Guarantor Financial Statements | Guarantor Financial Statements Our Guarantor Subsidiaries, including Stone Offshore, SEO A LLC and SEO B LLC, are unconditional guarantors of the 2017 Convertible Notes and the 2022 Notes. Our other subsidiaries (the “Non-Guarantor Subsidiaries”) have not provided guarantees. The following presents unaudited condensed consolidating financial information as of September 30, 2015 and December 31, 2014 and for the three and nine month periods ended September 30, 2015 and 2014 on an issuer (parent company), Guarantor Subsidiaries, Non-Guarantor Subsidiaries and consolidated basis. Elimination entries presented are necessary to combine the entities. CONDENSED CONSOLIDATING BALANCE SHEET SEPTEMBER 30, 2015 (In thousands) Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 63,322 $ 10,042 $ 1,110 $ — $ 74,474 Accounts receivable 25,445 88,193 13 (55,792 ) 57,859 Fair value of derivative contracts — 65,700 — — 65,700 Inventory 3,426 283 — — 3,709 Other current assets 9,162 — 41 — 9,203 Total current assets 101,355 164,218 1,164 (55,792 ) 210,945 Oil and gas properties, full cost method: Proved 1,821,870 7,341,224 41,599 — 9,204,693 Less: accumulated DD&A (2,046,465 ) (6,111,909 ) (41,599 ) — (8,199,973 ) Net proved oil and gas properties (224,595 ) 1,229,315 — — 1,004,720 Unevaluated 301,501 215,085 2,377 — 518,963 Other property and equipment, net 30,327 — — — 30,327 Fair value of derivative contracts — 5,734 — — 5,734 Other assets, net 24,217 1,191 215 — 25,623 Investment in subsidiary 1,280,184 — 3,590 (1,283,774 ) — Total assets $ 1,512,989 $ 1,615,543 $ 7,346 $ (1,339,566 ) $ 1,796,312 Liabilities and Stockholders’ Equity Current liabilities: Accounts payable to vendors $ 66,623 $ 45,487 $ 9,736 $ (55,792 ) $ 66,054 Undistributed oil and gas proceeds 9,644 817 — — 10,461 Accrued interest 22,241 — — — 22,241 Asset retirement obligations — 42,624 — — 42,624 Other current liabilities 41,575 559 — — 42,134 Total current liabilities 140,083 89,487 9,736 (55,792 ) 183,514 Long-term debt 1,052,183 — — — 1,052,183 Asset retirement obligations 3,847 239,720 — — 243,567 Fair value of derivative contracts — 172 — — 172 Other long-term liabilities 25,347 — — — 25,347 Total liabilities 1,221,460 329,379 9,736 (55,792 ) 1,504,783 Commitments and contingencies Stockholders’ equity: Common stock 553 — — — 553 Treasury stock (860 ) — — — (860 ) Additional paid-in capital 1,643,746 1,367,434 100,047 (1,467,481 ) 1,643,746 Accumulated deficit (1,386,967 ) (122,362 ) (90,368 ) 212,730 (1,386,967 ) Accumulated other comprehensive income (loss) 35,057 41,092 (12,069 ) (29,023 ) 35,057 Total stockholders’ equity 291,529 1,286,164 (2,390 ) (1,283,774 ) 291,529 Total liabilities and stockholders’ equity $ 1,512,989 $ 1,615,543 $ 7,346 $ (1,339,566 ) $ 1,796,312 CONDENSED CONSOLIDATING BALANCE SHEET DECEMBER 31, 2014 (In thousands) Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 72,886 $ 1,450 $ 152 $ — $ 74,488 Restricted cash 177,647 — — — 177,647 Accounts receivable 73,711 46,615 33 — 120,359 Fair value of derivative contracts — 139,179 — — 139,179 Current income tax receivable 7,212 — — — 7,212 Deferred taxes * 4,095 — — (4,095 ) — Inventory 1,011 2,698 — — 3,709 Other current assets 8,112 — 6 — 8,118 Total current assets 344,674 189,942 191 (4,095 ) 530,712 Oil and gas properties, full cost method: Proved 1,689,802 7,127,466 — — 8,817,268 Less: accumulated DD&A (970,387 ) (6,000,244 ) — — (6,970,631 ) Net proved oil and gas properties 719,415 1,127,222 — — 1,846,637 Unevaluated 289,556 241,230 36,579 — 567,365 Other property and equipment, net 32,340 — — — 32,340 Fair value of derivative contracts — 14,333 — — 14,333 Other assets, net 20,857 1,360 5,007 — 27,224 Investment in subsidiary 1,050,546 — 41,638 (1,092,184 ) — Total assets $ 2,457,388 $ 1,574,087 $ 83,415 $ (1,096,279 ) $ 3,018,611 Liabilities and Stockholders’ Equity Current liabilities: Accounts payable to vendors $ 74,756 $ 57,873 $ — $ — $ 132,629 Undistributed oil and gas proceeds 22,158 1,074 — — 23,232 Accrued interest 9,022 — — — 9,022 Deferred taxes * — 24,214 — (4,095 ) 20,119 Asset retirement obligations — 69,400 — — 69,400 Other current liabilities 49,306 199 — — 49,505 Total current liabilities 155,242 152,760 — (4,095 ) 303,907 Long-term debt 1,041,035 — — — 1,041,035 Deferred taxes * 117,206 169,137 — — 286,343 Asset retirement obligations 3,588 243,421 — — 247,009 Other long-term liabilities 38,714 — — — 38,714 Total liabilities 1,355,785 565,318 — (4,095 ) 1,917,008 Commitments and contingencies Stockholders’ equity: Common stock 549 — — — 549 Treasury stock (860 ) — — — (860 ) Additional paid-in capital 1,633,307 1,362,684 90,339 (1,453,023 ) 1,633,307 Accumulated earnings (deficit) (614,708 ) (440,699 ) 12 440,687 (614,708 ) Accumulated other comprehensive income (loss) 83,315 86,784 (6,936 ) (79,848 ) 83,315 Total stockholders’ equity 1,101,603 1,008,769 83,415 (1,092,184 ) 1,101,603 Total liabilities and stockholders’ equity $ 2,457,388 $ 1,574,087 $ 83,415 $ (1,096,279 ) $ 3,018,611 * Deferred income taxes have been allocated to our Guarantor Subsidiaries where related oil and gas properties reside. CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS THREE MONTHS ENDED SEPTEMBER 30, 2015 (In thousands) Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Operating revenue: Oil production $ 1,633 $ 103,380 $ — $ — $ 105,013 Natural gas production 7,111 10,256 — — 17,367 Natural gas liquids production 3,502 2,478 — — 5,980 Other operational income 1,392 — — — 1,392 Derivative income, net — 2,444 — — 2,444 Total operating revenue 13,638 118,558 — — 132,196 Operating expenses: Lease operating expenses 2,680 21,562 2 — 24,244 Transportation, processing and gathering expenses 13,697 4,511 — — 18,208 Production taxes 1,777 275 — — 2,052 Depreciation, depletion and amortization 27,518 34,418 — — 61,936 Write-down of oil and gas properties 295,679 — — — 295,679 Accretion expense 92 6,406 — — 6,498 Salaries, general and administrative expenses 19,348 200 4 — 19,552 Incentive compensation expense 794 — — — 794 Other operational expenses 142 300 — — 442 Total operating expenses 361,727 67,672 6 — 429,405 Income (loss) from operations (348,089 ) 50,886 (6 ) — (297,209 ) Other (income) expenses: Interest expense 10,871 1 — — 10,872 Interest income (39 ) (7 ) (1 ) — (47 ) Other income (117 ) (294 ) — — (411 ) Other expense 148 — — — 148 (Income) loss from investment in subsidiaries (227,973 ) — 16,272 211,701 — Total other (income) expenses (217,110 ) (300 ) 16,271 211,701 10,562 Income (loss) before taxes (130,979 ) 51,186 (16,277 ) (211,701 ) (307,771 ) Provision (benefit) for income taxes: Deferred 160,986 (193,059 ) 16,267 — (15,806 ) Total income taxes 160,986 (193,059 ) 16,267 — (15,806 ) Net income (loss) $ (291,965 ) $ 244,245 $ (32,544 ) $ (211,701 ) $ (291,965 ) Comprehensive income (loss) $ (297,564 ) $ 244,245 $ (32,544 ) $ (211,701 ) $ (297,564 ) CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS THREE MONTHS ENDED SEPTEMBER 30, 2014 (In thousands) Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Operating revenue: Oil production $ 11,692 $ 112,103 $ — $ — $ 123,795 Natural gas production 16,001 14,153 — — 30,154 Natural gas liquids production 15,820 5,194 — — 21,014 Other operational income 2,417 51 — — 2,468 Derivative income, net — 5,782 — — 5,782 Total operating revenue 45,930 137,283 — — 183,213 Operating expenses: Lease operating expenses 5,619 37,942 — — 43,561 Transportation, processing and gathering expenses 14,379 2,342 — — 16,721 Production taxes 2,936 715 — — 3,651 Depreciation, depletion and amortization 36,598 43,693 — — 80,291 Write-down of oil and gas properties 47,130 — — — 47,130 Accretion expense 56 6,483 — — 6,539 Salaries, general and administrative expenses 16,273 1 12 — 16,286 Incentive compensation expense 3,092 — — — 3,092 Other operational expenses 294 4 — — 298 Total operating expenses 126,377 91,180 12 — 217,569 Income (loss) from operations (80,447 ) 46,103 (12 ) — (34,356 ) Other (income) expenses: Interest expense 10,316 7 — — 10,323 Interest income (76 ) (82 ) (11 ) — (169 ) Other income (164 ) (531 ) — — (695 ) Other expense 95 — — — 95 (Income) loss from investment in subsidiaries (29,894 ) — 2 29,892 — Total other (income) expenses (19,723 ) (606 ) (9 ) 29,892 9,554 Income (loss) before taxes (60,724 ) 46,709 (3 ) (29,892 ) (43,910 ) Provision (benefit) for income taxes: Deferred (31,309 ) 16,814 — — (14,495 ) Total income taxes (31,309 ) 16,814 — — (14,495 ) Net income (loss) $ (29,415 ) $ 29,895 $ (3 ) $ (29,892 ) $ (29,415 ) Comprehensive income (loss) $ (65 ) $ 29,895 $ (3 ) $ (29,892 ) $ (65 ) CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS NINE MONTHS ENDED SEPTEMBER 30, 2015 (In thousands) Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Operating revenue: Oil production $ 12,487 $ 311,618 $ — $ — $ 324,105 Natural gas production 39,375 33,236 — — 72,611 Natural gas liquids production 21,458 7,921 — — 29,379 Other operational income 3,184 — — — 3,184 Derivative income, net — 4,871 — — 4,871 Total operating revenue 76,504 357,646 — — 434,150 Operating expenses: Lease operating expenses 12,767 66,481 2 — 79,250 Transportation, processing and gathering expenses 47,779 8,072 — — 55,851 Production taxes 5,411 983 — — 6,394 Depreciation, depletion and amortization 113,682 112,627 — — 226,309 Write-down of oil and gas properties 966,216 — 45,169 — 1,011,385 Accretion expense 274 19,041 — — 19,315 Salaries, general and administrative expenses 52,747 201 29 — 52,977 Incentive compensation expense 3,621 — — — 3,621 Other operational expenses 1,312 300 — — 1,612 Total operating expenses 1,203,809 207,705 45,200 — 1,456,714 Income (loss) from operations (1,127,305 ) 149,941 (45,200 ) — (1,022,564 ) Other (income) expenses: Interest expense 31,687 22 — — 31,709 Interest income (186 ) (42 ) (7 ) — (235 ) Other income (437 ) (727 ) (3 ) — (1,167 ) Other expense 148 — — — 148 (Income) loss from investment in subsidiaries (273,147 ) — 45,190 227,957 — Total other (income) expenses (241,935 ) (747 ) 45,180 227,957 30,455 Income (loss) before taxes (885,370 ) 150,688 (90,380 ) (227,957 ) (1,053,019 ) Provision (benefit) for income taxes: Deferred (113,111 ) (167,649 ) — — (280,760 ) Total income taxes (113,111 ) (167,649 ) — — (280,760 ) Net income (loss) $ (772,259 ) $ 318,337 $ (90,380 ) $ (227,957 ) $ (772,259 ) Comprehensive income (loss) $ (820,517 ) $ 318,337 $ (90,380 ) $ (227,957 ) $ (820,517 ) CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS NINE MONTHS ENDED SEPTEMBER 30, 2014 (In thousands) Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Operating revenue: Oil production $ 24,182 $ 380,295 $ — $ — $ 404,477 Natural gas production 65,640 67,543 — — 133,183 Natural gas liquids production 44,293 20,627 — — 64,920 Other operational income 5,121 394 — — 5,515 Derivative income, net — 2,667 — — 2,667 Total operating revenue 139,236 471,526 — — 610,762 Operating expenses: Lease operating expenses 14,678 125,240 — — 139,918 Transportation, processing and gathering expenses 35,152 10,293 — — 45,445 Production taxes 6,520 3,450 — — 9,970 Depreciation, depletion and amortization 95,038 160,734 — — 255,772 Write-down of oil and gas properties 47,130 — — — 47,130 Accretion expense 185 21,642 — — 21,827 Salaries, general and administrative expenses 49,237 3 12 — 49,252 Incentive compensation expense 10,129 — — — 10,129 Other operational expenses 470 40 — — 510 Total operating expenses 258,539 321,402 12 — 579,953 Income (loss) from operations (119,303 ) 150,124 (12 ) — 30,809 Other (income) expenses: Interest expense 28,549 44 — — 28,593 Interest income (301 ) (181 ) (23 ) — (505 ) Other income (537 ) (1,587 ) — — (2,124 ) Other expense 274 — — — 274 Income from investment in subsidiaries (97,186 ) — (10 ) 97,196 — Total other (income) expenses (69,201 ) (1,724 ) (33 ) 97,196 26,238 Income (loss) before taxes (50,102 ) 151,848 21 (97,196 ) 4,571 Provision (benefit) for income taxes: Deferred (51,074 ) 54,673 — — 3,599 Total income taxes (51,074 ) 54,673 — — 3,599 Net income $ 972 $ 97,175 $ 21 $ (97,196 ) $ 972 Comprehensive income $ 14,223 $ 97,175 $ 21 $ (97,196 ) $ 14,223 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS NINE MONTHS ENDED SEPTEMBER 30, 2015 (In thousands) Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Cash flows from operating activities: Net income (loss) $ (772,259 ) $ 318,337 $ (90,380 ) $ (227,957 ) $ (772,259 ) Adjustments to reconcile net income (loss) to net cash provided by operating activities: Depreciation, depletion and amortization 113,682 112,627 — — 226,309 Write-down of oil and gas properties 966,216 — 45,169 — 1,011,385 Accretion expense 274 19,041 — — 19,315 Deferred income tax benefit (113,111 ) (167,649 ) — — (280,760 ) Settlement of asset retirement obligations (15 ) (59,811 ) — — (59,826 ) Non-cash stock compensation expense 9,163 — — — 9,163 Non-cash derivative expense — 10,854 — — 10,854 Non-cash interest expense 13,210 — — — 13,210 Change in current income taxes 7,211 — — — 7,211 Non-cash (income) expense from investment in subsidiaries (273,147 ) — 45,190 227,957 — Change in intercompany receivables/payables 31,320 (41,056 ) 9,736 — — Decrease in accounts receivable 29,561 4,317 17 — 33,895 Increase in other current assets (1,050 ) — (40 ) — (1,090 ) (Increase) decrease in inventory (2,415 ) 2,415 — — — Decrease in accounts payable (7,562 ) (4,030 ) — — (11,592 ) Increase (decrease) in other current liabilities (6,855 ) 102 — — (6,753 ) Other 645 (727 ) (82 ) Net cash (used in) provided by operating activities (5,132 ) 194,420 9,692 — 198,980 Cash flows from investing activities: Investment in oil and gas properties (177,497 ) (197,471 ) (10,560 ) — (385,528 ) Proceeds from sale of oil and gas properties, net of expenses — 11,643 — — 11,643 Investment in fixed and other assets (1,455 ) — — — (1,455 ) Change in restricted funds 177,647 — 1,828 — 179,475 Investment in subsidiaries — — (9,708 ) 9,708 — Net cash used in investing activities (1,305 ) (185,828 ) (18,440 ) 9,708 (195,865 ) Cash flows from financing activities: Proceeds from bank borrowings 5,000 — — — 5,000 Repayments of bank borrowings (5,000 ) — — — (5,000 ) Equity proceeds from parent — — 9,708 (9,708 ) — Net payments for share-based compensation (3,127 ) — — — (3,127 ) Net cash (used in) provided by financing activities (3,127 ) — 9,708 (9,708 ) (3,127 ) Effect of exchange rate changes on cash — — (2 ) — (2 ) Net change in cash and cash equivalents (9,564 ) 8,592 958 — (14 ) Cash and cash equivalents, beginning of period 72,886 1,450 152 — 74,488 Cash and cash equivalents, end of period $ 63,322 $ 10,042 $ 1,110 $ — $ 74,474 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS NINE MONTHS ENDED SEPTEMBER 30, 2014 (In thousands) Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Cash flows from operating activities: Net income $ 972 $ 97,175 $ 21 $ (97,196 ) $ 972 Adjustments to reconcile net income to net cash provided by operating activities: Depreciation, depletion and amortization 95,038 160,734 — — 255,772 Write-down of oil and gas properties 47,130 — — — 47,130 Accretion expense 185 21,642 — — 21,827 Deferred income tax (benefit) provision (51,074 ) 54,673 — — 3,599 Settlement of asset retirement obligations (84 ) (47,133 ) — — (47,217 ) Non-cash stock compensation expense 8,409 — — — 8,409 Non-cash derivative income — (2,386 ) — — (2,386 ) Non-cash interest expense 12,393 — — — 12,393 Change in current income taxes (6 ) — — — (6 ) Non-cash income from investment in subsidiaries (97,185 ) — (11 ) 97,196 — Change in intercompany receivables/payables (119,004 ) 90,313 28,691 — — (Increase) decrease in accounts receivable 125,593 (127,363 ) (35 ) — (1,805 ) Increase in other current assets (2 ) — (8 ) — (10 ) Increase (decrease) in accounts payable 900 (4,447 ) — — (3,547 ) Increase (decrease) in other current liabilities 39,329 (1,888 ) — — 37,441 Other 1,414 (1,586 ) — — (172 ) Net cash provided by operating activities 64,008 239,734 28,658 — 332,400 Cash flows from investing activities: Investment in oil and gas properties (225,831 ) (480,686 ) (20,971 ) — (727,488 ) Proceeds from sale of oil and gas properties, net of expenses 12,197 211,102 — — 223,299 Investment in fixed and other assets (8,790 ) — — — (8,790 ) Change in restricted funds (177,647 ) — (8,105 ) — (185,752 ) Investment in subsidiaries — — (29,253 ) 29,253 — Net cash used in investing activities (400,071 ) (269,584 ) (58,329 ) 29,253 (698,731 ) Cash flows from financing activities: Net proceeds from issuance of common stock 225,999 — — — 225,999 Deferred financing costs (3,329 ) — — — (3,329 ) Equity proceeds from parent — — 29,253 (29,253 ) — Net payments for share-based compensation (7,161 ) — — — (7,161 ) Net cash provided by financing activities 215,509 — 29,253 (29,253 ) 215,509 Effect of exchange rate on cash — — (95 ) — (95 ) Net change in cash and cash equivalents (120,554 ) (29,850 ) (513 ) — (150,917 ) Cash and cash equivalents, beginning of period 246,294 84,290 640 — 331,224 Cash and cash equivalents, end of period $ 125,740 $ 54,440 $ 127 $ — $ 180,307 |