Guarantor Financial Statements | Guarantor Financial Statements Stone Offshore is an unconditional guarantor (the "Guarantor Subsidiary") 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, 2016 and December 31, 2015 and for the three and nine month periods ended September 30, 2016 and 2015 on an issuer (parent company), Guarantor Subsidiary, Non-Guarantor Subsidiaries and consolidated basis. Elimination entries presented are necessary to combine the entities. CONDENSED CONSOLIDATING BALANCE SHEET SEPTEMBER 30, 2016 (In thousands) Parent Guarantor Subsidiary Non- Guarantor Subsidiaries Eliminations Consolidated Assets Current assets: Cash and cash equivalents $ 152,384 $ 30,015 $ — $ — $ 182,399 Accounts receivable 17,336 40,736 883 (14,892 ) 44,063 Fair value of derivative contracts — 6,261 — — 6,261 Current income tax receivable 19,863 — — — 19,863 Other current assets 11,176 — — — 11,176 Total current assets 200,759 77,012 883 (14,892 ) 263,762 Oil and gas properties, full cost method: Proved 1,932,435 7,586,930 45,196 — 9,564,561 Less: accumulated DD&A (1,932,640 ) (7,076,233 ) (45,196 ) — (9,054,069 ) Net proved oil and gas properties (205 ) 510,697 — — 510,492 Unevaluated 261,101 143,125 — — 404,226 Other property and equipment, net 27,227 — — — 27,227 Other assets, net 28,852 948 — — 29,800 Investment in subsidiary 480,971 — — (480,971 ) — Total assets $ 998,705 $ 731,782 $ 883 $ (495,863 ) $ 1,235,507 Liabilities and Stockholders’ Equity Current liabilities: Accounts payable to vendors $ 35,189 $ 8,963 $ — $ (14,893 ) $ 29,259 Undistributed oil and gas proceeds 6,535 904 — — 7,439 Accrued interest 22,917 — — — 22,917 Asset retirement obligations — 60,223 — — 60,223 Current portion of long-term debt 292,795 — — — 292,795 Other current liabilities 10,778 125 — — 10,903 Total current liabilities 368,214 70,215 — (14,893 ) 423,536 Long-term debt 1,122,945 — — — 1,122,945 Asset retirement obligations 1,336 181,480 — — 182,816 Other long-term liabilities 25,871 — — — 25,871 Total liabilities 1,518,366 251,695 — (14,893 ) 1,755,168 Commitments and contingencies Stockholders’ equity: Common stock 56 — — — 56 Treasury stock (860 ) — — — (860 ) Additional paid-in capital 1,657,028 1,344,577 109,079 (1,453,656 ) 1,657,028 Accumulated deficit (2,179,803 ) (868,408 ) (108,196 ) 976,604 (2,179,803 ) Accumulated other comprehensive income 3,918 3,918 — (3,918 ) 3,918 Total stockholders’ equity (519,661 ) 480,087 883 (480,970 ) (519,661 ) Total liabilities and stockholders’ equity $ 998,705 $ 731,782 $ 883 $ (495,863 ) $ 1,235,507 CONDENSED CONSOLIDATING BALANCE SHEET DECEMBER 31, 2015 (In thousands) Parent Guarantor Subsidiary 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 Other current assets 6,848 — 33 — 6,881 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 55 — — — 55 Treasury stock (860 ) — — — (860 ) Additional paid-in capital 1,648,687 1,344,577 109,795 (1,454,372 ) 1,648,687 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 SEPTEMBER 30, 2016 (In thousands) Parent Guarantor Non- Eliminations Consolidated Operating revenue: Oil production $ 3,587 $ 67,529 $ — $ — $ 71,116 Natural gas production 7,216 8,385 — — 15,601 Natural gas liquids production 5,737 929 — — 6,666 Other operational income 1,044 — — — 1,044 Total operating revenue 17,584 76,843 — — 94,427 Operating expenses: Lease operating expenses 2,771 14,205 — — 16,976 Transportation, processing and gathering expenses 9,607 1,026 — — 10,633 Production taxes 669 166 — — 835 Depreciation, depletion and amortization 26,388 32,530 — — 58,918 Write-down of oil and gas properties 1 36,483 — — 36,484 Accretion expense 58 10,024 — — 10,082 Salaries, general and administrative expenses 15,425 — — — 15,425 Incentive compensation expense 2,160 — — — 2,160 Restructuring fees 5,784 — — — 5,784 Other operational expenses 9,214 (155 ) — — 9,059 Derivative expense, net — 199 — — 199 Total operating expenses 72,077 94,478 — — 166,555 Loss from operations (54,493 ) (17,635 ) — — (72,128 ) Other (income) expenses: Interest expense 16,924 — — — 16,924 Interest income (43 ) (15 ) — — (58 ) Other income (64 ) (208 ) — — (272 ) Other expense 16 — — — 16 Loss from investment in subsidiaries 19,300 — 1 (19,301 ) — Total other (income) expenses 36,133 (223 ) 1 (19,301 ) 16,610 Loss before taxes (90,626 ) (17,412 ) (1 ) 19,301 (88,738 ) Provision (benefit) for income taxes: Current (991 ) — — — (991 ) Deferred — 1,888 — — 1,888 Total income taxes (991 ) 1,888 — — 897 Net loss $ (89,635 ) $ (19,300 ) $ (1 ) $ 19,301 $ (89,635 ) Comprehensive loss $ (93,102 ) $ (19,300 ) $ (1 ) $ 19,301 $ (93,102 ) CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS THREE MONTHS ENDED SEPTEMBER 30, 2015 (In thousands) Parent Guarantor Subsidiary 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 NINE MONTHS ENDED SEPTEMBER 30, 2016 (In thousands) Parent Guarantor Non- Eliminations Consolidated Operating revenue: Oil production $ 4,971 $ 199,131 $ — $ — $ 204,102 Natural gas production 13,642 29,685 — — 43,327 Natural gas liquids production 9,246 5,873 — — 15,119 Other operational income 1,737 — — — 1,737 Total operating revenue 29,596 234,689 — — 264,285 Operating expenses: Lease operating expenses 9,313 46,023 13 — 55,349 Transportation, processing and gathering expenses 17,174 1,483 — — 18,657 Production taxes 1,311 583 — — 1,894 Depreciation, depletion and amortization 45,452 121,255 — — 166,707 Write-down of oil and gas properties 15,859 268,128 350 — 284,337 Accretion expense 174 29,973 — — 30,147 Salaries, general and administrative expenses 48,392 (199 ) — — 48,193 Incentive compensation expense 11,809 — — — 11,809 Restructuring fees 16,173 — — — 16,173 Other operational expenses 43,059 125 6,082 — 49,266 Derivative expense, net — 687 — — 687 Total operating expenses 208,716 468,058 6,445 — 683,219 Loss from operations (179,120 ) (233,369 ) (6,445 ) — (418,934 ) Other (income) expenses: Interest expense 49,764 — — — 49,764 Interest income (459 ) (15 ) — — (474 ) Other income (123 ) (717 ) — — (840 ) Other expense 27 — — — 27 Loss from investment in subsidiaries 250,029 — 6,445 (256,474 ) — Total other (income) expenses 299,238 (732 ) 6,445 (256,474 ) 48,477 Loss before taxes (478,358 ) (232,637 ) (12,890 ) 256,474 (467,411 ) Provision (benefit) for income taxes: Current (4,178 ) — — — (4,178 ) Deferred — 10,947 — — 10,947 Total income taxes (4,178 ) 10,947 — — 6,769 Net loss $ (474,180 ) $ (243,584 ) $ (12,890 ) $ 256,474 $ (474,180 ) Comprehensive loss $ (488,214 ) $ (243,584 ) $ (12,890 ) $ 256,474 $ (488,214 ) CONDENSED CONSOLIDATING STATEMENT OF OPERATIONS NINE MONTHS ENDED SEPTEMBER 30, 2015 (In thousands) Parent Guarantor Subsidiary 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 CASH FLOWS NINE MONTHS ENDED SEPTEMBER 30, 2016 (In thousands) Parent Guarantor Subsidiary Non-Guarantor Subsidiaries Eliminations Consolidated Cash flows from operating activities: Net loss $ (474,180 ) $ (243,584 ) $ (12,890 ) $ 256,474 $ (474,180 ) Adjustments to reconcile net loss to net cash provided by operating activities: Depreciation, depletion and amortization 45,452 121,255 — — 166,707 Write-down of oil and gas properties 15,859 268,128 350 — 284,337 Accretion expense 174 29,973 — — 30,147 Deferred income tax provision — 10,947 — — 10,947 Settlement of asset retirement obligations (78 ) (14,129 ) (899 ) — (15,106 ) Non-cash stock compensation expense 6,407 — — — 6,407 Non-cash derivative expense — 1,261 — — 1,261 Non-cash interest expense 14,278 — — — 14,278 Other non-cash expense — — 6,081 — 6,081 Change in current income taxes 21,584 — — — 21,584 Non-cash loss from investment in subsidiaries 250,029 — 6,445 (256,474 ) — Change in intercompany receivables/payables (1,658 ) 1,658 — — — (Increase) decrease in accounts receivable 7,966 (3,116 ) (882 ) — 3,968 (Increase) decrease in other current assets (4,459 ) — 33 — (4,426 ) Increase (decrease) in accounts payable 7,385 (4,168 ) — — 3,217 Decrease in other current liabilities (13,924 ) (298 ) — — (14,222 ) Other (7,389 ) (718 ) — — (8,107 ) Net cash (used in) provided by operating activities (132,554 ) 167,209 (1,762 ) — 32,893 Cash flows from investing activities: Investment in oil and gas properties (63,075 ) (137,196 ) (351 ) — (200,622 ) Investment in fixed and other assets (1,231 ) — — — (1,231 ) Change in restricted funds — — 1,046 — 1,046 Investment in subsidiaries — — 716 (716 ) — Net cash (used in) provided by investing activities (64,306 ) (137,196 ) 1,411 (716 ) (200,807 ) Cash flows from financing activities: Proceeds from bank borrowings 477,000 — — — 477,000 Repayments of bank borrowings (135,500 ) — — — (135,500 ) Repayments of building loan (285 ) — — — (285 ) Deferred financing costs (900 ) — — — (900 ) Equity proceeds from parent — — (716 ) 716 — Net payments for share-based compensation (752 ) — — — (752 ) Net cash provided by (used in) financing activities 339,563 — (716 ) 716 339,563 Effect of exchange rate changes on cash — — (9 ) — (9 ) Net change in cash and cash equivalents 142,703 30,013 (1,076 ) — 171,640 Cash and cash equivalents, beginning of period 9,681 2 1,076 — 10,759 Cash and cash equivalents, end of period $ 152,384 $ 30,015 $ — $ — $ 182,399 CONDENSED CONSOLIDATING STATEMENT OF CASH FLOWS NINE MONTHS ENDED SEPTEMBER 30, 2015 (In thousands) Parent Guarantor Subsidiary 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 |