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 March 31, 2016 and December 31, 2015 and for the three month periods ended March 31, 2016 and 2015 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 MARCH 31, 2016 (In thousands) Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 367,133 $ 1 $ — $ — $ 367,134 Accounts receivable 57,106 38,476 885 (54,282 ) 42,185 Fair value of derivative contracts — 30,222 — — 30,222 Current income tax receivable 46,174 — — — 46,174 Inventory 535 — — — 535 Other current assets 6,531 — — — 6,531 Total current assets 477,479 68,699 885 (54,282 ) 492,781 Oil and gas properties, full cost method: Proved 1,891,423 7,544,791 45,645 — 9,481,859 Less: accumulated DD&A (1,891,423 ) (6,859,344 ) (45,645 ) — (8,796,412 ) Net proved oil and gas properties — 685,447 — — 685,447 Unevaluated 261,724 159,705 — — 421,429 Other property and equipment, net 28,667 — — — 28,667 Other assets, net 17,460 797 — — 18,257 Investment in subsidiary 614,540 — — (614,540 ) — Total assets $ 1,399,870 $ 914,648 $ 885 $ (668,822 ) $ 1,646,581 Liabilities and Stockholders’ Equity Current liabilities: Accounts payable to vendors $ 24,915 $ 67,567 $ — $ (54,282 ) $ 38,200 Undistributed oil and gas proceeds 2,800 1,075 — — 3,875 Accrued interest 22,901 — — — 22,901 Asset retirement obligations — 23,465 — — 23,465 Current portion of long-term debt 459,201 — — — 459,201 Other current liabilities 32,335 336 — — 32,671 Total current liabilities 542,152 92,443 — (54,282 ) 580,313 Long-term debt 1,063,090 — — — 1,063,090 Asset retirement obligations 1,298 208,550 — — 209,848 Other long-term liabilities 18,329 — — — 18,329 Total liabilities 1,624,869 300,993 — (54,282 ) 1,871,580 Commitments and contingencies Stockholders’ equity: Common stock 558 — — — 558 Treasury stock (860 ) — — — (860 ) Additional paid-in capital 1,650,969 1,344,577 109,077 (1,453,654 ) 1,650,969 Accumulated deficit (1,894,407 ) (749,663 ) (108,192 ) 857,855 (1,894,407 ) Accumulated other comprehensive income 18,741 18,741 — (18,741 ) 18,741 Total stockholders’ equity (224,999 ) 613,655 885 (614,540 ) (224,999 ) Total liabilities and stockholders’ equity $ 1,399,870 $ 914,648 $ 885 $ (668,822 ) $ 1,646,581 CONDENSED CONSOLIDATING BALANCE SHEET DECEMBER 31, 2015 (In thousands) Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 9,681 $ 2 $ 1,076 $ — $ 10,759 Accounts receivable 10,597 39,190 — (1,756 ) 48,031 Fair value of derivative contracts — 38,576 — — 38,576 Current income tax receivable 46,174 — — — 46,174 Inventory 535 — — — 535 Other current assets 6,313 — 33 — 6,346 Total current assets 73,300 77,768 1,109 (1,756 ) 150,421 Oil and gas properties, full cost method: Proved 1,875,152 7,458,262 42,484 — 9,375,898 Less: accumulated DD&A (1,874,622 ) (6,686,849 ) (42,484 ) — (8,603,955 ) Net proved oil and gas properties 530 771,413 — — 771,943 Unevaluated 253,308 186,735 — — 440,043 Other property and equipment, net 29,289 — — — 29,289 Other assets, net 16,612 826 1,035 — 18,473 Investment in subsidiary 745,033 — 1,088 (746,121 ) — Total assets $ 1,118,072 $ 1,036,742 $ 3,232 $ (747,877 ) $ 1,410,169 Liabilities and Stockholders’ Equity Current liabilities: Accounts payable to vendors $ 16,063 $ 67,901 $ — $ (1,757 ) $ 82,207 Undistributed oil and gas proceeds 5,216 776 — — 5,992 Accrued interest 9,022 — — — 9,022 Asset retirement obligations — 20,400 891 — 21,291 Other current liabilities 40,161 551 — — 40,712 Total current liabilities 70,462 89,628 891 (1,757 ) 159,224 Long-term debt 1,060,955 — — — 1,060,955 Asset retirement obligations 1,240 203,335 — — 204,575 Other long-term liabilities 25,204 — — — 25,204 Total liabilities 1,157,861 292,963 891 (1,757 ) 1,449,958 Commitments and contingencies Stockholders’ equity: Common stock 553 — — — 553 Treasury stock (860 ) — — — (860 ) Additional paid-in capital 1,648,189 1,344,577 109,795 (1,454,372 ) 1,648,189 Accumulated deficit (1,705,623 ) (624,824 ) (95,306 ) 720,130 (1,705,623 ) Accumulated other comprehensive income (loss) 17,952 24,026 (12,148 ) (11,878 ) 17,952 Total stockholders’ equity (39,789 ) 743,779 2,341 (746,120 ) (39,789 ) Total liabilities and stockholders’ equity $ 1,118,072 $ 1,036,742 $ 3,232 $ (747,877 ) $ 1,410,169 CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS THREE MONTHS ENDED MARCH 31, 2016 (In thousands) Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Operating revenue: Oil production $ 61 $ 60,214 $ — $ — $ 60,275 Natural gas production 2,467 12,706 — — 15,173 Natural gas liquids production 1,134 3,601 — — 4,735 Other operational income 356 — — — 356 Derivative income, net — 138 — — 138 Total operating revenue 4,018 76,659 — — 80,677 Operating expenses: Lease operating expenses 2,728 16,806 13 — 19,547 Transportation, processing and gathering expenses 1,546 (705 ) — — 841 Production taxes 259 222 — — 481 Depreciation, depletion and amortization 8,594 52,964 — — 61,558 Write-down of oil and gas properties 9,324 119,531 349 — 129,204 Accretion expense 58 9,925 — — 9,983 Salaries, general and administrative expenses 13,907 (200 ) — — 13,707 Incentive compensation expense 4,979 — — — 4,979 Other operational expenses 6,109 337 6,081 — 12,527 Total operating expenses 47,504 198,880 6,443 — 252,827 Loss from operations (43,486 ) (122,221 ) (6,443 ) — (172,150 ) Other (income) expenses: Interest expense 15,241 — — — 15,241 Interest income (114 ) — — — (114 ) Other income (39 ) (259 ) — — (298 ) Other expense 2 — — — 2 Loss from investment in subsidiaries 131,282 — 6,443 (137,725 ) — Total other (income) expenses 146,372 (259 ) 6,443 (137,725 ) 14,831 Loss before taxes (189,858 ) (121,962 ) (12,886 ) 137,725 (186,981 ) Provision (benefit) for income taxes: Current (1,074 ) — — — (1,074 ) Deferred — 2,877 — — 2,877 Total income taxes (1,074 ) 2,877 — — 1,803 Net loss $ (188,784 ) $ (124,839 ) $ (12,886 ) $ 137,725 $ (188,784 ) Comprehensive loss $ (187,995 ) $ (124,839 ) $ (12,886 ) $ 137,725 $ (187,995 ) CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS THREE MONTHS ENDED MARCH 31, 2015 (In thousands) Parent Guarantor Subsidiaries Non- Guarantor Subsidiaries Eliminations Consolidated Operating revenue: Oil production $ 4,350 $ 103,157 $ — $ — $ 107,507 Natural gas production 16,617 11,720 — — 28,337 Natural gas liquids production 9,879 2,487 — — 12,366 Other operational income 2,160 — — — 2,160 Derivative income, net — 3,128 — — 3,128 Total operating revenue 33,006 120,492 — — 153,498 Operating expenses: Lease operating expenses 4,976 22,601 — — 27,577 Transportation, processing and gathering expenses 16,108 1,595 — — 17,703 Production taxes 2,198 317 — — 2,515 Depreciation, depletion and amortization 42,112 44,310 — — 86,422 Write-down of oil and gas properties 491,412 — — — 491,412 Accretion expense 91 6,318 — — 6,409 Salaries, general and administrative expenses 17,001 1 5 — 17,007 Incentive compensation expense 1,563 — — — 1,563 Other operational expenses 84 — — — 84 Total operating expenses 575,545 75,142 5 — 650,692 Income (loss) from operations (542,539 ) 45,350 (5 ) — (497,194 ) Other (income) expenses: Interest expense 10,344 21 — — 10,365 Interest income (101 ) (16 ) (5 ) — (122 ) Other income (133 ) (10 ) — — (143 ) Income from investment in subsidiaries (29,027 ) — — 29,027 — Total other (income) expenses (18,917 ) (5 ) (5 ) 29,027 10,100 Income (loss) before taxes (523,622 ) 45,355 — (29,027 ) (507,294 ) Provision (benefit) for income taxes: Deferred (196,234 ) 16,328 — — (179,906 ) Total income taxes (196,234 ) 16,328 — — (179,906 ) Net income (loss) $ (327,388 ) $ 29,027 $ — $ (29,027 ) $ (327,388 ) Comprehensive income (loss) $ (339,891 ) $ 29,027 $ — $ (29,027 ) $ (339,891 ) CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS THREE MONTHS ENDED MARCH 31, 2016 (In thousands) Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Cash flows from operating activities: Net loss $ (188,784 ) $ (124,839 ) $ (12,886 ) $ 137,725 $ (188,784 ) Adjustments to reconcile net loss to net cash provided by operating activities: Depreciation, depletion and amortization 8,594 52,964 — — 61,558 Write-down of oil and gas properties 9,324 119,531 349 — 129,204 Accretion expense 58 9,925 — — 9,983 Deferred income tax provision — 2,877 — — 2,877 Settlement of asset retirement obligations — (3,768 ) (899 ) — (4,667 ) Non-cash stock compensation expense 2,312 — — — 2,312 Non-cash derivative expense — 192 — — 192 Non-cash interest expense 4,635 — — — 4,635 Other non-cash expense — — 6,081 — 6,081 Change in current income taxes (1,074 ) — — — (1,074 ) Non-cash loss from investment in subsidiaries 131,282 — 6,443 (137,725 ) — Change in intercompany receivables/payables (1,657 ) 1,657 — — — (Increase) decrease in accounts receivable (36,703 ) 43,432 (884 ) — 5,845 (Increase) decrease in other current assets (218 ) — 33 — (185 ) Increase (decrease) in accounts payable 45 (2,183 ) — — (2,138 ) Increase in other current liabilities 3,813 85 — — 3,898 Other (39 ) (259 ) — — (298 ) Net cash (used in) provided by operating activities (68,412 ) 99,614 (1,763 ) — 29,439 Cash flows from investing activities: Investment in oil and gas properties (29,895 ) (99,615 ) (349 ) — (129,859 ) Investment in fixed and other assets (496 ) — — — (496 ) Change in restricted funds — — 1,045 — 1,045 Investment in subsidiaries — — 718 (718 ) — Net cash (used in) provided by investing activities (30,391 ) (99,615 ) 1,414 (718 ) (129,310 ) Cash flows from financing activities: Proceeds from bank borrowings 477,000 — — — 477,000 Repayments of bank borrowings (20,000 ) — — — (20,000 ) Repayments of building loan (95 ) — — — (95 ) Equity proceeds from parent — — (718 ) 718 — Net payments for share-based compensation (650 ) — — — (650 ) Net cash provided by (used in) financing activities 456,255 — (718 ) 718 456,255 Effect of exchange rate changes on cash — — (9 ) — (9 ) Net change in cash and cash equivalents 357,452 (1 ) (1,076 ) — 356,375 Cash and cash equivalents, beginning of period 9,681 2 1,076 — 10,759 Cash and cash equivalents, end of period $ 367,133 $ 1 $ — $ — $ 367,134 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS THREE MONTHS ENDED MARCH 31, 2015 (In thousands) Parent Guarantor Subsidiaries Non-Guarantor Subsidiaries Eliminations Consolidated Cash flows from operating activities: Net income (loss) $ (327,388 ) $ 29,027 $ — $ (29,027 ) $ (327,388 ) Adjustments to reconcile net income (loss) to net cash provided by operating activities: Depreciation, depletion and amortization 42,112 44,310 — — 86,422 Write-down of oil and gas properties 491,412 — — — 491,412 Accretion expense 91 6,318 — — 6,409 Deferred income tax (benefit) provision (196,234 ) 16,328 — — (179,906 ) Settlement of asset retirement obligations (1 ) (17,144 ) — — (17,145 ) Non-cash stock compensation expense 2,640 — — — 2,640 Non-cash derivative expense — 1,511 — — 1,511 Non-cash interest expense 4,318 — — — 4,318 Change in current income taxes 7,188 — — — 7,188 Non-cash income from investment in subsidiaries (29,027 ) — — 29,027 — Change in intercompany receivables/payables (33,748 ) 25,548 8,200 — — Decrease in accounts receivable 3,606 4,600 — — 8,206 Decrease in other current assets 1,881 — 2 — 1,883 (Increase) decrease in inventory (2,415 ) 2,415 — — — Decrease in accounts payable (1,007 ) (7,650 ) — — (8,657 ) Increase in other current liabilities 6,347 542 — — 6,889 Other (249 ) (11 ) — — (260 ) Net cash (used in) provided by operating activities (30,474 ) 105,794 8,202 — 83,522 Cash flows from investing activities: Investment in oil and gas properties (84,470 ) (77,229 ) (8,196 ) — (169,895 ) Investment in fixed and other assets (662 ) — — — (662 ) Change in restricted funds 177,647 — (5 ) — 177,642 Investment in subsidiaries — — (8,168 ) 8,168 — Net cash provided by (used in) investing activities 92,515 (77,229 ) (16,369 ) 8,168 7,085 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 — — 8,168 (8,168 ) — Net payments for share-based compensation (2,991 ) — — — (2,991 ) Net cash (used in) provided by financing activities (2,991 ) — 8,168 (8,168 ) (2,991 ) Effect of exchange rate changes on cash — — 24 — 24 Net change in cash and cash equivalents 59,050 28,565 25 — 87,640 Cash and cash equivalents, beginning of period 72,886 1,450 152 — 74,488 Cash and cash equivalents, end of period $ 131,936 $ 30,015 $ 177 $ — $ 162,128 |