Quarterly report pursuant to Section 13 or 15(d)

CONDENSED CONSOLIDATING FINANCIAL INFORMATION

v3.19.1
CONDENSED CONSOLIDATING FINANCIAL INFORMATION
3 Months Ended
Mar. 31, 2019
Condensed Financial Information Disclosure [Abstract]  
CONDENSED CONSOLIDATING FINANCIAL INFORMATION
CONDENSED CONSOLIDATING FINANCIAL INFORMATION
The 2023 Notes, the 2024 Notes, the 2025 Notes and the 2026 Notes are guaranteed on a senior unsecured basis by all existing consolidated subsidiaries that guarantee the Company’s secured revolving credit facility or certain other debt (the “Guarantors”). The 2023 Notes, the 2024 Notes, the 2025 Notes and the 2026 Notes are not guaranteed by Grizzly Holdings, Inc. (the “Non-Guarantor”). The Guarantors are 100% owned by Gulfport (the “Parent”), and the guarantees are full, unconditional, joint and several. There are no significant restrictions on the ability of the Parent or the Guarantors to obtain funds from each other in the form of a dividend or loan.
The following condensed consolidating balance sheets, statements of operations, statements of comprehensive income and statements of cash flows are provided for the Parent, the Guarantors and the Non-Guarantor and include the consolidating adjustments and eliminations necessary to arrive at the information for the Company on a condensed consolidated basis. The information has been presented using the equity method of accounting for the Parent’s ownership of the Guarantors and the Non-Guarantor.
CONDENSED CONSOLIDATING BALANCE SHEETS
(Amounts in thousands)
 
March 31, 2019
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
Assets
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
7,040

 
$
10,955

 
$
1

 
$

 
$
17,996

Accounts receivable - oil and natural gas sales
93,698

 
51,298

 

 

 
144,996

Accounts receivable - joint interest and other
12,084

 
12,496

 

 

 
24,580

Accounts receivable - intercompany
694,036

 
388,797

 

 
(1,082,833
)
 

Prepaid expenses and other current assets
11,412

 
1,148

 

 

 
12,560

Short-term derivative instruments
17,958

 

 

 

 
17,958

Total current assets
836,228

 
464,694

 
1

 
(1,082,833
)
 
218,090

 
 
 
 
 
 
 
 
 
 
Property and equipment:
 
 
 
 
 
 
 
 
 
Oil and natural gas properties, full-cost accounting
7,238,631

 
3,074,222

 

 
(729
)
 
10,312,124

Other property and equipment
92,135

 
4,069

 

 

 
96,204

Accumulated depletion, depreciation, amortization and impairment
(4,757,774
)
 
(40
)
 

 

 
(4,757,814
)
Property and equipment, net
2,572,992

 
3,078,251

 

 
(729
)
 
5,650,514

Other assets:
 
 
 
 
 
 
 
 
 
Equity investments and investments in subsidiaries
2,963,629

 

 
48,004

 
(2,767,514
)
 
244,119

Inventories
9,264

 
1,754

 

 

 
11,018

Operating lease assets
29,795

 

 

 

 
29,795

Operating lease assets - related parties
58,659

 

 

 

 
58,659

Other assets
12,187

 
1,127

 

 

 
13,314

Total other assets
3,073,534

 
2,881

 
48,004

 
(2,767,514
)
 
356,905

  Total assets
$
6,482,754

 
$
3,545,826

 
$
48,005

 
$
(3,851,076
)
 
$
6,225,509

 
 
 
 
 
 
 
 
 
 
Liabilities and Stockholders Equity
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable and accrued liabilities
$
449,459

 
$
118,725

 
$

 
$

 
$
568,184

Accounts payable - intercompany
388,879

 
693,826

 
129

 
(1,082,834
)
 

Short-term derivative instruments
25,921

 

 

 

 
25,921

Current portion of operating lease liabilities
27,983

 

 

 

 
27,983

Current portion of operating lease liabilities - related parties
20,618

 

 

 

 
20,618

Current maturities of long-term debt
656

 

 

 

 
656

Total current liabilities
913,516

 
812,551

 
129

 
(1,082,834
)
 
643,362

Long-term derivative instruments
287

 

 

 

 
287

Asset retirement obligation - long-term
69,991

 
12,909

 

 

 
82,900

Deferred tax liability
3,127

 

 

 

 
3,127

Non-current operating lease liabilities
1,812

 

 

 

 
1,812

Non-current operating lease liabilities - related parties
38,041

 

 

 

 
38,041

Long-term debt, net of current maturities
2,087,714

 

 

 

 
2,087,714

Total liabilities
3,114,488

 
825,460

 
129

 
(1,082,834
)
 
2,857,243

 
 
 
 
 
 
 
 
 
 
Stockholders’ equity:
 
 
 
 
 
 
 
 
 
Common stock
1,594

 

 

 

 
1,594

Paid-in capital
4,202,023

 
1,915,598

 
262,059

 
(2,177,657
)
 
4,202,023

Accumulated other comprehensive loss
(52,225
)
 

 
(50,076
)
 
50,076

 
(52,225
)
(Accumulated deficit) retained earnings
(783,126
)
 
804,768

 
(164,107
)
 
(640,661
)
 
(783,126
)
Total stockholders’ equity
3,368,266

 
2,720,366

 
47,876

 
(2,768,242
)
 
3,368,266

  Total liabilities and stockholders equity
$
6,482,754

 
$
3,545,826

 
$
48,005

 
$
(3,851,076
)
 
$
6,225,509

CONDENSED CONSOLIDATING BALANCE SHEETS
(Amounts in thousands)
 
December 31, 2018
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
Assets
 
 
 
 
 
 
 
 
 
Current assets:
 
 
 
 
 
 
 
 
 
Cash and cash equivalents
$
25,585

 
$
26,711

 
$
1

 
$

 
$
52,297

Accounts receivable - oil and natural gas sales
146,075

 
64,125

 

 

 
210,200

Accounts receivable - joint interest and other
16,212

 
6,285

 

 

 
22,497

Accounts receivable - intercompany
671,633

 
319,464

 

 
(991,097
)
 

Prepaid expenses and other current assets
8,433

 
2,174

 

 

 
10,607

Short-term derivative instruments
21,352

 

 

 

 
21,352

Total current assets
889,290

 
418,759

 
1

 
(991,097
)
 
316,953

 
 
 
 
 
 
 
 
 
 
Property and equipment:
 
 
 
 
 
 
 
 
 
Oil and natural gas properties, full-cost accounting,
7,044,550

 
2,983,015

 

 
(729
)
 
10,026,836

Other property and equipment
91,916

 
751

 

 

 
92,667

Accumulated depletion, depreciation, amortization and impairment
(4,640,059
)
 
(39
)
 

 

 
(4,640,098
)
Property and equipment, net
2,496,407

 
2,983,727

 

 
(729
)
 
5,479,405

Other assets:
 
 
 
 
 
 
 
 
 
Equity investments and investments in subsidiaries
2,856,988

 

 
44,259

 
(2,665,126
)
 
236,121

Inventories
3,620

 
1,134

 

 

 
4,754

Other assets
12,624

 
1,178

 

 
1

 
13,803

Total other assets
2,873,232

 
2,312

 
44,259

 
(2,665,125
)
 
254,678

  Total assets
$
6,258,929

 
$
3,404,798

 
$
44,260

 
$
(3,656,951
)
 
$
6,051,036

 
 
 
 
 
 
 
 
 
 
Liabilities and Stockholders Equity
 
 
 
 
 
 
 
 
 
Current liabilities:
 
 
 
 
 
 
 
 
 
Accounts payable and accrued liabilities
$
419,107

 
$
99,273

 
$

 
$

 
$
518,380

Accounts payable - intercompany
320,259

 
670,708

 
130

 
(991,097
)
 

Short-term derivative instruments
20,401

 

 

 

 
20,401

Current maturities of long-term debt
651

 

 

 

 
651

Total current liabilities
760,418

 
769,981

 
130

 
(991,097
)
 
539,432

Long-term derivative instruments
13,992

 

 

 

 
13,992

Asset retirement obligation - long-term
66,859

 
13,093

 

 

 
79,952

Deferred tax liability
3,127

 

 

 

 
3,127

Long-term debt, net of current maturities
2,086,765

 

 

 

 
2,086,765

Total liabilities
2,931,161


783,074


130


(991,097
)

2,723,268

 
 
 
 
 
 
 
 
 
 
Stockholders’ equity:
 
 
 
 
 
 
 
 
 
Common stock
1,630

 

 

 

 
1,630

Paid-in capital
4,227,532

 
1,915,598

 
261,626

 
(2,177,224
)
 
4,227,532

Accumulated other comprehensive loss
(56,026
)
 

 
(53,783
)
 
53,783

 
(56,026
)
(Accumulated deficit) retained earnings
(845,368
)
 
706,126

 
(163,713
)
 
(542,413
)
 
(845,368
)
Total stockholders’ equity
3,327,768

 
2,621,724

 
44,130

 
(2,665,854
)
 
3,327,768

  Total liabilities and stockholders equity
$
6,258,929

 
$
3,404,798

 
$
44,260

 
$
(3,656,951
)
 
$
6,051,036

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
(Amounts in thousands)
 
Three months ended March 31, 2019
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Total revenues
$
186,246

 
$
134,332

 
$

 
$

 
$
320,578

 
 
 
 
 
 
 
 
 
 
Costs and expenses:
 
 
 
 
 
 
 
 
 
Lease operating expenses
14,893

 
4,914

 

 

 
19,807

Production taxes
3,261

 
4,660

 

 

 
7,921

Midstream gathering and processing expenses
43,299

 
26,983

 

 

 
70,282

Depreciation, depletion and amortization
118,432

 
1

 

 

 
118,433

General and administrative expenses
12,232

 
(675
)
 
1

 

 
11,558

Accretion expense
951

 
116

 

 

 
1,067

 
193,068


35,999


1




229,068

 
 
 
 
 
 
 
 
 
 
(LOSS) INCOME FROM OPERATIONS
(6,822
)

98,333


(1
)



91,510

 
 
 
 
 
 
 
 
 
 
OTHER (INCOME) EXPENSE:
 
 
 
 
 
 
 
 
 
Interest expense
34,424

 
(304
)
 

 

 
34,120

Interest income
(147
)
 
(5
)
 

 

 
(152
)
(Income) loss from equity method investments and investments in subsidiaries
(102,914
)
 

 
393

 
98,248

 
(4,273
)
Other income
(427
)
 

 

 

 
(427
)
 
(69,064
)

(309
)

393


98,248


29,268

 
 
 
 
 
 
 
 
 
 
INCOME (LOSS) BEFORE INCOME TAXES
62,242

 
98,642

 
(394
)
 
(98,248
)
 
62,242

INCOME TAX EXPENSE

 

 

 

 

 
 
 
 
 
 
 
 
 
 
NET INCOME (LOSS)
$
62,242


$
98,642


$
(394
)

$
(98,248
)

$
62,242

CONDENSED CONSOLIDATING STATEMENTS OF OPERATIONS
(Amounts in thousands)

 
Three months ended March 31, 2018
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Total revenues
$
213,561

 
$
111,831

 
$

 
$

 
$
325,392

 
 
 
 
 
 
 
 
 
 
Costs and expenses:
 
 
 
 
 
 
 
 
 
Lease operating expenses
13,831

 
5,075

 

 

 
18,906

Production taxes
4,011

 
2,843

 

 

 
6,854

Midstream gathering and processing expenses
45,666

 
18,527

 

 

 
64,193

Depreciation, depletion and amortization
111,017

 
1

 

 

 
111,018

General and administrative expenses
13,811

 
(713
)
 
1

 

 
13,099

Accretion expense
790

 
214

 

 

 
1,004

 
189,126


25,947


1




215,074

 
 
 
 
 
 
 
 
 
 
INCOME (LOSS) FROM OPERATIONS
24,435


85,884


(1
)



110,318

 
 
 
 
 
 
 
 
 
 
OTHER (INCOME) EXPENSE:
 
 
 
 
 
 
 
 
 
Interest expense
34,393

 
(428
)
 

 

 
33,965

Interest income
(31
)
 
(6
)
 

 

 
(37
)
(Income) loss from equity method investments and investments in subsidiaries
(99,864
)
 
(357
)
 
330

 
86,355

 
(13,536
)
Other income
(84
)
 
(11
)
 

 

 
(95
)
 
(65,586
)
 
(802
)
 
330

 
86,355

 
20,297

 
 
 
 
 
 
 
 
 
 
INCOME (LOSS) BEFORE INCOME TAXES
90,021


86,686


(331
)

(86,355
)

90,021

INCOME TAX BENEFIT
(69
)
 

 

 

 
(69
)
 
 
 
 
 
 
 
 
 
 
NET INCOME (LOSS)
$
90,090

 
$
86,686

 
$
(331
)
 
$
(86,355
)
 
$
90,090

CONDENSED CONSOLIDATING STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(Amounts in thousands)
 
Three months ended March 31, 2019
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Net income (loss)
$
62,242

 
$
98,642

 
$
(394
)
 
$
(98,248
)
 
$
62,242

Foreign currency translation adjustment
3,801

 
94

 
3,707

 
(3,801
)
 
3,801

Other comprehensive income
3,801

 
94

 
3,707

 
(3,801
)
 
3,801

Comprehensive income (loss)
$
66,043

 
$
98,736

 
$
3,313

 
$
(102,049
)
 
$
66,043

 
Three months ended March 31, 2018
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Net income (loss)
$
90,090

 
$
86,686

 
$
(331
)
 
$
(86,355
)
 
$
90,090

Foreign currency translation adjustment
(5,503
)
 
(187
)
 
(5,316
)
 
5,503

 
(5,503
)
Other comprehensive loss
(5,503
)
 
(187
)
 
(5,316
)
 
5,503

 
(5,503
)
Comprehensive income (loss)
$
84,587

 
$
86,499

 
$
(5,647
)
 
$
(80,852
)
 
$
84,587

CONDENSED CONSOLIDATING STATEMENTS OF CASH FLOWS
(Amounts in thousands)
 
Three months ended March 31, 2019
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Net cash provided by (used in) operating activities
$
164,448

 
$
20,612

 
$
(1
)
 
$
1

 
$
185,060

 
 
 
 
 
 
 
 
 
 
Net cash used in investing activities
(154,490
)
 
(36,368
)
 
(432
)
 
432

 
(190,858
)
 
 
 
 
 
 
 
 
 
 
Net cash (used in) provided by financing activities
(28,503
)
 

 
433

 
(433
)
 
(28,503
)
 
 
 
 
 
 
 
 
 
 
Net decrease in cash, cash equivalents and restricted cash
(18,545
)
 
(15,756
)
 

 

 
(34,301
)
 
 
 
 
 
 
 
 
 
 
Cash, cash equivalents and restricted cash at beginning of period
25,585

 
26,711

 
1

 

 
52,297

 
 
 
 
 
 
 
 
 
 
Cash, cash equivalents and restricted cash at end of period
$
7,040

 
$
10,955

 
$
1

 
$

 
$
17,996


 
Three months ended March 31, 2018
 
Parent
 
Guarantors
 
Non-Guarantor
 
Eliminations
 
Consolidated
 
 
 
 
 
 
 
 
 
 
Net cash provided by operating activities
$
144,895

 
$
81,452

 
$
1

 
$
1

 
$
226,349

 
 
 
 
 
 
 
 
 
 
Net cash used in investing activities
(231,024
)
 
(75,847
)
 
(1,569
)
 
1,569

 
(306,871
)
 
 
 
 
 
 
 
 
 
 
Net cash provided by financing activities
99,578

 

 
1,570

 
(1,570
)
 
99,578

 
 
 
 
 
 
 
 
 
 
Net increase in cash, cash equivalents and restricted cash
13,449

 
5,605

 
2

 

 
19,056

 
 
 
 
 
 
 
 
 
 
Cash, cash equivalents and restricted cash at beginning of period
67,908

 
31,649

 

 

 
99,557

 
 
 
 
 
 
 
 
 
 
Cash, cash equivalents and restricted cash at end of period
$
81,357

 
$
37,254

 
$
2

 
$

 
$
118,613