) ( 59,404 ) 283,279 ( 311,877 ) Income taxes - ( 64,274 ) ( 59,169 ) ( 8,119 ) - ( 131,562 ) Net loss from continuing operations ( 205,921 ) ( 205,921 ) ( 467 ) ( 51,285 ) 283,279 ( 180,315 ) Loss from discontinued operations, net of income tax - - ( 6,696 ) ( 18,910 ) - ( 25,606 ) Net income (loss) $ ( 205,921 ) $ ( 205,921 ) $ ( 7,163 ) $ ( 70,195 ) $ 283,279 $ ( 205,921 ) SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Consolidating Statements of Comprehensive Income (Loss) Year Ended December 31, 2017 (in thousands) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Net income (loss) $ ( 205,921 ) $ ( 205,921 ) $ ( 7,163 ) $ ( 70,195 ) $ 283,279 $ ( 205,921 ) Change in cumulative translation adjustment, net of tax 12,821 12,821 - 12,821 ( 25,642 ) 12,821 Comprehensive income (loss) $ ( 193,100 ) $ ( 193,100 ) $ ( 7,163 ) $ ( 57,374 ) $ 257,637 $ ( 193,100 ) SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Condensed Consolidating Statements of Cash Flows Year Ended December 31, 2019 (in thousands) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Consolidated Cash flows from operating activities: Net cash provided by (used in) operating activities $ 18,408 $ ( 12,879 ) $ 128,409 $ 12,490 $ 146,428 Cash flows from investing activities: Payments for capital expenditures - ( 6,173 ) ( 112,994 ) ( 21,298 ) ( 140,465 ) Proceeds from sales of assets - - 110,008 - 110,008 Net cash provided by (used in) investing activities - ( 6,173 ) ( 2,986 ) ( 21,298 ) ( 30,457 ) Cash flows from financing activities: Purchases of treasury stock ( 4,290 ) - - - ( 4,290 ) Changes in notes with affiliated companies, net ( 13,259 ) 127,661 ( 128,452 ) 14,050 - Other ( 859 ) ( 143 ) - - ( 1,002 ) Net cash provided by (used in) financing activities ( 18,408 ) 127,518 ( 128,452 ) 14,050 ( 5,292 ) Effect of exchange rate changes on cash - - - 961 961 Net change in cash, cash equivalents, and restricted cash - 108,466 ( 3,029 ) 6,203 111,640 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 $ - $ 210,690 $ 3,331 $ 61,367 $ 275,388 SUPERIOR ENERGY SERVICES, INC. AND SUBSIDIARIES Condensed Consolidating Statements of Cash Flows Year Ended December 31, 2018 (in thousands) Parent Issuer Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Cash flows from operating activities: Net cash provided by (used in) operating activities $ 23,866 $ ( 2,013 ) $ 150,510 $ ( 4,023 ) $ ( 3,283 ) $ 165,057 Cash flows from investing activities: Payments for capital expenditures - ( 2,055 ) ( 207,640 ) ( 11,675 ) - ( 221,370 ) Proceeds from sales of assets - - 20,003 13,296 - 33,299 Net cash provided by (used in) investing activities - ( 2,055 ) ( 187,637 ) 1,621 - ( 188,071 ) Cash flows from financing activities: Intercompany dividends - - - ( 3,283 ) 3,283 - Changes in notes with affiliated companies, net ( 21,734 ) ( 19,787 ) 22,564 18,957 - - Other ( 2,132 ) ( 454 ) - - - ( 2,586 ) Net cash provided by (used in) financing activities ( 23,866 ) ( 20,241 ) 22,564 15,674 3,283 ( 2,586 ) Effect of exchange rate changes on cash - - - ( 3,135 ) - ( 3,135 ) Net change in cash, cash equivalents, and restricted cash - ( 24,309 ) ( 14,563 ) 10,137 - ( 28,735 ) 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 $ - $ 102,224 $ 6,360 $ 55,164 $ - $ 163,748 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 Consolidated Cash flows from operating activities: Net cash provided by (used in) operating activities $ 26,221 $ 3,369 $ 89,739 $ ( 22,903 ) $ 96,426 Cash flows from investing activities: Payments for capital expenditures - ( 1,041 ) ( 148,738 ) ( 15,154 ) ( 164,933 ) Other - - 23,485 4,784 28,269 Net cash used in investing activities - ( 1,041 ) ( 125,253 ) ( 10,370 ) ( 136,664 ) 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, cash equivalents, and restricted cash - ( 912 ) ( 30,866 ) ( 21,831 ) ( 53,609 ) 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 $ - $ 126,533 $ 20,923 $ 45,027 $ 192,483 |